Financhill
Sell
31

CGXEF Quote, Financials, Valuation and Earnings

Last price:
$0.09
Seasonality move :
31.03%
Day range:
$0.09 - $0.10
52-week range:
$0.05 - $0.15
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
55.61x
P/B ratio:
11.98x
Volume:
442.7K
Avg. volume:
58.9K
1-year change:
-30.77%
Market cap:
$30.5M
Revenue:
$53.1K
EPS (TTM):
-$0.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $53.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7K $23.4K $40.4K $28K $13.9K
Gross Profit -$8.7K -$23.4K -$40.4K -$28K $39.2K
Gross Profit Margin -- -- -- -- 73.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $586K $1.9M $1.6M $925.5K $517K
Other Inc / (Exp) $554.2K -$4M $1.1M $2.3M $207.1K
Operating Expenses $5.5M $6.7M $6.9M $4.9M $2.3M
Operating Income -$5.5M -$6.7M -$6.9M -$4.9M -$2.2M
 
Net Interest Expenses $568.9K $1.9M $4.2M $567.3K $568.9K
EBT. Incl. Unusual Items -$5.5M -$12.7M -$10M -$3.2M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.5M -$12.7M -$10M -$3.2M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.5M -$12.7M -$10M -$3.2M -$2.6M
 
Basic EPS (Cont. Ops) -$0.02 -$0.04 -$0.03 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.02 -$0.04 -$0.03 -$0.01 -$0.01
Weighted Average Basic Share $279.6M $296M $334.5M $338.2M $338.5M
Weighted Average Diluted Share $279.6M $296M $334.5M $338.2M $338.5M
 
EBITDA -$5.5M -$6.7M -$6.9M -$4.9M -$2.2M
EBIT -$5.5M -$6.7M -$6.9M -$4.9M -$2.2M
 
Revenue (Reported) -- -- -- -- $53.1K
Operating Income (Reported) -$5.5M -$6.7M -$6.9M -$4.9M -$2.2M
Operating Income (Adjusted) -$5.5M -$6.7M -$6.9M -$4.9M -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $165.2K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8K $10.1K $5.2K $3.4K $148.7K
Gross Profit -$2.8K -$10.1K -$5.2K -$3.4K $16.5K
Gross Profit Margin -- -- -- -- 9.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $309.4K $243.9K $197.5K $134.1K $81.5K
Other Inc / (Exp) $568.9K $24.4K $92.6K -$16.2K --
Operating Expenses $939.2K $1.4M $404.2K $508.3K $817.9K
Operating Income -$942K -$1.4M -$409.4K -$511.6K -$801.4K
 
Net Interest Expenses $677.7K $2M $143K $143K $143K
EBT. Incl. Unusual Items -$1.1M -$3.3M -$459.8K -$670.9K -$996.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.1M -$3.3M -$460.4K -$668.3K -$837.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1M -$3.3M -$459.8K -$670.9K -$996.5K
 
Basic EPS (Cont. Ops) -$0.00 -$0.01 -$0.00 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.01 -$0.00 -$0.00 -$0.00
Weighted Average Basic Share $287.6M $334.5M $338.5M $338.5M $338.5M
Weighted Average Diluted Share $287.6M $334.5M $338.5M $338.5M $338.5M
 
EBITDA -$939.2K -$1.4M -$404.2K -$508.3K -$652.7K
EBIT -$942K -$1.4M -$409.4K -$511.6K -$801.4K
 
Revenue (Reported) -- -- -- -- $165.2K
Operating Income (Reported) -$942K -$1.4M -$409.4K -$511.6K -$801.4K
Operating Income (Adjusted) -$942K -$1.4M -$409.4K -$511.6K -$801.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $547.9K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.7K $45.2K $34K $14.6K $449.5K
Gross Profit -$10.7K -$45.2K -$34K -$14.6K $98.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $2.1M $678.5K $690.7K $405.1K
Other Inc / (Exp) $762.4K -$5M $3M $542.8K --
Operating Expenses $5.4M $7.8M $5.2M $3M $2.1M
Operating Income -$5.4M -$7.8M -$5.2M -$3M -$2M
 
Net Interest Expenses $1.2M $5.5M $424.3K $568.8K $567.3K
EBT. Incl. Unusual Items -$5.8M -$18.3M -$2.2M -$3M -$58.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8M -$18.3M -$2.4M -$3M -$59.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$18.3M -$2.2M -$3M -$58.8M
 
Basic EPS (Cont. Ops) -$0.02 -$0.05 -$0.01 -$0.01 -$0.17
Diluted EPS (Cont. Ops) -$0.02 -$0.05 -$0.01 -$0.01 -$0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.4M -$7.8M -$5.2M -$3M -$1.6M
EBIT -$5.4M -$7.8M -$5.2M -$3M -$2M
 
Revenue (Reported) -- -- -- -- $547.9K
Operating Income (Reported) -$5.4M -$7.8M -$5.2M -$3M -$2M
Operating Income (Adjusted) -$5.4M -$7.8M -$5.2M -$3M -$2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $494.8K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5K $30.3K $23.9K $10.6K $446.1K
Gross Profit -$8.5K -$30.3K -$23.9K -$10.6K $48.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.6M $605.1K $370.3K $258.3K
Other Inc / (Exp) $944.1K -$40.7K $1.9M $135.5K $13.7K
Operating Expenses $4.4M $5.5M $3.7M $1.8M $1.7M
Operating Income -$4.4M -$5.5M -$3.8M -$1.9M -$1.7M
 
Net Interest Expenses $1.1M $4.6M $424.3K $425.8K $424.3K
EBT. Incl. Unusual Items -$4.5M -$10.1M -$2.3M -$2.1M -$58.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.5M -$10.1M -$2.3M -$2.1M -$59.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.5M -$10.1M -$2.3M -$2.1M -$58.4M
 
Basic EPS (Cont. Ops) -$0.02 -$0.03 -$0.01 -$0.01 -$0.17
Diluted EPS (Cont. Ops) -$0.02 -$0.03 -$0.01 -$0.01 -$0.17
Weighted Average Basic Share $877.2M $1B $1B $1B $1B
Weighted Average Diluted Share $877.2M $1B $1B $1B $1B
 
EBITDA -$4.4M -$5.5M -$3.7M -$1.8M -$1.2M
EBIT -$4.4M -$5.5M -$3.8M -$1.9M -$1.7M
 
Revenue (Reported) -- -- -- -- $494.8K
Operating Income (Reported) -$4.4M -$5.5M -$3.8M -$1.9M -$1.7M
Operating Income (Adjusted) -$4.4M -$5.5M -$3.8M -$1.9M -$1.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.8M $17.2M $12.4M $6.4M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $96.7K
Inventory -- -- -- -- --
Prepaid Expenses $150.8K $3.4M $6.9M $675.5K $178.4K
Other Current Assets -- -- -- -- --
Total Current Assets $12.2M $29.3M $25M $8.6M $2.5M
 
Property Plant And Equipment $8.4M $14.7M $18M $20M $20.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $39.2M $134.1M $93M $84.9M $79.3M
 
Accounts Payable -- -- -- -- $17.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $18.5M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.6M $60.4M $27.7M $21.2M $18.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14.6M $60.4M $27.7M $21.5M $18.4M
 
Common Stock $296.5M $356M $356M $358.2M $358.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $24.6M $73.6M $65.3M $63.4M $60.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.6M $73.6M $65.3M $63.4M $60.9M
 
Total Liabilities and Equity $39.2M $134.1M $93M $84.9M $79.3M
Cash and Short Terms $11.8M $17.2M $12.4M $6.4M $2.1M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $15.8M $10.4M $8.4M $2.7M $329.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $126.9K
Inventory -- -- -- -- --
Prepaid Expenses $3.2M $5.9M $307.9K $252.6K $193.9K
Other Current Assets -- -- -- -- --
Total Current Assets $19.5M $16.5M $8.8M $3M $1M
 
Property Plant And Equipment $12.4M $17.9M $19.9M $20.4M $20.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $89.2M $176.8M $92.9M $79.8M $21.3M
 
Accounts Payable -- -- -- -- $18.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $18.3M $52.3M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $67.5M $110.4M $28.4M $18.3M $18.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $67.5M $110.4M $28.7M $18.5M $18.7M
 
Common Stock $296.5M $356M $358.2M $358.2M $358.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $21.6M $66.4M $64.3M $61.3M $2.5M
 
Total Liabilities and Equity $89.2M $176.8M $92.9M $79.8M $21.3M
Cash and Short Terms $15.8M $10.4M $8.4M $2.7M $329.4K
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.5M -$12.7M -$10M -$3.2M -$2.6M
Depreciation & Amoritzation $8.7K $23.4K $40.4K $28K $13.9K
Stock-Based Compensation $2.8M $959K $911K $122K $61.4K
Change in Accounts Receivable -$34.7K -$4M -$2.9M -$1.2M -$44.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.2M -$15.8M -$8.5M -$3.7M -$4.3M
 
Capital Expenditures $4.7M $56.7M $56.7M $2M $801.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.7M -$56.7M -$31.2M -$3.5M -$41.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $19M $35M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$318.2K -$76.8K -- --
Cash From Financing $4.9M $78.9M $34.9M $1.2M --
 
Beginning Cash (CF) $11.8M $17.2M $12.3M $6.4M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M $5.7M -$4.9M -$6M -$4.3M
Ending Cash (CF) $7.8M $22.2M $7.4M $383.9K -$2.3M
 
Levered Free Cash Flow -$8.9M -$72.5M -$65.2M -$5.6M -$5.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.1M -$3.3M -$460.4K -$668.3K -$837.4K
Depreciation & Amoritzation $2.8K $10.1K $5.2K -$200 $150.1K
Stock-Based Compensation $181.4K $84.1K -$196K $18.9K --
Change in Accounts Receivable -$3.1M -$135.7K -$102.7K -$109.7K -$118K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.7M -$2.9M -$1.8M -$1.3M -$604.2K
 
Capital Expenditures $2.8M $8.6M $497.4K $294.4K $115.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8M $1.1M -$2.8M -$557.4K $22.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $11.1K -- -- --
Cash From Financing $11.2M $311.5K -$800 -- --
 
Beginning Cash (CF) $15.8M $10.4M $8.4M $2.7M $279.4K
Foreign Exchange Rate Adjustment $14.2K $13.9K $25K $16.1K -$9.6K
Additions / Reductions $3.8M -$1.5M -$4.5M -$1.9M -$591.3K
Ending Cash (CF) $19.6M $8.9M $3.9M $837.2K -$321.5K
 
Levered Free Cash Flow -$7.5M -$11.5M -$2.3M -$1.6M -$719.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.8M -$18.3M -$2.4M -$3M -$59.6M
Depreciation & Amoritzation $10.7K $45.1K $34K $14.6K $456.1K
Stock-Based Compensation $966.3K $856.5K $394.8K $83.3K $4K
Change in Accounts Receivable -$3.5M $3.2M -$5.9M -$1.5M -$17.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$8.1M -$11.8M -$7.3M -$6.6M -$1.5M
 
Capital Expenditures $10.3M $120.3M -$12.5M $699.8K $471.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.3M -$87.2M $3.5M $946.5K -$929.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $24.1M $94.7M $1.6M $2.4K --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.9M -$5.2M -$2.2M -$5.7M -$2.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.3M -$132.1M $5.3M -$7.3M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.5M -$10.1M -$2.3M -$2.1M -$59.3M
Depreciation & Amoritzation $8.5K $30.3K $23.9K $10.6K $452.9K
Stock-Based Compensation $711.4K $610.3K $94.8K $56.3K --
Change in Accounts Receivable -$3.5M $3.6M $235K -$72.3K -$41.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.7M -$1.8M -$1M -$3.9M -$1.1M
 
Capital Expenditures $9.4M $73.2M $1.9M $665.5K $351.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.4M -$40M -$4.1M $254.2K -$615.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19M $35M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$60K -$76.8K -- -- --
Cash From Financing $19.1M $35.1M $1.2M -- --
 
Beginning Cash (CF) $36.1M $29.6M $26.9M $11M $2.4M
Foreign Exchange Rate Adjustment $59.9K -$127.7K $18.8K -$33.7K -$23.4K
Additions / Reductions $4.1M -$6.9M -$4M -$3.7M -$1.8M
Ending Cash (CF) $40.2M $22.6M $23M $7.3M $653.8K
 
Levered Free Cash Flow -$15.1M -$75M -$2.9M -$4.6M -$1.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock