Financhill
Sell
44

CBAOF Quote, Financials, Valuation and Earnings

Last price:
$1.94
Seasonality move :
-2.76%
Day range:
$1.94 - $1.94
52-week range:
$1.50 - $1.95
Dividend yield:
0%
P/E ratio:
23.92x
P/S ratio:
6.72x
P/B ratio:
0.67x
Volume:
--
Avg. volume:
2
1-year change:
7.78%
Market cap:
$1.5B
Revenue:
$227.1M
EPS (TTM):
$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $198.6M $194.6M $202.9M $217.2M $227.1M
Revenue Growth (YoY) -0.16% -2.7% 4.31% 7.02% 4.55%
 
Cost of Revenues $32.1M $37.3M $33.9M $19.2M $77.9M
Gross Profit $166.4M $157.2M $169M $198M $149.1M
Gross Profit Margin 83.81% 80.81% 83.3% 91.17% 65.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.8M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.8M -$46.4M -$29M $20.4M $56.7M
Operating Income $150.6M $203.6M $198M $177.6M $92.4M
 
Net Interest Expenses $52.2M $48.3M $48.2M $57.5M $61.3M
EBT. Incl. Unusual Items $48.9M $299.5M $332.6M $353.4M $176.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $48.9M $304.4M $337.7M $376.7M $209.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $48.9M $304.4M $337.7M $376.7M $209.8M
 
Basic EPS (Cont. Ops) $0.06 $0.39 $0.43 $0.49 $0.27
Diluted EPS (Cont. Ops) $0.06 $0.39 $0.43 $0.49 $0.27
Weighted Average Basic Share $790.6M $790.6M $779.6M $772.5M $778.5M
Weighted Average Diluted Share $790.6M $790.6M $779.6M $772.5M $778.5M
 
EBITDA $101.2M $203.6M $198M $177.6M $92.4M
EBIT $101.2M $203.6M $198M $177.6M $92.4M
 
Revenue (Reported) $198.6M $194.6M $202.9M $217.2M $227.1M
Operating Income (Reported) $150.6M $203.6M $198M $177.6M $92.4M
Operating Income (Adjusted) $101.2M $203.6M $198M $177.6M $92.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $47.3M $50.4M $54.6M $59.1M $72.5M
Revenue Growth (YoY) -6.63% 2.37% 8.24% 8.24% 28.63%
 
Cost of Revenues $7.7M $8.8M $7.3M $10.3M $5.1M
Gross Profit $39.6M $41.6M $47.2M $48.7M $67.4M
Gross Profit Margin 83.75% 82.54% 86.54% 82.54% 92.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.6M -$74.9M $39.3M -$21M $2.6M
Operating Income $36M $116.5M $7.9M $69.7M $64.7M
 
Net Interest Expenses $10.9M $10.9M $12.9M $14.9M $12.5M
EBT. Incl. Unusual Items $64.7M $156.4M $45.5M $66.2M $89.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $65.7M $162.3M $49.8M $71M $89.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.7M $162.3M $49.8M $72.7M $89.6M
 
Basic EPS (Cont. Ops) $0.08 $0.21 $0.06 $0.09 $0.11
Diluted EPS (Cont. Ops) $0.08 $0.21 $0.06 $0.09 $0.11
Weighted Average Basic Share $790.6M $776.1M $772.5M $772.5M $786.3M
Weighted Average Diluted Share $790.6M $776.1M $772.5M $772.5M $786.3M
 
EBITDA $75.7M $116.5M $7.9M $69.7M $102.3M
EBIT $75.7M $116.5M $7.9M $69.7M $102.3M
 
Revenue (Reported) $47.3M $50.4M $54.6M $59.1M $72.5M
Operating Income (Reported) $36M $116.5M $7.9M $69.7M $64.7M
Operating Income (Adjusted) $75.7M $116.5M $7.9M $69.7M $102.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $190.5M $196.7M $209.6M $225.7M $241.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.2M $36.5M $32.7M $39M $41.8M
Gross Profit $158.2M $160.2M $176.9M $186.6M $199.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $13.6M -$107.7M $100.7M $29.4M $37.1M
Operating Income $144.6M $267.9M $76.2M $157.2M $162.7M
 
Net Interest Expenses $47.6M $50.4M $49.7M $61.4M $57.8M
EBT. Incl. Unusual Items $267.9M $440M $171.5M $402.2M $127.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $261.5M $450.2M $174.1M $445.6M $122.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $267.9M $450.2M $174.1M $447.3M $127.3M
 
Basic EPS (Cont. Ops) $0.34 $0.57 $0.23 $0.58 $0.16
Diluted EPS (Cont. Ops) $0.34 $0.57 $0.23 $0.58 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $315.7M $267.9M $76.2M $157.2M $187.7M
EBIT $315.7M $267.9M $76.2M $157.2M $187.7M
 
Revenue (Reported) $190.5M $196.7M $209.6M $225.7M $241.7M
Operating Income (Reported) $144.6M $267.9M $76.2M $157.2M $162.7M
Operating Income (Adjusted) $315.7M $267.9M $76.2M $157.2M $187.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $94.5M $100M $106.7M $115M $127.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.6M $14.2M $13.5M $20M $7.2M
Gross Profit $79.9M $85.8M $93.2M $95.1M $120M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.1M -$114.7M $12M $32.8M $15.7M
Operating Income $72.9M $200.5M $81.1M $62.2M $104.3M
 
Net Interest Expenses $22.4M $24.5M $26M $29.9M $27.5M
EBT. Incl. Unusual Items $133M $273.8M $115.9M $160.4M $95.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $134M $280M $119.6M $183.4M $95.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $133M $280M $119.6M $185.1M $94.9M
 
Basic EPS (Cont. Ops) $0.17 $0.36 $0.15 $0.24 $0.12
Diluted EPS (Cont. Ops) $0.17 $0.36 $0.15 $0.24 $0.12
Weighted Average Basic Share $1.6B $1.6B $1.5B $1.5B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.5B $1.5B $1.6B
 
EBITDA $155.5M $200.5M $81.1M $62.2M $141.9M
EBIT $155.5M $200.5M $81.1M $62.2M $141.9M
 
Revenue (Reported) $94.5M $100M $106.7M $115M $127.2M
Operating Income (Reported) $72.9M $200.5M $81.1M $62.2M $104.3M
Operating Income (Adjusted) $155.5M $200.5M $81.1M $62.2M $141.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $72.6M $89.7M $37.6M $37.5M $58.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.2M $5.8M $3.3M $4.4M $9.9M
Inventory -- -- -- -- --
Prepaid Expenses $1.5M $1.6M $1.4M $2.1M $1.5M
Other Current Assets -- -- -- -- --
Total Current Assets $96.1M $111.1M $67.2M $66.5M $87.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $45.1M $30.5M $122M $174.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $2.7B $2.8B $3.2B $3.4B
 
Accounts Payable $19.5M $23.3M $19.7M $16.7M $28.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54.3M $128.4M $82.9M $101.4M $412M
 
Long-Term Debt $982.3M $882.1M $819.6M $923M $697.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1B $930.5M $1B $1.1B
 
Common Stock $940M $911.3M $917.1M $1.1B $885M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.6B $1.9B $2.2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.9B $2.2B $2.2B
 
Total Liabilities and Equity $2.5B $2.7B $2.8B $3.2B $3.4B
Cash and Short Terms $72.6M $89.7M $37.6M $37.5M $58.1M
Total Debt $1B $987.2M $882.8M $988.4M $1.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $49.2M $39.6M $27.6M $57.8M $17.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9M $4.2M $4.1M $4M $16.2M
Inventory -- -- -- -- --
Prepaid Expenses $2.8M $2.9M $12.8M $4.1M $7.4M
Other Current Assets -- -- -- -- --
Total Current Assets $68M $69.5M $70.5M $92.5M $42.7M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $52.6M $40.1M $160.2M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $2.7B $2.9B $3.4B $3.4B
 
Accounts Payable $18.5M $19.7M $22M $45.8M $11.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $52.2M $32M $92.6M $119.5M $316.2M
 
Long-Term Debt $957.9M $858.8M $850.2M $1B $737.9M
Capital Leases -- -- -- -- --
Total Liabilities $1B $918.9M $965.5M $1.2B $1.1B
 
Common Stock $943.5M $890.8M $1B $975M $978M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.8B $1.9B $2.2B $2.3B
 
Total Liabilities and Equity $2.5B $2.7B $2.9B $3.4B $3.4B
Cash and Short Terms $49.2M $39.6M $27.6M $57.8M $17.2M
Total Debt $984.9M $871.2M $913.9M $1.1B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $48.9M $304.4M $337.7M $376.7M $209.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$868.5K -$7.3M -$7M $7.4M -$29.1M
Change in Inventories -- -- -- -- --
Cash From Operations $148.6M $91.8M $87.7M $104.7M $69.9M
 
Capital Expenditures -- $26M -- -- $26.9M
Cash Acquisitions -$1.5M -- -- -- --
Cash From Investing $92M $11.9M -$35.1M -$108M -$14.5M
 
Dividends Paid (Ex Special Dividend) -$88.6M $81.6M $75M $76.4M $123.7M
Special Dividend Paid
Long-Term Debt Issued $184.2M $184.2M $131.9M $314.4M $458.5M
Long-Term Debt Repaid -$265.9M -$186.2M -$137.8M -$234.7M -$371.7M
Repurchase of Common Stock -- $2.5M $22.7M -- --
Other Financing Activities -- -- -$438.5K -$2.7M $1.1M
Cash From Financing -$220M -$85.9M -$103.6M $535.3K -$36.4M
 
Beginning Cash (CF) $59.4M $89.7M $37.6M $37.5M $58.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.7M $19.3M -$54.7M -$5.5M $31.2M
Ending Cash (CF) $67.7M $110.5M -$20.9M $29.2M $101.5M
 
Levered Free Cash Flow $148.6M $65.7M $87.7M $104.7M $43M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $65.7M $162.3M $49.8M $71M $89.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $369.4K -$175.3K -$652.5K $3.3M -$4.4M
Change in Inventories -- -- -- -- --
Cash From Operations $34M $34.9M $31.9M $38.6M $62.2M
 
Capital Expenditures -- -- -- $17M $4.3M
Cash Acquisitions $758.6K -- -- -- -$319.7K
Cash From Investing -$16.7M -$16.3M -$26.4M -$1.4M -$3.3M
 
Dividends Paid (Ex Special Dividend) -$24.1M $20M $20.4M $18.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $18.6M $14.2M -$1.4M $104.5M
Long-Term Debt Repaid -$3.6M -$2.1M -- $278.7K -$150.9M
Repurchase of Common Stock -- $8.2M -- -- --
Other Financing Activities -- -$2K -- -$183.1K --
Cash From Financing -$33M -$12M -$6.2M -$20.2M -$55.8M
 
Beginning Cash (CF) $65.4M $39.6M $27.6M $57.8M $48.1M
Foreign Exchange Rate Adjustment -$2M $104.8K -$675.7K $177.3K -$37.5M
Additions / Reductions -$15.7M $6.7M -$1.4M $17.2M $3.1M
Ending Cash (CF) $48.7M $46.4M $25.5M $75.2M $16.6M
 
Levered Free Cash Flow $34M $34.9M $31.9M $21.7M $57.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $261.5M $450.2M $174.1M $445.6M $122.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.9M -$13.7M $2.8M $4.6M -$10.2M
Change in Inventories -- -- -- -- --
Cash From Operations $151.8M $80.4M $106.5M $108.3M $141.8M
 
Capital Expenditures -- $25.5M -- $18.3M -$12.7M
Cash Acquisitions $370.2K -- -- -- -$6M
Cash From Investing $91.8M $2.1M -$51.3M -$70.8M -$11.5M
 
Dividends Paid (Ex Special Dividend) -$96M $71.9M $75.2M $149.4M -$13.7M
Special Dividend Paid
Long-Term Debt Issued $15.4M $267.5M $62.8M $398.8M $464.4M
Long-Term Debt Repaid -$217.9M -$267.9M -$48M -$254.6M -$533.3M
Repurchase of Common Stock -- $20M $5M -- --
Other Financing Activities -- -- -- -$3M --
Cash From Financing -$346.9M -$90.2M -$67.7M -$6M -$141.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$103.4M -$9.2M -$17.5M $34.1M -$10.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $151.8M $54.9M $106.5M $90M $154.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $134M $280M $119.6M $183.4M $95.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1M -$7.8M $1.9M -$1.1M $16.4M
Change in Inventories -- -- -- -- --
Cash From Operations $70M $36.8M $54.9M $58.4M $80.5M
 
Capital Expenditures -- -- -- $17M $4.3M
Cash Acquisitions $697.5K -- -- -- -$319.7K
Cash From Investing -$18M -$26.6M -$42.6M -$4.1M -$1.8M
 
Dividends Paid (Ex Special Dividend) -$47.7M $37.5M $37.7M $110.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $83.2M $14.2M $98.5M $104.5M
Long-Term Debt Repaid -$8M -$89.8M -- -$20M -$181.6M
Repurchase of Common Stock -- $17.6M -- -- --
Other Financing Activities -- -$2K -- -$283.5K --
Cash From Financing -$76.8M -$58.9M -$23.6M -$32.5M -$86.6M
 
Beginning Cash (CF) $136.4M $73M $55.2M $103.4M $96.2M
Foreign Exchange Rate Adjustment $1.4M -$1.6M -$2.8M $2.5M -$37.4M
Additions / Reductions -$24.8M -$50.4M -$14M $24.4M -$7.9M
Ending Cash (CF) $114.1M $21M $38.4M $130.4M $53.7M
 
Levered Free Cash Flow $70M $36.8M $54.9M $41.5M $76.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock