Financhill
Buy
51

CPSS Quote, Financials, Valuation and Earnings

Last price:
$11.04
Seasonality move :
5.63%
Day range:
$10.91 - $11.24
52-week range:
$7.03 - $12.04
Dividend yield:
0%
P/E ratio:
12.54x
P/S ratio:
1.33x
P/B ratio:
0.82x
Volume:
49.5K
Avg. volume:
26K
1-year change:
30.66%
Market cap:
$233.5M
Revenue:
$205.4M
EPS (TTM):
$0.87
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $235.3M $169.8M $192.6M $242.2M $205.4M
Revenue Growth (YoY) -18.4% -27.82% 13.4% 25.76% -15.2%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $131.8M $126.4M $132M $144.9M $159.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $132.9M $128.2M $133.7M $146.6M $160.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.2M $20.1M $65.7M $116.2M $61.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M -$1.6M $18.2M $30.2M $15.8M
Net Income to Company $5.4M $21.7M $47.5M $86M $45.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4M $21.7M $47.5M $86M $45.3M
 
Basic EPS (Cont. Ops) $0.24 $0.96 $2.11 $4.10 $2.17
Diluted EPS (Cont. Ops) $0.22 $0.90 $1.84 $3.23 $1.80
Weighted Average Basic Share $22.4M $22.6M $22.6M $21M $20.9M
Weighted Average Diluted Share $24.1M $24M $25.8M $26.6M $25.2M
 
EBITDA -- -- -- -- --
EBIT $119.7M $121.5M $141M $203.7M $207.7M
 
Revenue (Reported) $235.3M $169.8M $192.6M $242.2M $205.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $119.7M $121.5M $141M $203.7M $207.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.8M $50.2M $66.8M $54.2M $50.5M
Revenue Growth (YoY) -20.52% 9.75% 33.03% -18.9% -6.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.2M $29.9M $36M $40.2M $43.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $30.6M $30.3M $36.4M $40.4M $43.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.9M $19.5M $34.3M $14.2M $6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $5.9M $8.9M $3.8M $2.1M
Net Income to Company $3.8M $13.7M $25.4M $10.4M $4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.8M $13.7M $25.4M $10.4M $4.8M
 
Basic EPS (Cont. Ops) $0.17 $0.59 $1.22 $0.49 $0.22
Diluted EPS (Cont. Ops) $0.16 $0.52 $0.95 $0.41 $0.20
Weighted Average Basic Share $22.7M $23M $20.9M $21.2M $21.3M
Weighted Average Diluted Share $23.9M $26.2M $26.7M $25.2M $24.2M
 
EBITDA -- -- -- -- --
EBIT $30.8M $37.9M $57.8M $52.1M $56.9M
 
Revenue (Reported) $45.8M $50.2M $66.8M $54.2M $50.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $30.8M $37.9M $57.8M $52.1M $56.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $188.5M $179.7M $240.4M $207.8M $201.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $129.6M $123.8M $145.3M $156.2M $170.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $131.3M $125.5M $146.9M $157.2M $171.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.5M $47.8M $122.3M $69.6M $29.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M $15.1M $31.5M $17.3M $8.7M
Net Income to Company $17.6M $32.7M $90.8M $52.3M $21.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.6M $32.7M $90.8M $52.3M $21.2M
 
Basic EPS (Cont. Ops) $0.78 $1.43 $4.27 $2.53 $1.00
Diluted EPS (Cont. Ops) $0.74 $1.29 $3.32 $2.09 $0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $120.5M $129.1M $197.9M $204.8M $208.9M
 
Revenue (Reported) $188.5M $179.7M $240.4M $207.8M $201.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $120.5M $129.1M $197.9M $204.8M $208.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $130.4M $140.2M $188M $153.7M $149.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95.9M $93.3M $106.5M $117.7M $129.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $97.2M $94.5M $107.7M $118.4M $129.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.6M $41.4M $97.9M $51.3M $20.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.9M $12.8M $26M $13.1M $6M
Net Income to Company $17.5M $28.6M $71.8M $38.2M $14.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.5M $28.6M $71.8M $38.2M $14.1M
 
Basic EPS (Cont. Ops) $0.78 $1.25 $3.39 $1.84 $0.66
Diluted EPS (Cont. Ops) $0.74 $1.12 $2.61 $1.50 $0.58
Weighted Average Basic Share $67.9M $68.6M $63.5M $62.4M $63.7M
Weighted Average Diluted Share $71.5M $76.3M $82.5M $76M $73M
 
EBITDA -- -- -- -- --
EBIT $92M $99.6M $156.5M $157.6M $158.8M
 
Revenue (Reported) $130.4M $140.2M $188M $153.7M $149.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $92M $99.6M $156.5M $157.6M $158.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5.3M $13.5M $29.9M $13.5M $6.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.6M $5M $2.3M -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $16.9M $18.5M $32.2M $13.5M $6.2M
 
Property Plant And Equipment $1.5M $828K $1.1M $1.7M $1.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $2.1B $2.2B $2.8B $2.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $181.9M $162.1M $149.3M $340.7M $296.6M
 
Long-Term Debt $2.2B $1.9B $1.8B $2.2B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2B $2B $2.5B $2.6B
 
Common Stock $71.3M $72.9M $55.3M $28.9M $28.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $202.6M $133.4M $170.2M $228.4M $274.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $202.6M $133.4M $170.2M $228.4M $274.7M
 
Total Liabilities and Equity $2.5B $2.1B $2.2B $2.8B $2.9B
Cash and Short Terms $5.3M $13.5M $29.9M $13.5M $6.2M
Total Debt $2.3B $2B $1.9B $2.5B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $11.3M $28.8M $12.9M $8.3M $8.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.3M $2.9M $776K -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $17.5M $31.7M $13.7M $8.3M $8.1M
 
Property Plant And Equipment $988K $1.1M $1.7M $1.3M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3B $2.1B $2.7B $2.9B $3.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $80.3M $149.7M $298.4M $302.7M $178.4M
 
Long-Term Debt $2.1B $1.8B $2.1B $2.3B $3B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $1.9B $2.4B $2.6B $3.2B
 
Common Stock $72.2M $72.4M $31.4M $28.3M $25M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $128.6M $161.4M $218.2M $265.9M $285.1M
 
Total Liabilities and Equity $2.3B $2.1B $2.7B $2.9B $3.5B
Cash and Short Terms $11.3M $28.8M $12.9M $8.3M $8.1M
Total Debt $2.1B $1.9B $2.4B $2.6B $3.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.4M $21.7M $47.5M $86M $45.3M
Depreciation & Amoritzation $1.1M $1.8M $1.7M $1.6M $847K
Stock-Based Compensation $2.1M $1.9M $2M $4.4M $3.5M
Change in Accounts Receivable $20.3M $6.6M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $216.8M $238.8M $198.2M $215.9M $238M
 
Capital Expenditures $751K $24K $2M $2.1M $559K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$229.4M $93M -$115.4M -$713.9M -$359.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1B $721.3M $1.1B $1.4B $1.2B
Long-Term Debt Repaid -$973M -$1B -$1.2B -$1.1B -$1.1B
Repurchase of Common Stock -$1.4M -$1.2M -$25.7M -$46.1M -$20.3M
Other Financing Activities -$8.9M -$5.9M -$7.8M -$12.3M -$7.9M
Cash From Financing $23.3M -$328.5M -$50.4M $484.2M $84.2M
 
Beginning Cash (CF) $130.1M $140.8M $144.2M $176.5M $162.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.7M $3.3M $32.4M -$13.8M -$37.4M
Ending Cash (CF) $140.8M $144.2M $176.5M $162.8M $125.4M
 
Levered Free Cash Flow $216M $238.7M $196.2M $213.8M $237.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.8M $13.7M $25.4M $10.4M $4.8M
Depreciation & Amoritzation $438K $409K $405K $200K $214K
Stock-Based Compensation $539K $530K $1.4M $817K $727K
Change in Accounts Receivable $938K $671K -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $61.2M $50.7M $45.1M $61.3M $69.8M
 
Capital Expenditures $160K $523K $750K $211K $100K
Cash Acquisitions -- -- -- -- --
Cash From Investing $40.5M -$62.9M -$168.1M -$82.7M -$219M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $253.9M $290.1M $392.9M $291.7M $420.1M
Long-Term Debt Repaid -$287.6M -$277.7M -$269.2M -$275.6M -$278.2M
Repurchase of Common Stock -$762K -$2.4M -$7.3M -$652K -$1.7M
Other Financing Activities -$1.7M -$1.9M -$4.2M -$1.9M -$4.6M
Cash From Financing -$36.2M -$12.9M $127.4M $8.4M $161.7M
 
Beginning Cash (CF) $146.7M $198.9M $168.4M $155.1M $266.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.5M -$25.1M $4.3M -$13.1M $12.4M
Ending Cash (CF) $212.2M $173.8M $172.7M $142.1M $279.1M
 
Levered Free Cash Flow $61.1M $50.1M $44.3M $61M $69.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $17.6M $32.7M $90.8M $52.3M $21.2M
Depreciation & Amoritzation $1.6M $1.7M $1.6M $1.1M $855K
Stock-Based Compensation $2M $1.8M $3.7M $4.1M $3.2M
Change in Accounts Receivable $6.4M $3.4M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $237.4M $211.3M $199.9M $233.1M $221.8M
 
Capital Expenditures $917K $751K $2.2M $648K $638K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.3M -$2.5M -$631.7M -$423.1M -$620.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $977.4M $810.3M $1.4B $1.3B $1.8B
Long-Term Debt Repaid -$1.1B -$1B -$1.1B -$1.1B -$1.1B
Repurchase of Common Stock -$967K -$4.2M -$63.3M -$23.7M -$14M
Other Financing Activities -$7.7M -$6.8M -$12.5M -$7.9M -$16.2M
Cash From Financing -$156.3M -$247.1M $430.8M $159.4M $535.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.8M -$38.4M -$1.1M -$30.6M $137M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $236.4M $210.5M $197.7M $232.5M $221.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $17.5M $28.6M $71.8M $38.2M $14.1M
Depreciation & Amoritzation $1.3M $1.3M $1.2M $642K $650K
Stock-Based Compensation $1.4M $1.3M $3M $2.6M $2.4M
Change in Accounts Receivable $5.4M $2.1M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $190.6M $163.1M $164.7M $181.9M $165.8M
 
Capital Expenditures $820K $1.5M $1.8M $277K $356K
Cash Acquisitions -- -- -- -- --
Cash From Investing $45.4M -$50.2M -$566.5M -$275.8M -$536.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $719.7M $808.7M $1.1B $949.4M $1.5B
Long-Term Debt Repaid -$878.9M -$862.3M -$812.3M -$820.6M -$842.2M
Repurchase of Common Stock -$967K -$4M -$41.5M -$19.1M -$12.8M
Other Financing Activities -$4.9M -$5.8M -$10.4M -$6M -$14.3M
Cash From Financing -$164.6M -$83.3M $397.9M $73.1M $524.7M
 
Beginning Cash (CF) $429.6M $511.7M $531.2M $487M $543M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $71.3M $29.6M -$3.8M -$20.7M $153.6M
Ending Cash (CF) $500.9M $541.3M $527.4M $466.3M $696.6M
 
Levered Free Cash Flow $189.7M $161.5M $163M $181.6M $165.4M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock