Financhill
Buy
56

CPSS Quote, Financials, Valuation and Earnings

Last price:
$9.20
Seasonality move :
10.43%
Day range:
$9.10 - $9.22
52-week range:
$6.67 - $12.73
Dividend yield:
0%
P/E ratio:
11.39x
P/S ratio:
0.53x
P/B ratio:
0.66x
Volume:
3.8K
Avg. volume:
21.7K
1-year change:
-13.33%
Market cap:
$202.4M
Revenue:
$372.5M
EPS (TTM):
$0.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $300.7M $272.2M $314.4M $340M $372.5M
Revenue Growth (YoY) -13.05% -9.47% 15.5% 8.14% 9.56%
 
Cost of Revenues $1.8M $1.7M $1.6M $847K $862K
Gross Profit $298.9M $270.6M $312.8M $339.2M $371.6M
Gross Profit Margin 99.41% 99.39% 99.49% 99.75% 99.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $177.4M $129.6M $109.1M $131.4M $153M
Operating Income $121.5M $141M $203.7M $207.7M $218.7M
 
Net Interest Expenses $101.3M $75.2M $87.5M $146.6M $191.3M
EBT. Incl. Unusual Items $20.1M $65.7M $116.2M $61.1M $27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $18.2M $30.2M $15.8M $8.2M
Net Income to Company $21.7M $47.5M $86M $45.3M $19.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.7M $47.5M $86M $45.3M $19.2M
 
Basic EPS (Cont. Ops) $0.96 $2.11 $4.10 $2.17 $0.90
Diluted EPS (Cont. Ops) $0.90 $1.84 $3.23 $1.80 $0.79
Weighted Average Basic Share $22.6M $22.6M $21M $20.9M $21.3M
Weighted Average Diluted Share $24M $25.8M $26.6M $25.2M $24.3M
 
EBITDA $166.9M $147.1M $190.1M $196.6M $198.6M
EBIT $165.1M $145.4M $188.4M $195.7M $197.7M
 
Revenue (Reported) $300.7M $272.2M $314.4M $340M $372.5M
Operating Income (Reported) $121.5M $141M $203.7M $207.7M $218.7M
Operating Income (Adjusted) $165.1M $145.4M $188.4M $195.7M $197.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $68.6M $82.1M $86.1M $95.1M $108.4M
Revenue Growth (YoY) -7.12% 19.77% 4.82% 10.46% 14.03%
 
Cost of Revenues $409K $406K $199K $214K $207K
Gross Profit $68.2M $81.7M $85.9M $94.9M $108.2M
Gross Profit Margin 99.4% 99.51% 99.77% 99.78% 99.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $30.3M $23.9M $33.8M $38M $42.1M
Operating Income $37.9M $57.8M $52.1M $56.9M $66.1M
 
Net Interest Expenses $18.3M $23.5M $37.9M $50.1M $59.1M
EBT. Incl. Unusual Items $19.5M $34.3M $14.2M $6.9M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $8.9M $3.8M $2.1M $2.2M
Net Income to Company $13.7M $25.4M $10.4M $4.8M $4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.7M $25.4M $10.4M $4.8M $4.9M
 
Basic EPS (Cont. Ops) $0.59 $1.22 $0.49 $0.22 $0.22
Diluted EPS (Cont. Ops) $0.52 $0.95 $0.41 $0.20 $0.20
Weighted Average Basic Share $23M $20.9M $21.2M $21.3M $22.2M
Weighted Average Diluted Share $26.2M $26.7M $25.2M $24.2M $24M
 
EBITDA $38.3M $50.1M $46.3M $51.6M $66.3M
EBIT $37.9M $49.6M $46.1M $51.4M $66.1M
 
Revenue (Reported) $68.6M $82.1M $86.1M $95.1M $108.4M
Operating Income (Reported) $37.9M $57.8M $52.1M $56.9M $66.1M
Operating Income (Adjusted) $37.9M $49.6M $46.1M $51.4M $66.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $271.8M $299.4M $337.1M $358.2M $418.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7M $1.6M $1.1M $855K $917K
Gross Profit $270.1M $297.8M $336M $357.3M $417.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $141M $99.9M $131.2M $148.4M $164.2M
Operating Income $129.1M $197.9M $204.8M $208.9M $253.8M
 
Net Interest Expenses $81.2M $75.6M $135.2M $179M $225.2M
EBT. Incl. Unusual Items $47.8M $122.3M $69.6M $29.9M $28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.1M $31.5M $17.3M $8.7M $8.6M
Net Income to Company $32.7M $90.8M $52.3M $21.2M $19.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.7M $90.8M $52.3M $21.2M $19.5M
 
Basic EPS (Cont. Ops) $1.43 $4.27 $2.53 $1.00 $0.90
Diluted EPS (Cont. Ops) $1.28 $3.32 $2.10 $0.87 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $141.7M $184.2M $199.8M $187.8M $243.2M
EBIT $140M $182.6M $198.8M $186.9M $242.3M
 
Revenue (Reported) $271.8M $299.4M $337.1M $358.2M $418.9M
Operating Income (Reported) $129.1M $197.9M $204.8M $208.9M $253.8M
Operating Income (Adjusted) $140M $182.6M $198.8M $186.9M $242.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $202.9M $231.4M $254M $272.2M $318.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3M $1.2M $641K $650K $705K
Gross Profit $201.6M $230.2M $253.4M $271.6M $317.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $102M $73.7M $95.8M $112.7M $124.3M
Operating Income $99.6M $156.5M $157.6M $158.8M $193.5M
 
Net Interest Expenses $58.3M $58.7M $106.4M $138.7M $172.7M
EBT. Incl. Unusual Items $41.4M $97.9M $51.3M $20.1M $20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.8M $26M $13.1M $6M $6.4M
Net Income to Company $28.6M $71.8M $38.2M $14.1M $14.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.6M $71.8M $38.2M $14.1M $14.3M
 
Basic EPS (Cont. Ops) $1.25 $3.40 $1.84 $0.66 $0.66
Diluted EPS (Cont. Ops) $1.12 $2.62 $1.51 $0.58 $0.59
Weighted Average Basic Share $68.6M $63.5M $62.4M $63.7M $65.5M
Weighted Average Diluted Share $76.3M $82.5M $76M $73M $72.6M
 
EBITDA $105.3M $142.5M $152.2M $143.5M $187.7M
EBIT $104M $141.3M $151.6M $142.8M $187M
 
Revenue (Reported) $202.9M $231.4M $254M $272.2M $318.6M
Operating Income (Reported) $99.6M $156.5M $157.6M $158.8M $193.5M
Operating Income (Adjusted) $104M $141.3M $151.6M $142.8M $187M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $144.2M $176.5M $162.8M $125.4M $137.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5M $2.3M -- -- --
Inventory $3.8M $2.5M $571K $125K --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $564.3M $357.5M $234.6M $150.2M $142.4M
 
Property Plant And Equipment $11.8M $9.3M $7.4M $4.3M $20.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.2B $2.8B $2.9B $3.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $70.7M $76.4M $65.2M $65.6M $57.9M
 
Long-Term Debt $1.9B $1.9B $2.5B $2.6B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2B $2.5B $2.6B $3.2B
 
Common Stock $72.9M $55.3M $28.9M $28.7M $25.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $133.4M $170.2M $228.4M $274.7M $292.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $133.4M $170.2M $228.4M $274.7M $292.8M
 
Total Liabilities and Equity $2.1B $2.2B $2.8B $2.9B $3.5B
Cash and Short Terms $144.2M $176.5M $162.8M $125.4M $137.4M
Total Debt $2B $1.9B $2.5B $2.6B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $173.8M $172.7M $142.1M $279.1M $151.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9M $776K -- -- --
Inventory $2.2M $776K $160K $38K --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $392.8M $263.9M $176.5M $286.9M $152.9M
 
Property Plant And Equipment $10.7M $5.9M $5.2M $21.8M $17.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.7B $2.9B $3.5B $3.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $81M $52.1M $58.2M $46.6M $46.2M
 
Long-Term Debt $1.9B $2.4B $2.6B $3.1B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.4B $2.6B $3.2B $3.5B
 
Common Stock $72.4M $31.4M $28.3M $25M $26.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $161.4M $218.2M $265.9M $285.1M $307.6M
 
Total Liabilities and Equity $2.1B $2.7B $2.9B $3.5B $3.8B
Cash and Short Terms $173.8M $172.7M $142.1M $279.1M $151.9M
Total Debt $1.9B $2.4B $2.6B $3.1B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $21.7M $47.5M $86M $45.3M $19.2M
Depreciation & Amoritzation $1.8M $1.7M $1.6M $847K $862K
Stock-Based Compensation $1.9M $2M $4.4M $3.5M $3M
Change in Accounts Receivable $6.6M $2.7M $1.6M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $238.8M $198.2M $215.9M $238M $233.8M
 
Capital Expenditures $24K $2M $2.1M $559K $433K
Cash Acquisitions -- -- -- -- --
Cash From Investing $93M -$115.4M -$713.9M -$359.5M -$769.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $721.3M $1.1B $1.6B $1.2B $1.7B
Long-Term Debt Repaid -$1B -$1.2B -$1.1B -$1.1B -$1.1B
Repurchase of Common Stock $1.2M $25.7M $46.1M $20.3M $12.8M
Other Financing Activities -$5.9M -$7.8M -$12.3M -$7.9M -$15.9M
Cash From Financing -$328.5M -$50.4M $484.2M $84.2M $547.9M
 
Beginning Cash (CF) $144.2M $176.5M $162.8M $125.4M $137.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3M $32.4M -$13.8M -$37.4M $12M
Ending Cash (CF) $147.5M $208.9M $149M $88.1M $149.4M
 
Levered Free Cash Flow $238.7M $196.2M $213.8M $237.4M $233.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.7M $25.4M $10.4M $4.8M $4.9M
Depreciation & Amoritzation $409K $405K $200K $214K $207K
Stock-Based Compensation $530K $1.4M $817K $727K $501K
Change in Accounts Receivable $671K $607K -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $50.9M $45.1M $61.3M $69.8M $84.9M
 
Capital Expenditures $523K $750K $211K $100K $49K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$63.1M -$168.1M -$82.7M -$219M -$131.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $290.1M $392.9M $291.7M $420.1M --
Long-Term Debt Repaid -$277.7M -$269.2M -$275.6M -$278.2M --
Repurchase of Common Stock $2.4M $7.3M $652K $1.7M $981K
Other Financing Activities -$1.9M -$4.2M -$1.9M -$4.6M --
Cash From Financing -$12.9M $127.4M $8.4M $161.7M $38.2M
 
Beginning Cash (CF) $173.8M $172.7M $142.1M $279.1M $151.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.1M $4.3M -$13.1M $12.4M -$8.3M
Ending Cash (CF) $148.6M $177M $129M $291.5M $143.6M
 
Levered Free Cash Flow $50.3M $44.3M $61M $69.7M $84.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $32.7M $90.8M $52.3M $21.2M $19.5M
Depreciation & Amoritzation $1.7M $1.6M $1.1M $855K $917K
Stock-Based Compensation $1.8M $3.7M $4.1M $3.2M $2.5M
Change in Accounts Receivable $3.4M $2.2M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $211.5M $199.7M $233.1M $221.8M $281.2M
 
Capital Expenditures $751K $2.2M $648K $638K $721K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$631.5M -$423.1M -$620.6M -$725.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $810.3M $1.4B $1.4B $1.8B --
Long-Term Debt Repaid -$1B -$1.1B -$1.1B -$1.2B --
Repurchase of Common Stock $4.2M $63.3M $23.7M $14M $6.1M
Other Financing Activities -$6.8M -$12.5M -$7.9M -$16.2M --
Cash From Financing -$247.1M $430.8M $159.4M $535.8M $316.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.4M -$1.1M -$30.6M $137M -$127.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $210.7M $197.5M $232.5M $221.2M $280.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $28.6M $71.8M $38.2M $14.1M $14.3M
Depreciation & Amoritzation $1.3M $1.2M $642K $650K $705K
Stock-Based Compensation $1.3M $3M $2.6M $2.4M $1.9M
Change in Accounts Receivable $2.1M $1.5M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $163.3M $164.7M $181.9M $165.8M $213.2M
 
Capital Expenditures $1.5M $1.8M $277K $356K $644K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.4M -$566.5M -$275.8M -$536.8M -$492.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $808.7M $1.1B $949.4M $1.5B $509M
Long-Term Debt Repaid -$862.3M -$812.3M -$820.6M -$842.2M -$339.4M
Repurchase of Common Stock $4M $41.5M $19.1M $12.8M $6.1M
Other Financing Activities -$5.8M -$10.4M -$6M -$14.3M -$3.6M
Cash From Financing -$83.3M $397.9M $73.1M $524.7M $293.5M
 
Beginning Cash (CF) $541.3M $527.4M $466.3M $696.6M $495.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.6M -$3.8M -$20.7M $153.6M $14.5M
Ending Cash (CF) $570.9M $523.5M $445.6M $850.2M $510M
 
Levered Free Cash Flow $161.7M $163M $181.6M $165.4M $212.6M

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