Financhill
Buy
72

COFS Quote, Financials, Valuation and Earnings

Last price:
$35.63
Seasonality move :
-2.88%
Day range:
$33.97 - $36.26
52-week range:
$21.52 - $38.15
Dividend yield:
3.04%
P/E ratio:
11.36x
P/S ratio:
3.18x
P/B ratio:
1.30x
Volume:
119.5K
Avg. volume:
28.7K
1-year change:
18.06%
Market cap:
$321.5M
Revenue:
$80.8M
EPS (TTM):
$3.16
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $36.9M $73.8M $79.8M $81.4M $80.8M
Revenue Growth (YoY) 27.45% 99.69% 8.22% 1.94% -0.73%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $27.6M $31M $31.9M $33.9M
Other Inc / (Exp) $22K $1.2M $439K -$1.8M -$317K
Operating Expenses $15.3M $29.1M $32.3M $33M $34.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.5M $18.9M $26.5M $27.7M $25.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $3.3M $4.5M $4M $4.3M
Net Income to Company $7.2M $15.6M $22M $23.6M $21.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.2M $15.6M $22M $23.6M $21.3M
 
Basic EPS (Cont. Ops) $1.58 $2.08 $2.87 $3.15 $2.82
Diluted EPS (Cont. Ops) $1.58 $2.07 $2.86 $3.15 $2.82
Weighted Average Basic Share $4.5M $7.5M $7.7M $7.5M $7.5M
Weighted Average Diluted Share $4.5M $7.5M $7.7M $7.5M $7.6M
 
EBITDA -- -- -- -- --
EBIT $13.2M $23.5M $30.5M $35.4M $58.7M
 
Revenue (Reported) $36.9M $73.8M $79.8M $81.4M $80.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $13.2M $23.5M $30.5M $35.4M $58.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.4M $20.4M $20.4M $19.9M $25.1M
Revenue Growth (YoY) 171.66% 0.15% -0.16% -2.23% 26.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4M $8M $8.1M $8.6M $8.9M
Other Inc / (Exp) -$273K -$28K -$701K -$205K $277K
Operating Expenses $8.8M $8.3M $8.4M $8.8M $8.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.6M $6.9M $6.9M $6.2M $9.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $785K $1.2M $1.1M $1.1M $1.9M
Net Income to Company $3.8M $5.7M $5.8M $5.1M $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.8M $5.7M $5.8M $5.1M $7.3M
 
Basic EPS (Cont. Ops) $0.49 $0.75 $0.77 $0.68 $0.86
Diluted EPS (Cont. Ops) $0.49 $0.75 $0.77 $0.68 $0.85
Weighted Average Basic Share $7.8M $7.6M $7.5M $7.5M $8.6M
Weighted Average Diluted Share $7.8M $7.6M $7.5M $7.6M $8.6M
 
EBITDA -- -- -- -- --
EBIT $5.7M $7.9M $8.8M $16.3M $20.7M
 
Revenue (Reported) $20.4M $20.4M $20.4M $19.9M $25.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.7M $7.9M $8.8M $16.3M $20.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $68.7M $79.6M $80.2M $81.3M $88.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.9M $30.1M $32.1M $33.3M $34.7M
Other Inc / (Exp) $1M $493K -$1.8M -$480K $451K
Operating Expenses $27.4M $31.5M $33.3M $34.3M $34.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $17.6M $25.3M $26M $26.9M $30.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $4.1M $4.1M $4.2M $5.9M
Net Income to Company $14.5M $21.1M $22M $22.7M $24.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.5M $21.1M $22M $22.7M $24.9M
 
Basic EPS (Cont. Ops) $1.99 $2.73 $2.93 $3.01 $3.18
Diluted EPS (Cont. Ops) $1.99 $2.72 $2.92 $3.01 $3.16
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $22.9M $29.2M $31.6M $51.8M $77.1M
 
Revenue (Reported) $68.7M $79.6M $80.2M $81.3M $88.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $22.9M $29.2M $31.6M $51.8M $77.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $54.1M $59.9M $60.3M $60.2M $68.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.3M $22.8M $23.9M $25.3M $26.1M
Other Inc / (Exp) $1.1M $464K -$1.8M -$527K $241K
Operating Expenses $21.4M $23.8M $24.8M $26.1M $26.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14M $20.4M $19.9M $19.1M $24.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $3.3M $3M $3.2M $4.7M
Net Income to Company $11.5M $17M $17M $16M $19.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.5M $17M $17M $16M $19.6M
 
Basic EPS (Cont. Ops) $1.55 $2.20 $2.26 $2.12 $2.48
Diluted EPS (Cont. Ops) $1.55 $2.20 $2.26 $2.12 $2.46
Weighted Average Basic Share $22.3M $23.2M $22.5M $22.6M $23.7M
Weighted Average Diluted Share $22.3M $23.2M $22.5M $22.7M $23.8M
 
EBITDA -- -- -- -- --
EBIT $17.6M $23.3M $24.4M $40.8M $59.3M
 
Revenue (Reported) $54.1M $59.9M $60.3M $60.2M $68.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $17.6M $23.3M $24.4M $40.8M $59.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $59.6M $79.5M $31.9M $43.9M $55.4M
Short Term Investments $339.6M $574.8M $1.1B $529.7M $514.6M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $399.1M $654.3M $1.1B $573.7M $570M
 
Property Plant And Equipment $24.3M $29.5M $29.9M $28.2M $29.8M
Long-Term Investments $342.4M $577.7M $1.1B $964.2M $930.1M
Goodwill $52.9M $60.5M $59.9M $59.9M $59.9M
Other Intangibles $6M $5.3M $4M $2.8M $1.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.4B $1.9B $2.4B $2.4B $2.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $33M -- $50M $50M $30M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33M -- $50M $50M $30M
 
Long-Term Debt $198K $12.4M $35M $35.3M $205.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.7B $2.1B $2.2B $2.4B
 
Common Stock $162.6M $178.8M $171.9M $172.3M $173.5M
Other Common Equity Adj $1.5M $11M -$2.6M -$71.8M -$51.6M
Common Equity $192.1M $227.3M $221.7M $168.9M $195.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $192.1M $227.3M $221.7M $168.9M $195.6M
 
Total Liabilities and Equity $1.4B $1.9B $2.4B $2.4B $2.6B
Cash and Short Terms $399.1M $654.3M $1.1B $573.7M $570M
Total Debt $33.2M $12.4M $85M $85.3M $235.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $117.9M $59.8M $51.5M $144.7M $145.9M
Short Term Investments $393.3M $1B $530.1M $490.8M $497.6M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $511.2M $1.1B $581.6M $635.5M $643.5M
 
Property Plant And Equipment $29.9M $30M $28.9M $29.6M $27.1M
Long-Term Investments $396M $1B $966.3M $912.8M $897.3M
Goodwill $60.5M $59.9M $59.9M $59.9M $59.9M
Other Intangibles $5.7M $4.3M $3.1M $2.1M $1.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2.3B $2.4B $2.6B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $190M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $190M
 
Long-Term Debt $13.2M $35M $35.2M $215.4M $55.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2.1B $2.2B $2.4B $2.5B
 
Common Stock $178.6M $173.9M $172M $173.2M $206.4M
Other Common Equity Adj $9.3M $2M -$79M -$62.5M -$45.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $222.9M $225.1M $156.7M $181.2M $247.7M
 
Total Liabilities and Equity $1.8B $2.3B $2.4B $2.6B $2.7B
Cash and Short Terms $511.2M $1.1B $581.6M $635.5M $643.5M
Total Debt $13.2M $35M $35.2M $215.4M $245.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $7.2M $15.6M $22M $23.6M $21.3M
Depreciation & Amoritzation $3.1M $7.7M $12.4M $13.3M $12.4M
Stock-Based Compensation $373K $512K $812K $958K $1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.2M $8.5M $37.7M $45M $46.5M
 
Capital Expenditures $766K $1.9M $2.8M $1.2M $4.2M
Cash Acquisitions $20.6M $35.6M -- -- --
Cash From Investing $36.4M -$250.8M -$521.4M -$90.5M -$181.4M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$6.2M -$7.2M -$7.6M -$7.9M
Special Dividend Paid
Long-Term Debt Issued $115M $10.1M $87.5M $726M $420M
Long-Term Debt Repaid -$110M -$33.9M -$14.3M -$726M -$270M
Repurchase of Common Stock -$364K -- -$7.8M -$682K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.7M $262.2M $436M $57.5M $146.4M
 
Beginning Cash (CF) $19.7M $59.6M $79.5M $31.9M $43.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.9M $20M -$47.6M $12.1M $11.5M
Ending Cash (CF) $59.6M $79.5M $31.9M $43.9M $55.4M
 
Levered Free Cash Flow $8.4M $6.6M $34.9M $43.9M $42.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.8M $5.7M $5.8M $5.1M $7.3M
Depreciation & Amoritzation $2M $3.3M $3.3M $3.1M $3.1M
Stock-Based Compensation $154K $192K $233K $254K -$35K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$15M $12.4M $9.7M $32.2M -$6.4M
 
Capital Expenditures $624K $732K $537K $1.2M $253K
Cash Acquisitions $35.6M -- -- -- --
Cash From Investing $33.3M -$204M -$7.7M -$29.2M -$60.3M
 
Dividends Paid (Ex Special Dividend) -$1.6M -$1.9M -$1.9M -$2M -$2.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$9K -- -- -- --
Repurchase of Common Stock -- -$2.7M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $32.7M $156M $9.2M $64.9M $111.6M
 
Beginning Cash (CF) $66.8M $95.3M $40.3M $76.8M $101M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.1M -$35.5M $11.2M $67.9M $44.9M
Ending Cash (CF) $117.9M $59.8M $51.5M $144.7M $145.9M
 
Levered Free Cash Flow -$15.6M $11.7M $9.2M $30.9M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $14.5M $21.1M $22M $22.7M $24.9M
Depreciation & Amoritzation $6.8M $11.2M $13.7M $12.5M $12.3M
Stock-Based Compensation $282K $771K $942K $973K $805K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$16.5M $58.3M $40.2M $70.3M $13.8M
 
Capital Expenditures $1.9M $2.5M $1.8M $3.4M $1.8M
Cash Acquisitions $56.3M -- -- -- --
Cash From Investing -$70.1M -$551.3M -$183.3M -$126.1M -$141.6M
 
Dividends Paid (Ex Special Dividend) -$5.9M -$7M -$7.5M -$7.8M -$8.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$53M -- -- -- --
Repurchase of Common Stock -- -$5.6M -$2.9M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $187.9M $434.9M $134.9M $149M $129M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $101.3M -$58.1M -$8.3M $93.2M $1.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.3M $55.8M $38.4M $66.9M $12M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $11.5M $17M $17M $16M $19.6M
Depreciation & Amoritzation $5.4M $8.9M $10.2M $9.3M $9.2M
Stock-Based Compensation $337K $596K $726K $741K $541K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$20.3M $29.6M $32M $57.3M $24.6M
 
Capital Expenditures $1.6M $2.2M $1.2M $3.5M $1M
Cash Acquisitions $35.6M -- -- -- --
Cash From Investing -$98M -$398.6M -$60.5M -$96.1M -$56.3M
 
Dividends Paid (Ex Special Dividend) -$4.5M -$5.3M -$5.6M -$5.9M -$6.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -$33M -- -- -- --
Repurchase of Common Stock -- -$5.6M -$682K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $176.6M $349.3M $48.1M $139.5M $122.2M
 
Beginning Cash (CF) $171.8M $310.2M $162.2M $175.9M $306.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.3M -$19.7M $19.6M $100.7M $90.5M
Ending Cash (CF) $230.1M $290.4M $181.8M $276.7M $397.1M
 
Levered Free Cash Flow -$21.8M $27.4M $30.8M $53.9M $23.6M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock