Financhill
Sell
40

CMTG Quote, Financials, Valuation and Earnings

Last price:
$3.07
Seasonality move :
-22.84%
Day range:
$3.04 - $3.09
52-week range:
$2.13 - $4.64
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.60x
P/B ratio:
0.25x
Volume:
85.6K
Avg. volume:
415.4K
1-year change:
-28%
Market cap:
$429.1M
Revenue:
$170.7M
EPS (TTM):
-$2.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $273.1M $262.5M $317.8M $313.2M $170.7M
Revenue Growth (YoY) 9.35% -3.86% 21.05% -1.43% -45.51%
 
Cost of Revenues $46.7M $71.3M $89.5M $98.5M $106M
Gross Profit $226.3M $191.2M $228.3M $214.7M $64.7M
Gross Profit Margin 82.89% 72.83% 71.84% 68.55% 37.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $6.5M $944K -$109K
Operating Expenses $20.7M $21.4M $20.1M $38.4M $255.1M
Operating Income $205.7M $169.8M $208.2M $176.4M -$190.4M
 
Net Interest Expenses -- $15.6M $14.2M $23.6M $26.6M
EBT. Incl. Unusual Items $205.7M $170.4M $112.2M $6M -$221.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $205.7M $170.4M $112.2M $6M -$221.3M
 
Minority Interest in Earnings $3.3M -$164K $91K -- --
Net Income to Common Excl Extra Items $205.7M $170.4M $112.2M $6M -$221.3M
 
Basic EPS (Cont. Ops) $1.44 $1.27 $0.80 $0.04 -$1.60
Diluted EPS (Cont. Ops) $1.44 $1.27 $0.80 $0.04 -$1.60
Weighted Average Basic Share $140.9M $134.5M $139.3M $138.6M $139.2M
Weighted Average Diluted Share $140.9M $134.5M $139.3M $138.6M $139.2M
 
EBITDA $211.7M $176.9M $216.2M $185.7M $41.4M
EBIT $211.7M $169.8M $208.2M $176.4M $29.5M
 
Revenue (Reported) $273.1M $262.5M $317.8M $313.2M $170.7M
Operating Income (Reported) $205.7M $169.8M $208.2M $176.4M -$190.4M
Operating Income (Adjusted) $211.7M $169.8M $208.2M $176.4M $29.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $67M $76.4M $82.8M $65.4M $59.3M
Revenue Growth (YoY) -4.24% 14.06% 8.38% -21% -9.29%
 
Cost of Revenues $19.7M $23.4M $25.8M $26.8M $30.3M
Gross Profit $47.3M $53M $57M $38.6M $29.1M
Gross Profit Margin 70.63% 69.41% 68.84% 59.06% 49.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $2.8M $32K -$89K --
Operating Expenses $1.1M $5.5M $9.6M $87.7M $31.2M
Operating Income $46.2M $47.6M $47.4M -$49M -$2.1M
 
Net Interest Expenses $2.6M $3.9M $6.1M $6.9M $9.4M
EBT. Incl. Unusual Items $52.8M $42.2M -$68.9M -$56.2M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $52.8M $42.2M -$68.9M -$56.2M -$9.5M
 
Minority Interest in Earnings -$40K $177K -- -- --
Net Income to Common Excl Extra Items $52.8M $42.2M -$68.9M -$56.2M -$9.5M
 
Basic EPS (Cont. Ops) $0.40 $0.30 -$0.50 -$0.40 -$0.07
Diluted EPS (Cont. Ops) $0.40 $0.30 -$0.50 -$0.40 -$0.07
Weighted Average Basic Share $133.4M $139.4M $138.9M $139.6M $140.6M
Weighted Average Diluted Share $133.4M $139.4M $138.9M $139.6M $140.6M
 
EBITDA $48.1M $49.6M $50M $32.7M $26.2M
EBIT $46.2M $47.6M $47.4M $29.7M $22.1M
 
Revenue (Reported) $67M $76.4M $82.8M $65.4M $59.3M
Operating Income (Reported) $46.2M $47.6M $47.4M -$49M -$2.1M
Operating Income (Adjusted) $46.2M $47.6M $47.4M $29.7M $22.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $267.3M $304.4M $319.6M $268.2M $93M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65M $85.5M $96.3M $104.1M $105.7M
Gross Profit $202.3M $218.9M $223.4M $164.1M -$12.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $202K $5.6M $2M -$192K --
Operating Expenses $9.6M $28.7M $36.2M $219.6M $326.3M
Operating Income $192.8M $190.2M $187.1M -$55.5M -$339M
 
Net Interest Expenses $13M $11.8M $22.4M $26.3M $30.6M
EBT. Incl. Unusual Items $204.5M $157.8M -$50.7M -$86.5M -$370.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M $6M -- -- --
Net Income to Company -- $151.8M -$50.7M -$86.5M -$370.6M
 
Minority Interest in Earnings $1.2M $45K -- -- --
Net Income to Common Excl Extra Items $210.5M $151.8M -$50.7M -$86.5M -$370.6M
 
Basic EPS (Cont. Ops) $1.55 $1.09 -$0.36 -$0.62 -$2.65
Diluted EPS (Cont. Ops) $1.55 $1.09 -$0.36 -$0.62 -$2.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $197.9M $198.1M $195.9M $138.6M -$37.9M
EBIT $192.8M $190.2M $187.1M $127.1M -$46.9M
 
Revenue (Reported) $267.3M $304.4M $319.6M $268.2M $93M
Operating Income (Reported) $192.8M $190.2M $187.1M -$55.5M -$339M
Operating Income (Adjusted) $192.8M $190.2M $187.1M $127.1M -$46.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $191.8M $233.7M $235.5M $190.5M $112.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.1M $65.3M $72.1M $77.7M $77.4M
Gross Profit $140.7M $168.4M $163.4M $112.9M $35.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $5.6M $1M -$88K --
Operating Expenses $5M $12.3M $28.4M $209.7M $280.9M
Operating Income $135.7M $156.1M $135M -$96.9M -$245.5M
 
Net Interest Expenses $13M $9.2M $17.4M $20.1M $24.1M
EBT. Incl. Unusual Items $147.4M $134.8M -$28M -$120.6M -$269.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M -- -- -- --
Net Income to Company $153.4M $134.8M -$28M -$120.6M -$269.9M
 
Minority Interest in Earnings -$118K $91K -- -- --
Net Income to Common Excl Extra Items $153.4M $134.8M -$28M -$120.6M -$269.9M
 
Basic EPS (Cont. Ops) $1.15 $0.97 -$0.20 -$0.87 -$1.93
Diluted EPS (Cont. Ops) $1.15 $0.97 -$0.20 -$0.87 -$1.93
Weighted Average Basic Share $400.5M $418.8M $415.7M $417.4M $420.1M
Weighted Average Diluted Share $400.5M $418.8M $415.7M $417.4M $420.1M
 
EBITDA $140.9M $162.1M $141.7M $94.7M $15.4M
EBIT $135.7M $156.1M $135M $85.8M $9.4M
 
Revenue (Reported) $191.8M $233.7M $235.5M $190.5M $112.9M
Operating Income (Reported) $135.7M $156.1M $135M -$96.9M -$245.5M
Operating Income (Adjusted) $135.7M $156.1M $135M $85.8M $9.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $431M $334.1M $348.2M $214.9M $133.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.7M -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.9B $7B $7.7B $7.4B $6.4B
 
Property Plant And Equipment -- $406.9M $401.2M $523M $127.1M
Long-Term Investments -- -- $41.9M $48.6M $43.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7B $7.5B $8.2B $8.1B $7B
 
Accounts Payable $15.3M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $61.7M $1.8B $2.2B $29.5M
 
Long-Term Debt $3B $4.7B $4B $3.5B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.9B $5.8B $5.8B $5B
 
Common Stock $2.5M $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.6B $2.5B $2.3B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35.3M $37.6M -- -- --
Total Equity $2.5B $2.6B $2.5B $2.3B $2B
 
Total Liabilities and Equity $6.8B $7.5B $8.2B $8.1B $7B
Cash and Short Terms $431M $334.1M $348.2M $214.9M $133.5M
Total Debt $4.3B $4.7B $5.7B $5.7B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $259.8M $262.7M $330.6M $144.4M $356.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.3M -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.7B $7.5B $7.3B $6.6B $4.6B
 
Property Plant And Equipment $408.8M $402.8M $520.5M $516.4M $661.6M
Long-Term Investments -- $40.7M $42.5M $42.4M $42.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.4B $8.1B $8B $7.3B $5.4B
 
Accounts Payable $41.4M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $636.4M $1.5B $2.5B $1.7B $1.6B
 
Long-Term Debt $4.2B $4B $3.2B $3.4B $2B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $5.5B $5.8B $5.2B $3.7B
 
Common Stock $1.3M $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37.1M -- -- -- --
Total Equity $2.4B $2.5B $2.3B $2.1B $1.7B
 
Total Liabilities and Equity $7.2B $8.1B $8B $7.3B $5.4B
Cash and Short Terms $259.8M $262.7M $330.6M $144.4M $356.3M
Total Debt $4.7B $5.4B $5.6B $5.1B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $205.7M $170.4M $112.2M $6M -$221.3M
Depreciation & Amoritzation -- $7.1M $8M $9.3M $11.9M
Stock-Based Compensation $5.7M $8.8M $7.6M $16.8M $18.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $140.5M $213.6M $111M $111.1M $84.5M
 
Capital Expenditures -- $11.5M $2.3M $2.1M $1.3M
Cash Acquisitions -- -- $515K -- --
Cash From Investing -$207.8M -$370.7M -$772.4M -$39.3M $779.9M
 
Dividends Paid (Ex Special Dividend) $220M $204.9M $208.1M $192.2M $120.7M
Special Dividend Paid
Long-Term Debt Issued $1.1B $2B $2.2B $1B $1.5B
Long-Term Debt Repaid -$785M -$1.8B -$1.3B -$1B -$2.3B
Repurchase of Common Stock $125K $3.7M $21.4M -- --
Other Financing Activities -$45.7M -$34.1M -$23.5M -$13.5M -$16.5M
Cash From Financing $160.3M $60.3M $675.4M -$205.1M -$945.8M
 
Beginning Cash (CF) $431M $334.1M $348.2M $214.9M $133.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $93M -$96.8M $14M -$133.3M -$81.4M
Ending Cash (CF) $523.9M $237.3M $362.2M $81.6M $52.1M
 
Levered Free Cash Flow $140.5M $202.1M $108.7M $109M $83.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $52.8M $42.2M -$68.9M -$56.2M -$9.5M
Depreciation & Amoritzation $1.9M $2.1M $2.6M $3M $4M
Stock-Based Compensation -$186K $3.5M $4.4M $5M $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $53.9M $18.9M $41.9M $39.2M $8.8M
 
Capital Expenditures -- $201K $431K $135K $907K
Cash Acquisitions -- $515K -- -- --
Cash From Investing -$571.4M -$278.4M $296.6M $179.7M $505.1M
 
Dividends Paid (Ex Special Dividend) $50M $52.5M $52.4M $35.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $603.2M $419.2M $86.3M $239.2M --
Long-Term Debt Repaid -$269.7M -$329M -$316.9M -$438.3M --
Repurchase of Common Stock -- $10.1M -- -- --
Other Financing Activities -$2.5M -$3.3M -$6.1M -$5.8M --
Cash From Financing $280.6M $24.4M -$293M -$243.9M -$385.5M
 
Beginning Cash (CF) $259.8M $262.7M $330.6M $144.4M $356.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$236.9M -$235.1M $45.5M -$25M $128.3M
Ending Cash (CF) $22.9M $27.6M $376M $119.4M $484.6M
 
Levered Free Cash Flow $53.9M $18.7M $41.5M $39M $7.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $151.8M -$50.7M -$86.5M -$370.6M
Depreciation & Amoritzation -- $7.9M $8.7M $11.5M $9M
Stock-Based Compensation -$376K $13.3M $15.7M $18M $16.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $160M $103.9M $93.5M -$14.5M
 
Capital Expenditures $11.5M $1.9M $1.9M $1.3M $1.7M
Cash Acquisitions -- $515K -- -- --
Cash From Investing -- -$720.1M -$30M $415M $1.8B
 
Dividends Paid (Ex Special Dividend) -$150M $210.8M $209M $141.8M $14.2M
Special Dividend Paid
Long-Term Debt Issued -- $2.9B $1.1B $1.6B --
Long-Term Debt Repaid -- -$2.2B -$822.7M -$2.2B --
Repurchase of Common Stock -- $17.6M $7.5M -- --
Other Financing Activities -- -$37.1M -$19.9M -$15.2M --
Cash From Financing -- $563M -$6M -$694.6M -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.8M $67.9M -$186.2M $211.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $158.1M $102M $92.2M -$16.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $153.4M $134.8M -$28M -$120.6M -$269.9M
Depreciation & Amoritzation $5.2M $6M $6.7M $8.9M $6M
Stock-Based Compensation -$376K $4.1M $12.3M $13.5M $12.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $144.5M $91M $83.8M $66.2M -$32.9M
 
Capital Expenditures $11.5M $1.9M $1.5M $716K $1.1M
Cash Acquisitions -- $515K -- -- --
Cash From Investing -$300.5M -$650M $92.5M $546.8M $1.5B
 
Dividends Paid (Ex Special Dividend) $150M $155.9M $156.8M $106.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $1.9B $736.1M $1.3B $910.9M
Long-Term Debt Repaid -$865M -$1.3B -$757.1M -$1.9B -$1.8B
Repurchase of Common Stock -- $13.9M -- -- --
Other Financing Activities -$12.8M -$15.9M -$12.3M -$13.9M -$15.6M
Cash From Financing -$15.2M $487.5M -$193.9M -$683.5M -$1.3B
 
Beginning Cash (CF) $1.1B $1.2B $1.1B $565.6M $733.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$171.1M -$71.5M -$17.6M -$70.5M $222.8M
Ending Cash (CF) $954.2M $1.2B $1.1B $495.1M $955.8M
 
Levered Free Cash Flow $133.1M $89.1M $82.3M $65.5M -$34M

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