Financhill
Buy
67

CUBI Quote, Financials, Valuation and Earnings

Last price:
$76.44
Seasonality move :
4.18%
Day range:
$75.70 - $76.90
52-week range:
$40.75 - $78.33
Dividend yield:
0%
P/E ratio:
15.49x
P/S ratio:
1.77x
P/B ratio:
1.28x
Volume:
150.6K
Avg. volume:
372K
1-year change:
57.28%
Market cap:
$2.6B
Revenue:
$1.4B
EPS (TTM):
$4.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $612.5M $855.7M $909.3M $1.4B $1.4B
Revenue Growth (YoY) 13.38% 39.71% 6.27% 58.13% -4.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $17.6M $4.1M -$23.2M -$574K -$15.6M
Operating Expenses -$191.1M -$444.5M -$283.8M -$334.8M -$224.4M
Operating Income $191.1M $444.5M $283.8M $334.8M $224.4M
 
Net Interest Expenses $47.1M $33.2M $29.6M $103.3M $70.1M
EBT. Incl. Unusual Items $189.8M $441.2M $291.3M $330.7M $224.4M
Earnings of Discontinued Ops. -$20.9M -$79.2M -- -- --
Income Tax Expense $46.7M $86.9M $63.3M $80.6M $42.9M
Net Income to Company $143M $354.3M $228M $250.1M $181.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $143M $354.3M $228M $250.1M $181.5M
 
Basic EPS (Cont. Ops) $4.09 $10.51 $6.69 $7.49 $5.28
Diluted EPS (Cont. Ops) $4.07 $10.08 $6.51 $7.32 $5.09
Weighted Average Basic Share $31.5M $32.3M $32.6M $31.4M $31.5M
Weighted Average Diluted Share $31.7M $33.7M $33.5M $32.2M $32.7M
 
EBITDA -- -- -- -- --
EBIT $329.4M $537M $553M $1B $897.8M
 
Revenue (Reported) $612.5M $855.7M $909.3M $1.4B $1.4B
Operating Income (Reported) $191.1M $444.5M $283.8M $334.8M $224.4M
Operating Income (Adjusted) $329.4M $537M $553M $1B $897.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $267.5M $226.8M $393.9M $340.3M $391.3M
Revenue Growth (YoY) 55.31% -15.24% 73.72% -13.61% 15%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.6M -$2.1M -$429K -- --
Operating Expenses -$152.3M -$81.8M -$110.2M -$46M -$100.3M
Operating Income $152.3M $81.8M $110.2M $46M $100.3M
 
Net Interest Expenses $7M $11.5M $30.7M $17.7M $17.6M
EBT. Incl. Unusual Items $152.3M $81.8M $110.2M $46M $100.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.3M $17.9M $23.5M -$725K $24.6M
Net Income to Company $116M $63.9M $86.8M $46.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $116M $63.9M $86.8M $46.7M $75.7M
 
Basic EPS (Cont. Ops) $3.40 $1.89 $2.65 $1.36 $2.28
Diluted EPS (Cont. Ops) $3.26 $1.85 $2.58 $1.31 $2.20
Weighted Average Basic Share $32.4M $32.5M $31.3M $31.6M $32.3M
Weighted Average Diluted Share $33.9M $33.2M $32.2M $32.8M $33.5M
 
EBITDA -- -- -- -- --
EBIT $175.3M $158.7M $286.8M $219.6M $259.9M
 
Revenue (Reported) $267.5M $226.8M $393.9M $340.3M $391.3M
Operating Income (Reported) $152.3M $81.8M $110.2M $46M $100.3M
Operating Income (Adjusted) $175.3M $158.7M $286.8M $219.6M $259.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $793.3M $870.5M $1.3B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11.7M -$11.6M -$17.4M $10.1M --
Operating Expenses -$411.9M -$372M -$302.4M -$272.4M -$227M
Operating Income $411.9M $372M $302.4M $272.4M $227M
 
Net Interest Expenses $42.3M $30.2M $82.8M $76.1M $68.1M
EBT. Incl. Unusual Items $408M $370.7M $282.7M $272.4M $227M
Earnings of Discontinued Ops. -$80.7M -$3.2M -- -- --
Income Tax Expense $97.4M $69.1M $65.9M $55.8M $50.5M
Net Income to Company $310.6M $301.6M $216.8M $216.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $310.6M $301.6M $216.8M $216.6M $176.5M
 
Basic EPS (Cont. Ops) $9.17 $8.96 $6.43 $6.39 $5.09
Diluted EPS (Cont. Ops) $8.87 $8.63 $6.30 $6.16 $4.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $513.6M $518.2M $923.7M $957.2M $847.4M
 
Revenue (Reported) $793.3M $870.5M $1.3B $1.4B $1.4B
Operating Income (Reported) $411.9M $372M $302.4M $272.4M $227M
Operating Income (Adjusted) $513.6M $518.2M $923.7M $957.2M $847.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $625.2M $640M $1.1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.5M -$6.2M -$429K $10.3M -$53.1M
Operating Expenses -$329.2M -$256.8M -$274M -$188.5M -$191.1M
Operating Income $329.2M $256.8M $274M $188.5M $191.1M
 
Net Interest Expenses $28.2M $25.3M $74.1M $53M $51M
EBT. Incl. Unusual Items $326M $255.5M $246.9M $188.5M $191.1M
Earnings of Discontinued Ops. -$76.1M -- -- -- --
Income Tax Expense $73.9M $56.1M $58.8M $34M $41.5M
Net Income to Company $252M $199.3M $188.1M $154.6M $73.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $252M $199.3M $188.1M $154.6M $149.6M
 
Basic EPS (Cont. Ops) $7.43 $5.89 $5.64 $4.54 $4.35
Diluted EPS (Cont. Ops) $7.14 $5.71 $5.53 $4.37 $4.22
Weighted Average Basic Share $96.6M $98.1M $94.4M $94.7M $95.4M
Weighted Average Diluted Share $100.5M $101.1M $96.1M $98.3M $98.3M
 
EBITDA -- -- -- -- --
EBIT $401.4M $382.6M $753.4M $699.9M $649.5M
 
Revenue (Reported) $625.2M $640M $1.1B $1.1B $1.1B
Operating Income (Reported) $329.2M $256.8M $274M $188.5M $191.1M
Operating Income (Adjusted) $401.4M $382.6M $753.4M $699.9M $649.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $78.1M $35.2M $58M $45.2M $56.8M
Short Term Investments $1.2B $3.8B $3B $2.4B $2B
Accounts Receivable, Net $80.4M $92.2M $123.4M $114.8M $108.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $774.4M $610.4M $579.2M $4B $3.9B
 
Property Plant And Equipment $27.8M $21.6M $25.2M $23M $42M
Long-Term Investments $819.7M $590.9M $842.9M $4.3B $4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $18.5B $19.6B $20.9B $21.3B $22.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $850M $700M $300M -- $100M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.9B $12.2B $15.7B $12.5B $12.4B
 
Long-Term Debt $4.7B $314.9M $819.2M $1.5B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $17.4B $18.3B $19.5B $19.7B $20.6B
 
Common Stock $33M $34.7M $35M $35.5M $35.8M
Other Common Equity Adj -$5.8M -$5M -$163.1M -$136.6M -$96.6M
Common Equity $899.6M $1.2B $1.3B $1.5B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $18.5B $19.6B $20.9B $21.3B $22.4B
Cash and Short Terms $1.9B $4.3B $3.4B $6.3B $5.8B
Total Debt $4.7B $414.6M $819.2M $1.5B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $51.2M $41.5M $68.3M $39.4M $58M
Short Term Investments $1.9B -- $2.8B $2.4B --
Accounts Receivable, Net $93.5M $107.6M $124M $115.6M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $512.1M $3.5B $3.2B $4.3B
 
Property Plant And Equipment $24.5M $23.4M $24.5M $42.6M $50M
Long-Term Investments $1.1B $478.7M $3.7B $3.4B $4.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $19.1B $20.4B $21.9B $21.5B $24.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.1B $11B $12.1B $10.4B $11.6B
 
Long-Term Debt $319.5M $323.6M $322.7M $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $17.8B $19B $20.3B $19.7B $22.1B
 
Common Stock $33.8M $34.9M $35.3M $35.7M $36.2M
Other Common Equity Adj $1.5M -$156.1M -$149.8M -$106.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -$82.5M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.4B $1.6B $1.8B $2.1B
 
Total Liabilities and Equity $19.1B $20.4B $21.9B $21.5B $24.3B
Cash and Short Terms $2.9B $404.5M $6.2B $5.5B --
Total Debt $419.2M $323.6M $322.7M $1.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $143M $354.3M $228M $250.1M $181.5M
Depreciation & Amoritzation $18.5M $21.7M $27.2M $31.8M $33.6M
Stock-Based Compensation $12.9M $13.9M $14.2M $12.6M $14.4M
Change in Accounts Receivable -$108.1M $46.7M -$3.6M $23.6M -$100M
Change in Inventories -- -- -- -- --
Cash From Operations $133.4M $295.5M -$20.8M $124.7M $145.1M
 
Capital Expenditures $4.7M $47.1M $4M $590K $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4B -$1.2B -$1.3B $3.2B -$1B
 
Dividends Paid (Ex Special Dividend) $14.1M $10.8M $9.3M $14.6M $15.1M
Special Dividend Paid
Long-Term Debt Issued $4.4B $98.8M $500M $2.6B $155M
Long-Term Debt Repaid -- -$4.4B -$100M -$1.9B -$350M
Repurchase of Common Stock -- $110.2M $33.2M $39.8M $19.2M
Other Financing Activities -$2.1M $21.2M -$5.1M -$2.4M -$5.5M
Cash From Financing $6.8B $728M $1.3B $108.1M $800.6M
 
Beginning Cash (CF) $212.5M $693.4M $518M $455.8M $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $480.8M -$175.3M -$62.2M $3.4B -$60.4M
Ending Cash (CF) $693.4M $518M $455.8M $3.8B $3.8B
 
Levered Free Cash Flow $128.8M $248.5M -$24.9M $124.1M $143.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $116M $63.9M $86.8M $46.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.5M $3.4M $3.5M $3.7M $4.4M
Change in Accounts Receivable -$10.2M -$35.6M $71.7M -$12.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -$14.8M $90.2M $136.1M $24.4M $116.9M
 
Capital Expenditures $106K $267K $367K $256K $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.4B $15M $397.1M -$386.7M -$1B
 
Dividends Paid (Ex Special Dividend) $2M $2.5M $3.8M $3.8M -$55.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $98.8M -- -- $80M --
Long-Term Debt Repaid -$3.9B -- -$510M -$25M --
Repurchase of Common Stock $82.5M -- -- $18.2M $57.5M
Other Financing Activities -$1.9M -$52K -$56K -$161K --
Cash From Financing -$752.6M $35.3M -$268.4M $401.7M $1.6B
 
Beginning Cash (CF) $430.5M $245.2M $3.2B $3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $621.6M $159.3M $264.8M $39.4M $682.1M
Ending Cash (CF) $1.1B $404.5M $3.4B $3.1B --
 
Levered Free Cash Flow -$14.9M $90M $135.7M $24.1M $106.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $310.6M $301.6M $216.8M $216.6M --
Depreciation & Amoritzation $21.2M $25.5M $31.4M $32M --
Stock-Based Compensation $14.6M $13.4M $13.5M $13.3M $16.8M
Change in Accounts Receivable $61.1M $17.9M -$19.6M -$33.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $334.5M $277.3M -$34M -$106.7M $506.6M
 
Capital Expenditures $47.3M $782K $4M $1.1M $11.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $584.3M -$2.2B $1.8B $415.5M -$1.9B
 
Dividends Paid (Ex Special Dividend) $12.2M $8.4M $13.8M $15.3M $12.5M
Special Dividend Paid
Long-Term Debt Issued -- $500M $2.6B $155M --
Long-Term Debt Repaid -- -$100M -$1.5B -$615M --
Repurchase of Common Stock $82.5M $55.5M $45.1M $18.2M $64.2M
Other Financing Activities $21.7M -$5.6M -$3.2M -$5.2M --
Cash From Financing -$198.1M $1.3B $1.3B -$640.8M $2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $720.6M -$647.6M $3B -$332M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $287.2M $276.5M -$38M -$107.8M $494.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $252M $199.3M $188.1M $154.6M $73.9M
Depreciation & Amoritzation $5.3M $6.1M $8.8M $8.2M $27.3M
Stock-Based Compensation $11.2M $10.7M $10M $10.7M $13.1M
Change in Accounts Receivable $45.6M $16.9M $917K -$56.4M $3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $274.5M $256.3M $243.1M $11.7M $373.2M
 
Capital Expenditures $46.9M $587K $521K $992K $11.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$76.9M -$1.1B $2B -$745M -$1.6B
 
Dividends Paid (Ex Special Dividend) $8.8M $6.4M $10.8M $11.5M $8.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $98.8M $500M $2.6B $155M $160M
Long-Term Debt Repaid -$4.4B -$100M -$1.5B -$275M -$100M
Repurchase of Common Stock $82.5M $27.8M $39.8M $18.2M $63.1M
Other Financing Activities $22.6M -$4.2M -$2.4M -$5.2M -$12.3M
Cash From Financing $161M $696.5M $723.9M -$25M $1.7B
 
Beginning Cash (CF) $1.6B $1B $5.7B $10.6B $7.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $358.7M -$113.6M $3B -$758.3M $399.7M
Ending Cash (CF) $2B $924.2M $8.6B $9.8B $6.9B
 
Levered Free Cash Flow $227.6M $255.7M $242.6M $10.7M $361.9M

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