Financhill
Buy
64

CARS Quote, Financials, Valuation and Earnings

Last price:
$17.56
Seasonality move :
-3.36%
Day range:
$17.10 - $17.77
52-week range:
$15.05 - $21.24
Dividend yield:
0%
P/E ratio:
30.10x
P/S ratio:
1.65x
P/B ratio:
2.25x
Volume:
2M
Avg. volume:
633.9K
1-year change:
-10.46%
Market cap:
$1.1B
Revenue:
$689.2M
EPS (TTM):
$0.58
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $606.7M $547.5M $623.7M $653.9M $689.2M
Revenue Growth (YoY) -8.37% -9.76% 13.91% 4.84% 5.4%
 
Cost of Revenues $99.5M $101.5M $114.2M $115M $122.2M
Gross Profit $507.1M $446M $509.5M $538.9M $567M
Gross Profit Margin 83.59% 81.46% 81.69% 82.42% 82.27%
 
R&D Expenses -- -- $77.3M $89M $99.6M
Selling, General & Admin $354.1M $303.2M $281.9M $289.5M $312.3M
Other Inc / (Exp) -$480.7M -$928.1M -$126K -$8.1M -$3.6M
Operating Expenses $470.9M $416.4M $461.1M $472.9M $512.9M
Operating Income $36.2M $29.5M $48.3M $66M $54.1M
 
Net Interest Expenses $30.8M $37.9M $38.7M $35.3M $32.4M
EBT. Incl. Unusual Items -$475.3M -$936.4M $9.5M $22.6M $18.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$30M -$119.3M -$1.3M $5.4M -$100.3M
Net Income to Company -$445.3M -$817.1M $10.8M $17.2M $118.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$445.3M -$817.1M $10.8M $17.2M $118.4M
 
Basic EPS (Cont. Ops) -$6.65 -$12.15 $0.16 $0.25 $1.77
Diluted EPS (Cont. Ops) -$6.65 -$12.15 $0.15 $0.25 $1.74
Weighted Average Basic Share $67M $67.2M $68.7M $68.2M $66.7M
Weighted Average Diluted Share $67M $67.2M $71.3M $69.6M $68.2M
 
EBITDA -$327.6M -$785.3M $150.1M $152.3M $151.5M
EBIT -$444.5M -$898.6M $48.2M $57.9M $50.5M
 
Revenue (Reported) $606.7M $547.5M $623.7M $653.9M $689.2M
Operating Income (Reported) $36.2M $29.5M $48.3M $66M $54.1M
Operating Income (Adjusted) -$444.5M -$898.6M $48.2M $57.9M $50.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $144.4M $156.6M $164.6M $174.3M $179.7M
Revenue Growth (YoY) -5.06% 8.42% 5.14% 5.92% 3.05%
 
Cost of Revenues $25.4M $28.9M $28.8M $31.1M $31.6M
Gross Profit $119M $127.6M $135.8M $143.3M $148M
Gross Profit Margin 82.39% 81.52% 82.49% 82.17% 82.41%
 
R&D Expenses -- -- $21.4M $25.3M $29.2M
Selling, General & Admin $74.5M $90M $71.3M $78M $79.8M
Other Inc / (Exp) $2M $19K -$13.4M -$3.9M $21.1M
Operating Expenses $99.9M $115.6M $115.9M $128.9M $136.6M
Operating Income $19.1M $12.1M $19.9M $14.3M $11.5M
 
Net Interest Expenses $10.8M $9.5M $8.5M $7.8M $8M
EBT. Incl. Unusual Items $10.2M $2.6M -$2M $2.6M $24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $140K $952K -$1.9M $5.8M
Net Income to Company -$12.3M $2.4M -$2.9M $4.5M $18.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M $2.4M -$2.9M $4.5M $18.7M
 
Basic EPS (Cont. Ops) -$0.18 $0.04 -$0.04 $0.07 $0.28
Diluted EPS (Cont. Ops) -$0.18 $0.03 -$0.04 $0.07 $0.28
Weighted Average Basic Share $67.3M $69.1M $67.7M $66.8M $66.1M
Weighted Average Diluted Share $67.3M $70.9M $67.7M $68.5M $67.7M
 
EBITDA $46.4M $37.6M $29.6M $36.1M $60.1M
EBIT $21M $12.1M $6.5M $10.4M $32.6M
 
Revenue (Reported) $144.4M $156.6M $164.6M $174.3M $179.7M
Operating Income (Reported) $19.1M $12.1M $19.9M $14.3M $11.5M
Operating Income (Adjusted) $21M $12.1M $6.5M $10.4M $32.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $546.7M $618.4M $644M $677.8M $718.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $98.9M $112.1M $115.3M $120.2M $123.5M
Gross Profit $447.7M $506.2M $528.7M $557.6M $594.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $97.5M $110.1M
Selling, General & Admin $300.8M $343.8M $239.1M $303M $326.9M
Other Inc / (Exp) -$934.8M -$4.2M -$13.4M $6.3M $27.7M
Operating Expenses $418.4M $446.1M $478.4M $498.6M $546.2M
Operating Income $29.3M $60.2M $50.3M $59M $48.7M
 
Net Interest Expenses $34M $41M $36.2M $32.6M $32.7M
EBT. Incl. Unusual Items -$939.5M $15M $665K $32.7M $43.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$111M -$5.9M -$3.4M -$87.7M $4.4M
Net Income to Company -$828.4M $20.9M $4.1M $120.4M $39.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$828.4M $20.9M $4.1M $120.4M $39.2M
 
Basic EPS (Cont. Ops) -$12.37 $0.32 $0.01 $1.80 $0.59
Diluted EPS (Cont. Ops) -$12.37 $0.29 $0.01 $1.76 $0.58
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$787.8M $158.2M $133M $163.4M $185.5M
EBIT -$905.5M $56M $36.9M $65.3M $76.4M
 
Revenue (Reported) $546.7M $618.4M $644M $677.8M $718.3M
Operating Income (Reported) $29.3M $60.2M $50.3M $59M $48.7M
Operating Income (Adjusted) -$905.5M $56M $36.9M $65.3M $76.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $394.5M $465.4M $485.7M $509.6M $538.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74.4M $85M $86.1M $91.3M $92.6M
Gross Profit $320.1M $380.4M $399.6M $418.3M $446.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $65.8M $74.4M $84.9M
Selling, General & Admin $219M $259.6M $216.8M $230.4M $245M
Other Inc / (Exp) -$923.8M $18K -$13.2M $1.2M $32.5M
Operating Expenses $306.5M $336.1M $353.4M $379.1M $412.4M
Operating Income $13.6M $44.3M $46.2M $39.2M $33.7M
 
Net Interest Expenses $26.2M $29.4M $26.9M $24.2M $24.5M
EBT. Incl. Unusual Items -$936.4M $14.9M $6.1M $16.2M $41.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$112.1M $1.3M -$830K -$93.9M $10.9M
Net Income to Company -$824.3M $13.7M $6.9M $110.1M $30.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$824.3M $13.7M $6.9M $110.1M $30.9M
 
Basic EPS (Cont. Ops) -$12.31 $0.21 $0.10 $1.65 $0.46
Diluted EPS (Cont. Ops) -$12.31 $0.19 $0.10 $1.61 $0.46
Weighted Average Basic Share $201.5M $205.7M $206.3M $200.1M $199M
Weighted Average Diluted Share $201.5M $211.9M $208.8M $204.7M $202.8M
 
EBITDA -$822.7M $120.8M $103.7M $114.8M $148.7M
EBIT -$910.2M $44.3M $33M $40.4M $66.2M
 
Revenue (Reported) $394.5M $465.4M $485.7M $509.6M $538.7M
Operating Income (Reported) $13.6M $44.3M $46.2M $39.2M $33.7M
Operating Income (Adjusted) -$910.2M $44.3M $33M $40.4M $66.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $13.5M $67.7M $39.1M $31.7M $39.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $101.8M $93.6M $98.9M $107.9M $125.4M
Inventory -- -- -- -- --
Prepaid Expenses $6.5M $6.5M $7.8M $8.4M $12.6M
Other Current Assets $603K $10.2M $1.7M $605K $1.3M
Total Current Assets $122.4M $178.1M $147.4M $148.6M $178.4M
 
Property Plant And Equipment $43.7M $41.3M $43M $45.2M $43.9M
Long-Term Investments $26.5M $21.1M $21.1M $21M $21M
Goodwill $505.9M -- $26.2M $102.9M $147.1M
Other Intangibles $1.3B $835.2M $769.4M $707.1M $669.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $1.1B $1B $1B $1.2B
 
Accounts Payable $12.4M $16.5M $15.4M $18.2M $22.3M
Accrued Expenses $38.2M $47.8M $46.3M $54.3M $68.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.8M $90.4M $94.3M $106M $145.7M
 
Long-Term Debt $611.3M $576.1M $457.4M $458.2M $460.1M
Capital Leases -- -- -- -- --
Total Liabilities $886.9M $735.5M $609.2M $640.4M $680.3M
 
Common Stock $668K $674K $692K $662K $659K
Other Common Equity Adj -$7.6M -$6.8M -$2M -- $951K
Common Equity $1.1B $340.2M $398M $384.4M $492.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $340.2M $398M $384.4M $492.1M
 
Total Liabilities and Equity $2B $1.1B $1B $1B $1.2B
Cash and Short Terms $13.5M $67.7M $39.1M $31.7M $39.2M
Total Debt $642.7M $583.9M $466.3M $472.4M $483.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $43.8M $51.5M $31.9M $49.1M $49.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $89.1M $99.2M $107M $118.3M $125.2M
Inventory -- -- -- -- --
Prepaid Expenses $10.6M $10M $10.5M $13.5M $15.5M
Other Current Assets $10.6M $1M $5.1M $8.4M $9.6M
Total Current Assets $154M $161.7M $154.5M $189.3M $199.9M
 
Property Plant And Equipment $41.1M $46.2M $45.4M $44M $42.8M
Long-Term Investments $16.3M $19.4M $21.5M -- --
Goodwill -- -- $102.5M $102.9M $145.8M
Other Intangibles $857.1M $770.8M $726.2M $649.1M $605.1M
Other Long-Term Assets -- -- -- $20.4M $24.3M
Total Assets $1.1B $998.1M $1.1B $1.1B $1.1B
 
Accounts Payable $19.9M $15.7M $18.6M $18.7M $32.2M
Accrued Expenses $43.4M $55M $59.1M $73.1M $49.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $112.9M $96.4M $106.2M $131M $111.4M
 
Long-Term Debt $558.7M $470.5M $482.7M $429.7M $465M
Capital Leases -- -- -- -- --
Total Liabilities $746.1M $631.6M $673.6M $620.2M $616.1M
 
Common Stock $672K $690K $668K $662K $650K
Other Common Equity Adj -$12M -$3.2M -$717K -- $225K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $322.4M $366.6M $376.5M $483M $502.4M
 
Total Liabilities and Equity $1.1B $998.1M $1.1B $1.1B $1.1B
Cash and Short Terms $43.8M $51.5M $31.9M $49.1M $49.6M
Total Debt $591.4M $478.2M $495.6M $447.7M $465M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$445.3M -$817.1M $10.8M $17.2M $118.4M
Depreciation & Amoritzation $116.9M $113.3M $101.9M $94.4M $101M
Stock-Based Compensation $7.6M $15.2M $21.4M $22.3M $28.5M
Change in Accounts Receivable $2.3M $3.7M -$5.4M -$9.3M -$15.6M
Change in Inventories -- -- -- -- --
Cash From Operations $101.5M $138.6M $138M $128.5M $136.7M
 
Capital Expenditures $21.3M $16.7M $19.2M $19.7M $20.9M
Cash Acquisitions -- -- -$20.3M -$64.7M -$76.2M
Cash From Investing -$21.9M -$16.7M -$39.5M -$84.4M -$97.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10M $565M -- $45M $45M
Long-Term Debt Repaid -$58.1M -$615.6M -$120M -$41.3M -$36.3M
Repurchase of Common Stock -$40M -- -- -$49M -$31.3M
Other Financing Activities -$3.1M -$17.3M -$9K -- --
Cash From Financing -$91.5M -$67.7M -$127.2M -$51.5M -$31.7M
 
Beginning Cash (CF) $25.5M $13.5M $67.7M $39.1M $31.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.9M $54.2M -$28.7M -$7.4M $7.9M
Ending Cash (CF) $13.5M $67.7M $39.1M $31.7M $39.2M
 
Levered Free Cash Flow $80.2M $121.9M $118.8M $108.8M $115.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.3M $2.4M -$2.9M $4.5M $18.7M
Depreciation & Amoritzation $25.4M $25.6M $23.1M $25.7M $27.6M
Stock-Based Compensation $4.1M $5.5M $5.5M $7.4M $8.1M
Change in Accounts Receivable -$15.5M $1.1M -$3.1M -$7.8M $2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $39.2M $36.6M $49M $35.4M $53.8M
 
Capital Expenditures $3.9M $4.8M $5.8M $5M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9M -$4.8M -$5.8M -$5M -$6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$48.4M -$32.5M -$12.5M -$3.8M -$5M
Repurchase of Common Stock -- -- -$16.9M -$6.2M -$21.3M
Other Financing Activities -$78K -- -- -- --
Cash From Financing -$48.5M -$32.5M -$29.4M -$9.9M -$26.8M
 
Beginning Cash (CF) $56.9M $52.2M $18.1M $28.6M $29.1M
Foreign Exchange Rate Adjustment -- -- -- -- $80K
Additions / Reductions -$13.2M -$678K $13.8M $20.5M $20.4M
Ending Cash (CF) $43.8M $51.5M $31.9M $49.1M $49.6M
 
Levered Free Cash Flow $35.4M $31.8M $43.2M $30.4M $47.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$828.4M $20.9M $4.1M $120.4M $39.2M
Depreciation & Amoritzation $117.6M $102.3M $96.1M $98.1M $109.1M
Stock-Based Compensation $12.7M $21M $22.4M $26.2M $31.3M
Change in Accounts Receivable $7.8M -$11M -$7M -$14.3M -$5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $117.8M $158M $113.1M $128.8M $167.7M
 
Capital Expenditures $18.5M $22M $15.7M $20.9M $24.1M
Cash Acquisitions -- -- -$85M $107K -$76.4M
Cash From Investing -$18.5M -$22M -$100.7M -$20.8M -$100.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $165M $400M $45M -- --
Long-Term Debt Repaid -$233.7M -$507.8M -$30M -$50M -$30M
Repurchase of Common Stock -- -- -$39.9M -$32.4M -$43.7M
Other Financing Activities -- -$14M -- -- --
Cash From Financing -$75.4M -$128.3M -$31.9M -$90.9M -$66.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24M $7.7M -$19.6M $17.2M $980K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $99.3M $136M $97.4M $107.9M $143.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$824.3M $13.7M $6.9M $110.1M $30.9M
Depreciation & Amoritzation $87.5M $76.5M $70.7M $74.4M $82.5M
Stock-Based Compensation $10.3M $16.2M $17.1M $20.9M $23.7M
Change in Accounts Receivable $8.8M -$5.9M -$7.5M -$12.5M -$2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $96.9M $116.2M $91.3M $91.6M $122.5M
 
Capital Expenditures $12.6M $17.9M $14.4M $15.6M $18.8M
Cash Acquisitions -- -- -$64.8M -- -$218K
Cash From Investing -$12.6M -$17.9M -$79.2M -$15.6M -$19M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $165M -- $45M -- --
Long-Term Debt Repaid -$215.3M -$107.5M -$17.5M -$26.3M -$20M
Repurchase of Common Stock -- -- -$39.9M -$23.3M -$35.7M
Other Financing Activities -$3.4M -$9K -- -- -$29.3M
Cash From Financing -$54M -$114.6M -$19.3M -$58.6M -$93.1M
 
Beginning Cash (CF) $257.8M $173.6M $87.7M $79.2M $99.6M
Foreign Exchange Rate Adjustment -- -- -- -- -$53K
Additions / Reductions $30.2M -$16.2M -$7.1M $17.4M $10.4M
Ending Cash (CF) $288.1M $157.4M $80.5M $96.5M $110M
 
Levered Free Cash Flow $84.3M $98.3M $76.9M $76M $103.7M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.47% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 1.24% over the past day.

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

Show me the best stock