Financhill
Buy
54

CLF Quote, Financials, Valuation and Earnings

Last price:
$12.76
Seasonality move :
4.78%
Day range:
$12.69 - $13.37
52-week range:
$5.63 - $16.70
Dividend yield:
0%
P/E ratio:
175.97x
P/S ratio:
0.34x
P/B ratio:
1.33x
Volume:
20.6M
Avg. volume:
13.2M
1-year change:
30.87%
Market cap:
$7.3B
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 $5.9B $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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $899M -$204M -$1.2B -$434M --
Depreciation & Amoritzation $233M $246M $235M $258M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $284M $106M --
Change in Inventories -$577M $412M $132M -$195M --
Cash From Operations $1.1B $489M $618M -$472M --
 
Capital Expenditures $232M $227M $165M $205M --
Cash Acquisitions $707M -- -- $2.5B --
Cash From Investing -$965M -$209M -$121M -$2.7B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B -$4.4B -- $3.3B --
Long-Term Debt Repaid -$1.8B $4.2B -$325M -- --
Repurchase of Common Stock -- $30M -- -- --
Other Financing Activities -$20M -$51M -$39M -$84M --
Cash From Financing -$166M -$310M -$330M $3.2B --
 
Beginning Cash (CF) $48M $26M $198M $54M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M -$30M $167M $21M --
Ending Cash (CF) $54M -$4M $365M $75M --
 
Levered Free Cash Flow $905M $262M $453M -$677M --
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3B $1.4B $450M -$708M -$1.2B
Depreciation & Amoritzation $897M $1B $973M $951M $963M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $120M $364M -$215M
Change in Inventories -$1.4B $64M $670M -$5M $399M
Cash From Operations $2.8B $2.4B $2.2B $105M -$449M
 
Capital Expenditures $705M $943M $646M $695M $421M
Cash Acquisitions $707M $31M -- $2.5B --
Cash From Investing -$1.4B -$936M -$591M -$3.2B -$394M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7B $255M $750M $4.8B $850M
Long-Term Debt Repaid -$7.3B -$1.4B -$1.9B -$845M -$183M
Repurchase of Common Stock $1.3B $240M $152M $733M --
Other Financing Activities -$150M -$166M -$238M -$233M -$100M
Cash From Financing -$1.5B -$1.5B -$1.5B $3B $853M
 
Beginning Cash (CF) $273M $164M $322M $233M $184M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$64M -$22M $172M -$138M $13M
Ending Cash (CF) $209M $142M $494M $95M $197M
 
Levered Free Cash Flow $2.1B $1.5B $1.6B -$590M -$870M

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

GET BETTER TRADE IDEAS

Popular

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Why Did Planet Labs Stock Rally So Much?
Why Did Planet Labs Stock Rally So Much?

Satellite imaging startup Planet Labs (NYSE:PL), after years of disappointing…

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
65
Is GOOG Stock a Buy?

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

Buy
51
Is GOOGL Stock a Buy?

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

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
71
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

Buy
54
LGIH alert for Jan 10

LGI Homes, Inc. [LGIH] is up 13.81% over the past day.

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

Show me the best stock