Financhill
Buy
52

CRK Quote, Financials, Valuation and Earnings

Last price:
$16.67
Seasonality move :
2.71%
Day range:
$15.25 - $16.05
52-week range:
$7.07 - $17.79
Dividend yield:
0%
P/E ratio:
43.27x
P/S ratio:
3.46x
P/B ratio:
2.01x
Volume:
2.9M
Avg. volume:
2.1M
1-year change:
82.05%
Market cap:
$4.6B
Revenue:
$1.6B
EPS (TTM):
-$0.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $768.7M $858.2M $1.9B $3.6B $1.6B
Revenue Growth (YoY) 201.06% 11.64% 115.65% 96.03% -56.86%
 
Cost of Revenues $464.3M $663.1M $752.9M $1.3B $1.3B
Gross Profit $304.4M $195.1M $1.1B $2.3B $266.2M
Gross Profit Margin 39.6% 22.73% 59.32% 64.19% 17.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.2M $32M $34.9M $39.4M $38M
Other Inc / (Exp) $11.3M $10.2M -$1.1B -$708.1M $189.5M
Operating Expenses $29.5M $32.1M $34.9M $47.7M $39.8M
Operating Income $274.9M $163M $1.1B $2.3B $226.5M
 
Net Interest Expenses $161.5M $234.8M $218.5M $171.1M $169M
EBT. Incl. Unusual Items $124.7M -$61.6M -$230.3M $1.4B $247M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.8M -$9.2M $11.4M $261.1M $35.1M
Net Income to Company $96.9M -$52.4M -$241.7M $1.1B $211.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $96.9M -$52.4M -$241.7M $1.1B $211.9M
 
Basic EPS (Cont. Ops) $0.52 -$0.39 -$1.12 $4.75 $0.76
Diluted EPS (Cont. Ops) $0.52 -$0.39 -$1.12 $4.11 $0.76
Weighted Average Basic Share $142.8M $215.2M $231.6M $236M $276.8M
Weighted Average Diluted Share $187.4M $215.2M $231.6M $277.5M $276.8M
 
EBITDA $562.8M $590.3M $457.6M $2.1B $1B
EBIT $286.2M $173.2M -$11.8M $1.6B $416M
 
Revenue (Reported) $768.7M $858.2M $1.9B $3.6B $1.6B
Operating Income (Reported) $274.9M $163M $1.1B $2.3B $226.5M
Operating Income (Adjusted) $286.2M $173.2M -$11.8M $1.6B $416M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $178M $511.2M $1.2B $376.7M $304.5M
Revenue Growth (YoY) -20.69% 187.16% 132.8% -68.34% -19.18%
 
Cost of Revenues $156.7M $207.4M $408.8M $319.9M $356.8M
Gross Profit $21.3M $303.8M $781.2M $56.9M -$52.3M
Gross Profit Margin 11.98% 59.43% 65.65% 15.09% -17.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9M $8.1M $10.2M $9.6M $9.9M
Other Inc / (Exp) -$121.1M -$510.1M -$271.3M $14.7M $76.3M
Operating Expenses $9M $8.1M $10.2M $9.6M $9.9M
Operating Income $12.3M $295.7M $771.1M $47.3M -$62.2M
 
Net Interest Expenses $63.9M $50M $41.4M $43.6M $54.5M
EBT. Incl. Unusual Items -$172.6M -$264.3M $458.4M $18.3M -$40.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$46.1M $24M $102.8M $3.6M -$14.7M
Net Income to Company -$126.5M -$288.3M $355.6M $14.7M -$25.7M
 
Minority Interest in Earnings -- -- -- -- -$3.2M
Net Income to Common Excl Extra Items -$126.5M -$288.3M $355.6M $14.7M -$28.9M
 
Basic EPS (Cont. Ops) -$0.57 -$1.26 $1.50 $0.05 -$0.09
Diluted EPS (Cont. Ops) -$0.57 -$1.26 $1.28 $0.05 -$0.09
Weighted Average Basic Share $231.2M $231.7M $232.5M $277M $290.2M
Weighted Average Diluted Share $231.2M $231.7M $277.7M $277M $290.2M
 
EBITDA -$9.7M -$85.6M $628.9M $210.1M $222.5M
EBIT -$108.7M -$214.4M $499.8M $62M $14.1M
 
Revenue (Reported) $178M $511.2M $1.2B $376.7M $304.5M
Operating Income (Reported) $12.3M $295.7M $771.1M $47.3M -$62.2M
Operating Income (Adjusted) -$108.7M -$214.4M $499.8M $62M $14.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $872.7M $1.5B $3.3B $2.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $678.2M $735.5M $1.1B $1.3B $1.4B
Gross Profit $194.5M $734.6M $2.3B $746.6M -$81.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.5M $30M $38.4M $43.9M $35.3M
Other Inc / (Exp) -$51.9M -$1B -$791.2M $197.6M $202.8M
Operating Expenses $32.5M $30M $41.8M $50.6M $35.3M
Operating Income $162M $704.6M $2.2B $696M -$116.8M
 
Net Interest Expenses $222.9M $236.7M $180M $160M $203.9M
EBT. Incl. Unusual Items -$112.8M -$557.4M $1.2B $733.7M -$117.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$33.6M -$37.2M $265.2M $110.3M -$62.9M
Net Income to Company -$79.2M -$520.2M $981.5M $623.3M -$55.1M
 
Minority Interest in Earnings -- -- -- -- -$8.1M
Net Income to Common Excl Extra Items -$79.2M -$520.2M $981.5M $623.3M -$63.1M
 
Basic EPS (Cont. Ops) -$0.48 -$2.32 $4.13 $2.45 -$0.19
Diluted EPS (Cont. Ops) -$0.52 -$2.36 $3.44 $2.24 -$0.19
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $534.8M $142.9M $1.9B $1.5B $864.8M
EBIT $110.1M -$320.7M $1.4B $893.6M $86M
 
Revenue (Reported) $872.7M $1.5B $3.3B $2.1B $1.3B
Operating Income (Reported) $162M $704.6M $2.2B $696M -$116.8M
Operating Income (Adjusted) $110.1M -$320.7M $1.4B $893.6M $86M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $583.4M $1.2B $2.7B $1.2B $887.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $497.1M $569.5M $873.3M $945.1M $1B
Gross Profit $86.3M $625.8M $1.8B $209.5M -$138.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26M $24M $27.5M $32M $29.3M
Other Inc / (Exp) -$72M -$1.1B -$824.1M $77.8M $91.1M
Operating Expenses $26M $24M $30.8M $33.8M $29.3M
Operating Income $60.3M $601.9M $1.8B $175.7M -$167.6M
 
Net Interest Expenses $168.8M $170.6M $132.2M $121.1M $156M
EBT. Incl. Unusual Items -$180.5M -$676.3M $800.7M $132.4M -$232.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$46.2M -$74.2M $179.6M $28.9M -$69.1M
Net Income to Company -$134.3M -$602.1M $621.1M $103.5M -$163.4M
 
Minority Interest in Earnings -- -- -- -- -$8.1M
Net Income to Common Excl Extra Items -$134.3M -$602.1M $621.1M $103.5M -$171.5M
 
Basic EPS (Cont. Ops) -$0.70 -$2.66 $2.60 $0.37 -$0.58
Diluted EPS (Cont. Ops) -$0.71 -$2.66 $2.14 $0.37 -$0.58
Weighted Average Basic Share $629M $694.6M $696.5M $830.2M $857.8M
Weighted Average Diluted Share $725.3M $694.6M $787.3M $830.2M $857.8M
 
EBITDA $301.1M -$146.3M $1.3B $675.8M $516.8M
EBIT -$11.8M -$505.6M $932.9M $253.5M -$76.5M
 
Revenue (Reported) $583.4M $1.2B $2.7B $1.2B $887.1M
Operating Income (Reported) $60.3M $601.9M $1.8B $175.7M -$167.6M
Operating Income (Adjusted) -$11.8M -$505.6M $932.9M $253.5M -$76.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $18.5M $30.3M $30.7M $54.7M $16.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $180.3M $145.8M $267.7M $510.1M $231.4M
Inventory $4.5M $3.1M $5M -- --
Prepaid Expenses $2M $3.6M $2.2M $41.5M $72.6M
Other Current Assets $230K $220K -- $511K --
Total Current Assets $289.7M $199.8M $318.7M $645M $461.5M
 
Property Plant And Equipment $4B $4.1B $4B $4.7B $5.5B
Long-Term Investments -- -- -- -- --
Goodwill $335.9M $335.9M $335.9M $335.9M $335.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $231K $40K -- -- --
Total Assets $4.7B $4.6B $4.7B $5.7B $6.3B
 
Accounts Payable $253M $259.3M $314.6M $530.2M $523.3M
Accrued Expenses $123.5M $122M $105M $138.1M $123.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7M $5.8M $4.5M $40.8M $26.1M
Other Current Liabilities $222K $47M $181.9M $4.4M --
Total Current Liabilities $392.4M $441.6M $634M $756.1M $681.5M
 
Long-Term Debt $2.5B $2.5B $2.6B $2.2B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.2B $3.5B $3.4B $3.9B
 
Common Stock $474.6M $291.2M $291.5M $138.8M $139.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.3B $1B $2.3B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $24.8M
Total Equity $1.5B $1.4B $1.2B $2.3B $2.4B
 
Total Liabilities and Equity $4.7B $4.6B $4.7B $5.7B $6.3B
Cash and Short Terms $18.5M $30.3M $30.7M $54.7M $16.7M
Total Debt $2.5B $2.5B $2.6B $2.2B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $28.3M $27.8M $38.6M $19.8M $13.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $101M $243.2M $627.3M $214.8M $155.9M
Inventory -- -- $30.6M $50.7M --
Prepaid Expenses -- -- $1.9M $2.9M $44.1M
Other Current Assets $11.8M $12.2M -- -- --
Total Current Assets $149.8M $309.6M $708.8M $327.2M $299.7M
 
Property Plant And Equipment $4B $4.2B $4.5B $5.4B $5.7B
Long-Term Investments -- -- -- -- --
Goodwill $335.9M $335.9M $335.9M $335.9M $335.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $40K $37K -- -- --
Total Assets $4.5B $4.9B $5.6B $6B $6.3B
 
Accounts Payable $202.2M $324.8M $617.5M $503.6M $358.3M
Accrued Expenses $94.4M $78.3M $85.8M $75.2M $74.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.1M $5M $39.7M $55.7M $39M
Other Current Liabilities $63.6M $627.2M $285.7M -- --
Total Current Liabilities $380.8M $1.1B $1.1B $660M $499.8M
 
Long-Term Debt $2.5B $2.8B $2.3B $2.5B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $4.1B $3.8B $3.7B $4B
 
Common Stock $291.2M $291.5M $291.9M $139.2M $146.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $66.7M
Total Equity $1.4B $830.3M $1.8B $2.3B $2.4B
 
Total Liabilities and Equity $4.5B $4.9B $5.6B $6B $6.3B
Cash and Short Terms $28.3M $27.8M $38.6M $19.8M $13.8M
Total Debt $2.5B $2.8B $2.3B $2.5B $2.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $96.9M -$52.4M -$241.7M $1.1B $211.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4M $6.5M $6.8M $6.6M $9.9M
Change in Accounts Receivable $3.2M $34.6M -$122M -$242.4M $278.7M
Change in Inventories -- -- -- -- --
Cash From Operations $451.2M $575.7M $860.9M $1.7B $1B
 
Capital Expenditures $486.8M $509.7M $691M $1.1B $1.4B
Cash Acquisitions -$693.9M -- -- -- --
Cash From Investing -$1.2B -$511.2M -$552.8M -$1.1B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$17.8M -$25.6M -$17.5M -$50.7M -$139M
Special Dividend Paid
Long-Term Debt Issued $927M $908.5M $2.8B $755M $820M
Long-Term Debt Repaid -$127M -$907M -$3B -$1.3B -$340M
Repurchase of Common Stock -$533.4M -$210M -- -- --
Other Financing Activities -$8.8M -$25.3M -$37.2M -$17.1M $22M
Cash From Financing $714.9M -$52.8M -$307.8M -$576.7M $363M
 
Beginning Cash (CF) $23.2M $18.5M $30.3M $30.7M $54.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.7M $11.7M $391K $24M -$38M
Ending Cash (CF) $18.5M $30.3M $30.7M $54.7M $16.7M
 
Levered Free Cash Flow -$35.5M $66M $169.9M $630.6M -$408.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$126.5M -$288.3M $355.6M $14.7M -$25.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.8M $1.8M $1.8M $2.7M $3.9M
Change in Accounts Receivable -$3.8M -$57.2M -$155.7M -$20.9M -$658K
Change in Inventories -- -- -- -- --
Cash From Operations $123.9M $233M $533.5M $70.8M $98.2M
 
Capital Expenditures $98.8M $169.3M $252.7M $345.1M $229.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98.5M -$169.2M -$267.8M -$351M -$211.6M
 
Dividends Paid (Ex Special Dividend) -$4.4M -$4.4M -$4.4M -$34.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $356.5M $95M $110M $415M $150M
Long-Term Debt Repaid -$355M -$145M -$360M -$90M -$60M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.8M -$1.2M -$4.9M -- $17.9M
Cash From Financing -$8.7M -$55.6M -$259.3M $290.2M $107.9M
 
Beginning Cash (CF) $11.6M $19.7M $32.3M $9.9M $19.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.7M $8.1M $6.4M $9.9M -$5.5M
Ending Cash (CF) $28.3M $27.8M $38.6M $19.8M $13.8M
 
Levered Free Cash Flow $25.1M $63.7M $280.8M -$274.3M -$131.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$79.2M -$520.2M $981.5M $623.3M -$55.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.4M $7M $6.4M $8.7M $14.2M
Change in Accounts Receivable $34.2M -$142.2M -$384.2M $412.5M $58.9M
Change in Inventories -- -- -- -- --
Cash From Operations $558.4M $804.3M $1.5B $1.3B $581.5M
 
Capital Expenditures $510.7M $685.1M $951.1M $1.4B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$510.3M -$686.6M -$838.8M -$1.4B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$30.9M -$17.5M -$17.5M -$141.8M -$34.8M
Special Dividend Paid
Long-Term Debt Issued $948.5M $2.5B $985M $625M $1.2B
Long-Term Debt Repaid -$428.6M -$2.6B -$1.6B -$380M -$755M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25.3M -$37.5M -$6.4M -$12.9M $47.7M
Cash From Financing -$73.1M -$118.1M -$622.9M $90.3M $555.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25M -$427K $10.8M -$18.8M -$6.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $47.7M $119.2M $521.3M -$131.6M -$572.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$134.3M -$602.1M $621.1M $103.5M -$163.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.7M $5.3M $4.9M $7M $11.4M
Change in Accounts Receivable $79.4M -$97.4M -$359.6M $295.3M $75.6M
Change in Inventories -- -- -- -- --
Cash From Operations $390M $618.6M $1.2B $788.6M $353.3M
 
Capital Expenditures $332.6M $508.1M $768.1M $1.1B $817.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$332.3M -$507.8M -$793.8M -$1.1B -$787.3M
 
Dividends Paid (Ex Special Dividend) -$21.2M -$13.1M -$13.1M -$104.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $908.5M $2.5B $705M $575M $952M
Long-Term Debt Repaid -$907M -$2.6B -$1.1B -$230M -$645M
Repurchase of Common Stock -$210M -- -- -- --
Other Financing Activities -$24.8M -$37M -$6.3M -$2M $23.7M
Cash From Financing -$47.9M -$113.2M -$428.3M $238.8M $431.1M
 
Beginning Cash (CF) $45.7M $127.4M $75.1M $98.2M $42.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.7M -$2.4M $8M -$34.8M -$2.9M
Ending Cash (CF) $55.4M $125M $83.1M $63.4M $39.5M
 
Levered Free Cash Flow $57.3M $110.5M $461.9M -$300.3M -$464.2M

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 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock