Financhill
Sell
48

CIM Quote, Financials, Valuation and Earnings

Last price:
$12.90
Seasonality move :
-3.07%
Day range:
$12.77 - $12.91
52-week range:
$9.85 - $15.37
Dividend yield:
11.47%
P/E ratio:
9.76x
P/S ratio:
1.27x
P/B ratio:
0.65x
Volume:
360.3K
Avg. volume:
739.3K
1-year change:
-10.23%
Market cap:
$1.1B
Revenue:
$770.2M
EPS (TTM):
-$0.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $692.1M $982.9M $692.5M $719M $770.2M
Revenue Growth (YoY) -29.9% 42% -29.55% 3.83% 7.13%
 
Cost of Revenues $52.5M $66.4M $52.2M $48M $37.2M
Gross Profit $639.6M $916.4M $640.3M $671M $733M
Gross Profit Margin 92.41% 93.24% 92.47% 93.32% 95.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$247.8M $482.7M -$819M -$26M $20.3M
Operating Expenses -$20M -$368.3M $817.4M $39.1M $60.6M
Operating Income $659.6M $1.3B -$177.1M $631.9M $672.4M
 
Net Interest Expenses $516.2M $326.6M $333.3M $509.5M $496.3M
EBT. Incl. Unusual Items $89M $674.5M -$513.3M $126.2M $176.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158K $4.4M -$253K $102K $49K
Net Income to Company $88.9M $670.1M -$513.1M $126.1M $176.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $88.9M $670.1M -$513.1M $126.1M $176.1M
 
Basic EPS (Cont. Ops) $0.21 $7.65 -$7.53 $0.68 $1.12
Diluted EPS (Cont. Ops) $0.20 $7.29 -$7.53 $0.68 $1.10
Weighted Average Basic Share $71M $77.9M $78M $76.7M $81M
Weighted Average Diluted Share $75.5M $81.8M $78M $77.5M $82.2M
 
EBITDA $659.8M $1.3B -$170.1M $643.2M $682.5M
EBIT $659.8M $1.3B -$170.1M $643.2M $682.2M
 
Revenue (Reported) $692.1M $982.9M $692.5M $719M $770.2M
Operating Income (Reported) $659.6M $1.3B -$177.1M $631.9M $672.4M
Operating Income (Adjusted) $659.8M $1.3B -$170.1M $643.2M $682.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $220.6M $150.8M $202.4M $198.6M $229.8M
Revenue Growth (YoY) -29.52% -31.63% 34.21% -1.89% 15.72%
 
Cost of Revenues $12.7M $10.9M $8.2M $9.7M $17.9M
Gross Profit $207.9M $140M $194.2M $188.9M $211.9M
Gross Profit Margin 94.23% 92.8% 95.93% 95.14% 92.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $239.5M -$266.8M -$37.2M $92.8M --
Operating Expenses -$221.9M $242.6M $59.7M -$76.4M $68.2M
Operating Income $429.8M -$102.7M $134.4M $265.3M $143.8M
 
Net Interest Expenses $71.4M $83.5M $132.2M $128.8M $144.1M
EBT. Incl. Unusual Items $332.8M -$186.1M $2.2M $136.5M -$329K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $4K $75K $16K $251K
Net Income to Company $331.5M -$186.1M $2.2M $136.5M -$580K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $331.5M -$186.1M $2.2M $136.5M -$580K
 
Basic EPS (Cont. Ops) $3.98 -$2.65 -$0.22 $1.41 -$0.27
Diluted EPS (Cont. Ops) $3.91 -$2.65 -$0.22 $1.39 -$0.27
Weighted Average Basic Share $78.6M $77.3M $75.6M $80.8M $81.5M
Weighted Average Diluted Share $80.1M $77.3M $75.6M $81.9M $81.5M
 
EBITDA $429.4M -$104.2M $137.7M $265.7M $147.3M
EBIT $429.4M -$104.2M $137.7M $265.7M $146.3M
 
Revenue (Reported) $220.6M $150.8M $202.4M $198.6M $229.8M
Operating Income (Reported) $429.8M -$102.7M $134.4M $265.3M $143.8M
Operating Income (Adjusted) $429.4M -$104.2M $137.7M $265.7M $146.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $997.5M $770.5M $672.1M $760.7M $832.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $66.2M $53.1M $52.1M $32.9M $52.9M
Gross Profit $931.3M $717.4M $620M $727.8M $779.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $652M -$985.2M $40.4M $186.6M --
Operating Expenses -$537.4M $1B -$57.8M -$124.2M $196.5M
Operating Income $1.5B -$298.3M $677.9M $851.9M $583.3M
 
Net Interest Expenses $380.3M $293M $489.9M $496.3M $527.3M
EBT. Incl. Unusual Items $804.8M -$593.2M $192.6M $353.2M $58.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M -$713K -$181K $57K $2.4M
Net Income to Company $913.2M -$592.5M $192.8M $353.1M $55.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $799.6M -$592.5M $192.8M $353.1M $55.7M
 
Basic EPS (Cont. Ops) $9.34 -$8.51 $1.53 $3.35 -$0.38
Diluted EPS (Cont. Ops) $8.98 -$8.51 $1.53 $3.31 -$0.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B -$295M $690.7M $859.7M $601.3M
EBIT $1.5B -$295M $690.7M $859.7M $598.1M
 
Revenue (Reported) $997.5M $770.5M $672.1M $760.7M $832.7M
Operating Income (Reported) $1.5B -$298.3M $677.9M $851.9M $583.3M
Operating Income (Adjusted) $1.5B -$295M $690.7M $859.7M $598.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $761.7M $549.3M $527.2M $568.9M $631.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.3M $40M $39.9M $24.9M $40.6M
Gross Profit $708.4M $509.3M $487.3M $544.1M $590.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $591M -$876.9M -$17.5M $195.1M $118.8M
Operating Expenses -$493.7M $890.3M $15M -$148.3M -$12.4M
Operating Income $1.2B -$380.9M $472.3M $692.4M $603.2M
 
Net Interest Expenses $260M $226.4M $383M $369.7M $400.8M
EBT. Incl. Unusual Items $657.5M -$610.2M $95.7M $322.6M $204.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M $28K $100K $55K $2.4M
Net Income to Company $652.4M -$610.3M $95.6M $322.6M $202.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $652.4M -$610.3M $95.6M $322.6M $202.2M
 
Basic EPS (Cont. Ops) $7.67 -$8.50 $0.52 $3.19 $1.70
Diluted EPS (Cont. Ops) $7.30 -$8.50 $0.51 $3.16 $1.67
Weighted Average Basic Share $232.7M $234.7M $230.1M $243.4M $244.3M
Weighted Average Diluted Share $247.8M $234.7M $231.9M $245.9M $246.5M
 
EBITDA $1.2B -$377.7M $481.3M $697.8M $616.5M
EBIT $1.2B -$377.7M $481.3M $697.8M $613.6M
 
Revenue (Reported) $761.7M $549.3M $527.2M $568.9M $631.4M
Operating Income (Reported) $1.2B -$380.9M $472.3M $692.4M $603.2M
Operating Income (Adjusted) $1.2B -$377.7M $481.3M $697.8M $613.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $269.1M $385.7M $264.6M $221.7M $84M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $81.2M $69.5M $61.8M $77M $81.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $350.2M $455.3M $326.4M $298.6M $165.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $4B $2.6B $1.6B $1.2B $1.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $17.5B $15.4B $13.4B $12.9B $13.1B
 
Accounts Payable $41M $20.4M $30.7M $38.3M $41.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.7B $5.5B $4.1B $2.9B $4.4B
 
Long-Term Debt $8.1B $6.2B $6.6B $7.4B $6.2B
Capital Leases -- -- -- -- --
Total Liabilities $13.7B $11.7B $10.7B $10.4B $10.6B
 
Common Stock $2.3M $2.4M $2.3M $2.4M $809K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.8B $2.8B $1.7B $1.6B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.8B $3.7B $2.7B $2.6B $2.5B
 
Total Liabilities and Equity $17.5B $15.4B $13.4B $12.9B $13.1B
Cash and Short Terms $269.1M $385.7M $264.6M $221.7M $84M
Total Debt $9.9B $8.2B $8.3B $8.8B $7.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $328.5M $86.2M $138.6M $97.3M $491.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $74M $69.3M $72.8M $77M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $402.5M $169.7M $211.4M $174.3M $788.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $3B $1.7B $1.2B $2.2B $3.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $16B $13.7B $12.9B $13.7B $15.1B
 
Accounts Payable $20.4M $25.8M $35.7M $39.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.6B $4.9B $3B $4.2B $5.7B
 
Long-Term Debt $6.5B $6.1B $7.4B $6.8B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $11B $10.4B $11B $12.5B
 
Common Stock $2.4M $2.3M $2.3M $809K $811K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.8B $2.7B $2.5B $2.7B $2.6B
 
Total Liabilities and Equity $16B $13.7B $12.9B $13.7B $15.1B
Cash and Short Terms $328.5M $86.2M $138.6M $97.3M $491.5M
Total Debt $8.6B $7.9B $8.9B $8.1B $8.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $88.9M $670.1M -$513.1M $126.1M $176.1M
Depreciation & Amoritzation -- -- -- -- $321K
Stock-Based Compensation $5M $6.5M $8.2M $9.6M $10.1M
Change in Accounts Receivable $36M $11.6M $7.7M -$15.2M -$4.4M
Change in Inventories -- -- -- -- --
Cash From Operations $257.9M $519.2M $325.7M $213.3M $205.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.3B $2.5B $509.8M $551.8M $178.2M
 
Dividends Paid (Ex Special Dividend) $396.4M $372.4M $361.5M $250.5M $223.3M
Special Dividend Paid
Long-Term Debt Issued $91B $51.1B $38.9B $31.3B $30.5B
Long-Term Debt Repaid -$98.9B -$53.5B -$39.5B -$31.9B -$30.8B
Repurchase of Common Stock $22.1M $1.8M $48.9M $33.1M --
Other Financing Activities -$33.8M -- -- -$1K --
Cash From Financing -$8.4B -$3B -$956.7M -$807.9M -$521.6M
 
Beginning Cash (CF) $269.1M $385.7M $264.6M $221.7M $84M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159.2M $116.7M -$121.1M -$42.9M -$137.7M
Ending Cash (CF) $428.3M $502.4M $143.5M $178.8M -$53.7M
 
Levered Free Cash Flow $257.9M $519.2M $325.7M $213.3M $205.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $331.5M -$186.1M $2.2M $136.5M -$580K
Depreciation & Amoritzation -- -- -- -- $948K
Stock-Based Compensation -$974K $2.3M $2.3M $3.2M $2.1M
Change in Accounts Receivable $1.3M $851K -$1.5M -$6.7M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $150.6M $40.6M $44.7M $41.4M -$137.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $174.9M $486.3M $367.9M -$646.2M $58.1M
 
Dividends Paid (Ex Special Dividend) $99.5M $95.8M $62.5M $80.5M $51.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.1B $9B $6.3B $8.4B --
Long-Term Debt Repaid -$12.4B -$9.5B -$6.7B -$7.8B --
Repurchase of Common Stock -- $4.8M $6.9M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$344M -$599.1M -$474.9M $539.8M $320.6M
 
Beginning Cash (CF) $328.5M $86.2M $138.6M $97.3M $491.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.5M -$72.2M -$62.3M -$65M $241.3M
Ending Cash (CF) $310M $14M $76.2M $32.3M $732.7M
 
Levered Free Cash Flow $150.6M $40.6M $44.7M $41.4M -$137.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $913.2M -$592.5M $192.8M $353.1M $55.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5.9M $6.3M $9.9M $11.7M $9.5M
Change in Accounts Receivable $12.7M $4.7M -$3.5M -$4.1M $4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $487.4M $408.4M $208.4M $199M -$58.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2B $1.4B $29.3M -$134.6M -$630.4M
 
Dividends Paid (Ex Special Dividend) $362.4M $386.4M $279.8M $214.1M $206.9M
Special Dividend Paid
Long-Term Debt Issued $55.6B $39.4B $33.7B $28.9B --
Long-Term Debt Repaid -$57.5B -$41B -$33.6B -$28.8B --
Repurchase of Common Stock $1.8M $48.9M $33.1M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.5B -$2B -$185.3M -$105.7M $1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M -$242.2M $52.4M -$41.3M $394.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $487.4M $408.4M $208.4M $199M -$58.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $652.4M -$610.3M $95.6M $322.6M $202.2M
Depreciation & Amoritzation -- -- -- -- $2.9M
Stock-Based Compensation $5M $4.7M $6.4M $8.6M $8M
Change in Accounts Receivable $7.1M $164K -$11M $7K $9.2M
Change in Inventories -- -- -- -- --
Cash From Operations $410.1M $299.3M $181.9M $167.7M -$96.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.8B $655.5M $175M -$511.4M -$1.3B
 
Dividends Paid (Ex Special Dividend) $275.6M $289.5M $207.8M $171.4M $155M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $41.3B $29.6B $24.3B $21.9B $22.5B
Long-Term Debt Repaid -$43B -$30.5B -$24.6B -$21.5B -$20.9B
Repurchase of Common Stock $1.8M $48.9M $33.1M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.2B -$1.3B -$482.9M $219.4M $1.8B
 
Beginning Cash (CF) $992.9M $410.4M $571.9M $428.6M $995M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.4M -$299.5M -$126M -$124.4M $407.5M
Ending Cash (CF) $1.1B $110.9M $445.9M $304.2M $1.4B
 
Levered Free Cash Flow $410.1M $299.3M $181.9M $167.7M -$96.1M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock