Financhill
Buy
59

CDR.TO Quote, Financials, Valuation and Earnings

Last price:
$1.95
Seasonality move :
11.26%
Day range:
$1.83 - $1.91
52-week range:
$1.32 - $2.28
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.85x
P/B ratio:
9.88x
Volume:
50.1K
Avg. volume:
51.5K
1-year change:
-2.11%
Market cap:
$127.2M
Revenue:
$54.3M
EPS (TTM):
-$0.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4M $768K $3.1M $552K $54.3M
Revenue Growth (YoY) -46.29% -68.38% 306.12% -82.3% 9741.12%
 
Cost of Revenues $3.9M $7.2M $1.9M $5.8M $34.9M
Gross Profit -$1.5M -$6.4M $1.2M -$5.2M $19.4M
Gross Profit Margin -62.21% -832.16% 39.21% -943.66% 35.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $5M $5.2M $5M $9.3M
Other Inc / (Exp) -$177K -$2.3M $1.1M -$3.2M -$3.7M
Operating Expenses $7.3M $5.2M $5.5M $5.8M $10M
Operating Income -$8.8M -$11.6M -$4.3M -$11M $9.4M
 
Net Interest Expenses $338K $6K $4K $708K $2.2M
EBT. Incl. Unusual Items -$14.9M -$11.3M -$3.1M -$11.4M $6.5M
Earnings of Discontinued Ops. $12.9M -- -- -- --
Income Tax Expense -- -- -- -- $3M
Net Income to Company -$14.9M -$11.3M -$3.1M -$11.4M $3.5M
 
Minority Interest in Earnings -- -- -- -- $7.6M
Net Income to Common Excl Extra Items -$14.9M -$11.3M -$3.1M -$11.4M $3.5M
 
Basic EPS (Cont. Ops) -$0.05 -$0.26 -$0.07 -$0.20 -$0.07
Diluted EPS (Cont. Ops) -$0.05 -$0.26 -$0.07 -$0.20 -$0.07
Weighted Average Basic Share $44.2M $44.2M $45.7M $56.3M $57.5M
Weighted Average Diluted Share $44.2M $44.2M $45.7M $56.3M $57.5M
 
EBITDA -$6.6M -$8M -$3.2M -$9.3M $15.6M
EBIT -$8.8M -$11.6M -$4.3M -$11M $9.4M
 
Revenue (Reported) $2.4M $768K $3.1M $552K $54.3M
Operating Income (Reported) -$8.8M -$11.6M -$4.3M -$11M $9.4M
Operating Income (Adjusted) -$8.8M -$11.6M -$4.3M -$11M $9.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40K $1.4M $146K $16.5M $16.2M
Revenue Growth (YoY) -95.75% 3392.5% -89.55% 11230.14% -2.32%
 
Cost of Revenues $267K $625K $367K $9.2M $12.4M
Gross Profit -$227K $772K -$221K $7.4M $3.8M
Gross Profit Margin -567.5% 55.26% -151.37% 44.46% 23.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.2M $1.2M $1.8M $2.2M
Other Inc / (Exp) $156K $414K $884K -$194K --
Operating Expenses $1.2M $1.3M $1.3M $2M $2.4M
Operating Income -$1.4M -$516K -$1.5M $5.4M $1.4M
 
Net Interest Expenses $2K $5K $329K $703K $881K
EBT. Incl. Unusual Items -$1.3M $35K -$852K $4.5M $1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1.4M $546K
Net Income to Company -$1.3M $35K -$852K $3.2M $863K
 
Minority Interest in Earnings -- -- -- $2.6M $1.3M
Net Income to Common Excl Extra Items -$1.3M $35K -$852K $3.2M $863K
 
Basic EPS (Cont. Ops) -$0.03 $0.00 -$0.02 $0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.03 $0.00 -$0.02 $0.01 -$0.01
Weighted Average Basic Share $44.2M $45.2M $56.3M $57.1M $67.9M
Weighted Average Diluted Share $44.2M $45.2M $56.3M $57.1M $67.9M
 
EBITDA -$1.4M -$109K -$1.4M $6.2M $4.5M
EBIT -$1.4M -$516K -$1.5M $5.4M $1.4M
 
Revenue (Reported) $40K $1.4M $146K $16.5M $16.2M
Operating Income (Reported) -$1.4M -$516K -$1.5M $5.4M $1.4M
Operating Income (Adjusted) -$1.4M -$516K -$1.5M $5.4M $1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $977K $2.4M $1.5M $39M $68M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6M $5M $2.1M $25.5M $51.7M
Gross Profit -$3.6M -$2.6M -$580K $13.5M $16.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2M $5.2M $4.9M $6.9M $10.7M
Other Inc / (Exp) -$646K -$1.5M $1.4M -$7.2M --
Operating Expenses $5.4M $5.5M $5.3M $7.8M $16M
Operating Income -$9M -$8.1M -$5.9M $5.7M $320K
 
Net Interest Expenses $98K $7K $394K $2.1M $3.1M
EBT. Incl. Unusual Items -$15.5M -$6.9M -$4.7M $203K $3.5M
Earnings of Discontinued Ops. -$400K -- -- -- --
Income Tax Expense -- -- -- $3M $1.8M
Net Income to Company -- -$6.9M -$4.7M -$2.8M $1.7M
 
Minority Interest in Earnings -- -- -- $5.6M $6.7M
Net Income to Common Excl Extra Items -$15.5M -$6.9M -$4.7M -$2.8M $1.7M
 
Basic EPS (Cont. Ops) -$0.36 -$0.15 -$0.09 -$0.15 -$0.07
Diluted EPS (Cont. Ops) -$0.36 -$0.15 -$0.09 -$0.15 -$0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.7M -$6.4M -$4.8M $8.1M $14.7M
EBIT -$9M -$8.1M -$5.9M $5.7M $320K
 
Revenue (Reported) $977K $2.4M $1.5M $39M $68M
Operating Income (Reported) -$9M -$8.1M -$5.9M $5.7M $320K
Operating Income (Adjusted) -$9M -$8.1M -$5.9M $5.7M $320K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $548K $2.1M $509K $39M $50.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6M $1.4M $1.5M $21.3M $38.1M
Gross Profit -$3M $777K -$1M $17.7M $12.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6M $3.8M $3.5M $5.3M $6.7M
Other Inc / (Exp) $28K $886K $1.2M -$2.8M $275K
Operating Expenses $3.7M $3.9M $3.7M $5.8M $7.9M
Operating Income -$6.7M -$3.2M -$4.7M $11.9M $4.9M
 
Net Interest Expenses $5K $6K $394K $1.8M $2.3M
EBT. Incl. Unusual Items -$6.6M -$2.1M -$3.8M $7.8M $4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $3M $1.8M
Net Income to Company -$1.3M -$2.1M -$3.8M $4.8M $3M
 
Minority Interest in Earnings -- -- -- $5.6M $4.7M
Net Income to Common Excl Extra Items -$6.6M -$2.1M -$3.8M $4.8M $3M
 
Basic EPS (Cont. Ops) -$0.15 -$0.05 -$0.07 -$0.01 -$0.03
Diluted EPS (Cont. Ops) -$0.15 -$0.05 -$0.07 -$0.01 -$0.03
Weighted Average Basic Share $132.6M $135.6M $168.7M $181.2M $202.9M
Weighted Average Diluted Share $132.6M $135.6M $168.7M $181.2M $202.9M
 
EBITDA -$3.9M -$2.3M -$3.9M $13.6M $14.8M
EBIT -$6.7M -$3.2M -$4.7M $11.9M $4.9M
 
Revenue (Reported) $548K $2.1M $509K $39M $50.9M
Operating Income (Reported) -$6.7M -$3.2M -$4.7M $11.9M $4.9M
Operating Income (Adjusted) -$6.7M -$3.2M -$4.7M $11.9M $4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.6M $4.6M $3.8M $5M $27.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $278K $119K $353K $21K $17.6M
Inventory $164K $69K $84K $59K $624K
Prepaid Expenses $417K $218K $189K $387K $1.2M
Other Current Assets -- -- -- -- --
Total Current Assets $13.6M $5.1M $4.4M $5.6M $47.7M
 
Property Plant And Equipment $4.9M $603K $1.9M $638K $18M
Long-Term Investments $1.8M $712K $417K $269K $279K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $21.5M $8.7M $10.1M $6.8M $66.6M
 
Accounts Payable $1.7M $1.7M $1.6M $680K $9.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $7.8M
Current Portion Of Capital Lease Obligations $13K -- $93K $42K $205K
Other Current Liabilities -- -- -- -- $472K
Total Current Liabilities $2M $2.1M $2M $2M $21.7M
 
Long-Term Debt -- -- $99K $5.5M $5.2M
Capital Leases -- -- -- -- --
Total Liabilities $4.4M $3.7M $3.8M $9.3M $45.5M
 
Common Stock $271.9M $273.2M $276.5M $276.7M $75.6M
Other Common Equity Adj -- -$84.6M -$83.9M -$84.4M -$83.7M
Common Equity $17.1M $5M $6.3M -$2.5M $13.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $7.7M
Total Equity $17.1M $5M $6.3M -$2.5M $21.1M
 
Total Liabilities and Equity $21.5M $8.7M $10.1M $6.8M $66.6M
Cash and Short Terms $12.6M $4.6M $3.8M $5M $27.8M
Total Debt $13K -- $192K $6.2M $7.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.6M $1.2M $7M $12.5M $22.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126K $580K $28K $22.9M $14.7M
Inventory $164K $115K $65K $538K $1M
Prepaid Expenses $334K $230K $402K $1.1M $979K
Other Current Assets -- -- -- -- --
Total Current Assets $6.3M $2.1M $7.5M $37.2M $39.7M
 
Property Plant And Equipment $795K $2M $1.7M $16M $39.4M
Long-Term Investments $655K $407K $273K $268K $269K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.5M $7.6M $13M $53.8M $80.6M
 
Accounts Payable $565K $1.9M $515K $17.7M $14.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $140K $7.3M --
Current Portion Of Capital Lease Obligations -- -- $20K $171K --
Other Current Liabilities -- -- -- $426K --
Total Current Liabilities $865K $2.2M $940K $29.5M $33.2M
 
Long-Term Debt -- -- $5.9M $5.1M $340K
Capital Leases -- -- -- -- --
Total Liabilities $2.5M $3.9M $8.4M $50.9M $55.6M
 
Common Stock $271.9M $273.2M $276.7M $57.7M $76.3M
Other Common Equity Adj -- -$83.9M -$84.4M -$84.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $5.3M $12.2M
Total Equity $10.1M $3.8M $4.6M $3M $25M
 
Total Liabilities and Equity $12.5M $7.6M $13M $53.8M $80.6M
Cash and Short Terms $5.6M $1.2M $7M $12.5M $22.7M
Total Debt -- -- $6M $7.4M $6.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.9M -$11.3M -$3.1M -$11.4M $3.5M
Depreciation & Amoritzation $2M $3.5M $1.1M $1.6M $5.8M
Stock-Based Compensation $210K $194K $281K $732K $695K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6.5M -$6.1M -$3.2M -$5.4M $5.4M
 
Capital Expenditures $477K $4.3M $1.7M $499K $8.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $23.3M -$2M -$1.2M -$1.1M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $7.8M $6.5M
Long-Term Debt Repaid -$7M -$1K -- -$105K -$575K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$321K -$82K -$1.4M
Cash From Financing -$7M $356K $3.4M $7.7M $24.1M
 
Beginning Cash (CF) $12.6M $4.6M $3.8M $5M $27.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.4M -$7.7M -$872K $1.3M $22.8M
Ending Cash (CF) $21.6M -$3M $3M $6.3M $51.3M
 
Levered Free Cash Flow -$6.9M -$10.4M -$4.9M -$5.9M -$3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.3M $35K -$852K $3.2M $863K
Depreciation & Amoritzation -$81K $362K $87K $796K $3.1M
Stock-Based Compensation $36K $67K $60K $158K $248K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2M -$267K -$1.7M $5.1M $15.2M
 
Capital Expenditures $944K $394K $222K $2.8M $10M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$698K -$223K -$2.1M -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $7.2M $6.5M --
Long-Term Debt Repaid -- -- -$62K -$22K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$82K -$151K --
Cash From Financing -- -- $7.2M $17K $3.9M
 
Beginning Cash (CF) $5.6M $1.2M $7M $12.5M $22.7M
Foreign Exchange Rate Adjustment $158K $53K -$42K -$105K $189K
Additions / Reductions -$4M -$912K $5.2M $2.9M $10.4M
Ending Cash (CF) $1.8M $315K $12.2M $15.3M $33.3M
 
Levered Free Cash Flow -$2.1M -$661K -$1.9M $2.2M $5.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$6.9M -$4.7M -$2.8M $1.7M
Depreciation & Amoritzation $3.2M $1.6M $1.2M $2.5M $14.2M
Stock-Based Compensation $142K $238K $371K $997K $1.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6.9M -$4.4M -$4.5M $3.8M $19.3M
 
Capital Expenditures $3.3M $2.6M $327K $4.8M $33.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$686K -$664K -$4.8M -$29.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $7.8M $6.5M --
Long-Term Debt Repaid -$2K -- -$85K -$56K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$144K --
Cash From Financing $5K $350K $11.1M $6.5M $20.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.9M -$4.5M $5.8M $5.6M $10.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.2M -$7M -$4.9M -$1.1M -$14.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.3M -$2.1M -$3.8M $4.8M $3M
Depreciation & Amoritzation $2.6M $717K $829K $1.7M $9.9M
Stock-Based Compensation $103K $147K $237K $502K $1.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.6M -$3M -$4.3M $4.8M $18.8M
 
Capital Expenditures $3.4M $1.6M $257K $4.6M $30M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$640K -$98K -$3.8M -$26.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $7.8M $6.5M --
Long-Term Debt Repaid -$1K -- -$85K -$36K -$585K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$82K -$144K --
Cash From Financing $6K -- $7.7M $6.5M $2.8M
 
Beginning Cash (CF) $25.6M $6.6M $10.9M $31M $68M
Foreign Exchange Rate Adjustment -$87K $142K -$115K -$63K -$453K
Additions / Reductions -$6.7M -$3.4M $3.2M $7.5M -$5.2M
Ending Cash (CF) $18.8M $3.3M $14M $38.4M $62.4M
 
Levered Free Cash Flow -$8M -$4.6M -$4.6M $234K -$11.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock