Financhill
Sell
9

CMP Quote, Financials, Valuation and Earnings

Last price:
$10.54
Seasonality move :
1.9%
Day range:
$10.62 - $11.45
52-week range:
$7.51 - $26.94
Dividend yield:
5.63%
P/E ratio:
--
P/S ratio:
0.39x
P/B ratio:
1.40x
Volume:
2.7M
Avg. volume:
981.6K
1-year change:
-58.84%
Market cap:
$441.9M
Revenue:
$1.1B
EPS (TTM):
-$4.99
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $836.2M $1.2B $1.2B $1.1B
Revenue Growth (YoY) -- -16.79% 48.91% -3.25% -7.25%
 
Cost of Revenues -- $666.2M $1B $972.7M $922.4M
Gross Profit -- $170M $199.8M $232M $195M
Gross Profit Margin -- 20.33% 16.05% 19.26% 17.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $92.2M $133.5M $150.2M $137.8M
Other Inc / (Exp) -- $200K $9.2M $400K -$193.9M
Operating Expenses -- $92.2M $154.4M $154.6M $120.8M
Operating Income -- $77.8M $45.4M $77.4M $74.2M
 
Net Interest Expenses -- $44.1M $54.4M $50.2M $68.5M
EBT. Incl. Unusual Items -- $33.9M $200K $27.6M -$188.2M
Earnings of Discontinued Ops. -- -$233.8M $12.2M -- --
Income Tax Expense -- $13.9M $33.5M $17.1M $17.9M
Net Income to Company -- -$213.8M -$21.1M $10.5M -$206.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$213.8M -$21.1M $10.5M -$206.1M
 
Basic EPS (Cont. Ops) -- -$6.31 -$0.63 $0.25 -$4.99
Diluted EPS (Cont. Ops) -- -$6.31 -$0.63 $0.25 -$4.99
Weighted Average Basic Share -- $34M $34.1M $40.8M $41.3M
Weighted Average Diluted Share -- $34.1M $34.1M $40.8M $41.3M
 
EBITDA -- $173.1M $168.2M $181.7M -$13.7M
EBIT -- $78.2M $55.4M $83.1M -$118.7M
 
Revenue (Reported) -- $836.2M $1.2B $1.2B $1.1B
Operating Income (Reported) -- $77.8M $45.4M $77.4M $74.2M
Operating Income (Adjusted) -- $78.2M $55.4M $83.1M -$118.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $282.4M $211.7M $250.5M $233.6M $208.8M
Revenue Growth (YoY) -17.26% -25% 25.63% -6.75% -10.62%
 
Cost of Revenues $223.7M -- $209.1M $191.4M $189.3M
Gross Profit $58.7M -- $41.4M $42.2M $19.5M
Gross Profit Margin 20.79% -- 16.53% 18.07% 9.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.3M -- $12M $41M $31.3M
Other Inc / (Exp) -$3.7M -- $9.1M -$800K -$19.7M
Operating Expenses $41.3M -- $32.9M $40M $31.7M
Operating Income $17.4M -- $8.5M $2.2M -$12.2M
 
Net Interest Expenses $17.1M -- $13.7M $12.5M $18.9M
EBT. Incl. Unusual Items -$3.4M -- $3.9M -$11.1M -$50.8M
Earnings of Discontinued Ops. -- -- -$2M -- --
Income Tax Expense -$1.3M -- $5.4M -$7.1M -$2.5M
Net Income to Company -$3.5M -- -$3.5M -$4M -$48.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M -- -$3.5M -$4M -$48.3M
 
Basic EPS (Cont. Ops) -$0.07 -- -$0.20 -$0.06 -$1.17
Diluted EPS (Cont. Ops) -$0.07 -- -$0.20 -$0.06 -$1.17
Weighted Average Basic Share $33.9M -- $34.2M $41.2M $41.4M
Weighted Average Diluted Share $33.9M -- $34.2M $41.2M $41.4M
 
EBITDA $49.3M -- $47.5M $27.9M -$5.1M
EBIT $13.7M -- $17.9M $2M -$31.7M
 
Revenue (Reported) $282.4M $211.7M $250.5M $233.6M $208.8M
Operating Income (Reported) $17.4M -- $8.5M $2.2M -$12.2M
Operating Income (Adjusted) $13.7M -- $17.9M $2M -$31.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $898.4M $889.1M $1.2B $1.2B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $678.3M -- $1B $972.7M $922.9M
Gross Profit $220.1M -- $199.8M $232M $194.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.5M -- $133.5M $150.2M $137.8M
Other Inc / (Exp) $2.9M -- $9.2M $400K -$193.9M
Operating Expenses $86.5M -- $154.4M $154.6M $122M
Operating Income $133.6M -- $45.4M $77.4M $72.5M
 
Net Interest Expenses $56.7M -- $54.4M $50.2M $68.4M
EBT. Incl. Unusual Items $79.8M -- $200K $27.6M -$189.8M
Earnings of Discontinued Ops. -$2.1M -- $12.2M -- --
Income Tax Expense $15.2M -- $33.5M $17.1M $16.1M
Net Income to Company $81.6M -- -$21.1M $10.5M -$206.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $83M -- -$21.1M $10.5M -$205.9M
 
Basic EPS (Cont. Ops) $2.45 -- -$0.72 $0.28 -$4.99
Diluted EPS (Cont. Ops) $2.44 -- -$0.72 $0.28 -$4.99
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $275.2M -- $168.2M $181.7M -$15.4M
EBIT $136.5M -- $55.4M $83.1M -$120.4M
 
Revenue (Reported) $898.4M $889.1M $1.2B $1.2B $1.1B
Operating Income (Reported) $133.6M -- $45.4M $77.4M $72.5M
Operating Income (Adjusted) $136.5M -- $55.4M $83.1M -$120.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $889.1M $1.2B $1.2B $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $531.3M $1B $972.7M $922.9M --
Gross Profit $146.1M $199.8M $232M $194.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.3M $133.5M $150.2M $137.8M --
Other Inc / (Exp) -$4.8M $9.2M $400K -$193.9M --
Operating Expenses $52.3M $154.4M $154.6M $122M --
Operating Income $93.8M $45.4M $77.4M $72.5M --
 
Net Interest Expenses $40.1M $54.4M $50.2M $68.4M --
EBT. Incl. Unusual Items $48.9M $200K $27.6M -$189.8M --
Earnings of Discontinued Ops. -$182.8M $12.2M -- -- --
Income Tax Expense $8M $33.5M $17.1M $16.1M --
Net Income to Company -$121.4M -$21.1M $10.5M -$206.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$121.4M -$21.1M $10.5M -$205.9M --
 
Basic EPS (Cont. Ops) -$3.74 -$0.72 $0.28 -$4.99 --
Diluted EPS (Cont. Ops) -$3.75 -$0.72 $0.28 -$4.99 --
Weighted Average Basic Share $102M $136.5M $163.2M $165.2M --
Weighted Average Diluted Share $102M $136.5M $163.2M $165.2M --
 
EBITDA $188M $168.2M $181.7M -$15.4M --
EBIT $89M $55.4M $83.1M -$120.4M --
 
Revenue (Reported) $889.1M $1.2B $1.2B $1.1B --
Operating Income (Reported) $93.8M $45.4M $77.4M $72.5M --
Operating Income (Adjusted) $89M $55.4M $83.1M -$120.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $18.1M $46.1M $38.7M $20.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $132.8M $167.2M $129.3M $126.1M
Inventory -- $321.7M $313.3M $399.5M $414.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $48.9M $44.3M $33.4M $26.9M
Total Current Assets -- $531.4M $570.9M $600.9M $587.3M
 
Property Plant And Equipment -- $830.5M $776.6M $852.5M $806.5M
Long-Term Investments -- $5.8M $46.6M -- --
Goodwill -- $57.8M $56.4M $88.8M $6M
Other Intangibles -- $48.8M $45.4M $119.9M $82M
Other Long-Term Assets -- $156.6M $156.5M $154.7M $157.8M
Total Assets -- $1.6B $1.7B $1.8B $1.6B
 
Accounts Payable -- $90M $114.7M $116.8M $82.1M
Accrued Expenses -- $95.8M $117.4M $136.3M $114.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $9.6M -- -- --
Total Current Liabilities -- $195.4M $233M $274.6M $217M
 
Long-Term Debt -- $935.4M $947.6M $800.3M $910M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.3B $1.4B $1.3B $1.3B
 
Common Stock -- $400K $400K $400K $400K
Other Common Equity Adj -- -$110.5M -$115.3M -$104.7M -$96.4M
Common Equity -- $293.1M $265.2M $521M $316.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $293.1M $265.2M $521M $316.6M
 
Total Liabilities and Equity -- $1.6B $1.7B $1.8B $1.6B
Cash and Short Terms -- $18.1M $46.1M $38.7M $20.2M
Total Debt -- $935.4M $947.6M $805.3M $917.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $34.1M -- $46.1M $38.7M $20.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $194.2M -- $167.2M $129.3M $126.1M
Inventory $385.5M -- $313.3M $399.5M $414.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $71.6M -- $44.3M $33.4M $26.9M
Total Current Assets $685.4M -- $570.9M $600.9M $587.3M
 
Property Plant And Equipment $944.8M -- $776.6M $852.5M $806.5M
Long-Term Investments $24.4M -- $46.6M -- --
Goodwill $260.7M -- $56.4M $88.8M $6M
Other Intangibles $83.5M -- $45.4M $119.9M $82M
Other Long-Term Assets $159M -- $156.5M $154.7M $157.8M
Total Assets $2.2B -- $1.7B $1.8B $1.6B
 
Accounts Payable $121.5M -- $114.7M $116.8M $82.1M
Accrued Expenses $114.9M -- $117.4M $136.3M $114.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $301.8M -- $233M $274.6M $217M
 
Long-Term Debt $1.3B -- $947.6M $800.3M $910M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B -- $1.4B $1.3B $1.3B
 
Common Stock $400K -- $400K $400K $400K
Other Common Equity Adj -$356.5M -- -$115.3M -$104.7M -$96.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $324.1M -- $265.2M $521M $316.6M
 
Total Liabilities and Equity $2.2B -- $1.7B $1.8B $1.6B
Cash and Short Terms $34.1M $18.1M $46.1M $38.7M $20.2M
Total Debt $1.3B -- $947.6M $805.3M $917.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$213.8M -$21.1M $10.5M -$206.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $7.7M $15.7M $20.6M $8.1M
Change in Accounts Receivable -- $74.5M -$56.1M $39.1M $9M
Change in Inventories -- -$51.9M $5.3M -$81M -$15.9M
Cash From Operations -- $154.7M $120.4M $106M $14.4M
 
Capital Expenditures -- $63.8M $96.6M $154.3M $114.2M
Cash Acquisitions -- $344.4M $14.9M -$18.9M --
Cash From Investing -- $284.2M -$79.9M -$177.9M -$116.1M
 
Dividends Paid (Ex Special Dividend) -- -$73.1M -$20.8M -$24.9M -$12.6M
Special Dividend Paid
Long-Term Debt Issued -- $420.3M $522.1M $389.9M $504.4M
Long-Term Debt Repaid -- -$786.1M -$512.2M -$534.6M -$392.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.1M -$3.7M -$7.1M -$15.9M
Cash From Financing -- -$439.6M -$14.3M $64M $83.1M
 
Beginning Cash (CF) -- $21M $21M $46.1M $38.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$700K $26.2M -$7.9M -$18.6M
Ending Cash (CF) -- $18.1M $46.1M $38.7M $20.2M
 
Levered Free Cash Flow -- $90.9M $23.8M -$48.3M -$99.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.5M -- -$3.5M -$4M -$48.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.1M -- $4M $3.4M $1.8M
Change in Accounts Receivable -$28.2M -- -$61.7M -$34.6M -$27.8M
Change in Inventories -$58.2M -- -$42.7M -$52.9M -$6M
Cash From Operations -$45.4M -- -$28.5M -$20.9M -$12.7M
 
Capital Expenditures $20.2M -- $27.7M $69.8M $20.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.2M -- -$26.8M -$72M -$21.1M
 
Dividends Paid (Ex Special Dividend) -$24.7M -- -$5.1M -$6.2M $100K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $124M -- $125M $85.7M $75.4M
Long-Term Debt Repaid -$63.9M -- -$63.9M -$4.7M -$33.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -- -$500K -$700K -$1.3M
Cash From Financing $33.4M -- $55.5M $74.1M $40.9M
 
Beginning Cash (CF) $67.2M -- $47.2M $58M $12.8M
Foreign Exchange Rate Adjustment $100K -- -$1.3M -$500K $300K
Additions / Reductions -$33.2M -- $200K -$18.8M $7.1M
Ending Cash (CF) $34.1M -- $46.1M $38.7M $20.2M
 
Levered Free Cash Flow -$65.6M -- -$56.2M -$90.7M -$33.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $81.6M -- -$21.1M $10.5M -$206.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $9.5M -- $15.7M $20.6M $8.1M
Change in Accounts Receivable -$10.3M -- -$56.1M $39.1M $9M
Change in Inventories -$60.8M -- $5.3M -$81M -$15.9M
Cash From Operations $250.2M $149.4M $120.4M $106M $14.4M
 
Capital Expenditures $89.4M -- $96.6M $154.3M $114.2M
Cash Acquisitions -- -- $14.9M -$18.9M --
Cash From Investing -$92.4M -- -$79.9M -$177.9M -$116.1M
 
Dividends Paid (Ex Special Dividend) -$98.7M -- -$20.8M -$24.9M -$12.6M
Special Dividend Paid
Long-Term Debt Issued $1.4B -- $522.1M $389.9M $504.4M
Long-Term Debt Repaid -$1.5B -- -$512.2M -$534.6M -$392.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.6M -- -$3.7M -$7.1M -$15.9M
Cash From Financing -$143M -- -$14.3M $64M $83.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.8M -- $26.2M -$7.9M -$18.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $160.8M -- $23.8M -$48.3M -$99.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$121.4M -$21.1M $10.5M -$206.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.9M $15.7M $20.6M $8.1M --
Change in Accounts Receivable $10.8M -$56.1M $39.1M $9M --
Change in Inventories $5.2M $5.3M -$81M -$15.9M --
Cash From Operations $197.1M $120.4M $106M $14.4M --
 
Capital Expenditures $61M $96.6M $154.3M $114.2M --
Cash Acquisitions $54.7M $14.9M -$18.9M -- --
Cash From Investing -$5.1M -$79.9M -$177.9M -$116.1M --
 
Dividends Paid (Ex Special Dividend) -$73.6M -$20.8M -$24.9M -$12.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $466.1M $522.1M $389.9M $504.4M --
Long-Term Debt Repaid -$566.6M -$512.2M -$534.6M -$392.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M -$3.7M -$7.1M -$15.9M --
Cash From Financing -$175.4M -$14.3M $64M $83.1M --
 
Beginning Cash (CF) $118.7M $133.4M $499.9M $128.1M --
Foreign Exchange Rate Adjustment $2.9M -$1.1M $500K $100K --
Additions / Reductions $16.6M $26.2M -$7.9M -$18.6M --
Ending Cash (CF) $127.8M $158.5M $492.5M $109.6M --
 
Levered Free Cash Flow $136.1M $23.8M -$48.3M -$99.8M --

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 6.33% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 14.95% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.81% over the past day.

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

Show me the best stock