Financhill
Buy
64

CLPR Quote, Financials, Valuation and Earnings

Last price:
$5.81
Seasonality move :
-5.46%
Day range:
$5.68 - $6.42
52-week range:
$3.38 - $7.12
Dividend yield:
6.55%
P/E ratio:
--
P/S ratio:
0.64x
P/B ratio:
232.60x
Volume:
1.8M
Avg. volume:
198.2K
1-year change:
8.01%
Market cap:
$93.2M
Revenue:
$138.2M
EPS (TTM):
-$0.29
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $116.2M $122.9M $122.7M $129.7M $138.2M
Revenue Growth (YoY) 5.61% 5.76% -0.1% 5.72% 6.52%
 
Cost of Revenues $53.9M $58.2M $59.4M $61.9M $62.6M
Gross Profit $62.3M $64.7M $63.3M $67.9M $75.6M
Gross Profit Margin 53.64% 52.64% 51.56% 52.32% 54.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $9.7M $10.6M $12.8M $13.2M
Other Inc / (Exp) -$2.4M -$3.3M -$5.7M -$506K -$4.2M
Operating Expenses $28.8M $33.4M $36.3M $39.7M $42.1M
Operating Income $33.5M $31.3M $27M $28.1M $33.5M
 
Net Interest Expenses $35.2M $40.2M $41.3M $40.2M $44.9M
EBT. Incl. Unusual Items -$4.1M -$12.2M -$20M -$12.6M -$15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.1M -$12.2M -$20M -$12.6M -$15.6M
 
Minority Interest in Earnings $2.5M $7.3M $12.4M $7.8M $9.7M
Net Income to Common Excl Extra Items -$1.7M -$4.9M -$7.6M -$4.8M -$5.9M
 
Basic EPS (Cont. Ops) -$0.11 -$0.31 -$0.51 -$0.36 -$0.45
Diluted EPS (Cont. Ops) -$0.11 -$0.31 -$0.51 -$0.36 -$0.45
Weighted Average Basic Share $17.8M $17.6M $16.1M $16.1M $16.1M
Weighted Average Diluted Share $17.8M $17.6M $16.1M $16.1M $16.1M
 
EBITDA $50.7M $51.6M $47M $54.6M $58.2M
EBIT $31.1M $28M $21.3M $27.6M $29.3M
 
Revenue (Reported) $116.2M $122.9M $122.7M $129.7M $138.2M
Operating Income (Reported) $33.5M $31.3M $27M $28.1M $33.5M
Operating Income (Adjusted) $31.1M $28M $21.3M $27.6M $29.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $30M $30.6M $32.8M $35.1M $37.6M
Revenue Growth (YoY) 2.04% 1.97% 7.08% 7.1% 7.1%
 
Cost of Revenues $15.3M $14.5M $15.5M $15.3M $16M
Gross Profit $14.7M $16.1M $17.3M $19.8M $21.6M
Gross Profit Margin 48.97% 52.54% 52.69% 56.43% 57.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $2.7M $3.2M $3.3M $3.4M
Other Inc / (Exp) $838K -- $10K -- --
Operating Expenses $8.2M $9.1M $10M $10.6M $10.8M
Operating Income $6.5M $7M $7.3M $9.2M $10.8M
 
Net Interest Expenses $10.2M $10.4M $10.1M $11.5M $11.8M
EBT. Incl. Unusual Items -$2.9M -$3.4M -$2.8M -$2.3M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.9M -$3.4M -$2.8M -$2.3M -$1.1M
 
Minority Interest in Earnings $1.7M $2.1M $1.7M $1.4M $676K
Net Income to Common Excl Extra Items -$1.2M -$1.3M -$1.1M -$881K -$412K
 
Basic EPS (Cont. Ops) -$0.08 -$0.09 -$0.08 -$0.09 -$0.05
Diluted EPS (Cont. Ops) -$0.08 -$0.09 -$0.08 -$0.09 -$0.05
Weighted Average Basic Share $17.8M $16.1M $16.1M $16.1M $16.1M
Weighted Average Diluted Share $17.8M $16.1M $16.1M $16.1M $16.1M
 
EBITDA $13.3M $13.4M $14.1M $16.5M $18.2M
EBIT $7.3M $7M $7.3M $9.2M $10.8M
 
Revenue (Reported) $30M $30.6M $32.8M $35.1M $37.6M
Operating Income (Reported) $6.5M $7M $7.3M $9.2M $10.8M
Operating Income (Adjusted) $7.3M $7M $7.3M $9.2M $10.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $123.1M $122.3M $127.5M $136.3M $145.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57M $60.3M $60.2M $63.5M $63.4M
Gross Profit $66.1M $62M $67.3M $72.9M $82.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.3M $10.2M $12.1M $13.4M $13.5M
Other Inc / (Exp) -$4M -$3M -$3.2M -$4.2M --
Operating Expenses $33.3M $35.4M $39.2M $41.6M $43.4M
Operating Income $32.8M $26.6M $28.2M $31.3M $38.8M
 
Net Interest Expenses $40M $41.2M $40.4M $43.1M $47.2M
EBT. Incl. Unusual Items -$11.1M -$17.6M -$15.5M -$16.1M -$8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.1M -$17.6M -$15.5M -$16.1M -$8.4M
 
Minority Interest in Earnings $6.6M $10.8M $9.6M $10M $5.2M
Net Income to Common Excl Extra Items -$4.5M -$6.7M -$5.9M -$6.1M -$3.2M
 
Basic EPS (Cont. Ops) -$0.27 -$0.46 -$0.41 -$0.48 -$0.29
Diluted EPS (Cont. Ops) -$0.27 -$0.46 -$0.41 -$0.48 -$0.29
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $51.8M $48.9M $52M $55.2M $68.7M
EBIT $28.9M $23.7M $24.9M $27.1M $38.8M
 
Revenue (Reported) $123.1M $122.3M $127.5M $136.3M $145.6M
Operating Income (Reported) $32.8M $26.6M $28.2M $31.3M $38.8M
Operating Income (Adjusted) $28.9M $23.7M $24.9M $27.1M $38.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $92.5M $92M $96.7M $103.3M $110.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43M $45.1M $45.8M $47.4M $48.2M
Gross Profit $49.5M $46.9M $50.9M $55.9M $62.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $7.8M $9.3M $10M $10.4M
Other Inc / (Exp) -$3.3M -$3M -$506K -$4.2M --
Operating Expenses $24.7M $26.7M $29.6M $31.4M $32.7M
Operating Income $24.8M $20.1M $21.4M $24.5M $29.8M
 
Net Interest Expenses $30M $31M $30.1M $33M $35.3M
EBT. Incl. Unusual Items -$8.5M -$13.8M -$9.2M -$12.7M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.5M -$13.8M -$9.2M -$12.7M -$5.5M
 
Minority Interest in Earnings $5M $8.6M $5.7M $7.9M $3.4M
Net Income to Common Excl Extra Items -$3.4M -$5.2M -$3.5M -$4.8M -$2.1M
 
Basic EPS (Cont. Ops) -$0.21 -$0.36 -$0.25 -$0.38 -$0.20
Diluted EPS (Cont. Ops) -$0.21 -$0.36 -$0.25 -$0.38 -$0.20
Weighted Average Basic Share $53.4M $48.2M $48.2M $48.2M $48.2M
Weighted Average Diluted Share $53.4M $48.2M $48.2M $48.2M $48.2M
 
EBITDA $38.9M $36.1M $41.1M $41.7M $52.1M
EBIT $21.5M $17.2M $20.9M $20.3M $29.8M
 
Revenue (Reported) $92.5M $92M $96.7M $103.3M $110.7M
Operating Income (Reported) $24.8M $20.1M $21.4M $24.5M $29.8M
Operating Income (Adjusted) $21.5M $17.2M $20.9M $20.3M $29.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $42.5M $72.1M $34.5M $18.2M $22.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.2M $7M $10.3M $5M $5.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.5M $11.2M $15.6M $13.7M $10.9M
Total Current Assets $75.6M $107.2M $78.1M $49.3M $52.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $8.4M $7.4M $6.8M $6.3M $5.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.2B $1.2B $1.2B $1.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13M $11.7M $19.6M $17.1M $21M
 
Long-Term Debt $997.9M $1.1B $1.1B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.1B $1.2B $1.2B $1.2B
 
Common Stock $178K $160K $160K $160K $160K
Other Common Equity Adj -- -- -- -- --
Common Equity $57.2M $39.5M $26.5M $14.1M $2.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $84.5M $64.7M $43.4M $23.1M $4.5M
Total Equity $141.8M $104.1M $69.9M $37.2M $7.2M
 
Total Liabilities and Equity $1.2B $1.2B $1.2B $1.2B $1.2B
Cash and Short Terms $42.5M $72.1M $34.5M $18.2M $22.2M
Total Debt $997.9M $1.1B $1.1B $1.2B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $82.9M $59.1M $20M $22.5M $18.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.1M $7.9M $5.2M $5.2M $6.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12M $9.7M $10.9M $10.2M $10.4M
Total Current Assets $125.1M $105.9M $51.5M $52.8M $52.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $7.6M $6.9M $6.4M $5.9M $5.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.2B $1.2B $1.2B $1.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.8M $16.6M $13.6M $13M $21.8M
 
Long-Term Debt $1.1B $1.1B $1.2B $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.2B $1.2B $1.3B
 
Common Stock $178K $160K $160K $160K $160K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $71.7M $49.5M $27.3M $8.5M -$5.9M
Total Equity $120.1M $79.7M $44M $13.6M -$9.5M
 
Total Liabilities and Equity $1.2B $1.2B $1.2B $1.2B $1.3B
Cash and Short Terms $82.9M $59.1M $20M $22.5M $18.6M
Total Debt $1.1B $1.1B $1.2B $1.2B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$4.1M -$12.2M -$20M -$12.6M -$15.6M
Depreciation & Amoritzation $17.8M $22.8M $25.4M $26.7M $28.8M
Stock-Based Compensation $1.5M $1.8M $2.6M $2.9M $3M
Change in Accounts Receivable -$607K -$5.4M -$5.1M -$310K -$86K
Change in Inventories -- -- -- -- --
Cash From Operations $23.8M $16M $10.8M $20.1M $26.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$2M $2M --
Cash From Investing -$74.9M -$31.7M -$77.9M -$51.5M -$41.4M
 
Dividends Paid (Ex Special Dividend) -$17.1M -$17.2M -$16.8M -$17.1M -$17.4M
Special Dividend Paid
Long-Term Debt Issued $226.5M $329.9M $151.8M $29.4M $132.5M
Long-Term Debt Repaid -$142.6M -$249.6M -$97.4M -$2.2M -$84.7M
Repurchase of Common Stock -- -$10M -- -- --
Other Financing Activities -$4.5M -$5.2M -$7.3M -$335K -$9.7M
Cash From Financing $62.2M $47.8M $30.3M $9.8M $20.7M
 
Beginning Cash (CF) $45.9M $56.9M $89M $52.2M $30.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.1M $32.1M -$36.8M -$21.6M $5.6M
Ending Cash (CF) $56.9M $89M $52.2M $30.7M $36.2M
 
Levered Free Cash Flow $23.8M $16M $10.8M $20.1M $26.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.9M -$3.4M -$2.8M -$2.3M -$1.1M
Depreciation & Amoritzation $5.7M $6.4M $6.7M $7.3M $7.4M
Stock-Based Compensation $556K -$1.3M $855K $783K $713K
Change in Accounts Receivable -$870K -$1.6M -$454K -$85K -$489K
Change in Inventories -- -- -- -- --
Cash From Operations $5.2M $4.5M $3.5M -$91K $6.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.3M -$7.9M -$11.1M -$8.9M -$15M
 
Dividends Paid (Ex Special Dividend) -$4.3M -$4.2M -$4.3M -$4.3M -$4.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $247K $21.3M $4M $62.5M $13M
Long-Term Debt Repaid -$908K -$21.6M -$551K -$37.4M -$498K
Repurchase of Common Stock -$240K -- -- -- --
Other Financing Activities -- -$2.1M -- -$5.5M --
Cash From Financing -$5.2M -$6.6M -$841K $15.2M $8.1M
 
Beginning Cash (CF) $116.3M $98.3M $44M $31.1M $36.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.3M -$10.1M -$8.5M $6.3M -$650K
Ending Cash (CF) $105M $88.2M $35.5M $37.4M $36.1M
 
Levered Free Cash Flow $5.2M $4.5M $3.5M -$91K $6.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.1M -$17.6M -$15.5M -$16.1M -$8.4M
Depreciation & Amoritzation $21.9M $24.9M $26.7M $28M $29.7M
Stock-Based Compensation $1.6M $556K $4.7M $3.1M $2.8M
Change in Accounts Receivable -$4.6M -$3.1M -$2.2M -$109K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $15.6M $19.2M $12.5M $22.1M $30.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $1.6M -- -- -- --
Cash From Investing -$63.2M -$27.6M -$99.3M -$37.3M -$70.7M
 
Dividends Paid (Ex Special Dividend) -$17.2M -$16.9M -$17M -$17.4M -$17.5M
Special Dividend Paid
Long-Term Debt Issued $431.1M $122M $54.9M $129.4M $58M
Long-Term Debt Repaid -$314.2M -$97.8M -$2.2M -$84.8M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.9M -- -$10.2M --
Cash From Financing $91.9M -$8.4M $34M $17M $39M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.3M -$16.7M -$52.7M $1.9M -$1.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.6M $19.2M $12.5M $22.1M $30.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$8.5M -$13.8M -$9.2M -$12.7M -$5.5M
Depreciation & Amoritzation $16.6M $18.7M $20M $21.3M $22.2M
Stock-Based Compensation $1.2M $0 $2.1M $2.2M $2M
Change in Accounts Receivable -$5.4M -$3.2M -$304K -$103K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $10.2M $13.5M $15.2M $17.1M $21.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $2M -- --
Cash From Investing -$24.8M -$20.7M -$42M -$27.8M -$57.1M
 
Dividends Paid (Ex Special Dividend) -$12.9M -$12.6M -$12.8M -$13M -$13.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $329.7M $121.8M $24.9M $124.9M $50.3M
Long-Term Debt Repaid -$248.7M -$96.9M -$1.7M -$84.2M -$1.5M
Repurchase of Common Stock -$240K -- -- -- --
Other Financing Activities -$5.2M -$5.9M -$335K -$10.2M --
Cash From Financing $62.6M $6.4M $10.1M $17.3M $35.6M
 
Beginning Cash (CF) $227.1M $293.5M $140M $99.6M $113.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48M -$798K -$16.7M $6.7M -$131K
Ending Cash (CF) $275.1M $292.7M $123.3M $106.3M $113M
 
Levered Free Cash Flow $10.2M $13.5M $15.2M $17.1M $21.3M

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