Financhill
Sell
39

CIVI Quote, Financials, Valuation and Earnings

Last price:
$30.46
Seasonality move :
-2.5%
Day range:
$29.50 - $30.51
52-week range:
$22.79 - $55.35
Dividend yield:
6.58%
P/E ratio:
4.42x
P/S ratio:
0.60x
P/B ratio:
0.39x
Volume:
1.1M
Avg. volume:
1.8M
1-year change:
-40.48%
Market cap:
$2.6B
Revenue:
$5.2B
EPS (TTM):
$6.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $218.1M $930.6M $3.8B $3.5B $5.2B
Revenue Growth (YoY) -30.37% 326.71% 307.41% -8.23% 49.65%
 
Cost of Revenues $183M $426.5M $1.6B $2.1B $3.5B
Gross Profit $35.1M $504.2M $2.2B $1.4B $1.8B
Gross Profit Margin 16.08% 54.18% 56.84% 40.02% 33.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.9M $65.1M $143.5M $161.1M $227M
Other Inc / (Exp) $7.5M -$161.4M -$340.7M -$41.6M $28.2M
Operating Expenses $38.2M $135.9M $128.1M $168.5M $244.3M
Operating Income -$3.1M $368.2M $2B $1.2B $1.5B
 
Net Interest Expenses $2M $9.7M $32.2M $182.7M $456.3M
EBT. Incl. Unusual Items $43M $251.8M $1.7B $999.5M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$60.5M $72.9M $405.7M $215.2M $244M
Net Income to Company $103.5M $178.9M $1.2B $784.3M $838.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $103.5M $178.9M $1.2B $784.3M $838.7M
 
Basic EPS (Cont. Ops) $4.98 $4.82 $14.68 $9.09 $8.48
Diluted EPS (Cont. Ops) $4.95 $4.74 $14.58 $9.02 $8.46
Weighted Average Basic Share $20.8M $37.2M $85M $86.2M $98.9M
Weighted Average Diluted Share $20.9M $37.7M $85.6M $87M $99.2M
 
EBITDA $125.5M $652.4M $2.9B $2.4B $3.6B
EBIT -$3.1M $368.2M $2B $1.2B $1.5B
 
Revenue (Reported) $218.1M $930.6M $3.8B $3.5B $5.2B
Operating Income (Reported) -$3.1M $368.2M $2B $1.2B $1.5B
Operating Income (Adjusted) -$3.1M $368.2M $2B $1.2B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $190M $1B $1B $1.3B $1.2B
Revenue Growth (YoY) 222.75% 430.6% 2.77% 22.79% -8.18%
 
Cost of Revenues $75.2M $440.2M $588.2M $866.5M $838M
Gross Profit $114.8M $567.7M $447.7M $405.6M $330M
Gross Profit Margin 60.44% 56.33% 43.22% 31.89% 28.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.7M $37.3M $36.2M $56.7M $52M
Other Inc / (Exp) -$40.4M $19.3M -$161.8M $160.1M --
Operating Expenses $12M $31.8M $40.1M $58.8M $55M
Operating Income $102.8M $535.9M $407.6M $346.8M $275M
 
Net Interest Expenses $3M $7.5M $76.5M $117.8M $120M
EBT. Incl. Unusual Items $56.3M $542.1M $169.4M $389.1M $234M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.6M $136.3M $29.7M $93.3M $57M
Net Income to Company $40.7M $405.8M $139.7M $295.8M $177M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.7M $405.8M $139.7M $295.8M $177M
 
Basic EPS (Cont. Ops) $1.32 $4.77 $1.57 $3.02 $1.99
Diluted EPS (Cont. Ops) $1.31 $4.74 $1.56 $3.01 $1.99
Weighted Average Basic Share $30.8M $85.1M $88.9M $97.9M $88.9M
Weighted Average Diluted Share $31.1M $85.6M $89.6M $98.2M $89M
 
