Financhill
Buy
100

COHN Quote, Financials, Valuation and Earnings

Last price:
$21.50
Seasonality move :
4.58%
Day range:
$26.78 - $32.60
52-week range:
$6.10 - $32.60
Dividend yield:
3.09%
P/E ratio:
13.62x
P/S ratio:
0.38x
P/B ratio:
1.38x
Volume:
161.8K
Avg. volume:
56.1K
1-year change:
214.68%
Market cap:
$65.9M
Revenue:
$145.7M
EPS (TTM):
$2.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $190.2M $143.8M $99.9M $95.6M $145.7M
Revenue Growth (YoY) -9.95% -24.41% -30.52% -4.32% 52.42%
 
Cost of Revenues $10.2M $10.7M $8.8M $9.5M $10.2M
Gross Profit $180M $133.1M $91.1M $86.1M $135.5M
Gross Profit Margin 94.63% 92.58% 91.16% 90.03% 93%
 
R&D Expenses $2.7M $3.4M $5.1M $5.2M $6.6M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10.8M $38.1M -$20.9M $15.6M $21.7M
Operating Expenses $63.6M $53.1M $85M $47.9M $105.2M
Operating Income $116.4M $80.1M $6.1M $38.2M $30.3M
 
Net Interest Expenses $75.8M $48.2M $38.7M $37.9M $44.2M
EBT. Incl. Unusual Items $29.8M $70.5M -$53.9M $15.9M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.7M -$3.5M $4.8M $5.5M -$329K
Net Income to Company $38.5M $74M -$58.7M $10.4M $8.2M
 
Minority Interest in Earnings $24.2M $62.2M -$45.3M $15.5M $8.3M
Net Income to Common Excl Extra Items $38.5M $74M -$58.7M $10.4M $8.2M
 
Basic EPS (Cont. Ops) $12.56 $9.95 -$9.43 -$3.38 -$0.08
Diluted EPS (Cont. Ops) $7.66 $7.83 -$9.43 -$3.38 -$0.08
Weighted Average Basic Share $1.1M $1.2M $1.4M $1.5M $1.6M
Weighted Average Diluted Share $5.1M $5.3M $1.4M $1.5M $1.6M
 
EBITDA $116.7M $80.4M $6.6M $38.8M $30.9M
EBIT $116.4M $80.1M $6.1M $38.2M $30.3M
 
Revenue (Reported) $190.2M $143.8M $99.9M $95.6M $145.7M
Operating Income (Reported) $116.4M $80.1M $6.1M $38.2M $30.3M
Operating Income (Adjusted) $116.4M $80.1M $6.1M $38.2M $30.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.5M $32.6M $23.7M $37.9M $254.4M
Revenue Growth (YoY) 35.07% -15.22% -27.24% 59.71% 571.54%
 
Cost of Revenues $2.7M $2.3M $2.5M $2.8M $3M
Gross Profit $35.8M $30.4M $21.2M $35.1M $251.5M
Gross Profit Margin 93.06% 93.1% 89.26% 92.52% 98.84%
 
R&D Expenses $869K $1.2M $1.3M $1.6M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.9M $618K -$702K -$683K --
Operating Expenses $42.7M $17.2M $16.2M $18.7M $218.6M
Operating Income -$6.9M $13.2M $4.9M $16.4M $32.9M
 
Net Interest Expenses $13.9M $11.6M $10.6M $10.4M $10.7M
EBT. Incl. Unusual Items -$18M $2.1M -$6.5M $5.3M $9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$248K $1.8M -$755K $142K $733K
Net Income to Company -$17.7M $359K -$5.7M $5.1M $8.8M
 
Minority Interest in Earnings -$14.3M $1.3M -$5.3M $3M $4.2M
Net Income to Common Excl Extra Items -$17.7M $359K -$5.7M $5.1M $8.8M
 
Basic EPS (Cont. Ops) -$2.61 -$0.64 -$0.28 $1.32 $2.64
Diluted EPS (Cont. Ops) -$3.46 -$0.64 -$0.28 $1.31 $2.58
Weighted Average Basic Share $1.3M $1.4M $1.5M $1.6M $1.7M
Weighted Average Diluted Share $4.2M $1.4M $5.5M $5.8M $6M
 
EBITDA -$6.8M $13.3M $5.1M $16.5M $33.1M
EBIT -$6.9M $13.2M $4.9M $16.4M $32.9M
 
Revenue (Reported) $38.5M $32.6M $23.7M $37.9M $254.4M
Operating Income (Reported) -$6.9M $13.2M $4.9M $16.4M $32.9M
Operating Income (Adjusted) -$6.9M $13.2M $4.9M $16.4M $32.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $180.2M $118.7M $81.2M $133.3M $418.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6M $9.1M $9.7M $9.6M $10.6M
Gross Profit $169.6M $109.5M $71.5M $123.7M $408M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3M $4.8M $5.2M $5.9M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.4M $14M -$8M $39.6M --
Operating Expenses $40.9M $106.5M $47.9M $77.3M $343.1M
Operating Income $128.7M $3M $23.6M $46.3M $64.8M
 
Net Interest Expenses $56.2M $36.9M $36.6M $43.3M $44.1M
EBT. Incl. Unusual Items $81.9M -$19.4M -$21.5M $42.5M $8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.5M -$584K $6.6M $601K $879K
Net Income to Company $89.4M -$18.8M -$28.1M $41.9M $7.5M
 
Minority Interest in Earnings $67M -$12.6M -$15.4M $35.6M $3.1M
Net Income to Common Excl Extra Items $89.4M -$18.8M -$28.1M $41.9M $7.5M
 
Basic EPS (Cont. Ops) $21.83 -$4.27 -$8.49 $4.13 $2.44
Diluted EPS (Cont. Ops) $12.38 -$5.14 -$8.49 $4.08 $2.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $129.1M $3.5M $24.1M $46.8M $65.5M
EBIT $128.7M $3M $23.6M $46.3M $64.8M
 
Revenue (Reported) $180.2M $118.7M $81.2M $133.3M $418.6M
Operating Income (Reported) $128.7M $3M $23.6M $46.3M $64.8M
Operating Income (Adjusted) $128.7M $3M $23.6M $46.3M $64.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $104M $78.4M $58.1M $95.8M $368.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8M $6.4M $7.3M $7.4M $7.8M
Gross Profit $96M $72M $50.8M $88.4M $360.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.4M $3.8M $3.9M $4.6M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.6M -$14.5M -$1.6M $22.4M $1.8M
Operating Expenses $16.5M $69.5M $32.4M $62M $300M
Operating Income $79.5M $2.5M $18.4M $26.4M $60.9M
 
Net Interest Expenses $42.8M $31.5M $27.8M $33.2M $33.2M
EBT. Incl. Unusual Items $46.4M -$43.5M -$11.1M $15.5M $16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $577K $3.5M $5.4M $435K $1.6M
Net Income to Company $45.8M -$47.1M -$16.5M $15.1M $14.4M
 
Minority Interest in Earnings $38.1M -$36.7M -$6.8M $13.2M $8M
Net Income to Common Excl Extra Items $45.8M -$47.1M -$16.5M $15.1M $14.4M
 
Basic EPS (Cont. Ops) $8.05 -$7.40 -$6.39 $1.14 $3.64
Diluted EPS (Cont. Ops) $4.74 -$7.63 -$6.39 $1.11 $3.57
Weighted Average Basic Share $3.4M $4.3M $4.5M $4.8M $5.2M
Weighted Average Diluted Share $14.4M $8.2M $12.5M $17.1M $17.8M
 
EBITDA $79.8M $2.9M $18.8M $26.8M $61.4M
EBIT $79.5M $2.5M $18.4M $26.4M $60.9M
 
Revenue (Reported) $104M $78.4M $58.1M $95.8M $368.7M
Operating Income (Reported) $79.5M $2.5M $18.4M $26.4M $60.9M
Operating Income (Adjusted) $79.5M $2.5M $18.4M $26.4M $60.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42M $50.6M $29.1M $10.7M $19.6M
Short Term Investments $243M $222.6M $207.2M $170.7M $143.5M
Accounts Receivable, Net $55.8M $70.5M $144.3M $70.5M $50.3M
Inventory -- -- -- -- --
Prepaid Expenses $1.6M $2M $2M $2.5M $3.3M
Other Current Assets -- -- -- -- --
Total Current Assets $6.1B $3.5B $831.2M $674.9M $891.6M
 
Property Plant And Equipment $6.9M $11.7M $11.1M $8.8M $17.5M
Long-Term Investments $315M $329.5M $236.2M $267.8M $207M
Goodwill $109K $109K $109K $109K $109K
Other Intangibles $166K $166K $166K $166K $166K
Other Long-Term Assets $34.4M $17.3M $3.1M $2.1M $10.6M
Total Assets $6.2B $3.7B $887.1M $772.8M $971.1M
 
Accounts Payable $162K $122K $4.1M $1.2M $812K
Accrued Expenses $3.8M $3.7M $4.6M $4.8M $3.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $41.1M $17.3M $4.3M -- $3.9M
Total Current Liabilities $6B $3.5B $756.3M $645.2M $831.4M
 
Long-Term Debt $46.1M $52.5M $36.8M $35.8M $49.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $3.5B $793M $681M $880.9M
 
Common Stock $13K $17K $17K $19K $20K
Other Common Equity Adj -$821K -$905K -$955K -$944K -$1M
Common Equity $43.9M $61.9M $46.7M $41.7M $41.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $57.5M $89.5M $47.3M $50.1M $48.6M
Total Equity $101.4M $151.4M $94M $91.8M $90.3M
 
Total Liabilities and Equity $6.2B $3.7B $887.1M $772.8M $971.1M
Cash and Short Terms $42M $50.6M $29.1M $10.7M $19.6M
Total Debt $64.5M $60.4M $44.6M $43.6M $49.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $41.8M $47.3M $13.4M $14.3M $54.7M
Short Term Investments $188.7M -- -- $100.5M --
Accounts Receivable, Net $143.3M $132.8M $110.5M $73.5M --
Inventory -- -- -- -- --
Prepaid Expenses $2M $2M $2.3M $2.9M --
Other Current Assets -- -- -- -- --
Total Current Assets $7.3B $1.2B $740M $740.5M $677.1M
 
Property Plant And Equipment $11.9M $11.5M $9.4M $8.9M $18.1M
Long-Term Investments $258M $323M $242.6M $169.5M $228.2M
Goodwill $109K $109K $109K $109K --
Other Intangibles $166K $166K $166K $166K --
Other Long-Term Assets $19.4M $5.2M $3M $11.5M --
Total Assets $7.4B $1.2B $801M $818M $773.9M
 
Accounts Payable $97K $3.1M $1.2M $626K --
Accrued Expenses $5.7M $3.3M $3.6M $4.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $40.5M $22.8M -- -- --
Total Current Liabilities $7.3B $1.1B $690.7M $675.3M $623.4M
 
Long-Term Debt $29.5M $39M $37.6M $42.1M $49.4M
Capital Leases -- -- -- -- --
Total Liabilities $7.3B $1.1B $728.3M $717.4M $672.8M
 
Common Stock $16K $17K $18K $19K $21K
Other Common Equity Adj -$869K -$1M -$972K -$948K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $59.4M $55.9M $35.6M $56.9M $53.2M
Total Equity $117.2M $105.6M $72.7M $100.6M $101.1M
 
Total Liabilities and Equity $7.4B $1.2B $801M $818M $773.9M
Cash and Short Terms $41.8M $47.3M $13.4M $14.3M $54.7M
Total Debt $61.8M $47M $45.4M $42.1M $49.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $38.5M $74M -$58.7M $10.4M $8.2M
Depreciation & Amoritzation $334K $371K $557K $563K $556K
Stock-Based Compensation $12.6M $15.7M $4.4M $4.4M $4.7M
Change in Accounts Receivable $1.8B $2.5B $2.7B $33.4M -$261M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.5B $2.6B $44.7M -$280.9M
 
Capital Expenditures $217K $1M $573K $373K $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8B -$2.5B -$2.6B -$47.1M $306.3M
 
Dividends Paid (Ex Special Dividend) $27K $671K $2.6M $1.8M $1.9M
Special Dividend Paid
Long-Term Debt Issued $24.2M $17.5M $2.3M $15M --
Long-Term Debt Repaid -$26.7M -$19.9M -$2.3M -$15M --
Repurchase of Common Stock $2.1M $857K -- -- --
Other Financing Activities $8.5M $8.4M -$8.7M -$15.2M -$14.8M
Cash From Financing -$9.7M -$3.9M -$11.5M -$16.3M -$16.1M
 
Beginning Cash (CF) $42M $50.6M $29.1M $10.7M $19.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.7M $8.6M -$21.5M -$18.5M $8.9M
Ending Cash (CF) $76.1M $58.8M $7.4M -$7.6M $28.2M
 
Levered Free Cash Flow $1.8B $2.5B $2.6B $44.4M -$282.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $28.2M -$11.6M $26.9M -$6.9M --
Depreciation & Amoritzation $113K $143K $130K $163K --
Stock-Based Compensation $976K $1.1M $1.1M $1.2M --
Change in Accounts Receivable $3.8B $273.2M $10.3M -$119.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.8B $227.3M $26.2M -$93.8M --
 
Capital Expenditures $349K $91K $73K $460K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.8B -$244.4M -$20.1M $103.9M --
 
Dividends Paid (Ex Special Dividend) $332K $357K $381K $408K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17.5M -- -- -- --
Long-Term Debt Repaid -$17.5M -- -- -- --
Repurchase of Common Stock $1K -- -- -- --
Other Financing Activities $5.5M -$950K -$8.6M -$4.1M --
Cash From Financing -$2.4M -$1.3M -$9M -$4.5M --
 
Beginning Cash (CF) $50.6M $29.1M $10.7M $19.6M --
Foreign Exchange Rate Adjustment -$82K $234K $234K -$372K --
Additions / Reductions $8.7M -$18.2M -$2.7M $5.3M --
Ending Cash (CF) $59.2M $11.1M $8.2M $24.5M --
 
Levered Free Cash Flow $3.8B $227.2M $26.1M -$94.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $89.4M -$18.8M -$28.1M $41.9M $7.5M
Depreciation & Amoritzation $343K $527K $576K $523K $690K
Stock-Based Compensation $26.8M $4.2M $4.4M $4.6M $4.5M
Change in Accounts Receivable -$897.2M $6.2B $296.3M -$130.8M $131.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$965.6M $6.2B $245.8M -$161M $180.9M
 
Capital Expenditures $750K $831K $391K $862K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $901.2M -$6.2B -$271.3M $182.2M -$126.8M
 
Dividends Paid (Ex Special Dividend) $339K $2.5M $1.7M $1.8M $2.1M
Special Dividend Paid
Long-Term Debt Issued -- $19.8M -- -- --
Long-Term Debt Repaid -$19.9M -$19.8M -- -- --
Repurchase of Common Stock $2.3M $1K -- -- --
Other Financing Activities $9.3M -$2.3M -$7.5M -$19.4M --
Cash From Financing -$22.9M -$12.6M -$8.6M -$20.6M -$13.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$87.4M $5.5M -$33.9M $940K $40.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$966.4M $6.2B $245.4M -$161.8M $179.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $74M -$58.7M $10.4M $8.2M $14.4M
Depreciation & Amoritzation $371K $557K $563K $556K $527K
Stock-Based Compensation $15.7M $4.4M $4.4M $4.7M $3.3M
Change in Accounts Receivable $2.5B $2.7B $33.4M -$261M $251.6M
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $2.6B $44.7M -$280.9M $274.7M
 
Capital Expenditures $1M $573K $373K $1.2M $823K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.5B -$2.6B -$47.1M $306.3M -$230.8M
 
Dividends Paid (Ex Special Dividend) $671K $2.6M $1.8M $1.9M $1.7M
Special Dividend Paid -- $750K -- -- --
Long-Term Debt Issued $17.5M $2.3M $15M -- --
Long-Term Debt Repaid -$19.9M -$2.3M -$15M -- -$2.6M
Repurchase of Common Stock $857K -- -- -- --
Other Financing Activities $8.4M -$8.7M -$15.2M -$14.8M -$2.3M
Cash From Financing -$3.9M -$11.5M -$16.3M -$16.1M -$9.4M
 
Beginning Cash (CF) $140.3M $189M $39.8M $55.3M $94.7M
Foreign Exchange Rate Adjustment -$377K -$272K $191K -$324K $579K
Additions / Reductions $8.6M -$21.5M -$18.5M $8.9M $35.1M
Ending Cash (CF) $148.5M $167.2M $21.5M $63.9M $130.3M
 
Levered Free Cash Flow $2.5B $2.6B $44.4M -$282.2M $273.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
69
RGC alert for Jan 7

Regencell Bioscience Holdings Ltd. [RGC] is up 58.95% over the past day.

Buy
69
WDC alert for Jan 7

Western Digital Corp. [WDC] is down 8.88% over the past day.

Buy
75
DRUG alert for Jan 7

Bright Minds Biosciences, Inc. [DRUG] is up 2.99% over the past day.

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

Show me the best stock