Financhill
Buy
52

CFB Quote, Financials, Valuation and Earnings

Last price:
$15.54
Seasonality move :
-4.57%
Day range:
$15.39 - $15.71
52-week range:
$10.64 - $19.22
Dividend yield:
0%
P/E ratio:
10.67x
P/S ratio:
3.08x
P/B ratio:
1.00x
Volume:
121.9K
Avg. volume:
203.5K
1-year change:
15.28%
Market cap:
$773.7M
Revenue:
$245.4M
EPS (TTM):
$1.47
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $150.6M $172M $182.2M $210.7M $245.4M
Revenue Growth (YoY) 29.12% 14.22% 5.96% 15.65% 16.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.4M $63.3M $66.9M $81.8M $99.3M
Other Inc / (Exp) $3.8M $1.5M $275K $188K $365K
Operating Expenses $61.8M $54.7M $66.3M $72.9M $96.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.6M $15.3M $87M $77.6M $84.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $2.7M $17.6M $16M $17.4M
Net Income to Company $28.5M $12.6M $69.4M $61.6M $66.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.5M $12.6M $69.4M $61.6M $66.7M
 
Basic EPS (Cont. Ops) $0.59 $0.24 $1.35 $1.24 $1.35
Diluted EPS (Cont. Ops) $0.58 $0.24 $1.33 $1.23 $1.34
Weighted Average Basic Share $47.7M $52.1M $51.3M $49.5M $49M
Weighted Average Diluted Share $48.6M $52.5M $52M $50M $49.3M
 
EBITDA -- -- -- -- --
EBIT $107.4M $58.5M $111.4M $132.6M $294.4M
 
Revenue (Reported) $150.6M $172M $182.2M $210.7M $245.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $107.4M $58.5M $111.4M $132.6M $294.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $43.4M $40.7M $53.5M $61.1M $67.1M
Revenue Growth (YoY) 11.26% -6.21% 31.4% 14.27% 9.85%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.9M $16.9M $20M $24.6M $25.9M
Other Inc / (Exp) $1.1M -$5.1M -$7K $57K $194K
Operating Expenses $15.9M $16.9M $19.9M $23.3M $24.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.5M $26.7M $21.7M $21.4M $25M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $5.7M $4.4M $4.6M $5.3M
Net Income to Company $8M $21M $17.3M $16.9M $19.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8M $21M $17.3M $16.9M $19.6M
 
Basic EPS (Cont. Ops) $0.15 $0.41 $0.35 $0.34 $0.39
Diluted EPS (Cont. Ops) $0.15 $0.41 $0.35 $0.34 $0.39
Weighted Average Basic Share $52.1M $51M $49.3M $49.2M $49.4M
Weighted Average Diluted Share $52.6M $51.6M $49.7M $49.5M $50M
 
EBITDA -- -- -- -- --
EBIT $18.6M $32.2M $37.5M $79M $92.5M
 
Revenue (Reported) $43.4M $40.7M $53.5M $61.1M $67.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $18.6M $32.2M $37.5M $79M $92.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $166.9M $178.6M $200.6M $242.4M $254.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.3M $65.2M $75.8M $100M $102M
Other Inc / (Exp) $2.7M -$5.4M $5.2M $296K $574K
Operating Expenses $53.8M $64.6M $74.5M $89.6M $102.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.6M $70.3M $88.8M $77.1M $93.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$242K $13.6M $18.4M $16.2M $19.6M
Net Income to Company $3.8M $56.7M $70.5M $61M $74.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.8M $56.7M $70.5M $61M $74.1M
 
Basic EPS (Cont. Ops) $0.30 $1.10 $1.40 $1.25 $1.47
Diluted EPS (Cont. Ops) $0.30 $1.09 $1.39 $1.24 $1.47
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $56.8M $97M $121.2M $254.9M $350M
 
Revenue (Reported) $166.9M $178.6M $200.6M $242.4M $254.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $56.8M $97M $121.2M $254.9M $350M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $127.5M $134.1M $152.4M $184.1M $192.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47M $48.9M $57.9M $76.1M $77.5M
Other Inc / (Exp) $1.8M -$5M -$89K $231K $440K
Operating Expenses $38.6M $48.3M $56.5M $73.2M $77.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.4M $60.4M $62.3M $61.8M $71.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $928K $11.8M $12.6M $12.8M $15M
Net Income to Company $4.5M $48.6M $49.7M $49M $56.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M $48.6M $49.7M $49M $56.5M
 
Basic EPS (Cont. Ops) $0.08 $0.94 $0.99 $1.00 $1.12
Diluted EPS (Cont. Ops) $0.08 $0.94 $0.99 $1.00 $1.12
Weighted Average Basic Share $156.3M $154.1M $149.3M $146.6M $148.3M
Weighted Average Diluted Share $157.3M $156.2M $150.8M $147.5M $149.8M
 
EBITDA -- -- -- -- --
EBIT $40.6M $79.1M $88.9M $211.3M $266.8M
 
Revenue (Reported) $127.5M $134.1M $152.4M $184.1M $192.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $40.6M $79.1M $88.9M $211.3M $266.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $187.3M $408.8M $482.7M $300.1M $255.2M
Short Term Investments $523K $657K $746K $1.1M $5.5M
Accounts Receivable, Net $15.7M $17.2M $16M $29.5M $37.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $203.6M $426.7M $499.5M $330.7M $298M
 
Property Plant And Equipment $70.2M $70.5M $66.1M $66M $70.9M
Long-Term Investments $739.5M $654.6M $746M $686.9M $766.7M
Goodwill $7.4M -- -- $12.8M $14.1M
Other Intangibles $297K -- $130K $16.2M $17.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.9B $5.7B $5.6B $6.6B $7.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.9M $2.3M -- $25M --
 
Long-Term Debt $359.7M $294.1M $237.6M $228.6M $86.8M
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $5B $5B $6B $6.7B
 
Common Stock $520K $523K $526K $530K $533K
Other Common Equity Adj $16.5M $29.4M $21.5M -$64.6M -$50M
Common Equity $601.6M $624.4M $667.6M $608.6M $708.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $601.6M $624.4M $667.6M $608.6M $708.1M
 
Total Liabilities and Equity $4.9B $5.7B $5.6B $6.6B $7.4B
Cash and Short Terms $187.8M $409.5M $483.5M $301.2M $260.7M
Total Debt $359.7M $294.1M $237.6M $233.6M $86.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $223.6M $316.7M $309.1M $233.2M $236.9M
Short Term Investments $2.9M $524K $1.1M $15.6M $538K
Accounts Receivable, Net $19M $15.9M $20.6M $35.8M $39.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $245.5M $333.2M $330.8M $284.6M $277M
 
Property Plant And Equipment $70.6M $66.6M $64.3M $70.2M $69M
Long-Term Investments $652.1M $708.1M $656.5M $750.5M $784M
Goodwill -- -- -- $14.1M $14.1M
Other Intangibles $227K -- -- $18.2M $14.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.5B $5.4B $5.8B $7.2B $7.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $2.2M $11.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.5M -- -- $11.2M $11.2M
 
Long-Term Debt $337.1M $277.6M $206.4M $95.4M $73.6M
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.7B $5.3B $6.5B $6.8B
 
Common Stock $521K $526K $530K $533K $536K
Other Common Equity Adj $25.8M $19.9M -$84.4M -$96.3M -$41.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$10.8M -- -$4.5M
Minority Interest, Total -- -- -- -- --
Total Equity $617.9M $652.4M $580.5M $643.1M $771.7M
 
Total Liabilities and Equity $5.5B $5.4B $5.8B $7.2B $7.6B
Cash and Short Terms $226.5M $317.2M $310.3M $248.7M $237.5M
Total Debt $337.1M $277.6M $206.4M $105M $84.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $28.5M $12.6M $69.4M $61.6M $66.7M
Depreciation & Amoritzation $5.3M $5.3M $5.3M $5.3M $9.5M
Stock-Based Compensation $4.7M $4.4M $4.6M $4.4M $5.3M
Change in Accounts Receivable -$1.6M -$1.5M $1.2M -$11M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $73.8M $80.5M $88.4M $80.4M $99.4M
 
Capital Expenditures $850K $6.1M $1.2M $2.6M $9M
Cash Acquisitions -- -- -- $125.7M $19.3M
Cash From Investing -$861.9M -$544.6M $79.2M -$619.9M -$658.2M
 
Dividends Paid (Ex Special Dividend) -$700K -- -- -- -$413K
Special Dividend Paid
Long-Term Debt Issued $105M $138M -- $50M $22.7M
Long-Term Debt Repaid -$59.2M -$203.6M -$57.3M -$154M -$88.3M
Repurchase of Common Stock -$30.4M -$7.3M -$22.3M -$35.8M --
Other Financing Activities $117K $47K -$826K -$922K -$1.1M
Cash From Financing $758.8M $685.6M -$93.7M $357M $514M
 
Beginning Cash (CF) $216.5M $187.3M $408.8M $482.7M $300.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.2M $221.5M $73.9M -$182.6M -$44.9M
Ending Cash (CF) $187.3M $408.8M $482.7M $300.1M $255.2M
 
Levered Free Cash Flow $73M $74.4M $87.2M $77.8M $90.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8M $21M $17.3M $16.9M $19.6M
Depreciation & Amoritzation $1.3M $1.3M $1.2M $2.4M $2.4M
Stock-Based Compensation $1.2M $1.1M $1.1M $1.2M $1.4M
Change in Accounts Receivable $396K -$112K -$2.6M -$1.8M $12K
Change in Inventories -- -- -- -- --
Cash From Operations $17.2M $23.4M $38.7M $25M $31.7M
 
Capital Expenditures $3.2M $519K $743K $1.7M $517K
Cash Acquisitions -- -- -- $19.3M --
Cash From Investing -$25.4M -$801K -$148.1M -$26.7M $54.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$155K -$155K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M -- -$72.3M -$94.7M --
Long-Term Debt Repaid -$134.5M -$6.5M -$19M -$79.6M -$90K
Repurchase of Common Stock -$115K -$114K -$11M -$70K -$226K
Other Financing Activities $6K -- -- -- --
Cash From Financing $37.4M $73.4M $140.8M -$107.6M -$99.5M
 
Beginning Cash (CF) $194.4M $220.8M $277.7M $342.5M $250.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M $95.9M $31.5M -$109.3M -$13.4M
Ending Cash (CF) $223.6M $316.7M $309.1M $233.2M $236.9M
 
Levered Free Cash Flow $14M $22.8M $37.9M $23.3M $31.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.8M $56.7M $70.5M $61M $74.1M
Depreciation & Amoritzation $5.2M $5.4M $5M $8.6M $9.6M
Stock-Based Compensation $4.3M $4.5M $4.5M $4.8M $5.7M
Change in Accounts Receivable -$3.1M $3.1M -$4.6M -$12.1M -$3.7M
Change in Inventories -- -- -- -- --
Cash From Operations $72.3M $92.1M $85.4M $89.7M $99.4M
 
Capital Expenditures $5.1M $1.9M $2.4M $7.6M $4.6M
Cash Acquisitions -- -- -- $145M --
Cash From Investing -$802.4M $150.7M -$532M -$655.8M -$370.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$258K -$620K
Special Dividend Paid
Long-Term Debt Issued $198M -- $117.7M -$45.3M $257K
Long-Term Debt Repaid -$169.7M -$59.5M -$189.8M -$154.8M $59.7M
Repurchase of Common Stock -$1M -$21.2M -$39.5M -$4.7M -$4.7M
Other Financing Activities $46K $36K -$855K -- --
Cash From Financing $825.6M -$149.8M $439M $490.2M $275.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.5M $93.1M -$7.6M -$75.9M $3.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $67.3M $90.2M $83M $82M $94.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.5M $48.6M $49.7M $49M $56.5M
Depreciation & Amoritzation $3.9M $4M $3.7M $7M $7.2M
Stock-Based Compensation $3.2M $3.4M $3.3M $3.7M $4.2M
Change in Accounts Receivable -$3.3M $1.3M -$4.5M -$5.6M -$2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $53.2M $64.8M $61.9M $71.2M $71.3M
 
Capital Expenditures $4.8M $671K $1.9M $7M $2.6M
Cash Acquisitions -- -- -- $19.3M --
Cash From Investing -$560.8M $134.5M -$476.7M -$512.6M -$225.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$258K -$465K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $138M -- $117.7M $22.4M --
Long-Term Debt Repaid -$160.6M -$16.5M -$149M -$149.8M -$1.8M
Repurchase of Common Stock -$869K -$14.7M -$32M -$937K -$5.6M
Other Financing Activities $46K $35K $6K -- --
Cash From Financing $543.9M -$291.5M $241.2M $374.5M $135.6M
 
Beginning Cash (CF) $540.7M $1.3B $1B $905.6M $712.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.3M -$92.1M -$173.6M -$66.9M -$18.3M
Ending Cash (CF) $577M $1.2B $863.7M $838.7M $694.1M
 
Levered Free Cash Flow $48.3M $64.2M $60M $64.2M $68.7M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

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

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 19.35% over the past day.

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is up 8.07% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is down 1.39% over the past day.

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

Show me the best stock