Financhill
Sell
36

CICOF Quote, Financials, Valuation and Earnings

Last price:
$1.66
Seasonality move :
12.19%
Day range:
$1.66 - $1.66
52-week range:
$1.14 - $2.08
Dividend yield:
13.38%
P/E ratio:
4.94x
P/S ratio:
0.83x
P/B ratio:
0.79x
Volume:
--
Avg. volume:
215
1-year change:
16.9%
Market cap:
$25.7B
Revenue:
$32.3B
EPS (TTM):
$0.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.8B $51.6B $57.7B $24.6B $32.3B
Revenue Growth (YoY) 13.89% 108.05% 11.84% -57.4% 31.44%
 
Cost of Revenues $21.4B $29.9B $32.4B $20.7B $22.9B
Gross Profit $3.4B $21.7B $25.3B $3.9B $9.4B
Gross Profit Margin 13.66% 42.09% 43.88% 15.69% 29.18%
 
R&D Expenses $27.7M $98M $176.6M $125.6M $140.6M
Selling, General & Admin $1.4B $1.9B $1.8B $1.2B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.9B $1.8B $1.1B $1.5B
Operating Income $2B $19.8B $23.6B $2.8B $7.9B
 
Net Interest Expenses $616.3M $584.2M $570.4M $527.2M $441.5M
EBT. Incl. Unusual Items $1.7B $19.5B $24.5B $4B $8.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.1M $3.7B $5.3B $661M $1.6B
Net Income to Company $2B $16.1B $19.5B $4B $7.7B
 
Minority Interest in Earnings $472.4M $2.3B $3.2B $640.3M $874.7M
Net Income to Common Excl Extra Items $1.9B $16.1B $19.5B $4B $7.7B
 
Basic EPS (Cont. Ops) $0.08 $0.87 $1.01 $0.21 $0.43
Diluted EPS (Cont. Ops) $0.08 $0.87 $1.01 $0.21 $0.43
Weighted Average Basic Share $15.9B $16B $16.1B $16B $15.9B
Weighted Average Diluted Share $15.9B $16B $16.1B $16B $15.9B
 
EBITDA $3.8B $21.8B $26.6B $5.5B $10.5B
EBIT $2B $19.8B $23.6B $2.8B $7.9B
 
Revenue (Reported) $24.8B $51.6B $57.7B $24.6B $32.3B
Operating Income (Reported) $2B $19.8B $23.6B $2.8B $7.9B
Operating Income (Adjusted) $2B $19.8B $23.6B $2.8B $7.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.3B $15.4B $5.9B $10.3B $8.2B
Revenue Growth (YoY) 125.91% 8.26% -61.81% 74.06% -20.33%
 
Cost of Revenues $6.8B $8.8B $5.2B $6.1B $6.3B
Gross Profit $7.4B $6.6B $706.3M $4.2B $1.9B
Gross Profit Margin 52.05% 42.94% 11.98% 40.81% 23.53%
 
R&D Expenses $39.2M $88.5M $26M $36.8M $40.8M
Selling, General & Admin -- -- -- $338.5M $299.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $458.4M $513.6M $306M $439.9M $393.5M
Operating Income $7B $6.1B $400.3M $3.7B $1.5B
 
Net Interest Expenses $139M $137M $125.9M $104.9M $108.8M
EBT. Incl. Unusual Items $6.9B $6.8B $876.8M $3.9B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.3B $178.7M $685.6M $323.1M
Net Income to Company -$6.6B -- -- -- --
 
Minority Interest in Earnings $720.2M $884.5M $112.1M $395.8M $146M
Net Income to Common Excl Extra Items $5.4B $5.6B $872.5M $3.4B $1.5B
 
Basic EPS (Cont. Ops) $0.29 $0.30 $0.05 $0.19 $0.09
Diluted EPS (Cont. Ops) $0.29 $0.30 $0.05 $0.19 $0.09
Weighted Average Basic Share $16B $16.1B $16.2B $16B $15.5B
Weighted Average Diluted Share $16B $16.1B $16.2B $16B $15.5B
 
EBITDA $7.5B $6.9B $1.1B $4.4B --
EBIT $7B $6.1B $400.3M $3.7B $1.5B
 
Revenue (Reported) $14.3B $15.4B $5.9B $10.3B $8.2B
Operating Income (Reported) $7B $6.1B $400.3M $3.7B $1.5B
Operating Income (Adjusted) $7B $6.1B $400.3M $3.7B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $43.9B $63.9B $29.6B $29.9B $31.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.6B $35.8B $22B $22B $24.2B
Gross Profit $17.3B $28.1B $7.5B $7.9B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $111.5M $180.2M $122.2M $133.8M $145.4M
Selling, General & Admin -- -- -- $338.5M $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2.5B $1.2B $1.5B $1.6B
Operating Income $15.5B $25.6B $6.3B $6.4B $5.6B
 
Net Interest Expenses $537.2M $648.6M $518.5M $452.3M $413.3M
EBT. Incl. Unusual Items $15.2B $26.4B $7.4B $6.9B $6.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $5.3B $2.1B $1.2B $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.9B $3.4B $1.1B $809.7M $663.3M
Net Income to Common Excl Extra Items $13.2B $21.5B $6B $6.4B $5.9B
 
Basic EPS (Cont. Ops) $0.71 $1.13 $0.30 $0.35 $0.34
Diluted EPS (Cont. Ops) $0.71 $1.13 $0.30 $0.35 $0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $17.4B $28.4B $9.2B $9B --
EBIT $15.5B $25.6B $6.3B $6.4B $5.6B
 
Revenue (Reported) $43.9B $63.9B $29.6B $29.9B $31.4B
Operating Income (Reported) $15.5B $25.6B $6.3B $6.4B $5.6B
Operating Income (Adjusted) $15.5B $25.6B $6.3B $6.4B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.8B $47.9B $19.1B $24.3B $23.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.1B $26B $15.5B $16.8B $18.1B
Gross Profit $15.7B $21.8B $3.6B $7.5B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $104.2M $147.7M $94.5M $102.4M $110.3M
Selling, General & Admin -- -- -- $338.5M $856M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.7B $913.2M $1.2B $1.1B
Operating Income $14.3B $20.1B $2.7B $6.3B $4B
 
Net Interest Expenses $420.2M $409M $380.9M $326M $314.3M
EBT. Incl. Unusual Items $14.1B $21B $3.8B $6.7B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3B $3.9B $647.3M $1.2B $845.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.6B $2.7B $561.2M $726.2M $514.1M
Net Income to Common Excl Extra Items $12.1B $17.5B $3.7B $6B $4.3B
 
Basic EPS (Cont. Ops) $0.65 $0.92 $0.19 $0.33 $0.24
Diluted EPS (Cont. Ops) $0.65 $0.92 $0.19 $0.33 $0.24
Weighted Average Basic Share $48B $48.1B $48.4B $47.9B $46.8B
Weighted Average Diluted Share $48B $48.3B $48.6B $47.9B $46.8B
 
EBITDA $15.7B $22.4B $4.8B $8.3B $3.8B
EBIT $14.3B $20.1B $2.7B $6.3B $4B
 
Revenue (Reported) $35.8B $47.9B $19.1B $24.3B $23.2B
Operating Income (Reported) $14.3B $20.1B $2.7B $6.3B $4B
Operating Income (Adjusted) $14.3B $20.1B $2.7B $6.3B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.2B $28.1B $34.1B $25.7B $25.4B
Short Term Investments $134.5M $73M $50.4M $14.2M $14.8M
Accounts Receivable, Net $1.5B $1.9B $1.6B $999.7M $1.3B
Inventory $494.1M $848.7M $1B $925.2M $867.6M
Prepaid Expenses $224.1M $321.2M $293.8M $310.6M $225.1M
Other Current Assets -- -- -- -- --
Total Current Assets $11B $31.9B $37.6B $28.6B $28.2B
 
