Financhill
Sell
28

CURB Quote, Financials, Valuation and Earnings

Last price:
$25.35
Seasonality move :
2.92%
Day range:
$24.98 - $25.54
52-week range:
$20.91 - $26.03
Dividend yield:
2.52%
P/E ratio:
67.95x
P/S ratio:
14.51x
P/B ratio:
1.40x
Volume:
2.5M
Avg. volume:
810.8K
1-year change:
2.92%
Market cap:
$2.7B
Revenue:
$184M
EPS (TTM):
$0.37
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $52.3M $73.3M $94.1M $121.4M $184M
Revenue Growth (YoY) -- 39.79% 28.26% 29.01% 51.65%
 
Cost of Revenues $10.8M $42M $53.9M $69.5M $118.4M
Gross Profit $41.5M $31.3M $40.2M $51.8M $65.7M
Gross Profit Margin 79.4% 42.73% 42.69% 42.72% 35.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3M -- -- -- --
Other Inc / (Exp) -$7K -$10K -$2M -$30.6M --
Operating Expenses $18.3M $4M $5.6M $17.9M $35.1M
Operating Income $23.2M $27.4M $34.5M $33.9M $30.6M
 
Net Interest Expenses $2.1M $1.6M $1.5M $901K $12.1M
EBT. Incl. Unusual Items $21.1M $25.7M $31M $10.3M $40.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $4K $307K
Net Income to Company $21.1M $25.7M $31M $10.3M $39.9M
 
Minority Interest in Earnings -$427K -- -- $11K $52K
Net Income to Common Excl Extra Items $20.7M $25.7M $31M $10M $39.3M
 
Basic EPS (Cont. Ops) $0.20 $0.25 $0.30 $0.10 $0.37
Diluted EPS (Cont. Ops) $0.20 $0.25 $0.30 $0.10 $0.37
Weighted Average Basic Share $104.8M $104.8M $104.8M $104.9M $105M
Weighted Average Diluted Share $104.8M $104.8M $104.8M $105.2M $105.3M
 
EBITDA $38.2M $54M $66.5M $75.8M $103M
EBIT $23.2M $27.4M $34.5M $33.9M $30.6M
 
Revenue (Reported) $52.3M $73.3M $94.1M $121.4M $184M
Operating Income (Reported) $23.2M $27.4M $34.5M $33.9M $30.6M
Operating Income (Adjusted) $23.2M $27.4M $34.5M $33.9M $30.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- $25.5M $34.9M $54.5M
Revenue Growth (YoY) -- -- -- 37.11% 56.23%
 
Cost of Revenues -- -- $5.6M $21M $34.6M
Gross Profit -- -- $19.9M $13.9M $19.9M
Gross Profit Margin -- -- 78.19% 39.94% 36.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $1.8M -- --
Other Inc / (Exp) -- -- -$1.3M $319K --
Operating Expenses -- -- $10.6M $10.1M $9.9M
Operating Income -- -- $9.3M $3.8M $10M
 
Net Interest Expenses -- -- $354K $485K $5.8M
EBT. Incl. Unusual Items -- -- $7.6M $11.5M $9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $4K $86K
Net Income to Company -- -- -- $11.5M $9.6M
 
Minority Interest in Earnings -- -- -- $11K $14K
Net Income to Common Excl Extra Items -- -- $7.6M $11.5M $9.4M
 
Basic EPS (Cont. Ops) -- -- $0.07 $0.11 $0.09
Diluted EPS (Cont. Ops) -- -- $0.07 $0.11 $0.09
Weighted Average Basic Share -- -- $104.8M $104.9M $105M
Weighted Average Diluted Share -- -- $104.8M $105.2M $105.4M
 
EBITDA -- -- $16.8M $16M $32.1M
EBIT -- -- $8M $3.8M $10M
 
Revenue (Reported) -- -- $25.5M $34.9M $54.5M
Operating Income (Reported) -- -- $9.3M $3.8M $10M
Operating Income (Adjusted) -- -- $8M $3.8M $10M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- $93.7M $121.4M $184M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $69.5M $118.4M
Gross Profit -- -- -- $51.8M $65.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$1.3M -$30.6M --
Operating Expenses -- -- -- $17.9M $35.1M
Operating Income -- -- -- $33.9M $30.6M
 
Net Interest Expenses -- -- $742K $901K $12.1M
EBT. Incl. Unusual Items -- -- -- $10.3M $40.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $4K $307K
Net Income to Company -- -- -- $10.3M $39.9M
 
Minority Interest in Earnings -- -- -- $11K $52K
Net Income to Common Excl Extra Items -- -- -- $10.3M $39.3M
 
Basic EPS (Cont. Ops) -- -- -- $0.10 $0.37
Diluted EPS (Cont. Ops) -- -- -- $0.10 $0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $75.8M $103M
EBIT -- -- -- $33.9M $30.6M
 
Revenue (Reported) -- -- $93.7M $121.4M $184M
Operating Income (Reported) -- -- -- $33.9M $30.6M
Operating Income (Adjusted) -- -- -- $33.9M $30.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue -- $49.7M $121.4M $184M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $11.5M $69.5M $118.4M --
Gross Profit -- $38.2M $51.8M $65.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.9M -- -- --
Other Inc / (Exp) -- -$1.3M -$30.6M $595K --
Operating Expenses -- $19.7M $17.9M $35.1M --
Operating Income -- $18.5M $33.9M $30.6M --
 
Net Interest Expenses -- $742K $901K $12.1M --
EBT. Incl. Unusual Items -- $16.4M $10.3M $40.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $4K $307K --
Net Income to Company -- $23.4M $10.3M $39.9M --
 
Minority Interest in Earnings -- -- $11K $52K --
Net Income to Common Excl Extra Items -- $16.4M $10.3M $39.3M --
 
Basic EPS (Cont. Ops) -- $0.16 $0.10 $0.37 --
Diluted EPS (Cont. Ops) -- $0.16 $0.10 $0.37 --
Weighted Average Basic Share -- $209.6M $419.3M $419.9M --
Weighted Average Diluted Share -- $209.6M $419.7M $421.1M --
 
EBITDA -- $33.9M $75.8M $103M --
EBIT -- $17.1M $33.9M $30.6M --
 
Revenue (Reported) -- $49.7M $121.4M $184M --
Operating Income (Reported) -- $18.5M $33.9M $30.6M --
Operating Income (Adjusted) -- $17.1M $33.9M $30.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents -- $590K $721K $626.4M $289.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $9.1M $11.5M $15.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- $415K $4.8M --
Other Current Assets -- -- -- -- --
Total Current Assets -- $9.7M $12.2M $676.1M $333.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- $1.2M --
Goodwill -- -- -- -- --
Other Intangibles -- $27M $34.3M $82.7M --
Other Long-Term Assets -- $280K -- $1.3M --
Total Assets -- $758M $921.6M $2B $2.5B
 
Accounts Payable -- $12.4M $12M $23.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $12.4M $12M $26.7M $20.9M
 
Long-Term Debt -- $53.8M $47M $40.1M $489.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $66.2M $59M $90.5M $556.3M
 
Common Stock -- -- -- $1.1M $1.1M
Other Common Equity Adj -- -- -- $1.2M --
Common Equity -- $691.8M $862.6M $1.9B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $773K $4.3M
Total Equity -- $691.8M $862.6M $1.9B $1.9B
 
Total Liabilities and Equity -- $758M $921.6M $2B $2.5B
Cash and Short Terms -- $590K $721K $626.4M $289.6M
Total Debt -- $53.8M $47M $40.1M $489.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents -- -- $566K $626.4M $289.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $11.5M $15.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- $415K $4.8M --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $12.7M $676.1M $333.5M
 
Property Plant And Equipment -- -- $874.6M -- --
Long-Term Investments -- -- -- $1.2M --
Goodwill -- -- -- -- --
Other Intangibles -- -- $34.3M $82.7M --
Other Long-Term Assets -- -- $415K $1.3M --
Total Assets -- -- $921.6M $2B $2.5B
 
Accounts Payable -- -- $12M $23.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $12M $26.7M $20.9M
 
Long-Term Debt -- -- $25.8M $40.1M $489.9M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $59M $90.5M $556.3M
 
Common Stock -- -- -- $1.1M $1.1M
Other Common Equity Adj -- -- -- $1.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $773K $4.3M
Total Equity -- -- $862.6M $1.9B $1.9B
 
Total Liabilities and Equity -- -- $921.6M $2B $2.5B
Cash and Short Terms -- -- $566K $626.4M $289.6M
Total Debt -- -- $25.8M $40.1M $489.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $21.1M $25.7M $31M $10.3M $39.9M
Depreciation & Amoritzation $15M $26.6M $32M $41.9M $72.4M
Stock-Based Compensation -- -- -- $3.8M $12.9M
Change in Accounts Receivable $608K -$1.8M -$2.7M -$859K -$5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $36.2M $49.9M $59.2M $54.3M $124.6M
 
Capital Expenditures -- $18.9M $23.2M $17.8M $17.4M
Cash Acquisitions -- $411K -- -- --
Cash From Investing -$78.1M -$323.9M -$186M -$437.4M -$803.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $77.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15.3M -$3.8M -$12.9M -$25.7M --
Repurchase of Common Stock -- -- -- $23K --
Other Financing Activities $56.4M $277.1M $139.8M $1B --
Cash From Financing $41.1M $273.7M $126.9M $1B $341.8M
 
Beginning Cash (CF) $1.6M $590K $721K $626.4M $289.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$788K -$245K $131K $625.7M -$336.9M
Ending Cash (CF) $835K $345K $852K $1.3B -$47.3M
 
Levered Free Cash Flow $36.2M $31M $36.1M $36.5M $107.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- $11.5M $9.6M
Depreciation & Amoritzation -- -- -- $12.2M $22.1M
Stock-Based Compensation -- -- -- -- $3.2M
Change in Accounts Receivable -- -- -- $268K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $29M $25.9M
 
Capital Expenditures -- -- -- -$678K $7.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$202.7M -$175M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $17M
Special Dividend Paid -- -- -- $55.6K $30K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $23K --
Other Financing Activities -- -- -- $797.6M --
Cash From Financing -- -- -- $797.6M $8.5M
 
Beginning Cash (CF) -- -- -- $626.4M $289.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $623.9M -$140.6M
Ending Cash (CF) -- -- -- $1.3B $149M
 
Levered Free Cash Flow -- -- -- $29.7M $18.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- $10.3M $39.9M
Depreciation & Amoritzation -- -- -- $41.9M $72.4M
Stock-Based Compensation -- -- -- $3.8M $12.9M
Change in Accounts Receivable -- -- -- -$859K -$5.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $59.2M $54.3M $124.6M
 
Capital Expenditures -- -- -- $17.8M $17.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$437.4M -$803.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $77.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$25.7M --
Repurchase of Common Stock -- -- -- $23K --
Other Financing Activities -- -- -- $1B --
Cash From Financing -- -- -- $1B $341.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $625.7M -$336.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $36.5M $107.2M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- $23.4M $10.3M $39.9M --
Depreciation & Amoritzation -- $23.2M $41.9M $72.4M --
Stock-Based Compensation -- -- -- $12.9M --
Change in Accounts Receivable -- -$1.5M -$859K -$5.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -- $49M $54.3M $124.6M --
 
Capital Expenditures -- -- $17.8M $17.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$119.1M -$437.4M -$803.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $77.4M --
Special Dividend Paid -- -- $55.6K $30K --
Long-Term Debt Issued -- -- -- $100M --
Long-Term Debt Repaid -- -$635K -$25.7M -- --
Repurchase of Common Stock -- -- $23K -- --
Other Financing Activities -- $71.3M $1B -$4.1M --
Cash From Financing -- $70.6M $1B $341.8M --
 
Beginning Cash (CF) -- $590K $631.2M $1.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $486K $625.7M -$336.9M --
Ending Cash (CF) -- $1.1M $1.3B $1.4B --
 
Levered Free Cash Flow -- $49M $36.5M $107.2M --

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
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is down 39.93% over the past day.

Buy
67
CGNX alert for Feb 13

Cognex Corp. [CGNX] is up 36.39% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is up 35.78% over the past day.

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

Show me the best stock