Financhill
Buy
61

CILJF Quote, Financials, Valuation and Earnings

Last price:
$3.65
Seasonality move :
5.09%
Day range:
$3.65 - $3.65
52-week range:
$1.35 - $3.81
Dividend yield:
3.41%
P/E ratio:
4.35x
P/S ratio:
1.43x
P/B ratio:
1.17x
Volume:
675
Avg. volume:
9.4K
1-year change:
90.1%
Market cap:
$103.2B
Revenue:
$71.7B
EPS (TTM):
$0.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $115.1B $132.1B $59B $55.4B $71.7B
Revenue Growth (YoY) 11.03% 14.71% -55.34% -6.18% 29.56%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4B $1.6B $1.4B $1.4B $1.5B
Operating Expenses -$10.8B -$14.2B -$13.7B -$13.7B -$15.1B
Operating Income $10.8B $14.2B $13.7B $13.7B $15.1B
 
Net Interest Expenses -- $4.7B $722.2M $749.2M $583.6M
EBT. Incl. Unusual Items $6.7B $6.2B $9.8B $6.1B $14.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $449.6M -$297.2M $289.3M -$101.5M $871.6M
Net Income to Company $7.4B $8.1B $5B $7.5B $15.2B
 
Minority Interest in Earnings $161.7M $231.2M $212.7M $215M $278.6M
Net Income to Common Excl Extra Items $7.4B $8.1B $10.1B $7.4B $15.1B
 
Basic EPS (Cont. Ops) $0.26 $0.28 $0.35 $0.26 $0.53
Diluted EPS (Cont. Ops) $0.26 $0.28 $0.35 $0.26 $0.53
Weighted Average Basic Share $28.3B $28.3B $28.3B $28.3B $28.3B
Weighted Average Diluted Share $28.3B $28.3B $28.3B $28.3B $28.3B
 
EBITDA -- -- -- -- --
EBIT $6.7B $6.2B $9.8B $6.1B $14.3B
 
Revenue (Reported) $115.1B $132.1B $59B $55.4B $71.7B
Operating Income (Reported) $10.8B $14.2B $13.7B $13.7B $15.1B
Operating Income (Adjusted) $6.7B $6.2B $9.8B $6.1B $14.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $27.3B $25.8B $11.8B $12.7B $22.3B
Revenue Growth (YoY) 6.76% -5.65% -54.09% 6.92% 76.26%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $365.3M $372.8M $300M $305.3M --
Operating Expenses -$2.3B -$349.9M -$4.3B -$10.4B -$22.3B
Operating Income $2.3B $349.9M $4.3B $10.4B $22.3B
 
Net Interest Expenses -- -- -- $110.4M $131.6M
EBT. Incl. Unusual Items $589.9M $340.7M -$237.6M $10.2B $22.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$491.9M -$457M -$622.8M $1.2B $4.8B
Net Income to Company -$6.5B -$4B -- -- --
 
Minority Interest in Earnings $51.6M $57.3M $50.8M $85.8M $132.9M
Net Income to Common Excl Extra Items $1.2B $884.5M $540.4M $9.3B $17.9B
 
Basic EPS (Cont. Ops) $0.04 $0.03 $0.02 $0.33 $0.63
Diluted EPS (Cont. Ops) $0.04 $0.03 $0.02 $0.33 $0.63
Weighted Average Basic Share $28.3B $28.3B $28.3B $28.3B $28.3B
Weighted Average Diluted Share $28.3B $28.3B $28.3B $28.3B $28.3B
 
EBITDA -- -- -- -- --
EBIT $589.9M $340.7M -$237.6M $10.2B $22.2B
 
Revenue (Reported) $27.3B $25.8B $11.8B $12.7B $22.3B
Operating Income (Reported) $2.3B $349.9M $4.3B $10.4B $22.3B
Operating Income (Adjusted) $589.9M $340.7M -$237.6M $10.2B $22.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $131.4B $127.7B $56B $54.9B $71.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.5B $1.6B $1.1B $1.6B --
Operating Expenses -$8.1B -$2.9B -$8.6B -$21.5B -$26.3B
Operating Income $8.1B $2.9B $8.6B $21.5B $26.3B
 
Net Interest Expenses -- -- -- $1.9B $583.3M
EBT. Incl. Unusual Items $6.4B $3B $3.9B $18.1B $25.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$240M -$1.1B -$1.3B $2.9B $3.3B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $209.7M $237M $194.7M $251.4M $361M
Net Income to Common Excl Extra Items $8.2B $5.4B $5.8B $16.6B $24.1B
 
Basic EPS (Cont. Ops) $0.28 $0.18 $0.20 $0.58 $0.84
Diluted EPS (Cont. Ops) $0.28 $0.18 $0.20 $0.58 $0.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $6.4B $3B $3.9B $18.1B $25.4B
 
Revenue (Reported) $131.4B $127.7B $56B $54.9B $71.9B
Operating Income (Reported) $8.1B $2.9B $8.6B $21.5B $26.3B
Operating Income (Adjusted) $6.4B $3B $3.9B $18.1B $25.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $111.8B $107.5B $37.9B $37.5B $54.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $1.1B $852.2M $1B $318.8M
Operating Expenses -$8.2B -$3.3B -$8.7B -$16.5B -$27.6B
Operating Income $8.2B $3.3B $8.7B $16.5B $27.6B
 
Net Interest Expenses -- -- -- $408.8M $408.3M
EBT. Incl. Unusual Items $6.5B $3.3B $4.1B $16B $27.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $181.9M -$631.1M -$548.7M $2.5B $4.9B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $168.5M $174.2M $155.3M $192M $274.2M
Net Income to Common Excl Extra Items $7.7B $4.9B $5.7B $14.7B $23.6B
 
Basic EPS (Cont. Ops) $0.27 $0.17 $0.19 $0.51 $0.83
Diluted EPS (Cont. Ops) $0.27 $0.17 $0.19 $0.51 $0.83
Weighted Average Basic Share $84.8B $84.8B $84.8B $84.8B $84.8B
Weighted Average Diluted Share $84.8B $84.8B $84.8B $84.8B $84.8B
 
EBITDA -- -- -- -- --
EBIT $6.5B $3.3B $4.1B $16B $27.1B
 
Revenue (Reported) $111.8B $107.5B $37.9B $37.5B $54.3B
Operating Income (Reported) $8.2B $3.3B $8.7B $16.5B $27.6B
Operating Income (Adjusted) $6.5B $3.3B $4.1B $16B $27.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7B $8B $19.3B $24.2B $10.1B
Short Term Investments $186.1B $224.2B $251.9B $319.3B --
Accounts Receivable, Net $4.1B $4.2B $4B $4.2B --
Inventory -- -- -- -- --
Prepaid Expenses $345.1M $526.1M $24.6M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31.3B $80.5B $62B $61.9B $295.9B
 
Property Plant And Equipment $9.8B $9B $8.1B $7.7B $7.6B
Long-Term Investments $123.1B $130.4B $115.7B $94.3B $108.3B
Goodwill -- -- -- -- --
Other Intangibles $1.3B $1.3B $1.2B $1.2B $1.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $651.9B $770.2B $721.1B $797.7B $947.7B
 
Accounts Payable $28.2B $29.5B $5.8B $50.1B $45.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $73.6B $87.6B $43.4B $84.8B $70.7B
 
Long-Term Debt $8.2B $8.2B $6.9B $6.8B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $582.2B $693.7B $667.1B $750B $876.3B
 
Common Stock $4.3B $4.4B $4.1B $4B $3.9B
Other Common Equity Adj -- -- -- -- --
Common Equity $68.8B $75.2B $52.7B $46.2B $69.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.3B $1.3B $1.4B $1.6B
Total Equity $69.9B $76.4B $53.9B $47.6B $71.4B
 
Total Liabilities and Equity $652.1B $770.2B $721.1B $797.7B $947.7B
Cash and Short Terms $194.9B $233.8B $270.6B $340.5B $11.9B
Total Debt $8.5B $8.6B $6.9B $6.9B $6.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.9B $18B $22.6B $11.8B $14.5B
Short Term Investments $204.4B $226.5B $280.1B -- --
Accounts Receivable, Net $7.2B $6.9B $6.9B -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $30.2B $108.7B $43.1B $357.6B $383.5B
 
Property Plant And Equipment $8.5B $7.7B $7.5B $7.8B $7.6B
Long-Term Investments $39B $37.8B $35.4B $40.3B $46.4B
Goodwill -- -- -- -- --
Other Intangibles $1.3B $1.2B $1.1B $1.2B --
Other Long-Term Assets -- -- -- -- --
Total Assets $731.3B $722.2B $787.6B $923.8B $1T
 
Accounts Payable $29B $24B $22.6B -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.2B $45.2B $50.7B $22.4B $40.1B
 
Long-Term Debt $8.5B $7.8B $6.7B $7B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $657.3B $657B $725.8B $841.5B $952.4B
 
Common Stock $4.4B $4B $3.9B $4B $4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.2B $1.3B $1.6B $1.8B
Total Equity $74B $65.2B $61.8B $82.3B $89.7B
 
Total Liabilities and Equity $731.3B $722.2B $787.6B $923.8B $1T
Cash and Short Terms $213.3B $243.5B $301.9B $10.9B --
Total Debt $8.5B $7.8B $6.7B $7B $5.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.4B $8.1B $5B $7.5B $15.2B
Depreciation & Amoritzation $747.9M $757.3M $785.7M $708M $698.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$224.7M $561.7M $1.6B -$1.1B $3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $69.5B $71.5B $76.3B $79.5B $79B
 
Capital Expenditures $1.1B $865.7M $456.8M $588.7M $552.9M
Cash Acquisitions -- $5.6B -- $4.8B $1.9B
Cash From Investing -$61.8B -$84.6B -$48.8B -$82.6B -$74.7B
 
Dividends Paid (Ex Special Dividend) $3B -- $2.7B $3.1B $3.7B
Special Dividend Paid
Long-Term Debt Issued $988.5M $18M $102.4M $6.1M $4.9B
Long-Term Debt Repaid -$942.6M -$1.7M -$1.2B -$81.6M -$4.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.4B $21.3B -$12.8B $11.7B -$8.3B
Cash From Financing -$4.4B $13.7B -$17.6B $6B -$13.1B
 
Beginning Cash (CF) $9.6B $8B $19.3B $24.2B $10.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $480.4M $582.2M $10B $2.9B -$8.7B
Ending Cash (CF) $10.1B $8.6B $29.3B $27.1B $1.4B
 
Levered Free Cash Flow $68.4B $70.6B $75.8B $79B $78.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.5B -$4B -- -- --
Depreciation & Amoritzation -$381.2M -$381.1M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.5B $3.5B -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $14.3B $11.8B $15.3B $16B $20.6B
 
Capital Expenditures $136.3M $45.8M $106M -$2.9M -$16M
Cash Acquisitions -$207.3M $24.3M $413.3M $431.2M $160.7M
Cash From Investing -$17.5B $6.9B -$22.4B -$22.2B -$20.3B
 
Dividends Paid (Ex Special Dividend) -- -- $2.8B $2.6B $2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$80.9K $4.9B --
Long-Term Debt Repaid -- -$3M -$1M -$22.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.6B -$11.7B $4.7B $996.9M --
Cash From Financing -$503.2M -$14.9B $1.7B $4.2B -$3.6B
 
Beginning Cash (CF) $9.9B $18B $22.6B $11.8B $14.5B
Foreign Exchange Rate Adjustment $1.2M $2.3M -$1.5M -$5.6M $8M
Additions / Reductions -$3.8B $3.7B -$5.5B -$2B -$3.3B
Ending Cash (CF) $6.2B $21.7B $17.1B $9.8B $11.3B
 
Levered Free Cash Flow $14.1B $11.7B $15.2B $16B $20.6B
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 $78.3B $77B $77.8B $81.3B $87.2B
 
Capital Expenditures $940M $643.9M $458.1M $657.4M $415.5M
Cash Acquisitions -- $5.4B $4.6B $4.6B $1.4B
Cash From Investing -$87.9B -$49.8B -$79.1B -$84.7B -$88.4B
 
Dividends Paid (Ex Special Dividend) -- -- $2.8B $2.9B $3.7B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.3B -$4.9B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $19.5B -$13.1B $12.3B -$3.4B --
Cash From Financing $13.2B -$18.1B $6.1B -$8B $4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6B $9.2B $4.8B -$11.5B $3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $77.3B $76.4B $77.3B $80.6B $86.8B
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 $56.9B $61.8B $63.7B $67B $75.1B
 
Capital Expenditures $480.3M $251M $271.4M $351.9M $213.9M
Cash Acquisitions $2B $1.8B $1.5B $1.4B $879.8M
Cash From Investing -$62.7B -$27.1B -$57.6B -$61.2B -$74.8B
 
Dividends Paid (Ex Special Dividend) -- -- $2.8B $2.6B $2.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.5M $4.9B --
Long-Term Debt Repaid -- -$14.2M -$77.8M -$4.9B -$932.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $12.6B -$21.9B $3.2B -$11.9B $2.9B
Cash From Financing $6B -$25.9B -$2.1B -$16B $1.2B
 
Beginning Cash (CF) $35.2B $39.6B $81B $58.7B $32.7B
Foreign Exchange Rate Adjustment -$4.6M $33.3M $14.8M -$4.2M $9.2M
Additions / Reductions $130.5M $8.8B $4.1B -$10.2B $1.5B
Ending Cash (CF) $35.3B $48.4B $85.1B $48.5B $34.2B
 
Levered Free Cash Flow $56.4B $61.5B $63.4B $66.7B $74.8B

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: 65x

Buy
55
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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock