Financhill
Buy
85

CELJF Quote, Financials, Valuation and Earnings

Last price:
$12.09
Seasonality move :
0.31%
Day range:
$11.09 - $11.09
52-week range:
$3.00 - $12.10
Dividend yield:
3.27%
P/E ratio:
25.75x
P/S ratio:
1.54x
P/B ratio:
2.31x
Volume:
532
Avg. volume:
888
1-year change:
108.05%
Market cap:
$1.9B
Revenue:
$1.2B
EPS (TTM):
$0.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.3B $1.2B $1.2B
Revenue Growth (YoY) 2.77% 18.75% 0.83% -6.82% 0.67%
 
Cost of Revenues $815.1M $1B $983.6M $911.3M $906.6M
Gross Profit $255M $249.5M $296.1M $281.2M $293.9M
Gross Profit Margin 23.83% 19.66% 23.14% 23.58% 24.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.2M $299.4M $282.7M $272.2M $279.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $266.9M $198.4M $202.7M $189.8M $189.6M
Operating Income -$11.9M $51.1M $93.5M $91.4M $104.3M
 
Net Interest Expenses $37M $52M $54.2M $44.7M $38.6M
EBT. Incl. Unusual Items -$60.8M $13.6M $60.4M $52.3M $67.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.4M $3.7M $13.4M $15.2M $16.2M
Net Income to Company -$49.5M $8.4M $46.7M $36.3M $46.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$49.5M $8.4M $46.7M $36.3M $46.7M
 
Basic EPS (Cont. Ops) -$0.32 $0.05 $0.28 $0.22 $0.28
Diluted EPS (Cont. Ops) -$0.32 $0.05 $0.28 $0.22 $0.28
Weighted Average Basic Share $153.8M $162.8M $164.1M $164.9M $165.7M
Weighted Average Diluted Share $153.8M $163.7M $166.2M $165.8M $166.3M
 
EBITDA $251.8M $328.5M $340.5M $329.4M $359.3M
EBIT -$17.2M $51.1M $93.5M $91.4M $104.3M
 
Revenue (Reported) $1.1B $1.3B $1.3B $1.2B $1.2B
Operating Income (Reported) -$11.9M $51.1M $93.5M $91.4M $104.3M
Operating Income (Adjusted) -$17.2M $51.1M $93.5M $91.4M $104.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $307.4M $327.9M $300.6M $300.6M $307.2M
Revenue Growth (YoY) 9.87% 6.67% -8.33% 0.01% 2.22%
 
Cost of Revenues $218M $232.3M $203.8M $203.9M $193.9M
Gross Profit $89.4M $95.6M $96.7M $96.7M $113.3M
Gross Profit Margin 29.07% 29.15% 32.18% 32.17% 36.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.8M $70.9M $69.2M $71.1M $78.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $76.7M $70.3M $69.5M $71.1M $78.8M
Operating Income $12.7M $25.3M $27.3M $25.6M $34.5M
 
Net Interest Expenses $12.4M $12.3M $10.4M $9.4M $10.1M
EBT. Incl. Unusual Items $5.9M $16.5M $20.8M $21.3M $29.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $4.1M $5.9M $5.1M $7.1M
Net Income to Company $4M $12.1M $14.2M $15.1M $24.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $12.1M $14.2M $15.1M $22.6M
 
Basic EPS (Cont. Ops) $0.02 $0.07 $0.09 $0.09 $0.13
Diluted EPS (Cont. Ops) $0.02 $0.07 $0.09 $0.09 $0.13
Weighted Average Basic Share $163.2M $164.8M $165.3M $165.7M $168M
Weighted Average Diluted Share $163.2M $170.8M $165.3M $165.7M $168M
 
EBITDA $80.7M $86.7M $86.6M $90.5M $105.6M
EBIT $12.7M $25.3M $27.3M $25.6M $34.5M
 
Revenue (Reported) $307.4M $327.9M $300.6M $300.6M $307.2M
Operating Income (Reported) $12.7M $25.3M $27.3M $25.6M $34.5M
Operating Income (Adjusted) $12.7M $25.3M $27.3M $25.6M $34.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.3B $1.2B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $900.3M $933M $831.4M $831.9M $798.7M
Gross Profit $322.1M $383.1M $372.1M $366.6M $404.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $296.7M $291.3M $276.6M $275.6M $287.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $298.6M $291.6M $275.5M $277.2M $290.3M
Operating Income $23.6M $91.5M $96.6M $89.4M $114.4M
 
Net Interest Expenses $54.9M $53M $50.3M $37.9M $37.1M
EBT. Incl. Unusual Items -$11.9M $53.1M $56M $58.3M $98.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.3M $13M $13.5M $15.5M $26.2M
Net Income to Company -$11.3M $39.1M $41.7M $40.4M $74.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.3M $39.1M $41.7M $40.4M $72M
 
Basic EPS (Cont. Ops) -$0.07 $0.24 $0.25 $0.24 $0.43
Diluted EPS (Cont. Ops) $0.01 $0.24 $0.25 $0.24 $0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $300.5M $349.3M $335.4M $337.6M $381.6M
EBIT $23.6M $91.5M $96.6M $89.4M $114.4M
 
Revenue (Reported) $1.2B $1.3B $1.2B $1.2B $1.2B
Operating Income (Reported) $23.6M $91.5M $96.6M $89.4M $114.4M
Operating Income (Adjusted) $23.6M $91.5M $96.6M $89.4M $114.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $930.7M $976.9M $899.4M $905M $907.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $676M $691.4M $618.5M $620.8M $599.4M
Gross Profit $254.7M $285.5M $281M $284.2M $308.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $220.2M $212.4M $206.2M $209.4M $217.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $222.1M $212.7M $204.7M $210.2M $219.3M
Operating Income $32.6M $72.8M $76.2M $74M $89M
 
Net Interest Expenses $39M $41.6M $37.7M $30.5M $29M
EBT. Incl. Unusual Items $4M $43.9M $39.7M $45.8M $77.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $10.8M $10.9M $11.3M $21.3M
Net Income to Company $1.9M $32.5M $27.7M $31.8M $59.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M $32.5M $27.7M $31.8M $57.1M
 
Basic EPS (Cont. Ops) $0.01 $0.20 $0.17 $0.19 $0.34
Diluted EPS (Cont. Ops) $0.01 $0.20 $0.17 $0.19 $0.34
Weighted Average Basic Share $493.7M $492.4M $495.6M $496.8M $501.7M
Weighted Average Diluted Share $493.7M $498.4M $495.6M $496.8M $501.7M
 
EBITDA $246.3M $259.9M $254.9M $262.8M $290M
EBIT $39.6M $72.8M $76.2M $74M $89M
 
Revenue (Reported) $930.7M $976.9M $899.4M $905M $907.6M
Operating Income (Reported) $32.6M $72.8M $76.2M $74M $89M
Operating Income (Adjusted) $39.6M $72.8M $76.2M $74M $89M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $223.8M $214.3M $259.6M $138M $108.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $277.6M $297.8M $246.3M $253.8M $242.3M
Inventory $22.7M $28.3M $33.2M $31.7M $41.2M
Prepaid Expenses $142.5M $11.2M $6.8M $6.1M $6.9M
Other Current Assets -- -- -- -- --
Total Current Assets $715.5M $558.4M $551.5M $433.8M $402.9M
 
Property Plant And Equipment $631.1M $646.4M $607.9M $597.9M $591.2M
Long-Term Investments -- $95.4M $96.9M $91.4M $86.7M
Goodwill $486.4M $503.5M $443.2M $434.4M $427.9M
Other Intangibles $194.5M $182.3M $167.6M $161.8M $149.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2.1B $2B $1.8B $1.8B
 
Accounts Payable $103.9M $123.4M $134.3M $225.2M $221.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $66.6M $59.3M $52.5M $51.4M $50.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $600.3M $549.4M $545.3M $550.1M $571.7M
 
Long-Term Debt $863M $916M $804.3M $613.5M $488M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.5B $1.4B $1.2B $1.1B
 
Common Stock $622.4K $642.6K $566.8K $555.4K $548.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $585.1M $617.2M $596.3M $628.5M $673M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $585.1M $617.2M $596.3M $628.5M $673M
 
Total Liabilities and Equity $2.2B $2.1B $2B $1.8B $1.8B
Cash and Short Terms $223.8M $214.3M $259.6M $138M $108.7M
Total Debt $1B $1.1B $1B $830.3M $675.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $192.2M $235.6M $111.4M $60.8M $48.4M
Short Term Investments $9.3M -- -- -- --
Accounts Receivable, Net $273.1M $251.3M $235.1M $231.7M $257M
Inventory $27M $30.9M $25M $27.2M $29.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $510.5M $545.1M $385.3M $332.8M $356.9M
 
Property Plant And Equipment $602M $590.4M $564.2M $595.2M $636.6M
Long-Term Investments $89.6M $94.2M $84.8M $87.1M $95.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $1.9B $1.7B $1.7B $1.9B
 
Accounts Payable $195.9M $211.4M $206.5M $207M $209.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $65.3M $53M $48.6M $52.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $503.4M $539.2M $501.7M $541.7M $572.4M
 
Long-Term Debt $866M $800.7M $582.3M $470.2M $418.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.1B $1.1B $1.1B
 
Common Stock $619.9K $562.3K $525.3K $537.7K $605.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $589.9M $575.8M $583.9M $643.9M $806.7M
 
Total Liabilities and Equity $2B $1.9B $1.7B $1.7B $1.9B
Cash and Short Terms $192.2M $235.6M $111.4M $60.8M $48.4M
Total Debt $1B $1B $787M $654.4M $596.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$49.5M $8.4M $46.7M $36.3M $46.7M
Depreciation & Amoritzation $269M $277.4M $247M $238.1M $255M
Stock-Based Compensation $5.8M $4.6M $7.1M $6.5M $4.3M
Change in Accounts Receivable $36.4M $16.7M -$10.1M -$7.9M $7.8M
Change in Inventories -$2M -$4.6M -$8.6M $813.4K -$9.7M
Cash From Operations $289.1M $289.5M $288.7M $295.3M $306.1M
 
Capital Expenditures $145.3M $185.1M $176.2M $179.8M $179.6M
Cash Acquisitions -$177.9M -- -- -- --
Cash From Investing -$295.5M -$59.8M -$211.9M -$147.5M -$179.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $169.7M -- $146.6M -- $26.8M
Long-Term Debt Repaid -$183.1M -$178.7M -$118.2M -$164.1M -$164.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $39M $619.3K $1.5M $543.5K --
Cash From Financing -$77.1M -$250.8M -$39.6M -$233.2M -$152.6M
 
Beginning Cash (CF) $292.9M $206.9M $219.1M $131.4M $101.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$83.5M -$21.7M $37.2M -$85.1M -$26.5M
Ending Cash (CF) $209.3M $184.6M $256.3M $46.5M $75.1M
 
Levered Free Cash Flow $143.8M $104.3M $112.5M $115.5M $126.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4M $12.1M $14.2M $15.1M $24.8M
Depreciation & Amoritzation $68M $61.5M $59.3M $64.9M $79.5M
Stock-Based Compensation $1.2M $2.1M $1.6M $1.1M $1.6M
Change in Accounts Receivable $25.1M -$10.9M -$8.5M -$3M $2.1M
Change in Inventories $6.2M $9.4M $9.9M $4.6M $1.2M
Cash From Operations $73.9M $93.2M $70.3M $79.5M $98.2M
 
Capital Expenditures $51M $73.5M $41.9M $44.7M $48.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.8M -$108.8M $6.1M -$44.7M -$48.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $144.8M -- -- --
Long-Term Debt Repaid -$120.9M -$116.8M -$106.7M -$111M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $618.8K $281.1K $528.2K -- --
Cash From Financing -$136.4M $11.2M -$123.7M -$127.4M -$97.3M
 
Beginning Cash (CF) $182.9M $195.4M $105.1M $54M $45.1M
Foreign Exchange Rate Adjustment -- -- -- $538.7K $315.4K
Additions / Reductions -$91.2M -$4.4M -$47.3M -$92.1M -$47.3M
Ending Cash (CF) $91.7M $191M $57.8M -$37.5M -$1.8M
 
Levered Free Cash Flow $22.9M $19.7M $28.3M $34.7M $49.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.3M $39.1M $41.7M $40.4M $74.4M
Depreciation & Amoritzation $276.9M $257.8M $238.8M $248.2M $276.7M
Stock-Based Compensation $6.4M $5.4M $6.7M $5.4M $4.4M
Change in Accounts Receivable $43.1M -$35.3M -$970.5K $9M $10.5M
Change in Inventories -$2.1M -$7.2M $3.6M -$1.7M $2.5M
Cash From Operations $290.1M $321.7M $297M $292.1M $344.1M
 
Capital Expenditures $108.8M $208.5M $177.5M $166.1M $184.4M
Cash Acquisitions -$300.1K -- -- -- --
Cash From Investing -$143.9M -$241.5M -$146.6M -$166.1M -$180M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $144.8M -- -- --
Long-Term Debt Repaid -$210M -$117.2M -$163.1M -$166.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$158.9M -$46.4M -$234.3M -$180.4M -$184.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.7M $33.1M -$83.8M -$54.4M -$19.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $181.3M $113.2M $119.5M $126M $159.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9M $32.5M $27.7M $31.8M $59.5M
Depreciation & Amoritzation $206.9M $187.1M $178.7M $188.9M $210M
Stock-Based Compensation $4.6M $5.4M $4.9M $3.8M $3.9M
Change in Accounts Receivable $33.1M -$18.5M -$8.4M $8.5M $11.3M
Change in Inventories -$4.2M -$6.9M $5.6M $3.3M $15.8M
Cash From Operations $210.3M $216.8M $226.6M $223.1M $260.5M
 
Capital Expenditures $122.1M $144.8M $146.6M $132.1M $136.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $54.9K -$180M -$115.7M -$132.1M -$132.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $144.8M -- -- --
Long-Term Debt Repaid -$178.2M -$116.8M -$161.6M -$164.4M -$62M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $618.8K $1.2M $802.5K -- $277K
Cash From Financing -$250.7M -$22.3M -$216.8M -$163.2M -$194.5M
 
Beginning Cash (CF) $607M $597.8M $407.5M $329.5M $192.3M
Foreign Exchange Rate Adjustment -- -$312.7K -- -$275.5K $594.9K
Additions / Reductions -$40.3M $14.4M -$105.9M -$72.5M -$65.4M
Ending Cash (CF) $567.2M $611.9M $301.6M $256.7M $127.5M
 
Levered Free Cash Flow $88.2M $72M $80M $91M $124M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

Buy
54
GDXU alert for Dec 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 4.83% over the past day.

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

Show me the best stock