Financhill
Sell
37

CAPL Quote, Financials, Valuation and Earnings

Last price:
$20.42
Seasonality move :
2.92%
Day range:
$20.40 - $20.83
52-week range:
$19.61 - $25.73
Dividend yield:
10.24%
P/E ratio:
17.43x
P/S ratio:
0.21x
P/B ratio:
--
Volume:
25.5K
Avg. volume:
27.4K
1-year change:
-4.52%
Market cap:
$781.5M
Revenue:
$4.1B
EPS (TTM):
$1.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $3.6B $5B $4.4B $4.1B
Revenue Growth (YoY) -10.1% 85.23% 38.78% -11.7% -6.57%
 
Cost of Revenues $1.7B $3.4B $4.7B $4.1B $3.8B
Gross Profit $212.1M $206.8M $297.9M $305.9M $326.7M
Gross Profit Margin 10.98% 5.78% 6% 6.97% 7.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21M $30.9M $25.6M $27M $28.8M
Other Inc / (Exp) $84.6M $2.6M $1.6M $5.5M $5.7M
Operating Expenses $180.7M $93M $108.6M $113.3M $131.5M
Operating Income $31.5M $113.8M $189.4M $192.6M $195.2M
 
Net Interest Expenses $16.6M $17.2M $36M $60.7M $62.7M
EBT. Incl. Unusual Items $99.5M $18.4M $64.4M $45.1M $19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.9M -$3.2M $714K $2.5M -$3.4M
Net Income to Company $107.5M $21.7M $63.7M $42.6M $22.5M
 
Minority Interest in Earnings -- -- $1.7M $2.5M $2.6M
Net Income to Common Excl Extra Items $107.5M $21.7M $63.7M $42.6M $22.5M
 
Basic EPS (Cont. Ops) $2.87 $0.57 $1.63 $1.06 $0.52
Diluted EPS (Cont. Ops) $2.87 $0.57 $1.63 $1.05 $0.52
Weighted Average Basic Share $37.4M $37.9M $37.9M $38M $38M
Weighted Average Diluted Share $37.4M $37.9M $38.1M $38.1M $38.2M
 
EBITDA $184.8M $183.9M $267.2M $269M $266.8M
EBIT $116.1M $113.8M $189.4M $192.6M $195.2M
 
Revenue (Reported) $1.9B $3.6B $5B $4.4B $4.1B
Operating Income (Reported) $31.5M $113.8M $189.4M $192.6M $195.2M
Operating Income (Adjusted) $116.1M $113.8M $189.4M $192.6M $195.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $985.1M $1.3B $1.2B $1.1B $971.8M
Revenue Growth (YoY) 66.68% 29.37% -5.05% -10.82% -9.94%
 
Cost of Revenues $927.3M $1.2B $1.1B $985.5M $882.9M
Gross Profit $57.8M $95M $82.9M $93.7M $88.9M
Gross Profit Margin 5.87% 7.46% 6.86% 8.68% 9.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.9M $6.6M $6.9M $7.3M $6.5M
Other Inc / (Exp) $553K -$198K $461K $4.9M --
Operating Expenses $27.6M $31M $31.5M $35.5M $64M
Operating Income $30.3M $64M $51.5M $58.2M $24.9M
 
Net Interest Expenses $4.7M $9.7M $15.3M $16.1M $12.7M
EBT. Incl. Unusual Items $7.8M $31.4M $13.8M $13.1M $16.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M $3.8M $1.5M $2.4M $2.9M
Net Income to Company $8.9M $27.6M $12.3M $10.7M $13.6M
 
Minority Interest in Earnings -- $575K $629K $582K $696K
Net Income to Common Excl Extra Items $8.9M $27.6M $12.3M $10.7M $13.6M
 
Basic EPS (Cont. Ops) $0.23 $0.71 $0.31 $0.27 $0.34
Diluted EPS (Cont. Ops) $0.23 $0.69 $0.31 $0.27 $0.34
Weighted Average Basic Share $37.9M $37.9M $38M $38M $38.1M
Weighted Average Diluted Share $37.9M $39M $38M $38.2M $38.3M
 
EBITDA $48.2M $83.7M $69M $75.8M $40.7M
EBIT $30.3M $64M $51.5M $58.2M $24.9M
 
Revenue (Reported) $985.1M $1.3B $1.2B $1.1B $971.8M
Operating Income (Reported) $30.3M $64M $51.5M $58.2M $24.9M
Operating Income (Adjusted) $30.3M $64M $51.5M $58.2M $24.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $4.9B $4.5B $4.2B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $4.6B $4.2B $3.8B $3.4B
Gross Profit $185.9M $285.2M $298.7M $326.2M $327.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30M $25.3M $26.9M $29M $27.5M
Other Inc / (Exp) $2.6M $1.5M $7.7M -$6.2M --
Operating Expenses $94.1M $103.2M $114.1M $118M $229.4M
Operating Income $91.7M $182M $184.6M $208.2M $98.5M
 
Net Interest Expenses $15M $29.4M $57.6M $63.3M $53.4M
EBT. Incl. Unusual Items $12.9M $58.9M $44.4M $20.6M $49.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.7M $282K $1.5M -$1.8M $1.4M
Net Income to Company $18.6M $58.6M $42.9M $22.3M $48.5M
 
Minority Interest in Earnings -- $1.1M $2.4M $2.6M $2.7M
Net Income to Common Excl Extra Items $18.6M $58.6M $42.9M $22.3M $48.5M
 
Basic EPS (Cont. Ops) $0.49 $1.52 $1.07 $0.52 $1.20
Diluted EPS (Cont. Ops) $0.50 $1.49 $1.06 $0.52 $1.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $158M $260.5M $259.4M $281.4M $167.2M
EBIT $91.7M $182M $184.6M $208.2M $98.5M
 
Revenue (Reported) $3.1B $4.9B $4.5B $4.2B $3.7B
Operating Income (Reported) $91.7M $182M $184.6M $208.2M $98.5M
Operating Income (Adjusted) $91.7M $182M $184.6M $208.2M $98.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $3.8B $3.4B $3.2B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $3.6B $3.1B $2.9B $2.6B
Gross Profit $177.8M $223.8M $224.4M $243.1M $245M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.4M $18.8M $20.1M $22M $20.7M
Other Inc / (Exp) $794K -$268K $5.8M -$5.9M $33.7M
Operating Expenses $140.2M $86.9M $92.5M $97.3M $163.3M
Operating Income $37.6M $136.9M $131.9M $145.9M $81.7M
 
Net Interest Expenses $12M $23.8M $45.4M $48M $40M
EBT. Incl. Unusual Items $8M $48.4M $28.5M $3.9M $34.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M $1.8M $2.6M -$1.7M $3.2M
Net Income to Company $9.7M $46.6M $25.8M $5.6M $31.6M
 
Minority Interest in Earnings -- $1.1M $1.8M $1.9M $2M
Net Income to Common Excl Extra Items $9.7M $46.6M $25.8M $5.6M $31.6M
 
Basic EPS (Cont. Ops) $0.26 $1.20 $0.63 $0.10 $0.78
Diluted EPS (Cont. Ops) $0.26 $1.18 $0.63 $0.09 $0.75
Weighted Average Basic Share $113.6M $113.7M $113.9M $114.1M $114.3M
Weighted Average Diluted Share $113.7M $115M $113.9M $114.4M $115.9M
 
EBITDA $93.4M $195.6M $187.7M $200.1M $132.3M
EBIT $37.9M $136.9M $131.9M $145.9M $81.7M
 
Revenue (Reported) $2.5B $3.8B $3.4B $3.2B $2.8B
Operating Income (Reported) $37.6M $136.9M $131.9M $145.9M $81.7M
Operating Income (Adjusted) $37.9M $136.9M $131.9M $145.9M $81.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $513K $7.6M $16.1M $5M $3.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.5M $33.8M $34.9M $32.2M $32.4M
Inventory $23.3M $46.1M $47.3M $52.3M $63.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.7M $13.1M $8.7M $9.8M $8.1M
Total Current Assets $74.8M $106.3M $118.4M $108.5M $118.8M
 
Property Plant And Equipment $738.7M $924.8M $893.3M $853.5M $792.7M
Long-Term Investments -- -- $3.4M $687K $5.1M
Goodwill $88.8M $100.5M $99.4M $99.4M $99.4M
Other Intangibles $92.9M $114.2M $113.9M $95.3M $77.2M
Other Long-Term Assets $19.1M $21.5M $26.1M $23.5M $20.4M
Total Assets $1B $1.3B $1.3B $1.2B $1.1B
 
Accounts Payable $64M $74.9M $84.8M $79.2M $81.7M
Accrued Expenses $7.1M $5.1M $6.6M $6.8M $5.4M
Current Portion Of Long-Term Debt $2.6M $10.9M $11.2M $3.1M --
Current Portion Of Capital Lease Obligations $32M $34.8M $35.3M $34.8M $38.3M
Other Current Liabilities $5.4M $3.9M $3.5M $2.6M $3.3M
Total Current Liabilities $146.9M $163.9M $175.3M $161.1M $162.8M
 
Long-Term Debt $527.3M $950.8M $896.9M $872.6M $870.2M
Capital Leases -- -- -- -- --
Total Liabilities $904.7M $1.3B $1.2B $1.2B $1.1B
 
Common Stock -- $53.5M $36.5M -$2.4M -$61.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $109.7M $56.6M $53M $3M -$53.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.7M $56.6M $79.1M $30.8M -$24.8M
 
Total Liabilities and Equity $1B $1.3B $1.3B $1.2B $1.1B
Cash and Short Terms $513K $7.6M $16.1M $5M $3.4M
Total Debt $529.9M $961.7M $908M $875.7M $873.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.2M $29.1M $5.8M $7.8M $5.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $39.2M $33.6M $38.7M $31.9M $34.1M
Inventory $39.6M $47.3M $53.6M $61M $61M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.3M $22M $10.9M $10.6M --
Total Current Assets $110M $122.6M $123.3M $125.7M $117.4M
 
Property Plant And Equipment $927.6M $899.4M $859.7M $803M $693.6M
Long-Term Investments -- -- $9.3M $294K $325K
Goodwill $100.1M $99.4M $99.4M $99.4M --
Other Intangibles $120.3M $95M $98.6M $81.5M --
Other Long-Term Assets $22M $30.2M $27M $20.1M --
Total Assets $1.3B $1.2B $1.2B $1.1B $998.9M
 
Accounts Payable $94.9M $88.7M $90.3M $89.4M $78.8M
Accrued Expenses $24.5M $22.9M $27.6M $26M --
Current Portion Of Long-Term Debt $9.9M -- -- $3.2M --
Current Portion Of Capital Lease Obligations $34.8M $38.3M $38.1M $34.9M --
Other Current Liabilities -- -- -- $221K --
Total Current Liabilities $187.4M $176.2M $177.2M $172.8M $164.2M
 
Long-Term Debt $937.6M $883.5M $884.2M $877.2M $795.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.2B $1.2B $1.1B
 
Common Stock $61.4M $39.8M $1.2M -$57.4M -$91M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $61.5M $82.7M $49.3M -$30.7M -$62M
 
Total Liabilities and Equity $1.3B $1.2B $1.2B $1.1B $998.9M
Cash and Short Terms $8.2M $29.1M $5.8M $7.8M $5.8M
Total Debt $982.4M $891.9M $887.2M $880.4M $799.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $107.5M $21.7M $63.7M $42.6M $22.5M
Depreciation & Amoritzation $68.7M $70.2M $77.8M $76.4M $71.6M
Stock-Based Compensation $172K $1.3M $2.3M $3M $1.5M
Change in Accounts Receivable $10.9M -$5.6M $1.2M $430K -$837K
Change in Inventories -$777K -$10.3M -$873K -$5M -$2.7M
Cash From Operations $104.5M $95.5M $161.3M $117.1M $87.8M
 
Capital Expenditures $37.1M $41.9M $30.4M $34.6M $26.3M
Cash Acquisitions -$28.2M $273M $29.6M $900K $1.3M
Cash From Investing -$19.5M -$298.7M -$46.4M -$29.1M -$17.6M
 
Dividends Paid (Ex Special Dividend) -$77.8M $79.7M $79.8M $80M $80.1M
Special Dividend Paid
Long-Term Debt Issued $106.2M $377.4M $115.2M $240.9M $113M
Long-Term Debt Repaid -$114.5M -$80.1M -$165.9M -$252.9M -$104.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$173K -$7.3M -$676K -$8.2M -$1.6M
Cash From Financing -$86.2M $210.4M -$106.5M -$99.1M -$71.8M
 
Beginning Cash (CF) $1.8M $7.6M $16.1M $5M $3.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $7.1M $8.4M -$11.1M -$1.6M
Ending Cash (CF) $513K $14.8M $24.5M -$6.1M $1.8M
 
Levered Free Cash Flow $67.4M $53.6M $131M $82.5M $61.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.9M $27.6M $12.3M $10.7M $13.6M
Depreciation & Amoritzation $17.9M $19.8M $19.1M $17.5M $15.7M
Stock-Based Compensation $342K $654K $961K $560K $364K
Change in Accounts Receivable -$4M $13.6M -$3.8M $6.6M -$2M
Change in Inventories -$3.5M $9.5M -$1.6M $2.6M -$2M
Cash From Operations $35.3M $71.8M $31.7M $41.9M $24.4M
 
Capital Expenditures $10.5M $10.4M $10.4M $7.7M $6.7M
Cash Acquisitions $257.8M -- $781K $1.3M $1.3M
Cash From Investing -$262.8M -$9.7M -$10.6M -$1.8M $14.1M
 
Dividends Paid (Ex Special Dividend) $19.9M $20M $20M $20M $20.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $270M $7M $16M $20.9M --
Long-Term Debt Repaid -$7.7M -$40.9M -$15.7M -$38.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.2M -$44K -$922K -$1.4M --
Cash From Financing $235.2M -$53.8M -$19.8M -$37.9M -$42.4M
 
Beginning Cash (CF) $8.2M $11.8M $5.8M $7.8M $5.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.6M $8.2M $1.3M $2.3M -$4M
Ending Cash (CF) $15.9M $20M $7.1M $10M $1.8M
 
Levered Free Cash Flow $24.8M $61.4M $21.4M $34.2M $17.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.6M $58.6M $42.9M $22.3M $48.5M
Depreciation & Amoritzation $66.3M $78.6M $76.4M $73.1M $67.9M
Stock-Based Compensation $1.2M $1.8M $2.8M $2.1M $1.7M
Change in Accounts Receivable -$2.3M $3.8M -$4.5M $6.8M -$2.4M
Change in Inventories -$5.6M -$6.5M -$6.3M $830K -$1.9M
Cash From Operations $94.2M $145.7M $113.8M $114.8M $73.2M
 
Capital Expenditures $45M $36.3M $25.2M $32.1M $35.8M
Cash Acquisitions $262M $12.9M $28.6M $1.3M $1.3M
Cash From Investing -$287.1M -$39.7M -$39.7M -$39.5M $75.2M
 
Dividends Paid (Ex Special Dividend) $79.7M $79.8M $79.9M $80.1M $80.3M
Special Dividend Paid
Long-Term Debt Issued $274M $116.1M $271.4M $109.9M --
Long-Term Debt Repaid $12.6M -$163.2M -$264.1M -$103M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.3M -$257K -$8.7M -$1.7M --
Cash From Financing $199.8M -$102.5M -$80.2M -$73.3M -$150.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9M $3.5M -$6M $2M -$2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $49.3M $109.4M $88.6M $82.7M $37.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.7M $46.6M $25.8M $5.6M $31.6M
Depreciation & Amoritzation $55.5M $58.8M $57.4M $54.2M $50.5M
Stock-Based Compensation $1.1M $1.6M $2.1M $1.1M $1.4M
Change in Accounts Receivable -$10.9M -$1.6M -$7.3M -$844K -$2.4M
Change in Inventories -$4.7M -$891K -$6.3M -$435K $387K
Cash From Operations $76.3M $126.5M $79M $76.7M $62.1M
 
Capital Expenditures $32.4M $26.8M $21.7M $19.1M $28.7M
Cash Acquisitions $253.7M $1.9M $900K $1.3M $1.3M
Cash From Investing -$283.2M -$24.2M -$17.4M -$27.9M $65M
 
Dividends Paid (Ex Special Dividend) -$19.8M $59.9M $59.9M $60.1M $60.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $327M $65.7M $221.9M $90.9M $41M
Long-Term Debt Repaid -$45.4M -$128.4M -$226.7M -$76.8M -$83.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.2M -$143K -$8.2M -$1.6M -$146K
Cash From Financing $214.7M -$98.2M -$71.8M -$46M -$124.6M
 
Beginning Cash (CF) $9.7M $26.5M $17.8M $19.5M $22.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.7M $4.1M -$10.3M $2.8M $2.4M
Ending Cash (CF) $17.4M $30.6M $7.5M $22.3M $24.6M
 
Levered Free Cash Flow $43.9M $99.7M $57.3M $57.5M $33.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

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…

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 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock