Financhill
Sell
40

CVI Quote, Financials, Valuation and Earnings

Last price:
$34.07
Seasonality move :
10.37%
Day range:
$33.68 - $34.60
52-week range:
$15.10 - $41.67
Dividend yield:
0%
P/E ratio:
20.90x
P/S ratio:
0.47x
P/B ratio:
4.11x
Volume:
818.4K
Avg. volume:
1M
1-year change:
84.81%
Market cap:
$3.4B
Revenue:
$7.6B
EPS (TTM):
$1.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9B $7.2B $10.9B $9.2B $7.6B
Revenue Growth (YoY) -38.25% 84.28% 50.46% -15.13% -17.7%
 
Cost of Revenues $4.2B $7B $9.7B $8B $7.4B
Gross Profit -$254M $253M $1.2B $1.3B $184M
Gross Profit Margin -6.46% 3.49% 10.81% 13.64% 2.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86M $119M $149M $141M $139M
Other Inc / (Exp) $34M $93M -$88M $12M $38M
Operating Expenses $86M $119M $149M $141M $139M
Operating Income -$340M $134M $1B $1.1B $45M
 
Net Interest Expenses $130M $108M $85M $52M $77M
EBT. Incl. Unusual Items -$415M $66M $801M $1.1B $19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95M -$8M $157M $207M -$26M
Net Income to Company -$320M $74M $644M $878M $45M
 
Minority Interest in Earnings -$64M $49M $181M $109M $38M
Net Income to Common Excl Extra Items -$320M $74M $644M $878M $45M
 
Basic EPS (Cont. Ops) -$2.55 $0.25 $4.61 $7.65 $0.07
Diluted EPS (Cont. Ops) -$2.55 $0.25 $4.61 $7.65 $0.07
Weighted Average Basic Share $100.5M $100.5M $100.5M $100.5M $100.5M
Weighted Average Diluted Share $100.5M $100.5M $100.5M $100.5M $100.5M
 
EBITDA -$62M $413M $1.3B $1.4B $343M
EBIT -$340M $134M $1B $1.1B $45M
 
Revenue (Reported) $3.9B $7.2B $10.9B $9.2B $7.6B
Operating Income (Reported) -$340M $134M $1B $1.1B $45M
Operating Income (Adjusted) -$340M $134M $1B $1.1B $45M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.7B $2.5B $1.8B $1.9B
Revenue Growth (YoY) 87.36% 43.34% -6.56% -27.32% 6.06%
 
Cost of Revenues $1.7B $2.6B $1.9B $1.9B $1.4B
Gross Profit $218M $116M $590M -$71M $558M
Gross Profit Margin 11.58% 4.3% 23.39% -3.87% 28.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30M $35M $38M $40M $42M
Other Inc / (Exp) -$2M $2M $3M $3M --
Operating Expenses $30M $35M $38M $40M $42M
Operating Income $188M $81M $552M -$111M $516M
 
Net Interest Expenses $22M $19M $11M $18M $24M
EBT. Incl. Unusual Items $153M $87M $438M -$128M $489M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47M $7M $84M -$6M $88M
Net Income to Company $106M $80M $354M -$123M $401M
 
Minority Interest in Earnings $22M -$13M $1M $2M $27M
Net Income to Common Excl Extra Items $106M $80M $354M -$122M $401M
 
Basic EPS (Cont. Ops) $0.84 $0.93 $3.51 -$1.23 $3.72
Diluted EPS (Cont. Ops) $0.84 $0.93 $3.51 -$1.23 $3.72
Weighted Average Basic Share $100.5M $100.5M $100.5M $100.5M $100.5M
Weighted Average Diluted Share $100.5M $100.5M $100.5M $100.5M $100.5M
 
EBITDA $255M $156M $633M -$36M $627M
EBIT $188M $81M $552M -$111M $516M
 
Revenue (Reported) $1.9B $2.7B $2.5B $1.8B $1.9B
Operating Income (Reported) $188M $81M $552M -$111M $516M
Operating Income (Adjusted) $188M $81M $552M -$111M $516M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.2B $10.3B $9.7B $7.9B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $9.4B $8.2B $7.6B $6.8B
Gross Profit $94M $951M $1.6B $237M $451M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104M $144M $148M $138M $150M
Other Inc / (Exp) $138M -$79M $4M $13M --
Operating Expenses $104M $144M $148M $138M $150M
Operating Income -$10M $807M $1.4B $99M $301M
 
Net Interest Expenses $115M $87M $63M $66M $98M
EBT. Incl. Unusual Items -$53M $597M $1.2B $110M $231M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24M $100M $234M $7M -$15M
Net Income to Company -$30M $497M $953M $102M $246M
 
Minority Interest in Earnings -$1M $159M $163M $33M $81M
Net Income to Common Excl Extra Items -$29M $497M $953M $103M $246M
 
Basic EPS (Cont. Ops) -$0.28 $3.36 $7.86 $0.70 $1.64
Diluted EPS (Cont. Ops) -$0.28 $3.36 $7.86 $0.70 $1.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $265M $1.1B $1.7B $398M $632M
EBIT -$10M $807M $1.4B $99M $301M
 
Revenue (Reported) $6.2B $10.3B $9.7B $7.9B $7.3B
Operating Income (Reported) -$10M $807M $1.4B $99M $301M
Operating Income (Adjusted) -$10M $807M $1.4B $99M $301M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.1B $8.2B $7B $5.7B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $7.3B $5.8B $5.5B $4.9B
Gross Profit $180M $880M $1.3B $149M $416M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85M $111M $109M $104M $115M
Other Inc / (Exp) $89M -$81M $10M $10M $3M
Operating Expenses $85M $111M $109M $104M $115M
Operating Income $95M $769M $1.1B $45M $301M
 
Net Interest Expenses $83M $64M $45M $57M $78M
EBT. Incl. Unusual Items $48M $579M $965M -$9M $203M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M $107M $184M -$15M -$3M
Net Income to Company $49M $472M $781M $5M $206M
 
Minority Interest in Earnings $10M $120M $103M $27M $69M
Net Income to Common Excl Extra Items $49M $472M $781M $6M $206M
 
Basic EPS (Cont. Ops) $0.39 $3.50 $6.75 -$0.21 $1.36
Diluted EPS (Cont. Ops) $0.39 $3.50 $6.75 -$0.21 $1.36
Weighted Average Basic Share $301.5M $301.5M $301.5M $301.5M $301.5M
Weighted Average Diluted Share $301.5M $301.5M $301.5M $301.5M $301.5M
 
EBITDA $300M $984M $1.4B $268M $558M
EBIT $95M $769M $1.1B $45M $301M
 
Revenue (Reported) $5.1B $8.2B $7B $5.7B $5.4B
Operating Income (Reported) $95M $769M $1.1B $45M $301M
Operating Income (Adjusted) $95M $769M $1.1B $45M $301M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $674M $517M $517M $588M $987M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $178M $299M $358M $286M $295M
Inventory $298M $484M $624M $604M $502M
Prepaid Expenses -- -- -- -- $16M
Other Current Assets $259M $76M $101M $649M $24M
Total Current Assets $1.4B $1.4B $1.6B $2.2B $1.8B
 
Property Plant And Equipment $2.3B $2.3B $2.3B $2.3B $2.3B
Long-Term Investments -- -- -- $1M $24M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $336M $264M $279M $307M $263M
Total Assets $4B $3.9B $4.1B $4.8B $4.4B
 
Accounts Payable $282M $409M $497M $530M $538M
Accrued Expenses $271M $579M $787M $431M $428M
Current Portion Of Long-Term Debt $2M -- $6M $606M $12M
Current Portion Of Capital Lease Obligations $20M $19M $15M $14M $16M
Other Current Liabilities $17M $2M $4M -- --
Total Current Liabilities $659M $1.2B $1.4B $1.7B $1.1B
 
Long-Term Debt $1.7B $1.7B $1.6B $1.6B $2B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $3.2B $3.4B $3.8B $3.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $553M $531M $847M $703M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200M $217M $260M $191M $185M
Total Equity $1.2B $770M $791M $1B $888M
 
Total Liabilities and Equity $4B $3.9B $4.1B $4.8B $4.4B
Cash and Short Terms $674M $517M $517M $588M $987M
Total Debt $1.7B $1.7B $1.6B $2.2B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $577M $625M $896M $534M $670M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $240M $320M $316M $281M $253M
Inventory $422M $632M $610M $498M $509M
Prepaid Expenses -- -- -- $25M $23M
Other Current Assets $76M $88M $72M $70M --
Total Current Assets $1.3B $1.7B $1.9B $1.4B $1.5B
 
Property Plant And Equipment $2.3B $2.3B $2.3B $2.2B $2.2B
Long-Term Investments -- -- -- $95M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $277M $281M $307M $306M --
Total Assets $3.9B $4.2B $4.4B $3.9B $4B
 
Accounts Payable $409M $557M $566M $464M $437M
Accrued Expenses $511M $801M $506M $466M --
Current Portion Of Long-Term Debt -- -- -- $8M --
Current Portion Of Capital Lease Obligations $18M $20M $20M $14M --
Other Current Liabilities $3M -- $37M -- --
Total Current Liabilities $1B $1.5B $1.3B $1.1B $755M
 
Long-Term Debt $1.7B $1.6B $1.6B $1.6B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.4B $3.3B $3B $3B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $198M $211M $195M $181M $201M
Total Equity $765M $771M $1.2B $856M $1B
 
Total Liabilities and Equity $3.9B $4.2B $4.4B $3.9B $4B
Cash and Short Terms $577M $625M $896M $534M $670M
Total Debt $1.7B $1.6B $1.6B $1.6B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$320M $74M $644M $878M $45M
Depreciation & Amoritzation $278M $279M $288M $298M $298M
Stock-Based Compensation $4M $46M $71M $34M $15M
Change in Accounts Receivable $31M -$91M -$78M $51M -$9M
Change in Inventories $9M -$182M -$140M $15M $96M
Cash From Operations $90M $396M $967M $948M $404M
 
Capital Expenditures $124M $244M $191M $205M $179M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$423M -$238M -$271M -$239M -$121M
 
Dividends Paid (Ex Special Dividend) $121M $241M $483M $453M $151M
Special Dividend Paid
Long-Term Debt Issued $1B $550M -- $600M $325M
Long-Term Debt Repaid -$500M -$582M -$65M -- -$600M
Repurchase of Common Stock $7M $1M $12M -- --
Other Financing Activities -$17M -$41M -$136M -$187M -$56M
Cash From Financing $355M -$315M -$696M -$40M -$482M
 
Beginning Cash (CF) $674M $517M $517M $588M $987M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M -$157M -- $669M -$199M
Ending Cash (CF) $696M $360M $517M $1.3B $788M
 
Levered Free Cash Flow -$34M $152M $776M $743M $225M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $106M $80M $354M -$123M $401M
Depreciation & Amoritzation $67M $75M $80M $75M $112M
Stock-Based Compensation $11M $13M $15M $3M $19M
Change in Accounts Receivable -- -- -- -- -$6M
Change in Inventories -- -- -- -- -$17M
Cash From Operations $139M $156M $370M $48M $163M
 
Capital Expenditures $62M $57M $50M $34M $38M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$63M -$61M -$51M -$35M -$42M
 
Dividends Paid (Ex Special Dividend) -- $302M $150M $50M --
Special Dividend Paid -- $2.6M $1M -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14M -$68M -$31M -$15M --
Cash From Financing -$29M -$370M -$181M -$65M -$47M
 
Beginning Cash (CF) $573M $625M $896M $534M $670M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47M -$275M $138M -$52M $74M
Ending Cash (CF) $620M $350M $1B $482M $744M
 
Levered Free Cash Flow $77M $99M $320M $14M $125M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$30M $497M $953M $102M $246M
Depreciation & Amoritzation $275M $289M $294M $301M $332M
Stock-Based Compensation $35M $64M $52M $17M $39M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $410M $882M $1.1B $270M $242M
 
Capital Expenditures $231M $181M $196M $179M $185M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$231M -$251M -$235M -$222M -$266M
 
Dividends Paid (Ex Special Dividend) $241M $342M $392M $353M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$567M -$80M -- -$600M --
Repurchase of Common Stock $6M $12M -- -- --
Other Financing Activities -$21M -$145M -$185M -$57M --
Cash From Financing -$285M -$579M -$577M -$410M $160M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$106M $52M $271M -$362M $136M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $179M $701M $887M $91M $57M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $49M $472M $781M $5M $206M
Depreciation & Amoritzation $205M $215M $221M $224M $258M
Stock-Based Compensation $31M $49M $30M $13M $37M
Change in Accounts Receivable -- -- -- -- $45M
Change in Inventories -- -- -- -- -$27M
Cash From Operations $382M $868M $984M $306M $144M
 
Capital Expenditures $208M $145M $150M $124M $130M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$204M -$217M -$181M -$164M -$309M
 
Dividends Paid (Ex Special Dividend) $241M $342M $251M $151M --
Special Dividend Paid $2.4M $2.6M $1M -- --
Long-Term Debt Issued $550M -- -- -- --
Long-Term Debt Repaid -$567M -$65M -- -$600M -$72M
Repurchase of Common Stock $1M $12M -- -- --
Other Financing Activities -$20M -$124M -$173M -$43M -$33M
Cash From Financing -$279M -$543M -$424M -$794M -$152M
 
Beginning Cash (CF) $1.8B $2.2B $2.3B $1.8B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$101M $108M $379M -$652M -$317M
Ending Cash (CF) $1.7B $2.3B $2.6B $1.1B $1.6B
 
Levered Free Cash Flow $174M $723M $834M $182M $14M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock