Financhill
Sell
50

COHN Quote, Financials, Valuation and Earnings

Last price:
$8.49
Seasonality move :
3.59%
Day range:
$8.05 - $8.36
52-week range:
$6.10 - $12.82
Dividend yield:
12.23%
P/E ratio:
2.11x
P/S ratio:
0.58x
P/B ratio:
0.40x
Volume:
4.8K
Avg. volume:
7K
1-year change:
14.57%
Market cap:
$16.8M
Revenue:
$79.6M
EPS (TTM):
-$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $130.1M $146.4M $44.4M $83M $79.6M
Revenue Growth (YoY) 161.97% 12.5% -69.67% 86.95% -4.08%
 
Cost of Revenues $59.9M $85M $50.3M $52.1M $56.4M
Gross Profit $70.2M $61.3M -$5.9M $30.9M $23.2M
Gross Profit Margin 53.96% 41.89% -13.3% 37.22% 29.16%
 
R&D Expenses $2.7M $3.4M $5.1M $5.2M $6.6M
Selling, General & Admin $7.1M $7.7M $8.2M $9.3M $14.4M
Other Inc / (Exp) -$10.8M $38.1M -$20.9M $15.6M $21.7M
Operating Expenses $20M $21.7M $22.1M $24M $31.2M
Operating Income $50.2M $39.6M -$28M $6.9M -$8M
 
Net Interest Expenses $9.6M $7.2M $5M $6.5M $5.8M
EBT. Incl. Unusual Items $29.8M $70.5M -$53.9M $15.9M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.7M -$3.5M $4.8M $5.5M -$329K
Net Income to Company $38.5M $74M -$58.7M $10.4M $8.2M
 
Minority Interest in Earnings -$24.2M -$62.2M $45.3M -$15.5M -$8.3M
Net Income to Common Excl Extra Items $14.2M $11.8M -$13.4M -$5.1M -$129K
 
Basic EPS (Cont. Ops) $12.56 $9.95 -$9.43 -$3.38 -$0.08
Diluted EPS (Cont. Ops) $7.66 $7.83 -$9.43 -$3.38 -$0.08
Weighted Average Basic Share $1.1M $1.2M $1.4M $1.5M $1.6M
Weighted Average Diluted Share $5.1M $5.3M $1.4M $1.5M $5.7M
 
EBITDA $39.8M $78.1M -$48.3M $23M $14.2M
EBIT $39.5M $77.7M -$48.9M $22.5M $13.7M
 
Revenue (Reported) $130.1M $146.4M $44.4M $83M $79.6M
Operating Income (Reported) $50.2M $39.6M -$28M $6.9M -$8M
Operating Income (Adjusted) $39.5M $77.7M -$48.9M $22.5M $13.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $66.4M $27M $12.5M $34.5M $18.5M
Revenue Growth (YoY) 312.46% -59.25% -53.96% 176.82% -46.2%
 
Cost of Revenues $23.5M $23.6M $9M $16.3M $12.9M
Gross Profit $42.9M $3.4M $3.5M $18.1M $5.6M
Gross Profit Margin 64.62% 12.6% 27.95% 52.6% 30.24%
 
R&D Expenses $671K $990K $1.3M $1.3M $2M
Selling, General & Admin $1.8M $2.4M $2.6M $3.1M $6.3M
Other Inc / (Exp) -$244K $28.5M -$6.4M $17.2M -$662K
Operating Expenses $5.1M $6.1M $6.3M $6.7M $11.1M
Operating Income $37.8M -$2.7M -$2.8M $11.4M -$5.5M
 
Net Interest Expenses $2M $1.7M $1.2M $1.6M $1.5M
EBT. Incl. Unusual Items $35.6M $24.1M -$10.4M $27M -$7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8M -$4.1M $1.3M $166K -$764K
Net Income to Company $43.6M $28.2M -$11.6M $26.9M -$6.9M
 
Minority Interest in Earnings -$28.9M -$24.1M $8.6M -$22.3M $4.9M
Net Income to Common Excl Extra Items $14.8M $4.2M -$3M $4.5M -$2M
 
Basic EPS (Cont. Ops) $13.79 $2.73 -$2.10 $3.02 -$1.20
Diluted EPS (Cont. Ops) $7.64 $2.13 -$2.10 $3.02 -$1.21
Weighted Average Basic Share $1.1M $1.3M $1.4M $1.5M $1.6M
Weighted Average Diluted Share $1.3M $5.5M $1.4M $1.5M $5.5M
 
EBITDA $37.6M $26M -$9M $28.8M -$6M
EBIT $37.5M $25.8M -$9.2M $28.7M -$6.2M
 
Revenue (Reported) $66.4M $27M $12.5M $34.5M $18.5M
Operating Income (Reported) $37.8M -$2.7M -$2.8M $11.4M -$5.5M
Operating Income (Adjusted) $37.5M $25.8M -$9.2M $28.7M -$6.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $130.1M $146.4M $44.4M $83M $79.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.9M $85M $50.3M $52.1M $56.4M
Gross Profit $70.2M $61.3M -$5.9M $30.9M $23.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.7M $3.4M $5.1M $5.2M $6.6M
Selling, General & Admin $7.1M $7.7M $8.2M $9.3M $14.4M
Other Inc / (Exp) -$10.8M $38.1M -$20.9M $15.6M $21.7M
Operating Expenses $20M $21.7M $22.1M $24M $31.2M
Operating Income $50.2M $39.6M -$28M $6.9M -$8M
 
Net Interest Expenses $9.6M $7.2M $5M $6.5M $5.8M
EBT. Incl. Unusual Items $29.8M $70.5M -$53.9M $15.9M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.7M -$3.5M $4.8M $5.5M -$329K
Net Income to Company $38.5M $74M -$58.7M $10.4M $8.2M
 
Minority Interest in Earnings -$24.2M -$62.2M $45.3M -$15.5M -$8.3M
Net Income to Common Excl Extra Items $14.2M $11.8M -$13.4M -$5.1M -$129K
 
Basic EPS (Cont. Ops) $13.31 $10.77 -$9.50 -$3.37 -$0.05
Diluted EPS (Cont. Ops) $6.82 $6.86 -$9.73 -$3.37 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $39.8M $78.1M -$48.3M $23M $14.2M
EBIT $39.5M $77.7M -$48.9M $22.5M $13.7M
 
Revenue (Reported) $130.1M $146.4M $44.4M $83M $79.6M
Operating Income (Reported) $50.2M $39.6M -$28M $6.9M -$8M
Operating Income (Adjusted) $39.5M $77.7M -$48.9M $22.5M $13.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $146.4M $44.4M $83M $79.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $85M $50.3M $52.1M $56.4M --
Gross Profit $61.3M -$5.9M $30.9M $23.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.4M $5.1M $5.2M $6.6M --
Selling, General & Admin $7.7M $8.2M $9.3M $14.4M --
Other Inc / (Exp) $38.1M -$20.9M $15.6M $21.7M --
Operating Expenses $21.7M $22.1M $24M $31.2M --
Operating Income $39.6M -$28M $6.9M -$8M --
 
Net Interest Expenses $7.2M $5M $6.5M $5.8M --
EBT. Incl. Unusual Items $70.5M -$53.9M $15.9M $7.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.5M $4.8M $5.5M -$329K --
Net Income to Company $74M -$58.7M $10.4M $8.2M --
 
Minority Interest in Earnings -$62.2M $45.3M -$15.5M -$8.3M --
Net Income to Common Excl Extra Items $11.8M -$13.4M -$5.1M -$129K --
 
Basic EPS (Cont. Ops) $10.77 -$9.50 -$3.37 -$0.05 --
Diluted EPS (Cont. Ops) $6.86 -$9.73 -$3.37 -$0.09 --
Weighted Average Basic Share $4.7M $5.7M $6.1M $6.5M --
Weighted Average Diluted Share $19.9M $9.6M $14.1M $22.6M --
 
EBITDA $78.1M -$48.3M $23M $14.2M --
EBIT $77.7M -$48.9M $22.5M $13.7M --
 
Revenue (Reported) $146.4M $44.4M $83M $79.6M --
Operating Income (Reported) $39.6M -$28M $6.9M -$8M --
Operating Income (Adjusted) $77.7M -$48.9M $22.5M $13.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42M $50.6M $29.1M $10.7M $19.6M
Short Term Investments $243M $222.6M $207.2M $170.7M $143.5M
Accounts Receivable, Net $55.8M $70.5M $144.3M $70.5M $50.3M
Inventory -- -- -- -- --
Prepaid Expenses $1.6M $2M $2M $2.5M $3.3M
Other Current Assets -- -- -- -- --
Total Current Assets $6.1B $3.5B $827M $668.2M $887.5M
 
Property Plant And Equipment $6.9M $11.7M $11.1M $8.8M $17.5M
Long-Term Investments $37.9M $87.2M $33.8M $73.4M $36.7M
Goodwill $109K $109K $109K $109K $109K
Other Intangibles $166K $166K $166K $166K $166K
Other Long-Term Assets $34.4M $17.3M $3.1M $2.1M $10.6M
Total Assets $6.1B $3.7B $887.1M $772.8M $971.1M
 
Accounts Payable $162K $122K $4.1M $1.2M $812K
Accrued Expenses $3.8M $3.7M $4.6M $4.8M $3.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $41.1M $17.3M $4.3M -- $3.9M
Total Current Liabilities $46.3M $22.8M $14.7M $8.1M $10.9M
 
Long-Term Debt $203.8M $204.3M $160.8M $140.8M $101.6M
Capital Leases -- -- -- -- --
Total Liabilities $6B $3.5B $793M $681M $880.9M
 
Common Stock $40K $44K $44K $46K $47K
Other Common Equity Adj -$821K -$905K -$955K -$944K -$1M
Common Equity $43.9M $61.9M $46.7M $41.7M $41.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $57.5M $89.5M $47.3M $50.1M $48.6M
Total Equity $101.4M $151.4M $94M $91.8M $90.3M
 
Total Liabilities and Equity $6.1B $3.7B $887.1M $772.8M $971.1M
Cash and Short Terms $285M $273.2M $236.3M $181.4M $163.1M
Total Debt $203.8M $204.3M $160.8M $140.8M $101.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42M $50.6M $29.1M $10.7M $19.6M
Short Term Investments $243M $222.6M $207.2M $170.7M $143.5M
Accounts Receivable, Net $55.8M $70.5M $144.3M $70.5M $50.3M
Inventory -- -- -- -- --
Prepaid Expenses $1.6M $2M $2M $2.5M $3.3M
Other Current Assets -- -- -- -- --
Total Current Assets $6.1B $3.5B $827M $668.2M $887.5M
 
Property Plant And Equipment $6.9M $11.7M $11.1M $8.8M $17.5M
Long-Term Investments $37.9M $87.2M $33.8M $73.4M $36.7M
Goodwill $109K $109K $109K $109K $109K
Other Intangibles $166K $166K $166K $166K $166K
Other Long-Term Assets $34.4M $17.3M $3.1M $2.1M $10.6M
Total Assets $6.1B $3.7B $887.1M $772.8M $971.1M
 
Accounts Payable $162K $122K $4.1M $1.2M $812K
Accrued Expenses $3.8M $3.7M $4.6M $4.8M $3.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $41.1M $17.3M $4.3M -- $3.9M
Total Current Liabilities $46.3M $22.8M $14.7M $8.1M $10.9M
 
Long-Term Debt $203.8M $204.3M $160.8M $140.8M $101.6M
Capital Leases -- -- -- -- --
Total Liabilities $6B $3.5B $793M $681M $880.9M
 
Common Stock $40K $44K $44K $46K $47K
Other Common Equity Adj -$821K -$905K -$955K -$944K -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $57.5M $89.5M $47.3M $50.1M $48.6M
Total Equity $101.4M $151.4M $94M $91.8M $90.3M
 
Total Liabilities and Equity $6.1B $3.7B $887.1M $772.8M $971.1M
Cash and Short Terms $285M $273.2M $236.3M $181.4M $163.1M
Total Debt $203.8M $204.3M $160.8M $140.8M $101.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $38.5M $74M -$58.7M $10.4M $8.2M
Depreciation & Amoritzation $334K $371K $557K $563K $556K
Stock-Based Compensation $12.6M $15.7M $4.4M $4.4M $4.7M
Change in Accounts Receivable $1.8B $2.5B $2.7B $33.4M -$261M
Change in Inventories -- -- -- -- --
Cash From Operations $41.4M $18.3M -$23.5M -$39.7M $9.5M
 
Capital Expenditures $217K $1M $573K $373K $1.2M
Cash Acquisitions -$12.7M -$8.4M -$2.6M -$1.9M -$236K
Cash From Investing -$11.9M -$22.5M $13.8M $38.1M $16.5M
 
Dividends Paid (Ex Special Dividend) -$27K -$671K -$2.6M -$1.8M -$1.9M
Special Dividend Paid
Long-Term Debt Issued $24.2M $17.5M $2.3M $15M --
Long-Term Debt Repaid -$26.7M -$19.9M -$2.3M -$15M --
Repurchase of Common Stock -$2.1M -$857K -- -- --
Other Financing Activities $8.5M $8.4M -$8.7M -$15.2M -$14.8M
Cash From Financing $3.8M $13.2M -$11.5M -$17.1M -$16.7M
 
Beginning Cash (CF) $8.3M $42M $50.6M $29.1M $10.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.3M $8.9M -$21.2M -$18.6M $9.3M
Ending Cash (CF) $42M $50.6M $29.1M $10.7M $19.6M
 
Levered Free Cash Flow $41.2M $17.3M -$24.1M -$40M $8.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $66.7M -$35.2M -$10.1M $23.5M --
Depreciation & Amoritzation $81K $132K $144K $124K --
Stock-Based Compensation $13.6M $1.1M $1.1M $1.1M --
Change in Accounts Receivable -$1.6B $979.8M $58.8M -$285.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$28.2M $14.4M -$27.7M $5.1M --
 
Capital Expenditures $190K $298K $96K $99K --
Cash Acquisitions -$268K -$438K -$736K -- --
Cash From Investing $11M -$149K $2.7M -$2.9M --
 
Dividends Paid (Ex Special Dividend) -$7K -$54K -$215K -$245K --
Special Dividend Paid -- $750K -- -- --
Long-Term Debt Issued -- $2.3M -- -- --
Long-Term Debt Repaid -- -$2.3M -- -- --
Repurchase of Common Stock -$662K -- -- -- --
Other Financing Activities -$4.1M -$1.9M -$177K -$569K --
Cash From Financing -$5.1M -$2.2M -$556K -$999K --
 
Beginning Cash (CF) $42M $50.6M $29.1M $10.7M --
Foreign Exchange Rate Adjustment -$189K -$76K $91K -$103K --
Additions / Reductions -$22.3M $12M -$25.6M $1.3M --
Ending Cash (CF) $19.5M $62.5M $3.6M $11.8M --
 
Levered Free Cash Flow -$28.3M $14.1M -$27.8M $5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $38.5M $74M -$58.7M $10.4M $8.2M
Depreciation & Amoritzation $334K $371K $557K $563K $556K
Stock-Based Compensation $12.6M $15.7M $4.4M $4.4M $4.7M
Change in Accounts Receivable $1.8B $2.5B $2.7B $33.4M -$261M
Change in Inventories -- -- -- -- --
Cash From Operations $41.4M $18.3M -$23.5M -$39.7M $9.5M
 
Capital Expenditures $217K $1M $573K $373K $1.2M
Cash Acquisitions -$12.7M -$8.4M -$2.6M -$1.9M -$236K
Cash From Investing -$11.9M -$22.5M $13.8M $38.1M $16.5M
 
Dividends Paid (Ex Special Dividend) -$27K -$671K -$2.6M -$1.8M -$1.9M
Special Dividend Paid
Long-Term Debt Issued $24.2M $17.5M $2.3M -- --
Long-Term Debt Repaid -$26.7M -$19.9M -$2.3M -- --
Repurchase of Common Stock -$2.1M -$857K -- -- --
Other Financing Activities -- $8.4M -$8.7M -$15.2M -$14.8M
Cash From Financing $3.8M $13.2M -$11.5M -$17.1M -$16.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.3M $8.9M -$21.2M -$18.6M $9.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $41.2M $17.3M -$24.1M -$40M $8.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $66.7M -$35.2M -$10.1M $23.5M --
Depreciation & Amoritzation $81K $132K $144K $124K --
Stock-Based Compensation $13.6M $1.1M $1.1M $1.1M --
Change in Accounts Receivable -$1.6B $979.8M $58.8M -$285.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$28.2M $14.4M -$27.7M $5.1M --
 
Capital Expenditures $190K $298K $96K $99K --
Cash Acquisitions -$268K -$438K -$736K -- --
Cash From Investing $11M -$149K $2.7M -$2.9M --
 
Dividends Paid (Ex Special Dividend) -$7K -$54K -$215K -$245K --
Special Dividend Paid -- $750K -- -- --
Long-Term Debt Issued -- $2.3M -- -- --
Long-Term Debt Repaid -- -$2.3M -- -- --
Repurchase of Common Stock -$662K -- -- -- --
Other Financing Activities -$4.1M -$1.9M -$177K -$569K --
Cash From Financing -$5.1M -$2.2M -$556K -$999K --
 
Beginning Cash (CF) $42M $50.6M $29.1M $10.7M --
Foreign Exchange Rate Adjustment -$189K -$76K $91K -$103K --
Additions / Reductions -$22.3M $12M -$25.6M $1.3M --
Ending Cash (CF) $19.5M $62.5M $3.6M $11.8M --
 
Levered Free Cash Flow -$28.3M $14.1M -$27.8M $5M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock