Financhill
Buy
57

CAKE Quote, Financials, Valuation and Earnings

Last price:
$48.27
Seasonality move :
4.05%
Day range:
$45.98 - $46.88
52-week range:
$33.05 - $57.32
Dividend yield:
2.31%
P/E ratio:
14.63x
P/S ratio:
0.64x
P/B ratio:
5.45x
Volume:
1.2M
Avg. volume:
1.8M
1-year change:
31.3%
Market cap:
$2.4B
Revenue:
$3.6B
EPS (TTM):
$3.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.9B $3.3B $3.4B $3.6B
Revenue Growth (YoY) -20.12% 47.62% 12.83% 4.13% 4.13%
 
Cost of Revenues $1.2B $1.7B $2B $2B $2.1B
Gross Profit $746.3M $1.2B $1.3B $1.4B $1.5B
Gross Profit Margin 37.63% 41.05% 38.76% 40.94% 42.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $157.6M $186.1M $205.8M $217.4M $228.7M
Other Inc / (Exp) -$228.6M -$51.4M -$60.1M -$64.9M -$40.7M
Operating Expenses $865.1M $1.1B $1.2B $1.2B $1.3B
Operating Income -$118.8M $133.7M $100.5M $175.1M $221.9M
 
Net Interest Expenses $8.6M $10.7M $7.5M $10.2M $10.1M
EBT. Incl. Unusual Items -$356M $71.6M $32.9M $100M $171M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$102.7M -$753K -$10.2M -$1.3M $14.3M
Net Income to Company -$253.4M $72.4M $43.1M $101.4M $156.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$253.4M $72.4M $43.1M $101.4M $156.8M
 
Basic EPS (Cont. Ops) -$6.32 $1.03 $0.87 $2.10 $3.28
Diluted EPS (Cont. Ops) -$6.32 $1.01 $0.86 $2.07 $3.20
Weighted Average Basic Share $43.9M $47.5M $49.8M $48.3M $47.8M
Weighted Average Diluted Share $43.9M $48.5M $50.4M $49.1M $49M
 
EBITDA -$256M $172M $132.8M $203.3M $282.6M
EBIT -$347.4M $82.3M $40.4M $110.2M $181.2M
 
Revenue (Reported) $2B $2.9B $3.3B $3.4B $3.6B
Operating Income (Reported) -$118.8M $133.7M $100.5M $175.1M $221.9M
Operating Income (Adjusted) -$347.4M $82.3M $40.4M $110.2M $181.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $554.6M $776.7M $892.8M $877M $921M
Revenue Growth (YoY) -20.1% 40.06% 14.95% -1.77% 5.01%
 
Cost of Revenues $345.3M $467M $539.1M $510M $521M
Gross Profit $209.2M $309.7M $353.7M $367M $400M
Gross Profit Margin 37.73% 39.87% 39.62% 41.85% 43.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.2M $47.7M $56.1M $54.7M $57.8M
Other Inc / (Exp) -$17.9M -$28.4M -$47.9M -$43.6M -$19.2M
Operating Expenses $230.1M $280.3M $319.5M $313.7M $331.3M
Operating Income -$20.9M $29.3M $34.2M $53.3M $68.6M
 
Net Interest Expenses $1.6M $1.5M $3.6M $4.1M $4.1M
EBT. Incl. Unusual Items -$40.4M -$525K -$17.3M $5.7M $45.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.1M -$2.6M -$14M -$7M $4.2M
Net Income to Company -$32.3M $2.1M -$3.3M $12.7M $41.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.3M $2.1M -$3.3M $12.7M $41.2M
 
Basic EPS (Cont. Ops) -$0.85 $0.04 -$0.07 $0.27 $0.86
Diluted EPS (Cont. Ops) -$0.85 $0.04 -$0.07 $0.26 $0.83
Weighted Average Basic Share $43.9M $50.2M $48.9M $47.8M $48M
Weighted Average Diluted Share $43.9M $51M $49.5M $48.6M $49.6M
 
EBITDA -$226.9M $23.8M $11.9M $33.8M $75.9M
EBIT -$249.5M $979K -$13.7M $9.7M $49.5M
 
Revenue (Reported) $554.6M $776.7M $892.8M $877M $921M
Operating Income (Reported) -$20.9M $29.3M $34.2M $53.3M $68.6M
Operating Income (Adjusted) -$249.5M $979K -$13.7M $9.7M $49.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.9B $3.3B $3.4B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.7B $2B $2B $2.1B
Gross Profit $746.3M $1.2B $1.3B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $157.6M $186.1M $205.8M $217.4M $228.7M
Other Inc / (Exp) -$228.6M -$51.4M -$60.1M -$64.9M -$40.7M
Operating Expenses $865.1M $1.1B $1.2B $1.2B $1.3B
Operating Income -$118.8M $133.7M $100.5M $175.1M $221.9M
 
Net Interest Expenses $8.6M $10.7M $7.5M $10.2M $10.1M
EBT. Incl. Unusual Items -$356M $71.6M $32.9M $100M $171M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$102.7M -$753K -$10.2M -$1.3M $14.3M
Net Income to Company -$253.4M $72.4M $43.1M $101.4M $156.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$253.4M $72.4M $43.1M $101.4M $156.8M
 
Basic EPS (Cont. Ops) -$6.33 $1.04 $0.85 $2.10 $3.29
Diluted EPS (Cont. Ops) -$6.33 $1.02 $0.83 $2.06 $3.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$466.7M $172M $132.8M $203.3M $282.6M
EBIT -$558.1M $82.3M $40.4M $110.2M $181.2M
 
Revenue (Reported) $2B $2.9B $3.3B $3.4B $3.6B
Operating Income (Reported) -$118.8M $133.7M $100.5M $175.1M $221.9M
Operating Income (Adjusted) -$558.1M $82.3M $40.4M $110.2M $181.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.9B $3.3B $3.4B $3.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2B $2B $2.1B --
Gross Profit $1.2B $1.3B $1.4B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $186.1M $205.8M $217.4M $228.7M --
Other Inc / (Exp) -$51.4M -$60.1M -$64.9M -$40.7M --
Operating Expenses $1.1B $1.2B $1.2B $1.3B --
Operating Income $133.7M $100.5M $175.1M $221.9M --
 
Net Interest Expenses $10.7M $7.5M $10.2M $10.1M --
EBT. Incl. Unusual Items $71.6M $32.9M $100M $171M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$753K -$10.2M -$1.3M $14.3M --
Net Income to Company $72.4M $43.1M $101.4M $156.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $72.4M $43.1M $101.4M $156.8M --
 
Basic EPS (Cont. Ops) $1.04 $0.85 $2.10 $3.29 --
Diluted EPS (Cont. Ops) $1.02 $0.83 $2.06 $3.20 --
Weighted Average Basic Share $190.1M $199.3M $193.3M $191.2M --
Weighted Average Diluted Share $193.1M $201.1M $196.5M $196M --
 
EBITDA $172M $132.8M $203.3M $282.6M --
EBIT $82.3M $40.4M $110.2M $181.2M --
 
Revenue (Reported) $2.9B $3.3B $3.4B $3.6B --
Operating Income (Reported) $133.7M $100.5M $175.1M $221.9M --
Operating Income (Adjusted) $82.3M $40.4M $110.2M $181.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $154.1M $189.6M $114.8M $56.3M $84.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $39.3M $42.8M $55.6M $57.7M $64.5M
Prepaid Expenses $35.3M $36.4M $48.4M $63.1M $54.7M
Other Current Assets -- -- -- -- --
Total Current Assets $341.4M $405.6M $345.8M $300.8M $333.3M
 
Property Plant And Equipment $2B $2B $2B $2.1B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.5M $1.5M $1.5M $1.5M $1.5M
Other Intangibles $251.7M $250.3M $250.1M $250.3M $250.3M
Other Long-Term Assets $6M $7.6M $8.1M $8.5M $9.6M
Total Assets $2.7B $2.8B $2.8B $2.8B $3B
 
Accounts Payable $58.4M $54.1M $66.6M $63.2M $62.1M
Accrued Expenses $142.7M $176.5M $168.2M $190.4M $213.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $132.5M $131.8M $139.1M $134.9M $157.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $586.1M $636.3M $656.7M $660.7M $711.4M
 
Long-Term Debt $280M $466M $468M $470M $452.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.5B $2.5B $2.5B $2.6B
 
Common Stock $219.2M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$3.8M -$287K -$982K -$694K -$1.6M
Common Equity $288.7M $330.2M $292M $318.1M $443.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $506.9M $330.2M $292M $318.1M $443.5M
 
Total Liabilities and Equity $2.7B $2.8B $2.8B $2.8B $3B
Cash and Short Terms $154.1M $189.6M $114.8M $56.3M $84.2M
Total Debt $280M $466M $468M $470M $452.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $154.1M $189.6M $114.8M $56.3M $84.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $39.3M $42.8M $55.6M $57.7M $64.5M
Prepaid Expenses $35.3M $36.4M $48.4M $63.1M $54.7M
Other Current Assets -- -- -- -- --
Total Current Assets $341.4M $405.6M $345.8M $300.8M $333.3M
 
Property Plant And Equipment $2B $2B $2B $2.1B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.5M $1.5M $1.5M $1.5M $1.5M
Other Intangibles $251.7M $250.3M $250.1M $250.3M $250.3M
Other Long-Term Assets $6M $7.6M $8.1M $8.5M $9.6M
Total Assets $2.7B $2.8B $2.8B $2.8B $3B
 
Accounts Payable $58.4M $54.1M $66.6M $63.2M $62.1M
Accrued Expenses $142.7M $176.5M $168.2M $190.4M $213.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $132.5M $131.8M $139.1M $134.9M $157.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $586.1M $636.3M $656.7M $660.7M $711.4M
 
Long-Term Debt $280M $466M $468M $470M $452.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.5B $2.5B $2.5B $2.6B
 
Common Stock $219.2M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$3.8M -$287K -$982K -$694K -$1.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $506.9M $330.2M $292M $318.1M $443.5M
 
Total Liabilities and Equity $2.7B $2.8B $2.8B $2.8B $3B
Cash and Short Terms $154.1M $189.6M $114.8M $56.3M $84.2M
Total Debt $280M $466M $468M $470M $452.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$253.4M $72.4M $43.1M $101.4M $156.8M
Depreciation & Amoritzation $91.4M $89.7M $92.4M $93.1M $101.5M
Stock-Based Compensation $21.4M $23M $24.4M $25.8M $30M
Change in Accounts Receivable $15.1M -$24.8M -$12.3M -$98K -$1.7M
Change in Inventories $7.9M -$3.5M -$12.7M -$2.1M -$6.9M
Cash From Operations $2.9M $213M $161.9M $218.4M $268.3M
 
Capital Expenditures $50.9M $67.5M $113.1M $153.2M $161.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.9M -$68.6M -$112.8M -$153.5M -$161.1M
 
Dividends Paid (Ex Special Dividend) -$15.8M -$19M -$42.3M -$53.2M -$53M
Special Dividend Paid
Long-Term Debt Issued $90M $345M $130M $15M --
Long-Term Debt Repaid -$100M -$150M -$130M -$15M -$20M
Repurchase of Common Stock -$3.6M -$449.5M -$63.1M -$46.1M -$18.2M
Other Financing Activities -$27.5M -$35.1M -$18.3M -$24.2M --
Cash From Financing $143.7M -$108.8M -$123.6M -$123.5M -$78.8M
 
Beginning Cash (CF) $58.4M $154.1M $189.6M $114.8M $56.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.7M $35.6M -$74.5M -$58.6M $28.4M
Ending Cash (CF) $154.1M $189.6M $114.8M $56.3M $84.2M
 
Levered Free Cash Flow -$48M $145.5M $48.8M $65.2M $106.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.3M $2.1M -$3.3M $12.7M $41.2M
Depreciation & Amoritzation $22.6M $22.8M $25.6M $24M $26.4M
Stock-Based Compensation $5.8M $6.7M $7.2M $6.9M $8.5M
Change in Accounts Receivable -$25.3M -$32.9M -$36.1M -$32.2M -$33.2M
Change in Inventories -$1.6M $429K $6.7M $1M $5.3M
Cash From Operations $35.6M $93.8M $63M $67.9M $94M
 
Capital Expenditures $12.3M $17.9M $34.6M $52.7M $40.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3M -$17.7M -$34.8M -$52.8M -$40.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$13.9M -$13.1M -$13.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$96M -- -- -- --
Repurchase of Common Stock -$379K -$525K -$21.6M -$9.8M -$763K
Other Financing Activities -$17.3M -$17M -$11.1M -- --
Cash From Financing -$113.1M -$17.5M -$46.7M -$22.9M -$21.5M
 
Beginning Cash (CF) $243.8M $131M $133.2M $64M $52.2M
Foreign Exchange Rate Adjustment $83K -$38K $36K $203K -$447K
Additions / Reductions -$89.8M $58.6M -$18.4M -$7.9M $32.4M
Ending Cash (CF) $154.1M $189.6M $114.8M $56.3M $84.2M
 
Levered Free Cash Flow $23.4M $75.9M $28.4M $15.1M $53.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$253.4M $72.4M $43.1M $101.4M $156.8M
Depreciation & Amoritzation $91.4M $89.7M $92.4M $93.1M $101.5M
Stock-Based Compensation $21.4M $23M $24.4M $25.8M $30M
Change in Accounts Receivable $15.1M -$24.8M -$12.3M -$98K -$1.7M
Change in Inventories $7.9M -$3.5M -$12.7M -$2.1M -$6.9M
Cash From Operations $2.9M $213M $161.9M $218.4M $268.3M
 
Capital Expenditures $50.9M $67.5M $113.1M $153.2M $161.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.9M -$68.6M -$112.8M -$153.5M -$161.1M
 
Dividends Paid (Ex Special Dividend) -$15.8M -$19M -$42.3M -$53.2M -$53M
Special Dividend Paid
Long-Term Debt Issued $90M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.6M -$449.5M -$63.1M -$46.1M -$18.2M
Other Financing Activities -- -- -$18.3M -- --
Cash From Financing $143.7M -$108.8M -$123.6M -$123.5M -$78.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.7M $35.6M -$74.5M -$58.6M $28.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$48M $145.5M $48.8M $65.2M $106.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $72.4M $43.1M $101.4M $156.8M --
Depreciation & Amoritzation $89.7M $92.4M $93.1M $101.5M --
Stock-Based Compensation $23M $24.4M $25.8M $30M --
Change in Accounts Receivable -$24.8M -$12.3M -$98K -$1.7M --
Change in Inventories -$3.5M -$12.7M -$2.1M -$6.9M --
Cash From Operations $213M $161.9M $218.4M $268.3M --
 
Capital Expenditures $67.5M $113.1M $153.2M $161.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$68.6M -$112.8M -$153.5M -$161.1M --
 
Dividends Paid (Ex Special Dividend) -$19M -$42.3M -$53.2M -$53M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $345M -- -- -- --
Long-Term Debt Repaid -$150M -- -- -- --
Repurchase of Common Stock -$449.5M -$63.1M -$46.1M -$18.2M --
Other Financing Activities -$35.1M -$18.3M -$24.2M -- --
Cash From Financing -$108.8M -$123.6M -$123.5M -$78.8M --
 
Beginning Cash (CF) $628.2M $701.2M $386.5M $209.4M --
Foreign Exchange Rate Adjustment -$27K -$325K $144K -$548K --
Additions / Reductions $35.6M -$74.5M -$58.6M $28.4M --
Ending Cash (CF) $663.8M $626.4M $328M $237.3M --
 
Levered Free Cash Flow $145.5M $48.8M $65.2M $106.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

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

Show me the best stock