Financhill
Buy
61

CUBI Quote, Financials, Valuation and Earnings

Last price:
$75.46
Seasonality move :
-0.91%
Day range:
$75.30 - $76.91
52-week range:
$40.75 - $82.56
Dividend yield:
0%
P/E ratio:
12.30x
P/S ratio:
1.73x
P/B ratio:
1.23x
Volume:
648K
Avg. volume:
362.9K
1-year change:
31.94%
Market cap:
$2.6B
Revenue:
$1.5B
EPS (TTM):
$6.20
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $855.7M $909.3M $1.4B $1.4B $1.5B
Revenue Growth (YoY) 39.71% 6.27% 58.13% -4.38% 7.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.1M -$23.2M -$574K -$15.6M --
Operating Expenses -$444.5M -$283.8M -$334.8M -$224.4M -$339.8M
Operating Income $444.5M $283.8M $334.8M $224.4M $339.8M
 
Net Interest Expenses $33.2M $29.6M $103.3M $70.1M $70M
EBT. Incl. Unusual Items $441.2M $291.3M $330.7M $224.4M $288.4M
Earnings of Discontinued Ops. -$79.2M -- -- -- --
Income Tax Expense $86.9M $63.3M $80.6M $42.9M $64.3M
Net Income to Company $354.3M $228M $250.1M $181.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $354.3M $228M $250.1M $181.5M $224.1M
 
Basic EPS (Cont. Ops) $10.51 $6.69 $7.49 $5.28 $6.46
Diluted EPS (Cont. Ops) $10.08 $6.51 $7.32 $5.09 $6.26
Weighted Average Basic Share $32.3M $32.6M $31.4M $31.5M $32.4M
Weighted Average Diluted Share $33.7M $33.5M $32.2M $32.7M $33.4M
 
EBITDA -- $580.1M $1B $931.4M --
EBIT $537M $553M $1B $897.8M $897.5M
 
Revenue (Reported) $855.7M $909.3M $1.4B $1.4B $1.5B
Operating Income (Reported) $444.5M $283.8M $334.8M $224.4M $339.8M
Operating Income (Adjusted) $537M $553M $1B $897.8M $897.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $230.4M $269.4M $365M $328.3M $387.7M
Revenue Growth (YoY) 37.07% 16.91% 35.48% -10.03% 18.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$5.4M -$16.9M -$145K -$37.3M --
Operating Expenses -$115.2M -$28.3M -$83.9M -$35.9M -$97.3M
Operating Income $115.2M $28.3M $83.9M $35.9M $97.3M
 
Net Interest Expenses $4.9M $8.7M $23.1M $17.1M $19M
EBT. Incl. Unusual Items $115.2M $35.8M $83.9M $35.9M $97.3M
Earnings of Discontinued Ops. -$3.2M -- -- -- --
Income Tax Expense $13M $7.1M $21.8M $8.9M $22.8M
Net Income to Company $102.3M $28.7M $62.1M $26.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102.3M $28.7M $62.1M $26.9M $74.5M
 
Basic EPS (Cont. Ops) $3.07 $0.79 $1.86 $0.74 $2.05
Diluted EPS (Cont. Ops) $2.92 $0.77 $1.79 $0.71 $1.98
Weighted Average Basic Share $32.6M $32.4M $31.4M $31.3M $34.2M
Weighted Average Diluted Share $34.3M $33.1M $32.5M $32.6M $35.4M
 
EBITDA -- -- -- -- --
EBIT $135.6M $170.4M $257.3M $197.9M $248.1M
 
Revenue (Reported) $230.4M $269.4M $365M $328.3M $387.7M
Operating Income (Reported) $115.2M $28.3M $83.9M $35.9M $97.3M
Operating Income (Adjusted) $135.6M $170.4M $257.3M $197.9M $248.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $855.6M $909.4M $1.4B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.1M -$23.2M -$574K -$27M --
Operating Expenses -$444.5M -$285.1M -$357.9M -$224.4M -$288.4M
Operating Income $444.5M $285.1M $357.9M $224.4M $288.4M
 
Net Interest Expenses $33.2M $34M $97.2M $70.1M $70M
EBT. Incl. Unusual Items $441.2M $291.3M $330.7M $224.4M $288.4M
Earnings of Discontinued Ops. -$79.2M -- -- -- --
Income Tax Expense $86.9M $63.3M $80.6M $42.9M $64.3M
Net Income to Company $354.3M $228M $250.1M $181.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $354.3M $228M $250.1M $181.5M $224.1M
 
Basic EPS (Cont. Ops) $10.50 $6.68 $7.49 $5.28 $6.40
Diluted EPS (Cont. Ops) $10.06 $6.49 $7.32 $5.08 $6.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $537M $553M $1B $897.8M $897.5M
 
Revenue (Reported) $855.6M $909.4M $1.4B $1.4B $1.5B
Operating Income (Reported) $444.5M $285.1M $357.9M $224.4M $288.4M
Operating Income (Adjusted) $537M $553M $1B $897.8M $897.5M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $909.4M $1.4B $1.4B $1.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$23.2M -$574K -$27M -$53.1M --
Operating Expenses -$285.1M -$357.9M -$224.4M -$288.4M --
Operating Income $285.1M $357.9M $224.4M $288.4M --
 
Net Interest Expenses $34M $97.2M $70.1M $70M --
EBT. Incl. Unusual Items $291.3M $330.7M $224.4M $288.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.3M $80.6M $42.9M $64.3M --
Net Income to Company $228M $250.1M $181.5M $73.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $228M $250.1M $181.5M $224.1M --
 
Basic EPS (Cont. Ops) $6.68 $7.49 $5.28 $6.40 --
Diluted EPS (Cont. Ops) $6.49 $7.32 $5.08 $6.20 --
Weighted Average Basic Share $130.5M $125.7M $126M $129.5M --
Weighted Average Diluted Share $134.2M $128.6M $130.9M $133.7M --
 
EBITDA $120.9M $242.2M $245M $175M --
EBIT $553M $1B $897.8M $897.5M --
 
Revenue (Reported) $909.4M $1.4B $1.4B $1.5B --
Operating Income (Reported) $285.1M $357.9M $224.4M $288.4M --
Operating Income (Adjusted) $553M $1B $897.8M $897.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $35.2M $58M $45.2M $56.8M $62.1M
Short Term Investments $3.8B $3B $2.4B $2B --
Accounts Receivable, Net $92.2M $123.4M $114.8M $108.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $610.4M $579.2M $4B $3.9B $4.5B
 
Property Plant And Equipment $21.6M $25.2M $23M $42M $16.7M
Long-Term Investments $590.9M $842.9M $4.3B $4B $4.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $19.6B $20.9B $21.3B $22.4B $24.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $700M $300M -- $100M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.2B $15.7B $12.5B $12.4B $15.8B
 
Long-Term Debt $314.9M $819.2M $1.5B $1.1B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $18.3B $19.5B $19.7B $20.6B $22.8B
 
Common Stock $34.7M $35M $35.5M $35.8M $36.2M
Other Common Equity Adj -$5M -$163.1M -$136.6M -$96.6M --
Common Equity $1.2B $1.3B $1.5B $1.7B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.6B $1.8B $2.1B
 
Total Liabilities and Equity $19.6B $20.9B $21.3B $22.4B $24.9B
Cash and Short Terms $4.3B $3.4B $6.3B $5.8B --
Total Debt $414.6M $819.2M $1.5B $1.3B $1.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $35.2M $58M $45.2M $56.8M $62.1M
Short Term Investments $3.8B $3B $2.4B $2B --
Accounts Receivable, Net $92.2M $123.4M $114.8M $108.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $610.4M $579.2M $4B $3.9B $4.5B
 
Property Plant And Equipment $21.6M $25.2M $23M $42M $16.7M
Long-Term Investments $590.9M $842.9M $4.3B $4B $4.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $19.6B $20.9B $21.3B $22.4B $24.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $700M $300M -- $100M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.2B $15.7B $12.5B $12.4B $15.8B
 
Long-Term Debt $314.9M $819.2M $1.5B $1.1B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $18.3B $19.5B $19.7B $20.6B $22.8B
 
Common Stock $34.7M $35M $35.5M $35.8M $36.2M
Other Common Equity Adj -$5M -$163.1M -$136.6M -$96.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.6B $1.8B $2.1B
 
Total Liabilities and Equity $19.6B $20.9B $21.3B $22.4B $24.9B
Cash and Short Terms $4.3B $3.4B $6.3B $5.8B --
Total Debt $414.6M $819.2M $1.5B $1.3B $1.7B
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $102.3M $28.7M $62.1M $26.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.7M $3.4M $2.5M $3.7M --
Change in Accounts Receivable $1.1M -$20.5M $22.7M -$43.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $21M -$277.1M -$118.4M $133.4M --
 
Capital Expenditures $195K $3.5M $69K $499K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$213.3M $1.2B -$261.1M --
 
Dividends Paid (Ex Special Dividend) $2M $3M $3.8M $3.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$340M -$75M --
Repurchase of Common Stock $27.7M $5.3M -- $1M --
Other Financing Activities -$1.4M -$815K -$4K -$302K --
Cash From Financing $566.9M $560.5M -$615.8M $825.6M --
 
Beginning Cash (CF) $1.1B $404.5M $3.4B $3.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$534M $51.3M $426.4M $697.9M --
Ending Cash (CF) $518M $455.8M $3.8B $3.8B --
 
Levered Free Cash Flow $20.8M -$280.5M -$118.4M $132.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $354.3M $228M $250.1M $181.5M --
Depreciation & Amoritzation $21.7M $27.2M $31.8M $33.6M --
Stock-Based Compensation $13.9M $14.2M $12.6M $14.4M --
Change in Accounts Receivable $46.7M -$3.6M $23.6M -$100M --
Change in Inventories -- -- -- -- --
Cash From Operations $295.5M -$20.8M $124.7M $145.1M --
 
Capital Expenditures $47.1M $4M $590K $1.5M $11.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.3B $3.2B -$1B --
 
Dividends Paid (Ex Special Dividend) $10.8M $9.3M $14.6M $15.1M --
Special Dividend Paid
Long-Term Debt Issued -- $500M $2.6B $155M --
Long-Term Debt Repaid -- -$100M -$1.9B -$350M --
Repurchase of Common Stock $110.2M $33.2M $39.8M $19.2M --
Other Financing Activities $21.2M -$5.1M -$2.4M -$5.5M --
Cash From Financing $728M $1.3B $108.1M $800.6M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$175.3M -$62.2M $3.4B -$60.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $248.5M -$24.9M $124.1M $143.6M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $228M $250.1M $181.5M $73.9M --
Depreciation & Amoritzation $6.1M $8.8M $8.2M $27.3M --
Stock-Based Compensation $14.2M $12.6M $14.4M $13.1M --
Change in Accounts Receivable -$3.6M $23.6M -$100M $3.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -$20.8M $124.7M $145.1M $373.2M --
 
Capital Expenditures $4M $590K $1.5M $11.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B $3.2B -$1B -$1.6B --
 
Dividends Paid (Ex Special Dividend) $9.3M $14.6M $15.1M $8.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500M $2.6B $155M $160M --
Long-Term Debt Repaid -$100M -$1.9B -$350M -$100M --
Repurchase of Common Stock $33.2M $39.8M $19.2M $63.1M --
Other Financing Activities -$5.1M -$2.4M -$5.5M -$12.3M --
Cash From Financing $1.3B $108.1M $800.6M $1.7B --
 
Beginning Cash (CF) $1.4B $9.1B $13.7B $7.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$62.2M $3.4B -$60.4M $399.7M --
Ending Cash (CF) $1.4B $12.5B $13.6B $6.9B --
 
Levered Free Cash Flow -$24.9M $124.1M $143.6M $361.9M --

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: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock