Financhill
Sell
27

CLSD Quote, Financials, Valuation and Earnings

Last price:
$0.91
Seasonality move :
14.23%
Day range:
$0.85 - $0.94
52-week range:
$0.80 - $2.12
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.49x
P/B ratio:
--
Volume:
567.7K
Avg. volume:
304.5K
1-year change:
-10.67%
Market cap:
$70.5M
Revenue:
$8.2M
EPS (TTM):
-$0.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.2M $7.9M $29.6M $1.3M $8.2M
Revenue Growth (YoY) 7143.33% 263.28% 274.65% -95.51% 519.9%
 
Cost of Revenues -- -- -- $204K $355K
Gross Profit -- $7.9M $29.6M $1.1M $7.9M
Gross Profit Margin -- -- -- 84.63% 95.68%
 
R&D Expenses $15.7M $15.1M $18.5M $19.6M $20.8M
Selling, General & Admin $16.8M $10.8M $11.7M $11.8M $11.9M
Other Inc / (Exp) -$466K -$275K $1M $669K $1.7M
Operating Expenses $32.5M $25.8M $30.2M $31.4M $32.7M
Operating Income -$30.3M -$17.9M -$627K -$30.3M -$24.8M
 
Net Interest Expenses -- -- -- $3.3M $9.4M
EBT. Incl. Unusual Items -$30.8M -$18.2M $376K -$32.9M -$32.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$30.8M -$18.2M $376K -$32.9M -$32.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.8M -$18.2M $376K -$32.9M -$32.5M
 
Basic EPS (Cont. Ops) -$0.81 -$0.39 $0.01 -$0.55 -$0.53
Diluted EPS (Cont. Ops) -$0.81 -$0.39 $0.01 -$0.55 -$0.53
Weighted Average Basic Share $38.2M $46.5M $58.5M $60.2M $61.8M
Weighted Average Diluted Share $38.2M $46.5M $59.9M $60.2M $61.8M
 
EBITDA -$30.1M -$18M $554K -$29.5M -$23.1M
EBIT -$30.3M -$18.2M $376K -$29.6M -$23.1M
 
Revenue (Reported) $2.2M $7.9M $29.6M $1.3M $8.2M
Operating Income (Reported) -$30.3M -$17.9M -$627K -$30.3M -$24.8M
Operating Income (Adjusted) -$30.3M -$18.2M $376K -$29.6M -$23.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4M $3.1M $266K $859K $1M
Revenue Growth (YoY) 2334.04% -10.43% -91.35% 222.93% 20.84%
 
Cost of Revenues -- -- -- $142K --
Gross Profit -- -- $266K $717K $1M
Gross Profit Margin -- -- -- 83.47% --
 
R&D Expenses $3.5M $5.1M $4.6M $5.1M $4.1M
Selling, General & Admin $2.4M $2.8M $2.4M $2.6M $2.8M
Other Inc / (Exp) -$1K $2K $194K -- $365K
Operating Expenses $5.9M $8M $7M $7.8M $7M
Operating Income -$2.4M -$4.9M -$6.7M -$7.1M -$5.9M
 
Net Interest Expenses -- -- $1.3M $2.2M $2.1M
EBT. Incl. Unusual Items -$2.4M -$4.9M -$7.8M -$9.3M -$7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.4M -$4.9M -$7.8M -$9.3M -$7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M -$4.9M -$7.8M -$9.3M -$7.7M
 
Basic EPS (Cont. Ops) -$0.05 -$0.08 -$0.13 -$0.15 -$0.10
Diluted EPS (Cont. Ops) -$0.05 -$0.08 -$0.13 -$0.15 -$0.10
Weighted Average Basic Share $47M $59.5M $60.2M $62M $74.7M
Weighted Average Diluted Share $47M $59.5M $60.2M $62M $74.7M
 
EBITDA -$2.4M -$4.8M -$6.5M -$6.6M -$5.2M
EBIT -$2.4M -$4.9M -$6.5M -$6.6M -$5.2M
 
Revenue (Reported) $3.4M $3.1M $266K $859K $1M
Operating Income (Reported) -$2.4M -$4.9M -$6.7M -$7.1M -$5.9M
Operating Income (Adjusted) -$2.4M -$4.9M -$6.5M -$6.6M -$5.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.8M $3.9M $26.7M $2.2M $7.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.9M $19.2M $18.4M $19.6M $20.7M
Selling, General & Admin $11.8M $11.2M $11.7M $12.1M $11.7M
Other Inc / (Exp) -$356K $999K $222K $449K $783K
Operating Expenses $23.7M $30.3M $30.2M $31.7M $32.4M
Operating Income -$13.8M -$26.4M -$3.5M -$30M -$24.6M
 
Net Interest Expenses -- -- $1.3M $7.8M $9.7M
EBT. Incl. Unusual Items -$14.2M -$25.4M -$4.6M -$37.3M -$31.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.2M -$25.4M -$4.6M -$37.3M -$31.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.2M -$25.4M -$4.6M -$37.3M -$31.9M
 
Basic EPS (Cont. Ops) -$0.32 -$0.46 -$0.08 -$0.61 -$0.45
Diluted EPS (Cont. Ops) -$0.32 -$0.46 -$0.08 -$0.61 -$0.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$13.7M -$26.5M -$3.1M -$28.1M -$22.2M
EBIT -$13.8M -$26.7M -$3.3M -$28.2M -$22.4M
 
Revenue (Reported) $9.8M $3.9M $26.7M $2.2M $7.7M
Operating Income (Reported) -$13.8M -$26.4M -$3.5M -$30M -$24.6M
Operating Income (Adjusted) -$13.8M -$26.7M -$3.3M -$28.2M -$22.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.9M $3.9M $997K $1.9M $1.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $355K --
Gross Profit -- -- $650K $1.5M $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.6M $14.7M $14.6M $14.5M $14.3M
Selling, General & Admin $8.1M $8.5M $8.6M $8.9M $8.7M
Other Inc / (Exp) -$273K $1M $220K -- $783K
Operating Expenses $18.7M $23.2M $23.2M $23.5M $23.1M
Operating Income -$10.8M -$19.3M -$22.2M -$21.9M -$21.7M
 
Net Interest Expenses -- -- $1.3M $5.7M $6.1M
EBT. Incl. Unusual Items -$11.1M -$18.3M -$23.3M -$27.7M -$27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.1M -$18.3M -$23.3M -$27.7M -$27M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$18.3M -$23.3M -$27.7M -$27M
 
Basic EPS (Cont. Ops) -$0.25 -$0.32 -$0.39 -$0.45 -$0.37
Diluted EPS (Cont. Ops) -$0.25 -$0.32 -$0.39 -$0.45 -$0.37
Weighted Average Basic Share $136.9M $174.3M $180.4M $184.8M $219.3M
Weighted Average Diluted Share $136.9M $174.3M $180.4M $184.8M $219.3M
 
EBITDA -$10.7M -$19.2M -$21.9M -$20.5M -$19.7M
EBIT -$10.8M -$19.3M -$22M -$20.6M -$19.8M
 
Revenue (Reported) $7.9M $3.9M $997K $1.9M $1.4M
Operating Income (Reported) -$10.8M -$19.3M -$22.2M -$21.9M -$21.7M
Operating Income (Adjusted) -$10.8M -$19.3M -$22M -$20.6M -$19.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.6M $17.3M $30.4M $48.3M $28.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $10M -- $170K
Inventory -- -- -- -- --
Prepaid Expenses $1.1M $722K $921K $704K $722K
Other Current Assets $1.5M $109K $779K $439K $311K
Total Current Assets $25.2M $18.1M $42.1M $49.4M $30.1M
 
Property Plant And Equipment $1.2M $944K $607K $1.9M $3.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $360K $260K $160K $30K $30K
Total Assets $26.8M $19.3M $42.9M $51.3M $34M
 
Accounts Payable $1.3M $2M $941K $1.1M $2.2M
Accrued Expenses $649K $450K $1.5M $2.3M $2.3M
Current Portion Of Long-Term Debt $1.3M $991K -- -- --
Current Portion Of Capital Lease Obligations $360K $373K $387K $349K $364K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.9M $9.9M $4.6M $5.8M $6.8M
 
Long-Term Debt $3.8M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $15.6M $10.6M $4.9M $40.7M $49.9M
 
Common Stock $44K $52K $60K $61K $63K
Other Common Equity Adj -- -- -- -- --
Common Equity $11.2M $8.8M $38M $10.6M -$15.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.2M $8.8M $38M $10.6M -$15.9M
 
Total Liabilities and Equity $26.8M $19.3M $42.9M $51.3M $34M
Cash and Short Terms $22.6M $17.3M $30.4M $48.3M $28.9M
Total Debt $5.2M $991K -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $14.8M $25.2M $53.4M $28.8M $13.9M
Short Term Investments -- -- -- -- $9.7M
Accounts Receivable, Net -- -- $123K $882K $788K
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $1.2M $1M $1.1M $721K
Other Current Assets $9K $119K $311K $14K $13K
Total Current Assets $16M $26.5M $54.9M $30.8M $25.1M
 
Property Plant And Equipment $1M $695K $663K $3.6M $4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $360K $160K $160K $30K $30K
Total Assets $17.4M $27.4M $55.7M $34.4M $29.2M
 
Accounts Payable $909K $776K $1.7M $1.9M $2.4M
Accrued Expenses $286K $1.9M $1.7M $2.3M $1.4M
Current Portion Of Long-Term Debt $606K -- -- -- --
Current Portion Of Capital Lease Obligations $370K $384K $407K $362K $373K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.2M $9.2M $5.2M $5.8M $5.6M
 
Long-Term Debt $385K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.3M $9.5M $37.1M $47.3M $64M
 
Common Stock $48K $60K $60K $62K $75K
Other Common Equity Adj -- -- -- -- $5K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.1M $17.8M $18.5M -$12.8M -$34.8M
 
Total Liabilities and Equity $17.4M $27.4M $55.7M $34.4M $29.2M
Cash and Short Terms $14.8M $25.2M $53.4M $28.8M $23.6M
Total Debt $991K -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$30.8M -$18.2M $376K -$32.9M -$32.5M
Depreciation & Amoritzation $211K $180K $178K $145K $67K
Stock-Based Compensation $4.6M $3.6M $5.1M $4.9M $4.2M
Change in Accounts Receivable -$558K $1.9M -$10.9M $10.4M -$220K
Change in Inventories -- -- -- -- --
Cash From Operations -$27.1M -$13.1M -$10.7M -$13.4M -$18.1M
 
Capital Expenditures $25K $55K -- $246K $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $32.9M -$55K -- -$246K -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $991K -- -- --
Long-Term Debt Repaid -$5M -$5.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $30.6M -$1.4M
Cash From Financing $8.7M $7.9M $23.8M $31.3M $414K
 
Beginning Cash (CF) $8.4M $23M $17.6M $30.7M $48.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.6M -$5.3M $13M $17.7M -$19.5M
Ending Cash (CF) $23M $17.6M $30.7M $48.4M $28.9M
 
Levered Free Cash Flow -$27.1M -$13.2M -$10.7M -$13.6M -$19.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.4M -$4.9M -$7.8M -$9.3M -$7.7M
Depreciation & Amoritzation $46K $44K $39K $16K $75K
Stock-Based Compensation $841K $1.3M $1.1M $1.1M $1.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7M -$3.3M -$6.2M -$6.1M -$5.9M
 
Capital Expenditures -- -- $155K $445K $53K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$155K -$445K $1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $30.6M -- --
Cash From Financing $2.4M $2.1M $30.7M $317K $14K
 
Beginning Cash (CF) $15.4M $26.7M $29.2M $35M $18.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$232K -$1.2M $24.3M -$6.2M -$4.4M
Ending Cash (CF) $15.2M $25.5M $53.5M $28.8M $13.9M
 
Levered Free Cash Flow -$2.7M -$3.3M -$6.3M -$6.5M -$6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$14.2M -$25.4M -$4.6M -$37.3M -$31.9M
Depreciation & Amoritzation $187K $177K $168K $69K $167K
Stock-Based Compensation $3.9M $4.7M $5M $4.3M $4.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$7M -$20.2M -$2.7M -$24.2M -$18.9M
 
Capital Expenditures $55K -- $155K $1.7M $653K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55K -- -$155K -$1.7M -$10.1M
 
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 -$662K $30.5M $30.9M $1.2M $14.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7M $10.3M $28.1M -$24.7M -$14.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.1M -$20.2M -$2.9M -$26M -$19.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.1M -$18.3M -$23.3M -$27.7M -$27M
Depreciation & Amoritzation $136K $133K $123K $47K $147K
Stock-Based Compensation $2.7M $3.8M $3.7M $3.2M $3.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.7M -$15.8M -$7.8M -$18.6M -$19.4M
 
Capital Expenditures $55K -- $155K $1.7M $533K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55K -- -$155K -$1.7M -$9.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $991K -- -- -- --
Long-Term Debt Repaid -$5.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $30.6M -$350K --
Cash From Financing $983K $23.6M $30.8M $671K $14.4M
 
Beginning Cash (CF) $59.7M $70.8M $94.5M $124.8M $82.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.8M $7.8M $22.8M -$19.6M -$15M
Ending Cash (CF) $51.9M $78.7M $117.4M $105.2M $67.5M
 
Levered Free Cash Flow -$8.7M -$15.8M -$7.9M -$20.3M -$20M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock