Financhill
Buy
52

CGKEY Quote, Financials, Valuation and Earnings

Last price:
$9.69
Seasonality move :
-6.11%
Day range:
$9.69 - $9.69
52-week range:
$9.38 - $12.05
Dividend yield:
0%
P/E ratio:
2.32x
P/S ratio:
0.17x
P/B ratio:
0.34x
Volume:
--
Avg. volume:
--
1-year change:
-26.13%
Market cap:
$1.7B
Revenue:
$10B
EPS (TTM):
$4.17
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.3B $10.1B $12.5B $11.3B $10B
Revenue Growth (YoY) -0.52% -17.95% 23.63% -9.92% -10.95%
 
Cost of Revenues $11.9B $10.6B $12.9B $9.8B $9.1B
Gross Profit $433.4M -$477.1M -$444.4M $1.5B $891.7M
Gross Profit Margin 3.52% -4.72% -3.55% 13.11% 8.89%
 
R&D Expenses $110.1M $63.4M $64M $46.5M $44.6M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $110.2M $63.4M $59.4M $45.4M $44.6M
Operating Income $323.1M -$540.5M -$503.7M $1.4B $847.2M
 
Net Interest Expenses $100.4M $85.8M $79.4M $87.7M $95M
EBT. Incl. Unusual Items $175.6M -$500.1M -$1.3B $1.3B $831.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.7M -$143.9M -$191.8M $403.8M $187.6M
Net Income to Company $175.6M -$500.1M -$1.3B $1.3B $831.4M
 
Minority Interest in Earnings -$396K -$2.8M -$1.5M -$4.7M -$2.2M
Net Income to Common Excl Extra Items $136.9M -$356.2M -$1.1B $918.5M $643.8M
 
Basic EPS (Cont. Ops) $0.76 -$1.96 -$6.37 $5.13 $3.59
Diluted EPS (Cont. Ops) $0.69 -$1.96 -$6.37 $5.13 $3.59
Weighted Average Basic Share $180.2M $180.1M $180.1M $180.1M $179.9M
Weighted Average Diluted Share $197.6M $180.1M $180.1M $180.1M $179.9M
 
EBITDA $1.1B $197.9M $206M $2.2B $1.6B
EBIT $323.1M -$540.5M -$503.7M $1.4B $847.2M
 
Revenue (Reported) $12.3B $10.1B $12.5B $11.3B $10B
Operating Income (Reported) $323.1M -$540.5M -$503.7M $1.4B $847.2M
Operating Income (Adjusted) $323.1M -$540.5M -$503.7M $1.4B $847.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B $3.1B $3B $2.8B $2.7B
Revenue Growth (YoY) -23.87% 30.45% -3.11% -9.49% -2.46%
 
Cost of Revenues $2.3B $3.5B $2.5B $2.5B $2.3B
Gross Profit $80.6M -$307.8M $544.5M $234.7M $348.2M
Gross Profit Margin 3.34% -9.79% 17.87% 8.51% 12.94%
 
R&D Expenses $10.9M $10.1M $13.1M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $13M $9.3M $12.2M -- --
Operating Income $67.6M -$317.1M $532.3M $234.7M $348.2M
 
Net Interest Expenses $22.2M $18.8M $24.1M $21.3M $45.2M
EBT. Incl. Unusual Items $92.1M -$268.2M $549.6M $235.9M $342.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.5M -$56.1M $135.1M $47.2M $86.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.1M -$650.6K -$3.2M -$978.3K -$623.8K
Net Income to Common Excl Extra Items $70.5M -$212.2M $414.6M $188.7M $256.7M
 
Basic EPS (Cont. Ops) $0.40 -$1.17 $2.32 $1.05 $1.43
Diluted EPS (Cont. Ops) $0.37 -$1.17 $2.32 $1.05 $1.43
Weighted Average Basic Share $180.1M $180.1M $180.1M $179.9M $179.8M
Weighted Average Diluted Share $194.4M $180.1M $180.1M $179.9M $179.8M
 
EBITDA $246.2M -$160.5M $726.4M $416.1M $582.5M
EBIT $67.6M -$317.1M $532.3M $234.7M $348.2M
 
Revenue (Reported) $2.4B $3.1B $3B $2.8B $2.7B
Operating Income (Reported) $67.6M -$317.1M $532.3M $234.7M $348.2M
Operating Income (Adjusted) $67.6M -$317.1M $532.3M $234.7M $348.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.7B $11.2B $12.9B $10.2B $10.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.7B $12.3B $11.6B $9.4B $9.1B
Gross Profit -$13M -$1B $1.3B $762.1M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $83.2M $63.8M $61.3M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $83.9M $58.2M $60.4M $21.8M $100
Operating Income -$96.9M -$1.1B $1.2B $740.3M $1B
 
Net Interest Expenses $94.4M $79M $88.3M $81.5M $143.6M
EBT. Incl. Unusual Items -$176.4M -$1.1B $418M $660.6M $976.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$47.8M -$304.8M $245.7M $253.2M $228.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.6M -$2.7M -$3.7M -$2.6M -$1.7M
Net Income to Common Excl Extra Items -$128.6M -$821.9M $172.3M $407.4M $748.3M
 
Basic EPS (Cont. Ops) -$0.70 -$4.55 $0.98 $2.28 $4.17
Diluted EPS (Cont. Ops) -$0.74 -$4.55 $0.98 $2.28 $4.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $689.3M -- $2B $1.5B $1.9B
EBIT -$96.9M -$1.1B $1.2B $740.3M $1B
 
Revenue (Reported) $10.7B $11.2B $12.9B $10.2B $10.1B
Operating Income (Reported) -$96.9M -$1.1B $1.2B $740.3M $1B
Operating Income (Adjusted) -$96.9M -$1.1B $1.2B $740.3M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4B $5.6B $6B $4.9B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $6.1B $4.8B $4.4B $4.3B
Gross Profit $50.9M -$515.7M $1.2B $458.4M $622.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.4M $27.1M $24M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $28.8M $23.8M $24.6M $487.7K --
Operating Income $22M -$539.5M $1.2B $457.9M $622.1M
 
Net Interest Expenses $44.9M $38M $47M $40.7M $89.2M
EBT. Incl. Unusual Items $67.3M -$573.8M $1.1B $462.9M $608.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.7M -$154.8M $279.2M $124.8M $166.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.5M -$1.4M -$3.6M -$1.5M -$1M
Net Income to Common Excl Extra Items $57.6M -$419M $869.6M $338.1M $441.8M
 
Basic EPS (Cont. Ops) $0.33 -$2.32 $4.85 $1.89 $2.46
Diluted EPS (Cont. Ops) $0.30 -$2.32 $4.85 $1.89 $2.46
Weighted Average Basic Share $360.3M $360.3M $360.2M $360M $359.6M
Weighted Average Diluted Share $374.5M $360.3M $360.2M $360M $359.6M
 
EBITDA $379.5M -$160.5M $1.6B $810.1M $1.1B
EBIT $22M -$539.5M $1.2B $457.9M $622.1M
 
Revenue (Reported) $4.4B $5.6B $6B $4.9B $5B
Operating Income (Reported) $22M -$539.5M $1.2B $457.9M $622.1M
Operating Income (Adjusted) $22M -$539.5M $1.2B $457.9M $622.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $541.9M $548.6M $1.9B $2B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $856.6M $921.5M $754M $864.1M
Inventory $487.2M $491.5M $844.4M $512.3M $574.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $414.9M $888.5M $1.2B $1B $1.3B
Total Current Assets $2.7B $2.8B $4.9B $4.3B $4.7B
 
Property Plant And Equipment $24.2B $22.7B $21.6B $19.7B $21.2B
Long-Term Investments $2.7B $2.7B $2.4B $2.3B $2.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4B $2.4B $2.5B $902.7M $872.5M
Total Assets $30.6B $29.4B $30.4B $27.3B $29.5B
 
Accounts Payable $621.7M $671.9M $838.1M $674.1M $787.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.9B $3B $3.7B $3.4B $2.9B
Total Current Liabilities $6.1B $5.7B $7.6B $4.8B $4.2B
 
Long-Term Debt $17.1B $17.3B $18B $17.3B $19.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.7B $24.4B $26.9B $23.3B $24.7B
 
Common Stock $1.8B $1.6B $1.5B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $5.9B $5B $3.4B $4B $4.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.5M $22M $60.1M $56.3M -$11.2M
Total Equity $6B $5B $3.4B $4.1B $4.7B
 
Total Liabilities and Equity $30.6B $29.4B $30.4B $27.3B $29.5B
Cash and Short Terms $541.9M $548.6M $1.9B $2B $1.9B
Total Debt $20.8B $18.8B $19.7B $19.2B $20.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $657.6M $1.9B $2.3B $2B $3.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $760.1M $944.6M $806.8M $928.9M $785.5M
Inventory $588M $728.6M $616.2M $550.4M $555.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $1B $1.2B $1.4B --
Total Current Assets $3.3B $4.6B $4.9B $4.9B $6.1B
 
Property Plant And Equipment $24.2B $19.1B $19.4B $21.5B $21.6B
Long-Term Investments $1.3B $1.1B $998M $958.1M $838.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.5B $2.2B $2.3B $2.5B --
Total Assets $31.4B $27.3B $27.8B $30.1B $31B
 
Accounts Payable $627.6M $765.6M $750.7M $899.5M $686.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.2B $2.7B $2.9B $3.3B --
Total Current Liabilities $6.1B $6.3B $5.3B $4.9B $4.2B
 
Long-Term Debt $17.8B $15.8B $17.4B $19.3B $20.6B
Capital Leases -- -- -- -- --
Total Liabilities $25.5B $23.4B $23.9B $25.4B $25.9B
 
Common Stock $1.8B $1.4B $1.3B $1.4B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $25.4M $43.2M $56.9M $32.4M -$12.8M
Total Equity $5.9B $4B $4B $4.7B $5.1B
 
Total Liabilities and Equity $31.4B $27.3B $27.8B $30.1B $31B
Cash and Short Terms $657.6M $1.9B $2.3B $2B $3.3B
Total Debt $21.8B $17.5B $18.7B $21.2B $22.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $175.6M -$500.1M -$1.3B $1.3B $831.4M
Depreciation & Amoritzation $816.4M $738.5M $709.7M $762.8M $753.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$147.2M $237.8M -$138.5M $65.7M -$108.3M
Change in Inventories $42M -$29.1M -$377.4M $247.6M -$86.2M
Cash From Operations $1B $2.8M -$462.6M $1.9B $1.2B
 
Capital Expenditures $1.8B $1.7B $1.5B $1.4B $2.5B
Cash Acquisitions -- -- $35.4M -- --
Cash From Investing -$1.6B -$1.8B -$1.7B -$1.3B -$2.4B
 
Dividends Paid (Ex Special Dividend) $169.9M $160.4M $39.9M $12.5M $82.7M
Special Dividend Paid
Long-Term Debt Issued $8.2B $11.1B $13.4B $6B $4.1B
Long-Term Debt Repaid -$7.3B -$9B -$9.9B -$6.1B -$3B
Repurchase of Common Stock $782.6K -- -- -- --
Other Financing Activities -$22.6M -$21.6M $488.8K $43.2M -$26.7M
Cash From Financing $709.4M $1.9B $3.4B -$182.4M $1.1B
 
Beginning Cash (CF) $541.5M $548.2M $1.8B $2B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $118.4M $59.6M $1.3B $365.6M -$72.4M
Ending Cash (CF) $658.5M $609.5M $3.2B $2.3B $1.8B
 
Levered Free Cash Flow -$714.7M -$1.7B -$2B $452.5M -$1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) $657.6M $1.9B $2.3B $2B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- $134.3M --
Depreciation & Amoritzation -- $1.3B $1.5B $1.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$36.7M --
Change in Inventories -- -- -- $4.4M --
Cash From Operations $1.5B $1.2B $2.8B $1.9B --
 
Capital Expenditures $1.6B $1.9B $1.9B $1.8B $575.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$2.1B -$2B -$2B --
 
Dividends Paid (Ex Special Dividend) $155.3M $180.4M $205.1M $213.5M $9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $10.6B --
Long-Term Debt Repaid -- -- -- -$10.1B --
Repurchase of Common Stock -- -- -- $540.8K --
Other Financing Activities -- -- -- -$20.4M --
Cash From Financing $139M $1B -$726.7M $177M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.3M $83.5M $63.8M $11.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$118.6M -$762.2M $822.3M $38M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) $1.7B $2.5B $4.6B $3.4B $5.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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