Financhill
Buy
63

CWBHF Quote, Financials, Valuation and Earnings

Last price:
$0.38
Seasonality move :
-11.12%
Day range:
$0.25 - $0.34
52-week range:
$0.05 - $0.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.09x
P/B ratio:
5.83x
Volume:
1.6M
Avg. volume:
1.1M
1-year change:
243.5%
Market cap:
$53.9M
Revenue:
$49.7M
EPS (TTM):
-$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $95.2M $96.1M $74.1M $63.2M $49.7M
Revenue Growth (YoY) 0.67% 0.91% -22.85% -14.82% -21.36%
 
Cost of Revenues $42.9M $55.6M $59.1M $39.2M $30.8M
Gross Profit $52.3M $40.5M $15M $24M $18.8M
Gross Profit Margin 54.91% 42.19% 20.24% 37.97% 37.9%
 
R&D Expenses -- $5.5M $3.4M $3M $2.3M
Selling, General & Admin $103.6M $17.5M $70.1M $75.6M $53.2M
Other Inc / (Exp) $12.6M -$88.5M -$8.6M $16.8M $2.2M
Operating Expenses $103.6M $89.6M $65.7M $64M $50.8M
Operating Income -$51.3M -$49.1M -$50.6M -$40.1M -$32M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$38.7M -$137.6M -$59.2M -$23.3M -$29.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8M $143K $91K $529K $39K
Net Income to Company -$30.7M -$137.7M -$59.3M -$23.8M -$29.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.7M -$137.7M -$59.3M -$23.8M -$29.8M
 
Basic EPS (Cont. Ops) -$0.25 -$0.98 -$0.40 -$0.16 -$0.19
Diluted EPS (Cont. Ops) -$0.25 -$0.98 -$0.40 -$0.16 -$0.19
Weighted Average Basic Share $125M $140.8M $146.6M $152.9M $157.6M
Weighted Average Diluted Share $125M $140.8M $146.6M $152.9M $157.6M
 
EBITDA -$44.5M -$38M -$41.7M -$24.9M -$22M
EBIT -$51.3M -$49.1M -$50.6M -$40.1M -$32M
 
Revenue (Reported) $95.2M $96.1M $74.1M $63.2M $49.7M
Operating Income (Reported) -$51.3M -$49.1M -$50.6M -$40.1M -$32M
Operating Income (Adjusted) -$51.3M -$49.1M -$50.6M -$40.1M -$32M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.7M $17M $14.3M $12.6M $11.5M
Revenue Growth (YoY) -5.77% -29.46% -16.1% -11.94% -8.61%
 
Cost of Revenues $10.7M $9.1M $9.2M $7.6M $7.8M
Gross Profit $13.1M $8M $5.1M $5M $3.8M
Gross Profit Margin 55.05% 46.76% 35.55% 39.68% 32.61%
 
R&D Expenses $1.5M $647K $733K $556K $475K
Selling, General & Admin $24.3M $11M $19.9M $12.7M $9.7M
Other Inc / (Exp) $8.6M -$5.5M -$3.2M $233K --
Operating Expenses $22.4M $10.1M $17M $11M $9M
Operating Income -$9.4M -$2.1M -$12M -$6M -$5.3M
 
Net Interest Expenses $307K -- -- -- --
EBT. Incl. Unusual Items -$815K -$7.6M -$15.1M -$5.8M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$38K -- -- -- -$36K
Net Income to Company -$399.8K -$7.6M -$15.2M -$5.8M -$5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$777K -$7.6M -$15.1M -$5.8M -$5.8M
 
Basic EPS (Cont. Ops) -$0.01 -$0.05 -$0.10 -$0.04 -$0.04
Diluted EPS (Cont. Ops) -- -$0.05 -$0.10 -$0.04 -$0.04
Weighted Average Basic Share $140.5M $145.3M $153.1M $157.5M $159.1M
Weighted Average Diluted Share $140.5M $145.3M $153.1M $157.5M $159.1M
 
EBITDA -$6.6M -$265K -$8.2M -$3.5M -$3.6M
EBIT -$9.4M -$2.1M -$12M -$6M -$5.3M
 
Revenue (Reported) $23.7M $17M $14.3M $12.6M $11.5M
Operating Income (Reported) -$9.4M -$2.1M -$12M -$6M -$5.3M
Operating Income (Adjusted) -$9.4M -$2.1M -$12M -$6M -$5.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $98.2M $79M $66.2M $52.8M $49.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.1M $39.2M $60M $35.6M $31.5M
Gross Profit $47.1M $39.8M $6.2M $17.2M $17.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.8M -- $2.8M $2.7M $1.9M
Selling, General & Admin $95.2M $72.9M $78.4M $61.3M $41.9M
Other Inc / (Exp) $7.7M -$103.3M $11.9M $1.9M --
Operating Expenses $88.6M $67.9M $68.4M $53.6M $37.9M
Operating Income -$41.6M -$28.1M -$62.2M -$36.3M -$20.1M
 
Net Interest Expenses $664K $307K -- -- --
EBT. Incl. Unusual Items -$34.2M -$24.9M -$50.3M -$34.5M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21K -$38K $91K $591K -$61K
Net Income to Company -$34.3M -- -$49.4M -$35M -$21.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.2M -$24.9M -$50.4M -$35.1M -$21.7M
 
Basic EPS (Cont. Ops) -$0.24 -$0.17 -$0.36 -$0.22 -$0.14
Diluted EPS (Cont. Ops) -- -$0.17 -$0.36 -$0.22 -$0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$30.3M -$19.5M -$47.5M -$25.2M -$13M
EBIT -$41.6M -$28.1M -$62.2M -$36.3M -$20.1M
 
Revenue (Reported) $98.2M $79M $66.2M $52.8M $49.2M
Operating Income (Reported) -$41.6M -$28.1M -$62.2M -$36.3M -$20.1M
Operating Income (Adjusted) -$41.6M -$28.1M -$62.2M -$36.3M -$20.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $71.3M $55.3M $47.3M $37M $36.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.7M $28.5M $29.4M $25.8M $22.5M
Gross Profit $42.5M $26.8M $17.9M $11.2M $14.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5M $647K $2.2M $2M $1.5M
Selling, General & Admin $73.3M $48.6M $57M $42.7M $31.4M
Other Inc / (Exp) $9.4M -$5.4M $15.1M $118K -$864K
Operating Expenses $71.4M $45.4M $48.2M $37.7M $28.7M
Operating Income -$28.9M -$18.7M -$30.3M -$26.5M -$14.7M
 
Net Interest Expenses $307K -- -- -- --
EBT. Incl. Unusual Items -$19.5M -$24.1M -$15.2M -$26.4M -$18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8K -- -- $62K -$38K
Net Income to Company -$19.1M -$24.1M -$15.3M -$26.4M -$18.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.5M -$24.1M -$15.2M -$26.5M -$18.3M
 
Basic EPS (Cont. Ops) -$0.14 -$0.17 -$0.12 -$0.17 -$0.12
Diluted EPS (Cont. Ops) -$0.13 -$0.17 -$0.12 -$0.17 -$0.12
Weighted Average Basic Share $420.2M $435.5M $457.9M $470.8M $475.7M
Weighted Average Diluted Share $420.2M $435.5M $458.2M $470.8M $475.7M
 
EBITDA -$20.7M -$12.9M -$18.8M -$19M -$10M
EBIT -$28.9M -$18.7M -$30.3M -$26.5M -$14.7M
 
Revenue (Reported) $71.3M $55.3M $47.3M $37M $36.6M
Operating Income (Reported) -$28.9M -$18.7M -$30.3M -$26.5M -$14.7M
Operating Income (Adjusted) -$28.9M -$18.7M -$30.3M -$26.5M -$14.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $52.8M $19.5M $67M $47.8M $22.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.8M $4.9M $1.8M $2M $1.3M
Inventory $63.2M $52.1M $27M $21.5M $18.9M
Prepaid Expenses $7.4M $6.2M $2.6M $2.8M $1.2M
Other Current Assets -- -- $2.5M $2.5M $1M
Total Current Assets $143.8M $95.8M $103.8M $78.2M $47M
 
Property Plant And Equipment $60.4M $56.8M $45.8M $42.1M $39.2M
Long-Term Investments -- $14M $3.6M $13.6M $11.9M
Goodwill $76M -- -- -- --
Other Intangibles $25.4M $2.8M $28.6M $18M $14.7M
Other Long-Term Assets $5.2M $2.1M $5.8M $703K $632K
Total Assets $310.8M $171.5M $187.6M $152.5M $113.4M
 
Accounts Payable $4.9M $5M $4M $2.9M $3.4M
Accrued Expenses $12.8M $9.6M $7.3M $8.7M $5.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9M $2.1M $2.3M $2.3M $2.1M
Other Current Liabilities $9.3M $3.4M -- -- --
Total Current Liabilities $28.9M $20.2M $21.4M $23.6M $15.9M
 
Long-Term Debt -- $20.9M $55.3M $58.2M $57.3M
Capital Leases -- -- -- -- --
Total Liabilities $56.5M $41.1M $110.1M $97M $86.4M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity $254.2M $130.4M $77.5M $55.6M $27.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $254.2M $130.4M $77.5M $55.6M $27.1M
 
Total Liabilities and Equity $310.8M $171.5M $187.6M $152.5M $113.4M
Cash and Short Terms $52.8M $19.5M $67M $47.8M $22.6M
Total Debt -- $24.3M $55.8M $58.2M $57.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $21.1M $16.5M $51M $24.6M $9.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.4M $2M $2.5M $1.6M $1.1M
Inventory $63.6M $50.6M $22.6M $19.5M $19.8M
Prepaid Expenses $6M -- -- -- --
Other Current Assets $7.7M $4.5M $7.6M $4.2M --
Total Current Assets $111.1M $74.2M $83.7M $50M $34.5M
 
Property Plant And Equipment $57M $48.2M $43.1M $40.4M $35.3M
Long-Term Investments $15.4M $10.1M $14.2M $12.7M $9.9M
Goodwill $77.5M -- -- -- --
Other Intangibles $23.4M -- $21.4M $15.9M --
Other Long-Term Assets -- $6M $1.4M $648K --
Total Assets $286.6M $140.5M $163.9M $119.6M $81.6M
 
Accounts Payable $7.6M $2.6M $3.6M $3.4M $2.7M
Accrued Expenses $8.8M $7.4M $7.2M $5.6M --
Current Portion Of Long-Term Debt $229K -- -- -- --
Current Portion Of Capital Lease Obligations $2.1M $2.3M $2.2M $2.3M --
Other Current Liabilities $4.1M $812K -- -- --
Total Current Liabilities $23.6M $13.1M $24.8M $16.5M $8.9M
 
Long-Term Debt $21M $18.5M $56.6M $59.1M $61.4M
Capital Leases -- -- -- -- --
Total Liabilities $44.9M $31.7M $100.1M $89.4M $72.4M
 
Common Stock $283.7M $1K $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $241.7M $108.9M $63.7M $30.2M $9.2M
 
Total Liabilities and Equity $286.6M $140.5M $163.9M $119.6M $81.6M
Cash and Short Terms $21.1M $16.5M $51M $24.6M $9.8M
Total Debt $27.5M $19.3M $56.6M $59.1M $61.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$30.7M -$137.7M -$59.3M -$23.8M -$29.8M
Depreciation & Amoritzation $6.8M $11M $9M $15.2M $10M
Stock-Based Compensation $4.3M $5.5M $3.4M $2.1M $1.5M
Change in Accounts Receivable $1.5M -$948K $2.9M $3.5M $361K
Change in Inventories -$1.8M $1M $1.7M $4.4M -$1.5M
Cash From Operations -$52M -$29.6M -$1.3M -$15.1M -$21.3M
 
Capital Expenditures $28.3M $4.9M $265K $3.7M $3.9M
Cash Acquisitions $11.2M -- -- -- --
Cash From Investing -$19.2M -$11.8M $395K -$3.5M -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$828K -$248K $52.4M -$251K -$145K
Cash From Financing $55.4M $8M $48.4M -$500K -$145K
 
Beginning Cash (CF) $68.6M $19.5M $67M $47.8M $22.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.8M -$33.3M $47.5M -$19.1M -$25.2M
Ending Cash (CF) $52.8M -$13.8M $114.4M $28.7M -$2.6M
 
Levered Free Cash Flow -$80.3M -$34.5M -$1.6M -$18.8M -$25.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$399.8K -$7.6M -$15.2M -$5.8M -$5.9M
Depreciation & Amoritzation $2.6M $1.8M $3.8M $2.5M $1.7M
Stock-Based Compensation $1.5M $669.7K $649K $216.2K $146.1K
Change in Accounts Receivable -$835.3K $510.1K -$49.3K -$13K $967.8K
Change in Inventories -$552.2K $2.5M $716.1K -$855.7K -$476.2K
Cash From Operations $332.2K $4M -$7.9M -$7.6M -$5.5M
 
Capital Expenditures $751K $79.5K $2.8M $313.9K -$4K
Cash Acquisitions $8M -- -- -- --
Cash From Investing -$490.2K $268.2K -$2.8M -$309K $12.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$87K -$265K -$127K -$15K --
Cash From Financing -$5.3M -$2.7M -$127.5K -$14.9K -$9.1K
 
Beginning Cash (CF) $21.1M $16.5M $51M $24.6M $9.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.5M $1.6M -$10.8M -$7.9M -$5.5M
Ending Cash (CF) $15.6M $18.1M $40.3M $16.7M $4.3M
 
Levered Free Cash Flow -$418.8K $4M -$10.7M -$7.9M -$5.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$34.3M -- -$49.4M -$35M -$21.5M
Depreciation & Amoritzation $11.3M -- $14.7M $11.1M $7M
Stock-Based Compensation $5.7M -- $2.4M $1.8M $717.9K
Change in Accounts Receivable -$105.3K -- $3.2M $180.8K $713.9K
Change in Inventories -$5.5M -- $5.1M -$1.1M -$405.3K
Cash From Operations -$21M -- -$14M -$21.8M -$13.9M
 
Capital Expenditures $7.6M $1.2M $2.9M $4.3M $815.6K
Cash Acquisitions $8M -- -- -- --
Cash From Investing -$18.8M -- -$2.5M -$4.2M -$670.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$585K -$327K $52.5M -$182K --
Cash From Financing -$5.3M -- $48.8M -$429.2K -$44.1K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45M -- $32.4M -$26.4M -$14.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$28.6M -- -$16.9M -$26.1M -$14.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.1M -$24.1M -$15.3M -$26.4M -$18.6M
Depreciation & Amoritzation $8.1M $5.8M $11.5M $7.5M $4.7M
Stock-Based Compensation $4.1M $2.7M $1.6M $1.3M $519.8K
Change in Accounts Receivable $305.7K $2.9M $3.1M -$164.5K $193.9K
Change in Inventories -$867.2K $48.4K $3.6M -$1.9M -$792.9K
Cash From Operations -$15.8M -$258.9K -$12.9M -$19.5M -$12.4M
 
Capital Expenditures $4M $413.3K $3M $3.6M $659.9K
Cash Acquisitions -$35.7K -- -- -- --
Cash From Investing -$10.9M -$65.6K -$2.9M -$3.6M -$536K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$246K -$325K -$202K -$133K --
Cash From Financing -$4.5M -$2.7M -$202.3K -$133.5K -$34.6K
 
Beginning Cash (CF) $108.9M $45.8M $173.5M $95.7M $44.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.2M -$3.1M -$16M -$23.2M -$13M
Ending Cash (CF) $77.7M $42.8M $157.6M $72.5M $31.4M
 
Levered Free Cash Flow -$19.9M -$672.2K -$15.9M -$23.1M -$13.1M

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock