Financhill
Sell
38

CPNG Quote, Financials, Valuation and Earnings

Last price:
$22.42
Seasonality move :
-5.43%
Day range:
$22.27 - $22.71
52-week range:
$13.51 - $26.91
Dividend yield:
0%
P/E ratio:
39.14x
P/S ratio:
1.41x
P/B ratio:
9.63x
Volume:
6.6M
Avg. volume:
7.3M
1-year change:
44.83%
Market cap:
$40.3B
Revenue:
$24.4B
EPS (TTM):
$0.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.3B $12B $18.4B $20.6B $24.4B
Revenue Growth (YoY) 54.76% 90.77% 53.8% 11.83% 18.46%
 
Cost of Revenues $5.2B $10B $15.5B $15.9B $18.2B
Gross Profit $1B $2B $3B $4.7B $6.2B
Gross Profit Margin 16.47% 16.6% 16.03% 22.88% 25.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $22.6M $149.9M -$12M -$7M -$19M
Operating Expenses $1.7B $2.5B $4.4B $4.8B $5.7B
Operating Income -$641.9M -$516M -$1.5B -$112M $473M
 
Net Interest Expenses $77.8M $96.8M $36M -- --
EBT. Incl. Unusual Items -$697.1M -$462.9M -$1.5B -$93M $584M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$241K $292K $1M -$1M -$776M
Net Income to Company -$696.9M -$463.2M -$1.5B -$92M $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$696.9M -$463.2M -$1.5B -$92M $1.4B
 
Basic EPS (Cont. Ops) -$0.48 -$0.33 -$1.08 -$0.05 $0.76
Diluted EPS (Cont. Ops) -$0.48 -$0.33 -$1.08 -$0.05 $0.75
Weighted Average Basic Share $1.6B $1.7B $1.4B $1.8B $1.8B
Weighted Average Diluted Share $1.6B $1.7B $1.4B $1.8B $1.8B
 
EBITDA -$529.3M -$227.6M -$1.3B $165M $907M
EBIT -$600.2M -$355.1M -$1.5B -$66M $632M
 
Revenue (Reported) $6.3B $12B $18.4B $20.6B $24.4B
Operating Income (Reported) -$641.9M -$516M -$1.5B -$112M $473M
Operating Income (Adjusted) -$600.2M -$355.1M -$1.5B -$66M $632M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $4.6B $5.1B $6.2B $7.9B
Revenue Growth (YoY) -- 48.09% 9.83% 21.22% 27.2%
 
Cost of Revenues $2.7B $3.9B $3.9B $4.6B $5.6B
Gross Profit $467M $754.5M $1.2B $1.6B $2.3B
Gross Profit Margin 14.89% 16.25% 24.19% 25.32% 28.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $67.7M -$4M $11.2M -$8M $4M
Operating Expenses $683.2M $1.1B $1.2B $1.5B $2.2B
Operating Income -$216.2M -$315.1M $77.4M $88M $109M
 
Net Interest Expenses $24.4M $4.8M -- -- --
EBT. Incl. Unusual Items -$173M -$323.9M $97.6M $117M $132M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21K $66K $6.9M $26M $68M
Net Income to Company -$173M -$324M $90.7M $91M $64M
 
Minority Interest in Earnings -- -- -- -- $6M
Net Income to Common Excl Extra Items -$173M -$324M $90.7M $91M $70M
 
Basic EPS (Cont. Ops) -$0.11 -$0.19 $0.05 $0.05 $0.04
Diluted EPS (Cont. Ops) -$0.11 -$0.19 $0.05 $0.05 $0.04
Weighted Average Basic Share $1.6B $1.7B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.6B $1.7B $1.8B $1.8B $1.8B
 
EBITDA -$115M -$265M $158.5M $198M $280M
EBIT -$147.3M -$316.5M $104M $130M $168M
 
Revenue (Reported) $3.1B $4.6B $5.1B $6.2B $7.9B
Operating Income (Reported) -$216.2M -$315.1M $77.4M $88M $109M
Operating Income (Adjusted) -$147.3M -$316.5M $104M $130M $168M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $17.1B $20.3B $23.2B $28.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $14.3B $16.1B $17.4B $20.8B
Gross Profit -- $2.8B $4.2B $5.8B $8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $73.8M $68.6M -$2M -$30.5M $8M
Operating Expenses -- $4B $4.8B $5.4B $7.8B
Operating Income -- -$1.2B -$592.1M $426.4M $255M
 
Net Interest Expenses $68.9M $60.5M -- -- --
EBT. Incl. Unusual Items -- -$1.2B -$591.2M $505.6M $366M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $235K $8.3M $76.5M -$602M
Net Income to Company -- -$1.2B -$599.5M $429.1M $968M
 
Minority Interest in Earnings -- -- -- -- $63M
Net Income to Common Excl Extra Items -- -$1.2B -$599.5M $429.1M $1B
 
Basic EPS (Cont. Ops) -- -$1.22 -$0.34 $0.24 $0.58
Diluted EPS (Cont. Ops) -- -$1.22 -$0.34 $0.24 $0.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$964.9M -$335.1M $801.6M $870M
EBIT -- -$1.2B -$564.2M $546.6M $480M
 
Revenue (Reported) -- $17.1B $20.3B $23.2B $28.9B
Operating Income (Reported) -- -$1.2B -$592.1M $426.4M $255M
Operating Income (Adjusted) -- -$1.2B -$564.2M $546.6M $480M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.2B $13.3B $15.3B $17.8B $22.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $11.2B $11.8B $13.3B $16B
Gross Profit $1.3B $2.1B $3.4B $4.5B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $73.8M -$7.5M $2.5M -$21M $7M
Operating Expenses $1.7B $3.2B $3.6B $4.2B $6.2B
Operating Income -$385.1M -$1.1B -$195.4M $343M $124M
 
Net Interest Expenses $68.9M $32.6M $3.8M -- --
EBT. Incl. Unusual Items -$380.2M -$1.1B -$186.6M $412M $194M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $228K $171K $7.5M $85M $259M
Net Income to Company -$380.4M -$1.1B -$194.1M $327M -$65M
 
Minority Interest in Earnings -- -- -- -- $63M
Net Income to Common Excl Extra Items -$380.4M -$1.1B -$194.1M $327M -$2M
 
Basic EPS (Cont. Ops) -$0.30 -$1.17 -$0.11 $0.18 $0.00
Diluted EPS (Cont. Ops) -$0.30 -$1.17 -$0.11 $0.18 $0.00
Weighted Average Basic Share $4.8B $3.9B $5.3B $5.3B $5.4B
Weighted Average Diluted Share $4.8B $3.9B $5.3B $5.4B $5.4B
 
EBITDA -$216.2M -$953.5M $7.4M $644M $607M
EBIT -$301.8M -$1.1B -$166.6M $446M $294M
 
Revenue (Reported) $8.2B $13.3B $15.3B $17.8B $22.3B
Operating Income (Reported) -$385.1M -$1.1B -$195.4M $343M $124M
Operating Income (Adjusted) -$301.8M -$1.1B -$166.6M $446M $294M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.2B $1.3B $3.5B $3.5B $5.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $63.9M $71.3M $175.4M $184M $314M
Inventory $631.7M $1.2B $1.4B $1.7B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $93M $211.8M $232.4M $304M $316M
Total Current Assets $2.2B $2.8B $5.6B $5.8B $7.9B
 
Property Plant And Equipment $1B $2B $2.7B $3.2B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill $4M $4.2M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $67.5M $193.2M $282.9M $418M $463M
Total Assets $3.2B $5.1B $8.6B $9.5B $13.3B
 
Accounts Payable $1.6B $2.9B $3.4B $3.6B $5.1B
Accrued Expenses $60.5M $115.6M $304.3M $299M $352M
Current Portion Of Long-Term Debt $14.7M $67.6M $341.7M $129M $203M
Current Portion Of Capital Lease Obligations $96.8M $207.2M $287.1M $326M $386M
Other Current Liabilities $90.3M $212.5M $266.7M $420M $526M
Total Current Liabilities $1.9B $3.7B $4.7B $5.1B $6.9B
 
Long-Term Debt $768.8M $943.2M $283.2M $538M $529M
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $9.1B $6.5B $7.1B $9.3B
 
Common Stock -- $45.1M $175K -- --
Other Common Equity Adj $7.6M -$31.1M -$47.7M $3M -$17M
Common Equity -$3.5B -$4.1B $2.2B $2.4B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.5B -$4.1B $2.2B $2.4B $4.1B
 
Total Liabilities and Equity $3.2B $5.1B $8.6B $9.5B $13.3B
Cash and Short Terms $1.2B $1.3B $3.5B $3.5B $5.2B
Total Debt $783.5M $1.2B $632.7M $842M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $3.9B $2.9B $4.9B $5.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $134.3M $169.4M $285.1M $517M
Inventory -- $1.2B $1.4B $1.6B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $299.2M $292.2M $245.9M $553M
Total Current Assets -- $5.9B $4.9B $7.4B $9.2B
 
Property Plant And Equipment -- $2.4B $2.8B $3.7B $5.2B
Long-Term Investments -- -- -- -- --
Goodwill -- $3.9M $10.1M -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $244.6M $355.9M $448.2M $823M
Total Assets -- $8.6B $8.1B $11.6B $16.3B
 
Accounts Payable -- $3.2B $2.9B $4.6B $5.9B
Accrued Expenses -- $164.7M $248.8M $311.9M $473M
Current Portion Of Long-Term Debt -- $553.9M $2.4M $614.5M $401M
Current Portion Of Capital Lease Obligations -- $260.4M $278M $351M $456M
Other Current Liabilities -- $300.5M $270.3M $526.8M $765M
Total Current Liabilities -- $4.6B $4B $6.5B $8.2B
 
Long-Term Debt -- $169.3M $561.1M $527.7M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities -- $6B $6B $8.6B $12.1B
 
Common Stock -- $174K $177K $179K --
Other Common Equity Adj -- $86K -$64.2M -$58.6M -$51M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $88M
Total Equity -- $2.6B $2.2B $2.9B $4.3B
 
Total Liabilities and Equity -- $8.6B $8.1B $11.6B $16.3B
Cash and Short Terms -- $3.9B $2.9B $4.9B $5.8B
Total Debt -- $723.3M $723.4M $1.1B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$696.9M -$463.2M -$1.5B -$92M $1.4B
Depreciation & Amoritzation $70.9M $127.5M $201M $231M $275M
Stock-Based Compensation $20.8M $31.3M $249M $262M $326M
Change in Accounts Receivable -$40M -$4.3M -$120M -$34M -$133M
Change in Inventories -$279M -$504.3M -$528M -$367M -$44M
Cash From Operations -$311.8M $301.6M -$411M $565M $2.7B
 
Capital Expenditures $217.8M $484.6M $674M $824M $896M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$218.2M -$520.7M -$676M -$848M -$927M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $132.4M $286.9M $434M $701M $582M
Long-Term Debt Repaid -$348.2M -$40M -$338M -$472M -$392M
Repurchase of Common Stock -$114.6M -$97M -- -- --
Other Financing Activities -$1.8M -- -$12M -- --
Cash From Financing $1.2B $178.5M $3.6B $247M $199M
 
Beginning Cash (CF) $739.9M $1.4B $1.4B $3.8B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $654M -$40.6M $2.5B -$36M $1.9B
Ending Cash (CF) $1.4B $1.4B $3.8B $3.7B $5.6B
 
Levered Free Cash Flow -$529.7M -$183.1M -$1.1B -$259M $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$173M -$324M $90.7M $91M $64M
Depreciation & Amoritzation $32.3M $51.5M $54.4M $68M $112M
Stock-Based Compensation $7.3M $56.1M $63.1M $84M $114M
Change in Accounts Receivable -$39.4M -$13.6M -$2M -$155M $93M
Change in Inventories -$205.5M -$41.4M -$103.7M -$105M -$71M
Cash From Operations $210.4M -$55.4M $58.2M $722M $334M
 
Capital Expenditures $213.8M $190.1M $283.4M $190M $380M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$251.6M -$201.2M -$288.8M -$152M -$383M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $61.7M $193.4M $145.1M $98M $321M
Long-Term Debt Repaid -$9.7M -$86.3M -$1.9M -$27M -$321M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$486K $981K -- -$40M -$11M
Cash From Financing $54.8M $115.8M $145.8M $33M -$9M
 
Beginning Cash (CF) $1.4B $4.5B $3.3B $4.7B $5.8B
Foreign Exchange Rate Adjustment $22.2M -$49.9M -$127.2M -$86M $226M
Additions / Reductions $13.5M -$140.8M -$84.8M $603M -$58M
Ending Cash (CF) $1.4B $4.3B $3.1B $5.3B $6B
 
Levered Free Cash Flow -$3.4M -$245.4M -$225.2M $532M -$46M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$1.2B -$599.5M $429.1M $968M
Depreciation & Amoritzation -- $187.8M $229.2M $254.9M $390M
Stock-Based Compensation $24M $200.8M $247.1M $310.4M $397M
Change in Accounts Receivable -- -$39M -$83.4M -$108.7M $97M
Change in Inventories -- -$399.2M -$508.2M -$165.2M -$191M
Cash From Operations -- -$191.4M -$218.2M $2.6B $1.8B
 
Capital Expenditures $314.9M $675.2M $871.5M $782.9M $899M
Cash Acquisitions -- -- -- -- $68M
Cash From Investing -- -$677.1M -$887.6M -$793.5M -$941M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $375M $673.8M $569.4M $590M
Long-Term Debt Repaid -- -$128.8M -$561.3M -$198.9M -$711M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10.2M -- -- $42M
Cash From Financing -- $3.7B $131.3M $382.5M -$252M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.9B -$974.5M $2.2B $626M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$866.6M -$1.1B $1.8B $920M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$380.4M -$1.1B -$194.1M $327M -$65M
Depreciation & Amoritzation $85.6M $145.9M $174.1M $198M $313M
Stock-Based Compensation $24M $193.5M $191.6M $240M $311M
Change in Accounts Receivable -$41.2M -$76M -$39.3M -$114M $116M
Change in Inventories -$413.6M -$308.6M -$288.8M -$87M -$234M
Cash From Operations $285.1M -$207.8M -$15M $2B $1.2B
 
Capital Expenditures $314.9M $505.6M $703.1M $662M $665M
Cash Acquisitions -- -- -- -- $68M
Cash From Investing -$350.3M -$506.8M -$718.5M -$664M -$678M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $220.6M $308.8M $548.6M $417M $425M
Long-Term Debt Repaid -$24.9M -$113.8M -$337.1M -$64M -$383M
Repurchase of Common Stock -$97M -- -- -- -$178M
Other Financing Activities -$1.4M -$11.6M -- $2M $44M
Cash From Financing $108.5M $3.7B $226.5M $362M -$89M
 
Beginning Cash (CF) $4.4B $10.4B $10.8B $12.6B $17B
Foreign Exchange Rate Adjustment -$6.2M -$88.8M -$243.1M -$167M -$78M
Additions / Reductions $43.3M $3B -$507M $1.7B $443M
Ending Cash (CF) $4.5B $13.3B $10B $14.1B $17.3B
 
Levered Free Cash Flow -$29.9M -$713.4M -$718.1M $1.4B $545M

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

GET BETTER TRADE IDEAS

Popular

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock