Financhill
Buy
54

CWL.TO Quote, Financials, Valuation and Earnings

Last price:
$1.04
Seasonality move :
1.63%
Day range:
$1.00 - $1.04
52-week range:
$0.63 - $1.30
Dividend yield:
1.75%
P/E ratio:
11.52x
P/S ratio:
0.28x
P/B ratio:
0.84x
Volume:
5.5K
Avg. volume:
19.8K
1-year change:
-1.96%
Market cap:
$29.5M
Revenue:
$104.1M
EPS (TTM):
$0.09
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $119.8M $156.2M $97.8M $87.2M $104.1M
Revenue Growth (YoY) 105.81% 30.39% -37.37% -10.89% 19.4%
 
Cost of Revenues $93.4M $124.1M $81.6M $69.5M $81.9M
Gross Profit $26.4M $32.1M $16.2M $17.6M $22.2M
Gross Profit Margin 22.04% 20.54% 16.53% 20.24% 21.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.7M $145.6M $114.1M $18.6M $18.4M
Other Inc / (Exp) -$2.5M -$2.2M -$10.4M $7.3M --
Operating Expenses $18.3M $18.9M $18.9M $18.6M $18.3M
Operating Income $8M $13.2M -$2.7M -$920K $3.8M
 
Net Interest Expenses $491K $419K $898K $715K $388K
EBT. Incl. Unusual Items $5.4M $10.7M -$13.9M $6.2M $3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $898K $2.5M -$2.6M $2.1M $1.2M
Net Income to Company $4.5M $8.2M -$11.3M $4.2M $2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M $8.2M -$11.3M $4.2M $2.6M
 
Basic EPS (Cont. Ops) $0.19 $0.32 -$0.43 $0.14 $0.09
Diluted EPS (Cont. Ops) $0.19 $0.31 -$0.43 $0.14 $0.09
Weighted Average Basic Share $23.8M $25.7M $26.2M $29.6M $29.5M
Weighted Average Diluted Share $24.2M $26M $26.2M $29.6M $29.6M
 
EBITDA $10.4M $15.8M -$28K $1.1M $5.6M
EBIT $8M $13.2M -$2.7M -$920K $3.8M
 
Revenue (Reported) $119.8M $156.2M $97.8M $87.2M $104.1M
Operating Income (Reported) $8M $13.2M -$2.7M -$920K $3.8M
Operating Income (Adjusted) $8M $13.2M -$2.7M -$920K $3.8M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $41.7M $35.9M $26.2M $22.2M $31.6M
Revenue Growth (YoY) 270.87% -13.94% -27.19% -14.99% 42.17%
 
Cost of Revenues $33.2M $28.9M $20.7M $17.7M $24.8M
Gross Profit $8.5M $7M $5.5M $4.5M $6.9M
Gross Profit Margin 20.43% 19.59% 20.84% 20.31% 21.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5M $128.5M $99.1M $4.5M $4.3M
Other Inc / (Exp) -$460K -$189K -$8.6M $7.3M --
Operating Expenses $6.5M $3.7M $4.2M $4.4M $4.3M
Operating Income $2M $3.3M $1.3M $71K $2.5M
 
Net Interest Expenses $123K $98K $380K $105K $91K
EBT. Incl. Unusual Items $1.4M $3.2M -$7.4M -$207K $2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $440K $616K -$923K $264K $932K
Net Income to Company $983K $2.6M -$6.5M -$471K $1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $983K $2.6M -$6.5M -$471K $1.5M
 
Basic EPS (Cont. Ops) $0.04 $0.10 -$0.25 -$0.02 $0.05
Diluted EPS (Cont. Ops) $0.04 $0.10 -$0.25 -$0.02 $0.05
Weighted Average Basic Share $25.5M $25.9M $26.4M $29.6M $29.5M
Weighted Average Diluted Share $25.5M $25.9M $26.4M $29.6M $29.5M
 
EBITDA $2.6M $4M $2.1M $535K $2.9M
EBIT $2M $3.3M $1.3M $71K $2.5M
 
Revenue (Reported) $41.7M $35.9M $26.2M $22.2M $31.6M
Operating Income (Reported) $2M $3.3M $1.3M $71K $2.5M
Operating Income (Adjusted) $2M $3.3M $1.3M $71K $2.5M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $119.8M $156.2M $97.8M $87.2M $104.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93.4M $124.1M $81.6M $69.5M $81.9M
Gross Profit $26.4M $32.1M $16.2M $17.6M $22.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4M $145.6M $114.1M $18.6M $18.4M
Other Inc / (Exp) -$2.5M -$2.2M -$10.4M $15.3M --
Operating Expenses $18.6M $18.9M $18.9M $18.6M $18.3M
Operating Income $7.8M $13.2M -$2.7M -$920K $3.8M
 
Net Interest Expenses $491K $419K $898K $715K $388K
EBT. Incl. Unusual Items $5.4M $10.7M -$13.9M $6.2M $3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $898K $2.5M -$2.6M $2.1M $1.2M
Net Income to Company $4.5M $8.2M -$11.3M $4.2M $2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M $8.2M -$11.3M $4.2M $2.6M
 
Basic EPS (Cont. Ops) $0.19 $0.32 -$0.43 $0.14 $0.09
Diluted EPS (Cont. Ops) $0.19 $0.32 -$0.43 $0.14 $0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.2M $15.8M -$48K $1.1M $5.6M
EBIT $7.8M $13.2M -$2.7M -$920K $3.8M
 
Revenue (Reported) $119.8M $156.2M $97.8M $87.2M $104.1M
Operating Income (Reported) $7.8M $13.2M -$2.7M -$920K $3.8M
Operating Income (Adjusted) $7.8M $13.2M -$2.7M -$920K $3.8M
Period Ending 2022-08-31 2023-08-31 2024-08-31 2025-08-31 2026-08-31
Revenue $156.2M $97.8M $87.2M $104.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $124.1M $81.6M $69.5M $81.9M --
Gross Profit $32.1M $16.2M $17.6M $22.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $145.6M $114.1M $18.6M $18.4M --
Other Inc / (Exp) -$2.2M -$10.4M $15.3M $412K --
Operating Expenses $18.9M $18.9M $18.6M $18.3M --
Operating Income $13.2M -$2.7M -$920K $3.8M --
 
Net Interest Expenses $419K $898K $715K $388K --
EBT. Incl. Unusual Items $10.7M -$13.9M $6.2M $3.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M -$2.6M $2.1M $1.2M --
Net Income to Company $8.2M -$11.3M $4.2M $2.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.2M -$11.3M $4.2M $2.6M --
 
Basic EPS (Cont. Ops) $0.32 -$0.43 $0.14 $0.09 --
Diluted EPS (Cont. Ops) $0.32 -$0.43 $0.14 $0.09 --
Weighted Average Basic Share $102.8M $104.1M $118.2M $118.1M --
Weighted Average Diluted Share $103.9M $104.3M $118.3M $118.3M --
 
EBITDA $15.8M -$48K $1.1M $5.6M --
EBIT $13.2M -$2.7M -$920K $3.8M --
 
Revenue (Reported) $156.2M $97.8M $87.2M $104.1M --
Operating Income (Reported) $13.2M -$2.7M -$920K $3.8M --
Operating Income (Adjusted) $13.2M -$2.7M -$920K $3.8M --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $29.2M $35.7M $22.1M $19.6M $20.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $27.3M $29.4M $21.1M $18.3M $27.5M
Inventory -- -- -- -- --
Prepaid Expenses $2.3M -- -- -- --
Other Current Assets -- $2.8M $2.7M $2.3M --
Total Current Assets $63.4M $69.1M $46.1M $40.7M $52.5M
 
Property Plant And Equipment $11.5M $23.3M $15.1M $7.1M $5.8M
Long-Term Investments $2.9M $736K $2M $1.7M $3.2M
Goodwill $8M $8.9M $11.2M $11.2M --
Other Intangibles $234K $190K $142K $88K --
Other Long-Term Assets $2.6M -- $593K $276K --
Total Assets $90.4M $109.3M $85.9M $70.1M $82.4M
 
Accounts Payable $4.6M $4M $3.2M $3.4M $3.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9M $1.8M $2.8M $1.6M --
Other Current Liabilities -- -- $687K -- --
Total Current Liabilities $46.5M $49.7M $35M $31.1M $39.7M
 
Long-Term Debt $8.6M $20.3M $19M $4.9M $5.4M
Capital Leases -- -- -- -- --
Total Liabilities $64.6M $74.2M $58.2M $38M $47.4M
 
Common Stock $12.2M $12.6M $15.4M $15.4M $15.3M
Other Common Equity Adj $204K $960K $1.8M $1.8M --
Common Equity $25.8M $35.1M $27.7M $32.1M $35M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $25.8M $35.1M $27.7M $32.1M $35M
 
Total Liabilities and Equity $90.4M $109.3M $85.9M $70.1M $82.4M
Cash and Short Terms $29.2M $35.7M $22.1M $19.6M $20.6M
Total Debt $10.6M $22.1M $21.8M $6.5M $7.2M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $29.2M $35.7M $22.1M $19.6M $20.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $27.3M $29.4M $21.1M $18.3M $27.5M
Inventory -- -- -- -- --
Prepaid Expenses $2.3M -- -- -- --
Other Current Assets -- $2.8M $2.7M $2.3M --
Total Current Assets $63.4M $69.1M $46.1M $40.7M $52.5M
 
Property Plant And Equipment $11.5M $23.3M $15.1M $7.1M $5.8M
Long-Term Investments $2.9M $736K $2M $1.7M $3.2M
Goodwill $8M $8.9M $11.2M $11.2M --
Other Intangibles $234K $190K $142K $88K --
Other Long-Term Assets $2.6M -- $593K $276K --
Total Assets $90.4M $109.3M $85.9M $70.1M $82.4M
 
Accounts Payable $4.6M $4M $3.2M $3.4M $3.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9M $1.8M $2.8M $1.6M --
Other Current Liabilities -- -- $687K -- --
Total Current Liabilities $46.5M $49.7M $35M $31.1M $39.7M
 
Long-Term Debt $8.6M $20.3M $19M $4.9M $5.4M
Capital Leases -- -- -- -- --
Total Liabilities $64.6M $74.2M $58.2M $38M $47.4M
 
Common Stock $12.2M $12.6M $15.4M $15.4M $15.3M
Other Common Equity Adj $204K $960K $1.8M $1.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $25.8M $35.1M $27.7M $32.1M $35M
 
Total Liabilities and Equity $90.4M $109.3M $85.9M $70.1M $82.4M
Cash and Short Terms $29.2M $35.7M $22.1M $19.6M $20.6M
Total Debt $10.6M $22.1M $21.8M $6.5M $7.2M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $4.5M $8.2M -$11.3M $4.2M $2.6M
Depreciation & Amoritzation $2.4M $2.6M $2.7M $2.1M $1.8M
Stock-Based Compensation $50K $16K $237K $259K $259K
Change in Accounts Receivable -$13.9M -$2.3M $10.7M $2.6M -$5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $24.9M $7.1M -$11.2M $1.2M $3.6M
 
Capital Expenditures $796K $1.1M $1.4M $460K $391K
Cash Acquisitions $3.2M $314K $2.5M -- --
Cash From Investing -$3.9M -$1.9M -$3.6M -$1.7M -$4.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $222K
Special Dividend Paid
Long-Term Debt Issued $346K $29K $48K $16K --
Long-Term Debt Repaid -$3.7M -$2.5M -$2.2M -$1.9M --
Repurchase of Common Stock -- -- -- -- $78K
Other Financing Activities -$2.6M $2.6M -- -- --
Cash From Financing -$5.9M $499K $664K -$1.9M -$2.1M
 
Beginning Cash (CF) $29.2M $35.7M $22.1M $19.6M $16.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.7M $6.5M -$13.6M -$2.4M -$3.2M
Ending Cash (CF) $43.7M $42.9M $9M $17.1M $13.3M
 
Levered Free Cash Flow $24.1M $6M -$12.6M $772K $3.2M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $983K $2.6M -$6.5M -$471K $1.5M
Depreciation & Amoritzation $616K $667K $800K $464K $406K
Stock-Based Compensation $13K $3K $63K $64K $64K
Change in Accounts Receivable -$4.1M $5.5M $2M $2.3M -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $10.5M $7.9M $6.6M $3.5M $5.6M
 
Capital Expenditures $571K $434K $1.2M $106K $168K
Cash Acquisitions -- -- $315K -- --
Cash From Investing $2.2M -$331K -$227K -$737K -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $73K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $85K -- $48K -- --
Long-Term Debt Repaid -$1.6M -$586K -$460K -$420K --
Repurchase of Common Stock -- -- -- -- $42K
Other Financing Activities -- -$3K -- -- --
Cash From Financing -$4.1M -$589K $2.4M -$420K -$560K
 
Beginning Cash (CF) $29.2M $35.7M $22.1M $19.6M $16.4M
Foreign Exchange Rate Adjustment $572K $608K -$63K -$48K -$16K
Additions / Reductions $9.1M $7.6M $8.8M $2.3M $992K
Ending Cash (CF) $38.8M $43.8M $30.7M $21.9M $17.4M
 
Levered Free Cash Flow $9.9M $7.4M $5.4M $3.4M $5.5M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $4.5M $8.2M -$11.3M $4.2M $2.6M
Depreciation & Amoritzation $2.4M $2.6M $2.7M $2.1M $1.8M
Stock-Based Compensation $50K $16K $237K $259K $259K
Change in Accounts Receivable -$13.9M -$2.3M $10.7M $2.6M -$5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $24.9M $7.1M -$11.2M $1.2M $3.6M
 
Capital Expenditures $796K $1.1M $1.4M $460K $391K
Cash Acquisitions $3.2M $314K $2.5M -- --
Cash From Investing -$3.9M -$1.9M -$3.6M -$1.7M -$4.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $222K
Special Dividend Paid
Long-Term Debt Issued $346K $29K $48K $16K --
Long-Term Debt Repaid -$3.7M -$2.5M -$2.2M -$1.9M --
Repurchase of Common Stock -- -- -- -- $78K
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.9M $499K $664K -$1.9M -$2.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.7M $6.5M -$13.6M -$2.4M -$3.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $24.1M $6M -$12.6M $772K $3.2M
Period Ending 2022-08-31 2023-08-31 2024-08-31 2025-08-31 2026-08-31
Net Income to Stockholders $8.2M -$11.3M $4.2M $2.6M --
Depreciation & Amoritzation $2.6M $2.7M $2.1M $1.8M --
Stock-Based Compensation $16K $237K $259K $259K --
Change in Accounts Receivable -$2.3M $10.7M $2.6M -$5.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $7.1M -$11.2M $1.2M $3.6M --
 
Capital Expenditures $1.1M $1.4M $460K $391K --
Cash Acquisitions $314K $2.5M -- -- --
Cash From Investing -$1.9M -$3.6M -$1.7M -$4.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $222K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29K $48K $16K -- --
Long-Term Debt Repaid -$2.5M -$2.2M -$1.9M -$1.3M --
Repurchase of Common Stock -- -- -- $78K --
Other Financing Activities $2.6M -- -- -- --
Cash From Financing $499K $664K -$1.9M -$2.1M --
 
Beginning Cash (CF) $106.4M $66.9M $60.8M $53.4M --
Foreign Exchange Rate Adjustment $771K $540K -$71K $71K --
Additions / Reductions $6.5M -$13.6M -$2.4M -$3.2M --
Ending Cash (CF) $113.7M $53.8M $58.4M $50.3M --
 
Levered Free Cash Flow $6M -$12.6M $772K $3.2M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
67
GPCR alert for Dec 9

Structure Therapeutics, Inc. [GPCR] is down 4.73% over the past day.

Buy
62
SMX alert for Dec 9

SMX (Security Matters) Plc [SMX] is up 7.57% over the past day.

Buy
90
KYMR alert for Dec 9

Kymera Therapeutics, Inc. [KYMR] is down 7.87% over the past day.

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

Show me the best stock