Financhill
Sell
24

CSR Quote, Financials, Valuation and Earnings

Last price:
$65.47
Seasonality move :
-2.02%
Day range:
$64.05 - $66.88
52-week range:
$52.26 - $76.16
Dividend yield:
4.52%
P/E ratio:
--
P/S ratio:
3.95x
P/B ratio:
1.63x
Volume:
872.3K
Avg. volume:
124.8K
1-year change:
12.97%
Market cap:
$1.1B
Revenue:
$261.3M
EPS (TTM):
-$1.61
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $185.8M $178M $201.7M $256.7M $261.3M
Revenue Growth (YoY) 52.42% -4.18% 13.32% 27.27% 1.79%
 
Cost of Revenues $84.5M $79M $90.6M $118.5M $115.2M
Gross Profit $101.3M $99M $111.1M $138.2M $146.1M
Gross Profit Margin 54.51% 55.64% 55.08% 53.83% 55.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.5M $13.4M $16.2M $17.5M $20.1M
Other Inc / (Exp) $100.7M $23.8M $27.2M -$1.6M $60.1M
Operating Expenses $88.7M $89M $108.4M $122.8M $121.8M
Operating Income $12.5M $10M $2.7M $15.4M $24.4M
 
Net Interest Expenses $28.4M $29.1M $32M $31.5M $35.2M
EBT. Incl. Unusual Items $84.8M $4.7M -$2.1M -$17.6M $49.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $84.8M $4.7M -$2.1M -$17.6M $49.2M
 
Minority Interest in Earnings -$5.6M $338K $2.7M $4.2M -$7.3M
Net Income to Common Excl Extra Items $79.2M $5.1M $611K -$13.5M $42M
 
Basic EPS (Cont. Ops) $6.06 -$0.15 -$0.47 -$1.35 $2.33
Diluted EPS (Cont. Ops) $6.00 -$0.15 -$0.47 -$1.35 $2.32
Weighted Average Basic Share $11.7M $12.6M $13.8M $15.2M $15M
Weighted Average Diluted Share $13.2M $13.6M $13.8M $15.2M $17.1M
 
EBITDA $190.8M $110.4M $123M $121.3M $188.8M
EBIT $115.4M $33.8M $29.9M $15.1M $85.7M
 
Revenue (Reported) $185.8M $178M $201.7M $256.7M $261.3M
Operating Income (Reported) $12.5M $10M $2.7M $15.4M $24.4M
Operating Income (Adjusted) $115.4M $33.8M $29.9M $15.1M $85.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $44.1M $50.4M $65.4M $64.6M $65M
Revenue Growth (YoY) -6.95% 14.22% 29.8% -1.33% 0.71%
 
Cost of Revenues $20M $22.6M $29.9M $28.9M $28.9M
Gross Profit $24.2M $27.9M $35.5M $35.6M $36.1M
Gross Profit Margin 54.75% 55.26% 54.32% 55.18% 55.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $4.3M $4.5M $3.8M $4.1M
Other Inc / (Exp) $25.6M $10K -$276K $10.3M $412K
Operating Expenses $22.1M $26.7M $28.2M $28.5M $30.2M
Operating Income $2.1M $1.1M $7.3M $7.1M $5.9M
 
Net Interest Expenses $6.5M $12.4M $7.8M $8.2M $8.3M
EBT. Incl. Unusual Items $21.2M -$11.2M -$770K $9.2M -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $21.2M -$11.2M -$770K $9.2M -$2M
 
Minority Interest in Earnings -$1.4M $1.9M $407K -$1.2M $1.1M
Net Income to Common Excl Extra Items $19.8M -$9.3M -$363K $7.9M -$888K
 
Basic EPS (Cont. Ops) $1.40 -$0.79 -$0.14 $0.41 -$0.40
Diluted EPS (Cont. Ops) $1.38 -$0.79 -$0.14 $0.41 -$0.40
Weighted Average Basic Share $12.9M $14.1M $15.4M $15M $15.5M
Weighted Average Diluted Share $14.1M $15.9M $15.4M $18M $15.5M
 
EBITDA $47.2M $23.9M $31.1M $42.7M $33.4M
EBIT $28M $1.1M $7.1M $17.7M $7M
 
Revenue (Reported) $44.1M $50.4M $65.4M $64.6M $65M
Operating Income (Reported) $2.1M $1.1M $7.3M $7.1M $5.9M
Operating Income (Adjusted) $28M $1.1M $7.1M $17.7M $7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $178.2M $189.3M $246.9M $265.1M $258.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $80.1M $83.8M $113.2M $119.3M $111.2M
Gross Profit $98.2M $105.5M $133.7M $145.8M $147.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.4M $15.7M $18.5M $19M $17.3M
Other Inc / (Exp) $80.9M $26.4M -$831K $66.9M -$8.6M
Operating Expenses $87.6M $97.7M $128.4M $119.8M $122.7M
Operating Income $10.5M $7.7M $5.3M $26M $24.8M
 
Net Interest Expenses $29.3M $32.1M $28.4M $36.3M $34.4M
EBT. Incl. Unusual Items $62.2M $2M -$23.9M $56.6M -$18.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $62.2M $2M -$23.9M $56.6M -$18.3M
 
Minority Interest in Earnings -$4.1M $1.4M $5.2M -$8.4M $4.5M
Net Income to Common Excl Extra Items $58.1M $3.4M -$18.7M $48.1M -$13.8M
 
Basic EPS (Cont. Ops) $4.22 -$0.25 -$1.73 $2.73 -$1.61
Diluted EPS (Cont. Ops) $4.14 -$0.26 -$1.73 $2.70 -$1.61
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $169.7M $118.3M $116.3M $196M $124.7M
EBIT $94.4M $35.2M $5.6M $93.7M $18.1M
 
Revenue (Reported) $178.2M $189.3M $246.9M $265.1M $258.6M
Operating Income (Reported) $10.5M $7.7M $5.3M $26M $24.8M
Operating Income (Adjusted) $94.4M $35.2M $5.6M $93.7M $18.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $132.5M $143.7M $188.9M $197.2M $194.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.6M $64.4M $87M $87.7M $83.7M
Gross Profit $72.9M $79.3M $101.9M $109.5M $110.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7M $12M $14.2M $15.7M $12.9M
Other Inc / (Exp) $24.2M $26.8M -$1.2M $67.2M -$1.5M
Operating Expenses $65M $73.7M $93.7M $90.8M $91.8M
Operating Income $7.9M $5.6M $8.2M $18.7M $19.1M
 
Net Interest Expenses $22.6M $25.7M $22M $26.8M $26M
EBT. Incl. Unusual Items $9.4M $6.7M -$15.1M $59.1M -$8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $9.4M $6.7M -$15.1M $59.1M -$8.4M
 
Minority Interest in Earnings -$116K $955K $3.5M -$9.2M $2.6M
Net Income to Common Excl Extra Items $9.3M $7.7M -$11.6M $50M -$5.8M
 
Basic EPS (Cont. Ops) $0.27 $0.21 -$1.12 $2.97 -$0.96
Diluted EPS (Cont. Ops) $0.25 $0.20 -$1.12 $2.94 -$0.96
Weighted Average Basic Share $37.3M $40.5M $45.8M $45M $45.4M
Weighted Average Diluted Share $40.6M $44.5M $45.8M $51.3M $45.4M
 
EBITDA $88.9M $95.9M $88.2M $162.9M $98.8M
EBIT $32.8M $33.4M $8.1M $86.6M $19.1M
 
Revenue (Reported) $132.5M $143.7M $188.9M $197.2M $194.6M
Operating Income (Reported) $7.9M $5.6M $8.2M $18.7M $19.1M
Operating Income (Adjusted) $32.8M $33.4M $8.1M $86.6M $19.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $26.6M $392K $31.3M $10.5M $8.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $939K $859K $1M $773K $614K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.9M $5.7M $9.7M $8.5M $13.1M
Total Current Assets $84.6M $44.9M $98.8M $27M $30M
 
Property Plant And Equipment $1.3M $2.7M $3.4M $3.1M $2.8M
Long-Term Investments $7.1M -- -- -- --
Goodwill $1.1M $986K $866K $866K $491K
Other Intangibles $1.2M $1.2M $7.4M $2.1M $2.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.4B $1.5B $1.9B $2B $1.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $97.2M $208.5M $138.4M $172.3M $92.8M
 
Long-Term Debt $598.7M $566.3M $780M $894.1M $886M
Capital Leases -- -- -- -- --
Total Liabilities $696M $774.8M $918.5M $1.1B $978.8M
 
Common Stock $1B $1.1B $1.3B $1.3B $1.3B
Other Common Equity Adj -$7.6M -$15.9M -$4.4M -$2.1M -$1.1M
Common Equity $519.6M $524.7M $678.5M $636M $616.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $60.8M $54.6M $224.2M $220.8M $221.2M
Total Equity $696.5M $689.4M $1B $966.9M $947.6M
 
Total Liabilities and Equity $1.4B $1.5B $1.9B $2B $1.9B
Cash and Short Terms $26.6M $392K $31.3M $10.5M $8.6M
Total Debt $648.8M $719.2M $856M $1B $916M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $16.8M $20.8M $15M $29.7M $14.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $37M $65.4M $16.4M $52.2M $17.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.9M $34.9M $19.7M $16.3M $36.1M
Total Assets $1.5B $1.9B $2B $1.9B $1.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $193.6M $115.1M $229.8M $62.7M $100M
 
Long-Term Debt $582.3M $788.6M $795.9M $838.7M $882.3M
Capital Leases -- -- -- -- --
Total Liabilities $775.9M $903.7M $1B $901.4M $982.3M
 
Common Stock $1.1B $1.2B $1.3B $1.3B $1.3B
Other Common Equity Adj -$17.3M -$5.8M -$2.2M -$1.4M -$578K
Common Equity -- -- -- -- --
Total Preferred Equity -$50K -- -- -- -$97M
Minority Interest, Total $54.4M $226.5M $220.1M $226.8M $216.1M
Total Equity $703.1M $973.3M $1B $976.9M $905.1M
 
Total Liabilities and Equity $1.5B $1.9B $2B $1.9B $1.9B
Cash and Short Terms $16.8M $20.8M $15M $29.7M $14.5M
Total Debt $717.3M $845.6M $967.4M $838.7M $921.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $84.8M $4.7M -$2.1M -$17.6M $49.2M
Depreciation & Amoritzation $75.4M $76.6M $93.1M $106.2M $103.2M
Stock-Based Compensation $1.9M $2.1M $2.7M $2.6M $3.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $69.6M $61.2M $84M $92M $89.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $7M -$165M -$267.2M -$160.1M $120.2M
 
Dividends Paid (Ex Special Dividend) -$40.1M -$42.2M -$45.6M -$51.5M -$50.8M
Special Dividend Paid
Long-Term Debt Issued $430.2M $155M $629.8M $291.4M $225.1M
Long-Term Debt Repaid -$430.6M -$85.7M -$516.7M -$183.3M -$365.4M
Repurchase of Common Stock -$26.2M -$5.7M -- -$33.2M -$11.6M
Other Financing Activities -$5.1M -$15.4M -$9.1M -$13.4M -$9.7M
Cash From Financing -$49.8M $64.9M $214.5M $41.4M -$212.4M
 
Beginning Cash (CF) $19.3M $46.1M $7.3M $38.6M $11.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.9M -$38.8M $31.3M -$26.7M -$2.6M
Ending Cash (CF) $46.1M $7.3M $38.6M $11.9M $9.3M
 
Levered Free Cash Flow $69.6M $61.2M $84M $92M $89.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $21.2M -$11.2M -$770K $9.2M -$2M
Depreciation & Amoritzation $19.2M $22.7M $24M $25M $26.4M
Stock-Based Compensation $554K $601K $709K $603K $764K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $22M $25.8M $34.5M $31.9M $32.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117.9M -$148.1M -$113.6M $68.1M -$12M
 
Dividends Paid (Ex Special Dividend) -$10.7M -$11.6M -$13M -$12.7M -$13.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $85M $358.4M $105M $13.6M $50.2M
Long-Term Debt Repaid -$23.8M -$229.4M -$8M -$56.6M -$61.1M
Repurchase of Common Stock -$50K -- -$991K -- -$97M
Other Financing Activities -$772K -$5M -$2.5M -$2.5M -$2.3M
Cash From Financing $59.7M $131.9M $80.4M -$58.1M -$18.4M
 
Beginning Cash (CF) $55.2M $13.6M $15.1M $10.3M $15.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36.2M $9.6M $1.3M $41.9M $1.8M
Ending Cash (CF) $19M $23.2M $16.4M $52.2M $17.2M
 
Levered Free Cash Flow $22M $25.8M $34.5M $31.9M $32.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $62.2M $2M -$23.9M $56.6M -$18.3M
Depreciation & Amoritzation $75.3M $83.1M $110.7M $102.4M $106.6M
Stock-Based Compensation $2M $2.7M $2.5M $3.4M $2.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $65.2M $70.3M $96.6M $100.4M $91.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$66.9M -$205.3M -$215.5M $162.4M -$105.6M
 
Dividends Paid (Ex Special Dividend) -$33M -$44.4M -$50.6M -$51.1M -$51.4M
Special Dividend Paid
Long-Term Debt Issued $148.3M $573.5M $234.8M $307.3M $168M
Long-Term Debt Repaid -$166.2M -$469M -$156.4M -$437.6M -$133.9M
Repurchase of Common Stock -$5.6M -$50K -$4.2M -$35.7M -$106.6M
Other Financing Activities -$14.8M -$7.4M -$13.3M -$9.9M -$9.3M
Cash From Financing $8.9M $139.1M $112M -$227M -$21M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.2M $4.2M -$6.8M $35.8M -$35M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $65.2M $70.3M $96.6M $100.4M $91.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $9.4M $6.7M -$15.1M $59.1M -$8.4M
Depreciation & Amoritzation $56.1M $62.5M $80.1M $76.3M $79.7M
Stock-Based Compensation $1.5M $2.1M $1.9M $2.7M $2.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $47.3M $56.4M $69M $77.4M $79.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$148.6M -$188.9M -$137.1M $185.4M -$40.5M
 
Dividends Paid (Ex Special Dividend) -$31.4M -$33.5M -$38.6M -$38.1M -$38.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $126.6M $545M $150M $165.9M $108.8M
Long-Term Debt Repaid -$58.9M -$442.3M -$81.9M -$336.2M -$104.8M
Repurchase of Common Stock -$5.6M -- -$4.2M -$6.7M -$101.7M
Other Financing Activities -$14.7M -$6.7M -$10.9M -$7.4M -$7M
Cash From Financing $74.2M $148.4M $45.9M -$222.5M -$31.1M
 
Beginning Cash (CF) $130M $33.4M $69.4M $80M $38.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.1M $15.9M -$22.3M $40.3M $8M
Ending Cash (CF) $102.9M $49.3M $47.2M $120.4M $46.4M
 
Levered Free Cash Flow $47.3M $56.4M $69M $77.4M $79.6M

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 7.32% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 13.1% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.74% over the past day.

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

Show me the best stock