Financhill
Sell
42

CVE Quote, Financials, Valuation and Earnings

Last price:
$16.75
Seasonality move :
-0.07%
Day range:
$16.65 - $16.83
52-week range:
$10.23 - $18.75
Dividend yield:
3.35%
P/E ratio:
13.59x
P/S ratio:
0.86x
P/B ratio:
1.55x
Volume:
3.4M
Avg. volume:
10.3M
1-year change:
13.73%
Market cap:
$31.6B
Revenue:
$39.6B
EPS (TTM):
$1.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.4B $37B $51.4B $38.7B $39.6B
Revenue Growth (YoY) -36.53% 266.2% 38.97% -24.73% 2.43%
 
Cost of Revenues $10.6B $32.4B $42.7B $34.1B $35.5B
Gross Profit -$246.3M $4.6B $8.7B $4.6B $4.1B
Gross Profit Margin -2.37% 12.38% 16.98% 11.8% 10.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $217.9M $677.2M $664.4M $509.7M $579.6M
Other Inc / (Exp) -$26.1M -$917.3M -$677.9M -$32.6M -$347.2M
Operating Expenses $1.7B $677.2M $664.4M $509.7M $579.6M
Operating Income -$2B $3.9B $8.1B $4.1B $3.5B
 
Net Interest Expenses $393.3M $704.3M $494.7M $334.2M $335M
EBT. Incl. Unusual Items -$2.4B $1B $6.7B $3.7B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$635.1M $580.7M $1.8B $689.8M $678.1M
Net Income to Company -$1.8B $468.2M $5B $3B $2.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8B $468.2M $5B $3B $2.3B
 
Basic EPS (Cont. Ops) -$1.45 $0.23 $2.53 $1.59 $1.23
Diluted EPS (Cont. Ops) -$1.45 $0.23 $2.46 $1.57 $1.22
Weighted Average Basic Share $1.2B $2B $2B $1.9B $1.9B
Weighted Average Diluted Share $1.2B $2B $2B $1.9B $1.9B
 
EBITDA $574.7M $7.5B $11.5B $7.6B $7.2B
EBIT -$2B $3.9B $8.1B $4.1B $3.5B
 
Revenue (Reported) $10.4B $37B $51.4B $38.7B $39.6B
Operating Income (Reported) -$2B $3.9B $8.1B $4.1B $3.5B
Operating Income (Adjusted) -$2B $3.9B $8.1B $4.1B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.1B $13.4B $10.9B $10.1B $9.6B
Revenue Growth (YoY) 267.08% 32.71% -18.75% -6.78% -5.44%
 
Cost of Revenues $8.7B $11.7B $8.6B $9.3B $8.4B
Gross Profit $1.3B $1.7B $2.2B $843.1M $1.2B
Gross Profit Margin 13.28% 12.44% 20.48% 8.32% 12.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $125.4M $98M $217.7M $126.1M $159.7M
Other Inc / (Exp) -$308.1M $268.8M -$187M $79.1M --
Operating Expenses $125.4M $98M $217.7M $126.1M $159.7M
Operating Income $1.2B $1.6B $2B $717M $1.1B
 
Net Interest Expenses $246.8M $125.6M $38M $82.8M $86.4M
EBT. Incl. Unusual Items $651.5M $1.7B $1.8B $742.7M $935.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $224.6M $493.1M $418.3M $149.6M $8M
Net Income to Company $428M $1.2B $1.4B $606.2M $939.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $437.3M $1.2B $1.4B $601.2M $933.7M
 
Basic EPS (Cont. Ops) $0.21 $0.64 $0.73 $0.32 $0.52
Diluted EPS (Cont. Ops) $0.21 $0.62 $0.73 $0.31 $0.52
Weighted Average Basic Share $2B $1.9B $1.9B $1.8B $1.8B
Weighted Average Diluted Share $2B $2B $1.9B $1.9B $1.8B
 
EBITDA $2.2B $2.4B $2.9B $1.7B $2.1B
EBIT $1.2B $1.6B $2B $717M $1.1B
 
Revenue (Reported) $10.1B $13.4B $10.9B $10.1B $9.6B
Operating Income (Reported) $1.2B $1.6B $2B $717M $1.1B
Operating Income (Adjusted) $1.2B $1.6B $2B $717M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29B $52.2B $39.4B $40.1B $36.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.9B $43.4B $34.3B $35.9B $32.7B
Gross Profit $3B $8.9B $5.1B $4.2B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $521.5M $709.8M $694.6M $488.5M $551.3M
Other Inc / (Exp) -$944.3M -$525.2M -$127.5M $148.4M --
Operating Expenses $521.5M $709.8M $694.6M $488.5M $551.3M
Operating Income $2.5B $8.1B $4.4B $3.7B $2.9B
 
Net Interest Expenses $653.6M $539.8M $350.3M $346.1M $319.7M
EBT. Incl. Unusual Items $870.2M $5.9B $3.8B $3.5B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $226.1M $1.8B $708.3M $825.3M $343.3M
Net Income to Company $634.4M $4.1B $3.1B $2.7B $2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $676M $4.1B $3.1B $2.7B $2.3B
 
Basic EPS (Cont. Ops) $0.29 $2.08 $1.61 $1.46 $1.24
Diluted EPS (Cont. Ops) $0.29 $2.02 $1.58 $1.44 $1.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.8B $11.7B $7.9B $7.4B $6.7B
EBIT $2.5B $8.1B $4.4B $3.7B $2.9B
 
Revenue (Reported) $29B $52.2B $39.4B $40.1B $36.1B
Operating Income (Reported) $2.5B $8.1B $4.4B $3.7B $2.9B
Operating Income (Adjusted) $2.5B $8.1B $4.4B $3.7B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.8B $41.2B $29B $30.5B $27.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.7B $33.7B $25.2B $27.1B $25B
Gross Profit $5.1B $7.5B $3.8B $3.4B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $392.4M $425.8M $458.9M $436.4M $407.6M
Other Inc / (Exp) -$1.1B -$712.4M -$137.8M $44.8M $305.4M
Operating Expenses $2.2B $425.8M $458.9M $436.4M $407.6M
Operating Income $2.9B $7.1B $3.3B $3B $2.4B
 
Net Interest Expenses $622.6M $389.1M $243.5M $255.8M $240.4M
EBT. Incl. Unusual Items $1.2B $6B $3B $2.8B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $374.2M $1.6B $522M $655.7M $316.1M
Net Income to Company $789.5M $4.4B $2.5B $2.2B $2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $793.2M $4.4B $2.5B $2.2B $2.1B
 
Basic EPS (Cont. Ops) $0.38 $2.24 $1.31 $1.17 $1.19
Diluted EPS (Cont. Ops) $0.38 $2.18 $1.29 $1.15 $1.18
Weighted Average Basic Share $6.1B $5.9B $5.7B $5.6B $5.4B
Weighted Average Diluted Share $6.1B $6B $5.8B $5.6B $5.4B
 
EBITDA $4.7B $9.7B $6B $5.8B $5.2B
EBIT $2.1B $7.1B $3.3B $3B $2.4B
 
Revenue (Reported) $26.8B $41.2B $29B $30.5B $27.8B
Operating Income (Reported) $2.9B $7.1B $3.3B $3B $2.4B
Operating Income (Adjusted) $2.1B $7.1B $3.3B $3B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $296.4M $2.3B $3.3B $1.7B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $901.1M $2B $2.2B $2.1B $1.7B
Inventory $854M $3.1B $3.2B $3.1B $3.1B
Prepaid Expenses $94.9M $381.2M $296.2M $182.4M $130.3M
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $9.5B $9.2B $7.4B $7.3B
 
Property Plant And Equipment $21.3B $28.7B $28.3B $29.5B $28.2B
Long-Term Investments $167M $604.8M $552.8M $574.9M $644.6M
Goodwill $1.8B $2.7B $2.2B $2.2B $2B
Other Intangibles $69.8M $61.2M $14M -- $7.7M
Other Long-Term Assets -- $213.3M $217.4M $216.3M $232M
Total Assets $25.7B $43.4B $41.2B $40.9B $39.3B
 
Accounts Payable $476.8M $2B $1.7B $815.3M $698.8M
Accrued Expenses $841.5M $2.3B $2.6B $3B $3.5B
Current Portion Of Long-Term Debt -- -- -- -- $133.8M
Current Portion Of Capital Lease Obligations $144.3M $213.3M $226.9M $225.4M $250.1M
Other Current Liabilities $28.2M $422M $222.5M $123.6M --
Total Current Liabilities $1.8B $5.8B $5.9B $4.7B $5.1B
 
Long-Term Debt $5.8B $11.9B $8.3B $7.2B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $24.7B $20.9B $19.1B $18.6B
 
Common Stock $8.7B $13.5B $12B $12.2B $10.9B
Other Common Equity Adj $607.8M $536.5M $1.1B $910.6M $1.6B
Common Equity $13.1B $18.3B $20B $21.4B $20.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $9.5M $9.6M $10.6M $10.4M
Total Equity $13.1B $18.7B $20.4B $21.8B $20.7B
 
Total Liabilities and Equity $25.7B $43.4B $41.2B $40.9B $39.3B
Cash and Short Terms $296.4M $2.3B $3.3B $1.7B $2.2B
Total Debt $5.9B $12.1B $8.5B $7.4B $7.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.6B $2.5B $933.4M $2.3B $1.4B
Short Term Investments $75.3M -- -- -- --
Accounts Receivable, Net $3.2B $3.1B $3.4B $2B $1.8B
Inventory $2.7B $3.2B $3.6B $3B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.5B $8.9B $7.9B $7.5B $7B
 
Property Plant And Equipment $31.4B $27.5B $28.5B $29.1B $27.2B
Long-Term Investments $659.9M $537.8M $502.2M $473M $414.7M
Goodwill $2.3B $2.1B $2.2B $2.2B --
Other Intangibles $63.5M $51.9M $8.1M -- --
Other Long-Term Assets $241.5M $207.7M $211.9M $501.8M --
Total Assets $42.8B $40.1B $40.3B $40.5B $38.5B
 
Accounts Payable $4.5B $4.5B $4.8B $4.2B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $427.3M -- -- $133.2M --
Current Portion Of Capital Lease Obligations $224.2M $217.2M $231.7M $215.4M --
Other Current Liabilities $307.3M $215M $217M -- --
Total Current Liabilities $5.6B $5.8B $5.3B $4.7B $4.1B
 
Long-Term Debt $12B $8.3B $7.1B $6.9B $7B
Capital Leases -- -- -- -- --
Total Liabilities $23.6B $19.9B $18.9B $18.6B $18.1B
 
Common Stock $13.5B $12B $11.9B $11.6B $10.9B
Other Common Equity Adj $564.5M $1.2B $1.1B $1.2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.7M $8.7M $9.6M $10.4M $10.8M
Total Equity $19.2B $20.2B $21.3B $21.9B $20.4B
 
Total Liabilities and Equity $42.8B $40.1B $40.3B $40.5B $38.5B
Cash and Short Terms $1.6B $2.5B $933.4M $2.3B $1.4B
Total Debt $12.7B $8.5B $7.4B $7.3B $7.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.8B $468.2M $5B $3B $2.3B
Depreciation & Amoritzation -- $3.6B $3.5B $3.6B $3.7B
Stock-Based Compensation -- -- -- -$8.9M -$105.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $203.8M $4.7B $8.8B $5.5B $6.7B
 
Capital Expenditures $641.1M $2B $2.8B $3.2B $3.7B
Cash Acquisitions $28.4M -- $343.4M $381.6M $16.1M
Cash From Investing -$644.1M -$751.4M -$1.8B -$3.9B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$57.5M $167.5M $712.1M $760.2M $1.1B
Special Dividend Paid
Long-Term Debt Issued $989.7M $1.2B -- -- --
Long-Term Debt Repaid -$394.8M -$2.8B -$3.4B -$1.2B -$218.1M
Repurchase of Common Stock -- $211.4M $1.9B $786.1M $1.3B
Other Financing Activities -- -- -$1.5M -$2.2M --
Cash From Financing $624.7M -$2B -$5.9B -$3.2B -$2.6B
 
Beginning Cash (CF) $138.8M $2.3B $3.3B $1.7B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $184.4M $2B $1.3B -$1.7B $632.1M
Ending Cash (CF) $282.1M $4.3B $4.8B -$70M $3B
 
Levered Free Cash Flow -$437.4M $2.7B $5.9B $2.3B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $428M $1.2B $1.4B $606.2M $939.6M
Depreciation & Amoritzation $908.5M $834.5M $933.5M $939.9M $1B
Stock-Based Compensation -- -- $107.2M -$9.8M $54.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $3.1B $2B $1.8B $1.6B
 
Capital Expenditures $490.9M $662.3M $764.2M $991.9M $846.1M
Cash Acquisitions -- $298.6M $23.9M $3M $5.9M
Cash From Investing -$254.9M -$528.3M -$820.9M -$964.3M -$964.9M
 
Dividends Paid (Ex Special Dividend) $33.1M $163.8M $196.8M $249.8M $260.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -$1.9B -$2.2B -$1.1B -$54.5M --
Repurchase of Common Stock -- $504.5M $269.1M $538.1M $684.5M
Other Financing Activities -$1.6M $33.5K -$2.2M -$3.7M --
Cash From Financing -$710.4M -$2.9B -$1.9B -$865.1M -$1.1B
 
Beginning Cash (CF) $1.6B $2.5B $933.4M $2.3B $1.4B
Foreign Exchange Rate Adjustment $45.7M $171.5M $43.2M -$29.9M $30.1M
Additions / Reductions $743.8M -$152.4M -$674.7M -$34.5M -$482.5M
Ending Cash (CF) $2.4B $2.6B $301.9M $2.2B $913.8M
 
Levered Free Cash Flow $1.2B $2.5B $1.3B $832.8M $713.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $634.4M $4.1B $3.1B $2.7B $2.2B
Depreciation & Amoritzation $3.2B $3.5B $3.5B $3.7B $3.8B
Stock-Based Compensation -- -- $67.1M -$180.7M $69.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.2B $8.3B $5.5B $7.4B $5.5B
 
Capital Expenditures $1.6B $2.6B $3.3B $3.5B $3.6B
Cash Acquisitions -- $337.7M $375.8M $24.2M $173.1M
Cash From Investing -$598.8M -$1.2B -$3.8B -$3.6B -$3.9B
 
Dividends Paid (Ex Special Dividend) $106.1M $455.7M $871.4M $1.1B $994.5M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -$2.3B -$3.9B -$1.2B -$206.7M --
Repurchase of Common Stock -- $1.9B $814.6M $1.2B $1.5B
Other Financing Activities -- $56.2K -$2.2M -$5.1M --
Cash From Financing -$1.3B -$6.1B -$3.3B -$2.5B -$2.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $1.2B -$1.7B $1.4B -$889.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $5.7B $2.2B $4B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $789.5M $4.4B $2.5B $2.2B $2.2B
Depreciation & Amoritzation $908.5M $2.6B $2.6B $2.8B $2.9B
Stock-Based Compensation -- -- $67.1M -$104.8M $68.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3B $6.5B $3.3B $5.3B $4.2B
 
Capital Expenditures $1.4B $1.9B $2.3B $2.6B $2.6B
Cash Acquisitions $684M $337.7M $370.6M $13.9M $171.3M
Cash From Investing -$434.1M -$881.7M -$3B -$2.6B -$2.9B
 
Dividends Paid (Ex Special Dividend) -$38.6M $393.8M $562M $882M $767.4M
Special Dividend Paid -- -- -- $99.3K --
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -$2.3B -$3.4B -$1.2B -$160.5M -$136.5M
Repurchase of Common Stock -- $1.7B $529.5M $980.2M $1.3B
Other Financing Activities -$1.6M -$1.5M -$2.2M -$5.1M $164.7M
Cash From Financing -$1.3B -$5.4B -$2.7B -$2B -$2.1B
 
Beginning Cash (CF) $2.6B $8.1B $4.1B $6.4B $5.2B
Foreign Exchange Rate Adjustment $27.8M $197.6M -$11.1M $35.2M -$59.5M
Additions / Reductions $1.3B $493.2M -$2.4B $643M -$865.5M
Ending Cash (CF) $3.9B $8.8B $1.7B $7.1B $4.2B
 
Levered Free Cash Flow $1.6B $4.6B $987.3M $2.7B $1.7B

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