Property Plant And Equipment $23.1B $24.9B $24.6B $24.1B $26.3B
Long-Term Investments $5.7B $5.9B $9.2B $10.3B $11.3B
Goodwill $891.9M $884.6M $884.8M $897M $876.8M
Other Intangibles $1.8B $1.9B $1.7B $1.7B $1.6B
Other Long-Term Assets $16.4M $17.5M $28.8M $50.2M $209M
Total Assets $41.6B $65B $73.6B $65.6B $68.5B
 
Accounts Payable $2.2B $10.8B $15.2B $12.7B $11.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $886.4M $1.7B $1.9B $1.3B $1.4B
Other Current Liabilities $3.9M $6.4M $5.7M $5.2M $5.1M
Total Current Liabilities $11.3B $19B $22.9B $18B $16.8B
 
Long-Term Debt $17.2B $15.6B $10.4B $9.1B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $29.5B $36.8B $37.1B $31.2B $29.4B
 
Common Stock $1.9B $2.5B $2.3B $2.3B $2.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $6.7B $21B $28.9B $27.7B $32.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.3B $7.2B $7.7B $6.7B $6.9B
Total Equity $12B $28.2B $36.5B $34.3B $39.1B
 
Total Liabilities and Equity $41.6B $65B $73.6B $65.5B $68.4B
Cash and Short Terms $8.2B $28.1B $34.1B $25.7B $25.4B
Total Debt $21.6B $19.3B $13.1B $11.5B $10.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $22.4B $42B $27.3B $27.2B $24.1B
Short Term Investments $64.2M $44.5M $13.1M $10M --
Accounts Receivable, Net $2B $1.9B $1.1B $1.8B $1.5B
Inventory $704.4M $1.1B $901.6M $938.2M $914.1M
Prepaid Expenses $267.3M $325.5M $289M $196.3M $228.6M
Other Current Assets $200.9M $168.7M $153.6M $279.5M --
Total Current Assets $26.3B $45.8B $30.1B $30.8B $27.5B
 
Property Plant And Equipment $23.5B $23.9B $23.5B $25.5B $28.4B
Long-Term Investments $5.9B $5.6B $10B $11.1B $12.1B
Goodwill $887.3M $864.2M $861.2M $898.2M --
Other Intangibles $1B $1.1B $1B $1B --
Other Long-Term Assets $34.5M $48.2M $61.3M $86.5M --
Total Assets $57.8B $77.5B $65.7B $69.7B $70.2B
 
Accounts Payable $8.3B $15.3B $13.1B $12.3B $11.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18M $28.2M $12.5M $2B --
Total Current Liabilities $15.7B $25B $18.4B $18.9B $18.3B
 
Long-Term Debt $17B $10.9B $9.2B $8.4B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $34.2B $38.8B $31.3B $31B $30.5B
 
Common Stock $2.5B $2.3B $2.2B $2.3B $2.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.3B $7.4B $6.6B $6.9B $7.1B
Total Equity $23.6B $38.7B $34.5B $38.6B $39.7B
 
Total Liabilities and Equity $57.8B $77.5B $65.7B $69.7B $70.2B
Cash and Short Terms $22.4B $42B $27.3B $27.2B $24.1B
Total Debt $20.2B $15B $11.6B $10.4B $10.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $16.1B $19.5B $4B $7.7B
Depreciation & Amoritzation $1.8B $2B $3B $2.7B $2.6B
Stock-Based Compensation -- -- -- -- $44.8K
Change in Accounts Receivable $48.3M -$594.2M $186.4M $581.1M -$223.6M
Change in Inventories $119.2M -$337.2M -$239.1M $63.9M $31.4M
Cash From Operations $6.2B $26.8B $29.5B $3.5B $10.1B
 
Capital Expenditures $966.2M $1.5B $1.6B $2.2B $3.6B
Cash Acquisitions -$9.6M $194.1M $234.7M $457.8M $122.2M
Cash From Investing -$588.8M -$951.4M -$5.4B -$3.3B -$4.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- $4.3B $1.7B
Special Dividend Paid
Long-Term Debt Issued $3.7B $1.2B $1.1B $1.4B $1.2B
Long-Term Debt Repaid -$6.7B -$4.4B -$6.2B -$1.5B -$2.4B
Repurchase of Common Stock -- -- -- $178M $280.4M
Other Financing Activities $147.1M $582.3M -$703.2M -$286.5M -$91.5M
Cash From Financing -$4.9B -$6B -$16.9B -$8.1B -$5.5B
 
Beginning Cash (CF) $8.1B $28.1B $34.1B $25.7B $25.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $411.6M $19.5B $8.5B -$7.7B $420.1M
Ending Cash (CF) $8.1B $47.3B $43.9B $18.2B $26B
 
Levered Free Cash Flow $5.3B $25.3B $27.9B $1.4B $6.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.6B -- -- -- --
Depreciation & Amoritzation -$873.4M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $372.4M -- -- -- --
Change in Inventories $172.5M -- -- -- --
Cash From Operations $7.8B $7.4B $1.1B $4.2B $2.2B
 
Capital Expenditures $620.6M $300.8M $363.3M $553.5M $1B
Cash Acquisitions -- -$7.9M -$180.1M -- -$20.2M
Cash From Investing -$289.8M -$508M -$129.5M -$818.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $43.5M $160M $369.9M $67.2M --
Long-Term Debt Repaid -$565.4M -$203.9M -$500M -$285.3M --
Repurchase of Common Stock -- -- -- -- -$579.2M
Other Financing Activities $101M -$2B -$1.7B -$1.4B --
Cash From Financing -$1.1B -$1.4B -$760.3M -$778.2M -$783.9M
 
Beginning Cash (CF) $22.3B $41.9B $27.2B $27.2B $24.1B
Foreign Exchange Rate Adjustment $29.4M $1.2B -$101.1M -$234.5M -$105.8M
Additions / Reductions $6.5B $6.7B $103.6M $2.3B $176M
Ending Cash (CF) $28.9B $49.8B $27.2B $29.3B $24.2B
 
Levered Free Cash Flow $7.2B $7.1B $731.2M $3.6B $1.2B
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 $21.4B $33.7B $6.5B $7.9B $8.5B
 
Capital Expenditures $1.3B $1.1B $2.3B $2.9B $3.8B
Cash Acquisitions $21M $195.8M $297.4M $494.6M $122.3M
Cash From Investing -$888.4M -$1.1B -$6.7B -$3.7B -$4.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- $4.2B $1.7B
Special Dividend Paid
Long-Term Debt Issued $1.4B $1.2B $1.3B $1.3B --
Long-Term Debt Repaid -$4.1B -$6.3B -$3.1B -$2.5B --
Repurchase of Common Stock -- -- -- $232.4M $280.7M
Other Financing Activities $868.8M -$1.2B -$575.6M $32.8M --
Cash From Financing -$4.9B -$11.5B -$13.8B -$5.1B -$6.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.3B $22.7B -$14.4B -$1.2B -$2.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20B $32.6B $4.2B $5B $4.7B
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 $17.8B $24.5B $3.1B $7.5B $5.9B
 
Capital Expenditures $980.2M $570M $1.4B $2.2B $2.4B
Cash Acquisitions -- $29.4K $75.4M $121.2M --
Cash From Investing -$483.9M -$595M -$2.2B -$2.6B -$2.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $747M $692.5M $972.4M $880.6M --
Long-Term Debt Repaid -$2.5B -$4.3B -$1.3B -$2.3B --
Repurchase of Common Stock -- -- -- $58M --
Other Financing Activities -$246.1M -$2B -$1.9B -$1.6B --
Cash From Financing -$3.1B -$8.6B -$6.5B -$3.6B -$5B
 
Beginning Cash (CF) $49B $116.2B $87.2B $75.2B $73.8B
Foreign Exchange Rate Adjustment -$52M $1.9B $300.7M -$172.2M -$99.7M
Additions / Reductions $14.1B $17.2B -$5.2B $1.1B -$1.9B
Ending Cash (CF) $63.1B $135.3B $82.3B $76.2B $71.8B
 
Levered Free Cash Flow $16.9B $23.9B $1.7B $5.4B $3.5B

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