Financhill
Sell
9

CMRE Quote, Financials, Valuation and Earnings

Last price:
$8.96
Seasonality move :
7.57%
Day range:
$8.76 - $9.11
52-week range:
$8.76 - $17.58
Dividend yield:
5.14%
P/E ratio:
3.67x
P/S ratio:
0.51x
P/B ratio:
0.43x
Volume:
959.9K
Avg. volume:
513.2K
1-year change:
-21.56%
Market cap:
$1.1B
Revenue:
$2.1B
EPS (TTM):
$2.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $460.3M $793.6M $1.1B $1.5B $2.1B
Revenue Growth (YoY) -3.72% 72.41% 40.35% 35.69% 37.88%
 
Cost of Revenues $248.7M $351.8M $513.2M $1.1B $1.5B
Gross Profit $211.6M $441.9M $600.7M $436.4M $556.7M
Gross Profit Margin 45.97% 55.68% 53.93% 28.88% 26.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11M $16.8M $19.5M $24.2M $33.5M
Other Inc / (Exp) -$104.6M $117.7M $137.1M $159.9M -$24.4M
Operating Expenses $32.6M $46.4M $66.3M $80.5M $92.7M
Operating Income $179M $395.4M $534.4M $356M $463.9M
 
Net Interest Expenses $65.6M $78M $116.8M $134.9M $123.2M
EBT. Incl. Unusual Items $8.9M $435.1M $554.7M $381M $316.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $8.9M $435.1M $554.7M $381M $316.3M
 
Minority Interest in Earnings -- -- $263K $4.7M $3.6M
Net Income to Common Excl Extra Items $8.9M $435.1M $555M $385.7M $319.9M
 
Basic EPS (Cont. Ops) -$0.18 $3.28 $4.26 $2.95 $2.44
Diluted EPS (Cont. Ops) -$0.18 $3.28 $4.26 $2.95 $2.44
Weighted Average Basic Share $120.7M $123.1M $123M $120.3M $119.3M
Weighted Average Diluted Share $120.7M $123.1M $123M $120.3M $119.3M
 
EBITDA $181M $643.5M $828.1M $699.3M $619.9M
EBIT $72.1M $506.9M $661.9M $533.1M $456.3M
 
Revenue (Reported) $460.3M $793.6M $1.1B $1.5B $2.1B
Operating Income (Reported) $179M $395.4M $534.4M $356M $463.9M
Operating Income (Adjusted) $72.1M $506.9M $661.9M $533.1M $456.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $119.1M $283.9M $265.4M $494.8M $548.4M
Revenue Growth (YoY) -4.28% 138.3% -6.51% 86.43% 10.82%
 
Cost of Revenues $64.2M $114.1M $135.4M $371.1M $392.9M
Gross Profit $55M $169.9M $130M $123.8M $155.5M
Gross Profit Margin 46.13% 59.83% 48.98% 25.02% 28.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3M $5.3M $4.5M $5.5M $8.3M
Other Inc / (Exp) -$2.8M $29.5M $114M $33.6M -$71.1M
Operating Expenses $8.9M $15M $18.4M $17.8M $22.3M
Operating Income $46.1M $154.8M $111.6M $106M $133.2M
 
Net Interest Expenses $16.2M $23.2M $31.4M $34.9M $30.2M
EBT. Incl. Unusual Items $27.1M $161.2M $194.2M $104.7M $31.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $27.1M $161.2M $194.2M $104.7M $31.9M
 
Minority Interest in Earnings -- -- $263K -$322K $3.1M
Net Income to Common Excl Extra Items $27.1M $161.2M $194.4M $104.4M $35M
 
Basic EPS (Cont. Ops) $0.16 $1.24 $1.53 $0.82 $0.25
Diluted EPS (Cont. Ops) $0.16 $1.24 $1.53 $0.82 $0.25
Weighted Average Basic Share $121.8M $123.7M $122M $118M $119.8M
Weighted Average Diluted Share $121.8M $123.7M $122M $118M $119.8M
 
EBITDA $69.7M $222.6M $256.7M $184.4M $105.2M
EBIT $42.6M $181.6M $214.9M $142.7M $63.7M
 
Revenue (Reported) $119.1M $283.9M $265.4M $494.8M $548.4M
Operating Income (Reported) $46.1M $154.8M $111.6M $106M $133.2M
Operating Income (Adjusted) $42.6M $181.6M $214.9M $142.7M $63.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $460.3M $793.6M $1.1B $1.5B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $248.7M $351.8M $513.2M $1.1B $1.5B
Gross Profit $211.6M $441.9M $600.7M $436.4M $556.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11M $16.8M $19.5M $24.2M $33.5M
Other Inc / (Exp) -$103.9M $121.4M $135.3M $148.1M -$24.4M
Operating Expenses $32.6M $46.4M $66.3M $80.5M $92.7M
Operating Income $179M $395.4M $534.4M $356M $463.9M
 
Net Interest Expenses $66.2M $81.7M $115M $123.1M $123.2M
EBT. Incl. Unusual Items $8.9M $435.1M $554.7M $381M $316.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $8.9M $435.1M $554.7M $381M $316.3M
 
Minority Interest in Earnings -- -- $263K $4.7M $3.6M
Net Income to Common Excl Extra Items $8.9M $435.1M $555M $385.7M $319.9M
 
Basic EPS (Cont. Ops) -$0.19 $3.27 $4.27 $2.95 $2.44
Diluted EPS (Cont. Ops) -$0.19 $3.27 $4.27 $2.95 $2.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $156.3M $650.8M $823.6M $652.9M $619.9M
EBIT $75.1M $514.3M $657.4M $528.8M $456.3M
 
Revenue (Reported) $460.3M $793.6M $1.1B $1.5B $2.1B
Operating Income (Reported) $179M $395.4M $534.4M $356M $463.9M
Operating Income (Adjusted) $75.1M $514.3M $657.4M $528.8M $456.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $793.6M $1.1B $1.5B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $351.8M $513.2M $1.1B $1.5B --
Gross Profit $441.9M $600.7M $436.4M $556.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.8M $19.5M $24.2M $33.5M --
Other Inc / (Exp) $121.4M $135.3M $148.1M -$24.4M --
Operating Expenses $46.4M $66.3M $80.5M $92.7M --
Operating Income $395.4M $534.4M $356M $463.9M --
 
Net Interest Expenses $81.7M $115M $123.1M $123.2M --
EBT. Incl. Unusual Items $435.1M $554.7M $381M $316.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $435.1M $554.7M $381M $316.3M --
 
Minority Interest in Earnings -- $263K $4.7M $3.6M --
Net Income to Common Excl Extra Items $435.1M $555M $385.7M $319.9M --
 
Basic EPS (Cont. Ops) $3.27 $4.27 $2.95 $2.44 --
Diluted EPS (Cont. Ops) $3.27 $4.27 $2.95 $2.44 --
Weighted Average Basic Share $492.3M $491.9M $481.2M $477.2M --
Weighted Average Diluted Share $492.3M $491.9M $481.2M $477.2M --
 
EBITDA $650.8M $823.6M $652.9M $619.9M --
EBIT $514.3M $657.4M $528.8M $456.3M --
 
Revenue (Reported) $793.6M $1.1B $1.5B $2.1B --
Operating Income (Reported) $395.4M $534.4M $356M $463.9M --
Operating Income (Adjusted) $514.3M $657.4M $528.8M $456.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $143.9M $276M $718M $745.5M $704.6M
Short Term Investments -- -- $120M $67.5M $61.8M
Accounts Receivable, Net $8.2M $21M $26.9M $50.7M $45.5M
Inventory $10.5M $21.4M $28M $61.3M $57.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9M $8.8M $10.8M $62.4M $66.8M
Total Current Assets $192.1M $426.1M $1B $1.1B $1B
 
Property Plant And Equipment $2.6B $3.8B $3.7B $3.8B $3.7B
Long-Term Investments $85M $19.9M $21M $211.7M $228.8M
Goodwill -- -- -- -- --
Other Intangibles $839K $667K $468K $269K $74K
Other Long-Term Assets $51.4M $70.3M $83.7M $69M $55.2M
Total Assets $3B $4.4B $4.9B $5.3B $5.1B
 
Accounts Payable $7.6M $18.9M $18.2M $46.8M $49.4M
Accrued Expenses $17.6M $27.3M $51.6M $39.5M $31.9M
Current Portion Of Long-Term Debt $147.1M $272.4M $320.1M $347M $317.9M
Current Portion Of Capital Lease Obligations $16.5M $16.7M -- $163.7M $229M
Other Current Liabilities $5.8M $9.3M $5.7M $10.4M $62.7M
Total Current Liabilities $207M $370M $423.1M $662.8M $745.6M
 
Long-Term Debt $1.3B $2.2B $2.3B $2B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.7B $2.7B $2.8B $2.6B
 
Common Stock $12K $12K $12K $13K $13K
Other Common Equity Adj -$8M -$2.2M $46.4M $21.4M $17.3M
Common Equity $1.3B $1.7B $2.2B $2.4B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.5M $56.9M $55.1M
Total Equity $1.3B $1.7B $2.2B $2.4B $2.6B
 
Total Liabilities and Equity $3B $4.4B $4.9B $5.3B $5.1B
Cash and Short Terms $143.9M $276M $838.1M $813M $766.4M
Total Debt $1.5B $2.4B $2.6B $2.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $143.9M $276M $718M $745.5M $704.6M
Short Term Investments -- -- $120M $67.5M $61.8M
Accounts Receivable, Net $8.2M $21M $26.9M $50.7M $45.5M
Inventory $10.5M $21.4M $28M $61.3M $57.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9M $8.8M $10.8M $62.4M $66.8M
Total Current Assets $192.1M $426.1M $1B $1.1B $1B
 
Property Plant And Equipment $2.6B $3.8B $3.7B $3.8B $3.7B
Long-Term Investments $85M $19.9M $21M $211.7M $228.8M
Goodwill -- -- -- -- --
Other Intangibles $839K $667K $468K $269K $74K
Other Long-Term Assets $51.4M $70.3M $83.7M $69M $55.2M
Total Assets $3B $4.4B $4.9B $5.3B $5.1B
 
Accounts Payable $7.6M $18.9M $18.2M $46.8M $49.4M
Accrued Expenses $17.6M $27.3M $51.6M $39.5M $31.9M
Current Portion Of Long-Term Debt $147.1M $272.4M $320.1M $347M $317.9M
Current Portion Of Capital Lease Obligations $16.5M $16.7M -- $163.7M $229M
Other Current Liabilities $5.8M $9.3M $5.7M $10.4M $62.7M
Total Current Liabilities $207M $370M $423.1M $662.8M $745.6M
 
Long-Term Debt $1.3B $2.2B $2.3B $2B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.7B $2.7B $2.8B $2.6B
 
Common Stock $12K $12K $12K $13K $13K
Other Common Equity Adj -$8M -$2.2M $46.4M $21.4M $17.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.5M $56.9M $55.1M
Total Equity $1.3B $1.7B $2.2B $2.4B $2.6B
 
Total Liabilities and Equity $3B $4.4B $4.9B $5.3B $5.1B
Cash and Short Terms $143.9M $276M $838.1M $813M $766.4M
Total Debt $1.5B $2.4B $2.6B $2.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.9M $435.1M $554.7M $381M $316.3M
Depreciation & Amoritzation $108.9M $136.5M $166.2M $166.1M $163.6M
Stock-Based Compensation $3.7M $7.4M $7.1M $5.9M $8.4M
Change in Accounts Receivable $29.6M -$24.7M -$16.8M -$47.5M -$18M
Change in Inventories $91K -$9.9M -$6.7M -$33M $3.6M
Cash From Operations $274.3M $466.5M $581.6M $331.4M $537.7M
 
Capital Expenditures $101.9M $992.1M $61.9M $282.3M $280.5M
Cash Acquisitions $33M $8.8M $14K $4.4M $262K
Cash From Investing -$36.4M -$787.5M $42.5M $79.1M -$79.5M
 
Dividends Paid (Ex Special Dividend) -$65.5M -$71.3M -$119.5M -$71.9M -$74.1M
Special Dividend Paid
Long-Term Debt Issued $285.9M $1.2B $1B $576.2M $528M
Long-Term Debt Repaid -$451M -$655.4M -$984.3M -$832.2M -$842M
Repurchase of Common Stock -$1.7M -- -$60.1M -$60M -$114.4M
Other Financing Activities -$9.6M -$16.1M -$16.4M -$9M -$3M
Cash From Financing -$241.9M $482.6M -$166.1M -$396.8M -$505.5M
 
Beginning Cash (CF) $195.9M $191.9M $353.5M $811.6M $825.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M $161.6M $458M $13.6M -$47.3M
Ending Cash (CF) $191.9M $353.5M $811.6M $825.2M $777.9M
 
Levered Free Cash Flow $172.4M -$525.6M $519.7M $49M $257.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $68.1M $123M $148.9M $102.7M --
Depreciation & Amoritzation $27.1M $41.2M $41.2M $40.5M --
Stock-Based Compensation $1.4M $2.6M $1.4M $1.7M --
Change in Accounts Receivable $3.2M $6.8M -$21M $8.5M --
Change in Inventories -$1.9M $1.2M -$13M -$4.3M --
Cash From Operations $71.2M $154.3M $37.3M $138M --
 
Capital Expenditures $143M $49.6M $15.1M $44.3M --
Cash Acquisitions -- $14K $1M -- --
Cash From Investing -$86.4M -$46.8M $191.3M $34.6M --
 
Dividends Paid (Ex Special Dividend) -$17.1M -$18.5M -$18M -$17.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $440M $219.1M $322.8M $111.5M --
Long-Term Debt Repaid -$358.4M -$171.2M -$397M -$121.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.4M -$2.5M -$2.4M -$826K --
Cash From Financing $59.1M $26.9M -$94.6M -$28M --
 
Beginning Cash (CF) $191.9M $353.5M $811.6M $825.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.9M $134.4M $134M $144.6M --
Ending Cash (CF) $235.8M $487.9M $945.6M $969.8M --
 
Levered Free Cash Flow -$71.8M $104.7M $22.3M $93.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.9M $435.1M $554.7M $381M $316.3M
Depreciation & Amoritzation $108.9M $136.5M $166.2M $166.1M $163.6M
Stock-Based Compensation $3.7M $7.4M $7.1M $5.9M $8.4M
Change in Accounts Receivable $29.6M -$24.7M -$16.8M -$47.5M -$18M
Change in Inventories $91K -$9.9M -$6.7M -$33M $3.6M
Cash From Operations $274.3M $466.5M $581.6M $331.4M $537.7M
 
Capital Expenditures $101.9M $992.1M $61.9M $282.3M $280.5M
Cash Acquisitions $33M $8.8M $14K $4.4M $262K
Cash From Investing -$36.4M -$787.5M $42.5M $79.1M -$79.5M
 
Dividends Paid (Ex Special Dividend) -$65.5M -$71.3M -$119.5M -$71.9M -$74.1M
Special Dividend Paid
Long-Term Debt Issued $285.9M $1.2B $1B $576.2M $528M
Long-Term Debt Repaid -$451M -$655.4M -$984.3M -$832.2M -$842M
Repurchase of Common Stock -$1.7M -- -- -- --
Other Financing Activities -$9.6M -$16.1M -$16.4M -$9M -$3M
Cash From Financing -$241.9M $482.6M -$166.1M -$396.8M -$505.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M $161.6M $458M $13.6M -$47.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $172.4M -$525.6M $519.7M $49M $257.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $68.1M $123M $148.9M $102.7M --
Depreciation & Amoritzation $27.1M $41.2M $41.2M $40.5M --
Stock-Based Compensation $1.4M $2.6M $1.4M $1.7M --
Change in Accounts Receivable $3.2M $6.8M -$21M $8.5M --
Change in Inventories -$1.9M $1.2M -$13M -$4.3M --
Cash From Operations $71.2M $154.3M $37.3M $138M --
 
Capital Expenditures $143M $49.6M $15.1M $44.3M --
Cash Acquisitions -- $14K $1M -- --
Cash From Investing -$86.4M -$46.8M $191.3M $34.6M --
 
Dividends Paid (Ex Special Dividend) -$17.1M -$18.5M -$18M -$17.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $440M $219.1M $322.8M $111.5M --
Long-Term Debt Repaid -$358.4M -$171.2M -$397M -$121.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.4M -$2.5M -$2.4M -$826K --
Cash From Financing $59.1M $26.9M -$94.6M -$28M --
 
Beginning Cash (CF) $191.9M $353.5M $811.6M $825.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.9M $134.4M $134M $144.6M --
Ending Cash (CF) $235.8M $487.9M $945.6M $969.8M --
 
Levered Free Cash Flow -$71.8M $104.7M $22.3M $93.7M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock