Financhill
Buy
51

CALX Quote, Financials, Valuation and Earnings

Last price:
$54.15
Seasonality move :
2.23%
Day range:
$53.45 - $54.57
52-week range:
$28.61 - $71.22
Dividend yield:
0%
P/E ratio:
605.41x
P/S ratio:
3.87x
P/B ratio:
4.37x
Volume:
614.1K
Avg. volume:
801.6K
1-year change:
65.3%
Market cap:
$3.6B
Revenue:
$831.5M
EPS (TTM):
-$0.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $541.2M $679.4M $867.8M $1B $831.5M
Revenue Growth (YoY) 27.55% 25.53% 27.74% 19.79% -20.02%
 
Cost of Revenues $277.3M $322.5M $435.1M $524.5M $375.7M
Gross Profit $263.9M $356.9M $432.7M $515.1M $455.9M
Gross Profit Margin 48.76% 52.53% 49.87% 49.55% 54.82%
 
R&D Expenses $85.3M $101.7M $132M $177.8M $179.9M
Selling, General & Admin $138.6M $181.7M $250.8M $315M $316.8M
Other Inc / (Exp) -$7.3M -$96K -$577K -$532K -$955K
Operating Expenses $220.8M $283.7M $380.1M $489.5M $498.9M
Operating Income $43.1M $73.2M $52.6M $25.6M -$43M
 
Net Interest Expenses $1.6M $402K -- -- --
EBT. Incl. Unusual Items $34.3M $72.7M $54M $34.8M -$31.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $800K -$165.7M $13M $5.4M -$1.9M
Net Income to Company $33.5M $238.4M $41M $29.3M -$29.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.5M $238.4M $41M $29.3M -$29.7M
 
Basic EPS (Cont. Ops) $0.57 $3.77 $0.63 $0.44 -$0.45
Diluted EPS (Cont. Ops) $0.54 $3.51 $0.60 $0.42 -$0.45
Weighted Average Basic Share $59.1M $63.3M $65.1M $66M $65.9M
Weighted Average Diluted Share $62M $67.9M $68.9M $69.3M $65.9M
 
EBITDA $60M $91.3M $70.9M $48.7M -$23.5M
EBIT $43.1M $73.2M $52.6M $25.6M -$43M
 
Revenue (Reported) $541.2M $679.4M $867.8M $1B $831.5M
Operating Income (Reported) $43.1M $73.2M $52.6M $25.6M -$43M
Operating Income (Adjusted) $43.1M $73.2M $52.6M $25.6M -$43M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $172.2M $236.3M $263.8M $200.9M $265.4M
Revenue Growth (YoY) 14.43% 37.22% 11.64% -23.84% 32.09%
 
Cost of Revenues $82M $117.5M $122.2M $90.9M $113.4M
Gross Profit $90.3M $118.8M $141.6M $110M $152M
Gross Profit Margin 52.41% 50.26% 53.68% 54.77% 57.27%
 
R&D Expenses $25.7M $33.2M $47M $45.5M $47.1M
Selling, General & Admin $45.8M $65.4M $77.7M $75.5M $87.6M
Other Inc / (Exp) -$463K -$134K -$444K -$178K --
Operating Expenses $72.3M $98.8M $125.7M $120.9M $134.6M
Operating Income $18M $20M $15.9M -$10.9M $17.4M
 
Net Interest Expenses $86K -- -- -- --
EBT. Incl. Unusual Items $17.4M $20.5M $18.1M -$7.8M $20.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$160M $7M $1.2M -$3.8M $4.7M
Net Income to Company $177.4M $13.4M $17M -$4M $15.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $177.4M $13.4M $17M -$4M $15.7M
 
Basic EPS (Cont. Ops) $2.79 $0.21 $0.26 -$0.06 $0.24
Diluted EPS (Cont. Ops) $2.61 $0.19 $0.24 -$0.06 $0.22
Weighted Average Basic Share $63.6M $65.4M $66.3M $66.1M $65.8M
Weighted Average Diluted Share $67.9M $69.2M $69.6M $66.1M $69.8M
 
EBITDA $21.6M $23.2M $20.2M -$6.1M $22.1M
EBIT $18M $20M $15.9M -$10.9M $17.4M
 
Revenue (Reported) $172.2M $236.3M $263.8M $200.9M $265.4M
Operating Income (Reported) $18M $20M $15.9M -$10.9M $17.4M
Operating Income (Adjusted) $18M $20M $15.9M -$10.9M $17.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $673M $799.7M $1B $890.1M $933.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $317.7M $397.6M $486.5M $436.7M $409.3M
Gross Profit $355.3M $402.2M $532.9M $453.5M $524.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $99.1M $119.4M $174M $176.3M $182.7M
Selling, General & Admin $171.2M $229M $305.2M $310.3M $348.7M
Other Inc / (Exp) -$296K -$450K -$551K -$683K --
Operating Expenses $271.2M $348.8M $482.1M $486.6M $531.4M
Operating Income $84.1M $53.4M $50.7M -$33.1M -$7M
 
Net Interest Expenses $652K $72K -- -- --
EBT. Incl. Unusual Items $83.1M $53.7M $57.9M -$21.8M $5.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$159.5M $4.8M $10M -$5.8M $12.4M
Net Income to Company $242.6M $49M $47.9M -$18.4M -$7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $242.6M $49M $47.9M -$16M -$7.3M
 
Basic EPS (Cont. Ops) $3.83 $0.76 $0.72 -$0.24 -$0.11
Diluted EPS (Cont. Ops) $3.59 $0.71 $0.69 -$0.24 -$0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $99.7M $68.5M $67M -$13.1M $11.3M
EBIT $84.1M $53.4M $50.7M -$33.1M -$7M
 
Revenue (Reported) $673M $799.7M $1B $890.1M $933.7M
Operating Income (Reported) $84.1M $53.4M $50.7M -$33.1M -$7M
Operating Income (Adjusted) $84.1M $53.4M $50.7M -$33.1M -$7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $503M $623.3M $774.9M $625.4M $727.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $235.8M $312.4M $366.9M $285.2M $316.5M
Gross Profit $267.1M $310.9M $408M $340.2M $411M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $75.8M $93.4M $135.5M $134M $136.8M
Selling, General & Admin $130.2M $177.5M $231.9M $230.5M $262.5M
Other Inc / (Exp) -$120K -$474K -$448K -$599K -$119K
Operating Expenses $207.8M $271.4M $370.3M $364.5M $399.3M
Operating Income $59.3M $39.6M $37.7M -$24.3M $11.7M
 
Net Interest Expenses $330K -- -- -- --
EBT. Incl. Unusual Items $58.9M $40M $43.8M -$16M $20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$159.6M $10.9M $7.9M -$4.2M $10.1M
Net Income to Company $218.5M $29.1M $35.9M -$11.8M $10.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $218.5M $29.1M $35.9M -$11.8M $10.7M
 
Basic EPS (Cont. Ops) $3.44 $0.45 $0.54 -$0.18 $0.16
Diluted EPS (Cont. Ops) $3.22 $0.42 $0.52 -$0.18 $0.15
Weighted Average Basic Share $189.2M $194.7M $198.6M $197.1M $196.3M
Weighted Average Diluted Share $202.6M $205.7M $208.9M $199.9M $200.3M
 
EBITDA $70.7M $50.4M $49.9M -$9.5M $25M
EBIT $59.3M $39.6M $37.7M -$24.3M $11.7M
 
Revenue (Reported) $503M $623.3M $774.9M $625.4M $727.6M
Operating Income (Reported) $59.3M $39.6M $37.7M -$24.3M $11.7M
Operating Income (Adjusted) $59.3M $39.6M $37.7M -$24.3M $11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $133.8M $204.3M $241.7M $220.3M $297.1M
Short Term Investments $53M $153M $162.6M $156.9M $253.9M
Accounts Receivable, Net $69.4M $85.2M $93.8M $126M $79.3M
Inventory $52.3M $88.9M $149.2M $133M $102.7M
Prepaid Expenses -- -- $39.1M $78.1M $62.6M
Other Current Assets $11.4M $30.8M $23.6M $40.5M $43M
Total Current Assets $266.9M $409.2M $547.4M $598M $584.7M
 
Property Plant And Equipment $32.1M $34M $35.1M $38.7M $37.4M
Long-Term Investments -- -- -- -- --
Goodwill $116.2M $116.2M $116.2M $116.2M $116.2M
Other Intangibles $9.5M $6.9M -- -- --
Other Long-Term Assets $2.6M $6.8M $19.1M $21.3M $23.4M
Total Assets $427.4M $742M $884.8M $941.9M $939.3M
 
Accounts Payable $13.1M $29.1M $41.4M $34.7M $20.2M
Accrued Expenses $30.2M $35.8M $48.5M $65.1M $33.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3M $3.6M $3.9M $4.1M $4.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $101M $128.1M $165.4M $187.6M $131.1M
 
Long-Term Debt $12.9M $12.4M $8.4M $7.4M $3.7M
Capital Leases -- -- -- -- --
Total Liabilities $147M $173.6M $205.3M $222.9M $158.3M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.7M
Other Common Equity Adj -$191K -$320K -$2.5M -$659K -$612K
Common Equity $280.3M $568.4M $679.6M $719M $780.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $280.3M $568.4M $679.6M $719M $780.9M
 
Total Liabilities and Equity $427.4M $742M $884.8M $941.9M $939.3M
Cash and Short Terms $133.8M $204.3M $241.7M $220.3M $297.1M
Total Debt $15.9M $17.1M $15.7M $7.4M $3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $188.7M $234.7M $250.1M $287.6M $339.6M
Short Term Investments $128.5M $159.5M $114.4M $225.2M --
Accounts Receivable, Net $91.9M $100.5M $85.9M $85.3M $87.5M
Inventory $75.2M $141.1M $150M $100.6M $108M
Prepaid Expenses -- -- $65.9M $66.8M --
Other Current Assets $19M $58.8M $40.9M $44.8M --
Total Current Assets $374.8M $535.2M $587.6M $585M $615.5M
 
Property Plant And Equipment $31.8M $34.4M $39.1M $38.6M $43.5M
Long-Term Investments -- -- $7.8M -- --
Goodwill $116.2M $116.2M $116.2M $116.2M --
Other Intangibles $7.5M -- -- -- --
Other Long-Term Assets $3.5M $17.4M $20.9M $19.9M --
Total Assets $695.7M $866.9M $926.7M $937.5M $976.4M
 
Accounts Payable $31.3M $66.2M $22.1M $24.3M $20.1M
Accrued Expenses $35.2M $48.1M $43.2M $39.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $3.9M $4M $4.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $117M $180.5M $139.2M $129.9M $122.6M
 
Long-Term Debt $11.5M $9.4M $8.4M $4.8M $9.3M
Capital Leases -- -- -- -- --
Total Liabilities $160.1M $219.1M $175.7M $158.8M $153.9M
 
Common Stock $1.6M $1.6M $1.6M $1.7M $1.7M
Other Common Equity Adj -$206K -$3.1M -$1.4M $490K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $535.6M $647.7M $750.9M $778.7M $822.5M
 
Total Liabilities and Equity $695.7M $866.9M $926.7M $937.5M $976.4M
Cash and Short Terms $188.7M $234.7M $250.1M $287.6M $339.6M
Total Debt $15.9M $19.7M $12.6M $4.8M $9.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.5M $238.4M $41M $29.3M -$29.7M
Depreciation & Amoritzation $13.7M $15M $14.3M $16.6M $19.6M
Stock-Based Compensation $14M $24.2M $44.8M $62.8M $70.8M
Change in Accounts Receivable -$22.9M -$15.8M -$8.6M -$32.2M $46.7M
Change in Inventories -$12.1M -$36.6M -$60.3M $16.2M $30.3M
Cash From Operations $51.4M $56.8M $27.2M $56.3M $68.4M
 
Capital Expenditures $7.8M $10.5M $14.1M $17.9M $18.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60.8M -$110.7M -$24.1M -$6.2M -$109.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M -- -- -- --
Long-Term Debt Repaid -$60.3M -- -- -- --
Repurchase of Common Stock -- -- -- $86.4M $10.7M
Other Financing Activities -$5.8M -$1.2M -$2.4M -$11.7M --
Cash From Financing $42.1M $24.4M $25.1M -$65.9M $20.9M
 
Beginning Cash (CF) $80.8M $51.3M $79.1M $63.4M $43.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.4M -$29.5M $27.7M -$15.7M -$20.2M
Ending Cash (CF) $114.8M $21.9M $106.4M $48M $22.9M
 
Levered Free Cash Flow $43.6M $46.3M $13.1M $38.4M $50.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $177.4M $13.4M $17M -$4M $15.7M
Depreciation & Amoritzation $3.6M $3.2M $4.3M $4.8M $4.7M
Stock-Based Compensation $6.7M $11M $16M $16.4M $20.6M
Change in Accounts Receivable -$11.8M -$14.4M $16.3M -$3.2M -$24.4M
Change in Inventories $2M -$42.8M $3.4M $12.9M $2.5M
Cash From Operations $10.8M $6.7M $15.8M $16M $32.3M
 
Capital Expenditures $3.3M $3.4M $3.8M $3.2M $5.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.6M $10.5M $57.3M -$48.9M -$26.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $32.4M -- $3.5M
Other Financing Activities -$511K -$363K -$3.5M -- --
Cash From Financing $5.4M $6.6M -$27.5M $10.6M $13.1M
 
Beginning Cash (CF) $60.2M $75.2M $135.7M $62.4M $95M
Foreign Exchange Rate Adjustment -$34K -$151K -$13K $185K -$211K
Additions / Reductions $1.6M $23.7M $45.5M -$22.1M $18.5M
Ending Cash (CF) $61.8M $98.7M $181.2M $40.4M $113.3M
 
Levered Free Cash Flow $7.5M $3.3M $12M $12.8M $26.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $242.6M $49M $47.9M -$18.4M -$7.3M
Depreciation & Amoritzation $14.8M $14.5M $15.7M $19.3M $18.1M
Stock-Based Compensation $22.2M $37.7M $63.4M $61.4M $88.1M
Change in Accounts Receivable -$22.8M -$8.6M $19.9M -$4.6M -$2.2M
Change in Inventories -$33.5M -$66M -$8.9M $49.4M -$7.4M
Cash From Operations $74.6M $33.7M $47.4M $68M $104.3M
 
Capital Expenditures $9.5M $12.5M $18.7M $16.9M $18.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98M -$45.1M $31.6M -$120.7M -$34.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $42.4M $47.7M $84M
Other Financing Activities -- -$1.5M -$9M -- --
Cash From Financing $18.7M $26.8M -$18.8M -$20.9M -$37M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.2M $15M $60.5M -$73.3M $32.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $65.2M $21.2M $28.7M $51.1M $85.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $218.5M $29.1M $35.9M -$11.8M $10.7M
Depreciation & Amoritzation $11.4M $10.8M $12.2M $14.8M $13.3M
Stock-Based Compensation $18.1M $31.5M $50.1M $48.7M $66M
Change in Accounts Receivable -$22.5M -$15.3M $13.1M $40.8M -$8.1M
Change in Inventories -$22.9M -$52.2M -$873K $32.4M -$5.3M
Cash From Operations $44.2M $21.1M $41.3M $53M $88.9M
 
Capital Expenditures $7.3M $9.3M $13.9M $12.9M $13.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$82.8M -$17.2M $38.5M -$75.9M -$894K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $42.4M $3.7M $77M
Other Financing Activities -$723K -$995K -$7.6M -- --
Cash From Financing $18M $20.5M -$23.3M $21.7M -$36.2M
 
Beginning Cash (CF) $204.7M $171.1M $320M $235.3M $213.9M
Foreign Exchange Rate Adjustment -$28K -$527K $101K $147K $26K
Additions / Reductions -$20.6M $23.8M $56.6M -$1M $51.9M
Ending Cash (CF) $184M $194.4M $376.8M $234.4M $265.7M
 
Levered Free Cash Flow $36.9M $11.8M $27.4M $40.1M $75.2M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock