Also trades as: CWR.L (LSE) · $vol 15M · CPWHF (OTC) · $vol 0M

$2.73

+0.20 (+8.10%)

Weekly Expected Move ±17.6%

$2 $2 $3 $3 $4

OTC · Industrials · Electrical Equipment & Parts · Tech Score Neutral · Power 50 · $1.2B mcap · 140M float · 0.017% daily turnover · Short 25% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

D+

Oct 02, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. CRPHY receives an overall rating of D+. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-10-02	C	D+
2026-08-26	None	ADDED
2026-08-25	EXISTED	None
2026-06-01	None	ADDED
2026-06-01	EXISTED	None
2026-05-11	C-	C
2026-04-14	None	ADDED
2026-04-14	EXISTED	None
2026-04-02	C	C-
2026-03-30	C+	C

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade D

Profitability

Balance Sheet

Earnings Quality

Growth

Value

—

Momentum

Safety

—

Cash Flow

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

—

Piotroski F-Score

5/9

✗ ✗ ✓ ✓ ✓ ✓ ✗ ✗ ✓

Beneish M-Score

-3.03

Unlikely Manipulator

Ohlson O-Score

-4.29

Bankruptcy prob: 1.3%

Low Risk

Credit Rating

BBB-

Score: 51.0/100

Trend: Stable

Earnings Quality

—

OCF/NI: 0.63x

Accruals: -14.4%

The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. CRPHY scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. CRPHY's score of -3.03 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. CRPHY's implied 1.3% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. CRPHY receives an estimated rating of BBB- (score: 51.0/100), with a stable trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

-19.04x

PEG

0.62x

P/S

26.79x

P/B

4.42x

P/FCF

—

P/OCF

—

EV/EBITDA

—

EV/Revenue

—

EV/EBIT

—

EV/FCF

—

Earnings Yield

—

FCF Yield

—

Shareholder Yield

—

Graham Number

—

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. CRPHY currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

1.044

NI / EBT

Interest Burden

1.066

EBT / EBIT

EBIT Margin

-0.912

EBIT / Rev

Asset Turnover

0.386

Rev / Assets

Equity Multiplier

1.141

Assets / Equity

ROE

-44.6%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. CRPHY's ROE of -44.6% is driven by Asset Turnover (0.386), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.04 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1287 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$2.74

Median 1Y

$1.18

5th Pctile

$0.17

95th Pctile

$8.19

Ann. Volatility

108.9%

25th–75th percentile 5th–95th percentile Median path Historical

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
ROE	-2.2%	-7.6%	-17.2%	-28.5%	-34.1%	-43.0%	-41.2%	-42.5%	-43.5%	-52.5%	-44.6%	-44.63%
ROA	-2.1%	-7.1%	-15.8%	-25.4%	-31.4%	-39.2%	-36.7%	-37.2%	-37.5%	-43.0%	-39.1%	-39.12%
ROIC	-16.8%	-49.2%	-95.4%	-1.1%	-1.5%	9.1%	28.6%	39.1%	89.9%	-2.3%	-2.9%	-2.90%
ROCE	-2.5%	-8.1%	-17.9%	-29.8%	-42.8%	-58.0%	-55.8%	-53.4%	-52.7%	-63.2%	-36.9%	-36.92%
Gross Margin	71.6%	59.3%	55.2%	58.0%	56.5%	60.7%	80.3%	73.9%	78.8%	34.7%	62.6%	62.57%
Operating Margin	-46.3%	-1.2%	-2.6%	-2.2%	-2.7%	8.0%	-48.3%	-75.1%	-88.5%	-2.5%	-64.2%	-64.24%
Net Margin	-38.3%	-1.1%	-2.4%	-1.8%	-2.3%	-2.5%	-44.3%	-67.1%	-93.1%	-2.4%	-74.2%	-74.23%
EBITDA Margin	-27.8%	-92.6%	-2.1%	-1.7%	-2.1%	-2.4%	-34.8%	-26.2%	-62.2%	-2.0%	-43.1%	-43.08%
FCF Margin	-1.1%	-1.0%	-1.5%	-1.9%	-2.2%	-2.5%	-1.6%	-1.2%	-76.5%	-74.5%	-72.8%	-72.84%
OCF Margin	-77.4%	-65.7%	-99.3%	-1.3%	-1.5%	-1.8%	-1.1%	-82.4%	-55.7%	-56.6%	-64.0%	-64.01%
ROE 3Y Avg	snapshot only											-37.19%
ROA 3Y Avg	snapshot only											-32.74%
ROIC 3Y Avg	snapshot only											-26.32%
ROIC Economic	snapshot only											-32.83%
Cash ROA	snapshot only											-23.80%
Cash ROIC	snapshot only											-2.34%
CROIC	snapshot only											-2.67%
NOPAT Margin	snapshot only											-79.19%
Pretax Margin	snapshot only											-97.18%
R&D / Revenue	snapshot only											1.17%
SGA / Revenue	snapshot only											42.37%
SBC / Revenue	snapshot only											0.54%

Valuation

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
P/E Ratio	—	—	—	—	—	—	—	—	—	—	—	-19.043
P/S Ratio	—	—	—	—	—	—	—	—	—	—	—	26.789
P/B Ratio	—	—	—	—	—	—	—	—	—	—	—	4.420
P/FCF	—	—	—	—	—	—	—	—	—	—	—	—
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBITDA	—	—	—	—	—	—	—	—	—	—	—	—
EV/Revenue	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBIT	—	—	—	—	—	—	—	—	—	—	—	—
EV/FCF	—	—	—	—	—	—	—	—	—	—	—	—
Earnings Yield	—	—	—	—	—	—	—	—	—	—	—	—
FCF Yield	—	—	—	—	—	—	—	—	—	—	—	—
PEG Ratio	snapshot only											0.623

Leverage & Solvency

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Current Ratio	23.66	17.39	12.62	10.62	8.24	7.74	6.48	5.98	5.37	3.27	10.54	10.538
Quick Ratio	23.66	17.18	12.26	10.34	8.08	7.60	6.23	5.85	5.25	3.17	10.40	10.396
Debt/Equity	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.01	0.02	0.02	0.01	0.011
Net Debt/Equity	-0.87	-0.86	-0.84	-0.77	-0.75	-0.76	-0.73	-0.65	-0.75	-0.75	-0.89	-0.887
Debt/Assets	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.01	0.010
Debt/EBITDA	-0.68	-0.17	-0.07	-0.05	-0.04	-0.03	-0.03	-0.03	-0.05	-0.05	-0.04	-0.039
Net Debt/EBITDA	54.17	13.87	5.75	3.03	2.02	1.48	1.51	1.50	1.81	1.56	3.26	3.259
Interest Coverage	-36.80	-73.33	-112.80	-134.99	-202.87	-176.99	-192.57	-125.41	-134.53	-172.77	-137.15	-137.151
Equity Multiplier	1.06	1.07	1.09	1.12	1.13	1.14	1.17	1.18	1.21	1.35	1.12	1.117
Cash Ratio	snapshot only											9.853
Debt Service Coverage	snapshot only											-98.459
Cash to Debt	snapshot only											84.283
FCF to Debt	snapshot only											-28.431
Defensive Interval	snapshot only											494.2 days

Efficiency & Turnover

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Asset Turnover	0.05	0.10	0.14	0.20	0.17	0.18	0.26	0.33	0.42	0.48	0.39	0.386
Inventory Turnover	—	3.32	2.07	3.50	10.78	6.30	3.16	4.95	6.42	7.87	6.65	6.648
Receivables Turnover	4.73	7.08	8.70	4.33	8.62	11.45	10.60	6.72	13.58	9.14	16.85	16.850
Payables Turnover	2.08	4.30	3.26	4.17	6.00	6.22	3.60	6.17	7.07	9.53	6.59	6.588
DSO	77	52	42	84	42	32	34	54	27	40	22	21.7 days
DIO	0	110	177	104	34	58	116	74	57	46	55	54.9 days
DPO	175	85	112	88	61	59	101	59	52	38	55	55.4 days
Cash Conversion Cycle	-98	77	107	101	15	31	49	69	32	48	21	21.2 days
Fixed Asset Turnover	snapshot only											5.264
Operating Cycle	snapshot only											76.6 days
Cash Velocity	snapshot only											0.463
Capital Intensity	snapshot only											2.689

Growth (YoY)

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Revenue	—	—	—	—	1.8%	44.4%	56.4%	40.3%	78.3%	90.0%	25.2%	25.16%
Net Income	—	—	—	—	-12.2%	-3.6%	-97.9%	-23.7%	12.6%	23.7%	9.2%	9.20%
EPS	—	—	—	—	-11.4%	-3.6%	-95.7%	-22.8%	13.2%	24.3%	11.1%	11.06%
FCF	—	—	—	—	-4.6%	-2.5%	-62.9%	14.7%	38.0%	43.6%	41.6%	41.60%
EBITDA	—	—	—	—	-15.5%	-4.3%	-1.1%	-13.3%	28.7%	44.1%	36.6%	36.58%
Op. Income	—	—	—	—	-11.5%	1.2%	1.3%	1.3%	1.4%	-16.8%	-5.8%	-5.79%
OCF Growth	snapshot only											26.25%
Asset Growth	snapshot only											7.72%
Equity Growth	snapshot only											12.56%
Debt Growth	snapshot only											-22.18%
Shares Change	snapshot only											2.09%

Growth Quality

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Revenue Stability	—	—	—	—	—	—	—	—	1.00	0.93	0.99	0.990
Earnings Stability	—	—	—	—	—	—	—	—	0.63	0.46	0.59	0.586
Margin Stability	—	—	—	—	—	—	—	—	0.86	0.89	0.96	0.964
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.500
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	—	—	—	—	—	—	—	—	0.95	0.91	0.96	0.963
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	—	—	—	—	-0.35	-0.39	-0.07	-0.074
Gross Margin Trend	—	—	—	—	—	—	—	—	0.11	0.10	0.00	0.003
FCF Margin Trend	—	—	—	—	—	—	—	—	0.88	1.03	0.80	0.801
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
OCF/Net Income	2.02	0.94	0.90	1.06	0.82	0.83	0.78	0.74	0.62	0.63	0.63	0.631
FCF/OCF	1.39	1.59	1.51	1.43	1.47	1.36	1.44	1.40	1.37	1.32	1.14	1.138
FCF/Net Income	snapshot only											0.718
CapEx/Revenue	30.5%	38.8%	50.5%	56.9%	70.1%	66.4%	37.0%	24.4%	12.9%	10.1%	8.8%	8.83%
CapEx/Depreciation	snapshot only											0.343
Accruals Ratio	0.02	-0.00	-0.02	0.02	-0.06	-0.07	-0.08	-0.10	-0.14	-0.16	-0.14	-0.144
Sloan Accruals	snapshot only											0.098
Cash Flow Adequacy	snapshot only											-7.248

Dividends & Buybacks

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Dividend Yield	—	—	—	—	—	—	—	—	—	—	—	0.00%
Dividend/Share	$0.47	$0.45	$0.45	$0.45	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	0	0	0	0	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	—	—	—	—	—	—	—	—	—	—	—	—
Net Buyback Yield	—	—	—	—	—	—	—	—	—	—	—	—
Total Shareholder Return	—	—	—	—	—	—	—	—	—	—	—	—

DuPont Factors

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Tax Burden (NI/EBT)	0.85	0.92	0.94	0.92	0.95	0.97	0.99	1.04	1.05	1.05	1.04	1.044
Interest Burden (EBT/EBIT)	1.03	1.01	1.01	1.01	0.98	0.95	0.91	0.94	0.98	1.01	1.07	1.066
EBIT Margin	-0.44	-0.75	-1.17	-1.36	-1.97	-2.43	-1.54	-1.14	-0.88	-0.84	-0.91	-0.912
Asset Turnover	0.05	0.10	0.14	0.20	0.17	0.18	0.26	0.33	0.42	0.48	0.39	0.386
Equity Multiplier	1.06	1.07	1.09	1.12	1.09	1.10	1.12	1.14	1.16	1.22	1.14	1.141

Per Share

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
EPS (Diluted TTM)	$-0.02	$-0.06	$-0.12	$-0.17	$-0.22	$-0.26	$-0.23	$-0.21	$-0.19	$-0.19	$-0.20	$-0.20
Book Value/Share	$0.82	$0.74	$0.68	$0.61	$0.55	$0.47	$0.44	$0.40	$0.35	$0.28	$0.48	$0.49
Tangible Book/Share	$0.80	$0.71	$0.65	$0.57	$0.51	$0.42	$0.39	$0.35	$0.30	$0.23	$0.45	$0.45
Revenue/Share	$0.05	$0.08	$0.11	$0.14	$0.12	$0.12	$0.16	$0.19	$0.22	$0.22	$0.20	$0.09
FCF/Share	$-0.05	$-0.08	$-0.16	$-0.26	$-0.27	$-0.29	$-0.26	$-0.22	$-0.17	$-0.16	$-0.15	$-0.08
OCF/Share	$-0.04	$-0.05	$-0.11	$-0.18	$-0.18	$-0.21	$-0.18	$-0.16	$-0.12	$-0.12	$-0.13	$-0.07
Cash/Share	$0.72	$0.64	$0.58	$0.48	$0.42	$0.36	$0.33	$0.27	$0.27	$0.21	$0.43	$0.44
EBITDA/Share	$-0.01	$-0.05	$-0.10	$-0.15	$-0.20	$-0.24	$-0.21	$-0.17	$-0.14	$-0.13	$-0.13	$-0.13
Debt/Share	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01
Net Debt/Share	$-0.71	$-0.63	$-0.57	$-0.47	$-0.41	$-0.36	$-0.32	$-0.26	$-0.26	$-0.21	$-0.43	$-0.43

Academic Models

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—
Piotroski F-Score	1	2	2	1	2	3	3	3	3	3	5	5
Beneish M-Score	—	—	—	—	-1.22	-3.20	-1.50	-2.28	-3.36	-0.40	-3.03	-3.031
Ohlson O-Score	snapshot only											-4.293
ROIC (Greenblatt)	snapshot only											-39.99%
Net-Net WC	snapshot only											$0.41
EVA	snapshot only											$-64867780.59

Credit

Metric	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Credit Rating	snapshot only											BBB-
Credit Score	51.00	51.00	51.00	51.00	51.00	51.00	51.00	51.00	51.00	51.00	51.00	51.000
Credit Grade	snapshot only											10
Credit Trend	snapshot only											0.000
Implied Spread (bps)	snapshot only											350.000

CRPHY OTC

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Sign in to InsiderStreet