Financhill
Sell
33

CRTO Quote, Financials, Valuation and Earnings

Last price:
$38.89
Seasonality move :
6.78%
Day range:
$38.55 - $40.52
52-week range:
$23.87 - $49.93
Dividend yield:
0%
P/E ratio:
22.73x
P/S ratio:
1.24x
P/B ratio:
2.04x
Volume:
472.2K
Avg. volume:
419.9K
1-year change:
60.84%
Market cap:
$2.1B
Revenue:
$1.9B
EPS (TTM):
$1.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.3B $2.1B $2.3B $2B $1.9B
Revenue Growth (YoY) -1.69% -8.35% 8.76% -10.52% -3.35%
 
Cost of Revenues $1.4B $1.4B $1.5B $1.2B $1.1B
Gross Profit $829M $688M $781.9M $795.2M $863M
Gross Profit Margin 36.66% 33.2% 34.69% 39.43% 44.27%
 
R&D Expenses $172.6M $132.5M $151.8M $187.6M $242.3M
Selling, General & Admin $503.3M $446.7M $478.3M $583.3M $543.5M
Other Inc / (Exp) -$4.4M -$150K -$1.8M $19.7M -$7.6M
Operating Expenses $687.8M $579.2M $630.1M $770.9M $785.8M
Operating Income $141.2M $108.8M $151.9M $24.3M $77.2M
 
Net Interest Expenses $1.3M $1.8M -- $1.9M --
EBT. Incl. Unusual Items $135.5M $106.9M $153.8M $42.1M $74.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.5M $32.2M $16.2M $31.2M $20.1M
Net Income to Company $96M $74.7M $137.6M $10.9M $54.6M
 
Minority Interest in Earnings -$5.2M -$3M -$3.2M -$1.9M -$1.4M
Net Income to Common Excl Extra Items $90.7M $71.7M $134.5M $9M $53.3M
 
Basic EPS (Cont. Ops) $1.41 $1.18 $2.21 $0.15 $0.95
Diluted EPS (Cont. Ops) $1.38 $1.16 $2.09 $0.14 $0.88
Weighted Average Basic Share $64.3M $60.9M $60.7M $60M $56.2M
Weighted Average Diluted Share $65.6M $61.8M $64.2M $62.8M $60.2M
 
EBITDA $234.3M $215.9M $247M $199M $154.6M
EBIT $137.2M $109.3M $156.1M $48.8M $82.3M
 
Revenue (Reported) $2.3B $2.1B $2.3B $2B $1.9B
Operating Income (Reported) $141.2M $108.8M $151.9M $24.3M $77.2M
Operating Income (Adjusted) $137.2M $109.3M $156.1M $48.8M $82.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $470.3M $508.6M $446.9M $469.2M $458.9M
Revenue Growth (YoY) -10% 8.13% -12.12% 4.98% -2.2%
 
Cost of Revenues $319M $332.6M $267.3M $264.1M $227M
Gross Profit $151.3M $176M $179.6M $205.1M $231.9M
Gross Profit Margin 32.18% 34.61% 40.19% 43.72% 50.54%
 
R&D Expenses $31M $33.3M $42.7M $62.5M $85.3M
Selling, General & Admin $112.3M $110.5M $132.4M $131.2M $137M
Other Inc / (Exp) $107K $952K $3.8M -$1.7M -$901K
Operating Expenses $143.3M $143.8M $175.1M $193.7M $222.3M
Operating Income $8.1M $32.2M $4.5M $11.4M $9.6M
 
Net Interest Expenses $598K $1.1M $310K $1.2M --
EBT. Incl. Unusual Items $7.6M $32M $8M $8.5M $9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $7.8M $1.4M $1.8M $3.5M
Net Income to Company $5.3M $24.2M $6.5M $6.6M $6.1M
 
Minority Interest in Earnings -$66K -$749K $58K $292K $101K
Net Income to Common Excl Extra Items $5.2M $23.5M $6.6M $6.9M $6.2M
 
Basic EPS (Cont. Ops) $0.09 $0.39 $0.11 $0.12 $0.11
Diluted EPS (Cont. Ops) $0.09 $0.37 $0.10 $0.12 $0.11
Weighted Average Basic Share $60.1M $60.9M $60.3M $56.3M $54.7M
Weighted Average Diluted Share $61M $64.2M $63.2M $60.2M $58.4M
 
EBITDA $32.7M $57.9M $28.5M $29.4M $30.9M
EBIT $8M $32.4M $8.4M $10.5M $10.1M
 
Revenue (Reported) $470.3M $508.6M $446.9M $469.2M $458.9M
Operating Income (Reported) $8.1M $32.2M $4.5M $11.4M $9.6M
Operating Income (Adjusted) $8M $32.4M $8.4M $10.5M $10.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.3B $2.1B $1.9B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.5B $1.3B $1.1B $987.9M
Gross Profit $704.5M $756.1M $793M $833M $958.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $140.3M $139.8M $163.1M $263.2M $260.2M
Selling, General & Admin $451.8M $463M $588.5M $532.2M $553.2M
Other Inc / (Exp) -$2.6M -$128K $23M -$9.4M -$4.3M
Operating Expenses $603.9M $602.8M $751.6M $795.5M $813.4M
Operating Income $100.5M $153.3M $41.4M $37.5M $145.2M
 
Net Interest Expenses $724K $1.4M -- -- --
EBT. Incl. Unusual Items $97.2M $151.8M $68.6M $33.4M $141.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.8M $42.3M -$1.1M $24.8M $36.8M
Net Income to Company $69.3M $109.5M $69.8M $8.6M $104.8M
 
Minority Interest in Earnings -$919K -$3.6M -$2.4M -$1M -$3.3M
Net Income to Common Excl Extra Items $68.4M $106M $67.3M $7.6M $101.5M
 
Basic EPS (Cont. Ops) $1.09 $1.75 $1.11 $0.12 $1.82
Diluted EPS (Cont. Ops) $1.08 $1.68 $1.01 $0.11 $1.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $218.6M $248.9M $228.7M $115.8M $230.2M
EBIT $99.3M $154M $71.1M $43.9M $147.1M
 
Revenue (Reported) $2.1B $2.3B $2.1B $1.9B $1.9B
Operating Income (Reported) $100.5M $153.3M $41.4M $37.5M $145.2M
Operating Income (Adjusted) $99.3M $154M $71.1M $43.9M $147.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.6B $1.5B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $941.8M $1.1B $904M $796.7M $698.3M
Gross Profit $469.5M $537.6M $548.6M $586.4M $682M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $99.7M $107M $118.2M $193.9M $211.8M
Selling, General & Admin $328.2M $344.5M $454.7M $403.6M $413.3M
Other Inc / (Exp) -$1.8M -$367K $24.4M -$4.7M -$1.5M
Operating Expenses $427.9M $451.5M $573M $597.5M $625.1M
Operating Income $41.6M $86.1M -$24.4M -$11.1M $56.9M
 
Net Interest Expenses $1.4M $1.1M $743K $2.1M --
EBT. Incl. Unusual Items $39.8M $84.7M -$439K -$9.1M $57.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.9M $22M $4.7M -$1.7M $15M
Net Income to Company $27.9M $62.7M -$5.2M -$7.4M $42.8M
 
Minority Interest in Earnings -$1.5M -$2M -$1.3M -$351K -$2.3M
Net Income to Common Excl Extra Items $26.4M $60.7M -$6.4M -$7.8M $40.5M
 
Basic EPS (Cont. Ops) $0.43 $1.00 -$0.11 -$0.14 $0.73
Diluted EPS (Cont. Ops) $0.43 $0.95 -$0.14 -$0.14 $0.69
Weighted Average Basic Share $183.2M $182.3M $181.3M $168.5M $164.5M
Weighted Average Diluted Share $184.9M $192.9M $187.1M $172.4M $176.7M
 
EBITDA $121.1M $153.9M $135.6M $52.4M $128M
EBIT $41.4M $86M $952K -$3.9M $60.9M
 
Revenue (Reported) $1.4B $1.6B $1.5B $1.4B $1.4B
Operating Income (Reported) $41.6M $86.1M -$24.4M -$11.1M $56.9M
Operating Income (Adjusted) $41.4M $86M $952K -$3.9M $60.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $418.8M $488M $515.5M $348.2M $336.3M
Short Term Investments -- -- $50.3M $25.1M $6M
Accounts Receivable, Net $481.7M $474.1M $582M $708.9M $775.6M
Inventory -- -- -- -- --
Prepaid Expenses $13M $15.4M $24.9M $37M $40.4M
Other Current Assets -- -- -- $8.1M $655K
Total Current Assets $1B $1.1B $1.3B $1.3B $1.4B
 
Property Plant And Equipment $336.2M $303.5M $260.2M $233.4M $239M
Long-Term Investments $21.7M $59.9M $11.4M $5.9M $21.9M
Goodwill $317.1M $325.8M $329.7M $515.1M $524.2M
Other Intangibles $86.9M $79.7M $82.6M $176M $180.9M
Other Long-Term Assets -- -- -- $125.8M $60.7M
Total Assets $1.8B $1.9B $2B $2.3B $2.4B
 
Accounts Payable $390.3M $367M $430.2M $742.9M $838.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $45.9M $48.4M $34.1M $31M $35.4M
Other Current Liabilities $10M $19.6M $21.1M $105.3M $77.8M
Total Current Liabilities $610.3M $600.3M $672.5M $1.1B $1.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $752.4M $700.7M $785.3M $1.3B $1.3B
 
Common Stock $2.2M $2.2M $2.1M $2.1M $2M
Other Common Equity Adj -$40.1M $16M -$40.3M -$91.9M -$85.3M
Common Equity $1B $1.1B $1.2B $1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.7M $35.5M $35.2M $33.1M $31.8M
Total Equity $1B $1.2B $1.2B $1.1B $1.1B
 
Total Liabilities and Equity $1.8B $1.9B $2B $2.3B $2.4B
Cash and Short Terms $418.8M $488M $565.8M $373.3M $342.3M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $626.7M $497.5M $307.3M $194.9M $208.7M
Short Term Investments -- $46.3M $10M $21.1M $23M
Accounts Receivable, Net $335.6M $439.5M $576.1M $624.6M $646.3M
Inventory -- -- -- -- --
Prepaid Expenses $14.7M $18.4M $33.3M $35M $35.4M
Other Current Assets -- -- -- $656K --
Total Current Assets $1.1B $1.1B $1B $1.1B $1.1B
 
Property Plant And Equipment $316M $267.4M $216.5M $246.4M $227.2M
Long-Term Investments $43.6M $17.4M $6.9M $20.9M $10.6M
Goodwill $319.6M $330.6M $597.8M $518.7M $526.6M
Other Intangibles $78.3M $89.3M $77.5M $174M $170.4M
Other Long-Term Assets -- -- $129.5M $49.7M $62.2M
Total Assets $1.8B $1.8B $2.1B $2.1B $2.2B
 
Accounts Payable $293.5M $350M $576.8M $668.6M $630M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $48.7M $31.3M $30.5M $35.3M $26.2M
Other Current Liabilities $168M $19.4M $92.8M $67.5M $89.4M
Total Current Liabilities $668.4M $549.8M $863.5M $960.9M $974.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $781.5M $663.2M $1B $1.1B $1.1B
 
Common Stock $2.2M $2.2M $2.1M $2.1M $2M
Other Common Equity Adj -$19.7M -$25.3M -$131.7M -$100.5M -$83.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $33.1M $34.9M $29.4M $29.6M $34.1M
Total Equity $1.1B $1.2B $1.1B $1B $1.1B
 
Total Liabilities and Equity $1.8B $1.8B $2.1B $2.1B $2.2B
Cash and Short Terms $626.7M $543.8M $317.3M $215.9M $231.8M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $96M $74.7M $137.6M $10.9M $54.6M
Depreciation & Amoritzation $97.1M $106.6M $90.9M $150.3M $72.3M
Stock-Based Compensation $41M $28.8M $44.5M $65M $97.2M
Change in Accounts Receivable $876K -$4M -$135M -$41.9M -$56.3M
Change in Inventories -- -- -- -- --
Cash From Operations $222.8M $185.4M $220.9M $256M $224.2M
 
Capital Expenditures $97.9M $67.3M $55M $84.8M $92.5M
Cash Acquisitions -$4.6M -$1.2M -$10.4M -$138M -$6.8M
Cash From Investing -$103.9M -$101.1M -$76.4M -$166.1M -$108.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $153.2M -- $78.5M --
Long-Term Debt Repaid -$1M -$167.3M -$1.2M -$78.5M --
Repurchase of Common Stock -$58.6M -$43.7M -$100M -$135.7M -$125.5M
Other Financing Activities -$1.2M -$1.7M -$4M $21.6M -$23.7M
Cash From Financing -$59.1M -$57.7M -$80.1M -$113M -$147.3M
 
Beginning Cash (CF) $364.4M $418.8M $488M $515.5M $448.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.8M $26.5M $64.4M -$23.2M -$31.7M
Ending Cash (CF) $418.8M $488M $515.5M $448.2M $411.3M
 
Levered Free Cash Flow $124.9M $118.1M $165.9M $171.2M $131.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.3M $24.2M $6.5M $6.6M $6.1M
Depreciation & Amoritzation $24.7M $25.5M $20.1M $18.9M $20.8M
Stock-Based Compensation $6.8M $13.3M $21.1M $24M $34.2M
Change in Accounts Receivable -$4.2M -$9.5M $9.9M -$50.6M $2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $51.2M $51.2M $41.6M $19.6M $57.5M
 
Capital Expenditures $16.3M $16.8M $16.2M $16.3M $19.4M
Cash Acquisitions -$3K $71K -$135.5M -- --
Cash From Investing -$13.2M -$9.4M -$157M -$15.9M -$23.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2M -- -- -- --
Long-Term Debt Repaid -$12K $10K -- -- --
Repurchase of Common Stock -$10.6M -$37.7M -$29.8M -$28.5M -$55M
Other Financing Activities -$1.1M -$2.9M $7.9M -$504K -$486K
Cash From Financing -$8.3M -$28.4M -$21.7M -$28.7M -$52.3M
 
Beginning Cash (CF) $578.2M $489.5M $562.5M $298.2M $291.7M
Foreign Exchange Rate Adjustment $18.9M -$5.4M -$18.1M -$3.3M $10.8M
Additions / Reductions $29.6M $13.4M -$137.1M -$25M -$18.6M
Ending Cash (CF) $626.7M $497.5M $407.3M $269.9M $284M
 
Levered Free Cash Flow $34.8M $34.4M $25.5M $3.3M $38.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $69.3M $109.5M $69.8M $8.6M $104.8M
Depreciation & Amoritzation $119.4M $94.9M $157.7M $71.9M $83.2M
Stock-Based Compensation $26.7M $38.5M $54.9M $98.8M $103M
Change in Accounts Receivable $3.2M -$109.8M -$76.2M -$38.4M $3.4M
Change in Inventories -- -- -- -- --
Cash From Operations $200.6M $199M $196.5M $188.4M $250M
 
Capital Expenditures $85.6M $54.6M $59.6M $113.7M $71M
Cash Acquisitions -$3K -$10.7M -$136.3M -$9.5M -$395K
Cash From Investing -$81.3M -$103.5M -$143.9M -$136.6M -$63.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -$4.3M $78.5M -- --
Long-Term Debt Repaid -$697K -$168.4M -$78.5M -- --
Repurchase of Common Stock -$84.6M -$72.6M -$86.6M -$179.9M -$179.6M
Other Financing Activities -$2M -$3.3M $21.9M -$24.2M -$1.6M
Cash From Financing $71.3M -$225.3M -$60.5M -$201.7M -$176.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $190.6M -$129.8M -$7.8M -$149.9M $9.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $115M $144.3M $137M $74.7M $179M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $27.9M $62.7M -$5.2M -$7.4M $42.8M
Depreciation & Amoritzation $79.6M $67.9M $134.7M $56.3M $67.1M
Stock-Based Compensation $22.5M $32.2M $42.6M $76.4M $82.2M
Change in Accounts Receivable $122.5M $16.7M $75.4M $78.9M $138.6M
Change in Inventories -- -- -- -- --
Cash From Operations $141.3M $154.9M $130.5M $62.9M $88.7M
 
Capital Expenditures $57M $44.4M $49M $77.8M $56.4M
Cash Acquisitions -$3K -$9.5M -$135.5M -$7M -$527K
Cash From Investing -$63.8M -$66.2M -$133.7M -$104.2M -$59M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $157.5M -- $78.5M -- --
Long-Term Debt Repaid -$181K -$1.3M -$78.5M -- --
Repurchase of Common Stock -$43.7M -$72.6M -$59.2M -$103.4M -$157.5M
Other Financing Activities -$2M -$3.6M $22.3M -$23.5M -$1.3M
Cash From Financing $111.8M -$55.8M -$36.2M -$124.9M -$154.4M
 
Beginning Cash (CF) $1.4B $1.5B $1.7B $1.1B $1B
Foreign Exchange Rate Adjustment $18.7M -$23.4M -$68.8M -$12.2M -$2.7M
Additions / Reductions $189.2M $32.9M -$39.4M -$166.2M -$124.6M
Ending Cash (CF) $1.6B $1.5B $1.6B $948.7M $917.6M
 
Levered Free Cash Flow $84.2M $110.5M $81.6M -$14.9M $32.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock