Financhill
Sell
39

CVEO Quote, Financials, Valuation and Earnings

Last price:
$23.04
Seasonality move :
2.25%
Day range:
$22.47 - $23.11
52-week range:
$21.15 - $28.92
Dividend yield:
4.34%
P/E ratio:
16.56x
P/S ratio:
0.48x
P/B ratio:
1.12x
Volume:
81K
Avg. volume:
63.1K
1-year change:
1.45%
Market cap:
$317M
Revenue:
$700.8M
EPS (TTM):
$1.39
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $527.6M $529.7M $594.5M $697.1M $700.8M
Revenue Growth (YoY) 13.04% 0.41% 12.22% 17.26% 0.54%
 
Cost of Revenues $366.8M $382.1M $436.5M $517.1M $530.3M
Gross Profit $160.7M $147.6M $158M $180M $170.5M
Gross Profit Margin 30.47% 27.87% 26.58% 25.82% 24.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.6M $53.7M $60.6M $70M $72.6M
Other Inc / (Exp) -$18.9M -$123.7M $4.8M -$572K $31.1M
Operating Expenses $183.6M $150.7M $144M $157.3M $148.2M
Operating Income -$22.9M -$3.1M $14M $22.7M $22.3M
 
Net Interest Expenses $27.3M $16.7M $13M $11.4M $13M
EBT. Incl. Unusual Items -$69.1M -$143.4M $5.9M $10.7M $40.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.7M -$10.6M $3.4M $4.4M $10.6M
Net Income to Company -$58.3M -$132.8M $2.5M $6.3M $29.7M
 
Minority Interest in Earnings -$157K -$1.5M -$1.1M -$2.3M $427K
Net Income to Common Excl Extra Items -$58.5M -$134.3M $1.4M $4M $30.2M
 
Basic EPS (Cont. Ops) -$4.33 -$9.64 -$0.04 -$0.21 $2.02
Diluted EPS (Cont. Ops) -$4.33 -$9.64 -$0.04 -$0.21 $2.01
Weighted Average Basic Share $13.9M $14.1M $14.2M $14M $14.9M
Weighted Average Diluted Share $13.9M $14.1M $14.2M $14M $15M
 
EBITDA $82.1M -$30.2M $101.9M $109.4M $128.7M
EBIT -$41.7M -$126.7M $18.8M $22.2M $53.5M
 
Revenue (Reported) $527.6M $529.7M $594.5M $697.1M $700.8M
Operating Income (Reported) -$22.9M -$3.1M $14M $22.7M $22.3M
Operating Income (Adjusted) -$41.7M -$126.7M $18.8M $22.2M $53.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $142.9M $155.1M $184.2M $183.6M $176.3M
Revenue Growth (YoY) -3.58% 8.54% 18.81% -0.36% -3.94%
 
Cost of Revenues $97.4M $111.4M $133.5M $130.3M $138.5M
Gross Profit $45.4M $43.6M $50.7M $53.3M $37.8M
Gross Profit Margin 31.8% 28.14% 27.54% 29.02% 21.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.5M $17.3M $17.7M $20.2M $19.6M
Other Inc / (Exp) $4.2M -$52K $2.2M -$4.7M $33K
Operating Expenses $38.3M $37.6M $39.9M $37.2M $37.6M
Operating Income $7.1M $6M $10.8M $16M $215K
 
Net Interest Expenses $3.6M $3.2M $3M $3.3M $1.7M
EBT. Incl. Unusual Items $7.6M $2.8M $10M $8M -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $180K $1.8M $3.7M -$1.2M $3.9M
Net Income to Company $7.4M $1M $6.3M $9.2M -$5.3M
 
Minority Interest in Earnings -$434K -$478K -$546K -$201K $198K
Net Income to Common Excl Extra Items $7M $544K $5.7M $9M -$5.1M
 
Basic EPS (Cont. Ops) $0.39 $0.00 $0.32 $0.61 -$0.36
Diluted EPS (Cont. Ops) $0.39 $0.00 $0.32 $0.61 -$0.36
Weighted Average Basic Share $14.2M $14.3M $13.9M $14.8M $14.3M
Weighted Average Diluted Share $14.2M $14.4M $14.1M $14.9M $14.3M
 
EBITDA $36.1M $26.2M $35.6M $28.3M $17.7M
EBIT $11.2M $6M $13M $11.4M $298K
 
Revenue (Reported) $142.9M $155.1M $184.2M $183.6M $176.3M
Operating Income (Reported) $7.1M $6M $10.8M $16M $215K
Operating Income (Adjusted) $11.2M $6M $13M $11.4M $298K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $545M $568M $694.7M $692.2M $702M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $386.3M $417.5M $506.6M $522.9M $544.9M
Gross Profit $158.7M $150.6M $188M $169.3M $157.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.5M $61M $65M $72.3M $75.4M
Other Inc / (Exp) -$147.5M $1.3M $11.4M -$6.7M $31.9M
Operating Expenses $159.8M $147.8M $151M $153.5M $143.7M
Operating Income -$1.1M $2.8M $37.1M $15.8M $13.4M
 
Net Interest Expenses $19.8M $13.5M $11.1M $13.9M $8.6M
EBT. Incl. Unusual Items -$168.3M -$9.4M $37.4M -$4.8M $36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.3M $228K $8.1M $208K $16.9M
Net Income to Company -$163.1M -$9.6M $29.3M -$5M $19.7M
 
Minority Interest in Earnings -$1M -$1.1M -$2.3M -$574K $1.4M
Net Income to Common Excl Extra Items -$164.1M -$10.7M $27M -$5.6M $21M
 
Basic EPS (Cont. Ops) -$11.95 -$0.89 $1.52 -$0.82 $1.40
Diluted EPS (Cont. Ops) -$11.95 -$0.89 $1.50 -$0.82 $1.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$45.2M $91.1M $134.5M $89.9M $112.6M
EBIT -$148.5M $4.1M $48.5M $9.2M $45.4M
 
Revenue (Reported) $545M $568M $694.7M $692.2M $702M
Operating Income (Reported) -$1.1M $2.8M $37.1M $15.8M $13.4M
Operating Income (Adjusted) -$148.5M $4.1M $48.5M $9.2M $45.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $396.4M $434.7M $534.9M $530M $531.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $283.9M $319.2M $389.4M $395.2M $409.8M
Gross Profit $112.5M $115.4M $145.5M $134.8M $121.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.9M $46.2M $50.6M $52.9M $55.7M
Other Inc / (Exp) -$127.3M -$2.3M $4.3M -$1.8M -$1M
Operating Expenses $112.2M $109.3M $116.2M $112.5M $108M
Operating Income $300K $6.2M $29.3M $22.3M $13.4M
 
Net Interest Expenses $13.1M $9.9M $8.1M $10.5M $6.1M
EBT. Incl. Unusual Items -$140.1M -$6M $25.5M $10M $6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.5M $2.4M $7.1M $2.9M $9.2M
Net Income to Company -$131.6M -$8.4M $18.4M $7.1M -$3M
 
Minority Interest in Earnings -$914K -$534K -$1.7M $53K $1M
Net Income to Common Excl Extra Items -$132.5M -$8.9M $16.7M $7.1M -$2M
 
Basic EPS (Cont. Ops) -$9.67 -$0.73 $0.93 $0.49 -$0.14
Diluted EPS (Cont. Ops) -$9.67 -$0.73 $0.92 $0.49 -$0.15
Weighted Average Basic Share $42.4M $42.8M $42.2M $44.9M $43.5M
Weighted Average Diluted Share $42.4M $42.9M $42.6M $45M $43.5M
 
EBITDA -$54.4M $66.8M $99.4M $79.9M $63.8M
EBIT -$127M $3.9M $33.6M $20.6M $12.5M
 
Revenue (Reported) $396.4M $434.7M $534.9M $530M $531.2M
Operating Income (Reported) $300K $6.2M $29.3M $22.3M $13.4M
Operating Income (Adjusted) -$127M $3.9M $33.6M $20.6M $12.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.3M $6.2M $6.3M $8M $3.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $76.4M $66.1M $75.7M $65.6M $93.5M
Inventory $5.9M $6.2M $6.5M $6.9M $7M
Prepaid Expenses $7.2M $7M $6.9M $7.2M $8.4M
Other Current Assets $7.9M $6.2M $10.9M $3.1M $7.4M
Total Current Assets $131.4M $119.2M $157.2M $153.5M $175.2M
 
Property Plant And Equipment $615.2M $509.5M $408.3M $317.6M $282.8M
Long-Term Investments -- -- -- -- --
Goodwill $110.2M $8.7M $8.2M $7.7M $7.7M
Other Intangibles $111.8M $99.7M $93.6M $81.7M $78M
Other Long-Term Assets $1.3M $3.6M $5.4M $5.6M $4.3M
Total Assets $969.9M $740.9M $672.7M $566.2M $548.1M
 
Accounts Payable $37M $42.1M $49.3M $51.1M $58.7M
Accrued Expenses $1.4M $1.8M $1.7M $2M $2.7M
Current Portion Of Long-Term Debt $35.1M $34.6M $30.6M $28.4M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $8.7M $5.8M $4.8M $8.3M $6.3M
Total Current Liabilities $110M $116.8M $136.9M $128.3M $114.2M
 
Long-Term Debt $321.8M $214M $142.6M $102.5M $65.6M
Capital Leases -- -- -- -- --
Total Liabilities $479.1M $365.5M $309.6M $262.5M $225M
 
Common Stock $58.1M $60M $61.9M -- --
Other Common Equity Adj -$363.2M -$349M -$361.9M -$385.2M -$380.7M
Common Equity $432M $314.7M $299.6M $300.1M $320.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $662K $672K $1.6M $3.6M $2.9M
Total Equity $490.8M $375.4M $363.1M $303.7M $323M
 
Total Liabilities and Equity $969.9M $740.9M $672.7M $566.2M $548.1M
Cash and Short Terms $3.3M $6.2M $6.3M $8M $3.3M
Total Debt $356.9M $248.6M $173.2M $131M $65.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $6.9M $4.9M $8.4M $7.8M $17.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $68.8M $72.6M $69.8M $87.6M $80M
Inventory $5.8M $6.1M $7M $6.3M $8.8M
Prepaid Expenses $9.4M $10.8M $9.5M $11.2M $10.9M
Other Current Assets $7.7M $12.6M $3.9M $3.3M $1.2M
Total Current Assets $122.6M $158M $164.7M $190.6M $145.5M
 
Property Plant And Equipment $501.8M $419.2M $324M $276.3M $244.8M
Long-Term Investments -- -- -- -- --
Goodwill $8.1M $8.1M $7.3M $7.3M $7.8M
Other Intangibles $98.9M $94.7M $82M $77.5M $72.4M
Other Long-Term Assets $1.6M $4M $5.3M $4.8M $7M
Total Assets $732.9M $684M $583.3M $556.6M $477.6M
 
Accounts Payable $37.1M $45.2M $46.2M $53.1M $48.5M
Accrued Expenses $1.8M $2.2M $2M $17.8M $2.7M
Current Portion Of Long-Term Debt -- -- $28M $7.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.4M $5.7M $8.9M $9.3M $5M
Total Current Liabilities $106.9M $136.9M $117.7M $125.3M $106.8M
 
Long-Term Debt $236.9M $162.7M $96.7M $95.9M $50.1M
Capital Leases -- -- -- -- --
Total Liabilities $379.3M $331.3M $247.1M $262.6M $193.7M
 
Common Stock $59.5M $61.5M $63.4M -- --
Other Common Equity Adj -$371.2M -$364.4M -$394.4M -$392.1M -$382M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $636K $1M $2.9M $3.2M $1.8M
Total Equity $353.6M $352.8M $336.2M $294M $283.9M
 
Total Liabilities and Equity $732.9M $684M $583.3M $556.6M $477.6M
Cash and Short Terms $6.9M $4.9M $8.4M $7.8M $17.9M
Total Debt $269.9M $193.2M $124.7M $103M $50.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$58.3M -$132.8M $2.5M $6.3M $29.7M
Depreciation & Amoritzation $123.8M $96.5M $83.1M $87.2M $75.1M
Stock-Based Compensation $10.1M $6.1M $4.1M $3.8M $4.5M
Change in Accounts Receivable -$20.5M $13.7M -$28.1M -$14.4M -$22.3M
Change in Inventories -$87K $171K -$526K -$1.8M $5K
Cash From Operations $74.5M $117.4M $88.5M $91.8M $96.6M
 
Capital Expenditures $29.8M $10.1M $15.6M $25.4M $31.6M
Cash Acquisitions -$16.4M -- -- -- --
Cash From Investing -$38.6M -$1.8M -$706K -$8.9M -$14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$7.4M
Special Dividend Paid
Long-Term Debt Issued $381.6M $377.6M $398M $289.7M $210.6M
Long-Term Debt Repaid -$420M -$487.8M -$474.3M -$323.5M -$278.3M
Repurchase of Common Stock -- -- -$4.6M -$44.8M -$11.6M
Other Financing Activities -$6.2M -$4M -$5.5M -$1.1M --
Cash From Financing -$44.6M -$114.2M -$86.5M -$79.7M -$86.8M
 
Beginning Cash (CF) $12.4M $3.3M $6.2M $6.3M $8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.7M $1.4M $1.3M $3.2M -$4.8M
Ending Cash (CF) $3.3M $6.2M $6.3M $8M $3.3M
 
Levered Free Cash Flow $44.7M $107.3M $73M $66.4M $64.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.4M $1M $6.3M $9.2M -$5.3M
Depreciation & Amoritzation $24.8M $20.3M $22.6M $16.9M $17.4M
Stock-Based Compensation $1.3M $1M $887K $1.3M $721K
Change in Accounts Receivable -$4.9M $3.1M $4M -$17.7M $20.5M
Change in Inventories $2.1M $637K -$377K $717K -$165K
Cash From Operations $35.4M $33.9M $38.7M $36.8M $35.7M
 
Capital Expenditures $2.4M $3.1M $8.8M $9.5M $7.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$958K -$2.6M -$146K -$5.1M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$3.7M -$3.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $202.3M $249.6M $49.2M $58.2M $112.8M
Long-Term Debt Repaid -$235.7M -$274.8M -$68.8M -$88.3M -$106.2M
Repurchase of Common Stock -- -$445K -$13.7M -$1.3M -$14.2M
Other Financing Activities -$2.6M -$4.4M -- -- -$3M
Cash From Financing -$36M -$30M -$33.2M -$35.1M -$14.2M
 
Beginning Cash (CF) $7.3M $4.4M $4.8M $11.4M $7.4M
Foreign Exchange Rate Adjustment $1.2M -$780K -$1.8M -$221K -$3.6M
Additions / Reductions -$1.6M $1.3M $5.4M -$3.4M $14.1M
Ending Cash (CF) $6.9M $4.9M $8.4M $7.8M $17.9M
 
Levered Free Cash Flow $33M $30.8M $29.9M $27.4M $28.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$163.1M -$9.6M $29.3M -$5M $19.7M
Depreciation & Amoritzation $103.3M $86.9M $86M $80.7M $67.1M
Stock-Based Compensation $7.3M $4.2M $4.1M $4.2M $3M
Change in Accounts Receivable $15M -$13.2M -$25.8M -$32.7M $50.9M
Change in Inventories $1.3M -$216K -$1.9M $132K -$2.1M
Cash From Operations $121.6M $99.9M $87.7M $86M $114M
 
Capital Expenditures $10.5M $13.5M $23.4M $29.1M $28.9M
Cash Acquisitions $5K -- -- -- --
Cash From Investing -$2.2M -$5.6M -$3.9M -$17.8M -$7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$3.7M -$14.7M
Special Dividend Paid
Long-Term Debt Issued $365.7M $420.6M $235.3M $257.6M $271.3M
Long-Term Debt Repaid -$483.2M -$510.3M -$294.4M -$282.6M -$319.3M
Repurchase of Common Stock -- -$445K -$18.4M -$39.8M -$26.5M
Other Financing Activities -$4M -$5.5M -$1M -- --
Cash From Financing -$121.5M -$95.7M -$78.5M -$68.6M -$93.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M -$1.3M $5.2M -$333K $12.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $111.1M $86.4M $64.3M $56.9M $85.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$131.6M -$8.4M $18.4M $7.1M -$3M
Depreciation & Amoritzation $72.5M $62.9M $65.8M $59.3M $51.3M
Stock-Based Compensation $4.8M $2.9M $2.9M $3.3M $1.9M
Change in Accounts Receivable $5.4M -$21.5M -$19.1M -$37.4M $35.8M
Change in Inventories $194K -$193K -$1.6M $420K -$1.7M
Cash From Operations $80.7M $63.2M $62.4M $56.6M $74M
 
Capital Expenditures $6.2M $9.6M $17.5M $21.2M $18.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.7M -$2.1M -$5.3M -$14.1M -$7.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$3.7M -$11M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $324.6M $367.6M $205M $172.9M $233.6M
Long-Term Debt Repaid -$400.2M -$422.7M -$242.8M -$201.9M -$242.9M
Repurchase of Common Stock -- -$445K -$14.2M -$9.2M -$24.1M
Other Financing Activities -$4M -$5.5M -$1M -- -$4M
Cash From Financing -$79.6M -$61.1M -$53.1M -$42M -$48.3M
 
Beginning Cash (CF) $16.2M $16M $17.5M $31.7M $27.5M
Foreign Exchange Rate Adjustment $865K -$1.3M -$1.9M -$598K -$3.6M
Additions / Reductions $2.7M $48K $4M $461K $18.2M
Ending Cash (CF) $19.8M $14.8M $19.6M $31.6M $42.1M
 
Levered Free Cash Flow $74.4M $53.6M $44.9M $35.4M $55.6M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock