Financhill
Sell
35

CLMT Quote, Financials, Valuation and Earnings

Last price:
$20.10
Seasonality move :
2.79%
Day range:
$20.20 - $21.02
52-week range:
$9.97 - $25.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.39x
P/B ratio:
--
Volume:
2.1M
Avg. volume:
731.4K
1-year change:
23.8%
Market cap:
$1.8B
Revenue:
$4.2B
EPS (TTM):
-$2.76
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.5B $2.3B $3.1B $4.7B $4.2B
Revenue Growth (YoY) -1.28% -34.31% 38.79% 48.87% -10.78%
 
Cost of Revenues $3B $2.2B $3B $4.3B $3.7B
Gross Profit $451.7M $99.1M $142.9M $351.7M $451.7M
Gross Profit Margin 13.08% 4.37% 4.54% 7.51% 10.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $312.7M $138.9M $203.9M $197.3M $187.9M
Other Inc / (Exp) -$30.5M $43.1M -$27.6M -$126.6M $700K
Operating Expenses $329.7M $164.2M $224.4M $219.1M $181M
Operating Income $122M -$65.1M -$81.5M $132.6M $270.7M
 
Net Interest Expenses $134.6M $125.9M $149.5M $175.9M $221.7M
EBT. Incl. Unusual Items -$43.1M -$147.9M -$258.6M -$169.9M $49.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $500K $1.1M $1.5M $3.4M $1.6M
Net Income to Company -$43.6M -$149M -$260.1M -$173.3M $48.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.6M -$149M -$260.1M -$173.3M $48.1M
 
Basic EPS (Cont. Ops) -$0.55 -$1.86 -$3.23 -$2.14 $0.59
Diluted EPS (Cont. Ops) -$0.55 -$1.86 -$3.23 -$2.14 $0.59
Weighted Average Basic Share $78.2M $78.4M $79M $79.3M $80.1M
Weighted Average Diluted Share $78.2M $78.4M $79M $79.3M $80.1M
 
EBITDA $201.6M $83.1M -$1.4M $104.3M $418.2M
EBIT $91.5M -$22M -$109.1M $6M $271.4M
 
Revenue (Reported) $3.5B $2.3B $3.1B $4.7B $4.2B
Operating Income (Reported) $122M -$65.1M -$81.5M $132.6M $270.7M
Operating Income (Adjusted) $91.5M -$22M -$109.1M $6M $271.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $568M $874.9M $1.2B $1.1B $1.1B
Revenue Growth (YoY) -38.9% 54.03% 33.16% -1.34% -4.26%
 
Cost of Revenues $551.5M $741.6M $1B $887.9M $1.1B
Gross Profit $16.5M $133.3M $139.3M $261.5M $4.9M
Gross Profit Margin 2.91% 15.24% 11.96% 22.75% 0.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.9M $43.3M $54.9M $52.6M $55.1M
Other Inc / (Exp) $8.1M -$3.2M -$24M -$54M $14.9M
Operating Expenses $47.3M $40M $57.4M $48.5M $62M
Operating Income -$30.8M $93.3M $81.9M $213M -$57.1M
 
Net Interest Expenses $33.3M $38.2M $41.8M $58.7M $57.7M
EBT. Incl. Unusual Items -$56M $51.9M $16.1M $100.3M -$99.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100K $400K $1.5M $500K $700K
Net Income to Company -$56.1M $51.5M $14.6M $99.8M -$100.6M
 
Minority Interest in Earnings -- -- $1.1M -- --
Net Income to Common Excl Extra Items -$56.1M $51.5M $15.9M $99.8M -$100.6M
 
Basic EPS (Cont. Ops) -$0.70 $0.64 $0.19 $1.24 -$1.18
Diluted EPS (Cont. Ops) -$0.70 $0.64 $0.19 $1.24 -$1.18
Weighted Average Basic Share $78.7M $78.9M $79.4M $80.2M $85.5M
Weighted Average Diluted Share $78.7M $79M $80.5M $80.4M $85.5M
 
EBITDA -$22.7M $90.1M $57.9M $159M -$42.2M
EBIT -$22.7M $90.1M $57.9M $159M -$42.2M
 
Revenue (Reported) $568M $874.9M $1.2B $1.1B $1.1B
Operating Income (Reported) -$30.8M $93.3M $81.9M $213M -$57.1M
Operating Income (Adjusted) -$22.7M $90.1M $57.9M $159M -$42.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $2.8B $4.6B $4.2B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.7B $4.2B $3.7B $4B
Gross Profit $195.3M $105M $348.4M $465.4M $169.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $184.9M $162.4M $205.4M $202.9M $188.2M
Other Inc / (Exp) $36.6M -$31.2M -$130M -$28.8M $30.6M
Operating Expenses $208.2M $185.1M $222.7M $212M $194.3M
Operating Income -$12.9M -$80.1M $125.7M $253.4M -$25M
 
Net Interest Expenses $128.6M $142M $176.2M $203.6M $233.3M
EBT. Incl. Unusual Items -$104.9M -$253.3M -$180.5M $21M -$227.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $600K $1.8M $2.8M $2M $1.6M
Net Income to Company -$105.5M -$255.1M -$183.3M $19M -$229.3M
 
Minority Interest in Earnings -- -- $1.1M -- --
Net Income to Common Excl Extra Items -$105.5M -$255.1M -$182M $17.9M -$229.3M
 
Basic EPS (Cont. Ops) -$1.31 -$3.18 -$2.26 $0.34 -$2.76
Diluted EPS (Cont. Ops) -$1.31 -$3.18 -$2.26 $0.34 -$2.76
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $51.2M -$111.3M -$4.3M $224.6M $5.6M
EBIT $23.7M -$111.3M -$4.3M $224.6M $5.6M
 
Revenue (Reported) $2.5B $2.8B $4.6B $4.2B $4.2B
Operating Income (Reported) -$12.9M -$80.1M $125.7M $253.4M -$25M
Operating Income (Adjusted) $23.7M -$111.3M -$4.3M $224.6M $5.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.3B $3.7B $3.2B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.2B $3.4B $2.8B $3.1B
Gross Profit $104.5M $110.4M $315.9M $429.6M $147.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113.8M $137.3M $138.8M $144.4M $144.7M
Other Inc / (Exp) $59M -$15.3M -$117.7M -$19.9M $10M
Operating Expenses $136.4M $157.3M $155.6M $148.5M $161.8M
Operating Income -$31.9M -$46.9M $160.3M $281.1M -$14.6M
 
Net Interest Expenses $93.2M $109.3M $136M $163.7M $175.3M
EBT. Incl. Unusual Items -$66.1M -$171.5M -$93.4M $97.5M -$179.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $800K $1.5M $2.8M $1.4M $1.4M
Net Income to Company -$66.9M -$173M -$96.2M $96.1M -$181.3M
 
Minority Interest in Earnings -- -- $1.1M -- --
Net Income to Common Excl Extra Items -$66.9M -$173M -$94.9M $96.1M -$181.3M
 
Basic EPS (Cont. Ops) -$0.83 -$2.15 -$1.18 $1.20 -$2.17
Diluted EPS (Cont. Ops) -$0.83 -$2.15 -$1.18 $1.20 -$2.17
Weighted Average Basic Share $235.8M $236.4M $237.9M $240.2M $246.4M
Weighted Average Diluted Share $235.8M $236.5M $239M $240.5M $246.4M
 
EBITDA $27.1M -$62.2M $42.6M $261.2M -$4.6M
EBIT $27.1M -$62.2M $42.6M $261.2M -$4.6M
 
Revenue (Reported) $1.7B $2.3B $3.7B $3.2B $3.2B
Operating Income (Reported) -$31.9M -$46.9M $160.3M $281.1M -$14.6M
Operating Income (Adjusted) $27.1M -$62.2M $42.6M $261.2M -$4.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $19.1M $109.4M $38.1M $35.2M $7.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $175M $152.4M $216.8M $244.7M $252.4M
Inventory $292.6M $254.9M $326.6M $497.7M $439.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11M $10.2M $14.9M $19.6M $51.6M
Total Current Assets $512.1M $534.9M $632.6M $819.6M $794.7M
 
Property Plant And Equipment $1.1B $1B $1.1B $1.6B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $171.4M $173M $173M $173M $173M
Other Intangibles $71.2M $57.6M $45.8M $36.3M $28.5M
Other Long-Term Assets $36.5M $37.2M $169.1M $122.6M $134.4M
Total Assets $1.9B $1.8B $2.1B $2.7B $2.8B
 
Accounts Payable $230.2M $179.3M $301M $442M $322M
Accrued Expenses $67.7M $59.3M $121.4M $127.6M $135.8M
Current Portion Of Long-Term Debt $1.5M $2.3M $6.6M $19.6M $55.7M
Current Portion Of Capital Lease Obligations $60.9M $42M $65.9M $70.7M $75.6M
Other Current Liabilities $173.1M $252.1M $393.3M $681.5M $510.1M
Total Current Liabilities $565M $544.5M $899.8M $1.4B $1.1B
 
Long-Term Debt $1.2B $1.3B $1.4B $1.5B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.9B $2.5B $3B $3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $21.6M -$128.6M -$385.1M -$533.3M -$490.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $245.6M $245.6M
Total Equity $21.6M -$128.6M -$385.1M -$287.7M -$244.7M
 
Total Liabilities and Equity $1.9B $1.8B $2.1B $2.7B $2.8B
Cash and Short Terms $19.1M $109.4M $38.1M $35.2M $7.9M
Total Debt $1.2B $1.3B $1.4B $1.6B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $109.4M $10.8M $50.5M $13.7M $34.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $161.1M $218.4M $294M $285M $279.6M
Inventory $230.8M $297.3M $402.2M $447.7M $409.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.8M $22.4M $20.6M $49M $40.1M
Total Current Assets $541M $565.5M $788.5M $863.4M $789.8M
 
Property Plant And Equipment $999.3M $903.7M $1.3B $1.5B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $172.5M -- -- -- --
Other Intangibles $61.3M -- -- -- --
Other Long-Term Assets $33.4M $364.7M $450.8M $414.5M $397M
Total Assets $1.8B $1.8B $2.6B $2.8B $2.6B
 
Accounts Payable $158.4M $241.4M $448.8M $342.1M $321.6M
Accrued Expenses $76.9M $110.6M $108.7M $124.1M $126.6M
Current Portion Of Long-Term Debt $2.1M -- $16.1M $204.6M --
Current Portion Of Capital Lease Obligations $26.4M -- -- -- --
Other Current Liabilities $192.2M $214.4M $751.4M $649.4M $405.9M
Total Current Liabilities $471.7M $838.9M $1.3B $1.3B $1.3B
 
Long-Term Debt $1.3B $1.2B $1.4B $1.6B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.1B $3B $3B $3.1B
 
Common Stock -- -- -- -- $900K
Other Common Equity Adj -- -- -- -- -$7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $250M $245.6M
Total Equity -$44.8M -$300.2M -$465.4M -$197.6M -$426.6M
 
Total Liabilities and Equity $1.8B $1.8B $2.6B $2.8B $2.6B
Cash and Short Terms $109.4M $10.8M $50.5M $13.7M $34.6M
Total Debt $1.3B $1.3B $1.5B $1.8B $2.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$43.6M -$149M -$260.1M -$173.3M $48.1M
Depreciation & Amoritzation $110.1M $105.1M $107.7M $98.3M $146.8M
Stock-Based Compensation $5.9M $5.5M $50.7M $17.3M $14.7M
Change in Accounts Receivable -$37M $25.5M -$91.4M -$14.1M -$19.2M
Change in Inventories $16.3M $14M -$27M -$190.5M $25.1M
Cash From Operations $191.9M $62.8M -$44M $100.6M -$14.9M
 
Capital Expenditures $54.9M $44M $82.9M $536.2M $271.8M
Cash Acquisitions $60.1M -$3.3M -- -- --
Cash From Investing $14.5M -$46.3M -$82.8M -$536M -$271.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.1B $1.4B $2B $2.6B
Long-Term Debt Repaid -$1.4B -$1B -$1.4B -$2.3B -$2.4B
Repurchase of Common Stock -- -- -- -$4.4M --
Other Financing Activities $6.4M -$33.7M $97.9M $635.4M $17.5M
Cash From Financing -$343M $73.8M $139.3M $348.7M $266.2M
 
Beginning Cash (CF) $155.7M $19.1M $109.4M $121.9M $35.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$136.6M $90.3M $12.5M -$86.7M -$20.5M
Ending Cash (CF) $19.1M $109.4M $121.9M $35.2M $14.7M
 
Levered Free Cash Flow $137M $18.8M -$126.9M -$435.6M -$286.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$56.1M $51.5M $14.6M $99.8M -$100.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $14.5M $59.4M $63.9M $45.2M -$15.5M
 
Capital Expenditures $6.4M $17.6M $197.5M $32.1M $16.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$17.5M -$197.5M -$32.1M -$16.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $223.2M $328.5M $489M $542.6M $527.9M
Long-Term Debt Repaid -$233.4M -$353.7M -$787.4M -$577.8M -$623.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6.1M -$40.4M $455M -$100K $155.5M
Cash From Financing -$4.1M -$65.6M $156.6M -$35.3M $59.9M
 
Beginning Cash (CF) $105.4M $34.5M $27.5M $42.6M $14.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4M -$23.7M $23M -$22.2M $27.7M
Ending Cash (CF) $109.4M $10.8M $50.5M $20.4M $42.3M
 
Levered Free Cash Flow $8.1M $41.8M -$133.6M $13.1M -$32.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$105.5M -$255.1M -$183.3M $19M -$229.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $102.9M -$32M $136.6M -$57.5M -$50.5M
 
Capital Expenditures $62.3M $43.5M $424.9M $400.2M $83.2M
Cash Acquisitions $55.1M -- -- -- --
Cash From Investing -$9M -$43.3M -$424.7M -$400.2M -$83.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2B $1.1B $2B $2.5B $2.5B
Long-Term Debt Repaid -$2.1B -$1.2B -$2.1B -$2.4B -$2.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$37.6M $99.2M $454.9M $244.8M $30.8M
Cash From Financing -$148.7M -$23.3M $327.8M $427.6M $155.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$54.8M -$98.6M $39.7M -$30.1M $21.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $40.6M -$75.5M -$288.3M -$457.7M -$133.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$66.9M -$173M -$96.2M $96.1M -$181.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $64.9M -$29.9M $150.7M -$7.4M -$43M
 
Capital Expenditures $34.8M $34.3M $376.3M $240.3M $51.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.2M -$34.2M -$376.1M -$240.3M -$51.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $895.9M $868.1M $1.5B $2B $1.8B
Long-Term Debt Repaid -$795.8M -$998M -$1.8B -$1.8B -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$37.5M $95.4M $452.4M $61.8M $75.1M
Cash From Financing $62.6M -$34.5M $154M $232.9M $122.3M
 
Beginning Cash (CF) $228.2M $258.1M $204M $89M $60.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $90.3M -$98.6M -$71.4M -$14.8M $27.6M
Ending Cash (CF) $318.5M $159.5M $132.6M $74.2M $88.3M
 
Levered Free Cash Flow $30.1M -$64.2M -$225.6M -$247.7M -$94.7M

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 4.46% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.77% over the past day.

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

Show me the best stock