Financhill
Sell
38

CSR Quote, Financials, Valuation and Earnings

Last price:
$63.88
Seasonality move :
-1.11%
Day range:
$63.60 - $65.22
52-week range:
$52.76 - $71.84
Dividend yield:
4.8%
P/E ratio:
48.12x
P/S ratio:
3.15x
P/B ratio:
1.42x
Volume:
191.4K
Avg. volume:
178.9K
1-year change:
-9.3%
Market cap:
$1.1B
Revenue:
$260.4M
EPS (TTM):
$1.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $178M $229.2M $256.8M $332.6M $260.4M
Revenue Growth (YoY) -4.18% 28.78% 12.01% 29.52% -21.7%
 
Cost of Revenues $79M $182.8M $223.8M $216.8M $218.8M
Gross Profit $99M $46.4M $33M $115.7M $41.6M
Gross Profit Margin 55.64% 20.26% 12.84% 34.8% 15.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.4M -- -- -- --
Other Inc / (Exp) $23.8M $27.2M -$1.6M $60.1M -$3.9M
Operating Expenses $89M $16.2M $17.5M $20.1M $17.8M
Operating Income $10M $30.2M $15.5M $95.6M $23.8M
 
Net Interest Expenses $29.1M $20M $32M $35.5M $36.6M
EBT. Incl. Unusual Items $4.7M -$2.1M -$17.6M $49.2M -$14.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $4.7M -$2.1M -$17.6M $49.2M -$14.2M
 
Minority Interest in Earnings $338K -$2.7M -$4.2M $7.3M -$3.5M
Net Income to Common Excl Extra Items $5.1M -$2.1M -$17.6M $49.2M -$14.2M
 
Basic EPS (Cont. Ops) -$0.15 -$0.47 -$1.35 $2.33 -$1.27
Diluted EPS (Cont. Ops) -$0.15 -$0.55 -$1.35 $2.32 -$1.27
Weighted Average Basic Share $12.6M $13.8M $15.2M $15M $15.5M
Weighted Average Diluted Share $13.6M $15.7M $15.2M $17.1M $15.5M
 
EBITDA $110.4M $122.4M $120.7M $197.3M $130.2M
EBIT $33.8M $30.2M $15.5M $95.6M $23.8M
 
Revenue (Reported) $178M $229.2M $256.8M $332.6M $260.4M
Operating Income (Reported) $10M $30.2M $15.5M $95.6M $23.8M
Operating Income (Adjusted) $33.8M $30.2M $15.5M $95.6M $23.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.4M $65.4M $75.8M $65M $150.9M
Revenue Growth (YoY) 14.22% 29.8% 15.84% -14.22% 132.11%
 
Cost of Revenues $45M $53.6M $53.6M $55M $59.9M
Gross Profit $5.4M $11.8M $22.2M $10M $91M
Gross Profit Margin 10.74% 18.07% 29.24% 15.44% 60.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10K -$276K $10.3M $412K --
Operating Expenses $4.3M $4.5M $3.8M $4.1M $5M
Operating Income $1.1M $7.3M $18.3M $5.9M $86M
 
Net Interest Expenses $6.4M $7.7M $8.2M $8.8M $12.9M
EBT. Incl. Unusual Items -$11.2M -$636K $9.2M -$2M $65.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.2M -$770K $9.2M -$2M $65.4M
 
Minority Interest in Earnings -$1.9M -$407K $1.2M -$1.1M $11.5M
Net Income to Common Excl Extra Items -$11.2M -$1.2M $9.2M -$2M $65.4M
 
Basic EPS (Cont. Ops) -$0.79 -$0.14 $0.41 -$0.40 $3.22
Diluted EPS (Cont. Ops) -$0.81 -$0.14 $0.41 -$0.40 $2.72
Weighted Average Basic Share $14.1M $15.4M $15M $15.5M $16.7M
Weighted Average Diluted Share $15.9M $15.4M $18M $15.5M $19.8M
 
EBITDA $23.6M $31M $43M $32M $115.1M
EBIT $1.1M $7.3M $18.3M $5.9M $86M
 
Revenue (Reported) $50.4M $65.4M $75.8M $65M $150.9M
Operating Income (Reported) $1.1M $7.3M $18.3M $5.9M $86M
Operating Income (Adjusted) $1.1M $7.3M $18.3M $5.9M $86M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $189.3M $247.5M $336.4M $258M $353M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $165.8M $223.1M $220.1M $216.6M $229.1M
Gross Profit $23.4M $24.5M $116.3M $41.4M $123.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $26.4M -$831K $66.9M -$8.6M --
Operating Expenses $15.7M $18.5M $19M $17.3M $19.2M
Operating Income $7.7M $6M $97.3M $24.1M $104.7M
 
Net Interest Expenses $20.9M $24M $36.4M $35.5M $42.6M
EBT. Incl. Unusual Items $2M -$23.7M $56.6M -$18.3M $38.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $2M -$23.9M $56.6M -$18.3M $38.7M
 
Minority Interest in Earnings -$1.4M -$5.2M $8.4M -$4.5M $7.6M
Net Income to Common Excl Extra Items $2M -$24.3M $56.6M -$18.3M $38.7M
 
Basic EPS (Cont. Ops) -$0.25 -$1.61 $2.73 -$1.61 $1.82
Diluted EPS (Cont. Ops) -$0.28 -$1.61 $2.22 -$1.61 $1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $89.8M $115.9M $198.1M $129.5M $216.1M
EBIT $7.7M $6M $97.3M $24.1M $104.7M
 
Revenue (Reported) $189.3M $247.5M $336.4M $258M $353M
Operating Income (Reported) $7.7M $6M $97.3M $24.1M $104.7M
Operating Income (Adjusted) $7.7M $6M $97.3M $24.1M $104.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $143.7M $188.9M $268.6M $194M $286.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.9M $166.4M $162.8M $162.5M $172.8M
Gross Profit $56.9M $22.4M $105.8M $31.5M $113.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7M -- -- -- --
Other Inc / (Exp) $26.8M -$1.2M $67.2M -$1.5M -$15.5M
Operating Expenses $51.3M $14.2M $15.7M $12.9M $14.4M
Operating Income $5.6M $8.2M $90.1M $18.5M $99.4M
 
Net Interest Expenses $19.6M $22.5M $26.9M $26.9M $32.9M
EBT. Incl. Unusual Items $6.7M -$14.9M $59.1M -$8.4M $44.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $6.7M -$15.1M $59.1M -$8.4M $44.4M
 
Minority Interest in Earnings -$2.9M -$3.5M $9.2M -$2.6M $8.5M
Net Income to Common Excl Extra Items $5.8M -$15.5M $59.1M -$8.4M $44.4M
 
Basic EPS (Cont. Ops) $0.21 -$1.11 $2.97 -$0.96 $2.13
Diluted EPS (Cont. Ops) $0.18 -$1.11 $2.46 -$0.96 $1.63
Weighted Average Basic Share $40.5M $45.8M $45M $45.4M $50.2M
Weighted Average Diluted Share $44.5M $45.8M $51.3M $45.4M $53.2M
 
EBITDA $95.6M $87.7M $165.1M $97.3M $183.2M
EBIT $33.4M $8.2M $90.1M $18.5M $99.4M
 
Revenue (Reported) $143.7M $188.9M $268.6M $194M $286.6M
Operating Income (Reported) $5.6M $8.2M $90.1M $18.5M $99.4M
Operating Income (Adjusted) $33.4M $8.2M $90.1M $18.5M $99.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $392K $38.6M $11.9M $9.3M $13.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $859K $1M $773K $614K $792K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $7.8M $8.3M
Other Current Assets $5.7M $9.7M $8.5M $5.3M $4.6M
Total Current Assets $44.9M $39.6M $18.8M $16.9M $39M
 
Property Plant And Equipment $2.7M $3.4M $3.1M $2.8M $2.5M
Long-Term Investments -- -- -- -- --
Goodwill $986K $866K $866K $491K $491K
Other Intangibles $1.2M $7.4M $2.1M $2.7M $2M
Other Long-Term Assets -- -- -- -- --
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 $208.5M $62.4M $204.8M $69.6M $99M
 
Long-Term Debt $566.3M $856M $861.6M $909.2M $915.7M
Capital Leases -- -- -- -- --
Total Liabilities $774.8M $918.5M $1.1B $978.8M $1B
 
Common Stock $1.1B $1.2B $1.2B $1.2B $1.3B
Other Common Equity Adj -$15.9M -$4.4M -$2.1M -$1.1M -$407K
Common Equity $524.7M $678.5M $636M $616.3M $653.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $54.6M $224.2M $220.8M $221.2M $228.5M
Total Equity $689.4M $1B $966.9M $947.6M $899M
 
Total Liabilities and Equity $1.5B $1.9B $2B $1.9B $1.9B
Cash and Short Terms $392K $38.6M $11.9M $9.3M $13.1M
Total Debt $719.2M $856M $1B $916M $955.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $23.2M $16.4M $52.2M $17.2M $65.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $23.2M $6.1M $5.7M $38.1M $27.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- $2.2M $3.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $34.9M $19.7M $16.3M $36.1M --
Total Assets $1.9B $2B $1.9B $1.9B $2.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59.5M -- $64.2M $62.9M $68.5M
 
Long-Term Debt $844.2M $966M $837.2M $919.4M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $903.7M $1B $901.4M $982.3M $1.2B
 
Common Stock $1.1B $1.2B $1.2B $1.3B $1.4B
Other Common Equity Adj -$5.8M -$2.2M -$1.4M -$578K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$97M --
Minority Interest, Total $226.5M $220.1M $226.8M $216.1M $132.3M
Total Equity $973.3M $1B $976.9M $905.1M $886.9M
 
Total Liabilities and Equity $1.9B $2B $1.9B $1.9B $2.1B
Cash and Short Terms $23.2M $16.4M $52.2M $17.2M $65.8M
Total Debt $845.6M $967.4M $838.7M $921.3M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.7M -$2.1M -$17.6M $49.2M -$14.2M
Depreciation & Amoritzation $76.6M $93.1M $106.2M $103.2M $107.6M
Stock-Based Compensation $2.1M $2.7M $2.6M $3.3M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $61.2M $84M $92M $89.5M $98.2M
 
Capital Expenditures -- $35.9M $56.7M $58.8M $56.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$165M -$267.2M -$160.1M $120.2M -$50.7M
 
Dividends Paid (Ex Special Dividend) -$42.2M $45.6M $51.5M $50.8M $51.3M
Special Dividend Paid
Long-Term Debt Issued $155M $629.8M $291.4M $225.1M $130.5M
Long-Term Debt Repaid -$85.7M -$516.7M -$183.3M -$365.4M -$124M
Repurchase of Common Stock -$5.7M -- $33.2M $11.6M $101.7M
Other Financing Activities -$15.4M -$9.1M -$13.4M -$9.7M -$9.2M
Cash From Financing $64.9M $214.5M $41.4M -$212.4M -$43.7M
 
Beginning Cash (CF) $46.1M $38.6M $11.9M $9.3M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.8M $31.3M -$26.7M -$2.6M $3.9M
Ending Cash (CF) $7.3M $69.9M -$14.8M $6.6M $17M
 
Levered Free Cash Flow $61.2M $48.2M $35.3M $30.7M $41.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.2M -$770K $9.2M -$2M $65.4M
Depreciation & Amoritzation $22.7M $24M $25M $26.4M $29.4M
Stock-Based Compensation $601K $709K $603K $764K $873K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $25.8M $34.5M $31.9M $32.3M $35.1M
 
Capital Expenditures $11.7M $19.7M $14.3M $11.9M $9.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$148.1M -$113.6M $68.1M -$12M $57.4M
 
Dividends Paid (Ex Special Dividend) $11.6M $13M $12.7M $13.1M $13M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $358.4M $105M $13.6M $50.2M --
Long-Term Debt Repaid -$229.4M -$8M -$56.6M -$61.1M --
Repurchase of Common Stock -- $991K $38K $97M $8.8M
Other Financing Activities -$5M -$2.5M -$2.5M -$2.3M --
Cash From Financing $131.9M $80.4M -$58.1M -$18.4M -$44.9M
 
Beginning Cash (CF) $23.2M $16.4M $52.2M $17.2M $65.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6M $1.3M $41.9M $1.8M $47.6M
Ending Cash (CF) $32.7M $17.7M $94.1M $19.1M $113.5M
 
Levered Free Cash Flow $14.1M $14.8M $17.5M $20.5M $25.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2M -$23.9M $56.6M -$18.3M $38.7M
Depreciation & Amoritzation $83.1M $110.7M $102.4M $106.6M $112.8M
Stock-Based Compensation $2.7M $2.5M $3.4M $2.8M $3.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $70.3M $96.6M $100.4M $91.7M $104.4M
 
Capital Expenditures $30.6M $48.8M $62.5M $66.9M $33.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$205.3M -$215.5M $162.4M -$105.6M -$117.3M
 
Dividends Paid (Ex Special Dividend) $44.4M $50.6M $51.1M $51.4M $51.2M
Special Dividend Paid
Long-Term Debt Issued $573.5M $234.8M $307.3M $168M --
Long-Term Debt Repaid -$469M -$156.4M -$437.6M -$133.9M --
Repurchase of Common Stock $2K $4.2M $35.8M $106.6M $14.1M
Other Financing Activities -$7.4M -$13.3M -$9.9M -$9.3M --
Cash From Financing $139.1M $112M -$227M -$21M $61.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2M -$6.8M $35.8M -$35M $48.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.8M $47.8M $38M $24.8M $71.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.7M -$15.1M $59.1M -$8.4M $44.4M
Depreciation & Amoritzation $62.5M $80.1M $76.3M $79.7M $84.9M
Stock-Based Compensation $2.1M $1.9M $2.7M $2.2M $2.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $56.4M $69M $77.4M $79.6M $85.7M
 
Capital Expenditures $11.7M $33.6M $39.4M $47.4M $24.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$188.9M -$137.1M $185.4M -$40.5M -$107M
 
Dividends Paid (Ex Special Dividend) -$10.3M $38.6M $38.1M $38.7M $38.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $545M $150M $165.9M $108.8M $237.9M
Long-Term Debt Repaid -$442.3M -$81.9M -$336.2M -$104.8M -$83.2M
Repurchase of Common Stock -- $4.2M $6.8M $101.7M $14.1M
Other Financing Activities -$6.7M -$10.9M -$7.4M -$7M -$4.9M
Cash From Financing $148.4M $45.9M -$222.5M -$31.1M $74M
 
Beginning Cash (CF) $42.9M $47.2M $120.4M $46.4M $102.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.9M -$22.3M $40.3M $8M $52.7M
Ending Cash (CF) $58.8M $24.9M $160.7M $54.4M $154.8M
 
Levered Free Cash Flow $44.7M $35.3M $38M $32.1M $61.6M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock