Financhill
Sell
37

CVU Quote, Financials, Valuation and Earnings

Last price:
$3.26
Seasonality move :
15.98%
Day range:
$3.20 - $3.34
52-week range:
$2.16 - $5.85
Dividend yield:
0%
P/E ratio:
12.88x
P/S ratio:
0.50x
P/B ratio:
1.62x
Volume:
33K
Avg. volume:
41.9K
1-year change:
35.29%
Market cap:
$42M
Revenue:
$81.1M
EPS (TTM):
$1.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $87.6M $103.4M $83.3M $86.5M $81.1M
Revenue Growth (YoY) 0.08% 18.02% -19.38% 3.76% -6.23%
 
Cost of Revenues $77.8M $88.4M $67M $69.4M $63.8M
Gross Profit $9.8M $15M $16.3M $17.1M $17.2M
Gross Profit Margin 11.14% 14.52% 19.57% 19.74% 21.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12M $11.8M $11.4M $10.8M $10.5M
Other Inc / (Exp) -- $4.8M -- -- --
Operating Expenses $12M $11.8M $11.4M $10.8M $10.5M
Operating Income -$2.3M $3.2M $4.9M $6.3M $6.7M
 
Net Interest Expenses $1.4M $1.1M $2.3M $2.5M $2.3M
EBT. Incl. Unusual Items -$3.7M $6.8M $2.6M $3.9M $4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$53.4K $14.6K -$6.6M -$13.3M $1.1M
Net Income to Company -$3.7M $6.8M $9.2M $17.2M $3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M $6.8M $9.2M $17.2M $3.3M
 
Basic EPS (Cont. Ops) -$0.31 $0.56 $0.74 $1.40 $0.26
Diluted EPS (Cont. Ops) -$0.31 $0.56 $0.74 $1.38 $0.26
Weighted Average Basic Share $11.9M $12.2M $12.4M $12.3M $12.6M
Weighted Average Diluted Share $11.9M $12.2M $12.4M $12.5M $12.7M
 
EBITDA -$1.3M $9M $5.6M $6.8M $7.2M
EBIT -$2.3M $8M $4.9M $6.3M $6.7M
 
Revenue (Reported) $87.6M $103.4M $83.3M $86.5M $81.1M
Operating Income (Reported) -$2.3M $3.2M $4.9M $6.3M $6.7M
Operating Income (Adjusted) -$2.3M $8M $4.9M $6.3M $6.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $25.4M $26.4M $24.1M $23.5M $21.8M
Revenue Growth (YoY) 11.74% 3.71% -8.62% -2.39% -7.38%
 
Cost of Revenues $21.8M $23.5M $20.2M $19.4M $17.4M
Gross Profit $3.6M $2.8M $3.9M $4.1M $4.3M
Gross Profit Margin 14.1% 10.76% 16.12% 17.42% 19.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $3M $2.8M $2.5M $2.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1M $3M $2.8M $2.5M $2.3M
Operating Income $496.4K -$153.2K $1.1M $1.5M $2.1M
 
Net Interest Expenses $336.2K $300.5K $783K $638.8K $495.4K
EBT. Incl. Unusual Items $160.3K -$453.7K $268.4K $906.2K $1.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$63.1K $6.9K -$6.6M -$13.9M $607.8K
Net Income to Company $223.4K -$460.6K $6.8M $14.8M $971.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $223.4K -$460.6K $6.8M $14.8M $971.5K
 
Basic EPS (Cont. Ops) $0.02 -$0.04 $0.55 $1.21 $0.07
Diluted EPS (Cont. Ops) $0.02 -$0.04 $0.55 $1.19 $0.07
Weighted Average Basic Share $11.9M $12.3M $12.5M $11.4M $12.7M
Weighted Average Diluted Share $11.9M $12.3M $12.5M $11.9M $12.9M
 
EBITDA $759.7K $79K $1.2M $1.5M $2.1M
EBIT $496.4K -$153.2K $1.1M $1.5M $2.1M
 
Revenue (Reported) $25.4M $26.4M $24.1M $23.5M $21.8M
Operating Income (Reported) $496.4K -$153.2K $1.1M $1.5M $2.1M
Operating Income (Adjusted) $496.4K -$153.2K $1.1M $1.5M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $87.6M $103.4M $83.3M $86.5M $81.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.8M $88.4M $67M $69.4M $63.8M
Gross Profit $9.8M $15M $16.3M $17.1M $17.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12M $11.8M $11.4M $10.8M $10.5M
Other Inc / (Exp) -- $4.8M -- -- --
Operating Expenses $12M $11.8M $11.4M $10.8M $10.5M
Operating Income -$2.3M $3.2M $4.9M $6.3M $6.7M
 
Net Interest Expenses $1.4M $1.1M $2.3M $2.5M $2.3M
EBT. Incl. Unusual Items -$3.7M $6.8M $2.6M $3.9M $4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$53.4K $14.6K -$6.6M -$13.3M $1.1M
Net Income to Company -$3.7M $6.8M $9.2M $17.2M $3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M $6.8M $9.2M $17.2M $3.3M
 
Basic EPS (Cont. Ops) -$0.31 $0.55 $0.74 $1.40 $0.25
Diluted EPS (Cont. Ops) -$0.31 $0.55 $0.74 $1.38 $0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.3M $9M $5.6M $8M $8.4M
EBIT -$2.3M $8M $4.9M $6.3M $6.7M
 
Revenue (Reported) $87.6M $103.4M $83.3M $86.5M $81.1M
Operating Income (Reported) -$2.3M $3.2M $4.9M $6.3M $6.7M
Operating Income (Adjusted) -$2.3M $8M $4.9M $6.3M $6.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $103.4M $83.3M $86.5M $81.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88.4M $67M $69.4M $63.8M --
Gross Profit $15M $16.3M $17.1M $17.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.8M $11.4M $10.8M $10.5M --
Other Inc / (Exp) $4.8M -- -- -- --
Operating Expenses $11.8M $11.4M $10.8M $10.5M --
Operating Income $3.2M $4.9M $6.3M $6.7M --
 
Net Interest Expenses $1.1M $2.3M $2.5M $2.3M --
EBT. Incl. Unusual Items $6.8M $2.6M $3.9M $4.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.6K -$6.6M -$13.3M $1.1M --
Net Income to Company $6.8M $9.2M $17.2M $3.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $9.2M $17.2M $3.3M --
 
Basic EPS (Cont. Ops) $0.55 $0.74 $1.40 $0.25 --
Diluted EPS (Cont. Ops) $0.55 $0.74 $1.38 $0.25 --
Weighted Average Basic Share $48.8M $49.6M $49.2M $50.3M --
Weighted Average Diluted Share $49M $49.7M $50M $50.8M --
 
EBITDA $9M $5.6M $8M $8.4M --
EBIT $8M $4.9M $6.3M $6.7M --
 
Revenue (Reported) $103.4M $83.3M $86.5M $81.1M --
Operating Income (Reported) $3.2M $4.9M $6.3M $6.7M --
Operating Income (Adjusted) $8M $4.9M $6.3M $6.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6M $6.3M $3.8M $5.1M $5.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5M $5M $4.9M $4.4M $3.7M
Inventory $6.4M $4M $2.5M $1.4M $918.3K
Prepaid Expenses -- -- -- -- --
Other Current Assets $534.9K $625.1K $975.8K $718K $634.5K
Total Current Assets $37.7M $43.3M $43.2M $46.9M $43.6M
 
Property Plant And Equipment $6.6M $9.4M $7.7M $5.5M $3.6M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $1.8M $1.8M $1.8M $1.8M
Other Intangibles $250K $125K -- -- --
Other Long-Term Assets $191.2K $372.7K $238.7K $189.8K $143.6K
Total Assets $46.5M $55M $59.4M $74.4M $68M
 
Accounts Payable $12.1M $10.4M $8M $10.5M $11.1M
Accrued Expenses $5.9M $6.1M $7.3M $10.3M $7.9M
Current Portion Of Long-Term Debt $6.5M $3.4M $2.9M $2.4M $2.8M
Current Portion Of Capital Lease Obligations $1.8M $1.6M $1.8M $2M $2.2M
Other Current Liabilities -- $3M $3.6M -- --
Total Current Liabilities $30M $31.1M $30.3M $31.5M $26.5M
 
Long-Term Debt $26.9M $22.8M $19.9M $17.7M $14.6M
Capital Leases -- -- -- -- --
Total Liabilities $59.5M $60.3M $55.3M $52.3M $42M
 
Common Stock $12K $12.3K $12.5K $12.8K $13K
Other Common Equity Adj -- -- -- -- --
Common Equity -$13M -$5.3M $4.2M $22.1M $25.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$13M -$5.3M $4.2M $22.1M $25.9M
 
Total Liabilities and Equity $46.5M $55M $59.4M $74.4M $68M
Cash and Short Terms $6M $6.3M $3.8M $5.1M $5.5M
Total Debt $33.4M $26.2M $22.8M $20.1M $17.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6M $6.3M $3.8M $5.1M $5.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5M $5M $4.9M $4.4M $3.7M
Inventory $6.4M $4M $2.5M $1.4M $918.3K
Prepaid Expenses -- -- -- -- --
Other Current Assets $534.9K $625.1K $975.8K $718K $634.5K
Total Current Assets $37.7M $43.3M $43.2M $46.9M $43.6M
 
Property Plant And Equipment $6.6M $9.4M $7.7M $5.5M $3.6M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $1.8M $1.8M $1.8M $1.8M
Other Intangibles $250K $125K -- -- --
Other Long-Term Assets $191.2K $372.7K $238.7K $189.8K $143.6K
Total Assets $46.5M $55M $59.4M $74.4M $68M
 
Accounts Payable $12.1M $10.4M $8M $10.5M $11.1M
Accrued Expenses $5.9M $6.1M $7.3M $10.3M $7.9M
Current Portion Of Long-Term Debt $6.5M $3.4M $2.9M $2.4M $2.8M
Current Portion Of Capital Lease Obligations $1.8M $1.6M $1.8M $2M $2.2M
Other Current Liabilities -- $3M $3.6M -- --
Total Current Liabilities $30M $31.1M $30.3M $31.5M $26.5M
 
Long-Term Debt $26.9M $22.8M $19.9M $17.7M $14.6M
Capital Leases -- -- -- -- --
Total Liabilities $59.5M $60.3M $55.3M $52.3M $42M
 
Common Stock $12K $12.3K $12.5K $12.8K $13K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$13M -$5.3M $4.2M $22.1M $25.9M
 
Total Liabilities and Equity $46.5M $55M $59.4M $74.4M $68M
Cash and Short Terms $6M $6.3M $3.8M $5.1M $5.5M
Total Debt $33.4M $26.2M $22.8M $20.1M $17.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.7M $6.8M $9.2M $17.2M $3.3M
Depreciation & Amoritzation $1M $1M $688.1K $471K $430K
Stock-Based Compensation $711.3K $828.3K $355.9K $770.6K $604.7K
Change in Accounts Receivable -$1.9M -$7.7M -$3.6M -$3.8M $3M
Change in Inventories -$1.5M $2.4M $1.5M $1.1M $518.4K
Cash From Operations -$1.6M $2.8M $944.3K $3.9M $3.6M
 
Capital Expenditures $146.8K $29.2K $40.8K $140.4K $403.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$146.8K -$29.2K -$40.8K -$140.5K -$403.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.8M $511.3K -- -- --
Long-Term Debt Repaid -$2.3M -$3M -$3.4M -$2.7M -$2.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$107.5K -- -- $139.4K -$64.4K
Cash From Financing $2.3M -$2.5M -$3.4M -$2.5M -$2.8M
 
Beginning Cash (CF) $5.4M $6M $6.3M $3.8M $5.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $600.7K $275.3K -$2.5M $1.2M $396.2K
Ending Cash (CF) $6M $6.3M $3.8M $5.1M $5.5M
 
Levered Free Cash Flow -$1.7M $2.8M $903.5K $3.8M $3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $223.4K -$460.6K $6.8M $14.8M $971.5K
Depreciation & Amoritzation $263.3K $232.2K $172.5K -$1.2M -$1.3M
Stock-Based Compensation $33.9K $104.9K $107.5K $110.8K $74.9K
Change in Accounts Receivable $997.5K $1.9M $249.2K $490.5K $3.6M
Change in Inventories $166.4K $951K $615.2K $214.2K $134K
Cash From Operations $1.7M $4.1M $136.9K $3.1M $4.4M
 
Capital Expenditures $134.9K $9.9K $15.5K $47.5K $73.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134.9K -$9.9K -$15.5K -$47.5K -$73.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $250K -- -- --
Long-Term Debt Repaid -$482.3K -$1.2M -$901.6K -$749.4K -$737.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $193.8K $197.1K
Cash From Financing -$482.3K -$904.2K -$901.6K -$555.6K -$540.5K
 
Beginning Cash (CF) $5M $3.1M $4.6M $2.6M $1.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $3.2M -$780.2K $2.5M $3.8M
Ending Cash (CF) $6M $6.3M $3.8M $5.1M $5.5M
 
Levered Free Cash Flow $1.5M $4.1M $121.4K $3M $4.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.7M $6.8M $9.2M $17.2M $3.3M
Depreciation & Amoritzation $1M $1M $688.1K $471K $430K
Stock-Based Compensation $711.3K $828.3K $355.9K $770.6K $604.7K
Change in Accounts Receivable -$1.9M -$7.7M -$3.6M -$3.8M $3M
Change in Inventories -$1.5M $2.4M $1.5M $1.1M $518.4K
Cash From Operations -$1.6M $2.8M $944.3K $3.9M $3.6M
 
Capital Expenditures $146.8K $29.2K $40.8K $140.4K $403.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$146.8K -$29.2K -$40.8K -$140.5K -$403.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.8M $511.3K -- -- --
Long-Term Debt Repaid -$2.3M -$3M -$3.4M -$2.7M -$2.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $139.4K -$64.4K
Cash From Financing $2.4M -$2.5M -$3.4M -$2.5M -$2.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $600.7K $275.3K -$2.5M $1.2M $396.2K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.7M $2.8M $903.5K $3.8M $3.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.8M $9.2M $17.2M $3.3M --
Depreciation & Amoritzation $1M $688.1K $471K $430K --
Stock-Based Compensation $828.3K $355.9K $770.6K $604.7K --
Change in Accounts Receivable -$7.7M -$3.6M -$3.8M $3M --
Change in Inventories $2.4M $1.5M $1.1M $518.4K --
Cash From Operations $2.8M $944.3K $3.9M $3.6M --
 
Capital Expenditures $29.3K $40.8K $140.4K $403.9K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.2K -$40.8K -$140.5K -$403.9K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $511.3K -- -- -- --
Long-Term Debt Repaid -$3M -$3.4M -$2.7M -$2.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $139.5K -$64.4K --
Cash From Financing -$2.5M -$3.4M -$2.5M -$2.8M --
 
Beginning Cash (CF) $12.6M $16.5M $13.5M $11.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $275.3K -$2.5M $1.2M $396.2K --
Ending Cash (CF) $12.8M $14M $14.8M $12.2M --
 
Levered Free Cash Flow $2.8M $903.6K $3.8M $3.2M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock