Financhill
Buy
57

CVLT Quote, Financials, Valuation and Earnings

Last price:
$153.65
Seasonality move :
0.15%
Day range:
$152.68 - $156.85
52-week range:
$73.33 - $178.72
Dividend yield:
0%
P/E ratio:
38.92x
P/S ratio:
7.71x
P/B ratio:
24.20x
Volume:
191.6K
Avg. volume:
318.3K
1-year change:
90.79%
Market cap:
$6.7B
Revenue:
$839.2M
EPS (TTM):
$3.95
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $670.9M $723.5M $769.6M $784.6M $839.2M
Revenue Growth (YoY) -5.64% 7.84% 6.38% 1.95% 6.97%
 
Cost of Revenues $117.1M $109.4M $113.9M $135.4M $151.6M
Gross Profit $553.8M $614.1M $655.7M $649.2M $687.6M
Gross Profit Margin 82.55% 84.88% 85.21% 82.74% 81.94%
 
R&D Expenses $110M $133.4M $153.6M $141.8M $132.3M
Selling, General & Admin $427.9M $424.2M $444.7M $445M $469M
Other Inc / (Exp) -$17.6M -$64.2M -$4.9M -$69.2M -$1.3M
Operating Expenses $553.8M $572.2M $608M $596.1M $607.7M
Operating Income $57K $41.9M $47.8M $53M $79.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.5M -$21.2M $43.4M -$15.4M $83.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.9M $9.7M $9.8M $20.4M -$85.3M
Net Income to Company -$5.6M -$31M $33.6M -$35.8M $168.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.6M -$31M $33.6M -$35.8M $168.9M
 
Basic EPS (Cont. Ops) -$0.12 -$0.66 $0.74 -$0.80 $3.85
Diluted EPS (Cont. Ops) -$0.12 -$0.66 $0.71 -$0.80 $3.75
Weighted Average Basic Share $45.8M $46.7M $45.4M $44.7M $43.9M
Weighted Average Diluted Share $45.8M $46.7M $47.2M $44.7M $45.1M
 
EBITDA $4.5M -$5.4M $54.5M -$4.6M $90.6M
EBIT -$12.5M -$21.2M $43.5M -$14.9M $84M
 
Revenue (Reported) $670.9M $723.5M $769.6M $784.6M $839.2M
Operating Income (Reported) $57K $41.9M $47.8M $53M $79.9M
Operating Income (Adjusted) -$12.5M -$21.2M $43.5M -$14.9M $84M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $171.1M $177.8M $188.1M $201M $233.3M
Revenue Growth (YoY) 2.12% 3.92% 5.75% 6.88% 16.06%
 
Cost of Revenues $26.8M $26.6M $32.3M $37.9M $42.9M
Gross Profit $144.3M $151.3M $155.8M $163.1M $190.4M
Gross Profit Margin 84.34% 85.06% 82.82% 81.17% 81.63%
 
R&D Expenses $31M $37.7M $37.1M $31.3M $33.8M
Selling, General & Admin $103.8M $108.3M $106.9M $112.7M $136.1M
Other Inc / (Exp) -$46.5M -$636K $154K -$154K -$3.4M
Operating Expenses $139.8M $148.4M $146.4M $145.5M $172M
Operating Income $4.5M $2.9M $9.3M $17.6M $18.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$41.7M $2.6M $9.7M $18.7M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$532K $824K $5.1M $5.7M $1.1M
Net Income to Company -$41.2M $1.7M $4.5M $13M $15.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.2M $1.7M $4.5M $13M $15.6M
 
Basic EPS (Cont. Ops) -$0.89 $0.04 $0.10 $0.30 $0.36
Diluted EPS (Cont. Ops) -$0.89 $0.04 $0.10 $0.29 $0.35
Weighted Average Basic Share $46.5M $45.7M $44.8M $43.9M $43.8M
Weighted Average Diluted Share $46.5M $47.6M $45.5M $44.9M $45.1M
 
EBITDA $9.9M $5.2M $12.6M $20.4M $18.8M
EBIT $4.5M $2.6M $9.8M $18.8M $16.8M
 
Revenue (Reported) $171.1M $177.8M $188.1M $201M $233.3M
Operating Income (Reported) $4.5M $2.9M $9.3M $17.6M $18.4M
Operating Income (Adjusted) $4.5M $2.6M $9.8M $18.8M $16.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $685.2M $740.6M $794.4M $797.7M $898.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $108.5M $109.9M $128.1M $142.7M $160.9M
Gross Profit $576.8M $630.7M $666.3M $655M $737.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $125.3M $145.2M $156.9M $127.4M $136.6M
Selling, General & Admin $419.4M $428.2M $452.4M $450.1M $508.1M
Other Inc / (Exp) -$49.4M -$17.5M -$5.2M -$66.7M -$9M
Operating Expenses $565.3M $582.5M $619.5M $584.7M $651.9M
Operating Income $11.5M $48.2M $46.8M $70.3M $85.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$35.9M $31.6M $42.1M $6M $82.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.3M $8.1M $16.1M $24.2M -$94.7M
Net Income to Company -$30.6M $23.6M $26M -$18.2M $177.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.6M $23.6M $26M -$18.2M $177.4M
 
Basic EPS (Cont. Ops) -$0.66 $0.51 $0.58 -$0.40 $4.06
Diluted EPS (Cont. Ops) -$0.66 $0.49 $0.56 -$0.42 $3.95
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $20.6M $42M $54M $14.1M $90.4M
EBIT -$1.1M $31.6M $42.4M $6.5M $83.1M
 
Revenue (Reported) $685.2M $740.6M $794.4M $797.7M $898.1M
Operating Income (Reported) $11.5M $48.2M $46.8M $70.3M $85.3M
Operating Income (Adjusted) -$1.1M $31.6M $42.4M $6.5M $83.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $344.1M $361.3M $386M $399.1M $458M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.4M $51.8M $66.1M $73.4M $82.7M
Gross Profit $292.8M $309.4M $320M $325.7M $375.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $62.1M $73.9M $77.2M $62.7M $66.9M
Selling, General & Admin $207.1M $211.1M $218.7M $223.8M $262.9M
Other Inc / (Exp) -$48.8M -$2.1M -$2.4M $187K -$7.6M
Operating Expenses $279.3M $289.6M $301.1M $289.6M $333.7M
Operating Income $13.5M $19.8M $18.9M $36.1M $41.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$34.7M $18.2M $16.9M $38.2M $37.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2M $2.6M $8.8M $12.6M $3.2M
Net Income to Company -$38.9M $15.6M $8M $25.6M $34.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38.9M $15.6M $8M $25.6M $34.1M
 
Basic EPS (Cont. Ops) -$0.84 $0.34 $0.18 $0.59 $0.78
Diluted EPS (Cont. Ops) -$0.84 $0.33 $0.18 $0.57 $0.76
Weighted Average Basic Share $92.7M $91.9M $89.5M $88M $87.4M
Weighted Average Diluted Share $93M $95.8M $91.4M $89.9M $90.1M
 
EBITDA $24.3M $23.4M $22.9M $41.6M $41.5M
EBIT $13.5M $18.2M $17.1M $38.5M $37.5M
 
Revenue (Reported) $344.1M $361.3M $386M $399.1M $458M
Operating Income (Reported) $13.5M $19.8M $18.9M $36.1M $41.6M
Operating Income (Adjusted) $13.5M $18.2M $17.1M $38.5M $37.5M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $288.1M $397.2M $267.5M $287.8M $312.8M
Short Term Investments $43.6M -- -- -- --
Accounts Receivable, Net $147M $188.1M $194.2M $210.4M $222.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $27M $22.2M $22.3M $14M $21M
Total Current Assets $513.7M $607.6M $484.1M $550.9M $595.1M
 
Property Plant And Equipment $129.5M $133.6M $121.4M $20.1M $18.5M
Long-Term Investments -- -- -- -- --
Goodwill $112.4M $112.4M $127.8M $127.8M $127.8M
Other Intangibles $46.4M -- $3.5M $2.3M $1M
Other Long-Term Assets $11.7M $12.1M $26.3M $21.9M $27.4M
Total Assets $845.1M $904.2M $816.1M $782.6M $943.9M
 
Accounts Payable $307K $374K $432K $108K $299K
Accrued Expenses $39.7M $42.3M $48.4M $39.8M $46.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.7M $7.5M $4.8M $4.5M $4.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $328.6M $373.2M $394.1M $410.1M $484.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $433.2M $510.1M $560.3M $596.5M $665.8M
 
Common Stock $458K $463K $443K $440K $435K
Other Common Equity Adj -$13.4M -$10.4M -$11.9M -$16.1M -$15.9M
Common Equity $411.9M $394M $255.8M $186.1M $278.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $411.9M $394M $255.8M $186.1M $278.1M
 
Total Liabilities and Equity $845.1M $904.2M $816.1M $782.6M $943.9M
Cash and Short Terms $331.7M $397.2M $267.5M $287.8M $312.8M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $383.2M $295.8M $262.5M $283.3M $303.1M
Short Term Investments $10.8M -- -- -- --
Accounts Receivable, Net $139M $166.3M $170.2M $196.4M $194.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $26M $20.7M $23.2M $21.6M $30.2M
Total Current Assets $559M $482.7M $455.9M $540M $563M
 
Property Plant And Equipment $131.7M $127.5M $114.4M $20.5M $20.2M
Long-Term Investments -- -- -- -- --
Goodwill $112.4M $112.4M $127.8M $127.8M $150.1M
Other Intangibles -- -- $2.9M $1.7M $5.2M
Other Long-Term Assets $16.1M $14.8M $26.5M $24M $34.1M
Total Assets $852M $779.8M $779.8M $772.7M $958.5M
 
Accounts Payable $253K $178K $200K $136K $92K
Accrued Expenses $79.1M $85.6M $86.3M $93.8M $107.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.6M $6.5M $3.9M $4.8M $5.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $314.7M $339.8M $349.4M $403.7M $468.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $432.5M $480M $514.5M $591.2M $680.7M
 
Common Stock $464K $452K $444K $438K $437K
Other Common Equity Adj -$11.7M -$11.7M -$15.5M -$17.2M -$15.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $419.5M $299.8M $265.3M $181.5M $277.8M
 
Total Liabilities and Equity $852M $779.8M $779.8M $772.7M $958.5M
Cash and Short Terms $394M $295.8M $262.5M $283.3M $303.1M
Total Debt -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$5.6M -$31M $33.6M -$35.8M $168.9M
Depreciation & Amoritzation $17.1M $15.9M $11M $10.3M $6.5M
Stock-Based Compensation $65.9M $84.8M $105.2M $105.7M $94.6M
Change in Accounts Receivable $26.1M -$34.6M -$20.4M -$11.6M -$21.7M
Change in Inventories -- -- -- -- --
Cash From Operations $88.5M $124M $177.2M $170.3M $203.8M
 
Capital Expenditures $3.2M $8.2M $3.9M $3.2M $4.1M
Cash Acquisitions -$157.5M -- -$16.9M -- --
Cash From Investing -$74M $35.5M -$24.4M -$5.3M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$77.2M -$95.3M -$305.2M -$150.9M -$184M
Other Financing Activities -- -- -$609K -$63K --
Cash From Financing -$39.4M -$74.7M -$276.1M -$135.6M -$170.6M
 
Beginning Cash (CF) $328M $296.1M $397.2M $267.5M $287.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.9M $84.7M -$123.4M $29.4M $27.7M
Ending Cash (CF) $296.1M $397.2M $267.5M $287.8M $312.8M
 
Levered Free Cash Flow $85.3M $115.8M $173.3M $167M $199.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$41.2M $1.7M $4.5M $13M $15.6M
Depreciation & Amoritzation $5.4M $2.7M $2.9M $1.6M $2M
Stock-Based Compensation $20.6M $26.4M $25.3M $23.6M $26.4M
Change in Accounts Receivable $15M -$6.5M $6.5M -$19.8M $3.4M
Change in Inventories -- -- -- -- --
Cash From Operations $27M $26.1M $49.8M $40.3M $55.6M
 
Capital Expenditures $2M $551K $514K $266K $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$3.3M -$1.3M -$526K -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$90M -$39.9M -$31.3M -$51.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $5M -$82.2M -$33.2M -$26.2M -$46.1M
 
Beginning Cash (CF) $345.4M $359.1M $258.7M $274.6M $287.9M
Foreign Exchange Rate Adjustment $7.7M -$3.9M -$11.6M -$5M $7.7M
Additions / Reductions $30M -$59.4M $15.4M $13.7M $7.5M
Ending Cash (CF) $383.2M $295.8M $262.5M $283.3M $303.1M
 
Levered Free Cash Flow $24.9M $25.5M $49.3M $40.1M $53.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$30.6M $23.6M $26M -$18.2M $177.4M
Depreciation & Amoritzation $21.8M $10.4M $11.5M $7.7M $7.3M
Stock-Based Compensation $75.8M $93.6M $113.3M $96.7M $100M
Change in Accounts Receivable -$15.9M -$10.7M -$32M -$19.2M -$6.9M
Change in Inventories -- -- -- -- --
Cash From Operations $75.6M $145M $186.2M $177.4M $224.7M
 
Capital Expenditures $5.4M $6.5M $3.3M $3.3M $5.4M
Cash Acquisitions -$157.5M -- -- -- -$21M
Cash From Investing -$76.1M $1.6M -$22.9M -$4.1M -$27.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$37.2M -$275.4M -$183.9M -$174.5M -$205M
Other Financing Activities -- -- -$672K -- --
Cash From Financing -$431K -$236.8M -$170.7M -$160.1M -$186.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$973K -$90.2M -$7.5M $13.2M $10.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $70.2M $138.5M $182.9M $174.1M $219.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$38.9M $15.6M $8M $25.6M $34.1M
Depreciation & Amoritzation $10.7M $5.3M $5.9M $3.2M $4M
Stock-Based Compensation $39.5M $48.3M $56.4M $47.3M $52.8M
Change in Accounts Receivable $3.6M $27.5M $15.9M $8.2M $23.1M
Change in Inventories -- -- -- -- --
Cash From Operations $42.2M $63.3M $72.3M $79.4M $100.3M
 
Capital Expenditures $3.7M $2M $1.4M $1.4M $2.7M
Cash Acquisitions -- -- -- -- -$21M
Cash From Investing $29.1M -$4.7M -$3.2M -$2M -$24.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$180.1M -$58.8M -$82.4M -$103.3M
Other Financing Activities -- -- -$63K -- --
Cash From Financing $5.3M -$156.8M -$51.5M -$76M -$92.2M
 
Beginning Cash (CF) $641.5M $756.4M $526.2M $562.4M $600.6M
Foreign Exchange Rate Adjustment $10.4M -$3.2M -$22.6M -$5.9M $6.5M
Additions / Reductions $76.7M -$98.3M $17.6M $1.4M -$16.2M
Ending Cash (CF) $728.6M $655M $521.2M $557.9M $590.9M
 
Levered Free Cash Flow $38.6M $61.3M $70.9M $78M $97.6M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock