Financhill
Buy
71

CICOF Quote, Financials, Valuation and Earnings

Last price:
$1.63
Seasonality move :
18.85%
Day range:
$1.63 - $1.63
52-week range:
$0.95 - $1.89
Dividend yield:
10.85%
P/E ratio:
4.69x
P/S ratio:
0.87x
P/B ratio:
0.90x
Volume:
--
Avg. volume:
34.5K
1-year change:
64.65%
Market cap:
$26B
Revenue:
$24.8B
EPS (TTM):
$0.35
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21.8B $24.8B $51.7B $58.2B $24.8B
Revenue Growth (YoY) 19.72% 13.87% 108.26% 12.65% -57.4%
 
Cost of Revenues $19.6B $21.3B $30B $32.8B $20.9B
Gross Profit $2.2B $3.5B $21.7B $25.4B $3.9B
Gross Profit Margin 10.18% 14.1% 41.99% 43.59% 15.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $181.9M $162.5M $198M $230.5M $208.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.3B $1.8B $1.6B $737.9M
Operating Income $911.2M $2.2B $19.9B $23.8B $3.2B
 
Net Interest Expenses $729.3M $512.6M $404.4M -- --
EBT. Incl. Unusual Items $587.7M $2B $19.8B $24.9B $4.7B
Earnings of Discontinued Ops. $1B -- -- -- --
Income Tax Expense $141.7M $110.2M $3.7B $5.3B $661.8M
Net Income to Company $587.7M $2B $19.8B $24.9B $4.7B
 
Minority Interest in Earnings -$507.3M -$472.4M -$2.3B -$3.2B -$641.2M
Net Income to Common Excl Extra Items $968.5M $1.4B $13.8B $16.3B $3.4B
 
Basic EPS (Cont. Ops) $0.06 $0.09 $0.87 $1.02 $0.21
Diluted EPS (Cont. Ops) $0.06 $0.09 $0.86 $1.01 $0.21
Weighted Average Basic Share $15.7B $15.9B $16B $16.1B $16.1B
Weighted Average Diluted Share $15.7B $15.9B $16.1B $16.2B $16.2B
 
EBITDA $3.1B $4.4B $22.4B $28.5B $7.9B
EBIT $1.4B $2.6B $20.4B $25.4B $5.2B
 
Revenue (Reported) $21.8B $24.8B $51.7B $58.2B $24.8B
Operating Income (Reported) $911.2M $2.2B $19.9B $23.8B $3.2B
Operating Income (Adjusted) $1.4B $2.6B $20.4B $25.4B $5.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.3B $14.2B $15.4B $5.9B $10.3B
Revenue Growth (YoY) 11.95% 125.84% 8.43% -61.77% 74%
 
Cost of Revenues $5.3B $6.8B $8.6B $5.1B $6B
Gross Profit $956.7M $7.4B $6.8B $801.7M $4.3B
Gross Profit Margin 15.17% 52.05% 44.26% 13.58% 41.6%
 
R&D Expenses $8.9M $39.1M -- -- --
Selling, General & Admin $362.4M $1.1B $263.6M $183.6M $268.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $353.1M $440.1M $609.5M $12.9M $515.1M
Operating Income $603.6M $7B $6.2B $788.8M $3.8B
 
Net Interest Expenses $153.1M $72.1M -- -- --
EBT. Incl. Unusual Items $545M $7B $6.9B $1.1B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26M $1.6B $1.3B $178.9M $686.4M
Net Income to Company -$273.3M -$6.6B -- -- --
 
Minority Interest in Earnings -$125.7M -$719.4M -$886.4M -$112.2M -$396.2M
Net Income to Common Excl Extra Items $393.3M $4.7B $4.8B $761.5M $3B
 
Basic EPS (Cont. Ops) $0.02 $0.29 $0.29 $0.05 $0.19
Diluted EPS (Cont. Ops) $0.02 $0.29 $0.29 $0.05 $0.19
Weighted Average Basic Share $16.1B $16B $16.1B $16.1B $16B
Weighted Average Diluted Share $16.1B $16B $16.1B $16.3B $16B
 
EBITDA $673.9M $6.7B $7B $1.2B $4.2B
EBIT $673.9M $6.7B $7B $1.2B $4.2B
 
Revenue (Reported) $6.3B $14.2B $15.4B $5.9B $10.3B
Operating Income (Reported) $603.6M $7B $6.2B $788.8M $3.8B
Operating Income (Adjusted) $673.9M $6.7B $7B $1.2B $4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.4B $43.8B $63.9B $29.6B $30.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20B $26.6B $35.9B $22.4B $22.3B
Gross Profit $2.4B $17.2B $28B $7.3B $7.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$276.1M $316.5M $263.2M -$186.3M $357.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.6B $2.1B $626.1M $1.3B
Operating Income $1.1B $15.6B $25.9B $6.6B $6.5B
 
Net Interest Expenses $640.5M $385.3M -- -- --
EBT. Incl. Unusual Items $864.3M $15.6B $26.8B $8.1B $7.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $133.5M $2.4B $5.3B $2.1B $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$537.1M -$1.9B -$3.4B -$1.1B -$813M
Net Income to Common Excl Extra Items $1.2B $11.4B $18.1B $4.9B $5.6B
 
Basic EPS (Cont. Ops) $0.07 $0.71 $1.13 $0.30 $0.35
Diluted EPS (Cont. Ops) $0.07 $0.71 $1.12 $0.30 $0.35
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.5B $15.7B $27.7B $8.6B $8.1B
EBIT $1.5B $15.7B $27.7B $8.6B $8.1B
 
Revenue (Reported) $22.4B $43.8B $63.9B $29.6B $30.1B
Operating Income (Reported) $1.1B $15.6B $25.9B $6.6B $6.5B
Operating Income (Adjusted) $1.5B $15.7B $27.7B $8.6B $8.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.8B $35.8B $48B $19.2B $24.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9B $20.1B $26B $15.5B $16.9B
Gross Profit $1.9B $15.6B $21.9B $3.7B $7.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $30.3M $104.1M $25.6M $30.6M $35.9M
Selling, General & Admin $526.2M $1.2B $1.3B $766.8M $904.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $938.4M $1.3B $1.6B $605M $1.2B
Operating Income $1B $14.4B $20.4B $3.1B $6.3B
 
Net Interest Expenses $454.8M $318.3M $56.7M -- --
EBT. Incl. Unusual Items $868.7M $14.4B $21.3B $4.4B $7.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74.9M $2.3B $3.9B $648M $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$239.5M -$1.6B -$2.7B -$561.7M -$728.5M
Net Income to Common Excl Extra Items $554.3M $10.4B $14.7B $3.1B $5.3B
 
Basic EPS (Cont. Ops) $0.03 $0.65 $0.92 $0.20 $0.33
Diluted EPS (Cont. Ops) $0.03 $0.65 $0.91 $0.19 $0.33
Weighted Average Basic Share $51B $47.9B $48.1B $48.3B $48.1B
Weighted Average Diluted Share $51B $48B $48.3B $48.7B $48.1B
 
EBITDA $1.3B $14.4B $21.7B $4.7B $7.6B
EBIT $1.3B $14.4B $21.7B $4.7B $7.6B
 
Revenue (Reported) $16.8B $35.8B $48B $19.2B $24.4B
Operating Income (Reported) $1B $14.4B $20.4B $3.1B $6.3B
Operating Income (Adjusted) $1.3B $14.4B $21.7B $4.7B $7.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.1B $8.1B $28B $34.2B $25.6B
Short Term Investments $196.2M $134.5M $73M $50.4M $14.2M
Accounts Receivable, Net $1.2B $1.4B $1.8B $1.5B $950.1M
Inventory $579.5M $494.6M $848.6M $1B $925.6M
Prepaid Expenses $417.6M $263.5M $313.6M $405.2M $373M
Other Current Assets -- -- -- -- --
Total Current Assets $10.3B $11B $31.9B $37.9B $28.6B
 
Property Plant And Equipment $18.9B $22.1B $24.3B $24.2B $23.6B
Long-Term Investments -- -- -- -- --
Goodwill $877.8M $891.9M $884.6M $884.8M $897M
Other Intangibles $1.8B $1.8B $1.9B $1.7B $1.7B
Other Long-Term Assets $20.9M $16.4M $17.5M $28.8M $50.2M
Total Assets $37.5B $41.6B $65B $74.2B $65.2B
 
Accounts Payable $1.5B $2.2B $2.8B $3.1B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $886.4M $1.7B $1.9B $1.3B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.1B $11.3B $19B $23.1B $18B
 
Long-Term Debt $13.2B $11.2B $9.3B $5B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $27.6B $29.6B $36.8B $37.4B $30.9B
 
Common Stock $1.8B $1.9B $2.5B $2.3B $2.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $5.1B $6.7B $21B $29.1B $27.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.8B $5.3B $7.2B $7.7B $6.6B
Total Equity $9.9B $12B $28.2B $36.8B $34.3B
 
Total Liabilities and Equity $37.5B $41.6B $65B $74.2B $65.2B
Cash and Short Terms $7.3B $8.2B $28.1B $34.2B $25.6B
Total Debt $17.1B $14.5B $11.6B $6.2B $6.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $6.6B $22.3B $41.7B $27.3B --
Short Term Investments $101.7M $64.2M $44.5M $13.1M --
Accounts Receivable, Net $1.3B $1.9B $1.7B $1.1B --
Inventory $496M $703.3M $1.1B $902.5M --
Prepaid Expenses $272.1M $267M $323.9M $289.3M --
Other Current Assets $123M $200.9M $168.7M $153.6M --
Total Current Assets $9.4B $26.2B $45.6B $30.1B --
 
Property Plant And Equipment $19.3B $23.5B $23.8B $23.5B --
Long-Term Investments -- -- -- -- --
Goodwill $884.4M $887.3M $864.2M $861.2M --
Other Intangibles $1B $1B $1.1B $1B --
Other Long-Term Assets $32.7M $34.5M $48.2M $61.3M --
Total Assets $36.3B $57.7B $77.1B $65.8B --
 
Accounts Payable $4B $8.3B $15.2B $13.1B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $302.2M $18M $28.2M $12.5M --
Total Current Liabilities $9.9B $15.7B $24.9B $18.4B --
 
Long-Term Debt $12B $10.9B $5B $4.5B --
Capital Leases -- -- -- -- --
Total Liabilities $25.6B $34.1B $38.6B $31.3B --
 
Common Stock $1.8B $2.5B $2.3B $2.2B --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5B $6.3B $7.4B $6.6B --
Total Equity $10.7B $23.6B $38.5B $34.5B --
 
Total Liabilities and Equity $36.3B $57.7B $77.1B $65.8B --
Cash and Short Terms $6.8B $22.4B $41.8B $27.3B --
Total Debt $15.9B $14.2B $9.3B $7.1B --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $587.7M $2B $19.8B $24.9B $4.7B
Depreciation & Amoritzation $1.7B $1.8B $2B $3B $2.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$48.6M $48.3M -$500.3M $279M $476.3M
Change in Inventories $5.9M $119.2M -$337.3M -$239.4M $64.4M
Cash From Operations $3.1B $6.5B $26.5B $29.3B $3.2B
 
Capital Expenditures $1.6B $966.3M $1.5B $1.6B $2.2B
Cash Acquisitions $1.7B -$1.4M -$233.3M -$3.9B -$883.5M
Cash From Investing $583.2M -$461.9M -$1.3B -$4.9B -$2.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$6.9B -$4.4B
Special Dividend Paid
Long-Term Debt Issued $8.5B $3.7B $1.2B $1.1B $1.4B
Long-Term Debt Repaid -$8.9B -$6.7B -$4.4B -$6.2B -$1.5B
Repurchase of Common Stock -- -- -- -- -$178.3M
Other Financing Activities $18.2M $147.1M $582.3M -$703.2M -$286.5M
Cash From Financing -$1.4B -$5.3B -$5.4B -$17.2B -$8.5B
 
Beginning Cash (CF) $4.8B $7.2B $8.2B $26.6B $33.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B $797.7M $19.8B $7.2B -$7.9B
Ending Cash (CF) $7.2B $7.6B $27.6B $35.1B $25.6B
 
Levered Free Cash Flow $1.5B $5.5B $25B $27.7B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$273.3M -$6.6B -- -- --
Depreciation & Amoritzation -$879.5M -$873.4M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $22.5M $372.4M -- -- --
Change in Inventories -$91.5M $172.5M -- -- --
Cash From Operations -$1.6B -$9.9B -$17B -$1.9B -$3.1B
 
Capital Expenditures $168M $619.7M $300.9M $363.6M $544.6M
Cash Acquisitions $2.9M -- -$3.9M $809.6M $74.5M
Cash From Investing -$4.9M -$614M -$360.4M -$156M -$724.3M
 
Dividends Paid (Ex Special Dividend) -$121.7M -$49.5M -$508.5M -$138M -$285.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $618.2M $43.5M $160M $369.9M $67.2M
Long-Term Debt Repaid -$1.8B -$565.4M -$203.9M -$500M -$285.3M
Repurchase of Common Stock -- -- -- -- $58.4M
Other Financing Activities -$286.1M $101M -$2B -$1.7B -$1.4B
Cash From Financing -$1.6B -$555.2M -$1.4B -$581.8M -$753.6M
 
Beginning Cash (CF) $6.4B $15.8B $37.5B $28.3B $24B
Foreign Exchange Rate Adjustment -$183M $29.4M $1.2B -$101.3M -$235.1M
Additions / Reductions $78.3M $6.5B $5.5B $206.2M $2.6B
Ending Cash (CF) $6.5B $22.3B $43.2B $27.3B $26.4B
 
Levered Free Cash Flow -$1.8B -$10.5B -$17.3B -$2.3B -$3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $922.8M $1.3B $1.1B $2.4B $2.9B
Cash Acquisitions $123.5M -$124.9M $52.4M -$4B -$808.1M
Cash From Investing $1.5B -$1.1B -$883M -$6.4B -$2.9B
 
Dividends Paid (Ex Special Dividend) $180.9M $171.7M -$2B -$8B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $3.8B $1.4B $1.2B $1.3B $1.3B
Long-Term Debt Repaid -$6.1B -$4.1B -$6.3B -$3.1B -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1B $868.8M -$1.2B -$575.6M $32.8M
Cash From Financing -$4.4B -$4.1B -$11.5B -$15B -$5.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $15.6B $20.8B -$13.6B -$1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $638.6M $979.1M $570.2M $1.4B $2.2B
Cash Acquisitions $123.5M -- $52.4M -$75.5M --
Cash From Investing -$170M -$823.7M -$390.5M -$1.9B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$374M -$202.3M -$2.2B -$3.4B -$802.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $747M $692.5M $972.4M $880.6M
Long-Term Debt Repaid -$5.1B -$2.5B -$4.3B -$1.3B -$2.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$967.8M -$246.1M -$2B -$1.9B -$1.6B
Cash From Financing -$3.7B -$2.5B -$8.6B -$6.5B -$3.7B
 
Beginning Cash (CF) $18.9B $34.8B $102.7B $95.2B $73.5B
Foreign Exchange Rate Adjustment -$128.6M -$52M $1.9B $301.2M -$172.2M
Additions / Reductions -$591.2M $14.2B $15.3B -$5.5B $1.3B
Ending Cash (CF) $18.3B $49.1B $117.9B $88.1B $74.6B
 
Levered Free Cash Flow -$458.4M -$809.2M -$443.9M -$737.8M -$1.6B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock