Financhill
Sell
47

CDE Quote, Financials, Valuation and Earnings

Last price:
$6.14
Seasonality move :
6.53%
Day range:
$6.02 - $6.24
52-week range:
$2.42 - $7.72
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.37x
P/B ratio:
2.25x
Volume:
10.7M
Avg. volume:
9.2M
1-year change:
115.9%
Market cap:
$2.4B
Revenue:
$821.2M
EPS (TTM):
-$0.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $711.5M $785.5M $832.8M $785.6M $821.2M
Revenue Growth (YoY) 13.68% 10.4% 6.03% -5.67% 4.53%
 
Cost of Revenues $730.1M $571.7M $639.9M $718.2M $732.7M
Gross Profit -$18.6M $213.7M $193M $67.5M $88.5M
Gross Profit Margin -2.61% 27.21% 23.17% 8.59% 10.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.5M $33.7M $40.4M $39.5M $41.6M
Other Inc / (Exp) -$257.9M -$54M -$81.3M -$41M -$55.3M
Operating Expenses $57M $76.4M $91.6M $66.1M $72.6M
Operating Income -$75.6M $137.4M $101.4M $1.4M $15.9M
 
Net Interest Expenses $24.6M $20.7M $16.5M $23.9M $29.1M
EBT. Incl. Unusual Items -$358M $62.7M $3.6M -$63.4M -$68.5M
Earnings of Discontinued Ops. $5.7M -- -- -- --
Income Tax Expense -$11.1M $37M $35M $14.7M $35.2M
Net Income to Company -$346.9M $25.6M -$31.3M -$78.1M -$103.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$341.2M $25.6M -$31.3M -$78.1M -$103.6M
 
Basic EPS (Cont. Ops) -$1.56 $0.11 -$0.13 -$0.28 -$0.30
Diluted EPS (Cont. Ops) -$1.56 $0.11 -$0.13 -$0.28 -$0.30
Weighted Average Basic Share $218.8M $240.8M $250M $275.2M $343.1M
Weighted Average Diluted Share $218.8M $242.5M $250M $275.2M $343.1M
 
EBITDA -$156.3M $213.2M $146.7M $70M $57.8M
EBIT -$335.1M $81.9M $18.4M -$41.6M -$42.1M
 
Revenue (Reported) $711.5M $785.5M $832.8M $785.6M $821.2M
Operating Income (Reported) -$75.6M $137.4M $101.4M $1.4M $15.9M
Operating Income (Adjusted) -$335.1M $81.9M $18.4M -$41.6M -$42.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $229.7M $208M $183M $194.6M $313.5M
Revenue Growth (YoY) 15.17% -9.47% -12.01% 6.33% 61.1%
 
Cost of Revenues $145M $165.3M $192.3M $170.8M $190M
Gross Profit $84.7M $42.7M -$9.3M $23.8M $123.5M
Gross Profit Margin 36.89% 20.52% -5.1% 12.23% 39.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.8M $8.7M $9.7M $9.5M $11M
Other Inc / (Exp) -$16.1M -$60.6M -$22.2M -$5.3M -$916K
Operating Expenses $23.5M $27.2M $18.1M $26.1M $34.8M
Operating Income $61.2M $15.5M -$27.5M -$2.3M $88.8M
 
Net Interest Expenses $5.1M $3.2M $5.9M $7.4M $13.3M
EBT. Incl. Unusual Items $40M -$48.4M -$55.6M -$15M $74.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.1M $6.4M $1.9M $6.1M $25.8M
Net Income to Company $26.9M -$54.8M -$57.4M -$21.1M $48.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.9M -$54.8M -$57.4M -$21.1M $48.7M
 
Basic EPS (Cont. Ops) $0.11 -$0.21 -$0.21 -$0.06 $0.12
Diluted EPS (Cont. Ops) $0.11 -$0.21 -$0.21 -$0.06 $0.12
Weighted Average Basic Share $241M $254.7M $278.1M $356.7M $394M
Weighted Average Diluted Share $243.8M $254.7M $278.1M $356.7M $400.8M
 
EBITDA $76.9M -$14.6M -$21M $14.6M $120.5M
EBIT $44.7M -$45.5M -$50.2M -$8.3M $87.3M
 
Revenue (Reported) $229.7M $208M $183M $194.6M $313.5M
Operating Income (Reported) $61.2M $15.5M -$27.5M -$2.3M $88.8M
Operating Income (Adjusted) $44.7M -$45.5M -$50.2M -$8.3M $87.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $752.2M $853.3M $783.4M $769.2M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $612.7M $621.7M $702.6M $693.3M $762.8M
Gross Profit $139.5M $231.5M $80.8M $76M $247.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.9M $39.2M $38.9M $41.6M $46.8M
Other Inc / (Exp) -$286.2M -$74.3M -$118.1M $32.5M -$47M
Operating Expenses $74.2M $88.5M $66.3M $81.3M $101M
Operating Income $65.3M $143.1M $14.6M -$5.3M $146.9M
 
Net Interest Expenses $21.5M $18M $18.9M $29.9M $46.8M
EBT. Incl. Unusual Items -$242.3M $50.9M -$122.4M -$2.8M $53.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.9M $59.6M $15.5M $26.3M $57.5M
Net Income to Company -$257.2M -$8.7M -$138M -$29M -$4.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$257.2M -$8.7M -$138M -$29M -$4.5M
 
Basic EPS (Cont. Ops) -$1.18 -$0.02 -$0.51 -$0.05 -$0.02
Diluted EPS (Cont. Ops) -$1.18 -$0.02 -$0.51 -$0.05 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$77.8M $195.1M $13.6M $117.8M $220.4M
EBIT -$222.2M $67.1M -$105.4M $24.6M $97.3M
 
Revenue (Reported) $752.2M $853.3M $783.4M $769.2M $1B
Operating Income (Reported) $65.3M $143.1M $14.6M -$5.3M $146.9M
Operating Income (Adjusted) -$222.2M $67.1M -$105.4M $24.6M $97.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $557.1M $624.9M $575.5M $559.1M $748.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $418M $468M $530.7M $505.8M $535.9M
Gross Profit $139.2M $157M $44.8M $53.3M $212.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.3M $30.8M $29.3M $31.4M $36.6M
Other Inc / (Exp) -$38.1M -$52.6M -$89.4M -$19.5M -$11.2M
Operating Expenses $59.3M $77.2M $51.8M $63.6M $92M
Operating Income $79.9M $79.8M -$7M -$10.3M $120.7M
 
Net Interest Expenses $16M $13.2M $15.7M $21.7M $39.4M
EBT. Incl. Unusual Items $25.8M $14M -$112.1M -$51.4M $70.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $34.5M $15.1M $26.7M $49M
Net Income to Company $13.7M -$20.6M -$127.2M -$78.1M $21M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.7M -$20.6M -$127.2M -$78.1M $21M
 
Basic EPS (Cont. Ops) $0.05 -$0.07 -$0.46 -$0.24 $0.04
Diluted EPS (Cont. Ops) $0.05 -$0.07 -$0.46 -$0.24 $0.04
Weighted Average Basic Share $722.2M $745.2M $817.6M $990.7M $1.2B
Weighted Average Diluted Share $725M $751.4M $819.7M $990.7M $1.2B
 
EBITDA $136.9M $118.8M -$14.3M $33.5M $196.1M
EBIT $40.6M $25.9M -$97.9M -$31.7M $107.7M
 
Revenue (Reported) $557.1M $624.9M $575.5M $559.1M $748.6M
Operating Income (Reported) $79.9M $79.8M -$7M -$10.3M $120.7M
Operating Income (Adjusted) $40.6M $25.9M -$97.9M -$31.7M $107.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $55.6M $92.8M $56.7M $61.5M $61.6M
Short Term Investments -- -- -- $32M --
Accounts Receivable, Net $6M $3.3M $4.9M $6.3M $3.9M
Inventory $122.1M $126.1M $132.4M $144.8M $156.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $14M $27.3M $13.8M $25.8M $18.5M
Total Current Assets $210.4M $269.6M $289.6M $300.4M $267.3M
 
Property Plant And Equipment $960.7M $946.9M $1.2B $1.4B $1.7B
Long-Term Investments $35.6M $12.9M $132.2M $12.1M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $143.1M $148.1M $139.9M $121.8M $102.2M
Total Assets $1.4B $1.4B $1.7B $1.8B $2.1B
 
Accounts Payable $69.2M $90.6M $103.9M $96.1M $115.1M
Accrued Expenses $25.6M $35.6M $42M $44.4M $50.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $35.9M $34.5M $41.1M $36.1M $32.6M
Other Current Liabilities $25.4M $25M $12.6M $10K $7.5M
Total Current Liabilities $190.7M $234.1M $235.9M $219.4M $289.6M
 
Long-Term Debt $226.9M $227.6M $433.3M $449.2M $470.1M
Capital Leases -- -- -- -- --
Total Liabilities $711.6M $710.5M $934.2M $957.1M $1.1B
 
Common Stock $2.4M $2.4M $2.6M $3M $3.9M
Other Common Equity Adj -$136K -$11.1M -$1.2M $12.3M $1.3M
Common Equity $667M $693.5M $800.3M $889M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $667M $693.5M $800.3M $889M $1B
 
Total Liabilities and Equity $1.4B $1.4B $1.7B $1.8B $2.1B
Cash and Short Terms $55.6M $92.8M $56.7M $93.5M $61.6M
Total Debt $226.9M $227.6M $433.3M $449.2M $470.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $77.1M $85M $75.4M $53.2M $76.9M
Short Term Investments -- -- $36.3M $7.2M --
Accounts Receivable, Net $6.6M $4.4M $4.6M $2.6M $7M
Inventory $119.3M $127.1M $143.1M $181M $223.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.3M $17.8M $54.6M $25.6M $15.8M
Total Current Assets $239.2M $307.4M $446M $297.2M $346M
 
Property Plant And Equipment $934.9M $1.1B $1.3B $1.6B $1.8B
Long-Term Investments $19.9M $139.7M $9.3M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $153.7M $145.8M $127.3M $110.8M $102.2M
Total Assets $1.4B $1.7B $1.9B $2.1B $2.2B
 
Accounts Payable $71.5M $119.6M $136M $139M $126.4M
Accrued Expenses $31.4M $40.5M $40.1M $41.9M $49M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $36M $42.6M $37.5M $33M $31.8M
Other Current Liabilities $34.2M $11.7M $13.8M $7.9M $1.4M
Total Current Liabilities $205.8M $242.5M $257.7M $283.5M $318.1M
 
Long-Term Debt $247.4M $388M $569M $443M $514.9M
Capital Leases -- -- -- -- --
Total Liabilities $706.9M $860.3M $1.1B $1B $1.1B
 
Common Stock $2.4M $2.6M $2.8M $3.8M $4M
Other Common Equity Adj -$26.3M $4.9M $45.7M $11.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $664.2M $813.7M $821.6M $1B $1.1B
 
Total Liabilities and Equity $1.4B $1.7B $1.9B $2.1B $2.2B
Cash and Short Terms $77.1M $85M $111.6M $60.5M $76.9M
Total Debt $247.4M $388M $569M $443M $514.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$346.9M $25.6M -$31.3M -$78.1M -$103.6M
Depreciation & Amoritzation $178.9M $131.4M $128.3M $111.6M $99.8M
Stock-Based Compensation $9.2M $8.5M $13.7M $10M $11.4M
Change in Accounts Receivable -$2.7M -$9.5M -$983K $4.5M $933K
Change in Inventories -$63M -$34.5M -$27.6M -$51.4M -$47.6M
Cash From Operations $91.9M $148.7M $110.5M $25.6M $67.3M
 
Capital Expenditures $99.8M $99.3M $309.8M $352.4M $364.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$92.6M -$65.7M -$304.1M -$146.2M -$303.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $60M $150M $592.5M $320M $598M
Long-Term Debt Repaid -$221.9M -$176M -$430.1M -$338.7M -$528.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.1M -$20.6M -$4.3M -$3.7M -$2.4M
Cash From Financing -$60.9M -$46.5M $158.1M $125M $236.1M
 
Beginning Cash (CF) $118.1M $57M $94.2M $58.3M $63.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$61.6M $36.5M -$35.5M $4.5M -$358K
Ending Cash (CF) $57M $94.2M $58.3M $63.2M $63.4M
 
Levered Free Cash Flow -$7.9M $49.4M -$199.3M -$326.7M -$297.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $26.9M -$54.8M -$57.4M -$21.1M $48.7M
Depreciation & Amoritzation $32.2M $31M $29.2M $22.9M $33.2M
Stock-Based Compensation $2M $2.7M $2.7M $2.6M $2.8M
Change in Accounts Receivable -$1.5M -$944K -$119K -$478K $1.6M
Change in Inventories -$3.1M -$3.8M -$13.7M -$18.6M -$14.3M
Cash From Operations $79.5M $21.8M -$19.1M -$2.4M $111.1M
 
Capital Expenditures $23M $71.3M $96.6M $112.3M $42M
Cash Acquisitions -- -- -- -- -$10M
Cash From Investing -$24.8M -$72.3M -$56.2M -$112.2M -$52M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $20M $100M $163M $77.5M
Long-Term Debt Repaid -$48.6M -$7.9M -$23.2M -$109.3M -$133.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $114K -$20K -$2K -$23K -$208K
Cash From Financing -$48.4M $12M $76.8M $111.2M -$56M
 
Beginning Cash (CF) $72.3M $125.5M $75.6M $58.6M $75.9M
Foreign Exchange Rate Adjustment -$10K -$253K -$234K -$278K -$263K
Additions / Reductions $6.2M -$38.4M $1.5M -$3.3M $3.1M
Ending Cash (CF) $78.5M $86.8M $76.8M $54.9M $78.7M
 
Levered Free Cash Flow $56.5M -$49.4M -$115.7M -$114.7M $69.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$257.2M -$8.7M -$138M -$29M -$4.5M
Depreciation & Amoritzation $144.4M $128M $119M $93.3M $123.1M
Stock-Based Compensation $8.8M $12.5M $10.8M $11.2M $12.7M
Change in Accounts Receivable $14.1M -$4.6M $2.1M $2M -$1.2M
Change in Inventories -$53.4M -$19.5M -$52.2M -$63.8M -$46.4M
Cash From Operations $120.7M $142.8M $32M $30.5M $175.7M
 
Capital Expenditures $82.8M $246.3M $340.1M $385M $228.2M
Cash Acquisitions -- -- -- -- -$10M
Cash From Investing -$65.4M -$230.5M -$282.6M -$180.4M -$232.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $165M $387.5M $460M $453M $537.5M
Long-Term Debt Repaid -$171M -$287.3M -$314.1M -$541.3M -$477.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$39.6M -$4.3M -$3.6M -$2.4M -$2M
Cash From Financing -$45.2M $95.9M $240.6M $127.3M $80.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M $8.3M -$9.9M -$22.6M $24.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $37.9M -$103.5M -$308.1M -$354.5M -$52.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.7M -$20.6M -$127.2M -$78.1M $21M
Depreciation & Amoritzation $96.3M $92.9M $83.5M $65.2M $88.4M
Stock-Based Compensation $6.3M $10.2M $7.3M $8.5M $9.8M
Change in Accounts Receivable -$3.8M $1M $4.1M $1.7M -$520K
Change in Inventories -$33M -$18M -$42.7M -$55M -$53.8M
Cash From Operations $81.4M $75.5M -$2.9M $2M $110.4M
 
Capital Expenditures $61.9M $208.9M $239.3M $271.9M $135.5M
Cash Acquisitions -- -- -- -- -$10M
Cash From Investing -$39.6M -$204.4M -$182.9M -$217.1M -$145.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150M $387.5M $255M $388M $327.5M
Long-Term Debt Repaid -$150.2M -$261.5M -$145.5M -$348.1M -$297.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20.5M -$4.2M -$3.6M -$2.3M -$2M
Cash From Financing -$20.6M $121.8M $204.3M $206.5M $51.2M
 
Beginning Cash (CF) $183.4M $375.1M $208.6M $190.4M $208.5M
Foreign Exchange Rate Adjustment $293K -$360K $25K $374K -$584K
Additions / Reductions $21.2M -$7M $18.5M -$8.6M $15.9M
Ending Cash (CF) $204.9M $367.7M $227.1M $182.2M $223.8M
 
Levered Free Cash Flow $19.5M -$133.4M -$242.2M -$269.9M -$25M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock