Financhill
Buy
68

CTRE Quote, Financials, Valuation and Earnings

Last price:
$40.16
Seasonality move :
0.6%
Day range:
$38.59 - $39.44
52-week range:
$24.79 - $39.44
Dividend yield:
3.4%
P/E ratio:
29.35x
P/S ratio:
17.80x
P/B ratio:
2.20x
Volume:
2.2M
Avg. volume:
1.8M
1-year change:
52.97%
Market cap:
$8.8B
Revenue:
$296.3M
EPS (TTM):
$1.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $175.7M $192.4M $196.1M $217.8M $296.3M
Revenue Growth (YoY) 10.46% 7.86% 1.97% 11.03% 36.07%
 
Cost of Revenues $4.7M $58.9M $59.7M $60.8M $70.4M
Gross Profit $171M $133.4M $136.4M $157M $225.9M
Gross Profit Margin 97.32% 69.37% 69.57% 72.08% 76.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.3M -- -- -- --
Other Inc / (Exp) -$37K -$10.9M -$89.9M -$40.6M -$37.4M
Operating Expenses $69.1M $26.9M $24M $21.8M $35.1M
Operating Income $101.9M $106.6M $112.4M $135.2M $190.8M
 
Net Interest Expenses $21M $23.7M $30M $40.9M $30.3M
EBT. Incl. Unusual Items $80.9M $72M -$7.5M $53.7M $124.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $80.9M $72M -$7.5M $53.7M $124.4M
 
Minority Interest in Earnings -- -- -- -$13K -$681K
Net Income to Common Excl Extra Items $80.9M $71.5M -$7.9M $53.3M $124M
 
Basic EPS (Cont. Ops) $0.85 $0.74 -$0.08 $0.50 $0.81
Diluted EPS (Cont. Ops) $0.85 $0.74 -$0.08 $0.50 $0.80
Weighted Average Basic Share $95.2M $96M $96.7M $106M $154.8M
Weighted Average Diluted Share $95.2M $96.1M $96.7M $106.2M $155.2M
 
EBITDA $157.3M $161.9M $162.8M $186.4M $247.6M
EBIT $104.5M $106.6M $112.4M $135.2M $190.8M
 
Revenue (Reported) $175.7M $192.4M $196.1M $217.8M $296.3M
Operating Income (Reported) $101.9M $106.6M $112.4M $135.2M $190.8M
Operating Income (Adjusted) $104.5M $106.6M $112.4M $135.2M $190.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.6M $50.3M $55.9M $77.4M $132.4M
Revenue Growth (YoY) 6.39% 3.47% 11.1% 38.49% 71.16%
 
Cost of Revenues $20.7M $16.8M $16.4M $19.6M $29.3M
Gross Profit $27.9M $33.5M $39.4M $57.8M $103.1M
Gross Profit Margin 57.49% 66.69% 70.58% 74.67% 77.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10.8M -$19.3M -$13.5M -$9.6M --
Operating Expenses $5.2M $5.2M $5.5M $6.7M $16.3M
Operating Income $22.7M $28.4M $33.9M $51.1M $86.9M
 
Net Interest Expenses -- $8.4M $11.8M $8.3M $12.6M
EBT. Incl. Unusual Items $11.9M $709K $8.7M $33.3M $77M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $2.1M
Net Income to Company $11.9M $709K $8.7M $33.3M $74.9M
 
Minority Interest in Earnings -- -- -$11K -$165K $29K
Net Income to Common Excl Extra Items $11.8M $615K $8.6M $33.2M $74.7M
 
Basic EPS (Cont. Ops) $0.12 $0.01 $0.08 $0.21 $0.35
Diluted EPS (Cont. Ops) $0.12 $0.01 $0.08 $0.21 $0.35
Weighted Average Basic Share $96.3M $96.6M $104M $159.5M $211.7M
Weighted Average Diluted Share $96.3M $96.6M $104.3M $159.9M $212.3M
 
EBITDA $36.7M $40.6M $47M $65.1M $113.6M
EBIT $22.7M $28.4M $33.9M $51.1M $86.9M
 
Revenue (Reported) $48.6M $50.3M $55.9M $77.4M $132.4M
Operating Income (Reported) $22.7M $28.4M $33.9M $51.1M $86.9M
Operating Income (Adjusted) $22.7M $28.4M $33.9M $51.1M $86.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $186.8M $194.1M $209.8M $269.1M $428.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $81.5M $61.3M $58.9M $67.1M $92.4M
Gross Profit $105.3M $132.8M $151M $202M $336.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$11M -$80.4M -$46.8M -$43.6M --
Operating Expenses $19.5M $29.9M $20.1M $26.1M $58.9M
Operating Income $85.8M $102.9M $130.9M $175.8M $277.2M
 
Net Interest Expenses -- $26.1M $42.2M $33.5M $37.5M
EBT. Incl. Unusual Items $74.8M -$3.6M $41.8M $98.7M $254.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $3.1M
Net Income to Company $74.8M -$3.6M $41.8M $98.7M $260M
 
Minority Interest in Earnings -- -- -$11K -$503K -$1.4M
Net Income to Common Excl Extra Items $74.4M -$4.1M $41.4M $98.3M $259.3M
 
Basic EPS (Cont. Ops) $0.78 -$0.04 $0.42 $0.71 $1.34
Diluted EPS (Cont. Ops) $0.77 -$0.04 $0.42 $0.71 $1.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $140.3M $155.3M $180.8M $230.4M $358.5M
EBIT $85.8M $102.9M $130.9M $175.8M $277.2M
 
Revenue (Reported) $186.8M $194.1M $209.8M $269.1M $428.5M
Operating Income (Reported) $85.8M $102.9M $130.9M $175.8M $277.2M
Operating Income (Adjusted) $85.8M $102.9M $130.9M $175.8M $277.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $144.3M $158M $209.3M $341.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.1M $45.3M $51.6M $73.6M --
Gross Profit $98.2M $112.8M $157.7M $268M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$80.5M -$37.4M -$40.5M $10.6M --
Operating Expenses $19.2M $15.3M $19.6M $43.4M --
Operating Income $79M $97.5M $138.1M $224.5M --
 
Net Interest Expenses $20.4M $32.6M $25.2M $32.3M --
EBT. Incl. Unusual Items -$21.9M $27.4M $72.4M $202.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $3.1M --
Net Income to Company -$21.9M $27.4M $72.4M $208M --
 
Minority Interest in Earnings -- -$11K -$501K -$1.2M --
Net Income to Common Excl Extra Items -$22.2M $27.2M $72.2M $207.5M --
 
Basic EPS (Cont. Ops) -$0.23 $0.27 $0.50 $1.06 --
Diluted EPS (Cont. Ops) -$0.23 $0.27 $0.50 $1.06 --
Weighted Average Basic Share $289.6M $302.2M $437.2M $591.3M --
Weighted Average Diluted Share $289.6M $302.5M $438.3M $592.5M --
 
EBITDA $117.4M $135.4M $179.4M $290.3M --
EBIT $79M $97.5M $138.1M $224.5M --
 
Revenue (Reported) $144.3M $158M $209.3M $341.5M --
Operating Income (Reported) $79M $97.5M $138.1M $224.5M --
Operating Income (Adjusted) $79M $97.5M $138.1M $224.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $18.9M $19.9M $13.2M $294.4M $213.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8M $2.4M $416K $395K $1.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.5M -- -- -- --
Total Current Assets $38.4M $27.1M $25.9M $309.9M $368.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2.4M $1.3M $2.8M $5.3M $4.4M
Other Long-Term Assets -- $7.5M $11.7M $23.3M $35.6M
Total Assets $1.5B $1.6B $1.6B $2.1B $3.4B
 
Accounts Payable $19.6M $25.4M $24.4M $34M $56.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $93.8M $51.7M $27.6M $36.5M $54.4M
 
Long-Term Debt $495.6M $673.4M $719.5M $595.6M $396.9M
Capital Leases -- -- -- -- --
Total Liabilities $589.4M $725.1M $771.4M $666.1M $507.6M
 
Common Stock $952K $963K $990K $1.3M $1.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $914.1M $915.8M $849.4M $1.4B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $1.9M $21M
Total Equity $914.1M $915.8M $849.4M $1.4B $2.9B
 
Total Liabilities and Equity $1.5B $1.6B $1.6B $2.1B $3.4B
Cash and Short Terms $18.9M $19.9M $13.2M $294.4M $213.8M
Total Debt $545.6M $673.4M $719.5M $595.6M $396.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $17.7M $4.9M $3.5M $377.1M $712.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5M $808K $383K $881K --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.7M $19M $20.7M -- --
Total Current Assets $26.1M $83.4M $25.2M $394M $846.1M
 
Property Plant And Equipment -- -- -- -- $30M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.3M $2.8M $2.8M -- --
Other Long-Term Assets -- -- -- $33.8M --
Total Assets $1.6B $1.6B $1.8B $2.9B $5.1B
 
Accounts Payable $26.7M $30.9M $28.9M $49.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $74.1M $26.8M $32.4M $49.7M $74.8M
 
Long-Term Debt $651.9M $774.2M $595.3M $396.7M $893.8M
Capital Leases -- -- -- -- --
Total Liabilities $726.1M $831.9M $656.6M $496.1M $1.1B
 
Common Stock $963K $966K $1.2M $1.7M $2.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.1M $2.5M $23M
Total Equity $917.6M $813.7M $1.1B $2.4B $4B
 
Total Liabilities and Equity $1.6B $1.6B $1.8B $2.9B $5.1B
Cash and Short Terms $17.7M $4.9M $3.5M $377.1M $712.5M
Total Debt $673.1M $774.2M $595.3M $396.7M $893.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $80.9M $72M -$7.5M $53.7M $124.4M
Depreciation & Amoritzation $52.8M $55.4M $50.4M $51.3M $56.9M
Stock-Based Compensation $3.8M $10.8M $5.8M $5.2M $6.1M
Change in Accounts Receivable $825K -$562K $604K -$9K -$808K
Change in Inventories -- -- -- -- --
Cash From Operations $145.7M $156.9M $144.4M $154.8M $244.3M
 
Capital Expenditures $8.3M $6M $7.3M $11M $8.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.6M -$192.6M -$127.4M -$265.9M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$93.2M $100.8M $106.1M $115.5M $172.2M
Special Dividend Paid
Long-Term Debt Issued $65M $620M $160M $185M $75M
Long-Term Debt Repaid -$75M -$490M -$115M -$310M -$275M
Repurchase of Common Stock -$404K -- -- -- --
Other Financing Activities -$2M -$15.4M -$9.8M $364K $8.1M
Cash From Financing -$105.6M $36.7M -$23.7M $392.4M $1.2B
 
Beginning Cash (CF) $20.3M $19.9M $13.2M $294.4M $213.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M $976K -$6.7M $281.3M -$80.6M
Ending Cash (CF) $18.9M $20.9M $6.5M $575.7M $133.2M
 
Levered Free Cash Flow $137.4M $150.9M $137.1M $143.8M $236.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $18.3M $14.4M $26.3M $52M --
Depreciation & Amoritzation $14.1M $11.9M $13.2M $15.6M --
Stock-Based Compensation $5.6M $1.5M $1.8M $1.5M --
Change in Accounts Receivable $1.2M -$44K -$20K -$290K --
Change in Inventories -- -- -- -- --
Cash From Operations $38.5M $33.7M $42.7M $75.2M --
 
Capital Expenditures $1.2M $1.8M $1.8M $3.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.7M $14.4M -$34.6M -$667M --
 
Dividends Paid (Ex Special Dividend) $25.6M $26.7M $32.4M $49.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $15M -- -- --
Long-Term Debt Repaid -- -$70M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25K -$5.4M $791K $9.8M --
Cash From Financing -$25.7M -$39.8M $282.9M $428.5M --
 
Beginning Cash (CF) $19.9M $13.2M $294.4M $213.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M $8.3M $291M -$163.3M --
Ending Cash (CF) $22.1M $21.5M $585.4M $50.5M --
 
Levered Free Cash Flow $37.3M $31.9M $40.8M $71.4M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $74.8M -$3.6M $41.8M $98.7M $260M
Depreciation & Amoritzation $54.6M $52.5M $50M $54.6M $81.4M
Stock-Based Compensation $6.2M $9.9M $4.8M $6.4M $10.9M
Change in Accounts Receivable -$1.5M $1.9M -$33K -$538K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $155.7M $149.2M $145.8M $211.7M $348.3M
 
Capital Expenditures $7.4M $6.7M $11M $6M $13.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$245.6M -$152.4M -$216.9M -$861.5M -$1.6B
 
Dividends Paid (Ex Special Dividend) $99M $105.1M $109.7M $154.8M $234.3M
Special Dividend Paid
Long-Term Debt Issued $670M $145M $200M $75M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15.4M -$4.5M -$5.8M -$948K --
Cash From Financing $88.5M -$9.6M $69.7M $1B $1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M -$12.9M -$1.4M $373.6M $335.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $148.3M $142.5M $134.9M $205.7M $334.4M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$7.5M $53.7M $124.4M $208M --
Depreciation & Amoritzation $50.4M $51.3M $56.9M $65.9M --
Stock-Based Compensation $5.8M $5.2M $6.1M $9.4M --
Change in Accounts Receivable $604K -$9K -$808K -$761K --
Change in Inventories -- -- -- -- --
Cash From Operations $144.4M $154.8M $244.3M $273.1M --
 
Capital Expenditures $7.3M $11M $8.1M $10M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$127.4M -$265.9M -$1.5B -$893.9M --
 
Dividends Paid (Ex Special Dividend) $106.1M $115.5M $172.2M $184.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $160M $185M $75M $1B --
Long-Term Debt Repaid -$115M -$310M -$275M -$525M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.8M $364K $8.1M -$2.8M --
Cash From Financing -$23.7M $392.4M $1.2B $1.1B --
 
Beginning Cash (CF) $74.9M $327.1M $1.5B $1.7B --
Foreign Exchange Rate Adjustment -- -- -- $16K --
Additions / Reductions -$6.7M $281.3M -$80.6M $498.7M --
Ending Cash (CF) $68.2M $608.4M $1.5B $2.1B --
 
Levered Free Cash Flow $137.1M $143.8M $236.2M $263.1M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock