Financhill
Sell
38

CMT Quote, Financials, Valuation and Earnings

Last price:
$16.22
Seasonality move :
4.55%
Day range:
$15.59 - $16.29
52-week range:
$14.64 - $21.00
Dividend yield:
0%
P/E ratio:
9.26x
P/S ratio:
0.46x
P/B ratio:
0.98x
Volume:
95.6K
Avg. volume:
42.3K
1-year change:
-14.74%
Market cap:
$145.1M
Revenue:
$357.7M
EPS (TTM):
$1.75
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $284.3M $222.4M $307.5M $377.4M $357.7M
Revenue Growth (YoY) 5.49% -21.79% 38.28% 22.73% -5.2%
 
Cost of Revenues $262.8M $187.9M $266.1M $325M $293.2M
Gross Profit $21.5M $34.5M $41.3M $52.4M $64.5M
Gross Profit Margin 7.57% 15.5% 13.45% 13.89% 18.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.9M $24.1M $30.1M $34.3M $37.8M
Other Inc / (Exp) -$4M $80K -- -$1.6M --
Operating Expenses $28.9M $24.1M $30.1M $34.3M $37.8M
Operating Income -$7.4M $10.4M $11.2M $18.1M $26.8M
 
Net Interest Expenses $4.1M $5.9M $2.3M $2M $1M
EBT. Incl. Unusual Items -$15.6M $4.5M $8.9M $14.6M $25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$355K -$3.6M $4.2M $2.4M $5.4M
Net Income to Company -$15.2M $8.2M $4.7M $12.2M $20.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.2M $8.2M $4.7M $12.2M $20.3M
 
Basic EPS (Cont. Ops) -$1.94 $0.98 $0.55 $1.44 $2.37
Diluted EPS (Cont. Ops) -$1.94 $0.98 $0.55 $1.44 $2.31
Weighted Average Basic Share $7.8M $7.9M $8.1M $8.4M $8.6M
Weighted Average Diluted Share $7.8M $7.9M $8.1M $8.4M $8.8M
 
EBITDA -$1.1M $22.1M $22.8M $28.4M $39.7M
EBIT -$11.4M $10.5M $11.2M $16.5M $26.8M
 
Revenue (Reported) $284.3M $222.4M $307.5M $377.4M $357.7M
Operating Income (Reported) -$7.4M $10.4M $11.2M $18.1M $26.8M
Operating Income (Adjusted) -$11.4M $10.5M $11.2M $16.5M $26.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.9M $81M $101.6M $86.7M $73M
Revenue Growth (YoY) -19.8% 35.33% 25.4% -14.64% -15.84%
 
Cost of Revenues $49M $74.6M $88.3M $71.5M $60.6M
Gross Profit $10.8M $6.4M $13.3M $15.3M $12.3M
Gross Profit Margin 18.1% 7.92% 13.09% 17.62% 16.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $8.8M $8.7M $9.4M $8.7M
Other Inc / (Exp) $20K $40K -$1.6M $52K $138K
Operating Expenses $6.5M $8.8M $8.7M $9.4M $8.7M
Operating Income $4.3M -$2.4M $4.6M $5.9M $3.6M
 
Net Interest Expenses $966K $563K $511K $187K --
EBT. Incl. Unusual Items $3.4M -$2.9M $2.6M $5.7M $3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32K $396K $1.3M $1.4M $727K
Net Income to Company $3.3M -$3.3M $1.3M $4.4M $3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M -$3.3M $1.3M $4.4M $3.2M
 
Basic EPS (Cont. Ops) $0.39 -$0.41 $0.16 $0.50 $0.36
Diluted EPS (Cont. Ops) $0.39 -$0.41 $0.16 $0.49 $0.36
Weighted Average Basic Share $8M $8.1M $8.4M $8.6M $8.7M
Weighted Average Diluted Share $8M $8.1M $8.4M $8.8M $8.8M
 
EBITDA $7.2M $759K $6.3M $9.2M $6.9M
EBIT $4.3M -$2.4M $3.1M $5.9M $3.6M
 
Revenue (Reported) $59.9M $81M $101.6M $86.7M $73M
Operating Income (Reported) $4.3M -$2.4M $4.6M $5.9M $3.6M
Operating Income (Adjusted) $4.3M -$2.4M $3.1M $5.9M $3.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $217.8M $295M $364.1M $370.4M $313.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $189.9M $252.1M $314.8M $305.3M $259.3M
Gross Profit $27.9M $42.8M $49.3M $65.1M $54.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.6M $30.7M $32.2M $37.9M $35.6M
Other Inc / (Exp) $83K $140K -$1.5M $11K $276K
Operating Expenses $24.6M $30.7M $32.2M $37.9M $35.6M
Operating Income $3.3M $12.1M $17.2M $27.2M $18.7M
 
Net Interest Expenses $4.6M $4.3M $2.1M $1.3M $75K
EBT. Incl. Unusual Items -$1.3M $8M $13.4M $25.9M $18.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M $4.6M $5.6M $2.9M $3.2M
Net Income to Company $3.6M $3.4M $7.8M $23M $15.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M $3.4M $7.8M $23M $15.5M
 
Basic EPS (Cont. Ops) $0.38 $0.38 $0.93 $2.69 $1.77
Diluted EPS (Cont. Ops) $0.38 $0.38 $0.93 $2.63 $1.75
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $14.4M $24.8M $27.3M $39.2M $32M
EBIT $3.3M $12.3M $15.5M $27.2M $18.7M
 
Revenue (Reported) $217.8M $295M $364.1M $370.4M $313.7M
Operating Income (Reported) $3.3M $12.1M $17.2M $27.2M $18.7M
Operating Income (Adjusted) $3.3M $12.3M $15.5M $27.2M $18.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $161.7M $234.3M $290.9M $284M $239.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $137.2M $201.4M $250.1M $230.4M $196.5M
Gross Profit $24.5M $32.9M $40.9M $53.6M $43.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.1M $23.7M $25.8M $29.5M $27.4M
Other Inc / (Exp) $60K $120K -$1.5M $104K $276K
Operating Expenses $17.1M $23.7M $25.8M $29.5M $27.4M
Operating Income $7.4M $9.1M $15.1M $24.1M $16M
 
Net Interest Expenses $3.3M $1.7M $1.5M $836K $82K
EBT. Incl. Unusual Items $4.1M $7.5M $12M $23.3M $16.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.9M $3.3M $4.7M $5.2M $3M
Net Income to Company $9M $4.2M $7.4M $18.1M $13.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9M $4.2M $7.4M $18.1M $13.3M
 
Basic EPS (Cont. Ops) $1.07 $0.48 $0.88 $2.12 $1.53
Diluted EPS (Cont. Ops) $1.07 $0.48 $0.88 $2.06 $1.52
Weighted Average Basic Share $23.8M $24M $25M $25.5M $26.1M
Weighted Average Diluted Share $23.8M $24.1M $25M $26.2M $26.4M
 
EBITDA $15.9M $18.5M $22.9M $33.8M $26.1M
EBIT $7.4M $9.2M $13.5M $24.2M $16.1M
 
Revenue (Reported) $161.7M $234.3M $290.9M $284M $239.9M
Operating Income (Reported) $7.4M $9.1M $15.1M $24.1M $16M
Operating Income (Adjusted) $7.4M $9.2M $13.5M $24.2M $16.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.9M $4.1M $6.1M $4.2M $24.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.4M $27.6M $35.3M $44.3M $41.7M
Inventory $21.7M $18.4M $25.1M $23.9M $22.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $4.4M $5.9M $5.7M $8.6M
Total Current Assets $61.2M $56.5M $75.1M $80.7M $102.9M
 
Property Plant And Equipment $83.7M $76.8M $81.5M $88.4M $85M
Long-Term Investments -- -- -- -- --
Goodwill $17.4M $17.4M $17.4M $17.4M $17.4M
Other Intangibles $13.5M $11.5M $9.6M $7.6M $6M
Other Long-Term Assets $1.5M $2.4M $3.1M $4.6M $2.1M
Total Assets $179.3M $165.5M $186.7M $198.6M $213.4M
 
Accounts Payable $19.9M $17M $22.7M $29.6M $24M
Accrued Expenses $4M $3.8M $8.2M $7.6M $5.1M
Current Portion Of Long-Term Debt $49.5M $3M $8.4M $3.1M $1.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $83.8M $36M $53.1M $50.8M $46.2M
 
Long-Term Debt -- $25.2M $21.3M $23M $21.5M
Capital Leases -- -- -- -- --
Total Liabilities $94.9M $71.6M $86.6M $82.5M $74.4M
 
Common Stock $79K $80K $82K $84K $86K
Other Common Equity Adj $1.4M $1.4M $1.1M $3.1M $5.3M
Common Equity $84.4M $93.9M $100.1M $116.1M $139M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $84.4M $93.9M $100.1M $116.1M $139M
 
Total Liabilities and Equity $179.3M $165.5M $186.7M $198.6M $213.4M
Cash and Short Terms $1.9M $4.1M $6.1M $4.2M $24.1M
Total Debt $49.5M $28.2M $29.6M $26.1M $23M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $14.8M $615K $509K $18M $42.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.3M $39.4M $54.3M $45.9M $36.8M
Inventory $15.2M $22.4M $26.9M $25M $20.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.7M $1.6M $7M $7.7M $9.7M
Total Current Assets $62.7M $71M $88.6M $102.1M $115.5M
 
Property Plant And Equipment $78.7M $78M $85.8M $86M $81.5M
Long-Term Investments -- -- -- -- --
Goodwill $17.4M $17.4M $17.4M $17.4M $17.4M
Other Intangibles $12M $10.1M $8.1M $6.4M $4.8M
Other Long-Term Assets $3.2M $3M $2.6M $4.7M $1.5M
Total Assets $174M $179.5M $202.5M $216.7M $220.7M
 
Accounts Payable $17.9M $24.1M $34.3M $28.7M $25M
Accrued Expenses $7.1M $4.3M $8.2M $8.7M $8.6M
Current Portion Of Long-Term Debt $2.8M $3.8M $1.2M $1.3M $1.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $37M $47.4M $59M $52.9M $47.9M
 
Long-Term Debt $31.5M $22.3M $23.3M $22M $20.2M
Capital Leases -- -- -- -- --
Total Liabilities $80.5M $80.2M $93.8M $82.7M $72.8M
 
Common Stock $80K $81K $84K $86K $87K
Other Common Equity Adj $401K $1.2M $1.1M $3.2M $2.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $93.5M $99.3M $108.7M $134M $147.8M
 
Total Liabilities and Equity $174M $179.5M $202.5M $216.7M $220.7M
Cash and Short Terms $14.8M $615K $509K $18M $42.3M
Total Debt $34.3M $28.3M $28.6M $23.3M $22M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$15.2M $8.2M $4.7M $12.2M $20.3M
Depreciation & Amoritzation $10.4M $11.7M $11.6M $11.9M $12.9M
Stock-Based Compensation $1.6M $1.4M $1.9M $2.3M $2.9M
Change in Accounts Receivable $13M $4.8M -$9M -$9M $2.6M
Change in Inventories $4.1M $3.3M -$6.8M $1.3M $1.8M
Cash From Operations $16.7M $28.2M $12.5M $19M $34.8M
 
Capital Expenditures $7.5M $3.7M $11.6M $16.6M $9.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.5M -$3.7M -$11.4M -$16.6M -$9.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $194.4M $87M $49.6M $190.2M $37.1M
Long-Term Debt Repaid -$203.2M -$107.1M -$48.6M -$193.6M -$40.3M
Repurchase of Common Stock -$98K -$20K -- -- --
Other Financing Activities -$435K -$2M -$98K -$884K -$2.7M
Cash From Financing -$9.3M -$22.2M $884K -$4.4M -$5.8M
 
Beginning Cash (CF) $1.9M $1.9M $4.1M $6.1M $4.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35K $2.3M $2M -$2M $19.9M
Ending Cash (CF) $1.9M $4.1M $6.1M $4.2M $24.1M
 
Levered Free Cash Flow $9.2M $24.5M $977K $2.4M $25.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.3M -$3.3M $1.3M $4.4M $3.2M
Depreciation & Amoritzation $2.8M $3.1M $3.2M $3.2M $3.3M
Stock-Based Compensation $355K $612K $623K $736K $562K
Change in Accounts Receivable -$4.7M $6.3M -$205K $4.4M $10.2M
Change in Inventories $992K -$371K $2.1M -$594K $1.1M
Cash From Operations $12.6M -$3.4M $5.5M $7.2M $9.2M
 
Capital Expenditures $1.1M $2.9M $3.7M $2.3M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$2.9M -$3.7M -$2.3M -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $12.1M $69.1M -- --
Long-Term Debt Repaid -$1.1M -$10.6M -$70.2M -$318K -$426K
Repurchase of Common Stock -$20K -$49K -- -- -$2M
Other Financing Activities -$140K -- -$402K -$762K -$22K
Cash From Financing -$1.3M $1.4M -$1.5M -$1.1M -$2.4M
 
Beginning Cash (CF) $4.6M $5.6M $114K $14.2M $37.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.2M -$5M $395K $3.9M $4.6M
Ending Cash (CF) $14.8M $615K $509K $18M $42.3M
 
Levered Free Cash Flow $11.5M -$6.4M $1.9M $5M $7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.6M $3.4M $7.8M $23M $15.5M
Depreciation & Amoritzation $11.1M $12.5M $11.7M $12.1M $13.4M
Stock-Based Compensation $1.4M $1.7M $2.2M $2.8M $2.8M
Change in Accounts Receivable $19.5M -$13.1M -$16.1M $8.4M $9.2M
Change in Inventories $8.2M -$7.2M -$4.4M $1.9M $4.3M
Cash From Operations $43.8M $2.2M $16M $36.6M $38.9M
 
Capital Expenditures $3.9M $9.3M $15.6M $11.1M $9.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9M -$9.3M -$15.4M -$11.1M -$9.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $89.8M $60.8M $173.2M $82.3M --
Long-Term Debt Repaid -$114.7M -$65.9M -$173M -$87.6M -$1.4M
Repurchase of Common Stock -$58K -$96K -- -- --
Other Financing Activities -- -$1.9M -- -$2.7M -$1.4M
Cash From Financing -$25.1M -$7.1M -$695K -$8M -$5.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.8M -$14.2M -$106K $17.5M $24.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.9M -$7.1M $435K $25.5M $29.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $9M $4.2M $7.4M $18.1M $13.3M
Depreciation & Amoritzation $8.4M $9.3M $9.4M $9.6M $10M
Stock-Based Compensation $1.1M $1.4M $1.7M $2.2M $2.1M
Change in Accounts Receivable $6.1M -$11.8M -$19M -$1.7M $4.9M
Change in Inventories $6.4M -$4.1M -$1.7M -$1.1M $1.4M
Cash From Operations $31.1M $5M $8.5M $26.1M $30.2M
 
Capital Expenditures $2.7M $8.3M $12.3M $6.8M $7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$8.3M -$12.3M -$6.8M -$7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $47.5M $21.4M $145M $37.1M --
Long-Term Debt Repaid -$62.7M -$21.5M -$145.9M -$39.9M -$1.1M
Repurchase of Common Stock -$20K -$96K -- -- -$2.4M
Other Financing Activities -$140K -$2K -$884K -$2.7M -$1.4M
Cash From Financing -$15.4M -$263K -$1.8M -$5.5M -$4.9M
 
Beginning Cash (CF) $7.9M $12.8M $7.6M $22.8M $88.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13M -$3.5M -$5.6M $13.9M $18.2M
Ending Cash (CF) $20.8M $9.2M $1.9M $36.7M $106.8M
 
Levered Free Cash Flow $28.3M -$3.3M -$3.8M $19.3M $23.1M

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