Financhill
Sell
41

CUBE Quote, Financials, Valuation and Earnings

Last price:
$42.69
Seasonality move :
5.22%
Day range:
$42.39 - $42.96
52-week range:
$34.24 - $55.14
Dividend yield:
4.83%
P/E ratio:
25.40x
P/S ratio:
9.02x
P/B ratio:
3.42x
Volume:
1.3M
Avg. volume:
2.1M
1-year change:
0.49%
Market cap:
$9.7B
Revenue:
$1.1B
EPS (TTM):
$1.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $679.2M $822.6M $1B $1.1B $1.1B
Revenue Growth (YoY) 5.48% 21.11% 22.74% 4.03% 1.51%
 
Cost of Revenues $223.6M $252.1M $293.3M $294.8M $317.8M
Gross Profit $455.5M $570.5M $716.4M $755.6M $748.5M
Gross Profit Margin 67.07% 69.35% 70.95% 71.94% 70.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.4M $47.8M $54.6M $57M $59.7M
Other Inc / (Exp) -$11.4M $26.8M $38.5M $12.4M $3.7M
Operating Expenses $198M $279.9M $365.2M $258.3M $265.4M
Operating Income $257.5M $290.6M $351.1M $497.3M $483.1M
 
Net Interest Expenses $78.6M $86.6M $97.2M $97.2M $94.9M
EBT. Incl. Unusual Items $167.6M $230.8M $292.5M $412.4M $391.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $167.6M $230.8M $292.5M $412.4M $391.9M
 
Minority Interest in Earnings -$2M -$7.3M -$1.2M -$1.7M -$705K
Net Income to Common Excl Extra Items $165.6M $223.5M $291.3M $410.8M $391.2M
 
Basic EPS (Cont. Ops) $0.85 $1.10 $1.29 $1.82 $1.73
Diluted EPS (Cont. Ops) $0.85 $1.09 $1.29 $1.82 $1.72
Weighted Average Basic Share $194.1M $203.8M $224.9M $225.4M $226.4M
Weighted Average Diluted Share $194.9M $205M $225.9M $226.2M $227.2M
 
EBITDA $402.7M $549.5M $700.3M $710.9M $692.5M
EBIT $243.5M $309.3M $385.8M $505.5M $482.7M
 
Revenue (Reported) $679.2M $822.6M $1B $1.1B $1.1B
Operating Income (Reported) $257.5M $290.6M $351.1M $497.3M $483.1M
Operating Income (Adjusted) $243.5M $309.3M $385.8M $505.5M $482.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $188.8M $238.6M $256.5M $261.4M $273M
Revenue Growth (YoY) 15.09% 26.33% 7.53% 1.9% 4.45%
 
Cost of Revenues $61.2M $70.6M $71.1M $77M $82.9M
Gross Profit $127.6M $168M $185.4M $184.4M $190.1M
Gross Profit Margin 67.58% 70.42% 72.27% 70.53% 69.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.9M $14.5M $14.7M $15.6M $16.1M
Other Inc / (Exp) $697K -$8.9M $2.3M $780K $1.2M
Operating Expenses $64.7M $97.1M $65M $66.3M $75.2M
Operating Income $62.9M $70.9M $120.4M $118M $114.9M
 
Net Interest Expenses $20.3M $23.8M $24.7M $23.9M $27.3M
EBT. Incl. Unusual Items $43.3M $38.3M $97.9M $94.9M $88.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $43.3M $38.3M $97.9M $94.9M $88.7M
 
Minority Interest in Earnings -$1.6M -$111K -$376K -$331K $452K
Net Income to Common Excl Extra Items $41.7M $38.2M $97.6M $94.5M $89.2M
 
Basic EPS (Cont. Ops) $0.21 $0.17 $0.43 $0.42 $0.39
Diluted EPS (Cont. Ops) $0.21 $0.17 $0.43 $0.42 $0.39
Weighted Average Basic Share $199.2M $224.7M $225.3M $225.8M $228.7M
Weighted Average Diluted Share $200.2M $225.7M $226.2M $226.6M $229.2M
 
EBITDA $117.4M $144.6M $173M $169.5M $175.2M
EBIT $62.5M $61.1M $121.6M $117.8M $114.8M
 
Revenue (Reported) $188.8M $238.6M $256.5M $261.4M $273M
Operating Income (Reported) $62.9M $70.9M $120.4M $118M $114.9M
Operating Income (Adjusted) $62.5M $61.1M $121.6M $117.8M $114.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $703.9M $872.3M $1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $229.1M $261.4M $293.8M $300.7M $323.6M
Gross Profit $474.8M $610.8M $733.8M $754.5M $754.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42M $51.4M $54.8M $58M $60.1M
Other Inc / (Exp) -$11.3M $17.3M $49.7M $10.9M $4.1M
Operating Expenses $211.5M $312.2M $333.2M $259.6M $274.2M
Operating Income $263.3M $298.6M $400.6M $494.9M $480M
 
Net Interest Expenses $79.4M $90.1M $98.1M $96.4M $98.3M
EBT. Incl. Unusual Items $172.6M $225.8M $352.1M $409.4M $385.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $172.6M $225.8M $352.1M $409.4M $385.8M
 
Minority Interest in Earnings -$3.2M -$5.9M -$1.5M -$1.6M $78K
Net Income to Common Excl Extra Items $169.5M $219.9M $350.7M $407.7M $385.9M
 
Basic EPS (Cont. Ops) $0.86 $1.05 $1.55 $1.81 $1.71
Diluted EPS (Cont. Ops) $0.86 $1.05 $1.55 $1.80 $1.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $421.6M $576.7M $728.7M $707.4M $698.2M
EBIT $249.1M $307.8M $446.3M $501.6M $479.8M
 
Revenue (Reported) $703.9M $872.3M $1B $1.1B $1.1B
Operating Income (Reported) $263.3M $298.6M $400.6M $494.9M $480M
Operating Income (Adjusted) $249.1M $307.8M $446.3M $501.6M $479.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $188.8M $238.6M $256.5M $261.4M $273M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.2M $70.6M $71.1M $77M $82.9M
Gross Profit $127.6M $168M $185.4M $184.4M $190.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.9M $14.5M $14.7M $15.6M $16.1M
Other Inc / (Exp) $697K -$8.9M $2.3M $780K $1.2M
Operating Expenses $64.7M $97.1M $65M $66.3M $75.2M
Operating Income $62.9M $70.9M $120.4M $118M $114.9M
 
Net Interest Expenses $20.3M $23.8M $24.7M $23.9M $27.3M
EBT. Incl. Unusual Items $43.3M $38.3M $97.9M $94.9M $88.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $43.3M $38.3M $97.9M $94.9M $88.7M
 
Minority Interest in Earnings -$1.6M -$111K -$376K -$331K $452K
Net Income to Common Excl Extra Items $41.7M $38.2M $97.6M $94.5M $89.2M
 
Basic EPS (Cont. Ops) $0.21 $0.17 $0.43 $0.42 $0.39
Diluted EPS (Cont. Ops) $0.21 $0.17 $0.43 $0.42 $0.39
Weighted Average Basic Share $199.2M $224.7M $225.3M $225.8M $228.7M
Weighted Average Diluted Share $200.2M $225.7M $226.2M $226.6M $229.2M
 
EBITDA $117.4M $144.6M $173M $169.5M $175.2M
EBIT $62.5M $61.1M $121.6M $117.8M $114.8M
 
Revenue (Reported) $188.8M $238.6M $256.5M $261.4M $273M
Operating Income (Reported) $62.9M $70.9M $120.4M $118M $114.9M
Operating Income (Adjusted) $62.5M $61.1M $121.6M $117.8M $114.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.6M $11.1M $6.1M $6.5M $71.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.8M $8.1M $7.9M $8.9M $10.4M
Inventory -- -- -- -- --
Prepaid Expenses $9M $10.3M $10.2M $13.1M $15M
Other Current Assets -- -- -- -- --
Total Current Assets $51.4M $156.8M $108.4M $114.5M $197M
 
Property Plant And Equipment $55.3M $54.7M $49.5M $50.5M $49.4M
Long-Term Investments $97.1M $119.8M $106M $98.3M $92M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.8M $10.3M $12.7M $8.7M $7.3M
Total Assets $4.8B $6.5B $6.3B $6.2B $6.4B
 
Accounts Payable $159.1M $200M $214.4M $201.4M $229.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $2.5M $1.8M -- --
Total Current Liabilities $374.3M $546.9M $427M $373.8M $388.1M
 
Long-Term Debt $2.2B $2.9B $2.9B $2.9B $3B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $3.5B $3.4B $3.3B $3.4B
 
Common Stock $2M $2.2M $2.2M $2.2M $2.3M
Other Common Equity Adj -$632K -$570K -$491K -$411K -$330K
Common Equity $1.8B $2.9B $2.8B $2.8B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $258M $126.8M $71.6M $82M $82M
Total Equity $2.1B $3B $2.9B $2.9B $3B
 
Total Liabilities and Equity $4.8B $6.5B $6.3B $6.2B $6.4B
Cash and Short Terms $3.6M $11.1M $6.1M $6.5M $71.6M
Total Debt $2.4B $3.1B $3B $2.9B $3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.7M $7.9M $5.5M $5.6M $10.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.3M $8M $7.2M $7.9M $9.1M
Inventory -- -- -- -- --
Prepaid Expenses $6.9M $7.4M $8.1M $7.9M $10M
Other Current Assets -- -- -- -- --
Total Current Assets $52.6M $103M $108.4M $111.8M $123.5M
 
Property Plant And Equipment $55M $50.3M $49.2M $50.2M $49.2M
Long-Term Investments $98.8M $117M $103.7M $96.2M $76M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.7M $9.7M $15.4M $9.9M $8.6M
Total Assets $4.8B $6.5B $6.3B $6.2B $6.7B
 
Accounts Payable $166M $197.7M $188.2M $202.8M $220.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $475K $1.6M -- --
Total Current Liabilities $320.7M $519.5M $401.9M $376.4M $764.7M
 
Long-Term Debt $2.2B $2.9B $2.9B $2.9B $3B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $3.5B $3.4B $3.3B $3.8B
 
Common Stock $2M $2.2M $2.2M $2.3M $2.3M
Other Common Equity Adj -$613K -$551K -$471K -$391K -$310K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $287.2M $92.4M $79.4M $79.9M $78.6M
Total Equity $2.2B $2.9B $2.9B $2.9B $2.9B
 
Total Liabilities and Equity $4.8B $6.5B $6.3B $6.2B $6.7B
Cash and Short Terms $3.7M $7.9M $5.5M $5.6M $10.8M
Total Debt $2.3B $3.1B $3B $2.9B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $167.6M $230.8M $292.5M $412.4M $391.9M
Depreciation & Amoritzation $159.2M $240.2M $314.5M $205.4M $209.8M
Stock-Based Compensation $7.1M $8.1M $9.1M $10.1M $11.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $351M $449.2M $591.5M $611.1M $631.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$7M -$1.7B -$21K -$21K -$58.5M
Cash From Investing -$511.4M -$1.9B -$48.8M -$93.8M -$174M
 
Dividends Paid (Ex Special Dividend) -$256.3M -$282.1M -$387.1M -$442.2M -$461.8M
Special Dividend Paid
Long-Term Debt Issued $874.9M $1.9B $634M $794.4M $697M
Long-Term Debt Repaid -$607.4M -$1.2B -$785.4M -$869.8M -$747.5M
Repurchase of Common Stock -$686K -- -- -$276K --
Other Financing Activities -$24.1M -$28.2M -$13.6M -$2M -$2.6M
Cash From Financing $108.2M $1.4B -$547.1M -$518M -$387.7M
 
Beginning Cash (CF) $58.4M $6.2M $13.3M $8.9M $8.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.2M $7.1M -$4.4M -$708K $69.4M
Ending Cash (CF) $6.2M $13.3M $8.9M $8.2M $77.7M
 
Levered Free Cash Flow $351M $449.2M $591.5M $611.1M $631.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $43.3M $38.3M $97.9M $94.9M $88.7M
Depreciation & Amoritzation $54.8M $83.5M $51.4M $51.7M $60.4M
Stock-Based Compensation $2M $2.2M $2.5M $2.8M $3.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $98.2M $130.7M $136.7M $150.2M $146.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$6.7M -$5K -$5K -$305K -$451.1M
Cash From Investing -$20.5M -$9.1M -$25.6M -$34.2M -$467.3M
 
Dividends Paid (Ex Special Dividend) -$67.4M -$96.6M -$110.5M -$115.3M -$119M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $268.1M $151.5M $220.1M $213.9M $577.6M
Long-Term Debt Repaid -$377.8M -$176.6M -$220.2M -$214.1M -$195.5M
Repurchase of Common Stock -- -$123K -$91K -$9K -$167K
Other Financing Activities -$1M -$2.9M -$845K -$479K -$733K
Cash From Financing -$77.9M -$124.5M -$111.3M -$116.5M $259.1M
 
Beginning Cash (CF) $6.2M $13.3M $8.9M $8.2M $77.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$237K -$2.9M -$143K -$604K -$61.9M
Ending Cash (CF) $6M $10.5M $8.8M $7.6M $15.8M
 
Levered Free Cash Flow $98.2M $130.7M $136.7M $150.2M $146.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $172.6M $225.8M $352.1M $409.4M $385.8M
Depreciation & Amoritzation $172.5M $268.9M $282.4M $205.8M $218.4M
Stock-Based Compensation $7.3M $8.2M $9.4M $10.4M $11.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $368.3M $481.7M $597.4M $624.6M $627.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$7.8M -$1.7B -$21K -$321K -$509.3M
Cash From Investing -$497.2M -$1.8B -$65.2M -$102.5M -$607.1M
 
Dividends Paid (Ex Special Dividend) -$259.6M -$311.4M -$401M -$447M -$465.6M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.8B $702.5M $788.3M $1.1B
Long-Term Debt Repaid -$979.4M -$1B -$828.9M -$863.7M -$728.9M
Repurchase of Common Stock -- -- -- -$194K --
Other Financing Activities -$24.4M -$30M -$11.6M -$1.7M -$2.9M
Cash From Financing $96.4M $1.4B -$533.9M -$523.3M -$12M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32.5M $4.5M -$1.7M -$1.2M $8.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $368.3M $481.7M $597.4M $624.6M $627.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $43.3M $38.3M $97.9M $94.9M $88.7M
Depreciation & Amoritzation $54.8M $83.5M $51.4M $51.7M $60.4M
Stock-Based Compensation $2M $2.2M $2.5M $2.8M $3.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $98.2M $130.7M $136.7M $150.2M $146.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$6.7M -$5K -$5K -$305K -$451.1M
Cash From Investing -$20.5M -$9.1M -$25.6M -$34.2M -$467.3M
 
Dividends Paid (Ex Special Dividend) -$67.4M -$96.6M -$110.5M -$115.3M -$119M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $268.1M $151.5M $220.1M $213.9M $577.6M
Long-Term Debt Repaid -$377.8M -$176.6M -$220.2M -$214.1M -$195.5M
Repurchase of Common Stock -- -$123K -$91K -$9K -$167K
Other Financing Activities -$1M -$2.9M -$845K -$479K -$733K
Cash From Financing -$77.9M -$124.5M -$111.3M -$116.5M $259.1M
 
Beginning Cash (CF) $6.2M $13.3M $8.9M $8.2M $77.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$237K -$2.9M -$143K -$604K -$61.9M
Ending Cash (CF) $6M $10.5M $8.8M $7.6M $15.8M
 
Levered Free Cash Flow $98.2M $130.7M $136.7M $150.2M $146.3M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock