Financhill
Buy
60

CASS Quote, Financials, Valuation and Earnings

Last price:
$42.19
Seasonality move :
1.36%
Day range:
$41.84 - $42.51
52-week range:
$36.07 - $47.00
Dividend yield:
2.96%
P/E ratio:
18.13x
P/S ratio:
2.74x
P/B ratio:
2.27x
Volume:
80.6K
Avg. volume:
94.4K
1-year change:
1.25%
Market cap:
$552M
Revenue:
$219.9M
EPS (TTM):
$2.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $139.9M $155.2M $187.3M $213.2M $219.9M
Revenue Growth (YoY) -7.92% 4.77% 20.7% 13.84% 3.13%
 
Cost of Revenues -- $6.3M $8.2M $21.1M $26.2M
Gross Profit -- $148.8M $179.1M $192.1M $193.7M
Gross Profit Margin -- 95.91% 95.63% 90.1% 88.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- -$46K
Operating Expenses $91.1M $115M $136.2M $154.6M $169.4M
Operating Income -- $33.8M $42.9M $37.5M $24.2M
 
Net Interest Expenses -- -- -- $116K $1K
EBT. Incl. Unusual Items $30.3M $33.8M $42.9M $37.4M $24.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M $5.2M $8M $7.3M $5.1M
Net Income to Company $25.2M $28.6M $34.9M $30.1M $19.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.2M $28.6M $34.9M $30.1M $19.2M
 
Basic EPS (Cont. Ops) $1.75 $2.03 $2.58 $2.22 $1.42
Diluted EPS (Cont. Ops) $1.73 $2.00 $2.53 $2.18 $1.39
Weighted Average Basic Share $14.4M $14.1M $13.6M $13.5M $13.5M
Weighted Average Diluted Share $14.6M $14.3M $13.8M $13.8M $13.8M
 
EBITDA -- $38.9M $49M $41.9M $30.7M
EBIT $32.7M $33.7M $44.3M $36.9M $24.7M
 
Revenue (Reported) $139.9M $155.2M $187.3M $213.2M $219.9M
Operating Income (Reported) -- $33.8M $42.9M $37.5M $24.2M
Operating Income (Adjusted) $32.7M $33.7M $44.3M $36.9M $24.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39.3M $48.5M $54M $51.5M $54M
Revenue Growth (YoY) 8.52% 23.52% 11.23% -4.54% 4.81%
 
Cost of Revenues $3.5M $3.4M $5.9M $6.6M $5.9M
Gross Profit $35.8M $45.1M $48.1M $44.9M $48.1M
Gross Profit Margin 91.2% 92.9% 89.13% 87.2% 89.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $27.9M $34.2M $39M $41.2M $36.5M
Operating Income $8M $10.9M $9.2M $3.8M $11.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8M $10.9M $9.2M $3.8M $11.6M
Earnings of Discontinued Ops. -- -- -- -$90K -$106K
Income Tax Expense $1.2M $2.1M $1.8M $736K $2.4M
Net Income to Company $6.8M $8.8M $7.4M $2.9M $9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $8.8M $7.4M $3M $9.2M
 
Basic EPS (Cont. Ops) $0.48 $0.65 $0.55 $0.22 $0.69
Diluted EPS (Cont. Ops) $0.48 $0.64 $0.54 $0.21 $0.68
Weighted Average Basic Share $14M $13.5M $13.5M $13.5M $13.1M
Weighted Average Diluted Share $14.3M $13.8M $13.8M $13.8M $13.4M
 
EBITDA $11.5M $14.1M $10.5M $11.6M $13.2M
EBIT $8.3M $11.4M $9.3M $10.2M $11.4M
 
Revenue (Reported) $39.3M $48.5M $54M $51.5M $54M
Operating Income (Reported) $8M $10.9M $9.2M $3.8M $11.6M
Operating Income (Adjusted) $8.3M $11.4M $9.3M $10.2M $11.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $151.9M $176.7M $209.6M $206.8M $209.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.6M $10.1M $17.4M $25.7M $24.2M
Gross Profit $138.3M $166.5M $192.2M $181.2M $184.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$13K --
Operating Expenses $105.7M $126.2M $153.9M $152.6M $150.4M
Operating Income $32.7M $40.4M $38.3M $28.6M $34.5M
 
Net Interest Expenses -- -- $116K -- --
EBT. Incl. Unusual Items $32.7M $40.4M $38.2M $28.6M $34.5M
Earnings of Discontinued Ops. -- -- -- $174K $4M
Income Tax Expense $5.3M $7.1M $7.2M $5.8M $7M
Net Income to Company $27.3M $33.3M $30.9M $23M $31.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.3M $33.3M $30.9M $22.8M $27.5M
 
Basic EPS (Cont. Ops) $1.92 $2.45 $2.28 $1.70 $2.37
Diluted EPS (Cont. Ops) $1.89 $2.41 $2.24 $1.67 $2.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $44.1M $50.5M $42.3M $41.9M $40.4M
EBIT $31.9M $42M $38.4M $36.6M $33.3M
 
Revenue (Reported) $151.9M $176.7M $209.6M $206.8M $209.1M
Operating Income (Reported) $32.7M $40.4M $38.3M $28.6M $34.5M
Operating Income (Adjusted) $31.9M $42M $38.4M $36.6M $33.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $113.6M $135.7M $158M $151.6M $154M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5M $9.7M $15.1M $19.7M $17.8M
Gross Profit $35.8M $126.1M $142.9M $132M $136.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.4M -- -- -- --
Other Inc / (Exp) -- -- -- -$13K -$3.6M
Operating Expenses $73.7M $94.3M $115.8M $113.7M $107.5M
Operating Income $8M $31.7M $27.1M $18.2M $28.8M
 
Net Interest Expenses -- -- $116K -- --
EBT. Incl. Unusual Items $25.2M $31.7M $27M $18.2M $28.8M
Earnings of Discontinued Ops. -- -- -- $174K $4M
Income Tax Expense $4.3M $6.1M $5.4M $3.8M $5.8M
Net Income to Company $20.9M $25.6M $21.6M $14.6M $26.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.9M $25.6M $21.6M $14.4M $22.9M
 
Basic EPS (Cont. Ops) $1.46 $1.89 $1.60 $1.08 $2.03
Diluted EPS (Cont. Ops) $1.45 $1.86 $1.56 $1.06 $1.99
Weighted Average Basic Share $42.6M $40.7M $40.7M $40.6M $39.8M
Weighted Average Diluted Share $43.3M $41.4M $41.5M $41.4M $40.6M
 
EBITDA $11.5M $40.9M $30.4M $30.4M $32.9M
EBIT $26.1M $32.6M $26.8M $26.4M $27.5M
 
Revenue (Reported) $113.6M $135.7M $158M $151.6M $154M
Operating Income (Reported) $8M $31.7M $27.1M $18.2M $28.8M
Operating Income (Adjusted) $26.1M $32.6M $26.8M $26.4M $27.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $670.5M $514.9M $200.9M $372.5M $349.7M
Short Term Investments $357.7M $673.5M $754.5M $627.1M $528M
Accounts Receivable, Net -- $5M $95.8M $110.7M $55.9M
Inventory -- -- -- -- --
Prepaid Expenses $194.6M $291.4M $293.8M $198.9M $208.5M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $514.9M $200.9M $372.5M $349.7M
 
Property Plant And Equipment $18.1M $18.1M $29.2M $38.2M $41.2M
Long-Term Investments $357.7M $673.5M $754.5M $627.1M $528M
Goodwill $14.3M $14.3M $17.3M $17.3M $21.4M
Other Intangibles $3.4M $2.6M $4.1M $3.3M $5M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2.6B $2.6B $2.5B $2.4B
 
Accounts Payable $835.4M $1.1B $1.1B $1.1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $835.4M $1.1B $1.1B $1.1B $1.2B
 
Long-Term Debt -- -- $8.2M $7.2M $6.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.3B $2.4B $2.2B $2.2B
 
Common Stock $7.8M $7.8M $7.8M $7.8M $7.8M
Other Common Equity Adj -$15K $453K -$59.3M -$47.5M -$45.2M
Common Equity $261.2M $245.8M $206.3M $229.8M $229M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $261.2M $245.8M $206.3M $229.8M $229M
 
Total Liabilities and Equity $2.2B $2.6B $2.6B $2.5B $2.4B
Cash and Short Terms $1B $514.9M $200.9M $372.5M $349.7M
Total Debt -- -- $8.2M $7.2M $6.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $500.3M $347M $408.4M $230.6M $258.6M
Short Term Investments $541.1M $763.8M $615.9M $550.8M --
Accounts Receivable, Net -- -- $28.7M $30.9M --
Inventory -- -- -- -- --
Prepaid Expenses $266.4M $269.2M $258.6M $207.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $500.3M $347M $408.4M $230.6M $258.6M
 
Property Plant And Equipment $22.3M $28.8M $34.7M $41.6M $34.8M
Long-Term Investments $541.1M $763.8M $615.9M $550.8M $717.4M
Goodwill $14.3M $17.3M $17.3M $17.3M --
Other Intangibles $2.8M $4.3M $3.5M $2.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3B $2.6B $2.5B $2.3B $2.5B
 
Accounts Payable $905.5M $1.1B $1.1B $936.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $907.2M $1.1B $1.1B $937.8M $1.1B
 
Long-Term Debt $3.5M $8.4M $7.4M $6.4M $3.9M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.4B $2.3B $2B $2.2B
 
Common Stock $7.8M $7.8M $7.8M $7.8M $7.8M
Other Common Equity Adj -$5.6M -$66.4M -$66.9M -$39.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $247.6M $191.7M $206.2M $237.6M $243.4M
 
Total Liabilities and Equity $2.3B $2.6B $2.5B $2.3B $2.5B
Cash and Short Terms $500.3M $347M $408.4M $230.6M $258.6M
Total Debt $5.2M $8.4M $7.4M $6.4M $3.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $25.2M $28.6M $34.9M $30.1M $19.2M
Depreciation & Amoritzation $5.3M $5.2M $4.7M $5M $6M
Stock-Based Compensation $2.3M $2.9M $6.7M $4.1M $3.2M
Change in Accounts Receivable $756K -$602K -$2.5M -$3.8M -$3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $47.8M $34.5M $51.6M $36.9M $38.9M
 
Capital Expenditures $2M $4.4M $5.9M $14.3M $9.3M
Cash Acquisitions -- -- $4.8M -- $3M
Cash From Investing -$43.9M -$528.5M -$306.4M $284.7M $4M
 
Dividends Paid (Ex Special Dividend) -$15.6M $15.4M $15.4M $16M $16.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6.8M $31M $5.3M $5.8M $7.2M
Other Financing Activities $209.4M $214.2M -$74.2M -$11.9M $131M
Cash From Financing $462.7M $338.4M -$59.2M -$150.1M -$65.6M
 
Beginning Cash (CF) $204M $12.3M $21M $20.9M $19.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $466.6M -$155.6M -$314M $171.5M -$22.7M
Ending Cash (CF) $670.5M -$143.3M -$293M $192.4M -$3.4M
 
Levered Free Cash Flow $45.8M $30.2M $45.7M $22.6M $29.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.8M $8.8M $7.4M $2.9M $9.1M
Depreciation & Amoritzation $3.2M $2.7M $1.2M $1.4M $1.7M
Stock-Based Compensation $1.1M $1.3M $938K $863K $1M
Change in Accounts Receivable $503K -$735K $4.2M -$5.3M -$180K
Change in Inventories -- -- -- -- --
Cash From Operations $8.9M $9.7M $12.4M -$198K $12.3M
 
Capital Expenditures $811K $877K $3M $2M $1M
Cash Acquisitions -- $4.4M -- -- --
Cash From Investing -$150M -$86.2M $30.8M -$8.4M -$96M
 
Dividends Paid (Ex Special Dividend) $3.8M $3.8M $3.9M $4.1M $4.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $13.7M -- $2.8M $2.7M $6.7M
Other Financing Activities -$34M $125.9M $115.7M -$8.7M --
Cash From Financing $19.8M $162.2M $94.8M $15.5M $124.1M
 
Beginning Cash (CF) $25.6M $14.8M $23.6M $29.1M $30.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$121.3M $85.8M $138M $6.8M $40.5M
Ending Cash (CF) -$95.6M $100.6M $161.5M $36M $71.1M
 
Levered Free Cash Flow $8.1M $8.9M $9.4M -$2.2M $11.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.3M $33.3M $30.9M $23M $31.5M
Depreciation & Amoritzation $12.2M $4.1M $36K $5.3M $7.1M
Stock-Based Compensation $2.6M $4.8M $6.1M $2.9M $3.7M
Change in Accounts Receivable -$1.2M -$2.5M -$1.2M -$6.6M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $38.4M $44.7M $40.2M $27.9M $51.2M
 
Capital Expenditures $3M $5.9M $11M $13.3M $6.4M
Cash Acquisitions -- $4.4M $389K -- $3M
Cash From Investing -$251.4M -$502.3M $137.7M $94.5M -$146.3M
 
Dividends Paid (Ex Special Dividend) $15.5M $15.3M $15.9M $16.3M $16.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $20.3M $17.3M $5.2M $4.3M $21.3M
Other Financing Activities $133.5M $194.6M -$43M -$149.7M --
Cash From Financing $273.9M $304.4M -$116.5M -$300.3M $123.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.9M -$153.3M $61.4M -$177.9M $28.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $35.4M $38.7M $29.2M $14.6M $44.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $20.9M $25.6M $21.6M $14.6M $26.9M
Depreciation & Amoritzation $9.3M $8.3M $3.6M $4M $5.4M
Stock-Based Compensation $2.6M $4.5M $3.8M $2.5M $3.2M
Change in Accounts Receivable -$628K -$2.5M -$1.2M -$4M -$349K
Change in Inventories -- -- -- -- --
Cash From Operations $30.7M $40.8M $29.4M $20.3M $32.6M
 
Capital Expenditures $2.7M $4.3M $9.4M $8.3M $4.9M
Cash Acquisitions -- $4.4M -- -- --
Cash From Investing -$276M -$249.9M $194.2M $4.1M -$146.1M
 
Dividends Paid (Ex Special Dividend) -$3.9M $11.5M $11.9M $12.3M $12.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $8.5M $5.3M $5.2M $3.7M $17.7M
Other Financing Activities $69.2M $49.7M $80.9M -$56.9M -$98.6M
Cash From Financing $75.1M $41.1M -$16.1M -$166.4M $22.4M
 
Beginning Cash (CF) $1.3B $57.4M $79M $52.2M $48.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$170.2M -$167.9M $207.5M -$141.9M -$91.1M
Ending Cash (CF) $1.1B -$110.5M $286.5M -$89.7M -$42.9M
 
Levered Free Cash Flow $28M $36.5M $20M $12M $27.6M

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