Financhill
Buy
61

COFS Quote, Financials, Valuation and Earnings

Last price:
$30.49
Seasonality move :
0.3%
Day range:
$30.43 - $31.33
52-week range:
$24.89 - $36.57
Dividend yield:
3.69%
P/E ratio:
22.48x
P/S ratio:
1.88x
P/B ratio:
1.02x
Volume:
127.1K
Avg. volume:
178.5K
1-year change:
-14.1%
Market cap:
$460.2M
Revenue:
$138.9M
EPS (TTM):
$1.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $78.6M $83.3M $90.1M $114.1M $138.9M
Revenue Growth (YoY) 88.68% 6.07% 8.11% 26.69% 21.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2M $439K -$1.8M -$317K $195K
Operating Expenses -$18.9M -$26.5M -$27.7M -$25.6M -$34.1M
Operating Income $18.9M $26.5M $27.7M $25.6M $34.1M
 
Net Interest Expenses $220K $22K $117K $1.8M $11.5M
EBT. Incl. Unusual Items $18.9M $26.5M $27.7M $25.6M $33.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $4.5M $4M $4.3M $6.4M
Net Income to Company $15.6M $22M $23.6M $21.3M $26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.6M $22M $23.6M $21.3M $26.7M
 
Basic EPS (Cont. Ops) $2.08 $2.87 $3.15 $2.82 $3.27
Diluted EPS (Cont. Ops) $2.07 $2.86 $3.14 $2.81 $3.25
Weighted Average Basic Share $7.5M $7.7M $7.5M $7.5M $8.2M
Weighted Average Diluted Share $7.5M $7.7M $7.5M $7.6M $8.2M
 
EBITDA -- -- -- -- --
EBIT $23.5M $30.5M $35.4M $58.7M $79.8M
 
Revenue (Reported) $78.6M $83.3M $90.1M $114.1M $138.9M
Operating Income (Reported) $18.9M $26.5M $27.7M $25.6M $34.1M
Operating Income (Adjusted) $23.5M $30.5M $35.4M $58.7M $79.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.5M $22.7M $30.1M $36.3M $61.4M
Revenue Growth (YoY) -1.12% 5.51% 33.05% 20.36% 69.2%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$28K -$701K -$205K $277K --
Operating Expenses -$6.9M -$6.9M -$6.2M -$9.9M -$18.3M
Operating Income $6.9M $6.9M $6.2M $9.9M $18.3M
 
Net Interest Expenses $18K $5K $2.6M $2.9M $2.7M
EBT. Incl. Unusual Items $6.9M $6.9M $6.2M $9.3M $18.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $1.1M $1.1M $1.9M $3.6M
Net Income to Company $5.7M $5.8M $5.1M $7.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.7M $5.8M $5.1M $7.3M $14.7M
 
Basic EPS (Cont. Ops) $0.75 $0.77 $0.68 $0.86 $0.98
Diluted EPS (Cont. Ops) $0.75 $0.77 $0.68 $0.85 $0.97
Weighted Average Basic Share $7.6M $7.5M $7.5M $8.6M $15M
Weighted Average Diluted Share $7.6M $7.5M $7.6M $8.6M $15.1M
 
EBITDA -- -- -- -- --
EBIT $7.9M $8.8M $16.3M $20.7M $35.4M
 
Revenue (Reported) $21.5M $22.7M $30.1M $36.3M $61.4M
Operating Income (Reported) $6.9M $6.9M $6.2M $9.9M $18.3M
Operating Income (Adjusted) $7.9M $8.8M $16.3M $20.7M $35.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $83.1M $84.4M $106.7M $134.6M $202.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $493K -$1.8M -$480K $451K --
Operating Expenses -$25.3M -$23.7M -$26.9M -$31.4M -$44M
Operating Income $25.3M $23.7M $26.9M $31.4M $44M
 
Net Interest Expenses $23K $9K $5.4M $6.5M $10.8M
EBT. Incl. Unusual Items $25.3M $26M $26.9M $30.7M $26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $4.1M $4.2M $5.9M $4.7M
Net Income to Company $21.1M $22M $22.7M $24.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.1M $22M $22.7M $24.9M $21.5M
 
Basic EPS (Cont. Ops) $2.73 $2.93 $3.01 $3.17 $1.38
Diluted EPS (Cont. Ops) $2.73 $2.92 $3.01 $3.16 $1.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $29.2M $31.6M $51.8M $77.1M $86.2M
 
Revenue (Reported) $83.1M $84.4M $106.7M $134.6M $202.4M
Operating Income (Reported) $25.3M $23.7M $26.9M $31.4M $44M
Operating Income (Adjusted) $29.2M $31.6M $51.8M $77.1M $86.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $62.4M $65.8M $82.3M $102.8M $166.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $464K -$1.8M -$527K $241K $346K
Operating Expenses -$20.4M -$19.9M -$19.1M -$24.9M -$34.8M
Operating Income $20.4M $19.9M $19.1M $24.9M $34.8M
 
Net Interest Expenses $21K $8K $5.3M $6.3M $8.1M
EBT. Incl. Unusual Items $20.4M $19.9M $19.1M $24.3M $17.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $3M $3.2M $4.7M $3.1M
Net Income to Company $17M $17M $16M $19.6M -$372K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17M $17M $16M $19.6M $14.3M
 
Basic EPS (Cont. Ops) $2.20 $2.26 $2.12 $2.47 $0.58
Diluted EPS (Cont. Ops) $2.20 $2.26 $2.12 $2.46 $0.57
Weighted Average Basic Share $23.2M $22.5M $22.6M $23.7M $40.7M
Weighted Average Diluted Share $23.2M $22.5M $22.6M $23.8M $40.7M
 
EBITDA -- -- -- -- --
EBIT $23.3M $24.4M $40.8M $59.3M $65.8M
 
Revenue (Reported) $62.4M $65.8M $82.3M $102.8M $166.3M
Operating Income (Reported) $20.4M $19.9M $19.1M $24.9M $34.8M
Operating Income (Adjusted) $23.3M $24.4M $40.8M $59.3M $65.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $79.2M $31.5M $43.6M $55.1M $96.4M
Short Term Investments $574.8M $1.1B $529.7M $514.6M $479.1M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $79.8M $32.1M $43.9M $55.6M $104.3M
 
Property Plant And Equipment $29.5M $29.9M $28.2M $29.8M $27.1M
Long-Term Investments $21.3M $18.6M $23M $23.5M $46.7M
Goodwill $60.5M $59.9M $59.9M $59.9M $59.9M
Other Intangibles $5.3M $4M $2.8M $1.9M $1.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $2.4B $2.4B $2.6B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $50M $50M $20M $155M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.5B $1.7B $2B $2B
 
Long-Term Debt $6M $35M $35.8M $65.9M $56.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.1B $2.2B $2.4B $2.5B
 
Common Stock $178.8M $171.9M $172.3M $173.5M $206.8M
Other Common Equity Adj $11M -$2.6M -$71.8M -$51.6M -$37.8M
Common Equity $227.3M $221.7M $168.9M $195.6M $260.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $227.3M $221.7M $168.9M $195.6M $260.4M
 
Total Liabilities and Equity $1.9B $2.4B $2.4B $2.6B $2.7B
Cash and Short Terms $654.3M $1.1B $573.7M $570M $575.9M
Total Debt $9.3M $35M $35.8M $235.9M $211.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $59.4M $51.1M $144.3M $145.6M $97.9M
Short Term Investments $1B $530.1M $490.8M $497.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $59.9M $51.5M $144.8M $146.5M $103.9M
 
Property Plant And Equipment $30M $28.9M $29.6M $27.1M $46.2M
Long-Term Investments $15.9M $45.9M $45M $23.8M $47.1M
Goodwill $59.9M $59.9M $59.9M $59.9M --
Other Intangibles $4.3M $3.1M $2.1M $1.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3B $2.4B $2.6B $2.7B $4.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $190M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $543.2M $599.4M $532M $521.1M $1.1B
 
Long-Term Debt $35M $35.2M $215.4M $55.7M $98.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.4B $2.5B $3.8B
 
Common Stock $173.9M $172M $173.2M $206.4M $398.7M
Other Common Equity Adj $2M -$79M -$62.5M -$45.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $225.1M $156.7M $181.2M $247.7M $449.6M
 
Total Liabilities and Equity $2.3B $2.4B $2.6B $2.7B $4.3B
Cash and Short Terms $1.1B $581.6M $635.5M $643.5M --
Total Debt $35M $35.2M $215.4M $245.7M $246.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.6M $22M $23.6M $21.3M $26.7M
Depreciation & Amoritzation $7.7M $12.4M $13.3M $12.4M $12.3M
Stock-Based Compensation $512K $812K $958K $1M $720K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.5M $29.7M $39.2M $45.2M $48.6M
 
Capital Expenditures $1.9M $12.8M $1.2M $4.2M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$251.7M -$513.4M -$84.6M -$180.1M -$97.9M
 
Dividends Paid (Ex Special Dividend) $6.2M $7.2M $7.6M $7.9M $9M
Special Dividend Paid
Long-Term Debt Issued $10.1M $87.5M $726M $420M $315M
Long-Term Debt Repaid -$33.9M -$14.3M -$726M -$270M -$340M
Repurchase of Common Stock -- $7.8M $767K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $262.2M $436M $57.5M $146.4M $90.6M
 
Beginning Cash (CF) $59.6M $79.5M $31.9M $43.9M $55.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20M -$47.6M $12.1M $11.5M $41.3M
Ending Cash (CF) $79.5M $31.9M $43.9M $55.4M $96.8M
 
Levered Free Cash Flow $7.6M $16.9M $38M $41M $46.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.7M $5.8M $5.1M $7.3M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $192K $233K $254K -$35K $242K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.8M $7.7M $28.1M -$6.1M $15.3M
 
Capital Expenditures $732K $537K $1.2M $253K $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$197.4M -$5.7M -$25.2M -$60.7M -$42.1M
 
Dividends Paid (Ex Special Dividend) $1.9M $1.9M $2M $2.4M $4.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $2.7M -- -- -- $214K
Other Financing Activities -- -- -- -- --
Cash From Financing $156M $9.2M $64.9M $111.6M -$30.5M
 
Beginning Cash (CF) $95.3M $40.3M $76.8M $101M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.5M $11.2M $67.9M $44.9M -$57.3M
Ending Cash (CF) $59.8M $51.5M $144.7M $145.9M --
 
Levered Free Cash Flow $5.1M $7.2M $26.9M -$6.3M $13.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.1M $22M $22.7M $24.9M --
Depreciation & Amoritzation $11.2M $13.7M $12.5M $12.3M --
Stock-Based Compensation $771K $942K $973K $805K $803K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $24.2M $39.7M $65.7M $13.4M $41.8M
 
Capital Expenditures $2.5M $11.8M $3.4M $1.8M $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$517.3M -$182.9M -$121.5M -$141.2M $183.3M
 
Dividends Paid (Ex Special Dividend) $7M $7.5M $7.8M $8.5M $15.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $5.6M $2.9M $85K -- $2.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $434.9M $134.9M $149M $129M -$272M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.1M -$8.3M $93.2M $1.3M -$47M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21.8M $27.9M $62.3M $11.6M $36.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17M $17M $16M $19.6M -$372K
Depreciation & Amoritzation $2.6M $3.3M $3.1M $3.1M $9M
Stock-Based Compensation $596K $726K $741K $541K $624K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $20.3M $30.3M $56.8M $25M $17.8M
 
Capital Expenditures $2.2M $1.2M $3.5M $1M $4.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$389.3M -$58.8M -$95.6M -$56.6M $224.9M
 
Dividends Paid (Ex Special Dividend) $5.3M $5.6M $5.9M $6.5M $12.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $5.6M $682K -- -- $2.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $349.3M $48.1M $139.5M $122.2M -$240.5M
 
Beginning Cash (CF) $310.2M $162.2M $175.9M $306.6M $236.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.7M $19.6M $100.7M $90.5M $2.2M
Ending Cash (CF) $290.4M $181.8M $276.7M $397.1M $295.7M
 
Levered Free Cash Flow $18.1M $29.1M $53.4M $24M $13.3M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock