Financhill
Sell
39

CORT Quote, Financials, Valuation and Earnings

Last price:
$74.00
Seasonality move :
5.53%
Day range:
$71.52 - $74.03
52-week range:
$49.00 - $117.33
Dividend yield:
0%
P/E ratio:
84.23x
P/S ratio:
11.89x
P/B ratio:
12.27x
Volume:
646.9K
Avg. volume:
880.5K
1-year change:
35.76%
Market cap:
$7.8B
Revenue:
$675M
EPS (TTM):
$0.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $353.9M $366M $401.9M $482.4M $675M
Revenue Growth (YoY) 15.46% 3.42% 9.8% 20.04% 39.94%
 
Cost of Revenues $5.6M $5.3M $5.4M $6.5M $10.9M
Gross Profit $348.3M $360.7M $396.5M $475.9M $664.2M
Gross Profit Margin 98.42% 98.56% 98.66% 98.66% 98.39%
 
R&D Expenses $114.8M $113.9M $131M $184.4M $246.9M
Selling, General & Admin $105.3M $122.4M $152.8M $184.3M $280.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $220.1M $236.2M $283.8M $368.6M $527.2M
Operating Income $128.2M $124.5M $112.6M $107.3M $137M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $131.6M $125M $116.2M $124.6M $161.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.6M $12.5M $14.8M $18.4M $20.3M
Net Income to Company $106M $112.5M $101.4M $106.1M $141.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106M $112.5M $101.3M $105.5M $139.7M
 
Basic EPS (Cont. Ops) $0.92 $0.97 $0.95 $1.02 $1.35
Diluted EPS (Cont. Ops) $0.85 $0.89 $0.87 $0.94 $1.23
Weighted Average Basic Share $115.4M $115.7M $106.8M $103.6M $103.2M
Weighted Average Diluted Share $124.2M $126M $116M $111.7M $113.5M
 
EBITDA $130.4M $127.5M $115.6M $108.3M $138.3M
EBIT $128.2M $124.5M $112.6M $107.3M $137M
 
Revenue (Reported) $353.9M $366M $401.9M $482.4M $675M
Operating Income (Reported) $128.2M $124.5M $112.6M $107.3M $137M
Operating Income (Adjusted) $128.2M $124.5M $112.6M $107.3M $137M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $96.1M $101.7M $123.6M $182.5M $207.6M
Revenue Growth (YoY) 11.36% 5.82% 21.5% 47.69% 13.75%
 
Cost of Revenues $1.3M $1.3M $1.6M $2.9M $4.6M
Gross Profit $94.9M $100.4M $122M $179.7M $203M
Gross Profit Margin 98.67% 98.68% 98.67% 98.43% 97.79%
 
R&D Expenses $28.1M $33.3M $45.5M $59.3M $68.8M
Selling, General & Admin $30.5M $35.2M $45.3M $73.7M $124M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $58.6M $68.5M $90.8M $133.1M $192.8M
Operating Income $36.2M $31.9M $31.2M $46.6M $10.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $36.3M $33M $36.4M $52.9M $15.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M -$1.6M $5M $5.7M -$4.4M
Net Income to Company $30.5M $34.6M $31.4M $46.6M $19.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.5M $34.6M $31.2M $46.7M $19.4M
 
Basic EPS (Cont. Ops) $0.26 $0.32 $0.31 $0.45 $0.19
Diluted EPS (Cont. Ops) $0.24 $0.30 $0.28 $0.41 $0.16
Weighted Average Basic Share $115.8M $107.1M $102M $103.4M $103.5M
Weighted Average Diluted Share $125.1M $116.6M $111.1M $113.7M $119.4M
 
EBITDA $37M $32.7M $31.3M $47.1M $10.7M
EBIT $36.2M $31.9M $31.2M $46.6M $10.2M
 
Revenue (Reported) $96.1M $101.7M $123.6M $182.5M $207.6M
Operating Income (Reported) $36.2M $31.9M $31.2M $46.6M $10.2M
Operating Income (Adjusted) $36.2M $31.9M $31.2M $46.6M $10.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $352.9M $397.6M $450M $628.6M $741.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2M $5.3M $6.1M $9.8M $13.4M
Gross Profit $347.7M $392.4M $443.9M $618.8M $727.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $113.6M $122.8M $166.4M $231.3M $260.4M
Selling, General & Admin $115.8M $142.8M $179.4M $244.1M $401.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $229.4M $265.6M $345.8M $475.4M $662.2M
Operating Income $118.3M $126.8M $98.1M $143.4M $65.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $119.1M $128.7M $112M $166.3M $88.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M $11.8M $20.6M $24.5M -$17.6M
Net Income to Company $106.5M $116.9M $91.4M $141.8M $106.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106.5M $116.8M $90.9M $140.5M $104.6M
 
Basic EPS (Cont. Ops) $0.92 $1.08 $0.87 $1.36 $1.01
Diluted EPS (Cont. Ops) $0.83 $0.99 $0.81 $1.26 $0.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $121.2M $129.8M $100.6M $144.8M $67.4M
EBIT $118.3M $126.8M $98.1M $143.4M $65.6M
 
Revenue (Reported) $352.9M $397.6M $450M $628.6M $741.2M
Operating Income (Reported) $118.3M $126.8M $98.1M $143.4M $65.6M
Operating Income (Adjusted) $118.3M $126.8M $98.1M $143.4M $65.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $267.2M $298.8M $347M $493.2M $559.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9M $3.9M $4.6M $7.9M $10.4M
Gross Profit $263.2M $294.9M $342.4M $485.2M $548.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $85.3M $94.2M $129.6M $176.6M $190.1M
Selling, General & Admin $90.1M $110.5M $137.1M $196.9M $318.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $175.4M $204.8M $266.8M $373.5M $508.5M
Operating Income $87.8M $90.1M $75.6M $111.7M $40.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $88.3M $91.9M $87.7M $129.5M $56.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.8M $7.1M $13M $19.1M -$18.8M
Net Income to Company $80.5M $84.8M $74.8M $110.5M $75.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80.5M $84.8M $74.3M $109.3M $74.3M
 
Basic EPS (Cont. Ops) $0.69 $0.80 $0.72 $1.06 $0.71
Diluted EPS (Cont. Ops) $0.63 $0.73 $0.67 $0.98 $0.62
Weighted Average Basic Share $348.9M $319.4M $311.9M $309.3M $311.8M
Weighted Average Diluted Share $381.5M $347.1M $336.1M $334.9M $359.7M
 
EBITDA $90.1M $92.4M $77.3M $112.6M $41.7M
EBIT $87.8M $90.1M $75.6M $111.7M $40.3M
 
Revenue (Reported) $267.2M $298.8M $347M $493.2M $559.3M
Operating Income (Reported) $87.8M $90.1M $75.6M $111.7M $40.3M
Operating Income (Adjusted) $87.8M $90.1M $75.6M $111.7M $40.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $76.2M $223.5M $431.7M $368.2M $383.3M
Short Term Investments $364.5M $145.9M $365.3M $232.7M $255.7M
Accounts Receivable, Net $26.2M $27.6M $31.1M $41.1M $54M
Inventory $4.9M $5M $6.1M $7.7M $12.4M
Prepaid Expenses $6.7M -- -- $8.2M $9.5M
Other Current Assets -- $10.3M $16.4M $5.9M $6.1M
Total Current Assets $478.5M $266.5M $499.3M $458.6M $471.6M
 
Property Plant And Equipment $4.2M $1.5M $1.8M $315K $8M
Long-Term Investments $36.2M $112.3M $4.9M $57.2M $219.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $21.2M $16M $16M $14.8M $10.2M
Total Assets $571.7M $423.8M $583.4M $621.5M $840.6M
 
Accounts Payable $10.6M $6.9M $12M $17.4M $15.4M
Accrued Expenses $15.3M $14.8M $31.9M $39.5M $38.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.1M $526K $1.1M $151K $829K
Other Current Liabilities -- $296K $763K $654K $2.3M
Total Current Liabilities $47.5M $47.5M $72.5M $104.5M $140.8M
 
Long-Term Debt -- -- -- -- $6.1M
Capital Leases -- -- -- -- --
Total Liabilities $48.4M $48M $81.6M $114.8M $161M
 
Common Stock $122K $127K $131K $133K $136K
Other Common Equity Adj $415K -$227K -$869K $609K -$217K
Common Equity $523.3M $375.8M $501.8M $506.7M $679.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $523.3M $375.8M $501.8M $506.7M $679.6M
 
Total Liabilities and Equity $571.7M $423.8M $583.4M $621.5M $840.6M
Cash and Short Terms $440.7M $223.5M $431.7M $368.2M $383.3M
Total Debt -- -- -- -- $6.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $361.3M $396.3M $355.2M $380.3M $421.7M
Short Term Investments $266.6M $346M $243.4M $243M --
Accounts Receivable, Net $26.5M $29.4M $34.6M $59.7M $69.6M
Inventory $5M $6M $7.5M $8.1M $12.3M
Prepaid Expenses $9.1M $20.7M -- $5.8M $23M
Other Current Assets -- -- $20.2M $4.6M --
Total Current Assets $401.9M $452.4M $431.5M $467M $541.1M
 
Property Plant And Equipment $2.2M $2.5M $480K $8.4M $6.9M
Long-Term Investments $133.8M $4.9M $59.6M $167.3M $102.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17.8M $16.1M $15.3M $14.7M --
Total Assets $585.4M $533.3M $594M $784.3M $823.6M
 
Accounts Payable $6.6M $8.2M $16.7M $18.6M $34.4M
Accrued Expenses $15.5M $18.3M $39.8M $33.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M $1.7M $225K $432K --
Other Current Liabilities -- $863K $923K $7.3M --
Total Current Liabilities $44.8M $53.1M $121.9M $126.2M $172.3M
 
Long-Term Debt -- -- -- $6.4M $5.3M
Capital Leases -- -- -- -- --
Total Liabilities $45.2M $59.9M $132.3M $145.4M $191.7M
 
Common Stock $126K $130K $133K $135K $139K
Other Common Equity Adj $115K -$2.4M -$234K $1.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $540.2M $473.4M $461.7M $638.8M $631.9M
 
Total Liabilities and Equity $585.4M $533.3M $594M $784.3M $823.6M
Cash and Short Terms $361.3M $396.3M $355.2M $380.3M $421.7M
Total Debt $1M -- -- $6.4M $5.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $106M $112.5M $101.4M $106.1M $141.2M
Depreciation & Amoritzation $2.2M $3.1M $3M $1M $1.3M
Stock-Based Compensation $33.5M $42.9M $42.4M $48.9M $61.4M
Change in Accounts Receivable -$6.3M -$1.4M -$17.4M -$10.1M $1.1M
Change in Inventories -$3.5M $3.4M $1.2M $1.3M $305K
Cash From Operations $152M $167.9M $120.3M $127M $198.1M
 
Capital Expenditures $1.2M $469K $413K $139K $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$119.3M $136.1M -$114.3M $90.9M -$177.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$9.9M $296M -- $145.4M $15.7M
Other Financing Activities -$1.1M -$22.8M -$21.7M -$9.1M -$22.3M
Cash From Financing $12.2M -$302.6M -$17.3M -$148.7M -$28.3M
 
Beginning Cash (CF) $31.3M $77.6M $66.3M $135.6M $127.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.9M $1.4M -$11.3M $69.2M -$7.9M
Ending Cash (CF) $76.2M $79M $55M $204.8M $119.8M
 
Levered Free Cash Flow $150.7M $167.4M $119.9M $126.9M $195.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $30.5M $34.6M $31.4M $46.6M $19.7M
Depreciation & Amoritzation $771K $752K $169K $499K $477K
Stock-Based Compensation $11M $10.6M $12.9M $16.1M $22.9M
Change in Accounts Receivable $1.1M -$1.3M -$2.1M -$5.9M -$5.1M
Change in Inventories $797K $419K -$544K $1.1M -$3.9M
Cash From Operations $48.7M $33.6M $52.9M $73.8M $54.5M
 
Capital Expenditures $159K $351K $37K $1.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.8M -$4.8M -$109.6M -$44M $14.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $25.8M -- -- $11.7M $42.5M
Other Financing Activities -$2.3M -$20.8M -$5.1M -$11.7M --
Cash From Financing -$23.6M -$14M -$3.9M -$21.1M -$46.4M
 
Beginning Cash (CF) $94.7M $50.2M $111.8M $137.3M $125.1M
Foreign Exchange Rate Adjustment -- -- -- -- -$320K
Additions / Reductions -$742K $14.9M -$60.6M $8.7M $22.4M
Ending Cash (CF) $93.9M $65.1M $51.2M $146M $147.2M
 
Levered Free Cash Flow $48.5M $33.3M $52.9M $72.2M $54.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $106.5M $116.9M $91.4M $141.8M $106.1M
Depreciation & Amoritzation $2.8M $3M $2.5M $186K $1.9M
Stock-Based Compensation $40.6M $42.7M $46.4M $57.6M $80.5M
Change in Accounts Receivable -$4.6M -$2.9M -$19.2M -$11.1M -$9.9M
Change in Inventories -$1.6M $1.9M $1.1M $712K -$8M
Cash From Operations $153.5M $136.4M $154.5M $144.7M $162.8M
 
Capital Expenditures $835K $447K $170K $2.1M $282K
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.9M $43.4M $56.6M -$96.1M $17.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $98.2M $207.5M $145.4M $15.7M $172.9M
Other Financing Activities -$21.3M -$23.3M -$9M -$16.3M --
Cash From Financing -$96.3M -$224.2M -$149.6M -$23M -$193.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.1M -$44.4M $61.6M $25.5M -$12.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $152.7M $135.9M $154.4M $142.6M $162.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $80.5M $84.8M $74.8M $110.5M $75.4M
Depreciation & Amoritzation $2.3M $2.2M $1.7M $876K $1.4M
Stock-Based Compensation $32.1M $31.9M $35.9M $44.6M $63.7M
Change in Accounts Receivable -$310K -$1.8M -$3.6M -$4.6M -$15.7M
Change in Inventories $2.7M $1.1M $936K $383K -$8M
Cash From Operations $118.5M $86.9M $121.2M $138.8M $103.5M
 
Capital Expenditures $404K $382K $139K $2.1M $161K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.3M -$97.1M $73.8M -$113.2M $81.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$36.9M -- $145.4M $15.7M $172.9M
Other Financing Activities -$20.3M -$20.8M -$8.1M -$15.3M -$28.3M
Cash From Financing -$95.6M -$17.2M -$149.5M -$23.8M -$189.2M
 
Beginning Cash (CF) $223.3M $147.5M $584.1M $415.6M $317.7M
Foreign Exchange Rate Adjustment -- -- -- -- -$320K
Additions / Reductions $18.5M -$27.4M $45.5M $1.7M -$2.5M
Ending Cash (CF) $241.8M $120.1M $629.6M $417.4M $314.9M
 
Levered Free Cash Flow $118.1M $86.6M $121M $136.7M $103.4M

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

GET BETTER TRADE IDEAS

Popular

Is PayPal Stock Finally a Buy?
Is PayPal Stock Finally a Buy?

Shares of online payment giant PayPal (NASDAQ:PYPL) have struggled over…

Why Did Sprouts Stock Fall So Much?
Why Did Sprouts Stock Fall So Much?

Shares of health-oriented grocery chain Sprouts Farmers Market (NASDAQ:SFM) have…

Why Did Amazon Go Up So Much?
Why Did Amazon Go Up So Much?

Shares of Amazon (NASDAQ:AMZN) soared late last week, bringing the…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

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

Buy
61
Is AAPL Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 36x

Alerts

Buy
100
GMED alert for Nov 10

Globus Medical, Inc. [GMED] is up 3.23% over the past day.

Buy
73
GCT alert for Nov 10

GigaCloud Technology, Inc. [GCT] is up 1.45% over the past day.

Buy
84
FROG alert for Nov 10

JFrog Ltd. [FROG] is up 7.8% over the past day.

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

Show me the best stock