Financhill
Sell
28

CRGY Quote, Financials, Valuation and Earnings

Last price:
$13.53
Seasonality move :
1.5%
Day range:
$12.90 - $13.87
52-week range:
$9.88 - $15.54
Dividend yield:
3.51%
P/E ratio:
16.68x
P/S ratio:
0.95x
P/B ratio:
0.78x
Volume:
20.1M
Avg. volume:
4M
1-year change:
10.68%
Market cap:
$2.2B
Revenue:
$2.4B
EPS (TTM):
$0.82
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.1B $754.2M $1.5B $3.1B $2.4B
Revenue Growth (YoY) -9.33% -30.63% 95.83% 106.98% -22.06%
 
Cost of Revenues $255.1M $202.2M $243.5M $438.8M $495.4M
Gross Profit $832.1M $552M $1.2B $2.6B $1.9B
Gross Profit Margin 76.54% 73.19% 83.51% 85.65% 79.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $154.4M $196M $276.2M $320.9M $428.5M
Other Inc / (Exp) -$126.8M -$51.6M -$856.7M -$817.7M $6.8M
Operating Expenses $605M $678.5M $758.5M $1.2B $1.4B
Operating Income $227.1M -$126.4M $474.9M $1.4B $484.3M
 
Net Interest Expenses $53.6M $38.1M $50.7M $95.9M $145.8M
EBT. Incl. Unusual Items $46.7M -$216.1M -$432.5M $516.9M $345.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28K $14K -$306K $36.3M $23.2M
Net Income to Company $46.7M -$216.1M -$432.2M $480.6M $322M
 
Minority Interest in Earnings -$870K $97.5M $73.7M -$383.9M -$254.4M
Net Income to Common Excl Extra Items -- -- -$19.4M $96.7M $67.6M
 
Basic EPS (Cont. Ops) -- -- -$0.46 $2.20 $1.02
Diluted EPS (Cont. Ops) -- -- -$0.46 $2.20 $1.02
Weighted Average Basic Share $43.1M $43.1M $169.5M $168.7M $170.9M
Weighted Average Diluted Share $43.1M $43.1M $169.5M $169M $171.7M
 
EBITDA $411.5M $194.3M -$69M $1.1B $1.2B
EBIT $100.3M -$178M -$381.8M $612.8M $491M
 
Revenue (Reported) $1.1B $754.2M $1.5B $3.1B $2.4B
Operating Income (Reported) $227.1M -$126.4M $474.9M $1.4B $484.3M
Operating Income (Adjusted) $100.3M -$178M -$381.8M $612.8M $491M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $365.7M $865M $642.4M $744.9M
Revenue Growth (YoY) -- -- 136.5% -25.73% 15.95%
 
Cost of Revenues -- $58.3M $121.6M $120.8M $129.5M
Gross Profit -- $307.4M $743.4M $521.6M $615.3M
Gross Profit Margin -- 84.05% 85.95% 81.2% 82.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $55.3M $81.6M $120.9M $211.3M
Other Inc / (Exp) -- -$285.5M $201.9M -$251.9M $8.9M
Operating Expenses -- $170.5M $324.4M $379.2M $569.7M
Operating Income -- $136.9M $419M $142.4M $45.7M
 
Net Interest Expenses -- $13M $27.1M $42.2M $61.8M
EBT. Incl. Unusual Items -- -$161.7M $593.8M -$151.7M -$7.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $393K $38.5M -$20.6M -$1.6M
Net Income to Company -- -$162M $555.3M -$131.1M -$5.6M
 
Minority Interest in Earnings -- $1.5M -$437M $78.2M -$4.4M
Net Income to Common Excl Extra Items -- -- $118.4M -$52.9M -$9.9M
 
Basic EPS (Cont. Ops) -- -- $2.74 -$0.67 -$0.07
Diluted EPS (Cont. Ops) -- -- $2.74 -$0.67 -$0.07
Weighted Average Basic Share -- $43.1M $169M $169.8M $212.6M
Weighted Average Diluted Share -- $43.1M $169M $169.8M $212.6M
 
EBITDA -- -$75.6M $765.9M $77M $306.1M
EBIT -- -$148.7M $620.9M -$109.5M $54.6M
 
Revenue (Reported) -- $365.7M $865M $642.4M $744.9M
Operating Income (Reported) -- $136.9M $419M $142.4M $45.7M
Operating Income (Adjusted) -- -$148.7M $620.9M -$109.5M $54.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $2.8B $2.4B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $390.3M $480.8M $513.3M
Gross Profit -- -- $2.4B $1.9B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $349.2M $390.2M $575.6M
Other Inc / (Exp) -- -$883.3M -$618.2M -$241.5M -$26.5M
Operating Expenses -- -- $1.1B $1.3B $1.8B
Operating Income -- -- $1.3B $609.6M $412.8M
 
Net Interest Expenses -- $37.8M $81.4M $130.1M $190M
EBT. Incl. Unusual Items -- -- $634M $238M $196.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $33.8M $6.7M $24M
Net Income to Company -- -- $600.2M $231.3M $172.3M
 
Minority Interest in Earnings -- $15.4M -$285M -$210.5M -$113.3M
Net Income to Common Excl Extra Items -- -- $68.5M $20.9M $59M
 
Basic EPS (Cont. Ops) -- -- $1.55 $0.86 $0.83
Diluted EPS (Cont. Ops) -- -- $1.55 $0.86 $0.82
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- $1.2B $1B $1.2B
EBIT -- -- $715.4M $368.1M $386.3M
 
Revenue (Reported) -- -- $2.8B $2.4B $2.7B
Operating Income (Reported) -- -- $1.3B $609.6M $412.8M
Operating Income (Adjusted) -- -- $715.4M $368.1M $386.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1B $2.4B $1.7B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $176M $322.8M $364.8M $382.7M
Gross Profit -- $837.8M $2B $1.4B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $170M $239.9M $309.2M $456.4M
Other Inc / (Exp) -- -$883.3M -$647.8M -$71.7M -$104.9M
Operating Expenses -- $517.4M $867.5M $998.9M $1.4B
Operating Income -- $320.3M $1.2B $361.2M $289.8M
 
Net Interest Expenses -- $37.8M $68.5M $102.6M $146.9M
EBT. Incl. Unusual Items -- -$600.8M $465.8M $186.9M $37.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $407K $34.5M $4.9M $5.7M
Net Income to Company -- -$601.2M $431.2M $182M $32.3M
 
Minority Interest in Earnings -- $15.4M -$343.4M -$169.9M -$28.8M
Net Income to Common Excl Extra Items -- -- $87.9M $12.1M $3.4M
 
Basic EPS (Cont. Ops) -- -- $2.01 $0.68 $0.02
Diluted EPS (Cont. Ops) -- -- $2.01 $0.68 $0.01
Weighted Average Basic Share -- $129.3M $508M $503.7M $569.2M
Weighted Average Diluted Share -- $129.3M $508M $504M $570.9M
 
EBITDA -- -$329.8M $909.9M $782.4M $825.3M
EBIT -- -$563M $534.3M $289.5M $184.8M
 
Revenue (Reported) -- $1B $2.4B $1.7B $2.1B
Operating Income (Reported) -- $320.3M $1.2B $361.2M $289.8M
Operating Income (Adjusted) -- -$563M $534.3M $289.5M $184.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $19.9M $36.9M $128.6M -- $3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $103.3M $111.8M $342.2M $459.8M $506.7M
Inventory -- -- -- -- --
Prepaid Expenses $11.2M $40.8M $200K $13.2M $40.4M
Other Current Assets -- -- $8.6M $28.9M $11.2M
Total Current Assets $165.8M $220.4M $479.6M $516.7M $615.7M
 
Property Plant And Equipment $3.8B $3.6B $4.6B $5.4B $6.1B
Long-Term Investments -- -- $15.4M $15M $6.1M
Goodwill -- -- $76.6M -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $23M $22.4M $30.2M $50.3M $57.7M
Total Assets $4B $3.9B $5.2B $6B $6.8B
 
Accounts Payable $62.6M $24M $110.6M $144.6M $202.6M
Accrued Expenses $44M $39.8M $99.8M $133.1M $192.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $28.7M $23.7M $56.8M $61.7M $63.1M
Other Current Liabilities $65.7M $31M $268M $338.1M $79.9M
Total Current Liabilities $200.9M $120.7M $616.1M $893.7M $750.3M
 
Long-Term Debt $972.1M $751.1M $1B $1.2B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1B $2.1B $2.7B $3.2B
 
Common Stock $1.9B $2.7B $17K $17K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.9B $2.7B $682.2M $848.1M $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $830.3M $176.3M $2.3B $2.5B $1.9B
Total Equity $2.7B $2.9B $3B $3.3B $3.6B
 
Total Liabilities and Equity $4B $3.9B $5.2B $6B $6.8B
Cash and Short Terms $19.9M $36.9M $128.6M -- $3M
Total Debt $972.1M $751.1M $1B $1.2B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $22.5M $228.6M $136.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $520.1M $579.1M $508.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $30.8M $51.5M $46.7M
Other Current Assets -- -- -- $6.2M $42.6M
Total Current Assets -- -- $580.5M $903.1M $864.7M
 
Property Plant And Equipment -- -- $5.5B $6B $8.2B
Long-Term Investments -- -- $14.5M $10.8M $13.3M
Goodwill -- -- $76.8M -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $50.4M $59M $123.7M
Total Assets -- -- $6.2B $7B $9.3B
 
Accounts Payable -- -- $197.1M $154.9M $129.1M
Accrued Expenses -- -- $114.4M $162.7M $337.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $61M $74.3M $107.3M
Other Current Liabilities -- -- $401.4M $273.6M $59.3M
Total Current Liabilities -- -- $1B $880.8M $929.8M
 
Long-Term Debt -- -- $1.4B $1.9B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $3B $3.5B $5.1B
 
Common Stock -- -- $17K $18K $23K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.4B $1.9B $1.3B
Total Equity -- -- $3.3B $3.5B $4.2B
 
Total Liabilities and Equity -- -- $6.2B $7B $9.3B
Cash and Short Terms -- -- $22.5M $228.6M $136.2M
Total Debt -- -- $1.4B $1.9B $3.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $46.7M -$216.1M -$432.2M $480.6M $322M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -$2.7M -$797K $39.9M $38.1M $82.9M
Change in Accounts Receivable $24.1M $14.7M -$91.6M -$110.5M -$41.5M
Change in Inventories -- -- -- -- --
Cash From Operations $485.5M $411M $233.1M $1B $935.8M
 
Capital Expenditures $338.6M $126.2M $270.7M $1.2B $1.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$328.2M -$124.9M -$244.6M -$1.1B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$124.8M -$61.4M -$35.3M -$27.5M -$34.1M
Special Dividend Paid
Long-Term Debt Issued $553.3M $275.9M $1.2B $1.6B $3.3B
Long-Term Debt Repaid -$564.9M -$496.9M -$1.1B -$1.4B -$2.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.8M $10.4M -$2.1M -$195.6M -$103.8M
Cash From Financing -$153.2M -$272.1M $105.1M -$7.8M $456.5M
 
Beginning Cash (CF) $23.3M $27.4M $41.4M $135.1M $15.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2M $14M $93.7M -$119.8M -$6.6M
Ending Cash (CF) $27.4M $41.4M $135.1M $15.3M $8.7M
 
Levered Free Cash Flow $146.9M $284.9M -$37.5M -$207M -$494.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$162M $555.3M -$131.1M -$5.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $4.3M $5.8M $29.5M $81.4M
Change in Accounts Receivable -- -$22.6M $76.1M -$124M $112.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- $113M $398.9M $189.3M $368M
 
Capital Expenditures -- $39.5M $200.2M $695.7M $547.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$40.1M -$196.9M -$691.3M -$547.8M
 
Dividends Paid (Ex Special Dividend) -- -$11.9M -$7.1M -$9.1M -$19.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $37M $200M $1.6B $1.7B
Long-Term Debt Repaid -- -$108M -$344M -$988M -$2B
Repurchase of Common Stock -- -- -- -$72K -$14.9M
Other Financing Activities -- -$2.4M -$85.4M -$24.7M -$39.2M
Cash From Financing -- -$85.3M -$236.5M $693.3M -$429.4M
 
Beginning Cash (CF) -- $80.6M $64.1M $76M $787.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$12.4M -$34.5M $191.4M -$609.3M
Ending Cash (CF) -- $68.2M $29.7M $267.3M $178.1M
 
Levered Free Cash Flow -- $73.5M $198.7M -$506.4M -$179.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $600.2M $231.3M $172.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $14.1M $52.2M $76.4M $150.2M
Change in Accounts Receivable -- -- -$185.4M -$43.9M $207.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $881.9M $827.9M $1.2B
 
Capital Expenditures -- $149.1M $1.2B $1.2B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$1.2B -$1.1B -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -$35.3M -$19.3M -$31.3M -$56.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.6B $2.8B $4.9B
Long-Term Debt Repaid -- -- -$1.2B -$2.2B -$4.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$188.5M -$114.9M -$131.1M
Cash From Financing -- -- $258.3M $539.4M -$83.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$38.6M $237.7M -$89.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$307.6M -$417.5M -$30.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$601.2M $431.2M $182M $32.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $14.1M $26.3M $64.6M $131.9M
Change in Accounts Receivable -- -$77M -$170.7M -$104.1M $145M
Change in Inventories -- -- -- -- --
Cash From Operations -- $148.6M $797.4M $612.9M $838.7M
 
Capital Expenditures -- $149.1M $1.1B $1.1B $855.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$126.8M -$1.1B -$1.1B -$834.4M
 
Dividends Paid (Ex Special Dividend) -- -$35.3M -$19.3M -$23.1M -$45.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $930.6M $1.3B $2.5B $4.1B
Long-Term Debt Repaid -- -$913M -$976M -$1.8B -$3.8B
Repurchase of Common Stock -- -- -- -$72K -$14.9M
Other Financing Activities -- $22.6M -$163.8M -$83.1M -$110.4M
Cash From Financing -- $4.9M $158.1M $705.4M $165.1M
 
Beginning Cash (CF) -- $160.9M $319.8M $107.9M $807.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $26.8M -$105.5M $252M $169.3M
Ending Cash (CF) -- $187.7M $214.3M $359.9M $976.6M
 
Levered Free Cash Flow -- -$456K -$270.6M -$481.1M -$16.7M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock