Financhill
Buy
61

CXM Quote, Financials, Valuation and Earnings

Last price:
$8.54
Seasonality move :
6.17%
Day range:
$8.77 - $9.00
52-week range:
$6.91 - $14.32
Dividend yield:
0%
P/E ratio:
54.94x
P/S ratio:
3.09x
P/B ratio:
4.50x
Volume:
1.2M
Avg. volume:
3M
1-year change:
-26.38%
Market cap:
$2.2B
Revenue:
$732.4M
EPS (TTM):
$0.16
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $324.3M $386.9M $492.4M $618.2M $732.4M
Revenue Growth (YoY) -- 19.32% 27.26% 25.55% 18.47%
 
Cost of Revenues $123.2M $122.1M $147.6M $163.7M $179.4M
Gross Profit $201.1M $264.8M $344.8M $454.5M $553M
Gross Profit Margin 62.02% 68.45% 70.03% 73.52% 75.5%
 
R&D Expenses $32.5M $40.3M $60.6M $76.7M $91.3M
Selling, General & Admin $204.2M $250.1M $371.7M $429M $427.7M
Other Inc / (Exp) -$927K -$8.6M -$17.1M $3.8M $26.6M
Operating Expenses $236.6M $290.4M $432.3M $505.7M $519M
Operating Income -$35.5M -$25.6M -$87.5M -$51.2M $33.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$36.5M -$34.2M -$104.6M -$47.5M $60.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $3.8M $6.9M $8.3M $9.1M
Net Income to Company -$39.8M -$38M -$111.5M -$55.7M $51.4M
 
Minority Interest in Earnings $27K -- -- -- --
Net Income to Common Excl Extra Items -$39.8M -$38M -$111.5M -$55.7M $51.4M
 
Basic EPS (Cont. Ops) -$0.17 -$0.17 -$0.57 -$0.21 $0.19
Diluted EPS (Cont. Ops) -$0.17 -$0.17 -$0.57 -$0.21 $0.18
Weighted Average Basic Share $231.5M $231.5M $195M $259.5M $270M
Weighted Average Diluted Share $231.5M $231.5M $195M $259.5M $287.1M
 
EBITDA -$31.1M -$19.9M -$79.4M -$39.2M $49.4M
EBIT -$35.5M -$25.6M -$87.5M -$51.2M $33.9M
 
Revenue (Reported) $324.3M $386.9M $492.4M $618.2M $732.4M
Operating Income (Reported) -$35.5M -$25.6M -$87.5M -$51.2M $33.9M
Operating Income (Adjusted) -$35.5M -$25.6M -$87.5M -$51.2M $33.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $96.3M $127.1M $157.3M $186.3M $200.7M
Revenue Growth (YoY) 3.6% 31.89% 23.77% 18.49% 7.71%
 
Cost of Revenues $30.2M $38.7M $40.5M $46.4M $57.8M
Gross Profit $66.1M $88.4M $116.7M $139.9M $142.9M
Gross Profit Margin 68.63% 69.54% 74.23% 75.07% 71.19%
 
R&D Expenses $10.4M $16.6M $19.2M $23.1M $23.3M
Selling, General & Admin $71M $96.5M $102.1M $103.5M $111.7M
Other Inc / (Exp) -$2.6M -$1.1M $1.1M $6.3M $5.5M
Operating Expenses $81.4M $113.1M $121.3M $126.7M $135M
Operating Income -$15.3M -$24.8M -$4.6M $13.2M $7.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$17.9M -$25.9M -$3.5M $19.5M $13.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $1.8M $2.4M $2.6M $2.9M
Net Income to Company -$19M -$27.7M -$5.9M $17M $10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19M -$27.7M -$5.9M $17M $10.5M
 
Basic EPS (Cont. Ops) -$0.08 -$0.11 -$0.02 $0.06 $0.04
Diluted EPS (Cont. Ops) -$0.08 -$0.11 -$0.02 $0.06 $0.04
Weighted Average Basic Share $231.5M $255.2M $260.3M $271.2M $253.8M
Weighted Average Diluted Share $231.5M $255.2M $260.3M $288.1M $262M
 
EBITDA -$13.9M -$22.6M -$1.4M $17.1M $12.6M
EBIT -$15.3M -$24.8M -$4.6M $13.2M $7.9M
 
Revenue (Reported) $96.3M $127.1M $157.3M $186.3M $200.7M
Operating Income (Reported) -$15.3M -$24.8M -$4.6M $13.2M $7.9M
Operating Income (Adjusted) -$15.3M -$24.8M -$4.6M $13.2M $7.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue -- $460.8M $588.5M $703.5M $788.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $140.8M $164.2M $171.2M $210.8M
Gross Profit -- $320M $424.3M $532.3M $577.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $58.1M $72.4M $88.4M $92.5M
Selling, General & Admin -- $332.8M $425.1M $430.3M $452.8M
Other Inc / (Exp) -$5.9M -$7.4M -$11M $20.8M $27.7M
Operating Expenses -- $390.9M $497.5M $518.6M $545.3M
Operating Income -- -$70.9M -$73.2M $13.7M $32M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$78.3M -$84.2M $34.4M $59.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $7M $7.8M $4.9M $15.6M
Net Income to Company -- -$85.4M -$92M $29.6M $44.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$85.4M -$92M $29.6M $44.1M
 
Basic EPS (Cont. Ops) -- -$0.41 -$0.35 $0.11 $0.17
Diluted EPS (Cont. Ops) -- -$0.41 -$0.35 $0.11 $0.16
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$63.8M -$62.1M $28.3M $50M
EBIT -- -$70.9M -$73.2M $13.7M $32M
 
Revenue (Reported) -- $460.8M $588.5M $703.5M $788.1M
Operating Income (Reported) -- -$70.9M -$73.2M $13.7M $32M
Operating Income (Adjusted) -- -$70.9M -$73.2M $13.7M $32M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $282.8M $356.7M $452.9M $538.2M $593.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $89M $107.7M $124.4M $131.9M $163.3M
Gross Profit $193.8M $249M $328.5M $406.3M $430.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.9M $44.7M $56.5M $68.2M $69.4M
Selling, General & Admin $185.3M $267.9M $321.3M $322.6M $347.6M
Other Inc / (Exp) -$5.9M -$4.7M $1.3M $18.3M $19.4M
Operating Expenses $212.2M $312.7M $377.9M $390.8M $417.1M
Operating Income -$18.3M -$63.7M -$49.4M $15.5M $13.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$24.3M -$68.4M -$48.1M $33.8M $32.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $6.1M $7M $3.5M $10M
Net Income to Company -$27.2M -$74.6M -$55.1M $30.3M $22.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.2M -$74.6M -$55.1M $30.3M $22.9M
 
Basic EPS (Cont. Ops) -$0.12 -$0.36 -$0.21 $0.11 $0.09
Diluted EPS (Cont. Ops) -$0.12 -$0.36 -$0.21 $0.11 $0.09
Weighted Average Basic Share $694.4M $673.2M $776M $805.7M $786.3M
Weighted Average Diluted Share $694.4M $673.2M $776M $853.3M $817.9M
 
EBITDA -$14.1M -$58M -$40.7M $26.8M $27.3M
EBIT -$18.3M -$63.7M -$49.4M $15.5M $13.5M
 
Revenue (Reported) $282.8M $356.7M $452.9M $538.2M $593.9M
Operating Income (Reported) -$18.3M -$63.7M -$49.4M $15.5M $13.5M
Operating Income (Adjusted) -$18.3M -$63.7M -$49.4M $15.5M $13.5M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $10.5M $68M $321.4M $188.4M $164M
Short Term Investments -- $212.7M $211M $390.2M $498.5M
Accounts Receivable, Net $107.6M $116.3M $163.7M $205M $267.7M
Inventory -- -- -- -- --
Prepaid Expenses $36.1M $62.4M $54.4M $24.6M $12.3M
Other Current Assets $8.9M $8.3M $10.9M $3.1M $6.6M
Total Current Assets $184.6M $498.1M $805.3M $862.5M $1B
 
Property Plant And Equipment $7.3M $9M $14.7M $38.6M $63.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $28M $42.5M $49.4M $73.5M $108.8M
Total Assets $268.3M $597M $920M $1B $1.2B
 
Accounts Payable $10.5M $17M $15.8M $30.1M $34.7M
Accrued Expenses $29.2M $35.4M $55.4M $58.4M $46.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $7.1M $5.7M
Other Current Liabilities $8M $6.4M $13.7M $4.4M $8.8M
Total Current Liabilities $257.1M $301.6M $395.1M $458.9M $508.2M
 
Long-Term Debt -- $78.8M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $290.6M $403.2M $404.2M $475.7M $543.4M
 
Common Stock $246M $425M $8K $9K $8K
Other Common Equity Adj -$988K $787K -$820K -$4.4M -$3.8M
Common Equity -$268.3M -$231.1M $515.8M $549.3M $679.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$22.4M $193.9M $515.8M $549.3M $679.7M
 
Total Liabilities and Equity $268.3M $597M $920M $1B $1.2B
Cash and Short Terms $10.5M $280.7M $532.4M $578.6M $662.6M
Total Debt -- $78.8M -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents -- $522.4M $156M $172.5M $93.2M
Short Term Investments -- $19.1M $388.1M $484M $383.4M
Accounts Receivable, Net -- $103.6M $132.9M $153.7M $174.2M
Inventory -- -- -- -- --
Prepaid Expenses -- $42.1M $26.1M $20.4M $30.3M
Other Current Assets -- $26.1M $10.8M $6.8M $3.9M
Total Current Assets -- $741.9M $757.6M $887.3M $729.8M
 
Property Plant And Equipment -- $13.4M $34.2M $58.2M $80.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $38.6M $54.7M $92M $110M
Total Assets -- $844.7M $897M $1.1B $970.3M
 
Accounts Payable -- $11.1M $15.8M $22.5M $32.7M
Accrued Expenses -- $33.8M $36M $32.2M $27.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $6.7M $6.2M $7.2M
Other Current Liabilities -- $11.7M $19.5M $3.6M $4.1M
Total Current Liabilities -- $311.2M $368.5M $398.6M $418.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $326.3M $379.6M $429.5M $473.3M
 
Common Stock -- $8K $9K $8K $8K
Other Common Equity Adj -- -$5K -$7.4M -$5.4M -$4M
Common Equity -- -- -- -- --
Total Preferred Equity $191.8M -$276M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $518.4M $517.4M $658.2M $497M
 
Total Liabilities and Equity -- $844.7M $897M $1.1B $970.3M
Cash and Short Terms -- $541.5M $544.1M $656.4M $476.6M
Total Debt -- -- -- -- --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$39.8M -$38M -$111.5M -$55.7M $51.4M
Depreciation & Amoritzation $4.4M $5.7M $8.1M $12.1M $15.5M
Stock-Based Compensation $10.2M $43.9M $50.1M $55.5M $55.8M
Change in Accounts Receivable -$11.6M -$9.8M -$47.1M -$44.8M -$68.7M
Change in Inventories -- -- -- -- --
Cash From Operations $19M $7.3M -$32.9M $26.7M $71.5M
 
Capital Expenditures $5.2M $6.5M $12.4M $16.4M $20.3M
Cash Acquisitions -$6.5M -- -$3.6M -- --
Cash From Investing -$11.7M -$219.5M -$15.7M -$193.5M -$110.6M
 
Dividends Paid (Ex Special Dividend) -- -$600K -- -- --
Special Dividend Paid
Long-Term Debt Issued $31.5M $123.4M -- -- --
Long-Term Debt Repaid -$41M -$50M -- -- --
Repurchase of Common Stock -- -$18.3M -- -- -$26.7M
Other Financing Activities -- -$475K -- -- --
Cash From Financing -$7.5M $269.8M $303.1M $35M $24.1M
 
Beginning Cash (CF) $10.9M $10.5M $68M $321.4M $188.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$229K $57.6M $254.6M -$131.9M -$15M
Ending Cash (CF) $10.5M $68M $321.4M $188.4M $172.4M
 
Levered Free Cash Flow $13.8M $827K -$45.3M $10.2M $51.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$19M -$27.7M -$5.9M $17M $10.5M
Depreciation & Amoritzation $1.4M $2.2M $3.2M $4M $4.7M
Stock-Based Compensation $23.3M $12.4M $11.2M $13.9M $15.2M
Change in Accounts Receivable -$6.8M $931K $10.9M $21.4M $13.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.7M -$1.1M $1.6M $21M $9.2M
 
Capital Expenditures $1.5M $3M $3.3M $5.1M $4.3M
Cash Acquisitions -- -$3.6M -- -- --
Cash From Investing -$171.5M $89.1M -$4.1M -$3.7M -$35.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $211.4M $1.2M $5.6M $11M $1.7M
 
Beginning Cash (CF) $105.3M $434M $154.2M $154.2M $126.8M
Foreign Exchange Rate Adjustment -$168K -$803K -$1.3M -$1.6M -$349K
Additions / Reductions $32.2M $89.2M $3.1M $28.3M -$25M
Ending Cash (CF) $137.4M $522.4M $156M $180.9M $101.5M
 
Levered Free Cash Flow -$9.1M -$4.1M -$1.7M $15.9M $4.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -- -$85.4M -$92M $29.6M $44.1M
Depreciation & Amoritzation -- $7.1M $11.1M $14.6M $18M
Stock-Based Compensation $32.7M $49.1M $52.1M $57.7M $57.8M
Change in Accounts Receivable -- -$19.9M -$30.5M -$26.2M -$35.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$26.4M -$10.4M $76.2M $89.5M
 
Capital Expenditures $4.6M $11.2M $13.7M $21.1M $19.6M
Cash Acquisitions -- -$3.6M -- -- --
Cash From Investing -- $134.6M -$384.1M -$100.9M $95.8M
 
Dividends Paid (Ex Special Dividend) -- -$600K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$300.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -- $277.6M $31.5M $49.1M -$263.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $385.9M -$363M $24.4M -$78.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$37.6M -$24.1M $55.2M $69.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$27.2M -$74.6M -$55.1M $30.3M $22.9M
Depreciation & Amoritzation $4.2M $5.6M $8.7M $11.3M $13.8M
Stock-Based Compensation $32.7M $38M $39.9M $42.1M $44.2M
Change in Accounts Receivable $22.8M $12.7M $29.4M $47.9M $80.7M
Change in Inventories -- -- -- -- --
Cash From Operations $15.8M -$17.9M $4.6M $54.2M $72.2M
 
Capital Expenditures $4.6M $9.3M $10.7M $15.3M $14.6M
Cash Acquisitions -- -$3.6M -- -- --
Cash From Investing -$174.6M $179.5M -$189M -$96.3M $110M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $123.4M -- -- -- --
Long-Term Debt Repaid -$50M -- -- -- --
Repurchase of Common Stock -- -- -- -- -$273.9M
Other Financing Activities -$160K -- -- -- --
Cash From Financing $286M $293.9M $22.2M $36.3M -$251.6M
 
Beginning Cash (CF) $202M $586.2M $607.5M $533.4M $435.2M
Foreign Exchange Rate Adjustment -$251K -$1.1M -$3.2M -$1.6M -$1.6M
Additions / Reductions $127.2M $455.4M -$162.2M -$5.9M -$69.3M
Ending Cash (CF) $328.9M $1B $442.1M $525.9M $364.3M
 
Levered Free Cash Flow $11.2M -$27.3M -$6.1M $38.9M $57.6M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock