Financhill
Sell
32

CLCO Quote, Financials, Valuation and Earnings

Last price:
$7.74
Seasonality move :
-7.46%
Day range:
$7.57 - $7.77
52-week range:
$6.92 - $13.68
Dividend yield:
17.95%
P/E ratio:
4.45x
P/S ratio:
1.24x
P/B ratio:
0.56x
Volume:
135.9K
Avg. volume:
409.8K
1-year change:
-39.45%
Market cap:
$413M
Revenue:
$361.4M
EPS (TTM):
$1.73
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $162M -- $361.4M
Revenue Growth (YoY) -- -- -- -- 123.13%
 
Cost of Revenues -- -- $93.5M -- $136.3M
Gross Profit -- -- $68.4M -- $225.1M
Gross Profit Margin -- -- 42.24% -- 62.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $586K -- $24.2M
Other Inc / (Exp) -- -- $4.9M -- $49.3M
Operating Expenses -- -- $566K -- $24.2M
Operating Income -- -- $67.8M -- $200.9M
 
Net Interest Expenses -- -- $18.4M -- $73.2M
EBT. Incl. Unusual Items -- -- $54.4M -- $176.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $556K
Net Income to Company -- -- $54.4M -- $176.4M
 
Minority Interest in Earnings -- -- -$32.5M -- -$1.6M
Net Income to Common Excl Extra Items -- -- $21.9M -- $174.7M
 
Basic EPS (Cont. Ops) -- -- $0.79 -- $3.25
Diluted EPS (Cont. Ops) -- -- $0.79 -- $3.25
Weighted Average Basic Share -- -- $27.5M -- $53.7M
Weighted Average Diluted Share -- -- $27.5M -- $53.7M
 
EBITDA -- -- $115.8M -- $316.1M
EBIT -- -- $72.4M -- $257.1M
 
Revenue (Reported) -- -- $162M -- $361.4M
Operating Income (Reported) -- -- $67.8M -- $200.9M
Operating Income (Adjusted) -- -- $72.4M -- $257.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $58.4M $88.4M $78.5M
Revenue Growth (YoY) -- -- -- 2301.71% -11.17%
 
Cost of Revenues -- -- $18.3M $34.1M $33.9M
Gross Profit -- -- $40.1M $54.3M $44.6M
Gross Profit Margin -- -- 68.7% 61.41% 56.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $3.7M $5.9M $5.7M
Other Inc / (Exp) -- -- $9.5M $9.7M -$12.5M
Operating Expenses -- -- $3.7M $5.9M $5.7M
Operating Income -- -- $36.4M $48.3M $38.9M
 
Net Interest Expenses -- -- $9M $18.8M $18.2M
EBT. Incl. Unusual Items -- -- $36.9M $39.2M $8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $141K $47K $167K
Net Income to Company -- -- -- $39.2M $8.1M
 
Minority Interest in Earnings -- -- -$1.1M -$340K $25K
Net Income to Common Excl Extra Items -- -- $35.7M $38.8M $8.1M
 
Basic EPS (Cont. Ops) -- -- $0.89 $0.72 $0.15
Diluted EPS (Cont. Ops) -- -- $0.89 $0.72 $0.15
Weighted Average Basic Share -- -- $40M $53.7M $53.7M
Weighted Average Diluted Share -- -- $40M $53.7M $53.7M
 
EBITDA -- -- $53.6M $74M $41.9M
EBIT -- -- $45.4M $59.6M $27.1M
 
Revenue (Reported) -- -- $58.4M $88.4M $78.5M
Operating Income (Reported) -- -- $36.4M $48.3M $38.9M
Operating Income (Adjusted) -- -- $45.4M $59.6M $27.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $327.2M $333.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $122.4M $131.8M
Gross Profit -- -- -- $204.8M $201.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $22.5M $22.4M
Other Inc / (Exp) -- -- $9.5M $72.5M -$10.8M
Operating Expenses -- -- -- $22.5M $22.4M
Operating Income -- -- -- $182.3M $179.5M
 
Net Interest Expenses -- -- $7.8M $63.7M $74M
EBT. Incl. Unusual Items -- -- -- $191M $94.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $322K $829K
Net Income to Company -- -- -- -- $93.8M
 
Minority Interest in Earnings -- -- -$812K -$2.4M -$975K
Net Income to Common Excl Extra Items -- -- -- $188.3M $92.9M
 
Basic EPS (Cont. Ops) -- -- -- $3.74 $1.73
Diluted EPS (Cont. Ops) -- -- -- $3.74 $1.73
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- $312.1M $230.7M
EBIT -- -- -- $259.3M $172.8M
 
Revenue (Reported) -- -- -- $327.2M $333.7M
Operating Income (Reported) -- -- -- $182.3M $179.5M
Operating Income (Adjusted) -- -- -- $259.3M $172.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $62.1M $268.8M $241M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $18.1M $104.1M $99.6M
Gross Profit -- -- $44M $164.6M $141.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $5.9M $18.8M $17M
Other Inc / (Exp) -- -- $9.5M $62.9M $2.9M
Operating Expenses -- -- $1.5M $18.8M $17M
Operating Income -- -- $42.5M $145.8M $124.4M
 
Net Interest Expenses -- -- $9M $54.7M $55.4M
EBT. Incl. Unusual Items -- -- $44.2M $154.1M $71.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $212K $181K $453K
Net Income to Company -- -- -- $154M $71.4M
 
Minority Interest in Earnings -- -- -$812K -$1.3M -$624K
Net Income to Common Excl Extra Items -- -- $43.2M $152.7M $70.8M
 
Basic EPS (Cont. Ops) -- -- $1.08 $2.84 $1.32
Diluted EPS (Cont. Ops) -- -- $1.08 $2.84 $1.32
Weighted Average Basic Share -- -- $80M $161.1M $161.1M
Weighted Average Diluted Share -- -- $80M $161.1M $161.1M
 
EBITDA -- -- $60.9M $258.5M $173.1M
EBIT -- -- $52.8M $213.9M $129.6M
 
Revenue (Reported) -- -- $62.1M $268.8M $241M
Operating Income (Reported) -- -- $42.5M $145.8M $124.4M
Operating Income (Adjusted) -- -- $52.8M $213.9M $129.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $26.9M $129.1M $133.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $770K $2.5M $9.5M
Inventory -- -- -- $991K $3.7M
Prepaid Expenses -- -- $562K $465K $1.5M
Other Current Assets -- -- -- $5.6M $825K
Total Current Assets -- -- $72.1M $145.3M $154.3M
 
Property Plant And Equipment -- -- $1.4B $1.9B $1.9B
Long-Term Investments -- -- -- -- $884K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $9.4M
Other Long-Term Assets -- -- -- $1.4M $505K
Total Assets -- -- $1.5B $2.1B $2.1B
 
Accounts Payable -- -- $2.4M $2.6M $12.2M
Accrued Expenses -- -- $56.8M $50.9M $41.8M
Current Portion Of Long-Term Debt -- -- -- $180.1M $194.4M
Current Portion Of Capital Lease Obligations -- -- -- $511K $1.1M
Other Current Liabilities -- -- -- $1.3M $1.7M
Total Current Liabilities -- -- $414.4M $278.6M $293.3M
 
Long-Term Debt -- -- $292.3M $958.2M $866.7M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $718.2M $1.3B $1.3B
 
Common Stock -- -- -- $53.7M $53.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- $562.8M $646.6M $736M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $174.5M $69M $70.6M
Total Equity -- -- $737.3M $715.5M $806.6M
 
Total Liabilities and Equity -- -- $1.5B $2.1B $2.1B
Cash and Short Terms -- -- $26.9M $129.1M $133.5M
Total Debt -- -- $630.8M -- $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- $152.2M $142.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $10.5M $13.5M
Inventory -- -- -- $4M $909K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- $2.2M --
Total Current Assets -- -- -- $172.3M $158.5M
 
Property Plant And Equipment -- -- -- $1.9B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $26.6M $7.6M
Total Assets -- -- -- $2.1B $2.1B
 
Accounts Payable -- -- -- $114.6M $118.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $264.9M $363.9M
 
Long-Term Debt -- -- -- $895.1M $818.3M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $1.3B $1.3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $70.2M $71.2M
Total Equity -- -- -- $805.8M $813.6M
 
Total Liabilities and Equity -- -- -- $2.1B $2.1B
Cash and Short Terms -- -- -- $152.2M $142.4M
Total Debt -- -- -- $1B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- $54.4M -- $176.4M
Depreciation & Amoritzation -- -- $43.4M -- $59M
Stock-Based Compensation -- -- -- -- $2.2M
Change in Accounts Receivable -- -- $3.7M -- -$7M
Change in Inventories -- -- $915K -- -$2.7M
Cash From Operations -- -- $115.4M -- $198.9M
 
Capital Expenditures -- -- -- -- $196.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$12.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$87.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $10.4M -- $110M
Long-Term Debt Repaid -- -- -$156.4M -- -$203.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$475K -- -$1.9M
Cash From Financing -- -- -$100.5M -- -$182.5M
 
Beginning Cash (CF) -- -- $55.3M -- $133.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $14.9M -- $4.3M
Ending Cash (CF) -- -- $70.2M -- $137.3M
 
Levered Free Cash Flow -- -- $115.4M -- $2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $39.2M $8.1M
Depreciation & Amoritzation -- -- -- $14.4M $14.8M
Stock-Based Compensation -- -- -- $595K $529K
Change in Accounts Receivable -- -- -- -$409K -$2.1M
Change in Inventories -- -- -- -$3.3M -$30K
Cash From Operations -- -- -- $31.7M $33M
 
Capital Expenditures -- -- -- $147.5M $13.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$147.5M -$13.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$22M -$22M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $74.8M
Long-Term Debt Repaid -- -- -- -$19.5M -$14.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$41.5M $38.3M
 
Beginning Cash (CF) -- -- -- $313.4M $86.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$157.3M $58.1M
Ending Cash (CF) -- -- -- $156.2M $144.6M
 
Levered Free Cash Flow -- -- -- -$115.8M $19.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- $93.8M
Depreciation & Amoritzation -- -- -- -- $57.9M
Stock-Based Compensation -- -- -- $1.8M $2.1M
Change in Accounts Receivable -- -- -- -- $2.7M
Change in Inventories -- -- -- -- $3M
Cash From Operations -- -- -- $365.7M $164M
 
Capital Expenditures -- -- -- $148.8M $86.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$86.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$65.5M -$88.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$111.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$89.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$11.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- $77.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $154M $71.4M
Depreciation & Amoritzation -- -- -- $44.6M $43.5M
Stock-Based Compensation -- -- -- $1.8M $1.6M
Change in Accounts Receivable -- -- -- -$4.3M $5.5M
Change in Inventories -- -- -- -$3M $2.8M
Cash From Operations -- -- -- $149.3M $114.4M
 
Capital Expenditures -- -- -- $148.8M $38.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $35.5M -$38.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$65.5M -$66.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $70M $74.8M
Long-Term Debt Repaid -- -- -- -$164.3M -$72.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.9M -$4.8M
Cash From Financing -- -- -- -$161.7M -$68.5M
 
Beginning Cash (CF) -- -- -- $691.1M $333.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $23.1M $7.3M
Ending Cash (CF) -- -- -- $714.2M $340.6M
 
Levered Free Cash Flow -- -- -- $506K $75.8M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock