Financhill
Buy
54

CLF Quote, Financials, Valuation and Earnings

Last price:
$13.76
Seasonality move :
7.14%
Day range:
$13.70 - $14.02
52-week range:
$5.63 - $16.70
Dividend yield:
0%
P/E ratio:
175.97x
P/S ratio:
0.36x
P/B ratio:
1.43x
Volume:
4.1M
Avg. volume:
16.4M
1-year change:
45.35%
Market cap:
$7.8B
Revenue:
$19.2B
EPS (TTM):
-$3.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2B $20.4B $23B $22B $19.2B
Revenue Growth (YoY) 163.92% 290.75% 12.45% -4.32% -12.78%
 
Cost of Revenues $4.9B $16B $20.7B $20.5B $18.9B
Gross Profit $365M $4.5B $2.3B $1.5B $265M
Gross Profit Margin 6.98% 21.88% 9.84% 6.98% 1.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $244M $422M $465M $577M $486M
Other Inc / (Exp) $97M $108M $100M $72M -$69M
Operating Expenses $208M $310M $546M $640M $574M
Operating Income $157M $4.2B $1.7B $895M -$309M
 
Net Interest Expenses $238M $337M $276M $289M $370M
EBT. Incl. Unusual Items -$193M $3.8B $1.8B $597M -$943M
Earnings of Discontinued Ops. $1M $3M $3M $1M --
Income Tax Expense -$111M $773M $423M $148M -$235M
Net Income to Company -$81M $3B $1.4B $450M -$708M
 
Minority Interest in Earnings $41M $45M $41M $51M $46M
Net Income to Common Excl Extra Items -$82M $3B $1.4B $449M -$708M
 
Basic EPS (Cont. Ops) -$0.32 $6.00 $2.57 $0.78 -$1.57
Diluted EPS (Cont. Ops) -$0.32 $5.35 $2.55 $0.78 -$1.57
Weighted Average Basic Share $379M $498M $519M $510M $480M
Weighted Average Diluted Share $379M $558M $524M $511M $480M
 
EBITDA $465M $5.1B $2.8B $1.9B $642M
EBIT $157M $4.2B $1.7B $895M -$309M
 
Revenue (Reported) $5.2B $20.4B $23B $22B $19.2B
Operating Income (Reported) $157M $4.2B $1.7B $895M -$309M
Operating Income (Adjusted) $157M $4.2B $1.7B $895M -$309M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6B $5.7B $5.6B $4.6B $4.7B
Revenue Growth (YoY) 271.35% -5.85% -0.85% -18.48% 3.61%
 
Cost of Revenues $4.2B $5.4B $5.1B $4.6B $4.8B
Gross Profit $1.8B $274M $543M -$66M -$30M
Gross Profit Margin 29.3% 4.85% 9.69% -1.45% -0.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $112M $124M $144M $112M $130M
Other Inc / (Exp) $47M $52M $43M $39M --
Operating Expenses $108M $159M $155M $139M $155M
Operating Income $1.7B $115M $388M -$205M -$185M
 
Net Interest Expenses $81M $64M $70M $102M $153M
EBT. Incl. Unusual Items $1.6B $175M $303M -$306M -$309M
Earnings of Discontinued Ops. $1M -- $1M -- -$3M
Income Tax Expense $334M $10M $29M -$76M -$78M
Net Income to Company $1.3B $165M $1.4B -$230M -$240M
 
Minority Interest in Earnings $8M $13M $11M $12M $17M
Net Income to Common Excl Extra Items $1.3B $165M $274M -$230M -$231M
 
Basic EPS (Cont. Ops) $2.55 $0.29 $0.52 -$0.52 -$0.51
Diluted EPS (Cont. Ops) $2.33 $0.29 $0.52 -$0.52 -$0.51
Weighted Average Basic Share $500M $516M $508M $468M $495M
Weighted Average Diluted Share $547M $519M $509M $468M $495M
 
EBITDA $1.9B $352M $637M $30M $103M
EBIT $1.7B $115M $388M -$205M -$185M
 
Revenue (Reported) $6B $5.7B $5.6B $4.6B $4.7B
Operating Income (Reported) $1.7B $115M $388M -$205M -$185M
Operating Income (Adjusted) $1.7B $115M $388M -$205M -$185M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.2B $23.3B $21.9B $20B $18.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.9B $19.6B $20.8B $19.3B $19.4B
Gross Profit $3.4B $3.7B $1.2B $720M -$800M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $406M $464M $536M $509M $539M
Other Inc / (Exp) $57M $118M $183M -$148M --
Operating Expenses $301M $506M $578M $609M $627M
Operating Income $3.1B $3.1B $580M $111M -$1.4B
 
Net Interest Expenses $328M $284M $297M $298M $577M
EBT. Incl. Unusual Items $2.8B $3.1B $519M -$481M -$2.1B
Earnings of Discontinued Ops. $3M $3M $3M -$1M -$3M
Income Tax Expense $546M $618M $137M -$69M -$509M
Net Income to Company $2.2B $2.5B $1.5B -$1.5B -$1.6B
 
Minority Interest in Earnings $49M $37M $45M $49M $55M
Net Income to Common Excl Extra Items $2.2B $2.5B $382M -$412M -$1.6B
 
Basic EPS (Cont. Ops) $4.34 $4.76 $0.67 -$0.96 -$3.40
Diluted EPS (Cont. Ops) $3.88 $4.62 $0.67 -$0.96 -$3.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.9B $4.2B $1.6B $1B -$206M
EBIT $3.1B $3.1B $580M $111M -$1.4B
 
Revenue (Reported) $17.2B $23.3B $21.9B $20B $18.6B
Operating Income (Reported) $3.1B $3.1B $580M $111M -$1.4B
Operating Income (Adjusted) $3.1B $3.1B $580M $111M -$1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.1B $17.9B $16.9B $14.9B $14.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9B $15.5B $15.6B $14.4B $14.9B
Gross Profit $3.2B $2.4B $1.3B $501M -$564M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $311M $353M $420M $347M $400M
Other Inc / (Exp) $56M $66M $149M -$71M -$51M
Operating Expenses $209M $418M $446M $410M $463M
Operating Income $3B $2B $870M $91M -$1B
 
Net Interest Expenses $258M $205M $226M $235M $442M
EBT. Incl. Unusual Items $2.7B $2B $705M -$373M -$1.6B
Earnings of Discontinued Ops. $2M $2M $2M -- -$3M
Income Tax Expense $559M $404M $118M -$99M -$373M
Net Income to Company $2.1B $1.6B $1.7B -$274M -$1.2B
 
Minority Interest in Earnings $39M $31M $35M $33M $42M
Net Income to Common Excl Extra Items $2.1B $1.6B $587M -$274M -$1.2B
 
Basic EPS (Cont. Ops) $4.19 $2.97 $1.09 -$0.65 -$2.48
Diluted EPS (Cont. Ops) $3.73 $2.93 $1.08 -$0.65 -$2.48
Weighted Average Basic Share $1.5B $1.6B $1.5B $1.4B $1.5B
Weighted Average Diluted Share $1.7B $1.6B $1.5B $1.4B $1.5B
 
EBITDA $3.7B $2.8B $1.6B $784M -$64M
EBIT $3B $2B $870M $91M -$1B
 
Revenue (Reported) $15.1B $17.9B $16.9B $14.9B $14.3B
Operating Income (Reported) $3B $2B $870M $91M -$1B
Operating Income (Adjusted) $3B $2B $870M $91M -$1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $112M $48M $26M $198M $54M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $2.2B $2B $1.8B $1.6B
Inventory $3.8B $5.2B $5.1B $4.5B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $189M $263M $306M $138M $183M
Total Current Assets $5.3B $7.7B $7.4B $6.6B $6.9B
 
Property Plant And Equipment $8.7B $9.2B $9.1B $8.9B $9.9B
Long-Term Investments $105M $128M $163M $124M $140M
Goodwill $1.4B $1.1B $1.1B $1B $1.8B
Other Intangibles $1.2B $221M $214M $201M $1.2B
Other Long-Term Assets $1.3B $448M $430M $471M $733M
Total Assets $16.8B $19B $18.8B $17.5B $20.9B
 
Accounts Payable $1.6B $2.1B $2.2B $2.1B $2B
Accrued Expenses $460M $585M $812M $891M $822M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $747M $903M $551M $518M $492M
Total Current Liabilities $2.9B $3.6B $3.5B $3.5B $3.3B
 
Long-Term Debt $5.8B $5.7B $4.6B $3.5B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $13.7B $13.2B $10.7B $9.4B $14.1B
 
Common Stock $63M $63M $66M $66M $66M
Other Common Equity Adj -$133M $68M -$16M -$170M -$53M
Common Equity $2B $5.5B $7.8B $7.9B $6.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $323M $284M $251M $235M $233M
Total Equity $3.1B $5.8B $8B $8.1B $6.9B
 
Total Liabilities and Equity $16.8B $19B $18.8B $17.5B $20.9B
Cash and Short Terms $112M $48M $26M $198M $54M
Total Debt $6B $5.7B $4.7B $3.5B $7.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $42M $56M $31M $39M $66M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.3B $2.1B $1.6B $1.8B
Inventory $4.5B $5.5B $4.6B $4.2B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $251M $426M $196M $169M --
Total Current Assets $7.1B $8.3B $6.9B $6B $6.7B
 
Property Plant And Equipment $9B $9B $8.8B $8.7B $9.5B
Long-Term Investments $116M $188M $135M $118M $143M
Goodwill $1.1B $1.1B $1.1B $1B --
Other Intangibles $180M $209M $204M $191M --
Other Long-Term Assets $624M $593M $555M $508M --
Total Assets $18.1B $19.7B $18.1B $16.8B $20.3B
 
Accounts Payable $1.8B $2.4B $2.1B $2B $1.9B
Accrued Expenses $592M $479M $730M $792M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $708M $740M $488M $480M --
Total Current Liabilities $3.3B $3.6B $3.3B $3.3B $3.3B
 
Long-Term Debt $5.4B $4.5B $3.5B $3.8B $8B
Capital Leases -- -- -- -- --
Total Liabilities $13.8B $12.4B $9.8B $9.7B $14.6B
 
Common Stock $63M $66M $66M $66M $66M
Other Common Equity Adj $23M $810M $1.6B $1.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -$1.3B -- -- -- --
Minority Interest, Total $294M $260M $244M $241M $241M
Total Equity $4.3B $7.3B $8.3B $7.1B $5.7B
 
Total Liabilities and Equity $18.1B $19.7B $18.1B $16.8B $20.3B
Cash and Short Terms $42M $56M $31M $39M $66M
Total Debt $5.4B $4.5B $3.5B $3.8B $8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$81M $3B $1.4B $450M -$708M
Depreciation & Amoritzation $308M $897M $1B $973M $951M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $120M $364M
Change in Inventories -$146M -$1.4B $64M $670M -$5M
Cash From Operations -$261M $2.8B $2.4B $2.2B $105M
 
Capital Expenditures $525M $705M $943M $646M $695M
Cash Acquisitions $1.5B $707M $31M -- $2.5B
Cash From Investing -$2B -$1.4B -$936M -$591M -$3.2B
 
Dividends Paid (Ex Special Dividend) $41M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.8B $7B $255M $750M $4.8B
Long-Term Debt Repaid -$1.6B -$7.3B -$1.4B -$1.9B -$845M
Repurchase of Common Stock -- $1.3B $240M $152M $733M
Other Financing Activities -$191M -$150M -$166M -$238M -$233M
Cash From Financing $2.1B -$1.5B -$1.5B -$1.5B $3B
 
Beginning Cash (CF) $112M $48M $26M $198M $54M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$244M -$64M -$22M $172M -$138M
Ending Cash (CF) -$132M -$16M $4M $370M -$85M
 
Levered Free Cash Flow -$786M $2.1B $1.5B $1.6B -$590M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $165M $1.4B -$230M -$240M
Depreciation & Amoritzation $239M $237M $249M $235M $288M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $169M $191M -$16M
Change in Inventories -$236M $246M $135M -$37M $3M
Cash From Operations $1.5B $536M $767M -$84M -$143M
 
Capital Expenditures $175M $248M $162M $151M $157M
Cash Acquisitions -- $31M -- -- --
Cash From Investing -$172M -$260M -$160M -$146M -$138M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $1.4B -- $273M --
Long-Term Debt Repaid -$1.7B -$1.6B -$508M -- --
Repurchase of Common Stock $1.3B $34M $58M -- --
Other Financing Activities -$28M -$42M -$44M -$114M --
Cash From Financing -$1.4B -$267M -$610M $159M $286M
 
Beginning Cash (CF) $42M $56M $31M $39M $66M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31M $9M -$3M -$71M $5M
Ending Cash (CF) $11M $65M $28M -$32M $71M
 
Levered Free Cash Flow $1.3B $288M $605M -$235M -$300M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2B $2.5B $1.5B -$1.5B -$1.6B
Depreciation & Amoritzation $788.1M $1B $984M $928M $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $542M -$109M
Change in Inventories -$934.8M -$925M $950M $322M $204M
Cash From Operations $1.4B $3.1B $2.1B $1.2B -$921M
 
Capital Expenditures $619.1M $948M $708M $655M $626M
Cash Acquisitions $657.7M $738M -- -- $2.5B
Cash From Investing -$1.2B -$1.7B -$679M -$598M -$3.1B
 
Dividends Paid (Ex Special Dividend) $200K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.6B $6.3B -$3.6B $1.5B --
Long-Term Debt Repaid -$5.7B -$7.3B $2.6B -$1.2B --
Repurchase of Common Stock $1.3B $210M $182M $733M --
Other Financing Activities -$161M -$135M -$250M -$188M --
Cash From Financing -$239.2M -$1.4B -$1.5B -$589M $4.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.8M $14M -$25M $8M $34M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $821.1M $2.1B $1.4B $540M -$1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.1B $1.6B $1.7B -$274M -$1.2B
Depreciation & Amoritzation $664M $788M $738M $693M $963M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$164M $258M -$215M
Change in Inventories -$793M -$348M $538M $190M $399M
Cash From Operations $1.6B $1.9B $1.6B $577M -$449M
 
Capital Expenditures $473M $716M $481M $490M $421M
Cash Acquisitions -- $31M -- -- --
Cash From Investing -$414M -$727M -$470M -$477M -$394M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.4B $4.7B $750M $1.5B $850M
Long-Term Debt Repaid -$5.5B -$5.5B -$1.5B -$845M -$183M
Repurchase of Common Stock $1.3B $210M $152M $733M --
Other Financing Activities -$130M -$115M -$199M -$149M -$100M
Cash From Financing -$1.3B -$1.2B -$1.1B -$259M $853M
 
Beginning Cash (CF) $225M $138M $124M $179M $184M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$70M $8M $5M -$159M $13M
Ending Cash (CF) $155M $146M $129M $20M $197M
 
Levered Free Cash Flow $1.2B $1.2B $1.1B $87M -$870M

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
57
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
80
TVTX alert for Dec 25

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

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock