Financhill
Sell
47

CLCO Quote, Financials, Valuation and Earnings

Last price:
$9.76
Seasonality move :
-19.46%
Day range:
$9.70 - $9.77
52-week range:
$4.51 - $9.86
Dividend yield:
0%
P/E ratio:
11.06x
P/S ratio:
1.60x
P/B ratio:
0.66x
Volume:
75.7K
Avg. volume:
166.1K
1-year change:
26.33%
Market cap:
$514.9M
Revenue:
$322.5M
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $171.9M $224.6M $361.4M $322.5M
Revenue Growth (YoY) -- -- 30.66% 60.88% -10.76%
 
Cost of Revenues -- $92.1M $99.7M $136.3M $137.6M
Gross Profit -- $79.8M $124.9M $225.1M $184.9M
Gross Profit Margin -- 46.4% 55.62% 62.28% 57.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $17.7M $14M $24.2M $21.9M
Other Inc / (Exp) -- $4.9M -- $49.3M $13.8M
Operating Expenses -- $17.7M $14M $24.2M $21.9M
Operating Income -- $62M $110.9M $200.9M $162.9M
 
Net Interest Expenses -- $18.1M $30.7M $80.2M $78.7M
EBT. Incl. Unusual Items -- $48.6M $87.6M $176.9M $101.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $222K $111K $556K $277K
Net Income to Company -- $48.4M $87.5M $176.4M $100.8M
 
Minority Interest in Earnings -- $32.5M $1.8M $1.6M $2.7M
Net Income to Common Excl Extra Items -- $48.4M $87.5M $176.4M $100.8M
 
Basic EPS (Cont. Ops) -- $15.71 $1.60 $3.25 $1.83
Diluted EPS (Cont. Ops) -- $15.71 $1.60 $3.25 $1.82
Weighted Average Basic Share -- $1M $53.7M $53.7M $53.7M
Weighted Average Diluted Share -- $1M $53.7M $53.7M $53.8M
 
EBITDA -- $106.7M $171.1M $259.9M $223.2M
EBIT -- $62M $110.9M $200.9M $162.9M
 
Revenue (Reported) -- $171.9M $224.6M $361.4M $322.5M
Operating Income (Reported) -- $62M $110.9M $200.9M $162.9M
Operating Income (Adjusted) -- $62M $110.9M $200.9M $162.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- $85.8M $78.9M $81.8M
Revenue Growth (YoY) -- -- -- -8.1% 3.69%
 
Cost of Revenues -- -- $34.1M $32.3M $40.4M
Gross Profit -- -- $51.7M $46.6M $41.4M
Gross Profit Margin -- -- 60.24% 59.11% 50.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $6.2M $5.3M $4.3M
Other Inc / (Exp) -- -- $16.7M $4.1M --
Operating Expenses -- -- $6.2M $5.3M $4.3M
Operating Income -- -- $45.5M $41.4M $37M
 
Net Interest Expenses -- -- $19.9M $19.2M $23.1M
EBT. Incl. Unusual Items -- -- $44.7M $26.6M $12M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $78K $153K $168K
Net Income to Company -- -- $47.7M $27.3M $11.9M
 
Minority Interest in Earnings -- -- -$344K $411K --
Net Income to Common Excl Extra Items -- -- $44.6M $26.5M $11.9M
 
Basic EPS (Cont. Ops) -- -- $0.84 $0.49 $0.22
Diluted EPS (Cont. Ops) -- -- $0.84 $0.49 $0.22
Weighted Average Basic Share -- $40M $53.7M $53.7M $53M
Weighted Average Diluted Share -- $40M $53.7M $53.7M $53M
 
EBITDA -- -- $59.9M $55.7M $56.5M
EBIT -- -- $45.5M $41.4M $37M
 
Revenue (Reported) -- -- $85.8M $78.9M $81.8M
Operating Income (Reported) -- -- $45.5M $41.4M $37M
Operating Income (Adjusted) -- -- $45.5M $41.4M $37M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- $338.8M $343.5M $327.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $107.9M $132M $158.3M
Gross Profit -- $14.2M $167M $211.5M $169M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $20.6M $22.6M $19.9M
Other Inc / (Exp) -- -- $62.8M $11.4M --
Operating Expenses -- -- -$15.8M $22.6M $19.9M
Operating Income -- -- $182.8M $188.8M $149.1M
 
Net Interest Expenses -- $1.3M $54.8M $79.7M $86M
EBT. Incl. Unusual Items -- $25M $148M $125.6M $58.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $275K $708K $249K
Net Income to Company -- -- -- $128.1M $58.1M
 
Minority Interest in Earnings -- $9.2M $799K $1.3M $2M
Net Income to Common Excl Extra Items -- -- $184.6M $124.9M $58.4M
 
Basic EPS (Cont. Ops) -- -- $3.66 $2.30 $1.05
Diluted EPS (Cont. Ops) -- $0.58 $2.74 $2.30 $0.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $262.5M $246.4M $222.6M
EBIT -- $14.2M $182.8M $188.8M $149.1M
 
Revenue (Reported) -- -- $338.8M $343.5M $327.3M
Operating Income (Reported) -- -- $182.8M $188.8M $149.1M
Operating Income (Adjusted) -- $14.2M $182.8M $188.8M $149.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- $180.4M $162.5M $167.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $70M $65.7M $86.5M
Gross Profit -- -- $110.4M $96.8M $80.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $12.9M $11.3M $9.2M
Other Inc / (Exp) -- -- $53.3M $15.4M -$3.8M
Operating Expenses -- -- $12.9M $11.3M $9.2M
Operating Income -- -- $97.5M $85.5M $71.6M
 
Net Interest Expenses -- -- $39.3M $38.9M $46.2M
EBT. Incl. Unusual Items -- -- $114.9M $63.6M $21.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $134K $286K $258K
Net Income to Company -- -- $117.9M $64.1M $20.9M
 
Minority Interest in Earnings -- -- $943K $649K --
Net Income to Common Excl Extra Items -- -- $114.8M $63.3M $20.9M
 
Basic EPS (Cont. Ops) -- -- $2.12 $1.17 $0.39
Diluted EPS (Cont. Ops) -- -- $2.12 $1.17 $0.22
Weighted Average Basic Share -- $40M $107.4M $107.4M $53M
Weighted Average Diluted Share -- $40M $107.4M $107.4M $53M
 
EBITDA -- -- $129.2M $114.2M $113.6M
EBIT -- -- $97.5M $85.5M $71.6M
 
Revenue (Reported) -- -- $180.4M $162.5M $167.3M
Operating Income (Reported) -- -- $97.5M $85.5M $71.6M
Operating Income (Adjusted) -- -- $97.5M $85.5M $71.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $77.1M $132.6M $136.8M $165.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $767K $2.5M $9.5M $1.8M
Inventory -- -- $991K $3.7M $3.7M
Prepaid Expenses -- $715K $465K $1.5M $1.8M
Other Current Assets -- -- $5.6M $825K $629K
Total Current Assets -- $79.3M $145.3M $154.3M $177.2M
 
Property Plant And Equipment -- $1.4B $1.9B $1.9B $2B
Long-Term Investments -- $780K $9.2M $7.4M $9.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $9.4M $7.5M
Other Long-Term Assets -- -- $1.4M $505K $462K
Total Assets -- $1.5B $2.1B $2.1B $2.2B
 
Accounts Payable -- $2.4M $2.6M $12.2M $19.6M
Accrued Expenses -- $56.8M $50.9M $41.8M $33.9M
Current Portion Of Long-Term Debt -- -- $180.1M $194.4M $142M
Current Portion Of Capital Lease Obligations -- -- $511K $1.1M $866K
Other Current Liabilities -- -- $1.3M $1.7M --
Total Current Liabilities -- $417.5M $278.6M $293.3M $243.7M
 
Long-Term Debt -- $294.5M $958.7M $869.6M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities -- $723.5M $1.3B $1.3B $1.5B
 
Common Stock -- $1M $53.7M $53.7M $53.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- $568.6M $646.6M $736M $761.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $174.5M $69M $70.6M --
Total Equity -- $743.1M $715.5M $806.6M $761.5M
 
Total Liabilities and Equity -- $1.5B $2.1B $2.1B $2.2B
Cash and Short Terms -- $77.1M $132.6M $136.8M $165.3M
Total Debt -- $633M $1.1B $1.1B $1.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents -- -- $313M $86M $109.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $9.2M
Inventory -- -- $604K $879K $3.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $8.3M $2.6M -- --
Total Current Assets -- -- $326.5M $97.1M $123.9M
 
Property Plant And Equipment -- -- $1.8B $1.9B $2.2B
Long-Term Investments -- -- $474K $463K $502K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $8.5M --
Other Long-Term Assets -- $1.6M $20.5M $476K --
Total Assets -- -- $2.2B $2B $2.3B
 
Accounts Payable -- -- $252.6M $106.4M $78.4M
Accrued Expenses -- -- -- $49.1M --
Current Portion Of Long-Term Debt -- -- -- $175.2M --
Current Portion Of Capital Lease Obligations -- -- -- $1M --
Other Current Liabilities -- -- -- $365K --
Total Current Liabilities -- -- $412.3M $281.6M $156.2M
 
Long-Term Debt -- -- $904.2M $827.2M $1.3B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.4B $1.2B $1.5B
 
Common Stock -- -- $718.1M $755.7M $53.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $69.9M $71.2M --
Total Equity -- -- $788M $826.9M $779.2M
 
Total Liabilities and Equity -- -- $2.2B $2B $2.3B
Cash and Short Terms -- -- $313M $86M $109.2M
Total Debt -- -- $1.1B $1B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $48.4M $87.5M $176.4M $100.8M
Depreciation & Amoritzation -- $44.6M $60.1M $59M $60.3M
Stock-Based Compensation -- $850K $320K $2.2M $1.5M
Change in Accounts Receivable -- $3.7M -$427K -$7M $7.7M
Change in Inventories -- $915K -- -$2.7M -$7K
Cash From Operations -- $116.4M $118.5M $200.2M $146.6M
 
Capital Expenditures -- $41K $353.5M $196.4M $187.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$41K -$353.5M -$12.1M -$187.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- $87.5M $74.1M
Special Dividend Paid
Long-Term Debt Issued -- $10.4M -- $110M $411.3M
Long-Term Debt Repaid -- -$156.4M -- -$203.1M -$257.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$475K -- -$1.9M -$10M
Cash From Financing -- -$96.4M $317.2M -$183.8M $69.4M
 
Beginning Cash (CF) -- $77.1M $132.6M $136.8M $165.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $20M $82.2M $4.3M $28.4M
Ending Cash (CF) -- $97.1M $214.8M $141.1M $193.7M
 
Levered Free Cash Flow -- $116.4M -$235M $3.7M -$41M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- $47.7M $27.3M $11.9M
Depreciation & Amoritzation -- -- $13.6M $14.6M $15.8M
Stock-Based Compensation -- -- $633.8K $485K $648K
Change in Accounts Receivable -- -- -$3.2M $6.6M $4.1M
Change in Inventories -- -- $222.5K -$496.6K $387K
Cash From Operations -- -- $63.1M $43.7M $35.2M
 
Capital Expenditures -- -- $541K $921.8K $8.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $7.5M -$921.8K -$8.7M
 
Dividends Paid (Ex Special Dividend) -- -- $23M $22.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70M -- --
Long-Term Debt Repaid -- -- -$37.3M -$38.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.9M -$4.8M --
Cash From Financing -- -- $3.1M -$66.4M -$48.3M
 
Beginning Cash (CF) -- -- $313M $86M $109.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $73.8M -$23.6M -$21.8M
Ending Cash (CF) -- -- $386.7M $62.4M $87.4M
 
Levered Free Cash Flow -- -- $62.6M $42.7M $26.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- $128.1M $58.1M
Depreciation & Amoritzation -- -- -- $58.7M $69.7M
Stock-Based Compensation -- -- $1.2M $2.2M $1.5M
Change in Accounts Receivable -- -- -- $5.1M -$245.3K
Change in Inventories -- -- -- -$306.5K -$2.8M
Cash From Operations -- -- $144.7M $167M $107.3M
 
Capital Expenditures -- -- $1.3M $225.9M $331.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$224M -$331.2M
 
Dividends Paid (Ex Special Dividend) -- -- -$43.5M $89.7M $29.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $40M --
Long-Term Debt Repaid -- -- -- -$116.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$173.9M $251.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$230.8M $27.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$58.8M -$223.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- $117.9M $64.1M $20.9M
Depreciation & Amoritzation -- -- $31M $29.1M $38.3M
Stock-Based Compensation -- -- $1.2M $1.1M $1.1M
Change in Accounts Receivable -- -- -$5.2M $7M -$847K
Change in Inventories -- -- $394.5K $2.9M -$25K
Cash From Operations -- -- $120.1M $82.2M $42.5M
 
Capital Expenditures -- -- $1.3M $25.9M $169M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $191M -$25.9M -$169M
 
Dividends Paid (Ex Special Dividend) -- -- $44.4M $44.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70M -- $135.9M
Long-Term Debt Repaid -- -- -$144.8M -$58M -$11.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.9M -$4.8M -$1.4M
Cash From Financing -- -- -$125.9M -$107.7M $74.8M
 
Beginning Cash (CF) -- -- $557.1M $195.1M $244.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $185.3M -$51.4M -$51.7M
Ending Cash (CF) -- -- $742.3M $143.7M $192.9M
 
Levered Free Cash Flow -- -- $118.7M $56.3M -$126.5M

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
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
44
PSTG alert for Dec 5

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

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock