Financhill
Sell
20

CPMD Quote, Financials, Valuation and Earnings

Last price:
$0.0000
Seasonality move :
169.1%
Day range:
$0.0021 - $0.0040
52-week range:
$0.0001 - $0.0090
Dividend yield:
0%
P/E ratio:
11.27x
P/S ratio:
0.85x
P/B ratio:
--
Volume:
29.5K
Avg. volume:
87.6K
1-year change:
-72.5%
Market cap:
$1.5M
Revenue:
$820.1K
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $820.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $128.5K $2.7K $294.9K $127.8K $3.8M
Gross Profit -$128.5K -$2.7K -$294.9K -$127.8K -$2.9M
Gross Profit Margin -- -- -- -- -357.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $852.6K $2.2M $703.6K $116.6K
Other Inc / (Exp) -$13M -$4.7M -$1M $7M -$4M
Operating Expenses $4.5M $2.6M $4.9M $1.4M $670.3K
Operating Income -$4.6M -$2.6M -$5.2M -$1.6M -$3.6M
 
Net Interest Expenses $2.3M $1.5M $2.3M $1.7M $2.3M
EBT. Incl. Unusual Items -$19.9M -$8.8M -$8.5M $3.7M -$9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$19.9M -$8.8M -$8.5M $3.7M -$9.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.9M -$8.8M -$8.5M $3.7M -$9.9M
 
Basic EPS (Cont. Ops) -$0.49 -$0.12 -$0.04 $0.01 -$0.02
Diluted EPS (Cont. Ops) -$0.49 -$0.12 -$0.04 $0.01 -$0.02
Weighted Average Basic Share $40.7M $74.7M $211M $308.9M $625.3M
Weighted Average Diluted Share $40.7M $74.7M $211M $308.9M $625.3M
 
EBITDA -$4.5M -$2.6M -$4.9M -$1.4M -$3.6M
EBIT -$4.6M -$2.6M -$5.2M -$1.6M -$3.6M
 
Revenue (Reported) -- -- -- -- $820.1K
Operating Income (Reported) -$4.6M -$2.6M -$5.2M -$1.6M -$3.6M
Operating Income (Adjusted) -$4.6M -$2.6M -$5.2M -$1.6M -$3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $312.2K $656.6K
Revenue Growth (YoY) -- -- -- -- 110.34%
 
Cost of Revenues $800 $76K $76.6K $668.3K $1.1M
Gross Profit -$800 -$76K -$76.6K -$356.2K -$440K
Gross Profit Margin -- -- -- -114.09% -67.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $170.9K $201.8K $336.6K $51.2K $145.4K
Other Inc / (Exp) -$207.8K -$283.1K $458K $1.3M --
Operating Expenses $560.9K $512.5K $590.9K $141.6K $495.6K
Operating Income -$561.7K -$588.5K -$667.5K -$497.8K -$935.6K
 
Net Interest Expenses $260.1K $441.7K $354.9K $631.9K $693.6K
EBT. Incl. Unusual Items -$1M -$1.3M -$564.4K $188.4K -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1M -$1.3M -$564.4K $188.4K -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1M -$1.3M -$564.4K $188.4K -$1.5M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 $0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 $0.00 -$0.00
Weighted Average Basic Share $84.4M $241.1M $295.1M $662.5M $662.5M
Weighted Average Diluted Share $84.4M $241.1M $295.1M $662.5M $662.5M
 
EBITDA -$560.9K -$512.5K -$591K -$497.8K -$911.9K
EBIT -$561.7K -$588.5K -$667.5K -$497.8K -$935.6K
 
Revenue (Reported) -- -- -- $312.2K $656.6K
Operating Income (Reported) -$561.7K -$588.5K -$667.5K -$497.8K -$935.6K
Operating Income (Adjusted) -$561.7K -$588.5K -$667.5K -$497.8K -$935.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $338K $1.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31K $275.1K $297.2K $1.2M $5M
Gross Profit -$31K -$275.1K -$297.2K -$880.8K -$3.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $684.7K $2.6M $99.4K $249.1K
Other Inc / (Exp) -$7.2M -$8M $5K $4.8M --
Operating Expenses $3.9M $2.3M $5.2M $1M $941.2K
Operating Income -$4M -$2.5M -$5.5M -$1.9M -$4.2M
 
Net Interest Expenses $1.9M $1.7M $2M $2.5M $2.3M
EBT. Incl. Unusual Items -$13M -$12.2M -$7.5M $1.4M -$7.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$13M -$12.2M -$7.5M $1.4M -$7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13M -$12.2M -$7.5M $1.4M -$7.3M
 
Basic EPS (Cont. Ops) -$0.26 -$0.09 -$0.03 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.26 -$0.09 -$0.03 -$0.01 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.9M -$2.3M -$5.2M -$1.9M -$4.2M
EBIT -$4M -$2.5M -$5.5M -$1.9M -$4.2M
 
Revenue (Reported) -- -- -- $338K $1.7M
Operating Income (Reported) -$4M -$2.5M -$5.5M -$1.9M -$4.2M
Operating Income (Adjusted) -$4M -$2.5M -$5.5M -$1.9M -$4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $338K $1.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2K $274.4K $224K $1.2M $2.8M
Gross Profit -$2K -$274.4K -$224K -$880.8K -$1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $573.1K $511K $857.6K $253.3K $249.1K
Other Inc / (Exp) $1.9M -$1.4M -$406.3K -$2.6M $602.5K
Operating Expenses $2.1M $1.7M $2.1M $1.2M $890.2K
Operating Income -$2.1M -$2M -$2.3M -$2.1M -$2.5M
 
Net Interest Expenses $1.3M $1.4M $1.2M $1.9M $2M
EBT. Incl. Unusual Items -$1.5M -$4.9M -$3.9M -$6.2M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.5M -$4.9M -$3.9M -$6.2M -$3.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$4.9M -$3.9M -$6.2M -$3.6M
 
Basic EPS (Cont. Ops) -$0.02 -$0.03 -$0.01 -$0.03 -$0.01
Diluted EPS (Cont. Ops) -$0.02 -$0.03 -$0.01 -$0.03 -$0.01
Weighted Average Basic Share $189.7M $590.1M $887.6M $1.7B $2B
Weighted Average Diluted Share $189.7M $590.1M $887.6M $1.7B $2B
 
EBITDA -$2.1M -$1.7M -$2.1M -$2M -$2.4M
EBIT -$2.1M -$2M -$2.3M -$2.1M -$2.5M
 
Revenue (Reported) -- -- -- $338K $1.2M
Operating Income (Reported) -$2.1M -$2M -$2.3M -$2.1M -$2.5M
Operating Income (Adjusted) -$2.1M -$2M -$2.3M -$2.1M -$2.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $335K $27.8K $2.3K $600 $2.2K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $1.7K
Inventory -- -- -- $1.1M $996.2K
Prepaid Expenses $132K -- $68.5K -- --
Other Current Assets -- -- $5.9K -- --
Total Current Assets $467.6K $29.5K $100K $1.2M $1M
 
Property Plant And Equipment $1.6M $6K $6.2M $6M $5.3M
Long-Term Investments $6.7M $78.8K $78.8K $4.5M $4.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.7M $114.3K $6.3M $11.7M $10.8M
 
Accounts Payable -- -- -- -- $4.8M
Accrued Expenses $286.5K $384.4K $341.9K $4.6M $7M
Current Portion Of Long-Term Debt $10M $9M $8.9M $4M $2.1M
Current Portion Of Capital Lease Obligations -- -- $260.4K $754.6K $728.2K
Other Current Liabilities $3.7M $507.5K $1M $1.5M $4.8M
Total Current Liabilities $17.5M $13M $18.3M $18.2M $25.8M
 
Long-Term Debt -- -- $5.3M $5.7M $4.9M
Capital Leases -- -- -- -- --
Total Liabilities $17.5M $13M $23.7M $23.9M $30.6M
 
Common Stock $4.7K $12.6K $27.4K $44.1K $66.2K
Other Common Equity Adj -$345.7K -$371.9K $240.4K -$35K $556.3K
Common Equity -$9.3M -$13.5M -$19.9M -$15.4M -$20.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$8.8M -$12.9M -$17.3M -$12.2M -$19.8M
 
Total Liabilities and Equity $8.7M $114.4K $6.3M $11.7M $10.8M
Cash and Short Terms $335K $27.8K $2.3K $600 $2.2K
Total Debt $10M $8.2M $13M $9.1M $11.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $112.8K $7.5K -- $7K $900
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $183.1K $588.4K
Inventory -- -- -- $1.2M $863.8K
Prepaid Expenses $167.2K $71.7K -- -- --
Other Current Assets -- $5.8K -- -- --
Total Current Assets $281.6K $102.1K $54.3K $1.5M $1.5M
 
Property Plant And Equipment $6.8K $5.2M $5.1M $5.7M $5.6M
Long-Term Investments $6.8M $78.8K -- $4.5M $4.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7M $5.4M $5.2M $11.7M $11.6M
 
Accounts Payable -- -- -- $9M $5.6M
Accrued Expenses $233.9K $312.5K $595.4K $1.7M --
Current Portion Of Long-Term Debt $9M $8.8M $10.8M $8.1M --
Current Portion Of Capital Lease Obligations -- -- $187.8K $179.3K --
Other Current Liabilities $982.4K $1.2M $907K $2.9M --
Total Current Liabilities $13.3M $14.9M $20.2M $22.5M $28.5M
 
Long-Term Debt -- $5.5M $5.6M $5.8M $5.7M
Capital Leases -- -- -- -- --
Total Liabilities $13.3M $20.4M $25.8M $28.3M $34.1M
 
Common Stock $9.5K $25.8K $29.5K $66.2K $66.2K
Other Common Equity Adj -$330.5K $306.3K $105.3K $40.5K --
Common Equity -- -- -- -- --
Total Preferred Equity $355K $56K -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$6.3M -$15M -$20.6M -$16.6M -$22.5M
 
Total Liabilities and Equity $7M $5.4M $5.2M $11.7M $11.6M
Cash and Short Terms $112.8K $7.5K -- $7K $900
Total Debt $9M $13.1M $13.6M $12.6M $5.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.9M -$8.8M -$8.5M $3.7M -$9.9M
Depreciation & Amoritzation $128.5K $2.7K $294.9K $127.8K --
Stock-Based Compensation $820.4K $363K $181K -- --
Change in Accounts Receivable $28.4K -$1.2K -$21.6K -$38.3K $41.1K
Change in Inventories -- -- -- -$1.1M -$508K
Cash From Operations -$563.6K -$2.4M -$1.4M -$2.3M -$1.7M
 
Capital Expenditures -- $6.3K $116K $80.6K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $493.6K -$116K -$80.6K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $860K $822.9K $967.7K $2.4M $1.7M
Long-Term Debt Repaid -$35.4K -$308.5K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $824.6K $1.3M $1.4M $2.4M $1.7M
 
Beginning Cash (CF) $335K $27.8K $2.3K $600 $2.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $333.4K -$307.2K -$25.4K -$1.7K $1.5K
Ending Cash (CF) $740.8K -$6.1K $111.1K -$1K $3.7K
 
Levered Free Cash Flow -$563.6K -$2.4M -$1.6M -$2.4M -$1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1M -$1.3M -$564.4K $188.4K -$1.5M
Depreciation & Amoritzation $800 $23.2K $212K -- --
Stock-Based Compensation $96.7K $45.2K $45.2K -- --
Change in Accounts Receivable $400 -$3.6K -$12.6K -$400 -$473.8K
Change in Inventories -- -- -- -$57.2K -$285.5K
Cash From Operations -$1M -$338.6K $123.9K -$540.9K -$802.7K
 
Capital Expenditures -$200 $46.2K $4.2K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $539.6K -$46.2K -$4.2K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39K $448K $672.1K $538.8K --
Long-Term Debt Repaid -$21.5K -$517K -$579.4K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$568.7K -- -- --
Cash From Financing $372.5K $431.4K $92.7K $538.8K $786.7K
 
Beginning Cash (CF) $112.8K $7.5K -- $7K $900
Foreign Exchange Rate Adjustment $122.2K -$44.3K -- -- --
Additions / Reductions $2.7K $2.3K -- -$2.1K -$16K
Ending Cash (CF) $237.7K -$34.5K -- $4.9K -$15.1K
 
Levered Free Cash Flow -$1M -$384.8K $119.7K -$540.9K -$802.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$13M -$12.2M -$7.5M $1.4M -$7.3M
Depreciation & Amoritzation $31K $222.4K $297.2K -$8.8K -$87.3K
Stock-Based Compensation $492.7K $208.7K $181K -$135.7K --
Change in Accounts Receivable $400 -$15.5K -$37.3K -$216.3K -$329.3K
Change in Inventories -- -- -- -$1.7M -$1.2M
Cash From Operations -$1.8M -$1.4M -$1.4M -$2.8M -$2M
 
Capital Expenditures $6.2K $106.9K $88K $1.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $398K -$106.9K -$88K -$1.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $580.6K $1.3M $1.5M $2.6M --
Long-Term Debt Repaid -- -- $16.6K $128.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1M $1.5M $1.1M $2.8M $2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$130.5K -$105.3K -$7.5K $7K -$6.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8M -$1.5M -$1.5M -$2.8M -$2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.5M -$4.9M -$3.9M -$6.2M -$3.6M
Depreciation & Amoritzation $2K $221.5K $223.9K $87.2K --
Stock-Based Compensation $290.1K $135.6K $135.6K -- --
Change in Accounts Receivable -$1K -$15.4K -$31K -$209.1K -$579.5K
Change in Inventories -- -- -- -$615.8K -$1.3M
Cash From Operations -$2.1M -$1M -$970K -$1.5M -$1.9M
 
Capital Expenditures $6.2K $106.9K $78.9K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $493.7K -$106.9K -$78.9K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $665.6K $1.1M $1.6M $1.9M $600.4K
Long-Term Debt Repaid -$255K -$596K -$579.4K -$451.3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$568.7K -- -- --
Cash From Financing $1.1M $1.3M $1M $1.5M $1.8M
 
Beginning Cash (CF) $253.1K $92.4K -- $28.2K $19.1K
Foreign Exchange Rate Adjustment $259.8K -$199.2K $212.4K -- --
Additions / Reductions -$222.1K -$20.3K -$2.3K $6.4K -$1.1K
Ending Cash (CF) $290.7K -$127.1K $210.1K $34.6K $17.9K
 
Levered Free Cash Flow -$2.1M -$1.1M -$1M -$1.5M -$1.9M

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

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.78% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 2.6% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is down 0.37% over the past day.

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

Show me the best stock