Financhill
Buy
63

CPHRF Quote, Financials, Valuation and Earnings

Last price:
$10.58
Seasonality move :
-6.72%
Day range:
$10.56 - $10.66
52-week range:
$6.63 - $12.50
Dividend yield:
0%
P/E ratio:
15.80x
P/S ratio:
5.48x
P/B ratio:
2.36x
Volume:
5.5K
Avg. volume:
12.9K
1-year change:
-6.62%
Market cap:
$268.4M
Revenue:
$33.4M
EPS (TTM):
$0.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $21.6M $21.9M $20.7M $21.2M $33.4M
Revenue Growth (YoY) -3.76% 1.56% -5.78% 2.36% 57.66%
 
Cost of Revenues $3.1M $4.2M $5M $5.3M $13.3M
Gross Profit $18.6M $17.7M $15.7M $15.9M $20.1M
Gross Profit Margin 85.85% 80.79% 75.91% 74.97% 60.2%
 
R&D Expenses $129K $88K $98K $139K --
Selling, General & Admin $6.3M $5.1M $5.5M $5.7M $15M
Other Inc / (Exp) -$5.3M -$1.9M -$35K $509K -$5.2M
Operating Expenses $6.4M $4.7M $4.6M $5.8M $15M
Operating Income $12.2M $13.1M $11.1M $10M $5.1M
 
Net Interest Expenses $291K $92K $6K -- --
EBT. Incl. Unusual Items $6.5M $11.1M $11.5M $12.7M $3M
Earnings of Discontinued Ops. $163K -- -- -- --
Income Tax Expense $2.2M $3.3M -$15.2M -$7.7M -$8.6M
Net Income to Company $4.4M $7.8M $26.6M $20.4M $11.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M $7.8M $26.6M $20.4M $11.5M
 
Basic EPS (Cont. Ops) $0.17 $0.29 $1.05 $0.82 $0.47
Diluted EPS (Cont. Ops) $0.17 $0.29 $1.03 $0.80 $0.46
Weighted Average Basic Share $27M $26.6M $25.4M $25M $24.7M
Weighted Average Diluted Share $27.4M $26.8M $25.8M $25.4M $25.2M
 
EBITDA $8.1M $13.8M $12M $11.3M $9.2M
EBIT $6.9M $13.1M $11.1M $10M $5.1M
 
Revenue (Reported) $21.6M $21.9M $20.7M $21.2M $33.4M
Operating Income (Reported) $12.2M $13.1M $11.1M $10M $5.1M
Operating Income (Adjusted) $6.9M $13.1M $11.1M $10M $5.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5M $4.8M $6.1M $10.4M $12.8M
Revenue Growth (YoY) -6.93% 6.16% 26.63% 70.9% 23.75%
 
Cost of Revenues $924K $860K $1.3M $3.9M $4.1M
Gross Profit $3.6M $3.9M $4.7M $6.5M $8.7M
Gross Profit Margin 79.53% 82.05% 77.84% 62.44% 67.7%
 
R&D Expenses -- -- $10K -- --
Selling, General & Admin $1.7M $1.7M $1.7M $6.2M $3.7M
Other Inc / (Exp) -$700K -$72K -$434K -$1.3M --
Operating Expenses $1.6M $1.7M $1.7M $6.2M $3.7M
Operating Income $2M $2.2M $3M $293K $5M
 
Net Interest Expenses $13K -- -- $292K $241K
EBT. Incl. Unusual Items $1.3M $2.3M $3.1M $326K $4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $515K -$359K -$3.9M $43K -$1.2M
Net Income to Company $813.5K $2.6M $7.1M $282.3K $5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $796K $2.7M $7M $283K $5.5M
 
Basic EPS (Cont. Ops) $0.03 $0.11 $0.28 $0.01 $0.22
Diluted EPS (Cont. Ops) $0.03 $0.10 $0.28 $0.01 $0.22
Weighted Average Basic Share $26.5M $25.2M $25.3M $25.2M $25.4M
Weighted Average Diluted Share $27M $25.6M $25.3M $25.2M $25.4M
 
EBITDA $2.2M $2.5M $3.3M $2.2M $6.8M
EBIT $2M $2.2M $3M $293K $5M
 
Revenue (Reported) $4.5M $4.8M $6.1M $10.4M $12.8M
Operating Income (Reported) $2M $2.2M $3M $293K $5M
Operating Income (Adjusted) $2M $2.2M $3M $293K $5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $22.2M $21.6M $21.2M $26.5M $50.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2M $4.4M $5M $7.9M $19.8M
Gross Profit $18M $17.2M $16.1M $18.6M $30.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $129K -- $142K $29K $21K
Selling, General & Admin $5.9M $5.2M $5.8M $10.5M $18.5M
Other Inc / (Exp) -$5.9M -$114K -$115K -$1.8M --
Operating Expenses $5.4M $4.9M $5.9M $10.6M $18.5M
Operating Income $12.6M $12.4M $10.2M $8M $11.8M
 
Net Interest Expenses $137K -- -- $292K $1.6M
EBT. Incl. Unusual Items $5.3M $12.5M $11.9M $9.5M $9.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $491K $2.7M -$20.5M -$6.4M -$7.7M
Net Income to Company $4.9M $9.7M $31.7M $15.8M $17.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9M $9.8M $32.4M $15.9M $17.4M
 
Basic EPS (Cont. Ops) $0.18 $0.38 $1.29 $0.66 $0.68
Diluted EPS (Cont. Ops) $0.19 $0.38 $1.29 $0.65 $0.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $13.5M $13.2M $11.5M $10.8M $18.7M
EBIT $12.6M $12.4M $10.2M $8M $11.8M
 
Revenue (Reported) $22.2M $21.6M $21.2M $26.5M $50.1M
Operating Income (Reported) $12.6M $12.4M $10.2M $8M $11.8M
Operating Income (Adjusted) $12.6M $12.4M $10.2M $8M $11.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.1M $15.8M $16.2M $21.5M $38.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9M $3.3M $4.1M $6.6M $13.2M
Gross Profit $13.2M $12.4M $12.2M $14.9M $25.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $88K $66K $110K -- $21K
Selling, General & Admin $4.1M $4.2M $4.4M $9.3M $12.8M
Other Inc / (Exp) -$686K -$130K -$210K -$2.6M $1.6M
Operating Expenses $5.3M $4M $4.5M $9.3M $12.8M
Operating Income $7.9M $8.5M $7.7M $5.7M $12.3M
 
Net Interest Expenses $87K -- -- $292K $1.1M
EBT. Incl. Unusual Items $7.1M $8.5M $9M $5.8M $12.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $1.6M -$3.7M -$2.4M -$1.5M
Net Income to Company $5M $6.9M $12.8M $8.2M $14.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5M $7M $12.7M $8.2M $14M
 
Basic EPS (Cont. Ops) $0.19 $0.27 $0.50 $0.34 $0.55
Diluted EPS (Cont. Ops) $0.18 $0.27 $0.50 $0.33 $0.54
Weighted Average Basic Share $80.2M $76.4M $75.8M $73.3M $76.9M
Weighted Average Diluted Share $81.4M $77.8M $76.6M $74.1M $78.1M
 
EBITDA $8.5M $9.1M $8.6M $8.2M $17.7M
EBIT $7.9M $8.5M $7.7M $5.7M $12.3M
 
Revenue (Reported) $16.1M $15.8M $16.2M $21.5M $38.2M
Operating Income (Reported) $7.9M $8.5M $7.7M $5.7M $12.3M
Operating Income (Adjusted) $7.9M $8.5M $7.7M $5.7M $12.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.1M $20.5M $28.8M $39.8M $17.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.2M $6.7M $6.8M $5.1M $13.9M
Inventory $892K $1.7M $2.2M $3M $5.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $875K $471K $371K $378K $995K
Total Current Assets $20.1M $29.3M $38.2M $48.3M $38.5M
 
Property Plant And Equipment $1.9M $501K $481K $402K $680K
Long-Term Investments -- -- -- -- --
Goodwill $15.7M $15.7M $15.7M $15.7M $17.4M
Other Intangibles $4.2M $3.6M $2.8M $1.8M $78.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $44.3M $51.7M $73.8M $86M $162.5M
 
Accounts Payable $6.8M $5.5M $4.1M $4.6M $5.9M
Accrued Expenses -- -- -- -- $358K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $137K $56K $101K $94K $283K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.9M $12.3M $9.4M $5.3M $19.9M
 
Long-Term Debt -- $460K $327K $259K $40.3M
Capital Leases -- -- -- -- --
Total Liabilities $11.6M $12.8M $9.7M $5.5M $60.2M
 
Common Stock $18.7M $18.1M $17.7M $18M $27.7M
Other Common Equity Adj -$9.5M -$9.5M -$9.5M -$9.5M -$9.5M
Common Equity $32.6M $38.9M $64.1M $80.5M $102.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.6M $38.9M $64.1M $80.5M $102.3M
 
Total Liabilities and Equity $44.3M $51.7M $73.8M $86M $162.5M
Cash and Short Terms $9.1M $20.5M $28.8M $39.8M $17.8M
Total Debt -- $516K $428K $353K $40.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $15.6M $27.5M $42.1M $9.5M $8.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.9M $6.2M $6.7M $13.2M $10.1M
Inventory $1.4M $2.3M $2.5M $5.3M $6.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $640K $240K $447K $1M --
Total Current Assets $24.6M $36.2M $51.8M $29.1M $26.7M
 
Property Plant And Equipment $6K $505K $412K $853K $453K
Long-Term Investments -- -- -- -- --
Goodwill $15.7M $15.7M $15.7M $15.7M --
Other Intangibles $3.8M $3.1M $1.9M $86M --
Other Long-Term Assets -- -- -- -- --
Total Assets $46.4M $57.4M $90.5M $153.9M $147.5M
 
Accounts Payable $2.2M $5.1M $7.1M $5.5M $4.1M
Accrued Expenses -- -- -- $401K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $94K $101K $263K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.5M $12.6M $12.7M $14.5M $20.4M
 
Long-Term Debt -- $352K $252K $40.5M $13.1M
Capital Leases -- -- -- -- --
Total Liabilities $9.5M $13M $13M $55M $33.6M
 
Common Stock $18.4M $17.7M $18.5M $27.9M $27.8M
Other Common Equity Adj -$9.5M -$9.5M -$9.5M -$9.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $36.8M $44.4M $77.5M $98.9M $113.9M
 
Total Liabilities and Equity $46.4M $57.4M $90.5M $153.9M $147.5M
Cash and Short Terms $15.6M $27.5M $42.1M $9.5M $8.4M
Total Debt -- $446K $353K $40.8M $13.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.4M $7.8M $26.6M $20.4M $11.5M
Depreciation & Amoritzation $1.2M $701K $989K $1.2M $4M
Stock-Based Compensation $122K $139K $403K $1.2M $1.1M
Change in Accounts Receivable -$342K $2.6M -$144K $1.7M -$8.8M
Change in Inventories $151K -$758K -$502K -$830K $3.6M
Cash From Operations $11.7M $13.8M $10.6M $16M $19.5M
 
Capital Expenditures $760K -- $81K $144K $44K
Cash Acquisitions -- -- -- -- $80M
Cash From Investing -$760K -- -$81K -$144K -$80M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $40M
Long-Term Debt Repaid -$7.9M -$828K -- -- --
Repurchase of Common Stock -$78K $1.7M $2M $5.6M $176K
Other Financing Activities -- -- -- -- -$469K
Cash From Financing -$8.1M -$2.5M -$1.9M -$5.2M $39.3M
 
Beginning Cash (CF) $6.3M $20.5M $28.8M $39.8M $17.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8M $11.4M $8.3M $11M -$22M
Ending Cash (CF) $9.1M $32M $36.8M $51.2M -$4.9M
 
Levered Free Cash Flow $10.9M $13.8M $10.5M $15.9M $19.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $813.5K $2.6M $7.1M $282.3K $5.6M
Depreciation & Amoritzation $159.7K $333.7K $269.7K $1.9M $1.8M
Stock-Based Compensation $27.4K $20.9K $315.9K $289.9K $539K
Change in Accounts Receivable -$590.9K $1.1M -$881.3K -$9.4M $1.8M
Change in Inventories -$48.6K -$24.8K $337.9K $229.1K -$1.2M
Cash From Operations $552.4K $3.8M $6M $2M $10.9M
 
Capital Expenditures -- $79.6K -- $19.9K $82.2K
Cash Acquisitions -- -- -- $79.7M --
Cash From Investing -- -$79.6K -- -$79.7M $49.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $40M --
Long-Term Debt Repaid -$697K -$32K -$29K -$84K --
Repurchase of Common Stock $374.7K $289.9K $132.3K -- $1.6M
Other Financing Activities -- -- -- -$420K --
Cash From Financing -$1M -$299.2K -$26.9K $39.4M -$13.8M
 
Beginning Cash (CF) $15.6M $27.5M $42.1M $9.5M $8.4M
Foreign Exchange Rate Adjustment $83.6K -$193.1K -$197.9K $51.8K -$125.4K
Additions / Reductions -$399.3K $3.3M $5.8M -$38.3M -$2.9M
Ending Cash (CF) $15.3M $30.5M $47.7M -$28.7M $5.4M
 
Levered Free Cash Flow $552.4K $3.8M $6M $2M $10.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.9M $9.7M $31.7M $15.8M $17.4M
Depreciation & Amoritzation $855.1K $795.6K $1.3M $2.8M $6.9M
Stock-Based Compensation $95.9K $194.4K $1.2M $919.2K $1.6M
Change in Accounts Receivable $5M $686.1K -$463.1K -$6.5M $3.3M
Change in Inventories -$470.1K -$868.5K -$271.4K -$135.1K $2.3M
Cash From Operations $14.5M $14.8M $15.1M $13M $29.8M
 
Capital Expenditures $5K $79.6K $1.1K $179.6K $90.4K
Cash Acquisitions -- -- -- $79.7M -$1.3M
Cash From Investing -$6K -$79.6K -$1.1K -$79.9M $1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.6M -$32K -$43K -$66K --
Repurchase of Common Stock $986.2K $2.6M $683.1K $5.2M $3.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.5M -$2.5M -$508.8K $34.3M -$32.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.1M $11.8M $14.7M -$32.4M -$913.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.5M $14.7M $15.1M $12.9M $29.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5M $6.9M $12.8M $8.2M $14.2M
Depreciation & Amoritzation $550.7K $644.7K $954.7K $2.5M $5.5M
Stock-Based Compensation $114.4K $169.6K $968.1K $697.2K $1.2M
Change in Accounts Receivable $2.3M $407.9K $90.9K -$8.1M $3.8M
Change in Inventories -$513.6K -$623.2K -$375K $315.6K -$932K
Cash From Operations $8.1M $9.1M $13.6M $10.6M $21.3M
 
Capital Expenditures -- $79.6K -- $36.9K $84.2K
Cash Acquisitions -- -- -- $79.7M --
Cash From Investing -- -$79.6K -- -$79.7M $47.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $40M --
Long-Term Debt Repaid -$828K -$32K -$75K -$141K -$15.2M
Repurchase of Common Stock -$177.3K $1.8M $458.9K $177.3K $3.8M
Other Financing Activities -- -- -- -$420K --
Cash From Financing -$1.7M -$1.7M -$303.6K $39.2M -$31.3M
 
Beginning Cash (CF) $38.1M $73.5M $111.9M $99.5M $41.8M
Foreign Exchange Rate Adjustment $74.6K -$368.9K -$30K -$325K $404.1K
Additions / Reductions $6.5M $6.9M $13.3M -$30.2M -$9.6M
Ending Cash (CF) $44.7M $80M $125.1M $69M $32.6M
 
Levered Free Cash Flow $8.1M $9M $13.6M $10.6M $21.2M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock