Financhill
Sell
22

CVSI Quote, Financials, Valuation and Earnings

Last price:
$0.03
Seasonality move :
16.34%
Day range:
$0.02 - $0.03
52-week range:
$0.02 - $0.05
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.33x
P/B ratio:
3.11x
Volume:
450.3K
Avg. volume:
142.4K
1-year change:
-28.77%
Market cap:
$4.8M
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 Amazon an AI Stock?
Is Amazon an AI Stock?

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

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

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 86.52% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 0% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 0.18% over the past day.

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

Show me the best stock