EBITDA $138.4M $748M $728.1M $870.7M $772M
EBIT $102.8M $535.9M $407.6M $346.8M $275M
 
Revenue (Reported) $190M $1B $1B $1.3B $1.2B
Operating Income (Reported) $102.8M $535.9M $407.6M $346.8M $275M
Operating Income (Adjusted) $102.8M $535.9M $407.6M $346.8M $275M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $482.8M $3.5B $3.2B $5B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $237.6M $1.5B $1.8B $3.2B $3.4B
Gross Profit $245.2M $2B $1.4B $1.8B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.2M $134.7M $147.3M $228.3M $215.2M
Other Inc / (Exp) -$182.9M -$367M -$120.4M -$64.9M --
Operating Expenses $44.8M $163.5M $146.4M $241.6M $230.4M
Operating Income $200.4M $1.8B $1.2B $1.6B $1.1B
 
Net Interest Expenses $7.2M $27.7M $100.2M $432.5M $454.9M
EBT. Incl. Unusual Items $15.8M $1.5B $996M $1.3B $842.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$60.1M $379.7M $232.7M $271.3M $204.7M
Net Income to Company $75.8M $1.1B $763.3M $990.5M $638.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $75.8M $1.1B $763.3M $990.5M $638.1M
 
Basic EPS (Cont. Ops) $3.40 $13.85 $9.09 $10.17 $6.89
Diluted EPS (Cont. Ops) $3.36 $13.76 $9.02 $10.11 $6.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $322.7M $2.7B $2.2B $3.5B $3.1B
EBIT $200.4M $1.8B $1.2B $1.6B $1.1B
 
Revenue (Reported) $482.8M $3.5B $3.2B $5B $4.7B
Operating Income (Reported) $200.4M $1.8B $1.2B $1.6B $1.1B
Operating Income (Adjusted) $200.4M $1.8B $1.2B $1.6B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $420.2M $3B $2.4B $3.9B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $193.2M $1.2B $1.4B $2.5B $2.5B
Gross Profit $227M $1.8B $971.6M $1.4B $937M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.1M $102.7M $106.6M $173.7M $162M
Other Inc / (Exp) -$161.3M -$366.9M -$146.5M -$169.9M -$25M
Operating Expenses $33.4M $90.9M $111.8M $184.9M $171M
Operating Income $193.6M $1.7B $859.8M $1.2B $766M
 
Net Interest Expenses $6.7M $24.7M $92.7M $342.4M $341M
EBT. Incl. Unusual Items $20.4M $1.3B $620.6M $882.9M $643M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M $312.2M $139.1M $195.3M $156M
Net Income to Company $15.2M $966.2M $481.4M $687.6M $487M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.2M $966.2M $481.4M $687.6M $487M
 
Basic EPS (Cont. Ops) $0.49 $11.37 $5.78 $6.94 $5.32
Diluted EPS (Cont. Ops) $0.47 $11.30 $5.73 $6.90 $5.31
Weighted Average Basic Share $82.3M $254.9M $251M $297.9M $274.9M
Weighted Average Diluted Share $82.6M $256.4M $253.2M $299.8M $275.3M
 
EBITDA $285.2M $2.3B $1.6B $2.7B $2.2B
EBIT $193.6M $1.7B $859.8M $1.2B $766M
 
Revenue (Reported) $420.2M $3B $2.4B $3.9B $3.4B
Operating Income (Reported) $193.6M $1.7B $859.8M $1.2B $766M
Operating Income (Adjusted) $193.6M $1.7B $859.8M $1.2B $766M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24.7M $254.5M $768M $1.1B $75.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.7M $362.3M $343.5M $506M $646.3M
Inventory $9.2M $12.4M -- -- --
Prepaid Expenses -- -- $29.6M $9.6M --
Other Current Assets $3.6M $33.4M $49M $68.1M $74.6M
Total Current Assets $92.4M $719.9M $1.3B $2.1B $980.1M
 
Property Plant And Equipment $1B $6B $6.6B $11.9B $13.9B
Long-Term Investments $1.7M $3.6M $894K $8.3M $17M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $102K $14.1M $6.9M $46.2M $50.8M
Total Assets $1.2B $6.7B $8B $14.1B $14.9B
 
Accounts Payable $1.9M $19.6M $31.8M $55.8M $35.4M
Accrued Expenses $8.4M $180.9M $232.9M $510M $525.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.8M $38M $31.6M $125.7M --
Other Current Liabilities $6.4M $246.4M $58.8M $99M $140.3M
Total Current Liabilities $74.5M $1.1B $1.2B $1.9B $2.2B
 
Long-Term Debt $18M $513.1M $404.6M $4.8B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $137.6M $2.1B $2.6B $7.9B $8.3B
 
Common Stock $4.3M $4.9M $4.9M $5M $5M
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $4.7B $5.4B $6.2B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $4.7B $5.4B $6.2B $6.6B
 
Total Liabilities and Equity $1.2B $6.7B $8B $14.1B $14.9B
Cash and Short Terms $24.7M $254.5M $768M $1.1B $75.8M
Total Debt $18M $513.1M $404.6M $4.8B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $40.4M $682.1M $95.3M $47.1M $56M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $86.4M $337.9M $573.1M $549.1M $523M
Inventory $12.2M $27.5M -- -- --
Prepaid Expenses -- -- $21.6M -- --
Other Current Assets -- -- $73.1M $68M --
Total Current Assets $159.9M $1.2B $941.2M $951.4M $936M
 
Property Plant And Equipment $1.6B $6.5B $11.9B $13.9B $14B
Long-Term Investments $102K $2.9M $2M $4.5M $2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5M $8.8M $31.6M $132.4M --
Total Assets $1.9B $7.7B $12.8B $15B $15.1B
 
Accounts Payable $11.7M $15.9M $85.9M $76.8M $44M
Accrued Expenses $41.4M $189M $468M $509.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.5M $99.4M $112.3M -- --
Other Current Liabilities $92.8M $144.2M $146.7M $102.6M --
Total Current Liabilities $262.1M $1.3B $2B $2.1B $1.7B
 
Long-Term Debt $176.7M $406M $3.8B $4.8B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $519.8M $2.4B $6.8B $8.3B $8.4B
 
Common Stock $4.4M $4.9M $5M $5M $5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $5.3B $6B $6.7B $6.7B
 
Total Liabilities and Equity $1.9B $7.7B $12.8B $15B $15.1B
Cash and Short Terms $40.4M $682.1M $95.3M $47.1M $56M
Total Debt $176.7M $406M $3.8B $4.8B $5.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $103.5M $178.9M $1.2B $784.3M $838.7M
Depreciation & Amoritzation $128.6M $284.2M $834.4M $1.2B $2.1B
Stock-Based Compensation $6.2M $15.6M $31.4M $34.9M $48.3M
Change in Accounts Receivable $24.9M -$100.9M -$941K -$39.9M -$23M
Change in Inventories -- -- -- -- --
Cash From Operations $158.8M $274.6M $2.5B $2.2B $2.9B
 
Capital Expenditures $63.8M $152.8M $1.3B $1.5B $2B
Cash Acquisitions -- -- -- $3.7B $905.1M
Cash From Investing -$63.8M $73.5M -$1.3B -$5.2B -$2.7B
 
Dividends Paid (Ex Special Dividend) -- $60.8M $536.9M $660.3M $493.8M
Special Dividend Paid
Long-Term Debt Issued $45M $555M $100M $5.8B $1.9B
Long-Term Debt Repaid -$125.1M -$589M -$200M -$1.4B -$2.2B
Repurchase of Common Stock -- -- -- $320.4M $427.3M
Other Financing Activities -$1.1M -$25.2M -$20.4M -$60M -$23.2M
Cash From Financing -$81.2M -$118.4M -$657.4M $3.4B -$1.2B
 
Beginning Cash (CF) $24.7M $254.5M $768M $1.1B $75.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.8M $229.7M $513.6M $358.7M -$1.1B
Ending Cash (CF) $38.5M $484.2M $1.3B $1.5B -$975.2M
 
Levered Free Cash Flow $95M $121.8M $1.1B $729.6M $893.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $40.7M $405.8M $139.7M $295.8M $177M
Depreciation & Amoritzation $35.6M $212.1M $320.5M $523.9M $497M
Stock-Based Compensation $2.3M $10.2M $8.3M $12.7M $11M
Change in Accounts Receivable -$2.4M $71.8M -- -- $93M
Change in Inventories -- -- -- -- --
Cash From Operations $112.7M $710.1M $519.1M $835M $860M
 
Capital Expenditures $47M $313M $212.7M $551.8M $505M
Cash Acquisitions -- -- $3.4B $37.5M $5M
Cash From Investing -$46.8M -$313.1M -$3.6B -$597.7M -$324M
 
Dividends Paid (Ex Special Dividend) $10.8M $150.8M $163.5M $148.9M $44M
Special Dividend Paid -- $1.3M $1.2M $1M --
Long-Term Debt Issued -- -- $1.1B $350M --
Long-Term Debt Repaid -$39M -- -$470.5M -$402.5M --
Repurchase of Common Stock -- -- $93K $78M $250M
Other Financing Activities -$336K -$3.3M -$39.4M -$3.2M --
Cash From Financing -$49.8M -$154.1M $447M -$282.3M -$549M
 
Beginning Cash (CF) $40.4M $682.1M $95.3M $47.1M $56M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16M $242.9M -$2.6B -$44.9M -$13M
Ending Cash (CF) $56.4M $925M -$2.5B $2.2M $43M
 
Levered Free Cash Flow $65.6M $397.1M $306.4M $283.3M $355M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $75.8M $1.1B $763.3M $990.5M $638.1M
Depreciation & Amoritzation $122.3M $812M $969.6M $1.9B $2B
Stock-Based Compensation $7.8M $33.9M $32.5M $45.5M $49.2M
Change in Accounts Receivable -$16.4M -$44.8M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $239.6M $2B $1.9B $2.9B $2.7B
 
Capital Expenditures $111.2M $1.1B $1B $2.4B $1.8B
Cash Acquisitions -- -- $3.7B $849.2M $761M
Cash From Investing -$61.2M -$918.2M -$4.8B -$3.1B -$2.3B
 
Dividends Paid (Ex Special Dividend) $21.6M $409.8M $677.4M $595.5M $188.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $3.8B $3.6B --
Long-Term Debt Repaid -- -- -$470.5M -$2.5B --
Repurchase of Common Stock -- -- $320.4M $269.9M $479.4M
Other Financing Activities -$6.9M -$38.6M -$56.4M -$21.9M --
Cash From Financing -$141.8M -$487.3M $2.3B $247.3M -$396.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.6M $641.7M -$586.8M -$48.4M $8.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $128.4M $908.3M $863M $474.9M $933.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.2M $966.2M $481.4M $687.6M $487M
Depreciation & Amoritzation $91.6M $619.4M $754.6M $1.5B $1.4B
Stock-Based Compensation $6.1M $24.5M $25.6M $36.1M $37M
Change in Accounts Receivable -$17.1M $39M $177M -- $140M
Change in Inventories -- -- -- -- --
Cash From Operations $192.2M $2B $1.4B $2B $1.9B
 
Capital Expenditures $104.9M $1.1B $789.7M $1.7B $1.5B
Cash Acquisitions -- -- $3.7B $905.1M $761M
Cash From Investing -$54.9M -$1B -$4.5B -$2.4B -$2.1B
 
Dividends Paid (Ex Special Dividend) $21.6M $370.6M $511M $446.2M $141M
Special Dividend Paid -- $3M $4.5M $3M --
Long-Term Debt Issued $155M $100M $3.8B $1.7B $2.3B
Long-Term Debt Repaid -$249M -$200M -$470.5M -$1.6B -$1.4B
Repurchase of Common Stock -- -- $320.4M $269.9M $322M
Other Financing Activities -$6.8M -$20.2M -$56.2M -$18.2M -$14M
Cash From Financing -$121.7M -$490.6M $2.4B -$686.7M $161M
 
Beginning Cash (CF) $103.5M $1.3B $3.4B $191M $145M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.7M $427.7M -$672.7M -$1.1B -$20M
Ending Cash (CF) $119.2M $1.7B $2.7B -$888.7M $125M
 
Levered Free Cash Flow $87.3M $873.8M $605.4M $350.7M $391M

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

GET BETTER TRADE IDEAS

Popular

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…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock