Financhill
Sell
47

CDLX Quote, Financials, Valuation and Earnings

Last price:
$1.93
Seasonality move :
21.21%
Day range:
$1.85 - $2.01
52-week range:
$1.22 - $10.01
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.34x
P/B ratio:
1.44x
Volume:
678.1K
Avg. volume:
999.1K
1-year change:
-79.13%
Market cap:
$100.8M
Revenue:
$278.3M
EPS (TTM):
-$3.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $186.9M $267.1M $298.5M $309.2M $278.3M
Revenue Growth (YoY) -11.19% 42.93% 11.77% 3.57% -10%
 
Cost of Revenues $123.6M $163.8M $185.9M $178.8M $157.4M
Gross Profit $63.3M $103.3M $112.6M $130.4M $120.9M
Gross Profit Margin 33.86% 38.69% 37.73% 42.17% 43.44%
 
R&D Expenses $17.5M $38.1M $54.4M $51.4M $49.6M
Selling, General & Admin $91.8M $132.2M $156.2M $116.2M $109.1M
Other Inc / (Exp) $1.5M -$27M -$328.6M -$68.7M -$120.2M
Operating Expenses $117.2M $200.2M $248.2M $194M $184.4M
Operating Income -$53.9M -$96.9M -$135.5M -$63.7M -$63.5M
 
Net Interest Expenses $3M $12.6M $2.6M $2.3M $5.6M
EBT. Incl. Unusual Items -$55.4M -$136.4M -$466.7M -$134.7M -$189.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$7.9M -$1.4M -- --
Net Income to Company -$55.4M -$128.6M -$465.3M -$134.7M -$189.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$55.4M -$128.6M -$465.3M -$134.7M -$189.3M
 
Basic EPS (Cont. Ops) -$2.04 -$3.99 -$13.92 -$3.69 -$3.91
Diluted EPS (Cont. Ops) -$2.04 -$3.99 -$13.92 -$3.69 -$3.91
Weighted Average Basic Share $27.2M $32.2M $33.4M $36.5M $48.4M
Weighted Average Diluted Share $27.2M $32.2M $33.4M $36.5M $48.4M
 
EBITDA -$40.8M -$88.2M -$420.4M -$99M -$152.5M
EBIT -$52.4M -$123.9M -$464.2M -$128.5M -$180.4M
 
Revenue (Reported) $186.9M $267.1M $298.5M $309.2M $278.3M
Operating Income (Reported) -$53.9M -$96.9M -$135.5M -$63.7M -$63.5M
Operating Income (Adjusted) -$52.4M -$123.9M -$464.2M -$128.5M -$180.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $67.1M $90M $82.5M $89.2M $74M
Revenue Growth (YoY) -3.19% 34.24% -8.38% 8.08% -17.01%
 
Cost of Revenues $42.3M $53.9M $49.1M $49.7M $41.3M
Gross Profit $24.8M $36.2M $33.4M $39.5M $32.7M
Gross Profit Margin 36.95% 40.16% 40.49% 44.29% 44.24%
 
R&D Expenses $5.1M $11.8M $14.8M $12.5M $9.9M
Selling, General & Admin $23.8M $36.1M $36.9M $28M $25.1M
Other Inc / (Exp) $2.4M $4.9M -$353M -$92.3M -$5.7M
Operating Expenses $30.9M $57.5M $58.5M $47.2M $40.9M
Operating Income -$6.1M -$21.3M -$25.1M -$7.7M -$8.2M
 
Net Interest Expenses $3M $3.2M $150K $839K $1.7M
EBT. Incl. Unusual Items -$6.8M -$19.7M -$378.3M -$100.8M -$15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$7.9M -- -- --
Net Income to Company -$6.8M -$11.8M -$378.3M -$100.8M -$15.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.8M -$11.8M -$378.3M -$100.8M -$15.6M
 
Basic EPS (Cont. Ops) -$0.24 -$0.35 -$11.32 -$2.74 -$0.31
Diluted EPS (Cont. Ops) -$0.24 -$0.35 -$11.32 -$2.74 -$0.31
Weighted Average Basic Share $27.7M $33.4M $33.3M $39.4M $51M
Weighted Average Diluted Share $27.7M $33.4M $33.3M $39.4M $51M
 
EBITDA -$976K -$5.1M -$369.3M -$92.2M -$6.7M
EBIT -$4.1M -$16.7M -$378.1M -$99.1M -$13.2M
 
Revenue (Reported) $67.1M $90M $82.5M $89.2M $74M
Operating Income (Reported) -$6.1M -$21.3M -$25.1M -$7.7M -$8.2M
Operating Income (Adjusted) -$4.1M -$16.7M -$378.1M -$99.1M -$13.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $186.9M $267.1M $294.9M $309.2M $278.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $123.6M $163.8M $184M $178.8M $157.4M
Gross Profit $63.3M $103.3M $110.9M $130.4M $120.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.5M $38.1M $53.7M $51.4M $49.6M
Selling, General & Admin $91.8M $132.2M $145.1M $116.2M $109.1M
Other Inc / (Exp) $1.5M -$27M -$362.3M -$68.7M -$120.2M
Operating Expenses $117.2M $200.2M $233.1M $194M $184.4M
Operating Income -$53.9M -$96.9M -$122.2M -$63.7M -$63.5M
 
Net Interest Expenses $3M $12.6M $1.6M $2.3M $5.6M
EBT. Incl. Unusual Items -$55.4M -$136.4M -$486.1M -$134.7M -$189.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$7.9M -$1.4M -- --
Net Income to Company -$55.4M -$128.6M -$465.3M -$134.7M -$189.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$55.4M -$128.6M -$484.7M -$134.7M -$189.3M
 
Basic EPS (Cont. Ops) -$2.04 -$3.98 -$14.47 -$3.63 -$3.86
Diluted EPS (Cont. Ops) -$2.04 -$3.98 -$14.48 -$3.64 -$3.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$40.8M -$88.2M -$439.1M -$99M -$152.5M
EBIT -$52.4M -$123.9M -$482.9M -$128.5M -$180.4M
 
Revenue (Reported) $186.9M $267.1M $294.9M $309.2M $278.3M
Operating Income (Reported) -$53.9M -$96.9M -$122.2M -$63.7M -$63.5M
Operating Income (Adjusted) -$52.4M -$123.9M -$482.9M -$128.5M -$180.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $267.1M $294.9M $309.2M $278.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $163.8M $184M $178.8M $157.4M --
Gross Profit $103.3M $110.9M $130.4M $120.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.1M $53.7M $51.4M $49.6M --
Selling, General & Admin $132.2M $145.1M $116.2M $109.1M --
Other Inc / (Exp) -$27M -$362.3M -$68.7M -$120.2M --
Operating Expenses $200.2M $233.1M $194M $184.4M --
Operating Income -$96.9M -$122.2M -$63.7M -$63.5M --
 
Net Interest Expenses $12.6M $1.6M $2.3M $5.6M --
EBT. Incl. Unusual Items -$136.4M -$486.1M -$134.7M -$189.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.9M -$1.4M -- -- --
Net Income to Company -$128.6M -$465.3M -$134.7M -$189.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$128.6M -$484.7M -$134.7M -$189.3M --
 
Basic EPS (Cont. Ops) -$3.98 -$14.47 -$3.63 -$3.86 --
Diluted EPS (Cont. Ops) -$3.98 -$14.48 -$3.64 -$3.86 --
Weighted Average Basic Share $128.8M $133.5M $145.9M $193.4M --
Weighted Average Diluted Share $128.8M $136.9M $149M $193.4M --
 
EBITDA -$88.2M -$439.1M -$99M -$152.5M --
EBIT -$123.9M -$482.9M -$128.5M -$180.4M --
 
Revenue (Reported) $267.1M $294.9M $309.2M $278.3M --
Operating Income (Reported) -$96.9M -$122.2M -$63.7M -$63.5M --
Operating Income (Adjusted) -$123.9M -$482.9M -$128.5M -$180.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $293.2M $233.5M $121.9M $91.8M $65.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $81.2M $111.1M $115.6M $120.6M $103.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.7M $8M $8M $6.1M $5.3M
Total Current Assets $385.6M $358.7M $250M $223.9M $178M
 
Property Plant And Equipment $24.6M $21.5M $12.5M $10.6M $8.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $742.5M $352.7M $277.2M $159.4M
Other Intangibles $6.7M $138.7M $73.4M $59.6M $44.7M
Other Long-Term Assets $1.8M $2.4M $2.6M $2.7M $1.7M
Total Assets $422.5M $1.3B $691.2M $574.1M $392.7M
 
Accounts Payable $1.4M $4.6M $3.8M $4.4M $3.7M
Accrued Expenses $29.8M $72.2M $75.3M $62.3M $52.7M
Current Portion Of Long-Term Debt -- -- -- -- $45.9M
Current Portion Of Capital Lease Obligations $4.7M $6M $4.9M $2.1M $2M
Other Current Liabilities -- $182.5M $104.1M $39.4M $4.6M
Total Current Liabilities $81.3M $327.4M $248.9M $171.1M $149M
 
Long-Term Debt $174M $184.4M $226M $257.5M $167.7M
Capital Leases -- -- -- -- --
Total Liabilities $265.3M $573.1M $479.6M $439.3M $322.7M
 
Common Stock $8K $9K $9K $9K $10K
Other Common Equity Adj -$192K $486K $5.6M $2.5M $3.6M
Common Equity $157.2M $690.7M $211.6M $134.8M $70M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $157.2M $690.7M $211.6M $134.8M $70M
 
Total Liabilities and Equity $422.5M $1.3B $691.2M $574.1M $392.7M
Cash and Short Terms $293.2M $233.5M $121.9M $91.8M $65.6M
Total Debt $174M $184.4M $226M $257.5M $213.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $293.2M $233.5M $121.9M $91.8M $65.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $81.2M $111.1M $115.6M $120.6M $103.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.7M $8M $8M $6.1M $5.3M
Total Current Assets $385.6M $358.7M $250M $223.9M $178M
 
Property Plant And Equipment $24.6M $21.5M $12.5M $10.6M $8.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $742.5M $352.7M $277.2M $159.4M
Other Intangibles $6.7M $138.7M $73.4M $59.6M $44.7M
Other Long-Term Assets $1.8M $2.4M $2.6M $2.7M $1.7M
Total Assets $422.5M $1.3B $691.2M $574.1M $392.7M
 
Accounts Payable $1.4M $4.6M $3.8M $4.4M $3.7M
Accrued Expenses $29.8M $72.2M $75.3M $62.3M $52.7M
Current Portion Of Long-Term Debt -- -- -- -- $45.9M
Current Portion Of Capital Lease Obligations $4.7M $6M $4.9M $2.1M $2M
Other Current Liabilities -- $182.5M $104.1M $39.4M $4.6M
Total Current Liabilities $81.3M $327.4M $248.9M $171.1M $149M
 
Long-Term Debt $174M $184.4M $226M $257.5M $167.7M
Capital Leases -- -- -- -- --
Total Liabilities $265.3M $573.1M $479.6M $439.3M $322.7M
 
Common Stock $8K $9K $9K $9K $10K
Other Common Equity Adj -$192K $486K $5.6M $2.5M $3.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $157.2M $690.7M $211.6M $134.8M $70M
 
Total Liabilities and Equity $422.5M $1.3B $691.2M $574.1M $392.7M
Cash and Short Terms $293.2M $233.5M $121.9M $91.8M $65.6M
Total Debt $174M $184.4M $226M $257.5M $213.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$55.4M -$128.6M -$465.3M -$134.7M -$189.3M
Depreciation & Amoritzation $11.6M $35.7M $43.7M $29.5M $27.9M
Stock-Based Compensation $32.4M $50.3M $44.7M $41M $40.4M
Change in Accounts Receivable -$2.4M -$27.9M -$4.5M -$7.7M $12.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$38.5M -$53.9M -$185K -$8.8M
 
Capital Expenditures $10.1M $12.6M $13.5M $12.4M $19.3M
Cash Acquisitions -- -$494.1M -$2.3M $2.3M $552K
Cash From Investing -$10.1M -$506.7M -$15.8M -$10.1M -$18.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $223.1M -- -- $30M $172.5M
Long-Term Debt Repaid -$23K -- -$35K -$31K -$199.3M
Repurchase of Common Stock -- -- -$40M -- --
Other Financing Activities -$26.8M -$390K -$331K -$50.1M -$20.4M
Cash From Financing $206.4M $486M -$40M -$20M $1.4M
 
Beginning Cash (CF) $104.6M $293.3M $233.6M $122M $91.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $188.7M -$59.2M -$109.7M -$30.3M -$26.1M
Ending Cash (CF) $293.3M $233.6M $122M $91.8M $65.6M
 
Levered Free Cash Flow -$17.7M -$51.1M -$67.4M -$12.6M -$28.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.8M -$11.8M -$378.3M -$100.8M -$15.6M
Depreciation & Amoritzation $3.1M $11.6M $8.8M $6.9M $6.5M
Stock-Based Compensation $7.6M $12.8M $12.5M $11M $8.7M
Change in Accounts Receivable -$27.4M -$27.2M -$19.6M -$18.7M -$412K
Change in Inventories -- -- -- -- --
Cash From Operations $5.6M -$555K -$13.1M $2.9M $3M
 
Capital Expenditures $3.9M $3.4M $3.2M $3.7M $4.4M
Cash Acquisitions -- -- -- $2.3M $350K
Cash From Investing -$3.9M -$3.4M -$3.2M -$1.4M -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6K -- -$11K -$10K -$12K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$382K -- -$150K $58K -$201K
Cash From Financing $3.4M $225K -$179K $48K -$202K
 
Beginning Cash (CF) $287.7M $237.5M $138.6M $90.1M $67M
Foreign Exchange Rate Adjustment $425K -$174K -$170K $75K -$85K
Additions / Reductions $5.2M -$3.7M -$16.4M $1.6M -$1.3M
Ending Cash (CF) $293.3M $233.6M $122M $91.8M $65.6M
 
Levered Free Cash Flow $1.8M -$4M -$16.3M -$763K -$1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$55.4M -$128.6M -$465.3M -$134.7M -$189.3M
Depreciation & Amoritzation $11.6M $35.7M $43.7M $29.5M $27.9M
Stock-Based Compensation $32.4M $50.3M $44.7M $41M $40.4M
Change in Accounts Receivable -$2.4M -$27.9M -$4.5M -$7.7M $12.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$38.5M -$53.9M -$185K -$8.8M
 
Capital Expenditures $10.1M $12.6M $13.5M $12.4M $19.3M
Cash Acquisitions -- -$494.1M -$2.3M $2.3M $552K
Cash From Investing -$10.1M -$506.7M -$15.8M -$10.1M -$18.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $30M $172.5M
Long-Term Debt Repaid -$23K -- -$35K -$31K -$199.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$390K -- -$50.1M -$20.4M
Cash From Financing $206.4M $486M -$40M -$20M $1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $188.7M -$59.2M -$109.7M -$30.3M -$26.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17.7M -$51.1M -$67.4M -$12.6M -$28.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$128.6M -$465.3M -$134.7M -$189.3M --
Depreciation & Amoritzation $35.7M $43.7M $29.5M $27.9M --
Stock-Based Compensation $50.3M $44.7M $41M $40.4M --
Change in Accounts Receivable -$27.9M -$4.5M -$7.7M $12.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -$38.5M -$53.9M -$185K -$8.8M --
 
Capital Expenditures $12.6M $13.5M $12.4M $19.3M --
Cash Acquisitions -$494.1M -$2.3M $2.3M $552K --
Cash From Investing -$506.7M -$15.8M -$10.1M -$18.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $30M $172.5M --
Long-Term Debt Repaid -$0 -$35K -$31K -$199.3M --
Repurchase of Common Stock -- -$40M -- -- --
Other Financing Activities -$390K -$331K -$50.1M -$20.4M --
Cash From Financing $486M -$40M -$20M $1.4M --
 
Beginning Cash (CF) $1.4B $737.7M $443.5M $327.8M --
Foreign Exchange Rate Adjustment -$567K -$1.9M $118K -$110K --
Additions / Reductions -$59.2M -$109.7M -$30.3M -$26.1M --
Ending Cash (CF) $1.3B $626.1M $413.4M $301.6M --
 
Levered Free Cash Flow -$51.1M -$67.4M -$12.6M -$28.1M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock