Financhill
Buy
53

CEMX.TO Quote, Financials, Valuation and Earnings

Last price:
$0.35
Seasonality move :
13.11%
Day range:
$0.34 - $0.35
52-week range:
$0.16 - $0.40
Dividend yield:
0%
P/E ratio:
16.58x
P/S ratio:
1.19x
P/B ratio:
1.28x
Volume:
228.8K
Avg. volume:
153.8K
1-year change:
31.37%
Market cap:
$50.3M
Revenue:
$35.4M
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $26.6M $22.6M $29M $53.3M $35.4M
Revenue Growth (YoY) 17.8% -14.92% 28.33% 83.76% -33.65%
 
Cost of Revenues $22.1M $19.8M $26.8M $41.8M $26.3M
Gross Profit $4.5M $2.8M $2.2M $11.5M $9.1M
Gross Profit Margin 16.83% 12.51% 7.61% 21.66% 25.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.6M $4.6M $7.9M $9.5M $9.7M
Other Inc / (Exp) -$6.4M $2.1M -$253K -$514K $323K
Operating Expenses $6.3M $6.6M $7.6M $9.1M $9.4M
Operating Income -$1.8M -$3.7M -$5.3M $2.4M -$268K
 
Net Interest Expenses $1.9M $1.3M $1.1M $613K $276K
EBT. Incl. Unusual Items -$9.6M -$2.7M -$6.4M $1.6M $100K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $201K -$845K -$880K $342K -$250K
Net Income to Company -$9.8M -$1.9M -$5.6M $1.2M $270K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M -$1.9M -$5.6M $1.2M $270K
 
Basic EPS (Cont. Ops) -$0.16 -$0.02 -$0.04 $0.01 $0.00
Diluted EPS (Cont. Ops) -$0.16 -$0.02 -$0.04 $0.01 $0.00
Weighted Average Basic Share $62.1M $115.4M $133.9M $134.4M $141.9M
Weighted Average Diluted Share $62.1M $115.4M $133.9M $137.1M $144.1M
 
EBITDA $830.8K -$1.2M -$3.5M $4.7M $1.9M
EBIT -$1.8M -$3.7M -$5.3M $2.4M -$268K
 
Revenue (Reported) $26.6M $22.6M $29M $53.3M $35.4M
Operating Income (Reported) -$1.8M -$3.7M -$5.3M $2.4M -$268K
Operating Income (Adjusted) -$1.8M -$3.7M -$5.3M $2.4M -$268K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.1M $11.6M $20.4M $10.1M $15.3M
Revenue Growth (YoY) -34.49% 62.12% 76.32% -50.26% 51.07%
 
Cost of Revenues $5.8M $9.4M $15.8M $7.4M $10.2M
Gross Profit $1.3M $2.1M $4.6M $2.7M $5.2M
Gross Profit Margin 18.72% 18.45% 22.49% 26.85% 33.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $2.1M $2.2M $2.2M $2.5M
Other Inc / (Exp) $25K -$83K $5K $63K --
Operating Expenses $1.7M $2M $2.1M $2.1M $2.4M
Operating Income -$324K $159K $2.5M $601K $2.8M
 
Net Interest Expenses $262K $320K $87K $56K $88K
EBT. Incl. Unusual Items -$288K -$154K $2.4M $674K $2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$179K $331K $617K -$36K $873K
Net Income to Company -$109K -$485K $1.8M $708K $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$109K -$485K $1.8M $710K $1.9M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 $0.01 $0.00 $0.01
Diluted EPS (Cont. Ops) -$0.00 -$0.00 $0.01 $0.00 $0.01
Weighted Average Basic Share $131.8M $133.9M $134.4M $146M $150.2M
Weighted Average Diluted Share $131.8M $133.9M $134.4M $148.7M $153.6M
 
EBITDA $277K $614K $3.1M $1.2M $3.4M
EBIT -$324K $159K $2.5M $601K $2.8M
 
Revenue (Reported) $7.1M $11.6M $20.4M $10.1M $15.3M
Operating Income (Reported) -$324K $159K $2.5M $601K $2.8M
Operating Income (Adjusted) -$324K $159K $2.5M $601K $2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20M $27.6M $42M $44.6M $42.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.3M $24.4M $35.4M $33.2M $29.5M
Gross Profit $1.7M $3.2M $6.7M $11.4M $13.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4M $7.9M $8.3M $10.2M $9.9M
Other Inc / (Exp) -$2.6M -$946K -$568K -$120K --
Operating Expenses $6.8M $7.5M $8M $9.8M $9.5M
Operating Income -$5.1M -$4.3M -$1.3M $1.6M $3.9M
 
Net Interest Expenses $1.5M $1.1M $833K $298K $328K
EBT. Incl. Unusual Items -$7.9M -$6.4M -$2.3M $1.4M $4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M -$485K -$324K -$199K $818K
Net Income to Company -$6.7M -$5.9M -$2M $1.5M $3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M -$5.9M -$2M $1.5M $3.1M
 
Basic EPS (Cont. Ops) -$0.10 -$0.04 -$0.02 $0.01 $0.02
Diluted EPS (Cont. Ops) -$0.10 -$0.04 -$0.02 $0.01 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.3M -$2.3M $848K $3.8M $6.3M
EBIT -$5.1M -$4.3M -$1.3M $1.6M $3.9M
 
Revenue (Reported) $20M $27.6M $42M $44.6M $42.9M
Operating Income (Reported) -$5.1M -$4.3M -$1.3M $1.6M $3.9M
Operating Income (Adjusted) -$5.1M -$4.3M -$1.3M $1.6M $3.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.7M $20.7M $33.7M $25M $32.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.1M $18.9M $27.4M $18.8M $22.1M
Gross Profit $1.5M $1.8M $6.3M $6.2M $10.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5M $6M $6.5M $7.2M $7.4M
Other Inc / (Exp) $3.1M $95K -$230K $164K -$138K
Operating Expenses $4.9M $5.8M $6.2M $6.9M $7.1M
Operating Income -$3.4M -$3.9M $73K -$770K $3.4M
 
Net Interest Expenses $989K $827K $513K $198K $249K
EBT. Incl. Unusual Items -$819K -$4.5M -$414K -$647K $3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$529K -$169K $389K -$153K $917K
Net Income to Company -$290K -$4.3M -$803K -$494K $2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$290K -$4.3M -$803K -$494K $2.3M
 
Basic EPS (Cont. Ops) -$0.00 -$0.03 -$0.01 -$0.00 $0.02
Diluted EPS (Cont. Ops) -$0.00 -$0.03 -$0.01 -$0.00 $0.02
Weighted Average Basic Share $326.9M $401.8M $402.7M $416.9M $451.3M
Weighted Average Diluted Share $340.3M $401.8M $402.7M $422.3M $458M
 
EBITDA -$1.5M -$2.6M $1.7M $871K $5.2M
EBIT -$3.4M -$3.9M $73K -$770K $3.4M
 
Revenue (Reported) $15.7M $20.7M $33.7M $25M $32.6M
Operating Income (Reported) -$3.4M -$3.9M $73K -$770K $3.4M
Operating Income (Adjusted) -$3.4M -$3.9M $73K -$770K $3.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8M $20.2M $10.7M $3.5M $10.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.1M $4.9M $7.3M $12.8M $6.7M
Inventory $692.2K $718K $1M $1M $832K
Prepaid Expenses $324K $577K $532K $680K --
Other Current Assets -- -- -- $680K $591K
Total Current Assets $8.1M $26.4M $19.6M $17.9M $18.5M
 
Property Plant And Equipment $13.1M $12.2M $12.7M $13.1M $15.8M
Long-Term Investments $314K $27K $2.4M $2.3M $2.6M
Goodwill $5.8M $5.8M -- $6M $6.5M
Other Intangibles $1.5M -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $28.8M $44.4M $40.8M $39.3M $43.4M
 
Accounts Payable $1.2M $2.3M $4.4M $4.3M $929K
Accrued Expenses $639K $708K $239K $2.2M $893K
Current Portion Of Long-Term Debt $4.2M $877K $4.4M $915K $995K
Current Portion Of Capital Lease Obligations $584K $578K $590K $729K $760K
Other Current Liabilities $8.5M -- -- $175K --
Total Current Liabilities $15.9M $4.7M $10.2M $8.3M $3.6M
 
Long-Term Debt $10.2M $6.9M $2.5M $1.6M $1.8M
Capital Leases -- -- -- -- --
Total Liabilities $28.2M $12.8M $13.1M $10.6M $6M
 
Common Stock $13.8M $42.4M $42.4M $42.6M $47.9M
Other Common Equity Adj -$464K -$549K $563K -$24K $1.5M
Common Equity $679.1K $31.6M $27.7M $28.7M $37.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $679.4K $31.6M $27.7M $28.7M $37.4M
 
Total Liabilities and Equity $28.8M $44.4M $40.8M $39.3M $43.4M
Cash and Short Terms $2.8M $20.2M $10.7M $3.5M $10.3M
Total Debt $15M $8.4M $7.6M $3.2M $3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20.5M $12.2M $1.9M $9.9M $9.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.3M $9.6M $14.9M $8.9M $15.5M
Inventory $722K $793K $818K $803K $908K
Prepaid Expenses -- $163K $150K $174K --
Other Current Assets -- -- -- -- --
Total Current Assets $28M $22.8M $17.8M $19.8M $26.7M
 
Property Plant And Equipment $12.4M $12.9M $13M $13.7M $14.5M
Long-Term Investments $255K $2.4M $2.4M $2.6M $2.6M
Goodwill -- $6.2M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $47.4M $44.3M $39.3M $42.3M $50.1M
 
Accounts Payable $3.1M $4.5M $6.8M $1.8M $4.6M
Accrued Expenses -- $901K $601K $760K --
Current Portion Of Long-Term Debt -- $4.4M $935K $467K --
Current Portion Of Capital Lease Obligations -- $652K $554K $821K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.3M $11.1M $9.3M $4M $7M
 
Long-Term Debt $7.5M $3.2M $2M $2.4M $2.7M
Capital Leases -- -- -- -- --
Total Liabilities $14.3M $15.4M $12.1M $6.9M $10.8M
 
Common Stock $43.6M $42.4M $42.5M $47.9M $47.8M
Other Common Equity Adj -- $608K $564K $379K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.1M $28.9M $27.2M $35.4M $39.3M
 
Total Liabilities and Equity $47.4M $44.3M $39.3M $42.3M $50.1M
Cash and Short Terms $20.5M $12.2M $1.9M $9.9M $9.9M
Total Debt $9M $8.2M $3.5M $3.6M $3.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8M -$1.9M -$5.6M $1.2M $270K
Depreciation & Amoritzation $2.6M $2.5M $1.9M $2.2M $2.2M
Stock-Based Compensation $102.8K $274K $610K $329K $760K
Change in Accounts Receivable $78K -$672K -$2M -$5.9M $6.8M
Change in Inventories -$50K -$28K -$263K -$31K $230K
Cash From Operations $203.4K -$1.8M -$4M -$19K $4.6M
 
Capital Expenditures $125.5K $674K $1.9M $2M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$76K -$619K -$4M -$2M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.2M -- -- -- --
Long-Term Debt Repaid -$5.2M -$3.1M -$1.6M -$5.3M -$1.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2M -- -- --
Cash From Financing $1.7M $19.9M -$1.6M -$5.3M $4.3M
 
Beginning Cash (CF) $2.5M $20.2M $10.7M $3.3M $10.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M $17.5M -$9.5M -$7.4M $7M
Ending Cash (CF) $4.3M $37.7M $1.1M -$4.2M $17.5M
 
Levered Free Cash Flow $77.9K -$2.5M -$5.8M -$2M $2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$109K -$485K $1.8M $708K $1.9M
Depreciation & Amoritzation $601K $455K $601K $572K $603K
Stock-Based Compensation $93K $169K $2K $66K $71K
Change in Accounts Receivable -$3.3M -$5.2M -$9.8M -$2.7M -$4.1M
Change in Inventories $19K $119K $129K $150K -$86K
Cash From Operations -$863K -$691K -$476K -$1.3M $1.7M
 
Capital Expenditures $305K $312K $520K $74K $94K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$305K -$312K -$492K -$14K -$94K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$595K -$620K -$649K -$231K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$550K -- -- -- --
Cash From Financing $431K -$620K -$649K $5.7M -$217K
 
Beginning Cash (CF) $20.5M $12.2M $1.9M $9.9M $9.9M
Foreign Exchange Rate Adjustment -$5K $43K $8K -$8K $37K
Additions / Reductions -$742K -$1.6M -$1.6M $4.4M $1.4M
Ending Cash (CF) $19.8M $10.7M $309K $14.3M $11.4M
 
Levered Free Cash Flow -$1.2M -$1M -$996K -$1.4M $1.6M
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 -$2M $1.5M $3.1M
Depreciation & Amoritzation $2.5M $2M $2.2M $2.2M $2.4M
Stock-Based Compensation $192.6K $554K $431K $705K $579K
Change in Accounts Receivable $1.8M -$2.6M -$5.4M $5.7M -$6.2M
Change in Inventories $183.4K -$38K -$22K $14K -$94K
Cash From Operations -$1.5M -$3.3M -$2.9M $5M $2.9M
 
Capital Expenditures $457K $1.5M $2.2M $529K $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$461.9K -$3.6M -$2.1M -$639K -$2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.4M -$1.5M -$5.2M -$2.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $18.9M -$1.5M -$5.2M $3.6M -$389K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.8M -$8.3M -$10.3M $8M $16K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2M -$4.8M -$5.1M $4.4M $564K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$290K -$4.3M -$803K -$494K $2.3M
Depreciation & Amoritzation $1.9M $1.3M $1.7M $1.6M $1.8M
Stock-Based Compensation $183K $463K $284K $660K $479K
Change in Accounts Receivable -$2.2M -$4.2M -$7.6M $4M -$9M
Change in Inventories -$31K -$41K $200K $245K -$79K
Cash From Operations -$2.2M -$3.7M -$2.7M $2.3M $632K
 
Capital Expenditures $453K $1.3M $1.6M $139K $525K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$453K -$3.4M -$1.5M -$78K -$609K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1.6M
Long-Term Debt Repaid -$2.5M -$923K -$4.6M -$1.6M -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -- -- -$175K --
Cash From Financing $20.5M -$923K -$4.6M $4.3M -$340K
 
Beginning Cash (CF) $64.3M $44.4M $15M $23.4M $27M
Foreign Exchange Rate Adjustment -$34K $57K -$5K $108K -$30K
Additions / Reductions $17.8M -$8M -$8.8M $6.6M -$347K
Ending Cash (CF) $82M $36.4M $6.3M $30.1M $26.6M
 
Levered Free Cash Flow -$2.7M -$5M -$4.3M $2.2M $107K

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

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

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 15

Frequency Electronics, Inc. [FEIM] is down 3.51% over the past day.

Buy
57
MOD alert for Dec 15

Modine Manufacturing Co. [MOD] is up 1.79% over the past day.

Sell
42
OKLO alert for Dec 15

Oklo, Inc. [OKLO] is down 5.81% over the past day.

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

Show me the best stock