Financhill
Sell
44

CGNWF Quote, Financials, Valuation and Earnings

Last price:
$0.36
Seasonality move :
0%
Day range:
$0.36 - $0.36
52-week range:
$0.20 - $0.36
Dividend yield:
3.71%
P/E ratio:
13.76x
P/S ratio:
1.54x
P/B ratio:
1.03x
Volume:
--
Avg. volume:
53.3K
1-year change:
77.5%
Market cap:
$17.9B
Revenue:
$12B
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.1B $12.4B $12.2B $11.5B $12B
Revenue Growth (YoY) 16.39% 22.77% -1.89% -5.58% 3.83%
 
Cost of Revenues $6.6B $8.5B $8.4B $7.6B $8.1B
Gross Profit $3.6B $4B $3.8B $3.9B $3.8B
Gross Profit Margin 35.35% 31.79% 31.51% 33.9% 32.12%
 
R&D Expenses $211M $249.3M $249.6M $313.5M $302.2M
Selling, General & Admin $356.9M $388.4M $366.4M $381.8M $378.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $242.1M $387.8M $408.7M $496.8M $437.3M
Operating Income $3.3B $3.6B $3.4B $3.4B $3.4B
 
Net Interest Expenses $1.1B $1.1B $917.4M $767.7M $719.6M
EBT. Incl. Unusual Items $2.3B $2.6B $2.5B $2.7B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $286.1M $378.7M $513.6M $491.9M $577M
Net Income to Company $2.2B $2.4B $2.3B $2.4B $2.4B
 
Minority Interest in Earnings $769.8M $924.1M $783.8M $892.2M $921.2M
Net Income to Common Excl Extra Items $2.2B $2.4B $2.3B $2.4B $2.4B
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.03
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.03
Weighted Average Basic Share $50.5B $50.5B $50.5B $50.5B $50.5B
Weighted Average Diluted Share $50.5B $50.5B $50.5B $50.5B $50.5B
 
EBITDA $5B $5.4B $5.1B $5.2B $5.3B
EBIT $3.3B $3.6B $3.4B $3.4B $3.4B
 
Revenue (Reported) $10.1B $12.4B $12.2B $11.5B $12B
Operating Income (Reported) $3.3B $3.6B $3.4B $3.4B $3.4B
Operating Income (Adjusted) $3.3B $3.6B $3.4B $3.4B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $3.2B $2.8B $3.2B $2.9B
Revenue Growth (YoY) 29.82% -7.17% -11.61% 13.63% -10.08%
 
Cost of Revenues $2.3B $2.2B $1.9B $2.1B $2B
Gross Profit $1.1B $1B $931.7M $1.1B $884.8M
Gross Profit Margin 33.17% 31.7% 33.15% 33.57% 30.81%
 
R&D Expenses $24.5M $52.2M $42.6M $80.2M $50.5M
Selling, General & Admin $83M $88.7M $93.3M $89.2M $93.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $93M $152.2M $115.6M $200.1M $174.2M
Operating Income $1B $855.9M $816.1M $872.1M $710.6M
 
Net Interest Expenses $278M $236.8M $203M $199.3M $171.6M
EBT. Incl. Unusual Items $862.8M $690.4M $679.7M $710.6M $627.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.5M $148.8M $127.7M $138.1M $124.9M
Net Income to Company -- -- -- -$1.5B --
 
Minority Interest in Earnings $308.8M $197.8M $228.5M $247.5M $200.2M
Net Income to Common Excl Extra Items $805.4M $619.2M $606.7M $648.9M $566.8M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.01 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.01 $0.01 $0.01
Weighted Average Basic Share $50.5B $50.5B $50.5B $50.5B $50.5B
Weighted Average Diluted Share $50.5B $50.5B $50.5B $50.5B $50.5B
 
EBITDA $1.5B $1.3B $1.3B $1.4B --
EBIT $1B $855.9M $816.1M $872.1M $710.6M
 
Revenue (Reported) $3.4B $3.2B $2.8B $3.2B $2.9B
Operating Income (Reported) $1B $855.9M $816.1M $872.1M $710.6M
Operating Income (Adjusted) $1B $855.9M $816.1M $872.1M $710.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.2B $12.1B $11.8B $11.8B $11.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.2B $8.1B $7.8B $7.9B $8B
Gross Profit $3.9B $4B $4B $3.9B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $270.5M $266.5M $254.9M $298.3M $313.9M
Selling, General & Admin $367.7M $400.8M $355.6M $369.4M $382.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $603.8M $683.8M $584.1M $715.9M $772.2M
Operating Income $3.3B $3.3B $3.4B $3.1B $2.8B
 
Net Interest Expenses $1.1B $1B $820.1M $781.3M $688.1M
EBT. Incl. Unusual Items $2.6B $2.5B $2.8B $2.6B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $342.8M $467.7M $535.5M $485.9M $614.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $940.7M $774.7M $934.7M $864.5M $752M
Net Income to Common Excl Extra Items $2.5B $2.3B $2.5B $2.4B $2.1B
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.03
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.1B $5B $5.1B $5B --
EBIT $3.3B $3.3B $3.4B $3.1B $2.8B
 
Revenue (Reported) $12.2B $12.1B $11.8B $11.8B $11.7B
Operating Income (Reported) $3.3B $3.3B $3.4B $3.1B $2.8B
Operating Income (Adjusted) $3.3B $3.3B $3.4B $3.1B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.1B $8.8B $8.4B $8.7B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $5.6B $5.2B $5.5B $5.5B
Gross Profit $3.2B $3.2B $3.2B $3.1B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $100.1M $116.3M $127.8M $115.8M $112.3M
Selling, General & Admin $261.4M $273.5M $262.6M $251.1M $254.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $311.2M $367.1M $336.3M $397.5M $408.6M
Operating Income $2.9B $2.8B $2.9B $2.7B $2.3B
 
Net Interest Expenses $835.3M $756.1M $612.3M $580.6M $501M
EBT. Incl. Unusual Items $2.3B $2.2B $2.4B $2.4B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $329.8M $419.3M $439.1M $430.7M $468.3M
Net Income to Company -- -- $1.6B -- --
 
Minority Interest in Earnings $799.3M $652.5M $797.8M $765.7M $596.7M
Net Income to Common Excl Extra Items $2.1B $2B $2.2B $2.2B $1.8B
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.02
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.02
Weighted Average Basic Share $151.5B $151.5B $151.5B $151.5B $151.5B
Weighted Average Diluted Share $151.5B $151.5B $151.5B $151.5B $151.5B
 
EBITDA $4.2B $4B $4.2B $4.1B $2.5B
EBIT $2.9B $2.8B $2.9B $2.7B $2.3B
 
Revenue (Reported) $9.1B $8.8B $8.4B $8.7B $8.2B
Operating Income (Reported) $2.9B $2.8B $2.9B $2.7B $2.3B
Operating Income (Adjusted) $2.9B $2.8B $2.9B $2.7B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2.5B $2.1B $2.2B $2.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $2.5B $2.6B $2.1B $1.7B
Inventory $2.3B $2.4B $2.6B $2.9B $2.8B
Prepaid Expenses $2.8B $2.7B $2.5B $2.7B $3.1B
Other Current Assets $4M $3.8M $4.7M $4.8M $6.5M
Total Current Assets $9.7B $10.7B $10.1B $10.3B $10.3B
 
Property Plant And Equipment $45.7B $47.3B $43.8B $43.3B $42.6B
Long-Term Investments $1.9B $2.1B $2.1B $2.2B $2.3B
Goodwill $64.2M $65.8M $60.8M $59.1M $57.4M
Other Intangibles $1.2B $1.4B $1.5B $1.6B $1.8B
Other Long-Term Assets $5.8M $19.4M $29M $36M $35.8M
Total Assets $59.9B $62.8B $58.8B $58.6B $58.3B
 
Accounts Payable $2.9B $3B $3.3B $3.3B $2.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $37.8M $43M $40.8M $34.6M $39.8M
Other Current Liabilities -- -- $65.2K $60.5K $58.7K
Total Current Liabilities $11.8B $12.1B $11B $10.9B $11.4B
 
Long-Term Debt $25.2B $25.5B $23.8B $22.9B $21.8B
Capital Leases -- -- -- -- --
Total Liabilities $38B $38.7B $35.8B $34.9B $34.4B
 
Common Stock $7.7B $7.9B $7.3B $7.1B $6.9B
Other Common Equity Adj -- -- -- -- --
Common Equity $14.6B $15.8B $15.4B $16B $16.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.1B $7.8B $7.3B $7.3B $7.2B
Total Equity $21.7B $23.7B $22.7B $23.3B $23.6B
 
Total Liabilities and Equity $59.6B $62.4B $58.5B $58.2B $58B
Cash and Short Terms $1.9B $2.5B $2.1B $2.2B $2.3B
Total Debt $28.3B $29B $26.8B $26.2B $24.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.1B $2.4B $2.4B $3B $4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $2B $2.2B $2.1B $1.8B
Inventory $2.3B $2.2B $2.4B $3B $2.9B
Prepaid Expenses $2.9B $2.5B $2.8B $2.8B $3.4B
Other Current Assets -- -- -- $322M --
Total Current Assets $10.2B $9.5B $10.1B $11.2B $12.4B
 
Property Plant And Equipment $46B $42.2B $41.4B $43.2B $43.8B
Long-Term Investments $2.1B $2B $2B $2.3B $2.4B
Goodwill -- -- -- $59.8M --
Other Intangibles -- -- -- $1.8B --
Other Long-Term Assets -- -- -- $862.3M --
Total Assets $61.4B $56.7B $56.7B $60.1B $62.8B
 
Accounts Payable $3B $2.8B $3.1B $2.9B $2.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $382.6M --
Total Current Liabilities $11.1B $10.3B $10.3B $11.8B $13.5B
 
Long-Term Debt $25.7B $22.9B $22.4B $22.4B $23.2B
Capital Leases -- -- -- -- --
Total Liabilities $38.1B $34.5B $34.1B $35.7B $38.2B
 
Common Stock $7.8B $7.1B $6.9B $7.2B $7.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.8B $7.2B $7.1B $7.5B $7.3B
Total Equity $23.2B $22.2B $22.5B $24.4B $24.6B
 
Total Liabilities and Equity $61.4B $56.7B $56.7B $60.1B $62.8B
Cash and Short Terms $2.1B $2.4B $2.4B $3B $4B
Total Debt $29B $26.1B $25.3B $26B $26.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.2B $2.4B $2.3B $2.4B $2.4B
Depreciation & Amoritzation $1.6B $1.8B $1.6B $1.7B $1.9B
Stock-Based Compensation -- -- -$8.3M $1.4M --
Change in Accounts Receivable -$1.1B -$223.7M -$363.2M $284.8M -$59.2M
Change in Inventories $496.1M -$42.3M -$378.8M -$410.5M $20.2M
Cash From Operations $4.5B $5.6B $4.8B $4.9B $5.4B
 
Capital Expenditures $2B $2.2B $1.8B $2B $2.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8B -$2.2B -$2.2B -$2B -$2.9B
 
Dividends Paid (Ex Special Dividend) $556M $626.8M $630.2M $620.1M $659.8M
Special Dividend Paid
Long-Term Debt Issued $7.7B $10.5B $11.7B $8.7B $13.1B
Long-Term Debt Repaid -$8.7B -$10.8B -$12.3B -$8.8B -$13.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.7M $153.5M $57.9M -$12.6M $18M
Cash From Financing -$3.5B -$2.9B -$3.2B -$2.7B -$2.5B
 
Beginning Cash (CF) $1.3B $1.8B $1.1B $1.3B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$888.8M $442.3M -$596.1M $217.4M -$15.8M
Ending Cash (CF) $426.9M $2.3B $503.8M $1.5B $1.3B
 
Levered Free Cash Flow $2.5B $3.3B $3B $2.9B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -$1.5B --
Depreciation & Amoritzation -- -- -- -$858.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $41.9M --
Change in Inventories -- -- -- -$123.5M --
Cash From Operations $1.8B $1.7B $1.6B $1.9B $1.5B
 
Capital Expenditures $470.8M $405.4M $412.8M $482.3M $823.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$737M -$418.7M -$599.7M -$685.1M -$883.4M
 
Dividends Paid (Ex Special Dividend) -$625.3M -- -$627M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3B --
Long-Term Debt Repaid -- -- -- -$3.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$19.4M --
Cash From Financing -$1.5B -$1.7B -$1.2B -$1.2B $455.1M
 
Beginning Cash (CF) $2.1B $2.4B $2.4B $3B $4B
Foreign Exchange Rate Adjustment -$1.4M -$2.9M -$3.5M $359.5K $9.4M
Additions / Reductions -$506.6M -$412.7M -$163.3M $32.4M $1.1B
Ending Cash (CF) $1.5B $1.9B $2.2B $3B $5.1B
 
Levered Free Cash Flow $1.3B $1.3B $1.2B $1.5B $652.4M
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 $5.2B $5B $4.8B $4.6B $4.8B
 
Capital Expenditures $2.3B $1.8B $1.9B $2.1B $3.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6B -$1.8B -$2.1B -$2.2B -$3.7B
 
Dividends Paid (Ex Special Dividend) $580.2M $632.3M $595.2M $607.8M $660.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $12.6B --
Long-Term Debt Repaid -- -- -- -$13.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$27.5M --
Cash From Financing -$2.9B -$2.7B -$2.9B -$2B -$37.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$256.1M $482.2M -$268M $469.8M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $3.2B $2.9B $2.6B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $1.6B -- --
Depreciation & Amoritzation -- -- $809.3M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $73.9M -- --
Change in Inventories -- -- -$53.5M -- --
Cash From Operations $4.2B $3.7B $3.9B $3.7B $3.1B
 
Capital Expenditures $1.5B $1B $1.2B $1.3B $2.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$1.1B -$1.1B -$1.4B -$2.1B
 
Dividends Paid (Ex Special Dividend) $1M -- -$1.2M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5.3B $10.1B $4.9B
Long-Term Debt Repaid -- -- -$5.7B -$9.8B -$3.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$16.6M -$20.2M -$7.2M
Cash From Financing -$2.6B -$2.4B -$2.3B -$1.7B $822.3M
 
Beginning Cash (CF) $5.9B $7.2B $7.1B $7.6B $8.5B
Foreign Exchange Rate Adjustment -$3M -$6.5M $2.5M $2M $2.7M
Additions / Reductions $89.8M $124.8M $419.2M $677.5M $1.8B
Ending Cash (CF) $6B $7.3B $7.5B $8.3B $10.3B
 
Levered Free Cash Flow $2.7B $2.6B $2.6B $2.4B $757.6M

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 8

SMX (Security Matters) Plc [SMX] is down 48.08% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 6.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.48% over the past day.

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

Show me the best stock