Financhill
Sell
34

COLL Quote, Financials, Valuation and Earnings

Last price:
$29.94
Seasonality move :
-11.28%
Day range:
$29.96 - $30.46
52-week range:
$27.28 - $42.29
Dividend yield:
0%
P/E ratio:
16.21x
P/S ratio:
1.94x
P/B ratio:
4.15x
Volume:
212.2K
Avg. volume:
439.1K
1-year change:
-24.93%
Market cap:
$949.3M
Revenue:
$631.4M
EPS (TTM):
$1.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $310M $276.9M $463.9M $566.8M $631.4M
Revenue Growth (YoY) 4.49% -10.69% 67.57% 22.17% 11.41%
 
Cost of Revenues $130.2M $126.3M $254.4M $240.6M $254.1M
Gross Profit $179.8M $150.6M $209.5M $326.2M $377.3M
Gross Profit Margin 58.01% 54.4% 45.16% 57.55% 59.76%
 
R&D Expenses $9.8M $9.5M $4M -- --
Selling, General & Admin $113.8M $119M $172.2M $159.2M $210.4M
Other Inc / (Exp) -- -$4.6M -- -$23.5M -$8.4M
Operating Expenses $123.6M $128.4M $176.2M $159.2M $210.4M
Operating Income $56.2M $22.2M $33.3M $167M $167M
 
Net Interest Expenses $28.7M $21M $62.2M $67.7M $60M
EBT. Incl. Unusual Items $27.6M -$3.4M -$28.8M $75.7M $98.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $830K -$74.9M -$3.8M $27.6M $29.4M
Net Income to Company $26.8M $71.5M -$25M $48.2M $69.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.8M $71.5M -$25M $48.2M $69.2M
 
Basic EPS (Cont. Ops) $0.78 $2.05 -$0.74 $1.43 $2.14
Diluted EPS (Cont. Ops) $0.76 $1.86 -$0.74 $1.29 $1.86
Weighted Average Basic Share $34.4M $34.9M $33.8M $33.7M $32.3M
Weighted Average Diluted Share $35.2M $41M $33.8M $41.8M $40.4M
 
EBITDA $118M $86.6M $173.3M $308.3M $341.7M
EBIT $56.5M $17.6M $34.4M $159.1M $172.5M
 
Revenue (Reported) $310M $276.9M $463.9M $566.8M $631.4M
Operating Income (Reported) $56.2M $22.2M $33.3M $167M $167M
Operating Income (Adjusted) $56.5M $17.6M $34.4M $159.1M $172.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $76.3M $27.4M $129.6M $149.7M $181.9M
Revenue Growth (YoY) 2.79% -64.13% 373.72% 15.53% 21.51%
 
Cost of Revenues $32M $28.7M $79.8M $55.1M $83.7M
Gross Profit $44.3M -$1.3M $49.8M $94.6M $98.3M
Gross Profit Margin 58.07% -4.87% 38.41% 63.19% 54.02%
 
R&D Expenses $2.5M $1.6M -- -- --
Selling, General & Admin $26.8M $26.6M $38M $32.9M $63.1M
Other Inc / (Exp) -- -- -- -- $2.9M
Operating Expenses $29.3M $28.2M $38M $32.9M $63.1M
Operating Income $15M -$29.5M $11.8M $61.7M $35.2M
 
Net Interest Expenses $7.7M $4.8M $19.5M $15M $20.8M
EBT. Incl. Unusual Items $7.3M -$38.9M -$7.8M $46.7M $17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $304K -$13.8M -$592K $14.8M $4.7M
Net Income to Company $7M -$25M -$7.2M $31.9M $12.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7M -$25M -$7.2M $31.9M $12.5M
 
Basic EPS (Cont. Ops) $0.20 -$0.73 -$0.21 $0.96 $0.39
Diluted EPS (Cont. Ops) $0.20 -$0.73 -$0.21 $0.83 $0.36
Weighted Average Basic Share $34.6M $34.1M $33.6M $32.3M $32.1M
Weighted Average Diluted Share $35.4M $40.4M $33.6M $61.7M $40.5M
 
EBITDA $32.1M -$16.9M $55.9M $101.5M $96.4M
EBIT $15M -$34.1M $12.8M $66M $39.9M
 
Revenue (Reported) $76.3M $27.4M $129.6M $149.7M $181.9M
Operating Income (Reported) $15M -$29.5M $11.8M $61.7M $35.2M
Operating Income (Adjusted) $15M -$34.1M $12.8M $66M $39.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $310M $276.9M $463.9M $566.8M $631.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $130.2M $126.3M $254.4M $240.6M $254.1M
Gross Profit $179.8M $150.6M $209.5M $326.2M $377.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.8M $9.5M $4M -- --
Selling, General & Admin $113.8M $119M $172.2M $159.2M $210.4M
Other Inc / (Exp) -- -- -- -$23.5M -$8.4M
Operating Expenses $123.6M $128.4M $176.2M $159.2M $210.4M
Operating Income $56.2M $22.2M $33.3M $167M $167M
 
Net Interest Expenses $28.7M $21M $62.2M $67.7M $60M
EBT. Incl. Unusual Items $27.6M -$3.4M -$28.8M $75.7M $98.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $830K -$74.9M -$3.8M $27.6M $29.4M
Net Income to Company $26.8M $71.5M -$25M $48.2M $69.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.8M $71.5M -$25M $48.2M $69.2M
 
Basic EPS (Cont. Ops) $0.77 $2.01 -$0.74 $1.44 $2.14
Diluted EPS (Cont. Ops) $0.76 $1.69 -$0.74 $1.19 $1.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $118M $86.6M $173.3M $308.3M $341.7M
EBIT $56.5M $17.6M $34.4M $159.1M $172.5M
 
Revenue (Reported) $310M $276.9M $463.9M $566.8M $631.4M
Operating Income (Reported) $56.2M $22.2M $33.3M $167M $167M
Operating Income (Adjusted) $56.5M $17.6M $34.4M $159.1M $172.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $276.9M $463.9M $566.8M $631.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $126.3M $254.4M $240.6M $254.1M --
Gross Profit $150.6M $209.5M $326.2M $377.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.5M $4M -- -- --
Selling, General & Admin $119M $172.2M $159.2M $210.4M --
Other Inc / (Exp) -- -- -$23.5M -$8.4M --
Operating Expenses $128.4M $176.2M $159.2M $210.4M --
Operating Income $22.2M $33.3M $167M $167M --
 
Net Interest Expenses $21M $62.2M $67.7M $60M --
EBT. Incl. Unusual Items -$3.4M -$28.8M $75.7M $98.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$74.9M -$3.8M $27.6M $29.4M --
Net Income to Company $71.5M -$25M $48.2M $69.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.5M -$25M $48.2M $69.2M --
 
Basic EPS (Cont. Ops) $2.01 -$0.74 $1.44 $2.14 --
Diluted EPS (Cont. Ops) $1.69 -$0.74 $1.19 $1.86 --
Weighted Average Basic Share $139.7M $135.3M $135M $129.1M --
Weighted Average Diluted Share $159.1M $135.8M $180.9M $162.5M --
 
EBITDA $86.6M $173.3M $308.3M $341.7M --
EBIT $17.6M $34.4M $159.1M $172.5M --
 
Revenue (Reported) $276.9M $463.9M $566.8M $631.4M --
Operating Income (Reported) $22.2M $33.3M $167M $167M --
Operating Income (Adjusted) $17.6M $34.4M $159.1M $172.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $174.1M $186.4M $173.7M $238.9M $70.6M
Short Term Investments -- -- -- $71.6M $92.2M
Accounts Receivable, Net $83.3M $105.8M $183.1M $179.5M $228.5M
Inventory $15.6M $17.4M $46.5M $32.3M $35.6M
Prepaid Expenses $4.8M $5.9M $16.6M $15.1M $27.7M
Other Current Assets $60K $27K $57K $93K $2.7M
Total Current Assets $277.9M $315.5M $420M $537.6M $482.3M
 
Property Plant And Equipment $27.4M $27.1M $26.4M $22M $20.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $133.7M $133.9M $162.3M
Other Intangibles $335.9M $268.7M $567.5M $421.7M $891.4M
Other Long-Term Assets $2.7M $2.6M $2.6M $1.9M $9.4M
Total Assets $643.8M $692.1M $1.2B $1.1B $1.7B
 
Accounts Payable $10M $4.2M $3.5M $8.7M $3.9M
Accrued Expenses $178M $222.2M $260.8M $256.4M $388M
Current Portion Of Long-Term Debt $47.5M $48.4M $162.5M $183.3M $64.6M
Current Portion Of Capital Lease Obligations $730K $814K $1.1M $988K $1.3M
Other Current Liabilities -- -- -- -- $3M
Total Current Liabilities $239.5M $279.6M $433.7M $457.9M $509.5M
 
Long-Term Debt $209.6M $201.6M $538.5M $483.8M $787.9M
Capital Leases -- -- -- -- --
Total Liabilities $457.8M $489.1M $979.3M $947.9M $1.4B
 
Common Stock $35K $36K $37K $38K $40K
Other Common Equity Adj -- -- -- $14K $55K
Common Equity $186M $202.9M $194.8M $195.4M $228.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $186M $202.9M $194.8M $195.4M $228.8M
 
Total Liabilities and Equity $643.8M $692.1M $1.2B $1.1B $1.7B
Cash and Short Terms $174.1M $186.4M $173.7M $310.5M $162.8M
Total Debt $257.1M $250M $701M $667.2M $852.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $174.1M $186.4M $173.7M $238.9M $70.6M
Short Term Investments -- -- -- $71.6M $92.2M
Accounts Receivable, Net $83.3M $105.8M $183.1M $179.5M $228.5M
Inventory $15.6M $17.4M $46.5M $32.3M $35.6M
Prepaid Expenses $4.8M $5.9M $16.6M $15.1M $27.7M
Other Current Assets $60K $27K $57K $93K $2.7M
Total Current Assets $277.9M $315.5M $420M $537.6M $482.3M
 
Property Plant And Equipment $27.4M $27.1M $26.4M $22M $20.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $133.7M $133.9M $162.3M
Other Intangibles $335.9M $268.7M $567.5M $421.7M $891.4M
Other Long-Term Assets $2.7M $2.6M $2.6M $1.9M $9.4M
Total Assets $643.8M $692.1M $1.2B $1.1B $1.7B
 
Accounts Payable $10M $4.2M $3.5M $8.7M $3.9M
Accrued Expenses $178M $222.2M $260.8M $256.4M $388M
Current Portion Of Long-Term Debt $47.5M $48.4M $162.5M $183.3M $64.6M
Current Portion Of Capital Lease Obligations $730K $814K $1.1M $988K $1.3M
Other Current Liabilities -- -- -- -- $3M
Total Current Liabilities $239.5M $279.6M $433.7M $457.9M $509.5M
 
Long-Term Debt $209.6M $201.6M $538.5M $483.8M $787.9M
Capital Leases -- -- -- -- --
Total Liabilities $457.8M $489.1M $979.3M $947.9M $1.4B
 
Common Stock $35K $36K $37K $38K $40K
Other Common Equity Adj -- -- -- $14K $55K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $186M $202.9M $194.8M $195.4M $228.8M
 
Total Liabilities and Equity $643.8M $692.1M $1.2B $1.1B $1.7B
Cash and Short Terms $174.1M $186.4M $173.7M $310.5M $162.8M
Total Debt $257.1M $250M $701M $667.2M $852.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $26.8M $71.5M -$25M $48.2M $69.2M
Depreciation & Amoritzation $61.6M $68.9M $138.9M $149.3M $169.2M
Stock-Based Compensation $21.9M $24.3M $22.9M $27.1M $32.4M
Change in Accounts Receivable -$10.4M -$22.5M -$21.8M $3.6M -$4.4M
Change in Inventories -$8.3M -$2.3M $48.3M $14.2M $13.9M
Cash From Operations $93.9M $103.6M $124.2M $274.7M $205M
 
Capital Expenditures $373.8M $1.9M $1.6M $461K $1.7M
Cash Acquisitions -- -- -$572.1M -- -$267.5M
Cash From Investing -$373.8M -$1.9M -$573.7M -$70.8M -$287.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $330.4M -- $517.7M $235.2M $313.2M
Long-Term Debt Repaid -$49M -$50M -$75M -$301.1M -$305.7M
Repurchase of Common Stock -- -$47.9M -$14.1M -$75M -$60M
Other Financing Activities -$2.3M -$4.1M -$4M -$8.4M -$19.2M
Cash From Financing $286.5M -$89.3M $436.7M -$140.2M -$60.6M
 
Beginning Cash (CF) $170M $176.7M $189M $176.2M $240M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M $12.3M -$12.7M $63.8M -$143.4M
Ending Cash (CF) $176.7M $189M $176.2M $240M $96.6M
 
Levered Free Cash Flow -$279.8M $101.6M $122.6M $274.3M $203.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7M -$25M -$7.2M $31.9M $12.5M
Depreciation & Amoritzation $17.1M $17.2M $43.1M $35.5M $56.5M
Stock-Based Compensation $6.2M $4.9M $5.7M $7M $7.6M
Change in Accounts Receivable -$6.9M $43.2M $12.3M $2.3M $106K
Change in Inventories $1M -$36K $18.2M $1.8M $2.5M
Cash From Operations $22.6M $36.2M $66.3M $73.3M $84.6M
 
Capital Expenditures $1.5M $515K $940K $164K $570K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$515K -$940K -$25.1M -$11.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12.5M -$12.5M -$25M -$45.8M -$16.1M
Repurchase of Common Stock -- -$32.3M -$7.6M -$25M -$25M
Other Financing Activities -$86K -- -$45K -$233K -$279K
Cash From Financing -$12.4M -$42.5M -$25.8M -$67.8M -$41.3M
 
Beginning Cash (CF) $168M $195.8M $136.7M $259.6M $65M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7M -$6.8M $39.6M -$19.6M $31.6M
Ending Cash (CF) $176.7M $189M $176.2M $240M $96.6M
 
Levered Free Cash Flow $21.1M $35.7M $65.4M $73.2M $84.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $26.8M $71.5M -$25M $48.2M $69.2M
Depreciation & Amoritzation $61.6M $68.9M $138.9M $149.3M $169.2M
Stock-Based Compensation $21.9M $24.3M $22.9M $27.1M $32.4M
Change in Accounts Receivable -$10.4M -$22.5M -$21.8M $3.6M -$4.4M
Change in Inventories -$8.3M -$2.3M $48.3M $14.2M $13.9M
Cash From Operations $93.9M $103.6M $124.2M $274.7M $205M
 
Capital Expenditures $373.8M $1.9M $1.6M $461K $1.7M
Cash Acquisitions -- -- -$572.1M -- -$267.5M
Cash From Investing -$373.8M -$1.9M -$573.7M -$70.8M -$287.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $330.4M -- $517.7M $235.2M $313.2M
Long-Term Debt Repaid -$49M -$50M -$75M -$301.1M -$305.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.3M -$4.1M -$4M -$8.4M -$19.2M
Cash From Financing $286.5M -$89.3M $436.7M -$140.2M -$60.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M $12.3M -$12.7M $63.8M -$143.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$279.8M $101.6M $122.6M $274.3M $203.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $71.5M -$25M $48.2M $69.2M --
Depreciation & Amoritzation $68.9M $138.9M $149.3M $169.2M --
Stock-Based Compensation $24.3M $22.9M $27.1M $32.4M --
Change in Accounts Receivable -$22.5M -$21.8M $3.6M -$4.4M --
Change in Inventories -$2.3M $48.3M $14.2M $13.9M --
Cash From Operations $103.6M $124.2M $274.7M $205M --
 
Capital Expenditures $1.9M $1.6M $461K $1.7M --
Cash Acquisitions -- -$572.1M -- -$267.5M --
Cash From Investing -$1.9M -$573.7M -$70.8M -$287.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $517.7M $235.2M $313.2M --
Long-Term Debt Repaid -$50M -$75M -$301.1M -$305.7M --
Repurchase of Common Stock -$47.9M -$14.1M -$75M -$60M --
Other Financing Activities -$4.1M -$4M -$8.4M -$19.2M --
Cash From Financing -$89.3M $436.7M -$140.2M -$60.6M --
 
Beginning Cash (CF) $763.1M $560.2M $992.6M $708.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.3M -$12.7M $63.8M -$143.4M --
Ending Cash (CF) $775.4M $547.4M $1.1B $565.2M --
 
Levered Free Cash Flow $101.6M $122.6M $274.3M $203.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock