Financhill
Buy
60

CREX Quote, Financials, Valuation and Earnings

Last price:
$3.38
Seasonality move :
-10.76%
Day range:
$3.27 - $3.47
52-week range:
$1.28 - $5.20
Dividend yield:
0%
P/E ratio:
12.67x
P/S ratio:
0.74x
P/B ratio:
1.19x
Volume:
98.1K
Avg. volume:
190.6K
1-year change:
-21.35%
Market cap:
$35.7M
Revenue:
$50.9M
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.5M $18.4M $43.4M $45.2M $50.9M
Revenue Growth (YoY) -44.75% 5.61% 135.13% 4.19% 12.59%
 
Cost of Revenues $9.3M $10.1M $25.6M $23M $26.8M
Gross Profit $8.1M $8.4M $17.7M $22.2M $24M
Gross Profit Margin 46.52% 45.33% 40.92% 49.11% 47.22%
 
R&D Expenses $1.1M $550K $1.3M $1.6M --
Selling, General & Admin $10.1M $8.5M $15.5M $20.8M $23.1M
Other Inc / (Exp) -$11.4M $3.1M $6.6M -$1.2M -$2.6M
Operating Expenses $12.7M $10.4M $19.6M $20.8M $23.1M
Operating Income -$4.6M -$2M -$1.9M $1.3M $938K
 
Net Interest Expenses $1M $805K $2.7M $3M $1.8M
EBT. Incl. Unusual Items -$17M $254K $2M -$2.9M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$158K $22K $79K $83K $106K
Net Income to Company -$16.8M $232K $1.9M -$2.9M -$3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.8M $232K $1.9M -$2.9M -$3.5M
 
Basic EPS (Cont. Ops) -$4.95 $0.18 $0.28 -$0.35 -$0.34
Diluted EPS (Cont. Ops) -$4.95 $0.18 $0.28 -$0.35 -$0.34
Weighted Average Basic Share $3.4M $1.3M $6.7M $8.5M $10.4M
Weighted Average Diluted Share $3.4M $1.3M $6.7M $8.5M $10.4M
 
EBITDA -$14.5M $2.4M $7.5M $3.4M $2.5M
EBIT -$16M $1.1M $4.7M $138K -$1.6M
 
Revenue (Reported) $17.5M $18.4M $43.4M $45.2M $50.9M
Operating Income (Reported) -$4.6M -$2M -$1.9M $1.3M $938K
Operating Income (Adjusted) -$16M $1.1M $4.7M $138K -$1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5M $10.8M $9.9M $12.3M $9.7M
Revenue Growth (YoY) 35.1% 114.97% -7.56% 23.54% -20.77%
 
Cost of Revenues $2.8M $6.9M $4.9M $6.5M $5.3M
Gross Profit $2.2M $3.9M $5.1M $5.8M $4.5M
Gross Profit Margin 44.64% 36.18% 51.18% 46.92% 45.75%
 
R&D Expenses $171K $241K $366K $508K --
Selling, General & Admin $2.4M $3.6M $4M $5.8M $5.2M
Other Inc / (Exp) $2.2M $3.6M -$64K $639K $4.5M
Operating Expenses $3M $4.5M $5.2M $5.8M $5.2M
Operating Income -$725K -$623K -$90K -$76K -$722K
 
Net Interest Expenses $249K $449K $803K $663K $321K
EBT. Incl. Unusual Items $1.3M $2.5M -$957K -$100K $3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $3K $43K $9K $99K
Net Income to Company $1.3M $2.5M -$1M -$109K $3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M $2.5M -$1M -$109K $3.4M
 
Basic EPS (Cont. Ops) $0.33 $0.51 -$0.14 -$0.01 $0.32
Diluted EPS (Cont. Ops) $0.33 $0.51 -$0.14 -$0.01 $0.32
Weighted Average Basic Share $3.8M $4.9M $7.4M $10.4M $10.4M
Weighted Average Diluted Share $3.8M $4.9M $7.4M $10.4M $10.4M
 
EBITDA $1.9M $3.7M $625K $1.4M $5M
EBIT $1.5M $3M -$154K $563K $3.8M
 
Revenue (Reported) $5M $10.8M $9.9M $12.3M $9.7M
Operating Income (Reported) -$725K -$623K -$90K -$76K -$722K
Operating Income (Adjusted) $1.5M $3M -$154K $563K $3.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.8M $24.2M $42.5M $47.5M $48.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10M $14.2M $23.6M $24.6M $25.6M
Gross Profit $8.7M $10M $18.9M $22.9M $22.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $941K $620K $1.4M -- --
Selling, General & Admin $9.6M $9.6M $16M $21.5M $22.4M
Other Inc / (Exp) $1.9M $4.4M $2.9M -$505K $1.3M
Operating Expenses $12M $11.9M $20.3M $21.5M $22.4M
Operating Income -$3.3M -$1.9M -$1.4M $1.4M $292K
 
Net Interest Expenses $1M $1M $3.1M $2.9M $1.4M
EBT. Incl. Unusual Items -$2.4M $1.5M -$1.5M -$2M $165K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2K $24K $119K $49K $196K
Net Income to Company -$2.4M $1.5M -$1.6M -$2M -$31K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M $1.5M -$1.6M -$2M -$31K
 
Basic EPS (Cont. Ops) -$0.66 $0.26 -$0.27 -$0.21 -$0.01
Diluted EPS (Cont. Ops) -$0.66 $0.26 -$0.27 -$0.21 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $106K $4.2M $4.5M $4.1M $6M
EBIT -$1.3M $2.5M $1.6M $855K $1.6M
 
Revenue (Reported) $18.8M $24.2M $42.5M $47.5M $48.3M
Operating Income (Reported) -$3.3M -$1.9M -$1.4M $1.4M $292K
Operating Income (Adjusted) -$1.3M $2.5M $1.6M $855K $1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5M $10.8M $9.9M $12.3M $9.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8M $6.9M $4.9M $6.5M $5.3M
Gross Profit $2.2M $3.9M $5.1M $5.8M $4.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $171K $241K $366K $508K --
Selling, General & Admin $2.4M $3.6M $4M $5.8M $5.2M
Other Inc / (Exp) $2.2M $3.6M -$64K $639K $4.5M
Operating Expenses $3M $4.5M $5.2M $5.8M $5.2M
Operating Income -$725K -$623K -$90K -$76K -$722K
 
Net Interest Expenses $249K $449K $803K $663K $321K
EBT. Incl. Unusual Items $1.3M $2.5M -$957K -$100K $3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $3K $43K $9K $99K
Net Income to Company $1.3M $2.5M -$1M -$109K $3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M $2.5M -$1M -$109K $3.4M
 
Basic EPS (Cont. Ops) $0.33 $0.51 -$0.14 -$0.01 $0.32
Diluted EPS (Cont. Ops) $0.33 $0.51 -$0.14 -$0.01 $0.32
Weighted Average Basic Share $3.8M $4.9M $7.4M $10.4M $10.4M
Weighted Average Diluted Share $3.8M $4.9M $7.4M $10.4M $10.4M
 
EBITDA $1.9M $3.7M $625K $1.4M $5M
EBIT $1.5M $3M -$154K $563K $3.8M
 
Revenue (Reported) $5M $10.8M $9.9M $12.3M $9.7M
Operating Income (Reported) -$725K -$623K -$90K -$76K -$722K
Operating Income (Adjusted) $1.5M $3M -$154K $563K $3.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8M $2.9M $1.6M $2.9M $1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $3M $8.3M $12.5M $10.6M
Inventory $2.4M $1.9M $2.3M $2.6M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $507K $1.6M $1.8M $665K $859K
Total Current Assets $7M $9.8M $14M $18.6M $14.5M
 
Property Plant And Equipment $1.1M $729K $1.8M $1.5M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill $7.5M $7.5M $26.5M $26.5M $26.5M
Other Intangibles $5M $4.9M $23.8M $24.1M $22.8M
Other Long-Term Assets $5K $5K $43K $112K $312K
Total Assets $20.6M $22.9M $66M $70.8M $65.2M
 
Accounts Payable $1.7M $2.5M $3.8M $7.9M $6.4M
Accrued Expenses $2.1M $2.1M $3.8M $3.8M $3.2M
Current Portion Of Long-Term Debt $1.6M -- $2.5M $3.7M --
Current Portion Of Capital Lease Obligations $359K $281K $711K $505K $466K
Other Current Liabilities -- -- -- -- $12.8M
Total Current Liabilities $7.3M $6.9M $16.5M $20.2M $26.2M
 
Long-Term Debt $8.3M $6.9M $13.1M $9.8M $13M
Capital Leases -- -- -- -- --
Total Liabilities $16.3M $14.2M $40.4M $41.9M $39.8M
 
Common Stock $109K $120K $72K $104K $104K
Other Common Equity Adj -- -- -- -- --
Common Equity $4.3M $8.7M $25.6M $28.8M $25.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3M $8.7M $25.6M $28.8M $25.5M
 
Total Liabilities and Equity $20.6M $22.9M $66M $70.8M $65.2M
Cash and Short Terms $1.8M $2.9M $1.6M $2.9M $1M
Total Debt $9.9M $6.9M $17.6M $13.5M $13M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.5M $6M $3.9M $2.9M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8M $8.8M $6.8M $9.5M $13M
Inventory $2.1M $2M $1.5M $3.1M $1.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $663K $2.3M $804K $837K $959K
Total Current Assets $10.2M $19.1M $13M $16.3M $16.9M
 
Property Plant And Equipment $2.1M $1.2M $1.7M $1.3M $1M
Long-Term Investments -- -- -- -- --
Goodwill $7.5M $16M $26.5M $26.5M $26.5M
Other Intangibles $3.7M $26.4M $23.8M $24M $22.3M
Other Long-Term Assets $6K $52K $44K $112K $333K
Total Assets $23.4M $62.9M $65.1M $68.2M $67M
 
Accounts Payable $1.5M $4.9M $3.1M $4.8M $4.7M
Accrued Expenses $2.2M $2.5M $3.7M $4M $2.8M
Current Portion Of Long-Term Debt $1.6M $2.4M $4.9M $23.4M $387K
Current Portion Of Capital Lease Obligations $317K $560K $712K $431K $404K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8M $16.9M $16.9M $38.7M $13.7M
 
Long-Term Debt $6.5M $13M $12.4M -- $22.9M
Capital Leases -- -- -- -- --
Total Liabilities $15.1M $43.8M $40M $39.4M $37.1M
 
Common Stock $118K $217K $74K $104K $104K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.3M $19.1M $25.1M $28.8M $29.9M
 
Total Liabilities and Equity $23.4M $62.9M $65.1M $68.2M $67M
Cash and Short Terms $3.5M $6M $3.9M $2.9M $1.1M
Total Debt $8.1M $15.4M $17.4M $23.4M $23.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.8M $232K $1.9M -$2.9M -$3.5M
Depreciation & Amoritzation $1.5M $1.4M $2.8M $3.2M $4.1M
Stock-Based Compensation $719K $2M $2.1M $563K $13K
Change in Accounts Receivable $1.8M -$673K -$3.9M -$4.4M $1.9M
Change in Inventories -$2M $62K -$197K -$409K $615K
Cash From Operations -$3.5M $471K -$708K $5.2M $3.4M
 
Capital Expenditures $657K $1.2M $4.3M $4M $2.8M
Cash Acquisitions -- -- -$17.2M -- --
Cash From Investing -$657K -$1.2M -$21.5M -$4M -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6M -- $11.9M -- $31.5M
Long-Term Debt Repaid -$24K -$104K -$1M -$5.3M -$33.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$306K
Cash From Financing $3.5M $1.7M $20.9M $137K -$2.5M
 
Beginning Cash (CF) $2.5M $1.8M $2.9M $1.6M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$708K $1.1M -$1.3M $1.3M -$1.9M
Ending Cash (CF) $1.8M $2.9M $1.6M $2.9M $1M
 
Levered Free Cash Flow -$4.2M -$688K -$5M $1.1M $580K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3M $2.5M -$1M -$109K $3.4M
Depreciation & Amoritzation $344K $707K $779K $839K $1.2M
Stock-Based Compensation $539K $551K $298K $3K $2K
Change in Accounts Receivable -$1.5M -$3.7M $1.2M $3M -$2.4M
Change in Inventories $225K $52K $788K -$498K $189K
Cash From Operations -$21K $1.2M $3.9M $1.9M -$2.4M
 
Capital Expenditures $115K $785K $1M $830K $621K
Cash Acquisitions -- -$17.2M -- -- --
Cash From Investing -$115K -$18M -$1M -$830K -$621K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9.9M -- -- $12.1M
Long-Term Debt Repaid -$4K -$104K -$562K -$1.1M -$5.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$3M
Cash From Financing $1.8M $19.9M -$562K -$1.1M $3.2M
 
Beginning Cash (CF) $1.8M $2.9M $1.6M $2.9M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M $3.1M $2.3M -$11K $112K
Ending Cash (CF) $3.5M $6M $3.9M $2.9M $1.1M
 
Levered Free Cash Flow -$136K $416K $2.8M $1.1M -$3.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.4M $1.5M -$1.6M -$2M -$31K
Depreciation & Amoritzation $1.5M $1.7M $2.9M $3.3M $4.4M
Stock-Based Compensation $1.2M $2M $1.9M $268K $12K
Change in Accounts Receivable -$754K -$2.9M $974K -$2.6M -$3.5M
Change in Inventories -$1.4M -$111K $539K -$1.7M $1.3M
Cash From Operations -$3.4M $1.7M $2M $3.2M -$1M
 
Capital Expenditures $504K $1.8M $4.5M $3.8M $2.6M
Cash Acquisitions -- -$17.2M -$2K -- --
Cash From Investing -$504K -$19M -$4.5M -$3.8M -$2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6M $9.9M -- -- $43.6M
Long-Term Debt Repaid -$20K -$204K -$1.5M -$5.9M -$38.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$3.3M
Cash From Financing $5.3M $19.8M $498K -$420K $1.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M $2.5M -$2.1M -$1M -$1.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.9M -$136K -$2.6M -$586K -$3.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3M $2.5M -$1M -$109K $3.4M
Depreciation & Amoritzation $344K $707K $779K $839K $1.2M
Stock-Based Compensation $539K $551K $298K $3K $2K
Change in Accounts Receivable -$1.5M -$3.7M $1.2M $3M -$2.4M
Change in Inventories $225K $52K $788K -$498K $189K
Cash From Operations -$21K $1.2M $3.9M $1.9M -$2.4M
 
Capital Expenditures $115K $785K $1M $830K $621K
Cash Acquisitions -- -$17.2M -- -- --
Cash From Investing -$115K -$18M -$1M -$830K -$621K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9.9M -- -- $12.1M
Long-Term Debt Repaid -$4K -$104K -$562K -$1.1M -$5.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$3M
Cash From Financing $1.8M $19.9M -$562K -$1.1M $3.2M
 
Beginning Cash (CF) $1.8M $2.9M $1.6M $2.9M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M $3.1M $2.3M -$11K $112K
Ending Cash (CF) $3.5M $6M $3.9M $2.9M $1.1M
 
Levered Free Cash Flow -$136K $416K $2.8M $1.1M -$3.1M

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.26% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 0.24% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.2% over the past day.

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

Show me the best stock