Financhill
Sell
42

CIVI Quote, Financials, Valuation and Earnings

Last price:
$27.05
Seasonality move :
2.13%
Day range:
$26.72 - $27.40
52-week range:
$22.79 - $53.02
Dividend yield:
7.34%
P/E ratio:
3.96x
P/S ratio:
0.54x
P/B ratio:
0.35x
Volume:
1.3M
Avg. volume:
1.4M
1-year change:
-47.77%
Market cap:
$2.3B
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $163.7M $281.9M $302.9M $151.1M --
Depreciation & Amoritzation $192.5M $215M $416.6M $544.6M --
Stock-Based Compensation $9.5M $6.9M $9.4M $12.2M --
Change in Accounts Receivable -$83.8M -$40M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $82.4M $512.2M $843.7M $858.1M --
 
Capital Expenditures $47.9M $254.6M $719.4M $315.4M --
Cash Acquisitions -- -- -$55.9M -- --
Cash From Investing $128.4M -$259.5M -$746.3M -$271.7M --
 
Dividends Paid (Ex Special Dividend) $39.2M $166.3M $149.3M $47.6M --
Special Dividend Paid -- $1.5M $1.1M -- --
Long-Term Debt Issued $400M -- $2B $250M --
Long-Term Debt Repaid -$340M -- -$899.5M -$597.5M --
Repurchase of Common Stock -- -- -- $157.4M --
Other Financing Activities -$18.4M -$210K -$3.7M -$5M --
Cash From Financing $3.3M -$166.8M $934M -$557.6M --
 
Beginning Cash (CF) $254.5M $768M $1.1B $75.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $214M $85.9M $1B $28.8M --
Ending Cash (CF) $468.5M $853.9M $2.2B $104.6M --
 
Levered Free Cash Flow $34.5M $257.6M $124.2M $542.7M --
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $178.9M $1.2B $784.3M $838.7M $487M
Depreciation & Amoritzation $284.2M $834.4M $1.2B $2.1B $1.4B
Stock-Based Compensation $15.6M $31.4M $34.9M $48.3M $37M
Change in Accounts Receivable -$100.9M -$941K $177M -- $140M
Change in Inventories -- -- -- -- --
Cash From Operations $274.6M $2.5B $2.2B $2.9B $1.9B
 
Capital Expenditures $152.8M $1.3B $1.5B $2B $1.5B
Cash Acquisitions -- -- $3.7B $905.1M $761M
Cash From Investing $73.5M -$1.3B -$5.2B -$2.7B -$2.1B
 
Dividends Paid (Ex Special Dividend) $60.8M $536.9M $660.3M $493.8M $141M
Special Dividend Paid -- $4.4M $5.6M $3M --
Long-Term Debt Issued $555M $100M $5.8B $1.9B $2.3B
Long-Term Debt Repaid -$589M -$200M -$1.4B -$2.2B -$1.4B
Repurchase of Common Stock -- -- $320.4M $427.3M $322M
Other Financing Activities -$25.2M -$20.4M -$60M -$23.2M -$14M
Cash From Financing -$118.4M -$657.4M $3.4B -$1.2B $161M
 
Beginning Cash (CF) $358M $2B $4.5B $266.9M $145M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $229.7M $513.6M $358.7M -$1.1B -$20M
Ending Cash (CF) $587.7M $2.6B $4.8B -$784.1M $125M
 
Levered Free Cash Flow $121.8M $1.1B $729.6M $893.4M $391M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
69
INTC alert for Jan 23

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Buy
80
MTRN alert for Jan 23

Materion Corp. [MTRN] is down 9.13% over the past day.

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

Show me the best stock