Financhill
Buy
78

CICOY Quote, Financials, Valuation and Earnings

Last price:
$8.81
Seasonality move :
5.02%
Day range:
$8.75 - $8.90
52-week range:
$6.28 - $9.90
Dividend yield:
12.55%
P/E ratio:
4.03x
P/S ratio:
0.83x
P/B ratio:
4.21x
Volume:
849
Avg. volume:
6.3K
1-year change:
10.13%
Market cap:
$27.4B
Revenue:
$32.5B
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.8B $51.7B $58.1B $24.8B $32.5B
Revenue Growth (YoY) 13.89% 108.53% 12.24% -57.36% 31.22%
 
Cost of Revenues $21.4B $30.1B $32.9B $21B $23.2B
Gross Profit $3.4B $21.6B $25.2B $3.8B $9.3B
Gross Profit Margin 13.66% 41.79% 43.42% 15.35% 28.64%
 
R&D Expenses $27.7M $98.2M -- -- --
Selling, General & Admin $1.4B $1.9B $1.8B $1.2B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.8B $1.7B $1B $1.4B
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 $19.8B $24.8B $4.7B $9.3B
 
Minority Interest in Earnings $472.4M $2.3B $3.2B $640.3M $892.1M
Net Income to Common Excl Extra Items $1.9B $16.1B $19.5B $4B $7.7B
 
Basic EPS (Cont. Ops) $0.40 $4.33 $5.07 $1.04 $2.14
Diluted EPS (Cont. Ops) $0.40 $4.31 $5.07 $1.04 $2.14
Weighted Average Basic Share $3.2B $3.2B $3.2B $3.2B $3.2B
Weighted Average Diluted Share $3.2B $3.2B $3.2B $3.2B $3.2B
 
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 $51.7B $58.1B $24.8B $32.5B
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 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 $5.4B $6.8B $8.6B $5.1B $6B
Gross Profit $951.3M $7.4B -- $801.7M $4.3B
Gross Profit Margin 15.17% 52.05% 44.26% 13.58% 41.6%
 
R&D Expenses $8.9M $39.2M -- -- --
Selling, General & Admin -- -- -- $183.6M $268.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $374.6M $446.6M $609.5M $12.9M $515.1M
Operating Income $576.8M $7B $6.2B $788.8M $3.8B
 
Net Interest Expenses $153.1M $72.1M -- -- --
EBT. Incl. Unusual Items $457.8M $6.9B -- $1.1B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.1M $1.6B $1.3B $178.9M $686.4M
Net Income to Company -$273.3M -$6.6B -- -- --
 
Minority Interest in Earnings $125.8M $720.2M -- -$112.2M -$396.2M
Net Income to Common Excl Extra Items $519.3M $5.4B $4.7B $761.5M $3B
 
Basic EPS (Cont. Ops) $0.85 $9.52 $1.47 $0.23 $0.93
Diluted EPS (Cont. Ops) $0.85 $9.52 $1.47 $0.23 $0.93
Weighted Average Basic Share $3.2B $3.2B $3.2B $3.2B $3.2B
Weighted Average Diluted Share $3.2B $3.2B $3.2B $3.3B $3.2B
 
EBITDA $1B $7.5B $7B $1.2B $4.2B
EBIT $576.8M $7B -- $1.2B $4.2B
 
Revenue (Reported) $6.3B $14.2B $15.4B $5.9B $10.3B
Operating Income (Reported) $576.8M $7B $6.2B $788.8M $3.8B
Operating Income (Adjusted) $576.8M $7B -- $1.2B $4.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $35.9B $62.8B $39.1B $25.6B $33.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.1B $34.1B $25.8B $21.3B $24.2B
Gross Profit $10.8B $28.7B $13.2B $4.3B $9.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2.1B $1.3B $1.2B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $2.1B $1.3B $1.2B $1.5B
Operating Income $9.1B $26.5B $12B $3.1B $7.8B
 
Net Interest Expenses $554.1M $583.2M $551M $494.4M $426.4M
EBT. Incl. Unusual Items $8.7B $26.6B $13.3B $3.9B $8.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $818.7M $5.6B $3.2B $724.3M $1.6B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.3B $3.2B $1.9B $527M $929.9M
Net Income to Common Excl Extra Items $8.3B $21.3B $10.7B $3.9B $7.8B
 
Basic EPS (Cont. Ops) $2.21 $5.12 $2.75 $1.04 $2.19
Diluted EPS (Cont. Ops) $2.20 $5.08 $2.72 $1.04 $2.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.9B $29.1B $15B $5.7B $10.5B
EBIT $9.1B $26.5B $12B $3.1B $7.8B
 
Revenue (Reported) $35.9B $62.8B $39.1B $25.6B $33.5B
Operating Income (Reported) $9.1B $26.5B $12B $3.1B $7.8B
Operating Income (Adjusted) $9.1B $26.5B $12B $3.1B $7.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.8B $47.8B $19.2B $24.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.1B $25.8B $15.5B $16.9B --
Gross Profit $15.6B $15.1B $3.7B $7.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $104.2M $59.2M $30.6M $35.9M --
Selling, General & Admin -- -- $766.8M $904.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.7B $605M $1.2B --
Operating Income $14.3B $20.2B $3.1B $6.3B --
 
Net Interest Expenses $336.8M $193.8M -- -- --
EBT. Incl. Unusual Items $14.1B $14.2B $4.4B $7.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3B $3.9B $648M $1.2B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.6B $1.8B -$561.7M -$728.5M --
Net Income to Common Excl Extra Items $12.1B $16.5B $3.1B $5.3B --
 
Basic EPS (Cont. Ops) $21.13 $4.59 $0.98 $1.66 --
Diluted EPS (Cont. Ops) $21.13 $4.58 $0.97 $1.66 --
Weighted Average Basic Share $9.6B $9.6B $9.7B $9.6B --
Weighted Average Diluted Share $9.6B $9.6B $9.7B $9.6B --
 
EBITDA $15.7B $22.5B $4.7B $7.6B --
EBIT $14.3B $14B $4.7B $7.6B --
 
Revenue (Reported) $35.8B $47.8B $19.2B $24.4B --
Operating Income (Reported) $14.3B $20.2B $3.1B $6.3B --
Operating Income (Adjusted) $14.3B $14B $4.7B $7.6B --
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 $925.1M $867.6M
Prepaid Expenses $224.1M $321.2M $405.2M $374.5M $310.3M
Other Current Assets -- -- -- -- --
Total Current Assets $11B $31.9B $37.6B $28.6B $28.2B
 
Property Plant And Equipment $23.1B $25.4B $25.1B $24.6B $26.7B
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 $65.2B $68.2B
 
Accounts Payable $2.2B $2.8B $3B $2.6B $2.1B
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 -- $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 $10.5B $9.1B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $29.5B $36.8B $37.1B $30.9B $29.1B
 
Common Stock $1.9B $2.5B $2.3B $2.3B $2.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $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 $65.2B $68.2B
Cash and Short Terms $8.2B $28.1B $34.1B $25.7B $25.4B
Total Debt $20.5B $19.3B $13.2B $11.6B $10.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $15.9B $37.1B $27.3B $23.7B --
Short Term Investments $79.5M $46.8M $25.1M $9.7M --
Accounts Receivable, Net $1.8B $2.1B $1.2B $1.5B --
Inventory $672.5M $1.2B $867.3M $935.9M --
Prepaid Expenses $233.3M $376.8M -- -- --
Other Current Assets $170.5M $151.2M -- -- --
Total Current Assets $19.4B $41.3B $30.4B $27.3B --
 
Property Plant And Equipment $22.9B $24.8B $24.4B $25.1B --
Long-Term Investments $5.7B $5.7B -- -- --
Goodwill $888M $875.7M $875.5M $876.3M --
Other Intangibles $1B $1.1B $672.2M $628.9M --
Other Long-Term Assets $102M $44.3M $29.1M $40.2M --
Total Assets $50.2B $74.1B $66.6B $64.3B --
 
Accounts Payable $7.3B $14.6B $2.5B $2.9B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.6B $1.2B --
Other Current Liabilities $16M $31M $2.9M $3.7M --
Total Current Liabilities $13.1B $24.1B $18.8B $17B --
 
Long-Term Debt $17.5B $11.5B $4.9B $4B --
Capital Leases -- -- -- -- --
Total Liabilities $31.6B $38.1B $32.3B $28.8B --
 
Common Stock $1.9B $2.4B $2.2B $2.2B --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1B $8.1B $6.9B $6.5B --
Total Equity $18.6B $35.9B $34.2B $35.4B --
 
Total Liabilities and Equity $50.1B $74.1B $66.6B $64.3B --
Cash and Short Terms $15.9B $37.1B $27.4B $23.7B --
Total Debt $20.1B $15.8B -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $19.8B $24.8B $4.7B $9.3B
Depreciation & Amoritzation $1.8B $2B $3B $2.7B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48.3M -$500.8M $278.3M $471.3M -$241.5M
Change in Inventories $119.2M -$337.7M -$238.8M $64.3M $31.4M
Cash From Operations $6.2B $26.4B $29.3B $3.2B $9.8B
 
Capital Expenditures $966.2M $1.5B $1.6B $2.2B $3.6B
Cash Acquisitions -$9.6M $140.3M $156.9M $363M $109.3M
Cash From Investing -$588.8M -$968.3M -$5.3B -$3.2B -$4.3B
 
Dividends Paid (Ex Special Dividend) -- -- $6.8B $4.4B $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 -$5.7B -$16.7B -$7.9B -$5.3B
 
Beginning Cash (CF) $8.1B $28.1B $34.1B $25.7B $25.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $411.6M $19.5B $8.6B -$7.7B $421.3M
Ending Cash (CF) $8.1B $47.3B $44B $18.2B $26B
 
Levered Free Cash Flow $5.3B $25B $27.8B $1.1B $6.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $19.8B -- -- --
Depreciation & Amoritzation $1.8B $2B -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48.3M -$500.3M -- -- --
Change in Inventories $119.2M -$337.3M -- -- --
Cash From Operations $3.3B $8.9B $29.3B $3.2B $9.7B
 
Capital Expenditures $334.2M $498.8M $991.7M $741.9M --
Cash Acquisitions $20.1M $193.7M -$3.9B -$808.1M -$643.1M
Cash From Investing -$380.4M -$473.5M -$4.5B -$685.9M -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -$4.6B -$1B -$876.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $621.7M $489.7M $370.6M $438.2M $310.2M
Long-Term Debt Repaid -$1.6B -$1.9B -$1.9B -$254.8M -$171.5M
Repurchase of Common Stock -- -- -- -$178.3M -$281.2M
Other Financing Activities $1.1B $828.4M $1.3B $1.6B $1.5B
Cash From Financing -$1.6B -$2.9B -$8.6B -$2B -$1.9B
 
Beginning Cash (CF) $8.1B $28B $43.2B $27.3B $26.4B
Foreign Exchange Rate Adjustment -$255.1M -$251.1M -$595.3M -$122.6M $353.7M
Additions / Reductions $1.1B $5.3B -$8.1B -$2.4B -$1.1B
Ending Cash (CF) $9B $33B $35.1B $25.6B $25.7B
 
Levered Free Cash Flow $3B $8.4B $28.3B $2.5B --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $14.7B $34B $12.9B $4.5B $10.2B
 
Capital Expenditures $869M $1.4B $2.3B $2.7B $3.3B
Cash Acquisitions -$6.9M $140.7M $409.9M $213.6M $5.7M
Cash From Investing -$628.9M -$873.3M -$7.1B -$2.9B -$4.2B
 
Dividends Paid (Ex Special Dividend) -- $1.7B $8.1B $1.5B $3.3B
Special Dividend Paid
Long-Term Debt Issued $1.9B $1.1B $1.1B $1.6B --
Long-Term Debt Repaid -$5.3B -$6.6B -$2.8B -$2.7B --
Repurchase of Common Stock -- -- -- $232.4M $800.4M
Other Financing Activities $481.6M $912.8M -$904.7M -$186.3M --
Cash From Financing -$4.9B -$11B -$14.4B -$4.8B -$6.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7B $22.6B -$7.8B -$3.4B -$437.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.8B $32.6B $10.6B $1.8B $6.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $19.8B -- -- -- --
Depreciation & Amoritzation $2B -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$500.3M -- -- -- --
Change in Inventories -$337.3M -- -- -- --
Cash From Operations $26.7B $29.3B $3.2B $9.7B --
 
Capital Expenditures $1.5B $1.6B $2.2B $2.2B --
Cash Acquisitions $193.7M -$3.9B -$883.5M -$643.1M --
Cash From Investing -$956.9M -$4.9B -$2.6B -$3.8B --
 
Dividends Paid (Ex Special Dividend) -- -$6.9B -$4.4B -$1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1.1B $1.4B $1.2B --
Long-Term Debt Repaid -$4.4B -$6.2B -$1.5B -$2.4B --
Repurchase of Common Stock -- -- -$178.3M -$281.2M --
Other Financing Activities $582.3M -$703.2M -$286.5M -$91.5M --
Cash From Financing -$6.1B -$17.2B -$8.5B -$5.7B --
 
Beginning Cash (CF) $77B $159.4B $122.5B $99.9B --
Foreign Exchange Rate Adjustment -$303M -$595.3M $178.6M $181.5M --
Additions / Reductions $19.4B $7.2B -$7.9B $239.9M --
Ending Cash (CF) $96.1B $152.9B $113.7B $100.3B --
 
Levered Free Cash Flow $3.5B $27.9B $1.7B -$1.6B --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock