Financhill
Sell
39

CASS Quote, Financials, Valuation and Earnings

Last price:
$42.04
Seasonality move :
-2.13%
Day range:
$41.73 - $43.48
52-week range:
$37.99 - $50.25
Dividend yield:
2.88%
P/E ratio:
25.31x
P/S ratio:
3.05x
P/B ratio:
2.40x
Volume:
118.8K
Avg. volume:
40.9K
1-year change:
-6.56%
Market cap:
$570.2M
Revenue:
$187.3M
EPS (TTM):
$1.66
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $152M $139.9M $146.6M $176M $187.3M
Revenue Growth (YoY) 6% -7.92% 4.78% 20.02% 6.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.5M $90.2M $94.8M $109.4M $121.9M
Other Inc / (Exp) $19K -- -- -- --
Operating Expenses $98.1M $91.1M $95.6M $110M $122.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $37.5M $30.3M $33.8M $42.9M $37.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $5.2M $5.2M $8M $7.3M
Net Income to Company $30.4M $25.2M $28.6M $34.9M $30.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.4M $25.2M $28.6M $34.9M $30.1M
 
Basic EPS (Cont. Ops) $2.11 $1.75 $2.03 $2.58 $2.22
Diluted EPS (Cont. Ops) $2.07 $1.73 $2.00 $2.53 $2.18
Weighted Average Basic Share $14.4M $14.4M $14.1M $13.6M $13.5M
Weighted Average Diluted Share $14.7M $14.6M $14.3M $13.8M $13.8M
 
EBITDA -- -- -- -- --
EBIT $42.7M $32.7M $35M $46.4M $53.6M
 
Revenue (Reported) $152M $139.9M $146.6M $176M $187.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $42.7M $32.7M $35M $46.4M $53.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $35.7M $39M $47.8M $49.3M $50.4M
Revenue Growth (YoY) -11.82% 9.13% 22.42% 3.34% 2.15%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.5M $23.3M $27M $29.6M $29.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.7M $23.5M $27.2M $29.8M $30.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.1M $8M $10.9M $9.2M $3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $1.2M $2.1M $1.8M $714K
Net Income to Company $5.8M $6.8M $8.8M $7.4M $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8M $6.8M $8.8M $7.4M $2.9M
 
Basic EPS (Cont. Ops) $0.40 $0.48 $0.65 $0.55 $0.22
Diluted EPS (Cont. Ops) $0.40 $0.48 $0.64 $0.54 $0.21
Weighted Average Basic Share $14.3M $14M $13.5M $13.5M $13.5M
Weighted Average Diluted Share $14.5M $14.3M $13.8M $13.8M $13.8M
 
EBITDA -- -- -- -- --
EBIT $7.5M $8.3M $11.7M $13.8M $8.8M
 
Revenue (Reported) $35.7M $39M $47.8M $49.3M $50.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.5M $8.3M $11.7M $13.8M $8.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $142M $144.7M $167.7M $188M $190.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $94.8M $93.1M $103.8M $120.7M $123.2M
Other Inc / (Exp) $1.1M -- -- -- --
Operating Expenses $95.6M $94M $104.5M $121.5M $123.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31M $32.7M $40.4M $38.2M $28.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $5.3M $7.1M $7.2M $5.8M
Net Income to Company $25.1M $27.3M $33.3M $30.9M $23M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.1M $27.3M $33.3M $30.9M $23M
 
Basic EPS (Cont. Ops) $1.74 $1.91 $2.45 $2.29 $1.70
Diluted EPS (Cont. Ops) $1.72 $1.89 $2.41 $2.24 $1.66
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $34.1M $34M $42M $51.9M $49.1M
 
Revenue (Reported) $142M $144.7M $167.7M $188M $190.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $34.1M $34M $42M $51.9M $49.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $108.5M $113.3M $134.4M $146.4M $149.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.8M $68.7M $77.8M $89.1M $90.3M
Other Inc / (Exp) $1.1M -- -- -- --
Operating Expenses $66.5M $69.3M $78.2M $89.7M $90.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $22.9M $25.2M $31.7M $27M $18.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $4.3M $6.1M $5.4M $3.9M
Net Income to Company $18.8M $20.9M $25.6M $21.6M $14.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.8M $20.9M $25.6M $21.6M $14.6M
 
Basic EPS (Cont. Ops) $1.30 $1.46 $1.89 $1.60 $1.08
Diluted EPS (Cont. Ops) $1.29 $1.45 $1.86 $1.57 $1.05
Weighted Average Basic Share $43.1M $42.6M $40.7M $40.7M $40.6M
Weighted Average Diluted Share $43.7M $43.3M $41.4M $41.5M $41.4M
 
EBITDA -- -- -- -- --
EBIT $24.8M $26.1M $33.1M $38.6M $34.1M
 
Revenue (Reported) $108.5M $113.3M $134.4M $146.4M $149.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $24.8M $26.1M $33.1M $38.6M $34.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $190.5M $670.5M $514.9M $200.9M $372.5M
Short Term Investments $422.7M $357.7M $673.5M $754.5M $627.1M
Accounts Receivable, Net -- -- $5M $95.8M $110.7M
Inventory -- -- -- -- --
Prepaid Expenses $206.2M $194.6M $291.4M $293.8M $198.9M
Other Current Assets -- -- -- -- --
Total Current Assets $832.8M $1.2B $1.5B $1.3B $1.3B
 
Property Plant And Equipment $20.5M $18.1M $18.1M $20M $30.1M
Long-Term Investments $422.7M $357.7M $673.5M $754.5M $627.1M
Goodwill $14.3M $14.3M $14.3M $17.3M $17.3M
Other Intangibles $4.3M $3.4M $2.6M $4.1M $3.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2.2B $2.6B $2.6B $2.5B
 
Accounts Payable $684.3M $835.4M $1.1B $1.1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $702.3M $835.4M $1.1B $1.1B $1.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.9B $2.3B $2.4B $2.2B
 
Common Stock $7.8M $7.8M $7.8M $7.8M $7.8M
Other Common Equity Adj -$13.9M -$15K $453K -$59.3M -$47.5M
Common Equity $244.2M $261.2M $245.8M $206.3M $229.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $244.2M $261.2M $245.8M $206.3M $229.8M
 
Total Liabilities and Equity $1.8B $2.2B $2.6B $2.6B $2.5B
Cash and Short Terms $613.2M $1B $1.2B $955.4M $999.6M
Total Debt $18M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $224.7M $498.4M $347M $408.4M $230.6M
Short Term Investments $365.2M $541.1M $763.8M $615.9M $550.8M
Accounts Receivable, Net -- -- -- $28.7M $30.9M
Inventory -- -- -- -- --
Prepaid Expenses $161.4M $266.4M $269.2M $258.6M $207.2M
Other Current Assets -- -- -- -- --
Total Current Assets $966M $1.3B $1.4B $1.3B $1B
 
Property Plant And Equipment $18.9M $17.5M $19.4M $26.3M $34.3M
Long-Term Investments $365.2M $541.1M $763.8M $615.9M $550.8M
Goodwill $14.3M $14.3M $17.3M $17.3M $17.3M
Other Intangibles $3.6M $2.8M $4.3M $3.5M $2.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.3B $2.6B $2.5B $2.3B
 
Accounts Payable $771.6M $905.5M $1.1B $1.1B $936.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $771.6M $905.5M $1.1B $1.1B $936.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2B $2.4B $2.3B $2B
 
Common Stock $7.8M $7.8M $7.8M $7.8M $7.8M
Other Common Equity Adj -$9.3M -$5.6M -$66.4M -$66.9M -$39.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $251.5M $247.6M $191.7M $206.2M $237.6M
 
Total Liabilities and Equity $2B $2.3B $2.6B $2.5B $2.3B
Cash and Short Terms $589.9M $1B $1.1B $1B $781.3M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $30.4M $25.2M $28.6M $34.9M $30.1M
Depreciation & Amoritzation $4.8M $5.3M $5.2M $4.7M $5M
Stock-Based Compensation $3.1M $2.3M $2.9M $6.7M $4.1M
Change in Accounts Receivable $988K $756K -$602K -$2.5M -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $42.1M $47.8M $34.5M $51.6M $36.9M
 
Capital Expenditures $2.7M $2M $4.4M $5.9M $14.3M
Cash Acquisitions -$2.8M -- -- -- --
Cash From Investing -$75.8M -$43.9M -$528.5M -$306.4M $284.7M
 
Dividends Paid (Ex Special Dividend) -$15.2M -$15.6M -$15.4M -$15.4M -$16M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$7.8M -$6.8M -$31M -$5.3M -$5.8M
Other Financing Activities -$23.5M $209.4M $214.2M -$74.2M -$11.9M
Cash From Financing $6.7M $462.7M $338.4M -$59.2M -$150.1M
 
Beginning Cash (CF) $230.9M $204M $670.5M $514.9M $200.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27M $466.6M -$155.6M -$314M $171.5M
Ending Cash (CF) $204M $670.5M $514.9M $200.9M $372.5M
 
Levered Free Cash Flow $39.4M $45.8M $30.2M $45.7M $22.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.8M $6.8M $8.8M $7.4M $2.9M
Depreciation & Amoritzation $2.8M $3.2M $1.2M $1.2M $1.5M
Stock-Based Compensation $799K $1.1M $1.3M $938K $898K
Change in Accounts Receivable -$133K $503K -$735K $4.2M -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $7.4M $8.9M $9.7M $12.4M -$199K
 
Capital Expenditures $322K $811K $877K $3M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $33.2M -$150M -$86.2M $30.8M -$8.4M
 
Dividends Paid (Ex Special Dividend) -$3.9M -$3.8M -$3.8M -$3.9M -$4.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$13.7M -- -$2.8M -$2.7M
Other Financing Activities $85.4M -$34M $125.9M $115.7M -$12.8M
Cash From Financing $166.7M $19.8M $162.2M $94.8M $15.5M
 
Beginning Cash (CF) $232.1M $621.6M $261.2M $270.5M $223.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $207.3M -$121.3M $85.8M $138M $6.8M
Ending Cash (CF) $439.5M $500.3M $347M $408.4M $230.6M
 
Levered Free Cash Flow $7.1M $8.1M $8.9M $9.4M -$2.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $25.1M $27.3M $33.3M $30.9M $23M
Depreciation & Amoritzation $5.1M $6.3M -$675K $4.9M $5.5M
Stock-Based Compensation $3.1M $2.6M $4.8M $6.1M $2.9M
Change in Accounts Receivable $2.7M -$1.2M -$2.5M -$1.2M -$7.8M
Change in Inventories -- -- -- -- --
Cash From Operations $42.4M $38.4M $44.7M $40.2M $27.9M
 
Capital Expenditures $2.6M $3M $5.9M $11M $12.8M
Cash Acquisitions $167K -- -- -- --
Cash From Investing -$68.9M -$251.4M -$502.3M $137.7M $94.5M
 
Dividends Paid (Ex Special Dividend) -$15.6M -$15.5M -$15.3M -$15.9M -$16.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.5M -$20.3M -$17.3M -$5.2M -$4.3M
Other Financing Activities $64.3M $133.5M $194.6M -$43M -$149.7M
Cash From Financing $243.2M $273.9M $304.4M -$116.5M -$300.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $216.7M $60.9M -$153.3M $61.4M -$177.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.9M $35.4M $38.7M $29.2M $15.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $18.8M $20.9M $25.6M $21.6M $14.6M
Depreciation & Amoritzation $8.4M $9.3M $3.5M $3.6M $4.2M
Stock-Based Compensation $2.3M $2.6M $4.5M $3.8M $2.6M
Change in Accounts Receivable $1.3M -$628K -$2.5M -$1.2M -$5.2M
Change in Inventories -- -- -- -- --
Cash From Operations $40.1M $30.7M $40.8M $29.4M $20.3M
 
Capital Expenditures $1.7M $2.7M $4.3M $9.4M $7.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$68.5M -$276M -$249.9M $194.2M $4.1M
 
Dividends Paid (Ex Special Dividend) -$11.7M -$11.6M -$11.5M -$11.9M -$12.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$18M -- -- -- --
Repurchase of Common Stock -$5.5M -$19M -$5.3M -$5.2M -$3.7M
Other Financing Activities $145.1M $69.2M $49.7M $80.9M -$56.9M
Cash From Financing $264M $75.1M $41.1M -$16.1M -$166.4M
 
Beginning Cash (CF) $599.3M $1.9B $967.6M $681.9M $789M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $235.5M -$170.2M -$167.9M $207.5M -$141.9M
Ending Cash (CF) $834.8M $1.7B $799.7M $889.4M $647.1M
 
Levered Free Cash Flow $38.4M $28M $36.5M $20M $12.5M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock