Financhill
Sell
30

CRWRF Quote, Financials, Valuation and Earnings

Last price:
$26.30
Seasonality move :
-2.29%
Day range:
$26.30 - $26.30
52-week range:
$24.25 - $34.00
Dividend yield:
1.61%
P/E ratio:
46.99x
P/S ratio:
4.50x
P/B ratio:
3.49x
Volume:
--
Avg. volume:
103
1-year change:
-5.4%
Market cap:
$931.9M
Revenue:
$205.7M
EPS (TTM):
$0.56
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $75.6M $165.5M $174M $189.3M $205.7M
Revenue Growth (YoY) 5.72% 119.04% 5.12% 8.76% 8.66%
 
Cost of Revenues $10.6M $52.6M $57.7M $60.5M $60.6M
Gross Profit $65M $113M $116.3M $128.8M $145.1M
Gross Profit Margin 85.95% 68.24% 66.82% 68.06% 70.54%
 
R&D Expenses $14.5M $37.6M $35.6M $36.3M $42.4M
Selling, General & Admin $15.9M $124.3M $131.9M $141M $151.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $45.2M $92.7M $96.5M $108.4M $119.7M
Operating Income $19.7M $20.2M $19.7M $20.4M $25.4M
 
Net Interest Expenses $76K $5M $6.4M $5.1M $2.7M
EBT. Incl. Unusual Items $13.2M $13.1M $13.1M $15.7M $24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $260K $3.7M $3.9M $4M $4.3M
Net Income to Company $13.2M $13.1M $13.1M $15.7M $24M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.9M $9.4M $9.2M $11.7M $19.7M
 
Basic EPS (Cont. Ops) $0.48 $0.27 $0.26 $0.33 $0.56
Diluted EPS (Cont. Ops) $0.47 $0.27 $0.26 $0.33 $0.55
Weighted Average Basic Share $26.8M $35.1M $35.1M $35M $35M
Weighted Average Diluted Share $27.2M $35.5M $35.4M $35.3M $35.6M
 
EBITDA $25M $49.6M $51.9M $53.8M $59.6M
EBIT $19.7M $20.2M $19.7M $20.4M $25.4M
 
Revenue (Reported) $75.6M $165.5M $174M $189.3M $205.7M
Operating Income (Reported) $19.7M $20.2M $19.7M $20.4M $25.4M
Operating Income (Adjusted) $19.7M $20.2M $19.7M $20.4M $25.4M
Period Ending 2021-12-26 2022-12-26 2023-12-26 2024-12-26
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $75.6M $165.5M $174M $189.3M $205.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6M $52.6M $57.7M $60.5M $60.6M
Gross Profit $65M $113M $116.3M $128.8M $145.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.5M $37.6M $35.6M $36.3M $42.4M
Selling, General & Admin $56.5M $124.3M $131.9M $141M $151.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $45.3M $92.7M $96.5M $108.4M $119.7M
Operating Income $19.7M $20.2M $19.7M $20.4M $25.4M
 
Net Interest Expenses $76K $5M $6.4M $5.1M $2.7M
EBT. Incl. Unusual Items $13.2M $13.1M $13.1M $15.7M $24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $260K $3.7M $3.9M $4M $4.3M
Net Income to Company $12.5M $13.1M $12.8M $15.7M $24M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.9M $9.4M $9.2M $11.7M $19.7M
 
Basic EPS (Cont. Ops) $0.48 $0.27 $0.26 $0.33 $0.56
Diluted EPS (Cont. Ops) $0.47 $0.27 $0.26 $0.33 $0.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $24.9M $49.6M $51.9M $53.8M $59.6M
EBIT $19.7M $20.2M $19.7M $20.4M $25.4M
 
Revenue (Reported) $75.6M $165.5M $174M $189.3M $205.7M
Operating Income (Reported) $19.7M $20.2M $19.7M $20.4M $25.4M
Operating Income (Adjusted) $19.7M $20.2M $19.7M $20.4M $25.4M
Period Ending 2022-12-26 2023-12-26 2024-12-26 2025-12-26 2026-12-26
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $235.6M $48.4M $78.5M $34.6M $55.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.2M $28.9M $24.2M $45.2M $53.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $253.6M $85.7M $112M $91.4M $117.9M
 
Property Plant And Equipment $2.6M $8.8M $8.5M $8.6M $6.3M
Long-Term Investments $1.7M -- -- -- --
Goodwill $11.2M $235.2M $235.2M $235.2M --
Other Intangibles $31.9M $230.7M $216.6M $202.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $311.9M $573.4M $584.3M $545.2M $552.4M
 
Accounts Payable $1.8M $3.6M $4M $3.7M $4.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $2.4M $1.4M $952K --
Other Current Liabilities $428K $22K $135K $254K --
Total Current Liabilities $49.4M $83.1M $132.4M $148.8M $181.1M
 
Long-Term Debt $1.1M $105.1M $77.3M $31.2M $3M
Capital Leases -- -- -- -- --
Total Liabilities $51.6M $240.4M $256.4M $216.6M $214.8M
 
Common Stock $624K $659K $659K $659K $659K
Other Common Equity Adj -- -- -- -- --
Common Equity $260.3M $333M $327.8M $328.6M $337.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $260.3M $333M $327.8M $328.6M $337.6M
 
Total Liabilities and Equity $311.9M $573.4M $584.3M $545.2M $552.4M
Cash and Short Terms $235.6M $48.4M $78.5M $34.6M $55.9M
Total Debt $2.2M $115.5M $86.7M $40.1M $31.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $235.6M $47.2M $78.5M $34.6M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.2M $28.9M $24.2M $45.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $255.1M $88M $114M $93.2M --
 
Property Plant And Equipment $2.6M $8.8M $8.5M $8.6M --
Long-Term Investments -- -- -- -- --
Goodwill $11.2M $235.2M $235.2M $235.2M --
Other Intangibles $31.9M $230.7M $216.6M $202.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $311.6M $566M $577M $543.7M --
 
Accounts Payable $1.8M $3.6M $4M $3.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $2.4M $1.4M $952K --
Other Current Liabilities $428K $22K $135K $254K --
Total Current Liabilities $49.4M $78.1M $127.4M $148.8M --
 
Long-Term Debt -- $103.6M $75M $27.4M --
Capital Leases -- -- -- -- --
Total Liabilities $51.3M $232.9M $249.1M $215.1M --
 
Common Stock $624K $659K $659K $659K --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $260.3M $333M $327.8M $328.6M --
 
Total Liabilities and Equity $311.6M $566M $577M $543.7M --
Cash and Short Terms $235.6M $47.2M $78.5M $34.6M --
Total Debt -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $13.2M $13.1M $13.1M $15.7M $24M
Depreciation & Amoritzation $5.2M $29.4M $32.2M $33.4M $34.2M
Stock-Based Compensation $2.1M $2.1M $3M $4.5M $5.7M
Change in Accounts Receivable $2M -$3.2M $1.1M -$21.2M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $23.5M $23.9M $92.5M $38.4M $59.1M
 
Capital Expenditures $10.3M $14M $15.6M $17M $15.4M
Cash Acquisitions -- $293.3M -- -- --
Cash From Investing -$10.3M -$307.3M -$15.6M -$17M -$15.4M
 
Dividends Paid (Ex Special Dividend) $9.7M $13M $12.1M $12.8M $13.3M
Special Dividend Paid
Long-Term Debt Issued -- $120M -- -- --
Long-Term Debt Repaid -- -$8M -$28M -$48M --
Repurchase of Common Stock $422K $1.7M $4M $3.3M $105K
Other Financing Activities -- -- -- -- --
Cash From Financing $174.6M $95M -$46.8M -$65.4M -$22.4M
 
Beginning Cash (CF) $235.6M $48.4M $78.5M $34.6M $55.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $187.8M -$188.5M $30.1M -$43.9M $21.3M
Ending Cash (CF) $423.4M -$140.1M $108.7M -$9.4M $77.3M
 
Levered Free Cash Flow $13.2M $9.9M $76.9M $21.4M $43.7M
Period Ending 2021-12-26 2022-12-26 2023-12-26 2024-12-26
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $12.5M $13.1M $12.8M $15.7M $24M
Depreciation & Amoritzation $5.1M $29.4M $31.4M $33.2M $34.2M
Stock-Based Compensation $2.1M $2.1M $2.9M $4.5M $5.7M
Change in Accounts Receivable $2.1M -$3.2M $1.4M -$21M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $22.7M $23.9M $89.4M $38.1M $59.1M
 
Capital Expenditures $10M $14M $15.2M $16.9M $15.4M
Cash Acquisitions -- $293.3M -- -- --
Cash From Investing -$10M -$307.3M -$15.2M -$16.9M -$15.4M
 
Dividends Paid (Ex Special Dividend) $9.4M $13M $11.8M $12.7M $13.3M
Special Dividend Paid
Long-Term Debt Issued -- $120M -- -- --
Long-Term Debt Repaid -- -$8M -$28M -$48M --
Repurchase of Common Stock $422K $1.7M $4M $3.3M $105K
Other Financing Activities -- -- -- -- --
Cash From Financing $174.9M $95M -$46.2M -$65.1M -$22.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $187.6M -$188.5M $28M -$43.8M $21.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.7M $9.9M $74.2M $21.2M $43.7M
Period Ending 2022-12-26 2023-12-26 2024-12-26 2025-12-26 2026-12-26
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock