Financhill
Buy
57

COE Quote, Financials, Valuation and Earnings

Last price:
$18.51
Seasonality move :
12.28%
Day range:
$19.10 - $19.90
52-week range:
$6.33 - $25.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.22x
P/B ratio:
--
Volume:
6.9K
Avg. volume:
10.1K
1-year change:
166.48%
Market cap:
$114.1M
Revenue:
$50.7M
EPS (TTM):
-$0.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $788K $15M $27.1M $50.7M
Revenue Growth (YoY) -- -- 1809.65% 80.16% 86.98%
 
Cost of Revenues -- $130K $3.2M $6.3M $11.2M
Gross Profit -- $658K $11.9M $20.8M $39.5M
Gross Profit Margin -- 83.5% 78.78% 76.68% 77.98%
 
R&D Expenses -- $135K $2.9M $3.1M $3.6M
Selling, General & Admin -- $5.1M $21.3M $31.4M $44M
Other Inc / (Exp) -- $219K -$453K -$1.4M $771K
Operating Expenses -- $5.3M $24.2M $34.5M $47.6M
Operating Income -- -$4.6M -$12.4M -$13.7M -$8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$4.1M -$12.8M -$14.9M -$7M
Earnings of Discontinued Ops. $21.2M $22.9M -$29.7M -- --
Income Tax Expense -- $100K $60K $118K $276K
Net Income to Company -- -$4.2M -$12.8M -$15M -$7.3M
 
Minority Interest in Earnings -- -- -- -- $87K
Net Income to Common Excl Extra Items $21.2M $18.7M -$42.6M -$15M -$7.2M
 
Basic EPS (Cont. Ops) $3.99 $3.60 -$7.80 -$2.40 -$1.20
Diluted EPS (Cont. Ops) $3.99 $3.60 -$7.80 -$2.40 -$1.20
Weighted Average Basic Share $5.3M $5.5M $5.6M $5.7M $5.8M
Weighted Average Diluted Share $5.3M $5.5M $5.6M $5.7M $5.8M
 
EBITDA -- -$4.5M -$12.3M -$13.6M -$7.9M
EBIT -- -$4.6M -$12.4M -$13.7M -$8M
 
Revenue (Reported) -- $788K $15M $27.1M $50.7M
Operating Income (Reported) -- -$4.6M -$12.4M -$13.7M -$8M
Operating Income (Adjusted) -- -$4.6M -$12.4M -$13.7M -$8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $81.9M $64.8M $5.1M $7.5M $16.2M
Revenue Growth (YoY) 44.29% -18% -94.37% 47.91% 117.36%
 
Cost of Revenues $22.4M -- $1.1M $1.9M $3.7M
Gross Profit $59.5M -- $4M $5.6M $12.6M
Gross Profit Margin 72.69% -- 78.98% 75% 77.52%
 
R&D Expenses $6.8M -- $435K $864K $936K
Selling, General & Admin $52.2M -- $5.7M $9M $12.6M
Other Inc / (Exp) -- -- $147K -$1.3M -$631K
Operating Expenses $57.8M -- $6.2M $9.9M $13.5M
Operating Income $1.7M -- -$2.2M -$4.3M -$901K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.5M -- -$2M -$5.5M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M -- -- $171K $162K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- $36K
Net Income to Common Excl Extra Items $4.9M -- -$2M -$5.7M -$1.6M
 
Basic EPS (Cont. Ops) $0.92 -- -$0.60 -$0.60 --
Diluted EPS (Cont. Ops) $0.83 -- -$0.60 -$0.60 --
Weighted Average Basic Share $5.4M -- $5.6M $5.7M $5.8M
Weighted Average Diluted Share $5.7M -- $5.6M $5.7M $5.8M
 
EBITDA $1.7M -- -$2.2M -$4.3M -$901K
EBIT $1.7M -- -$2.2M -$4.3M -$901K
 
Revenue (Reported) $81.9M $64.8M $5.1M $7.5M $16.2M
Operating Income (Reported) $1.7M -- -$2.2M -$4.3M -$901K
Operating Income (Adjusted) $1.7M -- -$2.2M -$4.3M -$901K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $298.9M $327.6M $15M $27.1M $50.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $84.4M -- $3.2M $6.3M $11.2M
Gross Profit $214.5M -- $11.9M $20.8M $39.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.7M -- $2.9M $3.1M $3.6M
Selling, General & Admin $182.1M -- $21.3M $31.4M $44M
Other Inc / (Exp) -- -- -$453K -$1.4M $771K
Operating Expenses $199.6M -- $24.2M $34.5M $47.6M
Operating Income $15M -- -$12.4M -$13.7M -$8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20.6M -- -$12.8M -$14.9M -$7M
Earnings of Discontinued Ops. -- -- -$29.7M -- --
Income Tax Expense -$677.4K -- $60K $118K $276K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- $87K
Net Income to Common Excl Extra Items $21.3M -- -$42.6M -$15M -$7.2M
 
Basic EPS (Cont. Ops) $3.99 -- -$7.80 -$2.40 -$0.93
Diluted EPS (Cont. Ops) $3.73 -- -$7.80 -$2.40 -$0.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $17.9M -- -$12.8M -$13.7M -$8M
EBIT $17.3M -- -$12.8M -$13.7M -$8M
 
Revenue (Reported) $298.9M $327.6M $15M $27.1M $50.7M
Operating Income (Reported) $15M -- -$12.4M -$13.7M -$8M
Operating Income (Adjusted) $17.3M -- -$12.8M -$13.7M -$8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $245.7M $15M $27.1M $50.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.7M $3.2M $6.3M $11.2M --
Gross Profit $132.2M $11.9M $20.8M $39.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.8M $2.9M $3.1M $3.6M --
Selling, General & Admin $120.2M $21.3M $31.4M $44M --
Other Inc / (Exp) -- -$453K -$1.4M $771K --
Operating Expenses $136.5M $24.2M $34.5M $47.6M --
Operating Income -$4.3M -$12.4M -$13.7M -$8M --
 
Net Interest Expenses -- $48K -- -- --
EBT. Incl. Unusual Items -$1.6M -$12.8M -$14.9M -$7M --
Earnings of Discontinued Ops. -- -$29.7M -- -- --
Income Tax Expense $1.4M $60K $118K $276K --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- $87K --
Net Income to Common Excl Extra Items -$3M -$42.6M -$15M -$7.2M --
 
Basic EPS (Cont. Ops) -$0.56 -$7.80 -$2.40 -$0.93 --
Diluted EPS (Cont. Ops) -$0.56 -$7.80 -$2.40 -$0.93 --
Weighted Average Basic Share $10.8M $22.4M $22.7M $23.1M --
Weighted Average Diluted Share $11.1M $22.4M $22.7M $23.1M --
 
EBITDA -$904.4K -$12.8M -$13.7M -$8M --
EBIT -$904.4K -$12.8M -$13.7M -$8M --
 
Revenue (Reported) $245.7M $15M $27.1M $50.7M --
Operating Income (Reported) -$4.3M -$12.4M -$13.7M -$8M --
Operating Income (Adjusted) -$904.4K -$12.8M -$13.7M -$8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $50M $24.6M $18.2M $21.3M $27.8M
Short Term Investments $151.1M $6.5M $4.9M $2.1M $1.4M
Accounts Receivable, Net -- -- -- -- --
Inventory $296.2K -- -- -- --
Prepaid Expenses $11.5M $968K $1.2M $2.3M $3.2M
Other Current Assets $2.5M $1.3M $598K $570K $1.1M
Total Current Assets $247.6M $151.2M $26.6M $29.8M $40.1M
 
Property Plant And Equipment $18.2M $1.7M $794K $861K $3.3M
Long-Term Investments $63.4M $11.1M -- -- --
Goodwill $646.4K -- -- -- --
Other Intangibles $3.1M $116K $104K $92K $80K
Other Long-Term Assets $3.7M $22.8M $169K $348K $460K
Total Assets $338.2M $187.1M $27.6M $31.2M $43.9M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $15.2M $2.1M $2.3M $4.8M $6.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.6M $815K $427K $590K $1.2M
Other Current Liabilities $3.1M $291.2M $96K $199K $411K
Total Current Liabilities $462M $297M $20.5M $39.1M $56.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $470.9M $300.5M $21.1M $39.3M $58.7M
 
Common Stock $32.6K $33K $33K $34K $35K
Other Common Equity Adj $1.4M -$6.1M $303K -$325K -$684K
Common Equity -$132.7M -$113.4M $6.6M -$8.3M -$15M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $149K $288K
Total Equity -$132.7M -$113.4M $6.6M -$8.2M -$14.7M
 
Total Liabilities and Equity $338.2M $187.1M $27.6M $31.2M $43.9M
Cash and Short Terms $201.1M $31.1M $23.1M $23.4M $29.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $50M -- $18.2M $21.3M $27.8M
Short Term Investments $151.1M -- $4.9M $2.1M $1.4M
Accounts Receivable, Net -- -- -- -- --
Inventory $296.2K -- -- -- --
Prepaid Expenses $11.5M -- $1.2M $2.3M $3.2M
Other Current Assets $2.5M -- $598K $570K $1.1M
Total Current Assets $247.6M -- $26.6M $29.8M $40.1M
 
Property Plant And Equipment $18.2M -- $794K $861K $3.3M
Long-Term Investments $63.4M -- -- -- --
Goodwill $646.4K -- -- -- --
Other Intangibles $3.1M -- $104K $92K $80K
Other Long-Term Assets $3.7M -- $169K $348K $460K
Total Assets $338.2M -- $27.6M $31.2M $43.9M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $15.2M -- $2.3M $4.8M $6.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.6M -- $427K $590K $1.2M
Other Current Liabilities $3.1M -- $96K $199K $411K
Total Current Liabilities $462M -- $20.5M $39.1M $56.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $470.9M -- $21.1M $39.3M $58.7M
 
Common Stock $32.6K -- $33K $34K $35K
Other Common Equity Adj $1.4M -- $303K -$325K -$684K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $149K $288K
Total Equity -$132.7M -- $6.6M -$8.2M -$14.7M
 
Total Liabilities and Equity $338.2M -- $27.6M $31.2M $43.9M
Cash and Short Terms $201.1M $132M $23.1M $23.4M $29.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$4.2M -$12.8M -$15M -$7.3M
Depreciation & Amoritzation -- $97K $103K $99K $137K
Stock-Based Compensation -- $219K $712K $910K $934K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $104.2M -$105M -$45.7M $559K $5.8M
 
Capital Expenditures -- $118K $5K $287K $308K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$106M $98.3M $2.5M $2.4M $468K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $23.6M -- -- $240K
Cash From Financing $1.3M -$2.4M $20.5M -- $240K
 
Beginning Cash (CF) $49.2M $50.1M $41.6M $18.2M $21.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$516K -$9.1M -$22.7M $3M $6.5M
Ending Cash (CF) $50.1M $41.6M $18.2M $21.3M $27.8M
 
Levered Free Cash Flow $104.2M -$105.1M -$45.7M $272K $5.5M
Period Ending 2016-03-31 2017-03-31 2018-03-31 2019-03-31 2020-03-31
Net Income to Stockholders -- -- -- -$9.9M $7.1M
Depreciation & Amoritzation -- -- -- $1.1M $657.9K
Stock-Based Compensation -- -- -- $576.5K $872.1K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$75.7K -$51.1K
Cash From Operations -$575.1K -- -- $1.2M $24.3M
 
Capital Expenditures $1.1M -- -- $270.2K $466.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing $5.3M -- -- -$23.2M -$24.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.9M -$2.3M
Repurchase of Common Stock -- -- -- -- -$980
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$1.9M -$1.6M
 
Beginning Cash (CF) $7.2M -- -- $61.5M $48.2M
Foreign Exchange Rate Adjustment -$133.9K -- -- -$875.6K $202.8K
Additions / Reductions $4.8M -- -- -$23.9M -$1.9M
Ending Cash (CF) $11.9M -- -- $36.8M $46.6M
 
Levered Free Cash Flow -$1.6M -- -- $979.3K $23.8M
Period Ending 2016-12-31 2017-12-31 2018-12-31 2019-12-31 2020-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $576.5K $872.1K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $1.1M -- -- $270.2K $466.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-05-07 2022-05-07 2023-05-07 2024-05-07
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 23.19% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0.09% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 20.75% over the past day.

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

Show me the best stock