Financhill
Sell
42

ZIM Quote, Financials, Valuation and Earnings

Last price:
$21.89
Seasonality move :
14.13%
Day range:
$21.15 - $22.10
52-week range:
$9.08 - $30.15
Dividend yield:
18.13%
P/E ratio:
1.83x
P/S ratio:
0.35x
P/B ratio:
0.67x
Volume:
3.1M
Avg. volume:
7.6M
1-year change:
116.4%
Market cap:
$2.6B
Revenue:
$5.2B
EPS (TTM):
$11.94
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.3B $4B $10.7B $12.6B $5.2B
Revenue Growth (YoY) 1.6% 20.97% 168.78% 17.08% -58.91%
 
Cost of Revenues $3B $3.1B $4.7B $6.1B $7.4B
Gross Profit $263M $865M $6.1B $6.4B -$2.2B
Gross Profit Margin 7.97% 21.67% 56.55% 51.16% -42.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $120.4M $129.1M $229.7M $290.2M $233.5M
Other Inc / (Exp) $29.7M -$500K $21.4M $81.9M -$31.7M
Operating Expenses $149.1M $159.4M $262.9M $333M $278M
Operating Income $114M $705.6M $5.8B $6.1B -$2.5B
 
Net Interest Expenses $144.9M $164.3M $165.5M $148.4M $298.2M
EBT. Incl. Unusual Items -$1.3M $540.8M $5.7B $6B -$2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.8M $16.6M $1B $1.4B -$127.6M
Net Income to Company -$13M $524.2M $4.6B $4.6B -$2.7B
 
Minority Interest in Earnings -$5.1M -$6.2M -$8.8M -$9.6M -$7.7M
Net Income to Common Excl Extra Items -$18.1M $518M $4.6B $4.6B -$2.7B
 
Basic EPS (Cont. Ops) -$0.18 $4.41 $40.31 $38.49 -$22.42
Diluted EPS (Cont. Ops) -$0.18 $4.41 $39.02 $38.35 -$22.42
Weighted Average Basic Share $100M $117.5M $115.1M $120M $120.2M
Weighted Average Diluted Share $104.3M $117.5M $118.9M $120.4M $120.2M
 
EBITDA $391.6M $1B $6.6B $7.6B -$962.9M
EBIT $146.1M $691.2M $5.8B $6.3B -$2.4B
 
Revenue (Reported) $3.3B $4B $10.7B $12.6B $5.2B
Operating Income (Reported) $114M $705.6M $5.8B $6.1B -$2.5B
Operating Income (Adjusted) $146.1M $691.2M $5.8B $6.3B -$2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $3.1B $3.2B $1.3B $2.8B
Revenue Growth (YoY) 20.26% 209.73% 2.92% -60.56% 117.22%
 
Cost of Revenues $785.3M $1.2B $1.6B $3.5B $1.5B
Gross Profit $227.2M $1.9B $1.6B -$2.2B $1.3B
Gross Profit Margin 22.44% 61.01% 49.7% -171.85% 47.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.7M $60.4M $82M $63.9M $75.9M
Other Inc / (Exp) $720K $900K $800K -$2.3M -$800K
Operating Expenses $39.2M $55.3M $60.7M $85.7M $69.7M
Operating Income $188.1M $1.9B $1.5B -$2.3B $1.2B
 
Net Interest Expenses $40.7M $38.1M $29.9M $65.9M $101.8M
EBT. Incl. Unusual Items $148.1M $1.8B $1.5B -$2.3B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $358M $348.7M -$71.1M $6.8M
Net Income to Company $144.4M $1.5B $1.2B -$2.3B $1.1B
 
Minority Interest in Earnings -$2M -$1.8M -$2.4M -$2.1M -$1.6M
Net Income to Common Excl Extra Items $142.4M $1.5B $1.2B -$2.3B $1.1B
 
Basic EPS (Cont. Ops) $1.42 $12.53 $9.69 -$18.90 $9.34
Diluted EPS (Cont. Ops) $1.42 $12.16 $9.66 -$18.90 $9.34
Weighted Average Basic Share $100M $116.6M $120M $120.2M $120.4M
Weighted Average Diluted Share $100M $120.2M $120.4M $120.2M $120.5M
 
EBITDA $263.1M $2.1B $2B -$1.8B $1.5B
EBIT $188.8M $1.9B $1.6B -$2.2B $1.3B
 
Revenue (Reported) $1B $3.1B $3.2B $1.3B $2.8B
Operating Income (Reported) $188.1M $1.9B $1.5B -$2.3B $1.2B
Operating Income (Adjusted) $188.8M $1.9B $1.6B -$2.2B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5B $8.6B $13.8B $6.1B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $4.3B $5.9B $7.7B $5.4B
Gross Profit $464.6M $4.3B $7.9B -$1.5B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123.7M $198.2M $289.8M $255.6M $233.8M
Other Inc / (Exp) $28.5M $225K $20.2M $74.8M -$31.3M
Operating Expenses $175.3M $227.1M $291.4M $368.8M $217.1M
Operating Income $289.3M $4.1B $7.7B -$1.9B $1.8B
 
Net Interest Expenses $146M $173.3M $124.6M $287.7M $342.7M
EBT. Incl. Unusual Items $171.8M $3.9B $7.6B -$2.1B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.8M $641.6M $1.6B $4.3M $22.6M
Net Income to Company -- $3.3B $5.9B -$2.1B $1.4B
 
Minority Interest in Earnings -$6.5M -$6.8M -$10.6M -$8.2M -$6.7M
Net Income to Common Excl Extra Items $152.5M $3.3B $5.9B -$2.1B $1.4B
 
Basic EPS (Cont. Ops) $1.53 $28.70 $49.39 -$17.74 $11.94
Diluted EPS (Cont. Ops) $1.53 $27.78 $49.09 -$17.75 $11.94
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $609.5M $4.7B $9B -$99.9M $2.9B
EBIT $318.6M $4.1B $7.8B -$1.7B $1.9B
 
Revenue (Reported) $3.5B $8.6B $13.8B $6.1B $7.5B
Operating Income (Reported) $289.3M $4.1B $7.7B -$1.9B $1.8B
Operating Income (Adjusted) $318.6M $4.1B $7.8B -$1.7B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $7.3B $10.4B $4B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $3.4B $4.6B $6.2B $4.2B
Gross Profit $387.6M $3.9B $5.8B -$2.2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $114.8M $183.9M $244M $209.4M $209.7M
Other Inc / (Exp) $2.4M $3.1M $1.9M -$5.2M -$4.8M
Operating Expenses $107.4M $175.1M $203.6M $239.4M $178.5M
Operating Income $280.2M $3.7B $5.5B -$2.5B $1.9B
 
Net Interest Expenses $113.6M $122.6M $81.7M $221M $265.5M
EBT. Incl. Unusual Items $169M $3.6B $5.5B -$2.7B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $636.2M $1.3B -$137.1M $13.1M
Net Income to Company $157.8M $2.9B $4.2B -$2.5B $1.6B
 
Minority Interest in Earnings -$4.9M -$5.5M -$7.3M -$5.9M -$4.9M
Net Income to Common Excl Extra Items $152.9M $2.9B $4.2B -$2.5B $1.6B
 
Basic EPS (Cont. Ops) $1.53 $25.59 $35.05 -$21.19 $13.17
Diluted EPS (Cont. Ops) $1.53 $24.67 $34.92 -$21.19 $13.17
Weighted Average Basic Share $300M $341.4M $359.9M $360.6M $361M
Weighted Average Diluted Share $300M $354.8M $361.3M $360.6M $361.4M
 
EBITDA $503.4M $4.2B $6.6B -$1.1B $2.8B
EBIT $282.6M $3.7B $5.6B -$2.3B $2B
 
Revenue (Reported) $2.6B $7.3B $10.4B $4B $6.3B
Operating Income (Reported) $280.2M $3.7B $5.5B -$2.5B $1.9B
Operating Income (Adjusted) $282.6M $3.7B $5.6B -$2.3B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $182.8M $570.4M $1.5B $1B $921.5M
Short Term Investments $59M $59M $2.1B $2.2B $874.1M
Accounts Receivable, Net $263.7M $457.5M $1.2B $671.5M $404.9M
Inventory $60.3M $52.2M $119M $190.7M $179.3M
Prepaid Expenses $25.5M $30M $55.8M $24.9M $34M
Other Current Assets -- -- -- -- --
Total Current Assets $630.8M $1.2B $5.1B $4.3B $2.6B
 
Property Plant And Equipment $1.2B $1.5B $4.4B $5.8B $4.6B
Long-Term Investments $11.2M $13.3M $181.4M $1.4B $935.1M
Goodwill $8.3M $7.6M $6.3M $9.6M --
Other Intangibles $56.6M $58.9M $67.5M $83.3M $102M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $2.8B $9.8B $11.6B $8.3B
 
Accounts Payable $350.8M $305M $433.9M $427.2M $414.6M
Accrued Expenses $16.8M $26.7M $24.5M $49M $58.5M
Current Portion Of Long-Term Debt $23.6M $16.1M $24.2M $43.1M $16.2M
Current Portion Of Capital Lease Obligations $215.6M $362.2M $893M $1.4B $1.6B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $926.3M $1.2B $2.8B $2.7B $2.5B
 
Long-Term Debt $541.9M $519.5M $120.8M $78.2M $62.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.5B $5.2B $5.7B $5.9B
 
Common Stock $88K $88K -- $925.9M $926.6M
Other Common Equity Adj -- -- -- $1.1B $1.1B
Common Equity -$257.7M $267.3M $4.6B $5.9B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.4M $7.2M $7.5M $6.3M $3.3M
Total Equity -$252.3M $274.5M $4.6B $5.9B $2.5B
 
Total Liabilities and Equity $1.9B $2.8B $9.8B $11.6B $8.3B
Cash and Short Terms $241.8M $629.4M $3.7B $3.3B $1.8B
Total Debt $682M $658M $251.5M $174.3M $110.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $350.3M $2.5B $1.3B $912.1M $1.5B
Short Term Investments $58.9M $345.1M $1.9B $918.6M $766.6M
Accounts Receivable, Net $358.2M $1.2B $1.1B $644.3M $1.1B
Inventory $47.4M $107.3M $225.7M $156.4M $208.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $823.4M $4.1B $4.5B $2.6B $3.6B
 
Property Plant And Equipment $1.3B $3.6B $6B $4.1B $6.4B
Long-Term Investments $13.7M $18.9M $1.3B $1.3B $870.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $7.8B $12B $8.2B $11B
 
Accounts Payable $396.7M $1.1B $846.6M $554.6M $668.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $134.3M $130.3M $99.8M $48.1M $58.4M
Current Portion Of Capital Lease Obligations $258.1M $777.3M $1.4B $1.7B $1.4B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $975.9M $2.6B $2.8B $2.5B $2.7B
 
Long-Term Debt $554.2M $126.3M $140.1M $79.3M $67.4M
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $4.7B $6.2B $5.6B $7.1B
 
Common Stock $88K -- -- $2B $927.1M
Other Common Equity Adj -- -- -- -- $1.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.5M $6.6M $6.8M $3.8M $4.8M
Total Equity -$95.1M $3.2B $5.8B $2.6B $3.9B
 
Total Liabilities and Equity $2.2B $7.8B $12B $8.2B $11B
Cash and Short Terms $409.2M $2.8B $3.2B $1.8B $2.3B
Total Debt $688.5M $256.6M $239.9M $127.4M $125.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$13M $524.2M $4.6B $4.6B -$2.7B
Depreciation & Amoritzation $245.5M $314.1M $779.2M $1.4B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $43.4M -$204.5M -$766.5M $496.6M $242.7M
Change in Inventories $9.7M $8.1M -$66.8M -$71.7M $11.4M
Cash From Operations $370.6M $880.8M $6B $6.1B $1B
 
Capital Expenditures $16.2M $42.7M $1B $345.5M $115.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $38M -$35.2M -$3.3B -$1.6B $1.8B
 
Dividends Paid (Ex Special Dividend) -- -- -$536.4M -$3.3B -$769.2M
Special Dividend Paid
Long-Term Debt Issued $13.8M $9.1M $50M $59.2M --
Long-Term Debt Repaid -$300.8M -$336.3M -$1.2B -$1.4B -$1.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -$3.3M -$4.7M -$8.4M -$8.9M
Cash From Financing -$411.4M -$460.4M -$1.7B -$5B -$2.9B
 
Beginning Cash (CF) $186.3M $182.8M $570.4M $1.5B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7M $385.2M $974.8M -$511.3M -$96.4M
Ending Cash (CF) $182.8M $570.4M $1.5B $1B $921.5M
 
Levered Free Cash Flow $354.5M $838.1M $5B $5.8B $904.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $144.4M $1.5B $1.2B -$2.3B $1.1B
Depreciation & Amoritzation $74.3M $220.9M $380.2M $423.8M $295M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$80.5M -$261.6M $272.8M $60.6M -$34.3M
Change in Inventories -$3.8M -$7.5M -$9.5M $17.7M -$20.7M
Cash From Operations $245.1M $2B $1.7B $337.6M $1.5B
 
Capital Expenditures $9.5M $291.3M $54.6M $13.7M $50.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.3M -$587.1M -$255.8M -$9.1M -$146.2M
 
Dividends Paid (Ex Special Dividend) -- -$237M -$570.3M -- -$111.9M
Special Dividend Paid -- $2M -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$62.4M -$234.1M -$433.3M -$352.7M -$474.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.3M -- -$500K
Cash From Financing -$94.1M -$511.2M -$1.1B -$451.5M -$696.9M
 
Beginning Cash (CF) $202.8M $1.5B $946.8M $1B $889.8M
Foreign Exchange Rate Adjustment $1.7M -$300K -$9.9M -$5.2M $4.5M
Additions / Reductions $145.7M $910M $348.8M -$123M $654.4M
Ending Cash (CF) $350.3M $2.5B $1.3B $912.1M $1.5B
 
Levered Free Cash Flow $235.5M $1.7B $1.6B $323.9M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $3.3B $5.9B -$2.1B $1.4B
Depreciation & Amoritzation -- $623.8M $1.3B $1.6B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$849.6M $140.2M $523.1M -$476.1M
Change in Inventories -- -$59.9M -$118.5M $69.3M -$52M
Cash From Operations -- $4.4B $7B $1.9B $2.8B
 
Capital Expenditures $17M $781.5M $566.9M $103M $181.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.1B -$3.5B $895.3M $539.7M
 
Dividends Paid (Ex Special Dividend) -- -$237M -$3.2B -$1.1B -$139.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $59.2M -- --
Long-Term Debt Repaid -- -$1.1B -$1.2B -$1.7B -$2.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.7M -$5.9M -$10M -$5.6M
Cash From Financing -- -$1.2B -$4.7B -$3.2B -$2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.1B -$1.2B -$376.3M $635.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $3.6B $6.5B $1.8B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $157.8M $2.9B $4.2B -$2.5B $1.6B
Depreciation & Amoritzation $220.9M $530.6M $1B $1.2B $833.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$50.6M -$695.7M $211M $237.5M -$481.3M
Change in Inventories $13M -$55M -$106.7M $34.3M -$29.1M
Cash From Operations $466.4M $4B $5B $857.8M $2.6B
 
Capital Expenditures $17M $755.8M $317.7M $75.2M $141.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13M -$1B -$1.2B $1.3B $93.9M
 
Dividends Paid (Ex Special Dividend) -- -$237M -$2.9B -$769.2M -$139.6M
Special Dividend Paid -- $2M -- -- --
Long-Term Debt Issued $9.1M $50M $59.2M -- --
Long-Term Debt Repaid -$203.4M -$926.5M -$965.8M -$1.2B -$1.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -$4.7M -$5.9M -$7.5M -$4.2M
Cash From Financing -$286.1M -$1B -$4.1B -$2.3B -$2.1B
 
Beginning Cash (CF) $582.4M $3.3B $5.2B $4B $2.5B
Foreign Exchange Rate Adjustment $202K -$500K -$17.8M -$5.2M -$200K
Additions / Reductions $167.3M $1.9B -$239.8M -$104.8M $627.4M
Ending Cash (CF) $749.9M $5.2B $5B $3.8B $3.1B
 
Levered Free Cash Flow $449.4M $3.2B $4.7B $782.6M $2.5B

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
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

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

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock