Financhill
Buy
63

CVSI Quote, Financials, Valuation and Earnings

Last price:
$0.06
Seasonality move :
16.34%
Day range:
$0.05 - $0.06
52-week range:
$0.02 - $0.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.74x
P/B ratio:
6.89x
Volume:
592.8K
Avg. volume:
813.3K
1-year change:
74.24%
Market cap:
$10.6M
Revenue:
$15.7M
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.4M $20M $16.2M $16M $15.7M
Revenue Growth (YoY) -54.51% -17.93% -19.17% -1.24% -1.87%
 
Cost of Revenues $13.4M $11.2M $10.7M $8.9M $8.5M
Gross Profit $11M $8.8M $5.6M $7.1M $7.2M
Gross Profit Margin 45.07% 43.98% 34.25% 44.27% 45.64%
 
R&D Expenses $2.9M $1.2M $307K $151K $118K
Selling, General & Admin $30.7M $25.9M $12.1M $9.7M $9.2M
Other Inc / (Exp) -- $2.9M -$1.4M -$264K -$212K
Operating Expenses $33.6M $21.3M $11.2M $9.5M $9.4M
Operating Income -$22.6M -$12.5M -$5.6M -$2.5M -$2.2M
 
Net Interest Expenses $9K $140K $1.5M $264K $212K
EBT. Incl. Unusual Items -$22.6M -$15.6M -$8.3M $3.1M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$317K -$87K -$47K -$6K -$8K
Net Income to Company -$22.3M -$15.6M -$8.2M $3.1M -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.3M -$15.6M -$8.2M $3.1M -$2.4M
 
Basic EPS (Cont. Ops) -$0.22 -$0.14 -$0.07 $0.02 -$0.01
Diluted EPS (Cont. Ops) -$0.22 -$0.14 -$0.07 $0.02 -$0.01
Weighted Average Basic Share $99.9M $107.8M $138M $154M $175.6M
Weighted Average Diluted Share $99.9M $107.8M $138M $154M $175.6M
 
EBITDA -$21.1M -$11M -$4.6M -$2.2M -$1.9M
EBIT -$22.6M -$12.5M -$5.6M -$2.5M -$2.2M
 
Revenue (Reported) $24.4M $20M $16.2M $16M $15.7M
Operating Income (Reported) -$22.6M -$12.5M -$5.6M -$2.5M -$2.2M
Operating Income (Adjusted) -$22.6M -$12.5M -$5.6M -$2.5M -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.1M $3.8M $4.1M $3.9M $3.3M
Revenue Growth (YoY) -8.21% -26.55% 9.01% -5.48% -15.76%
 
Cost of Revenues $2.7M $2.2M $2.2M $2.1M $1.7M
Gross Profit $2.4M $1.6M $1.8M $1.8M $1.6M
Gross Profit Margin 46.17% 41.64% 45.07% 46% 48.5%
 
R&D Expenses $410K $44K $40K $29K $24K
Selling, General & Admin $4.9M $2.4M $2.2M $2.1M $1.8M
Other Inc / (Exp) $2.9M -$139K -$10K -$115K --
Operating Expenses $5.3M $2.5M $2.3M $2.1M $1.9M
Operating Income -$3M -$892K -$437K -$341K -$275K
 
Net Interest Expenses $5K $266K $10K $115K $107K
EBT. Incl. Unusual Items -$40K -$1M -$447K -$456K -$382K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$40K -$1M -$447K -$456K -$382K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40K -$1M -$447K -$456K -$382K
 
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 $109.1M $146.5M $154.6M $182.3M $184.3M
Weighted Average Diluted Share $109.1M $146.5M $154.6M $182.3M $184.3M
 
EBITDA -$2.6M -$804K -$379K -$242K -$242K
EBIT -$3M -$892K -$437K -$341K -$275K
 
Revenue (Reported) $5.1M $3.8M $4.1M $3.9M $3.3M
Operating Income (Reported) -$3M -$892K -$437K -$341K -$275K
Operating Income (Adjusted) -$3M -$892K -$437K -$341K -$275K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.3M $17.3M $16.1M $15.6M $14.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.1M $11.7M $9.2M $8.4M $7.6M
Gross Profit $9.2M $5.6M $6.9M $7.2M $6.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1M $631K $151K $133K $129K
Selling, General & Admin $27.2M $18.5M $11.1M $9.5M $8.2M
Other Inc / (Exp) $2.9M -$475K -$512K -$107K --
Operating Expenses $28.3M $14.1M $9.7M $9.3M $8.3M
Operating Income -$19.1M -$8.5M -$2.8M -$2.1M -$1.6M
 
Net Interest Expenses $37K $1.4M $512K $118K $482K
EBT. Incl. Unusual Items -$16.2M -$14.9M $1.6M -$2.5M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$168K -$96K -$46K -$3K -$7K
Net Income to Company -$16M -$14.8M $1.7M -$2.5M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16M -$14.8M $1.7M -$2.5M -$1.5M
 
Basic EPS (Cont. Ops) -$0.16 -$0.13 $0.01 -$0.02 -$0.01
Diluted EPS (Cont. Ops) -$0.16 -$0.13 $0.01 -$0.02 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$17.8M -$7.1M -$2.5M -$1.8M -$1.3M
EBIT -$19.1M -$8.5M -$2.8M -$2.1M -$1.6M
 
Revenue (Reported) $20.3M $17.3M $16.1M $15.6M $14.4M
Operating Income (Reported) -$19.1M -$8.5M -$2.8M -$2.1M -$1.6M
Operating Income (Adjusted) -$19.1M -$8.5M -$2.8M -$2.1M -$1.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.1M $12.3M $12.2M $11.8M $10.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1M $8.3M $6.9M $6.3M $5.4M
Gross Profit $7M $4M $5.3M $5.5M $5.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $821K $267K $111K $93K $104K
Selling, General & Admin $15.8M $8.4M $7.2M $6.9M $5.9M
Other Inc / (Exp) $2.9M -$475K -$275K -$118K -$113K
Operating Expenses $16.6M $8.7M $7.3M $7M $6M
Operating Income -$9.6M -$4.7M -$1.9M -$1.5M -$917K
 
Net Interest Expenses $28K $1.3M $275K $118K $388K
EBT. Incl. Unusual Items -$6.7M -$5.9M $4M -$1.7M -$745K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11K $2K $3K $6K $7K
Net Income to Company -$6.7M -$5.9M $4M -$1.7M -$752K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M -$5.9M $4M -$1.7M -$752K
 
Basic EPS (Cont. Ops) -$0.06 -$0.05 $0.03 -$0.01 -$0.00
Diluted EPS (Cont. Ops) -$0.06 -$0.05 $0.03 -$0.01 -$0.00
Weighted Average Basic Share $321.2M $398.8M $459.3M $517.8M $552.8M
Weighted Average Diluted Share $321.2M $398.8M $459.3M $517.8M $552.8M
 
EBITDA -$8.6M -$3.8M -$1.7M -$1.3M -$744K
EBIT -$9.6M -$4.7M -$1.9M -$1.5M -$917K
 
Revenue (Reported) $15.1M $12.3M $12.2M $11.8M $10.5M
Operating Income (Reported) -$9.6M -$4.7M -$1.9M -$1.5M -$917K
Operating Income (Adjusted) -$9.6M -$4.7M -$1.9M -$1.5M -$917K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.5M $1.4M $611K $1.3M $454K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $2M $766K $431K $522K
Inventory $8.8M $8.6M $6.6M $5.7M $4.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.4M $2.1M $3.2M $535K $370K
Total Current Assets $16.9M $14.2M $11.1M $7.9M $6.2M
 
Property Plant And Equipment $5.9M $1.7M $850K $546K $493K
Long-Term Investments -- -- -- -- --
Goodwill $2.8M -- -- $342K $971K
Other Intangibles $3.7M $1.5M $251K $78K $93K
Other Long-Term Assets $1.3M $678K $505K $296K $127K
Total Assets $30.6M $36.7M $30.6M $26.3M $21.6M
 
Accounts Payable $1.7M $2.6M $2.3M $2.3M $1.9M
Accrued Expenses $9.8M $4.2M $3M $2.9M $2.9M
Current Portion Of Long-Term Debt $2.2M $922K $218K $204K $139K
Current Portion Of Capital Lease Obligations $680K -- $117K $130K $83K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.3M $14.5M $13.3M $6.1M $6.1M
 
Long-Term Debt $4.9M -- $188K $58K $19K
Capital Leases -- -- -- -- --
Total Liabilities $19.4M $33.1M $31.4M $23.4M $19.8M
 
Common Stock $10K $11K $15K $16K $18K
Other Common Equity Adj -- -- -- $10K -$15K
Common Equity $11.2M $3.5M -$777.3K $2.9M $1.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.2M $3.5M -$777K $2.9M $1.8M
 
Total Liabilities and Equity $30.6M $36.7M $30.6M $26.3M $21.6M
Cash and Short Terms $4.5M $1.4M $611K $1.3M $454K
Total Debt $7.1M $310K $1.4M $312K $696K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.7M $1.1M $1.6M $979K $381K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8M $695K $666K $422K $405K
Inventory $8.9M $7.2M $5.7M $5M $4.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9M $3.1M $412K $327K --
Total Current Assets $14.2M $12.2M $8.5M $6.7M $5.1M
 
Property Plant And Equipment $2.1M $936K $594K $571K $759K
Long-Term Investments -- -- -- -- --
Goodwill $2.8M -- -- $815K --
Other Intangibles $3.7M $1.5M -- $103K --
Other Long-Term Assets $730K $557K $348K $154K --
Total Assets $23.6M $15.2M $9.6M $8.4M $7M
 
Accounts Payable $1.5M $2.2M $2.6M $1.9M $1.2M
Accrued Expenses $10.8M $9.7M $2.8M $2.9M --
Current Portion Of Long-Term Debt -- $1.5M -- -- --
Current Portion Of Capital Lease Obligations -- $114K $127K $92K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.3M $13.5M $6.1M $6.1M $4.8M
 
Long-Term Debt -- $219K $92K -- $666K
Capital Leases -- -- -- -- --
Total Liabilities $12.5M $13.8M $6.2M $6.2M $5.5M
 
Common Stock $11K $15K $15K $18K $18K
Other Common Equity Adj -- -- -- $19K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.1M $1.4M $3.5M $2.2M $1.5M
 
Total Liabilities and Equity $23.6M $15.2M $9.6M $8.4M $7M
Cash and Short Terms $1.7M $1.1M $1.6M $979K $381K
Total Debt -- $219K $92K $743K $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.3M -$15.6M -$8.2M $3.1M -$2.4M
Depreciation & Amoritzation $1.5M $1.5M $1.1M $235K $334K
Stock-Based Compensation $3.9M $3.2M $1M $218K $258K
Change in Accounts Receivable $918K -$989K $1.1M $352K -$84K
Change in Inventories $1.7M $216K $2.1M $1M $803K
Cash From Operations -$7.3M -$7.7M -$1.9M $2.3M -$861K
 
Capital Expenditures $1.1M $35K -- -- $18K
Cash Acquisitions -- -- -- $156K $10K
Cash From Investing -$1.1M -$35K -- -$156K -$28K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.9M $1M $3M -- $900K
Long-Term Debt Repaid -- -$808K -$2M -$1.4M -$863K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$229K -$615K -- -$5K
Cash From Financing $3.3M $4.6M $1.1M -$1.4M $32K
 
Beginning Cash (CF) $4.5M $1.4M $611K $1.3M $454K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.1M -$3.2M -$764K $706K -$863K
Ending Cash (CF) -$558K -$1.8M -$153K $2M -$415K
 
Levered Free Cash Flow -$8.4M -$7.7M -$1.9M $2.3M -$879K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$40K -$1M -$447K -$456K -$382K
Depreciation & Amoritzation $360K $88K $5K $81K $31K
Stock-Based Compensation $806K $177K $32K $87K $124K
Change in Accounts Receivable -$610K $153K -$45K $219K $142K
Change in Inventories $300K $131K $107K $176K $132K
Cash From Operations -$1.6M -$547K -$19K -$122K -$259K
 
Capital Expenditures -- -- -- -- $11K
Cash Acquisitions -- -- -- -$34K --
Cash From Investing -- -- -- $34K -$11K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.6M -- $900K --
Long-Term Debt Repaid -$92K -$1M -$28K -$305K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$5K --
Cash From Financing $267K $572K -$28K $590K -$234K
 
Beginning Cash (CF) $1.7M $1.1M $1.6M $979K $381K
Foreign Exchange Rate Adjustment -- -- -- -- -$1K
Additions / Reductions -$1.3M $25K -$47K $502K -$505K
Ending Cash (CF) $359K $1.2M $1.6M $1.5M -$125K
 
Levered Free Cash Flow -$1.6M -$547K -$19K -$122K -$270K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16M -$14.8M $1.7M -$2.5M -$1.5M
Depreciation & Amoritzation $1.4M $1.4M $271K $279K $285K
Stock-Based Compensation $3.1M $1.7M $355K $187K $478K
Change in Accounts Receivable -$494K $878K -$4K $268K $27K
Change in Inventories -$191K $1.7M $1.5M $897K $944K
Cash From Operations -$7.8M -$3.5M $2.6M -$811K -$217K
 
Capital Expenditures $298K -- -- -- $118K
Cash Acquisitions -- -- -- $162K $4K
Cash From Investing -$298K -- -- -$162K -$122K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.5M -- -- --
Long-Term Debt Repaid -$721K -$1.3M -$2.1M -$584K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.7M $3M -$2.1M $311K -$256K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M -$521K $504K -$664K -$598K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$8.1M -$3.5M $2.6M -$811K -$335K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.7M -$5.9M $4M -$1.7M -$752K
Depreciation & Amoritzation $1M $967K $176K $220K $171K
Stock-Based Compensation $2.4M $839K $185K $154K $374K
Change in Accounts Receivable -$695K $1.2M $103K $19K $130K
Change in Inventories -$36K $1.4M $834K $689K $830K
Cash From Operations -$6.3M -$2.1M $2.4M -$697K -$53K
 
Capital Expenditures $35K -- -- -- $100K
Cash Acquisitions -- -- -- $6K --
Cash From Investing -$35K -- -- -$6K -$100K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.5M -- $900K $1.2M
Long-Term Debt Repaid -$721K -$1.2M -$1.3M -$528K -$638K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$5K -$82K
Cash From Financing $3.5M $1.9M -$1.3M $367K $79K
 
Beginning Cash (CF) $10.3M $4.7M $4M $2.1M $2.1M
Foreign Exchange Rate Adjustment -- -- -- -$2K $1K
Additions / Reductions -$2.9M -$236K $1M -$338K -$73K
Ending Cash (CF) $7.4M $4.5M $5.1M $1.8M $2M
 
Levered Free Cash Flow -$6.4M -$2.1M $2.4M -$697K -$153K

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