Financhill
Sell
40

CIA Quote, Financials, Valuation and Earnings

Last price:
$3.82
Seasonality move :
-6.57%
Day range:
$3.78 - $3.91
52-week range:
$1.78 - $5.95
Dividend yield:
0%
P/E ratio:
8.84x
P/S ratio:
0.78x
P/B ratio:
0.91x
Volume:
42K
Avg. volume:
80.2K
1-year change:
36.2%
Market cap:
$189.6M
Revenue:
$240.7M
EPS (TTM):
$0.43
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $250.6M $238.8M $250.5M $232.5M $240.7M
Revenue Growth (YoY) 2.7% -4.69% 4.89% -7.19% 3.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.4M $53.7M $43.4M $45.2M $47.1M
Other Inc / (Exp) $1.4M $1.8M $3.3M $3.7M $3.6M
Operating Expenses $48.4M $53.7M $30.8M $45.2M $47.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.7M -$12.3M $30.5M $27.4M $26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M -$1.3M -$42.2M $1.4M $1.7M
Net Income to Company -$1.4M -$11M $72.7M $26M $24.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4M -$11M $72.7M $26M $24.4M
 
Basic EPS (Cont. Ops) -$0.03 -$0.22 $1.46 $0.52 $0.49
Diluted EPS (Cont. Ops) -$0.03 -$0.22 $1.44 $0.51 $0.48
Weighted Average Basic Share $50.2M $50.4M $50M $50.1M $49.7M
Weighted Average Diluted Share $50.3M $50.9M $50.6M $50.9M $50.7M
 
EBITDA -- -- -- -- --
EBIT $5.7M -$12.3M $30.5M $27.4M $26.2M
 
Revenue (Reported) $250.6M $238.8M $250.5M $232.5M $240.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.7M -$12.3M $30.5M $27.4M $26.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.8M $61.6M $56.2M $59.4M $61.7M
Revenue Growth (YoY) -2.67% 2.94% -8.78% 5.72% 3.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.4M $10.5M $11.6M $11.9M $12.1M
Other Inc / (Exp) $193K $677K $688K $884K $630K
Operating Expenses $19.4M $10.5M $11.6M $11.9M $12.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.2M -$2.7M $4.8M $4.6M $3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$256K $72K $1.4M $1.9M $247K
Net Income to Company -$7.9M -$2.8M $3.4M $2.7M $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.9M -$2.8M $3.4M $2.7M $2.8M
 
Basic EPS (Cont. Ops) -$0.16 -$0.06 $0.07 $0.06 $0.06
Diluted EPS (Cont. Ops) -$0.16 -$0.06 $0.06 $0.05 $0.05
Weighted Average Basic Share $50.4M $49.6M $50.1M $49.6M $49.8M
Weighted Average Diluted Share $50.8M $50.3M $50.8M $50.5M $50.7M
 
EBITDA -- -- -- -- --
EBIT -$8.2M -$2.7M $4.8M $4.6M $3M
 
Revenue (Reported) $59.8M $61.6M $56.2M $59.4M $61.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$8.2M -$2.7M $4.8M $4.6M $3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $243.7M $245.6M $235.2M $241.1M $248.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.8M $45.1M $42.9M $47.7M $51.7M
Other Inc / (Exp) $1.5M $2.8M $3.6M $3.9M $4.5M
Operating Expenses $52.8M $45.1M $42.9M $47.7M $51.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5M -$2.2M $46.3M $28.8M $20M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M -$2.4M -$40.1M $1.5M -$2M
Net Income to Company -$7.6M $188K $86.4M $27.4M $22M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.6M $188K $86.4M $27.4M $22M
 
Basic EPS (Cont. Ops) -$0.15 -- $1.02 $0.35 $0.44
Diluted EPS (Cont. Ops) -$0.15 -- $1.01 $0.34 $0.43
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -$5M -$2.2M $46.3M $28.8M $20M
 
Revenue (Reported) $243.7M $245.6M $235.2M $241.1M $248.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$5M -$2.2M $46.3M $28.8M $20M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $173.9M $180.6M $165.3M $173.8M $181.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42M $33.4M $33M $35.5M $40.1M
Other Inc / (Exp) $1.2M $2.1M $2.4M $2.6M $3.5M
Operating Expenses $42M $33.4M $33M $35.5M $40.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10M $125K $16M $17.4M $11.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $1.5M $3.6M $3.7M -$27K
Net Income to Company -$12.5M -$1.4M $12.3M $13.7M $11.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.5M -$1.4M $12.3M $13.7M $11.3M
 
Basic EPS (Cont. Ops) -$0.25 -$0.03 $0.25 $0.28 $0.23
Diluted EPS (Cont. Ops) -$0.25 -$0.03 $0.24 $0.27 $0.22
Weighted Average Basic Share $151.1M $150M $150.7M $149.2M $149M
Weighted Average Diluted Share $151.8M $151.8M $152.8M $151.7M $152M
 
EBITDA -- -- -- -- --
EBIT -$10M $125K $16M $17.4M $11.3M
 
Revenue (Reported) $173.9M $180.6M $165.3M $173.8M $181.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$10M $125K $16M $17.4M $11.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $46.2M $34.1M $27.3M $23M $27M
Short Term Investments $1.4B $1.5B $1.5B $1.2B $1.2B
Accounts Receivable, Net $16.4M $17.1M $16.3M $16.4M $15.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.5B $1.5B $1.2B $1.3B
 
Property Plant And Equipment $5.9M $16.3M $14.1M $12.9M $11.8M
Long-Term Investments $1.4B $1.5B $1.5B $1.2B $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.7B $1.8B $1.9B $1.6B $1.7B
 
Accounts Payable $8.1M $13.2M $14.6M $9.9M $6.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $55.2M $65M $16.9M $11.9M $10.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.5B $1.5B $1.5B $1.5B
 
Common Stock $264.7M $266.1M $268.7M $271.3M $271.9M
Other Common Equity Adj -- -- -- -$137M -$118.2M
Common Equity $259.8M $300.9M $320.6M $127.8M $172.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $259.8M $300.9M $320.6M $127.8M $172.1M
 
Total Liabilities and Equity $1.7B $1.8B $1.9B $1.6B $1.7B
Cash and Short Terms $1.4B $1.5B $1.5B $1.2B $1.3B
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $42.3M $30.1M $21M $16.8M $32.4M
Short Term Investments $1.4B $1.5B $1.2B $14.5M $13.4M
Accounts Receivable, Net $23.2M $23.1M $14M $13.4M $17.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.5B $1.2B $44.7M $63.6M
 
Property Plant And Equipment $16.1M $14.5M $13.3M $12M $11M
Long-Term Investments $1.5B $1.5B $1.2B $1.2B $1.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $1.8B $1.5B $1.6B $1.7B
 
Accounts Payable $18.8M $23.5M $8M $5.9M $9.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $74.7M $72M $10.2M $8.5M $13.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $1.6B $1.4B $1.5B
 
Common Stock $265.9M $266.3M $271.2M $271.6M $272.5M
Other Common Equity Adj -- -- -- -$126.7M -$94.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $296.8M $265M -$14.2M $152.7M $207.6M
 
Total Liabilities and Equity $1.8B $1.8B $1.5B $1.6B $1.7B
Cash and Short Terms $1.5B $1.5B $1.2B $31.3M $45.8M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.4M -$11M $72.7M $26M $24.4M
Depreciation & Amoritzation $1.7M $1.4M $1.1M $536K $515K
Stock-Based Compensation $2.1M $2.2M $646K $461K $588K
Change in Accounts Receivable $637K -$710K $775K -$102K $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $72.2M $48.8M $40.5M $56.9M $22.1M
 
Capital Expenditures $511K $221K $1M $100K $442K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$69.3M -$61.8M -$41.1M -$60.7M -$14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$9.1M -$2.7M -$919K
Other Financing Activities -$2.2M $904K $620K -$38K -$2.6M
Cash From Financing -$2.2M $904K -$6.2M -$499K -$3.5M
 
Beginning Cash (CF) $45.5M $46.2M $34.1M $27.3M $23M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $713K -$12.1M -$6.8M -$4.3M $4M
Ending Cash (CF) $46.2M $34.1M $27.3M $23M $27M
 
Levered Free Cash Flow $71.7M $48.6M $39.4M $56.8M $21.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.9M -$2.8M $3.4M $2.7M $2.8M
Depreciation & Amoritzation $349K $193K $125K $132K $152K
Stock-Based Compensation $1.4M $100K $150K $187K $412K
Change in Accounts Receivable -$8.3M -$8.9M -$1.1M -$154K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $5.5M $14.8M $17.4M $3.2M $9.7M
 
Capital Expenditures $86K $74K $25K $208K $372K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.4M -$15.2M -$18.2M -$6.6M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$883K -- --
Other Financing Activities $833K $366K $290K -$815K -$545K
Cash From Financing $833K $366K -$593K -$815K -$545K
 
Beginning Cash (CF) $52.4M $30.1M $22.4M $20.9M $26.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.1M -$38K -$1.4M -$4.1M $6M
Ending Cash (CF) $42.3M $30.1M $21M $16.8M $32.4M
 
Levered Free Cash Flow $5.4M $14.7M $17.4M $3M $9.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.6M $188K $86.4M $27.4M $22M
Depreciation & Amoritzation $1.2M $1.6M $599K $503K $578K
Stock-Based Compensation $2.2M $609K $540K $494K $1.3M
Change in Accounts Receivable -$8.9M $99K $9.1M $593K -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $55.3M $38.6M $56.4M $32.6M $27.7M
 
Capital Expenditures $126K $944K $236K $316K $711K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60.4M -$42M -$67.8M -$33.1M -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$9.1M -- -- --
Other Financing Activities $219K $317K -$37K -$2.5M -$2.5M
Cash From Financing $219K -$8.8M $2.3M -$3.7M -$2.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M -$12.2M -$9.1M -$4.2M $15.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $55.2M $37.6M $56.2M $32.3M $27M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.5M -$1.4M $12.3M $13.7M $11.3M
Depreciation & Amoritzation $771K $954K $413K $380K $443K
Stock-Based Compensation $2M $406K $300K $333K $1.1M
Change in Accounts Receivable -$6.8M -$6M $2.3M $2.9M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $34M $23.8M $39.8M $15.4M $21.1M
 
Capital Expenditures $124K $847K $76K $292K $561K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39.2M -$19.4M -$46.1M -$18.5M -$13.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$9.1M -$2.2M -$719K --
Other Financing Activities $1.3M $683K $26K -$2.4M -$2.4M
Cash From Financing $1.3M -$8.4M $87K -$3.2M -$2.4M
 
Beginning Cash (CF) $133.5M $83.7M $71M $62.8M $76.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.9M -$4M -$6.3M -$6.2M $5.4M
Ending Cash (CF) $129.6M $79.7M $64.7M $56.6M $82M
 
Levered Free Cash Flow $33.9M $22.9M $39.7M $15.2M $20.5M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock