Financhill
Sell
36

CBYDF Quote, Financials, Valuation and Earnings

Last price:
$9.94
Seasonality move :
-1.78%
Day range:
$9.94 - $9.94
52-week range:
$8.50 - $11.06
Dividend yield:
6.62%
P/E ratio:
13.92x
P/S ratio:
1.54x
P/B ratio:
2.11x
Volume:
--
Avg. volume:
872
1-year change:
16.26%
Market cap:
$283M
Revenue:
$176.9M
EPS (TTM):
$0.71
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $124.5M $125.9M $121.6M $169.5M $176.9M
Revenue Growth (YoY) 9.03% 1.1% -3.38% 39.32% 4.39%
 
Cost of Revenues $48.4M $50M $51.4M $84M $88.7M
Gross Profit $76.2M $75.9M $70.3M $85.4M $88.2M
Gross Profit Margin 61.15% 60.25% 57.76% 50.41% 49.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.9M $48.3M $46.6M $55.5M $55.2M
Other Inc / (Exp) -$9.4K -$1.9M -$318.6K $130.6K --
Operating Expenses $43.9M $48.3M $46.6M $55.5M $55.2M
Operating Income $32.2M $27.6M $23.7M $29.9M $33M
 
Net Interest Expenses $98.2K $48.2K $72.4K $6.5M $6.4M
EBT. Incl. Unusual Items $32.4M $25.9M $22.4M $24.3M $27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.5M $7.4M $6M $6.6M $7.7M
Net Income to Company $23.8M $18.5M $16.4M $17.6M $19.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.8M $18.5M $16.4M $17.6M $19.7M
 
Basic EPS (Cont. Ops) $0.84 $0.65 $0.58 $0.62 $0.69
Diluted EPS (Cont. Ops) $0.84 $0.65 $0.58 $0.62 $0.69
Weighted Average Basic Share $28.5M $28.5M $28.5M $28.5M $28.5M
Weighted Average Diluted Share $28.5M $28.5M $28.5M $28.5M $28.5M
 
EBITDA $41.3M $38.8M $34.7M $41.3M $44.6M
EBIT $32.2M $27.6M $23.7M $29.9M $33M
 
Revenue (Reported) $124.5M $125.9M $121.6M $169.5M $176.9M
Operating Income (Reported) $32.2M $27.6M $23.7M $29.9M $33M
Operating Income (Adjusted) $32.2M $27.6M $23.7M $29.9M $33M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.6M $31.4M $43.7M $47.7M $54.7M
Revenue Growth (YoY) -6.24% 2.91% 39.07% 9.19% 14.66%
 
Cost of Revenues $12M $12.2M $22.3M $23.6M $28.2M
Gross Profit $18.5M $19.2M $21.5M $24.2M $26.6M
Gross Profit Margin 60.56% 61.23% 49.07% 50.6% 48.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.8M $11.1M $12.7M $13.3M $14.6M
Other Inc / (Exp) $2.4K -$66.6K -$237.7K $140K --
Operating Expenses $10.8M $11.1M $12.7M $13.3M $14.6M
Operating Income $7.7M $8.1M $8.8M $10.9M $12M
 
Net Interest Expenses $21.4K $10.7K $1.2M $1.8M $1.3M
EBT. Incl. Unusual Items $7.7M $8.2M $7.6M $9.5M $10.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $2.2M $2M $2.7M $2.9M
Net Income to Company $5.6M $6M $5.6M $6.8M $7.4M
 
Minority Interest in Earnings -- -- -- -- $384.8K
Net Income to Common Excl Extra Items $5.6M $6M $5.6M $6.8M $7.8M
 
Basic EPS (Cont. Ops) $0.20 $0.21 $0.20 $0.24 $0.26
Diluted EPS (Cont. Ops) $0.20 $0.21 $0.20 $0.24 $0.26
Weighted Average Basic Share $28.5M $28.5M $28.5M $28.5M $28.5M
Weighted Average Diluted Share $28.5M $28.5M $28.5M $28.5M $28.5M
 
EBITDA $10.6M $10.9M $11.6M $13.7M $14.8M
EBIT $7.7M $8.1M $8.8M $10.9M $12M
 
Revenue (Reported) $30.6M $31.4M $43.7M $47.7M $54.7M
Operating Income (Reported) $7.7M $8.1M $8.8M $10.9M $12M
Operating Income (Adjusted) $7.7M $8.1M $8.8M $10.9M $12M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $122.5M $126.8M $133.9M $173.4M $184.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.4M $50.2M $61.4M $85.4M $93.6M
Gross Profit $74.1M $76.7M $72.5M $88.1M $90.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.3M $48.5M $48.1M $56M $56.6M
Other Inc / (Exp) -$71.6K -$2M -$491K $503.9K --
Operating Expenses $45.3M $48.5M $48.1M $56M $56.6M
Operating Income $28.8M $28.1M $24.3M $32M $34.2M
 
Net Interest Expenses $94.8K $37.5K $1.3M $7.1M $6M
EBT. Incl. Unusual Items $28.8M $26.4M $21.9M $26.2M $28.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7M $7.5M $5.9M $7.3M $7.9M
Net Income to Company $21.8M $18.9M $16M $18.9M $20.7M
 
Minority Interest in Earnings -- -- -- -- $384.8K
Net Income to Common Excl Extra Items $21.1M $18.9M $16M $18.9M $20.7M
 
Basic EPS (Cont. Ops) $0.74 $0.66 $0.56 $0.66 $0.71
Diluted EPS (Cont. Ops) $0.74 $0.66 $0.56 $0.66 $0.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $38.6M $39.3M $35.5M $43.4M $45.7M
EBIT $28.8M $28.1M $24.3M $32M $34.2M
 
Revenue (Reported) $122.5M $126.8M $133.9M $173.4M $184.3M
Operating Income (Reported) $28.8M $28.1M $24.3M $32M $34.2M
Operating Income (Adjusted) $28.8M $28.1M $24.3M $32M $34.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.6M $31.4M $43.7M $47.7M $54.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12M $12.2M $22.3M $23.6M $28.2M
Gross Profit $18.5M $19.2M $21.5M $24.2M $26.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.8M $11.1M $12.7M $13.3M $14.6M
Other Inc / (Exp) $2.4K -$66.6K -$237.7K $140K --
Operating Expenses $10.8M $11.1M $12.7M $13.3M $14.6M
Operating Income $7.7M $8.1M $8.8M $10.9M $12M
 
Net Interest Expenses $21.4K $10.7K $1.2M $1.8M $1.3M
EBT. Incl. Unusual Items $7.7M $8.2M $7.6M $9.5M $10.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $2.2M $2M $2.7M $2.9M
Net Income to Company $5.6M $6M $5.6M $6.8M $7.4M
 
Minority Interest in Earnings -- -- -- -- $384.8K
Net Income to Common Excl Extra Items $5.6M $6M $5.6M $6.8M $7.8M
 
Basic EPS (Cont. Ops) $0.20 $0.21 $0.20 $0.24 $0.26
Diluted EPS (Cont. Ops) $0.20 $0.21 $0.20 $0.24 $0.26
Weighted Average Basic Share $28.5M $28.5M $28.5M $28.5M $28.5M
Weighted Average Diluted Share $28.5M $28.5M $28.5M $28.5M $28.5M
 
EBITDA $10.6M $10.9M $11.6M $13.7M $14.8M
EBIT $7.7M $8.1M $8.8M $10.9M $12M
 
Revenue (Reported) $30.6M $31.4M $43.7M $47.7M $54.7M
Operating Income (Reported) $7.7M $8.1M $8.8M $10.9M $12M
Operating Income (Adjusted) $7.7M $8.1M $8.8M $10.9M $12M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $76.2M $40.7M $117.1M $23.4M $11.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.6M $17.3M $16.9M $24.5M $23.3M
Inventory $49.1M $47.4M $56.9M $69.2M $74.4M
Prepaid Expenses $1.1M $501.6K $524.5K $775.4K $420.7K
Other Current Assets -- -- -- -- --
Total Current Assets $155.2M $118.2M $204.4M $131M $126.8M
 
Property Plant And Equipment $18.4M $18.8M $19M $18.2M $17.9M
Long-Term Investments -- -- -- -- --
Goodwill $7.1M $6.8M $6.6M $85.7M --
Other Intangibles $15.2M $47.5M $38.6M $66.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $205.3M $196.5M $274M $307.3M $295.2M
 
Accounts Payable $30M $33.5M $36.3M $32.1M $34.4M
Accrued Expenses $1.4M $1.4M $2.2M $2.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $942.9K $970.4K $1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38.7M $42.3M $52.7M $56M $53.6M
 
Long-Term Debt $2.4M $1.9M $75.8M $88.9M $76.2M
Capital Leases -- -- -- -- --
Total Liabilities $53.6M $54.5M $138M $162.7M $147.5M
 
Common Stock $11.6M $11.1M $10.8M $10.5M $10.5M
Other Common Equity Adj $5.5M $4.1M $3.9M $6.2M --
Common Equity $151.7M $142M $136M $132.7M $134.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $11.8M $13.4M
Total Equity $151.7M $142M $136M $144.6M $147.7M
 
Total Liabilities and Equity $205.3M $196.5M $274M $307.3M $295.2M
Cash and Short Terms $76.2M $40.7M $117.1M $23.4M $11.7M
Total Debt $3.5M $2.9M $76.8M $102.9M $78.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $26M $28.8M $1.3M $9.2M $6.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.9M $15.2M $22M $20.8M $21.1M
Inventory $48.9M $47.8M $68.6M $70.4M $73.5M
Prepaid Expenses $1.1M $606.2K $890.5K $686.9K $691.4K
Other Current Assets -- -- -- -- --
Total Current Assets $101.2M $107.5M $106.1M $117.6M $123.8M
 
Property Plant And Equipment $17.5M $17.6M $19M $17.9M $16.9M
Long-Term Investments -- -- -- -- --
Goodwill $6.9M $6.4M $78.5M $86.6M --
Other Intangibles $56.2M $42.7M $70M $65.3M --
Other Long-Term Assets $9.3M $5M $5.1M $5.9M --
Total Assets $190.7M $178.9M $279.5M $294.3M $281.8M
 
Accounts Payable $18.9M $24.2M $25.1M $23.8M $28.7M
Accrued Expenses $995.7K $1.3M $1.8M $2.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M $895K $985.8K $1.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27M $33.4M $49.9M $40.8M $42.3M
 
Long-Term Debt $2.1M $1.9M $74.7M $85.5M $74.5M
Capital Leases -- -- -- -- --
Total Liabilities $41.5M $44.8M $142.1M $145.3M $133.7M
 
Common Stock $11.3M $10.4M $10.6M $10.6M $10.3M
Other Common Equity Adj $5.5M $3.9M $3.8M $6.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.3M $12.4M $13.7M
Total Equity $149.2M $134.1M $137.5M $149M $148.1M
 
Total Liabilities and Equity $190.7M $178.9M $279.5M $294.3M $281.8M
Cash and Short Terms $26M $28.8M $1.3M $9.2M $6.5M
Total Debt $3.1M $2.8M $81.4M $92.1M $75.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $23.8M $18.5M $16.4M $17.6M $19.7M
Depreciation & Amoritzation $9.1M $11.3M $11.1M $11.4M $11.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.3M -$101.1K -$2.8M $2.7M -$4.6M
Change in Inventories $435.7K -$240.9K -$10.6M $2.7M -$4.5M
Cash From Operations $31.8M $36M $26.4M $23.3M $32.1M
 
Capital Expenditures $2.5M $47.2M $3.5M $2.4M $1.7M
Cash Acquisitions -- -- -- $109.3M --
Cash From Investing -$2M -$47.1M -$3.3M -$111.7M -$1.7M
 
Dividends Paid (Ex Special Dividend) $18.6M $20.9M $18.7M $17.6M $18.4M
Special Dividend Paid
Long-Term Debt Issued -- -- $73.1M $23.5M --
Long-Term Debt Repaid -$1.2M -$1M -$1M -$8.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$19.9M -$22M $53.4M -$2.3M -$41.9M
 
Beginning Cash (CF) $76.2M $40.7M $117.1M $23.4M $11.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M -$33.1M $76.6M -$90.8M -$11.5M
Ending Cash (CF) $86.1M $7.5M $193.7M -$67.4M $161.4K
 
Levered Free Cash Flow $29.3M -$11.2M $22.9M $20.8M $30.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.6M $6M $5.6M $6.8M $7.4M
Depreciation & Amoritzation $2.9M $2.8M $2.9M $2.9M $2.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.9M -$2.6M $1.1M -$136.4K $1.6M
Change in Inventories -$915K -$3.5M $1.1M $14.7K -$1.2M
Cash From Operations -$175.4K -$3.7M -$3.6M $2.7M $4.1M
 
Capital Expenditures $43.5M $666.9K $388.4K $187K $372.5K
Cash Acquisitions -- -- $101.4M -- --
Cash From Investing -$43.5M -$666.9K -$101.8M -$187K -$372.5K
 
Dividends Paid (Ex Special Dividend) $4.7M $5.2M $4.5M $4.6M $4.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $372.6K -- --
Long-Term Debt Repaid -$341.4K -$251.2K -$4.7M -$12.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.1M -$5.5M -$8.8M -$16.9M -$8.7M
 
Beginning Cash (CF) $26M $28.8M $1.3M $9.2M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$48.8M -$9.8M -$114.2M -$14.4M -$5M
Ending Cash (CF) -$22.8M $19M -$112.9M -$5.2M $1.4M
 
Levered Free Cash Flow -$43.7M -$4.4M -$4M $2.5M $3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.8M $18.9M $16M $18.9M $20.7M
Depreciation & Amoritzation $10M $11.1M $11.1M $11.4M $11.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1M -$5.6M $828.3K $1.6M -$2.8M
Change in Inventories $758.6K -$2.9M -$5.9M $1.6M -$5.7M
Cash From Operations $29.4M $32.4M $26.2M $29.3M $34.4M
 
Capital Expenditures $45.9M $4.4M $3.2M $2.2M $2M
Cash Acquisitions -- -- $101.4M $8.8M --
Cash From Investing -$45.4M -$4.4M -$104.5M -$11M -$2M
 
Dividends Paid (Ex Special Dividend) $19.6M $21.4M $17.9M $17.8M $18.9M
Special Dividend Paid
Long-Term Debt Issued -- -- $73.5M $23.1M --
Long-Term Debt Repaid -$1.3M -$952.3K -$5.5M -$15.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$20.9M -$22.3M $49.9M -$10.6M -$34.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37M $5.7M -$28.4M $7.7M -$2.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.6M $28M $23M $27M $32.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.6M $6M $5.6M $6.8M $7.4M
Depreciation & Amoritzation $2.9M $2.8M $2.9M $2.9M $2.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.9M -$2.6M $1.1M -$136.4K $1.6M
Change in Inventories -$915K -$3.5M $1.1M $14.7K -$1.2M
Cash From Operations -$175.4K -$3.7M -$3.6M $2.7M $4.1M
 
Capital Expenditures $43.5M $666.9K $388.4K $187K $372.5K
Cash Acquisitions -- -- $101.4M -- --
Cash From Investing -$43.5M -$666.9K -$101.8M -$187K -$372.5K
 
Dividends Paid (Ex Special Dividend) $4.7M $5.2M $4.5M $4.6M $4.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $372.6K -- --
Long-Term Debt Repaid -$341.4K -$251.2K -$4.7M -$12.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.1M -$5.5M -$8.8M -$16.9M -$8.7M
 
Beginning Cash (CF) $26M $28.8M $1.3M $9.2M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$48.8M -$9.8M -$114.2M -$14.4M -$5M
Ending Cash (CF) -$22.8M $19M -$112.9M -$5.2M $1.4M
 
Levered Free Cash Flow -$43.7M -$4.4M -$4M $2.5M $3.7M

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock