Financhill
Sell
21

CLCMF Quote, Financials, Valuation and Earnings

Last price:
$3.10
Seasonality move :
-14.24%
Day range:
$3.10 - $3.10
52-week range:
$1.90 - $3.62
Dividend yield:
0%
P/E ratio:
120.38x
P/S ratio:
0.95x
P/B ratio:
0.99x
Volume:
--
Avg. volume:
4K
1-year change:
2.65%
Market cap:
$2.6B
Revenue:
$2.7B
EPS (TTM):
-$0.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $876.4M $1.9B $2.7B $2.7B $2.7B
Revenue Growth (YoY) 64.4% 116.19% 45.37% -1.16% 0.29%
 
Cost of Revenues $637.9M $1.8B $2.5B $2.5B $2.4B
Gross Profit $238.5M $61.4M $212.4M $236.2M $266.4M
Gross Profit Margin 27.21% 3.26% 7.75% 8.73% 9.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $35.1M $44M $60M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $166.8M -- $162.8M $157M $166.1M
Operating Income $71.7M $61.4M $49.5M $79.2M $100.4M
 
Net Interest Expenses $4.3M $10.4M $42.8M $66.2M $52.8M
EBT. Incl. Unusual Items $41.4M $139.4M -$471.7M -$14.3M -$589.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.3M $33.7M $16.7M -$18.3M $16.8M
Net Income to Company $41.4M $139.4M -$471.8M -$14.3M -$589.7M
 
Minority Interest in Earnings -$12.7K $49.7K -- -- --
Net Income to Common Excl Extra Items $48.7M $105.7M -$488.4M $4M -$606.6M
 
Basic EPS (Cont. Ops) $0.08 $0.15 -$0.60 $0.00 -$0.72
Diluted EPS (Cont. Ops) $0.08 $0.15 -$0.60 $0.00 -$0.72
Weighted Average Basic Share $584.9M $700.9M $819.1M $841.1M $843.9M
Weighted Average Diluted Share $604.1M $716.5M $819.1M $845.4M $843.9M
 
EBITDA $74.2M $139.8M $284.8M $322.3M $334.3M
EBIT $45.6M $61.4M $49.5M $79.2M $100.4M
 
Revenue (Reported) $876.4M $1.9B $2.7B $2.7B $2.7B
Operating Income (Reported) $71.7M $61.4M $49.5M $79.2M $100.4M
Operating Income (Adjusted) $45.6M $61.4M $49.5M $79.2M $100.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $455.4M $682M $671.9M $686M $699.7M
Revenue Growth (YoY) 127.16% 49.77% -1.48% 2.1% 1.99%
 
Cost of Revenues $439.4M $664.4M $648M $660M $668.8M
Gross Profit $16M $17.6M $24M $26M $30.9M
Gross Profit Margin 3.5% 2.59% 3.57% 3.79% 4.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $16M $17.6M $24M $26M $30.9M
 
Net Interest Expenses -- $73.9M $98.4M $103.2M $39M
EBT. Incl. Unusual Items $34.8M -$442.9M -$2.4M -$572.1M $18.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $8.7M -$6.7M $12.7M $19.2M
Net Income to Company $80.1M -$446.1M -$2.4M -$572.1M $18.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.8M -$451.6M $4.3M -$584.8M -$1.1M
 
Basic EPS (Cont. Ops) $0.04 -$0.54 $0.01 -$0.69 -$0.00
Diluted EPS (Cont. Ops) $0.04 -$0.54 $0.01 -$0.69 -$0.00
Weighted Average Basic Share $725.6M $838.1M $842.9M $844.1M $833.3M
Weighted Average Diluted Share $741.6M $838.1M $846.1M $844.1M $833.3M
 
EBITDA $31.2M $76.7M $84.5M $85.8M $94.9M
EBIT $16M $17.6M $24M $26M $30.9M
 
Revenue (Reported) $455.4M $682M $671.9M $686M $699.7M
Operating Income (Reported) $16M $17.6M $24M $26M $30.9M
Operating Income (Adjusted) $16M $17.6M $24M $26M $30.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $2.6B $2.7B $2.7B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.6B $2.6B $2.6B $2.7B
Gross Profit $81.5M $39.9M $85.4M $84.4M $63.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $81.5M $39.9M $85.4M $84.4M $63.3M
 
Net Interest Expenses $58.2M $73.9M $342.8M $358.8M $229.8M
EBT. Incl. Unusual Items $76.3M -$367.8M -$27.4M -$568.8M -$5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $30.3M $3.7M $2.2M $27.7M
Net Income to Company -- -$379.9M -$48.1M -$568.9M $13.7M
 
Minority Interest in Earnings -- -- -- -- $92.8K
Net Income to Common Excl Extra Items $77.8M -$398.1M -$30.9M -$571M -$32.9M
 
Basic EPS (Cont. Ops) $0.12 -$0.47 -$0.04 -$0.68 -$0.04
Diluted EPS (Cont. Ops) $0.12 -$0.47 -$0.04 -$0.68 -$0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $130.7M $254.5M $321.6M $326.1M $298.7M
EBIT $81.5M $39.9M $85.4M $84.4M $63.3M
 
Revenue (Reported) $1.6B $2.6B $2.7B $2.7B $2.8B
Operating Income (Reported) $81.5M $39.9M $85.4M $84.4M $63.3M
Operating Income (Adjusted) $81.5M $39.9M $85.4M $84.4M $63.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $2.1B $2B $2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $2B $1.9B $1.9B $2B
Gross Profit $217.3M $30M $62.8M $65.4M $91.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $184.1M -- -- -- --
Operating Income $33.1M $30M $62.8M $65.4M $91.6M
 
Net Interest Expenses -- $73.9M $240.4M $230.3M $202.4M
EBT. Incl. Unusual Items $69.8M -$435.8M -$12M -$566.3M $25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.6M $10.5M -$2M $18.2M $28.6M
Net Income to Company $80.1M -$439.6M -$11.9M -$566.3M $25.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $53.2M -$446.3M -$9.9M -$584.5M -$2.9M
 
Basic EPS (Cont. Ops) $0.08 -$0.53 -$0.01 -$0.69 -$0.00
Diluted EPS (Cont. Ops) $0.08 -$0.53 -$0.01 -$0.69 -$0.00
Weighted Average Basic Share $2B $2.4B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.1B $2.4B $2.5B $2.5B $2.5B
 
EBITDA $72.1M $206.9M $240.5M $241.8M $270.7M
EBIT $33.1M $30M $62.8M $65.4M $91.6M
 
Revenue (Reported) $1.3B $2.1B $2B $2B $2B
Operating Income (Reported) $33.1M $30M $62.8M $65.4M $91.6M
Operating Income (Adjusted) $33.1M $30M $62.8M $65.4M $91.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $381.4M $206.7M $208.6M $100.4M $98M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $235.2M $427.5M $407.6M $463.3M $407.5M
Inventory -- -- -- -- --
Prepaid Expenses $6.8M $65.6M $69.2M $64M $47.5M
Other Current Assets -$120 $110.5K -$95.9K -- $90.7K
Total Current Assets $709.2M $791.8M $759.1M $681.3M $605.7M
 
Property Plant And Equipment $18.8M $177.6M $166.3M $173.3M $159M
Long-Term Investments -- $4.9M $1.7M $1.2M $3.2M
Goodwill $402.8M $3B $2.5B $2.5B $1.8B
Other Intangibles $238.9M $2.2B $2B $1.8B $1.6B
Other Long-Term Assets -$240 -- -$95.9K -$198.7K -$90.7K
Total Assets $1.4B $6.8B $5.5B $5.3B $4.4B
 
Accounts Payable $83M $157.3M $149.8M $183.5M $164.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M $14.8M $9.4M $11.3M $9.4M
Other Current Liabilities $16.6M $1.4M $3.7M $2.4M $1.4M
Total Current Liabilities $309.5M $1.7B $593M $794.1M $911.8M
 
Long-Term Debt $119.2M $188.5M $1.1B $658.6M $313.1M
Capital Leases -- -- -- -- --
Total Liabilities $503.3M $3.1B $2.2B $1.9B $1.7B
 
Common Stock $771.4K $848.9K $767.8K $793.8K $724K
Other Common Equity Adj -- -- -- -- --
Common Equity $917.3M $3.8B $3.3B $3.3B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $72.9K $74.8K $96K $99.2K $90.5K
Total Equity $917.4M $3.8B $3.3B $3.3B $2.6B
 
Total Liabilities and Equity $1.4B $6.8B $5.5B $5.3B $4.4B
Cash and Short Terms $381.4M $206.7M $208.6M $100.4M $98M
Total Debt $132.8M $203.3M $1.1B $744.2M $322.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $181.3M $149.1M $109.3M $62.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $388.5M $430.7M $417.3M $443.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $74.9M $72.4M $45.4M $66M
Other Current Assets -- -- $91.6K -$99.2K --
Total Current Assets $1.9B $705.7M $708M $626.2M $633.3M
 
Property Plant And Equipment $17.8M $165.8M $175.3M $162.8M $159.6M
Long-Term Investments $1.9M $7.3M $7.6M $8.2M $8M
Goodwill $630.7M $2.4B $2.4B $1.9B --
Other Intangibles $254.4M $2.1B $1.8B $1.7B --
Other Long-Term Assets $227.5K -$89.8K -- -$99.2K --
Total Assets $2.8B $5.5B $5.3B $4.5B $4.4B
 
Accounts Payable $361.2M $109.8M $149.2M $139.9M $116.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $359.5M $28.3M $306.8M $21.8M --
Total Current Liabilities $405.8M $546.4M $848M $947.5M $864.3M
 
Long-Term Debt $110.2M $1.1B $675.6M $329.1M $392.4M
Capital Leases -- -- -- -- --
Total Liabilities $595.9M $2.2B $2B $1.8B $1.8B
 
Common Stock $800.1K $720.9K $736.4K $789.2K $850.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $114.3K $90.1K $92K -- --
Total Equity $2.2B $3.3B $3.3B $2.7B $2.6B
 
Total Liabilities and Equity $2.8B $5.5B $5.3B $4.5B $4.4B
Cash and Short Terms $1.4B $181.3M $149.1M $109.3M $62.9M
Total Debt $120.6M $1.1B $675.6M $329.1M $392.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $41.4M $139.4M -$471.8M -$14.3M -$589.7M
Depreciation & Amoritzation $28.6M $75.4M $235.3M $243M $233.9M
Stock-Based Compensation $4.5M -- -- -- --
Change in Accounts Receivable -$64.8M -$141.1M -$2.4M -$29.7M $45.8M
Change in Inventories $39.5K -$71.1K -- -- --
Cash From Operations $49.6M $38.3M $247.8M $168.4M $278.5M
 
Capital Expenditures $12.7M $20.8M $63.5M $59.3M $55.7M
Cash Acquisitions -$315.1M $3.4B $4.4M $2.3M --
Cash From Investing -$324.7M -$3.4B -$68.3M -$61.1M -$57.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.3B $946.4M $1.3B $739.1M
Long-Term Debt Repaid -$29.2M -$36.6M -$1.1B -$1.5B -$941.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $571.4M $3.1B -$149M -$220.6M -$211.3M
 
Beginning Cash (CF) $50.9M $206.7M $208.6M $100.4M $98M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296.3M -$145.8M $29.8M -$109.4M $6.8M
Ending Cash (CF) $341.1M $180.1M $237.7M -$5M $101.6M
 
Levered Free Cash Flow $36.9M $17.5M $184.3M $109.2M $222.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $80.1M -$446.1M -$2.4M -$572.1M $18.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$126.6M $68.9M $79.7M $41.9M $42.8M
 
Capital Expenditures -$36M $16M $17M $13.7M $16.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $38.7M -$16.7M -$16.8M -$13.5M -$16.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$115.8K -- $95.2K -- --
Cash From Financing $6.5M -$32.7M -$53.7M $8.3M -$38.7M
 
Beginning Cash (CF) $1.4B $181.3M $149.1M $109.3M $62.9M
Foreign Exchange Rate Adjustment $43.4M $31.8M -$2.2M -$863.5K -$1.6M
Additions / Reductions -$38.2M $51.4M $6.9M $35.8M -$13.8M
Ending Cash (CF) $1.4B $264.5M $153.8M $144.2M $47.6M
 
Levered Free Cash Flow -$90.7M $52.9M $62.7M $28.2M $26.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$379.9M -$48.1M -$568.9M $13.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$19.3M $204.8M $189.5M $261.4M $198.4M
 
Capital Expenditures $19.2M $42M $24.7M $14.9M $28.9M
Cash Acquisitions $254.3M $3.3B $4.2M $2.2M --
Cash From Investing -$349.7M -$3.2B -$64.1M -$53.8M -$66.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $1.9K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.5B $1.8B -$170.3M -$245.1M -$179.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$1.1B -$37.9M -$47.9M -$54M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$38.4M $162.8M $164.8M $246.5M $169.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $80.1M -$439.6M -$11.9M -$566.3M $25.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$85.3M $151.7M $98.8M $193.3M $120.9M
 
Capital Expenditures -$28.2M $46.3M $44.9M $39.8M $51.3M
Cash Acquisitions -$81.3M -- -- -- --
Cash From Investing -$50.6M -$51.6M -$47.4M -$40.1M -$51M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $1.9K -- --
Other Financing Activities -$115.8K -- -$0 -- $103.6K
Cash From Financing $1.1B -$91.4M -$113.4M -$138.7M -$113.3M
 
Beginning Cash (CF) $2.1B $456.3M $475.6M $249.3M $209.8M
Foreign Exchange Rate Adjustment $70.8M -$1.6M $9.1M -$5.3M -$8.2M
Additions / Reductions $1B $7.1M -$52.9M $9.1M -$51.6M
Ending Cash (CF) $3.2B $461.8M $431.8M $253.2M $150M
 
Levered Free Cash Flow -$57.1M $105.4M $53.9M $153.5M $69.7M

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
57
Is NVDA Stock a Buy?

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

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock