Financhill
Buy
68

CAC Quote, Financials, Valuation and Earnings

Last price:
$44.78
Seasonality move :
-0.15%
Day range:
$44.61 - $45.04
52-week range:
$34.53 - $46.80
Dividend yield:
3.75%
P/E ratio:
12.76x
P/S ratio:
2.08x
P/B ratio:
1.12x
Volume:
62.6K
Avg. volume:
78.5K
1-year change:
4.16%
Market cap:
$757.8M
Revenue:
$293.8M
EPS (TTM):
$3.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $183M $198.3M $213.3M $257.4M $293.8M
Revenue Growth (YoY) 10.18% -4.64% 7.55% 20.65% 14.14%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.9M -- -- -- --
Other Inc / (Exp) -- -- -$912K -$12.1M $910K
Operating Expenses $57.4M -$86.6M -$77M -$53.8M -$66.6M
Operating Income -- $86.6M $77M $53.8M $66.6M
 
Net Interest Expenses -- $2.6M $3.7M $12.3M $18.1M
EBT. Incl. Unusual Items $74.4M $86.6M $77M $53.8M $65.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.9M $17.6M $15.6M $10.5M $12.5M
Net Income to Company $59.5M $69M $61.4M $43.4M $53M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $59.5M $68.8M $61.3M $43.3M $53M
 
Basic EPS (Cont. Ops) $3.96 $4.62 $4.18 $2.98 $3.63
Diluted EPS (Cont. Ops) $3.95 $4.60 $4.17 $2.97 $3.62
Weighted Average Basic Share $15M $14.9M $14.6M $14.6M $14.6M
Weighted Average Diluted Share $15M $15M $14.7M $14.6M $14.6M
 
EBITDA -- -- -- -- --
EBIT $95.3M $97.7M $102.1M $147.8M $182.6M
 
Revenue (Reported) $183M $198.3M $213.3M $257.4M $293.8M
Operating Income (Reported) -- $86.6M $77M $53.8M $66.6M
Operating Income (Adjusted) $95.3M $97.7M $102.1M $147.8M $182.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.8M $54.8M $62.8M $74.9M $95M
Revenue Growth (YoY) -5.38% 12.09% 14.7% 19.28% 26.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$5.3M -- --
Operating Expenses -$18.6M -$17.9M -$12M -$16.6M -$26.8M
Operating Income $18.6M $17.9M $12M $16.6M $26.8M
 
Net Interest Expenses $538K $998K $3.3M $4.2M $4.2M
EBT. Incl. Unusual Items $18.6M $17.9M $12M $15.9M $26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $3.6M $2.2M $2.8M $5.3M
Net Income to Company $14.6M $14.3M $9.8M $13.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.6M $14.2M $9.8M $13.1M $21.2M
 
Basic EPS (Cont. Ops) $0.98 $0.97 $0.67 $0.90 $1.25
Diluted EPS (Cont. Ops) $0.97 $0.97 $0.67 $0.89 $1.25
Weighted Average Basic Share $14.9M $14.6M $14.6M $14.6M $16.9M
Weighted Average Diluted Share $15M $14.7M $14.6M $14.6M $17M
 
EBITDA -- -- -- -- --
EBIT $21.3M $24.7M $37.1M $46M $56.1M
 
Revenue (Reported) $48.8M $54.8M $62.8M $74.9M $95M
Operating Income (Reported) $18.6M $17.9M $12M $16.6M $26.8M
Operating Income (Adjusted) $21.3M $24.7M $37.1M $46M $56.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $200.5M $206.4M $250M $284M $352.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$9K -$8.1M -$4.1M --
Operating Expenses -$88.8M -$78.4M -$63.6M -$58.1M -$78.5M
Operating Income $88.8M $78.4M $63.6M $58.1M $78.5M
 
Net Interest Expenses $2.9M $2.8M $10.2M $17.6M $17M
EBT. Incl. Unusual Items $88.8M $78.4M $62.9M $57.3M $68.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18M $15.9M $12.6M $10.5M $11.6M
Net Income to Company $70.8M $62.6M $50.3M $46.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.6M $62.4M $50.2M $46.8M $57.3M
 
Basic EPS (Cont. Ops) $4.73 $4.24 $3.44 $3.21 $3.53
Diluted EPS (Cont. Ops) $4.71 $4.23 $3.44 $3.20 $3.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $100.9M $93.9M $142.1M $173.4M $186.2M
 
Revenue (Reported) $200.5M $206.4M $250M $284M $352.4M
Operating Income (Reported) $88.8M $78.4M $63.6M $58.1M $78.5M
Operating Income (Adjusted) $100.9M $93.9M $142.1M $173.4M $186.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $139.2M $154.6M $191.5M $218.2M $276.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.8M -- -- -- --
Other Inc / (Exp) -- -$9K -$7.2M $910K --
Operating Expenses $11M -$57.7M -$44.3M -$47.8M -$59.7M
Operating Income $18.6M $57.7M $44.3M $47.8M $59.7M
 
Net Interest Expenses $538K $2.3M $8.8M $14.1M $13.1M
EBT. Incl. Unusual Items $65.9M $57.7M $43.6M $47.1M $50.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.4M $11.7M $8.7M $8.7M $7.8M
Net Income to Company $52.5M $46.1M $34.9M $38.3M $21.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.5M $46M $34.9M $38.3M $42.6M
 
Basic EPS (Cont. Ops) $3.51 $3.13 $2.39 $2.63 $2.52
Diluted EPS (Cont. Ops) $3.49 $3.12 $2.39 $2.62 $2.51
Weighted Average Basic Share $44.8M $44M $43.7M $43.7M $50.7M
Weighted Average Diluted Share $45M $44.2M $43.8M $43.9M $50.9M
 
EBITDA -- -- -- -- --
EBIT $74.3M $70.5M $110.5M $136.1M $139.7M
 
Revenue (Reported) $139.2M $154.6M $191.5M $218.2M $276.8M
Operating Income (Reported) $18.6M $57.7M $44.3M $47.8M $59.7M
Operating Income (Adjusted) $74.3M $70.5M $110.5M $136.1M $139.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $145.8M $38.9M $50.6M $77.6M $62.4M
Short Term Investments $1.1B $1.5B $695.9M $625.8M $572.6M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $233M $91.4M $118.9M $236.2M
 
Property Plant And Equipment $39.9M $50.4M $48.3M $46.5M $47.4M
Long-Term Investments $1.1B $223.2M $70.8M $71M $212.5M
Goodwill $94.7M $94.7M $94.7M $94.7M $94.7M
Other Intangibles $2.8M $2.2M $1.6M $971K $415K
Other Long-Term Assets -- -- -- -- --
Total Assets $4.9B $5.5B $5.7B $5.7B $5.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $68.7M $285M $325M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $162.4M $2.8B $3.2B $3B $1.8B
 
Long-Term Debt $84.3M $58.4M $58M $57.1M $58.2M
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $5B $5.2B $5.2B $5.3B
 
Common Stock $131.1M $123.1M $115.1M $115.6M $116.4M
Other Common Equity Adj -$4.6M -$1.8M $5.9M $6.1M $9M
Common Equity $529.3M $541.3M $451.3M $495.1M $531.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $529.3M $541.3M $451.3M $495.1M $531.2M
 
Total Liabilities and Equity $4.9B $5.5B $5.7B $5.7B $5.8B
Cash and Short Terms $1.3B $1.7B $771.3M $725.6M $787.5M
Total Debt $84.3M $58.7M $58.3M $57.4M $58.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $55.7M $55.1M $91.3M $69.5M $73M
Short Term Investments $1.3B $652.1M $530.8M $578.1M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $384.2M $85.7M $230.6M $160.6M $124.8M
 
Property Plant And Equipment $38.4M $36.2M $35.1M $35.8M $50.6M
Long-Term Investments $376.7M $76.9M $189.7M $120.3M $85.2M
Goodwill $94.7M $94.7M $94.7M $94.7M --
Other Intangibles $2.4M $1.7M $1.1M $554K --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.5B $5.6B $5.8B $5.7B $7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $152.2M $260M $325M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $1.7B $3.1B $2.9B $4.1B
 
Long-Term Debt $44.3M $44.3M $62.3M $65.2M $87.9M
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.1B $5.3B $5.2B $6.3B
 
Common Stock $127.9M $114.5M $114.8M $116.1M $215.1M
Other Common Equity Adj -$1.4M $6.5M $9.3M $4.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $546M $431M $463.3M $529.9M $676.4M
 
Total Liabilities and Equity $5.5B $5.6B $5.8B $5.7B $7B
Cash and Short Terms $1.7B $734.1M $742.3M $717.6M --
Total Debt $255.9M $44.3M $62.6M $65.3M $88.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.5M $69M $61.4M $43.4M $53M
Depreciation & Amoritzation $4.5M $4.4M $4.1M $4M $3.9M
Stock-Based Compensation $1.8M $2.4M $2.6M $2.8M $2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $18.2M $94.7M $101.3M $70.8M $59.5M
 
Capital Expenditures $2.9M $1.9M $2.2M $2.6M $5.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$294.5M -$601.1M -$483.8M -$10.3M $31.8M
 
Dividends Paid (Ex Special Dividend) -$19.8M $21.1M $23.5M $24.5M $24.6M
Special Dividend Paid
Long-Term Debt Issued $25M $49.2M $53.6M $220.4M $375M
Long-Term Debt Repaid -$10.1M -$40.2M -$160K -$168K -$360.3M
Repurchase of Common Stock -$9.7M $10.1M $10.2M $2M $1.6M
Other Financing Activities -- -- -- -- -$246K
Cash From Financing $346.4M $581.2M $237.3M -$36.1M $23.9M
 
Beginning Cash (CF) $75.6M $145.8M $220.6M $75.4M $99.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.1M $74.9M -$145.2M $24.4M $115.2M
Ending Cash (CF) $145.8M $220.6M $75.4M $99.8M $215M
 
Levered Free Cash Flow $15.3M $92.9M $99.1M $68.1M $53.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.6M $14.3M $9.8M $13.1M --
Depreciation & Amoritzation $1.1M -- -- -- --
Stock-Based Compensation $493K $522K $543K $623K $790K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $20.9M $15.9M $45.9M -$17.7M $36.1M
 
Capital Expenditures $373K $396K $686K $1.7M $689K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$86.9M -$93M $70.9M $33M -$82M
 
Dividends Paid (Ex Special Dividend) $5.4M $5.9M $6.1M $6.1M $7.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $41.1M -$159.9M $22M $133.7M --
Long-Term Debt Repaid -$38K -$39K -$41K -$170M --
Repurchase of Common Stock $4.9M $2.6M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $341.9M $82.7M $446K $18.7M $30.9M
 
Beginning Cash (CF) $103.7M $76.4M $94.3M $105.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $275.9M $5.6M $117.2M $34M -$15M
Ending Cash (CF) $379.7M $82M $211.5M $139.5M --
 
Levered Free Cash Flow $20.5M $15.5M $45.2M -$19.5M $35.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $70.8M $62.6M $50.3M $46.8M --
Depreciation & Amoritzation $4.4M $4.2M $3.9M $3.9M --
Stock-Based Compensation $2.4M $2.4M $2.5M $3.2M $3.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $93.1M $104.9M $104.1M $4.8M $85M
 
Capital Expenditures $1.9M $1.7M $2.6M $4.4M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$376M -$536.8M -$106.6M $7M -$75.4M
 
Dividends Paid (Ex Special Dividend) $20.7M $23M $24.2M $24.5M $27.5M
Special Dividend Paid
Long-Term Debt Issued $49.1M $56K $258.5M $271.2M --
Long-Term Debt Repaid -$40.2M -$157K -$166K -$225.3M --
Repurchase of Common Stock $5.5M $15.1M $2.3M $1.6M -$37K
Other Financing Activities -- -- -- -- --
Cash From Financing $316.1M $134.3M $132M -$83.8M -$50.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.3M -$297.6M $129.5M -$72M -$40.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $91.2M $103.2M $101.5M $328K $79M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $52.5M $46.1M $34.9M $38.3M $21.4M
Depreciation & Amoritzation $3.3M $1.1M $963K $954K $5.8M
Stock-Based Compensation $2M $2M $2M $2.3M $2.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $105.4M $80.8M $83.7M $17.7M $43.2M
 
Capital Expenditures $1.5M $1.3M $1.7M $3.5M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$459.6M -$360.5M $16.7M $34M -$73.2M
 
Dividends Paid (Ex Special Dividend) -$4.9M $17.7M $18.4M $18.4M $21.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49.1M -$0 $205M $255.7M $33.2M
Long-Term Debt Repaid -$40.1M -$119K -$125K -$225.2M -$45.2M
Repurchase of Common Stock $4.9M $10M $2M $1.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing $588M $141.1M $35.7M -$11.9M -$86M
 
Beginning Cash (CF) $617.8M $436.4M $245.4M $382.1M $434.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $233.9M -$138.6M $136.1M $39.7M -$116.1M
Ending Cash (CF) $851.6M $297.8M $381.5M $421.8M $333.2M
 
Levered Free Cash Flow $103.8M $79.5M $81.9M $14.1M $39.2M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock