Financhill
Buy
68

CLOEF Quote, Financials, Valuation and Earnings

Last price:
$2.40
Seasonality move :
7.52%
Day range:
$2.40 - $2.40
52-week range:
$1.54 - $2.40
Dividend yield:
3.95%
P/E ratio:
15.85x
P/S ratio:
0.85x
P/B ratio:
1.33x
Volume:
--
Avg. volume:
--
1-year change:
54.84%
Market cap:
$686.6M
Revenue:
$784.1M
EPS (TTM):
$0.15
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $687.4M $622.1M $706.4M $684.9M $784.1M
Revenue Growth (YoY) -4.06% -9.5% 13.56% -3.05% 14.48%
 
Cost of Revenues $435.3M $406.1M $455.4M $472.4M $543.2M
Gross Profit $252.1M $215.9M $251M $212.5M $240.9M
Gross Profit Margin 36.67% 34.72% 35.53% 31.02% 30.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $175.1M $167.7M $185M $166M $171.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $175.1M $167.7M $185M $166M $171.4M
Operating Income $77M $48.3M $66M $46.5M $69.4M
 
Net Interest Expenses $5.7M $5M $4.9M $4.2M $10.8M
EBT. Incl. Unusual Items $68.6M $41.8M $65.2M $34.2M $53.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.9M $12.9M $10M $6.8M $12.6M
Net Income to Company $77M $48.3M $66M $46.5M $69.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.7M $28.9M $55.1M $27.4M $41.3M
 
Basic EPS (Cont. Ops) $0.18 $0.10 $0.19 $0.10 $0.14
Diluted EPS (Cont. Ops) $0.18 $0.10 $0.19 $0.10 $0.14
Weighted Average Basic Share $286.6M $286.6M $287.5M $286.8M $285.4M
Weighted Average Diluted Share $286.7M $286.8M $287.5M $286.9M $285.7M
 
EBITDA $104.6M $76.2M $99.4M $65.5M $99.4M
EBIT $72.7M $45.7M $69M $39.4M $71.5M
 
Revenue (Reported) $687.4M $622.1M $706.4M $684.9M $784.1M
Operating Income (Reported) $77M $48.3M $66M $46.5M $69.4M
Operating Income (Adjusted) $72.7M $45.7M $69M $39.4M $71.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $166.5M $181.3M $171.5M $199.1M $211.6M
Revenue Growth (YoY) -2.03% 8.9% -5.42% 16.12% 6.27%
 
Cost of Revenues $117.5M $117.5M $117.8M $141.3M $143.9M
Gross Profit $49M $63.8M $53.7M $57.8M $67.7M
Gross Profit Margin 29.44% 35.19% 31.31% 29.05% 32.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.2M $43.1M $36M $39.2M $44.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $39.2M $43.1M $36M $39.2M $44.8M
Operating Income $9.8M $20.7M $17.7M $18.6M $22.9M
 
Net Interest Expenses $1.5M $1.3M $953.8K $3.1M $2.8M
EBT. Incl. Unusual Items $7.1M $19.5M $14.7M $22M $16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $3.7M $2.3M $7M $3.5M
Net Income to Company -$11.5M $22.3M $19.8M $18.2M $23.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.2M $15.7M $12.4M $14.9M $12.5M
 
Basic EPS (Cont. Ops) $0.02 $0.05 $0.04 $0.05 $0.04
Diluted EPS (Cont. Ops) $0.02 $0.05 $0.04 $0.05 $0.04
Weighted Average Basic Share $286.6M $288.6M $287M $285.4M $286.1M
Weighted Average Diluted Share $286.8M $288.7M $287.1M $285.7M $286.2M
 
EBITDA $8.1M $20.4M $15.7M $26.8M $19.9M
EBIT $8.1M $20.4M $15.7M $26.8M $19.9M
 
Revenue (Reported) $166.5M $181.3M $171.5M $199.1M $211.6M
Operating Income (Reported) $9.8M $20.7M $17.7M $18.6M $22.9M
Operating Income (Adjusted) $8.1M $20.4M $15.7M $26.8M $19.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $631.7M $687.7M $691.2M $756.9M $810.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $411.3M $442.5M $472.1M $518.2M $549.9M
Gross Profit $220.4M $245.2M $219.1M $238.7M $260.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $162.4M $185.4M $173.3M $168.2M $190.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $162.4M $185.4M $173.3M $168.2M $190.6M
Operating Income $58M $59.8M $45.8M $70.5M $69.6M
 
Net Interest Expenses $4.7M $5.3M $3.1M $9.3M $12.2M
EBT. Incl. Unusual Items $49.7M $61.4M $37.4M $53.9M $54.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $15.3M $3.9M $15.7M $11.1M
Net Income to Company $27M $84.5M $68.6M $48.3M $79M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.9M $46.1M $33.5M $38.2M $43.5M
 
Basic EPS (Cont. Ops) $0.14 $0.16 $0.12 $0.13 $0.15
Diluted EPS (Cont. Ops) $0.14 $0.16 $0.12 $0.13 $0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $53.5M $65.5M $41.2M $67.9M $73.8M
EBIT $53.5M $65.5M $41.2M $67.9M $73.8M
 
Revenue (Reported) $631.7M $687.7M $691.2M $756.9M $810.1M
Operating Income (Reported) $58M $59.8M $45.8M $70.5M $69.6M
Operating Income (Adjusted) $53.5M $65.5M $41.2M $67.9M $73.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $452.3M $517.2M $503M $578.6M $604.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $299.6M $335.2M $352.4M $400.5M $407.3M
Gross Profit $152.8M $182M $150.6M $178.1M $197.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $116.6M $134M $122.6M $125M $144.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $116.6M $134M $122.6M $125M $144.1M
Operating Income $36.2M $48M $28M $53M $53.2M
 
Net Interest Expenses $4M $4.3M $2.4M $7.6M $9.1M
EBT. Incl. Unusual Items $27.5M $47.1M $19.5M $39.8M $40.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $8.8M $2.7M $11.7M $10.3M
Net Income to Company $18.3M $54.5M $57.1M $59M $68.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.9M $38.3M $16.9M $28.1M $30.5M
 
Basic EPS (Cont. Ops) $0.07 $0.13 $0.06 $0.10 $0.11
Diluted EPS (Cont. Ops) $0.07 $0.13 $0.06 $0.10 $0.11
Weighted Average Basic Share $859.7M $862.3M $861.1M $856.2M $857.2M
Weighted Average Diluted Share $860.4M $862.7M $861.3M $856.9M $857.6M
 
EBITDA $30.1M $49.9M $22.3M $51.5M $54.1M
EBIT $30.1M $49.9M $22.3M $51.5M $54.1M
 
Revenue (Reported) $452.3M $517.2M $503M $578.6M $604.6M
Operating Income (Reported) $36.2M $48M $28M $53M $53.2M
Operating Income (Adjusted) $30.1M $49.9M $22.3M $51.5M $54.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $62M $48.4M $76.5M $55.9M $65.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $88.1M $78.9M $78.3M $88.2M $97.2M
Inventory $95M $116.3M $93.2M $104.6M $128.3M
Prepaid Expenses $5.6M $3.8M $3.2M $4.3M $5.2M
Other Current Assets -- -- -- -- --
Total Current Assets $256.9M $258.2M $258.9M $266.8M $308.3M
 
Property Plant And Equipment $166.8M $190.5M $174.2M $151.7M $167.5M
Long-Term Investments -- -- -- -- --
Goodwill $256.8M $286.6M $264.3M $246.6M $254.8M
Other Intangibles $351.4M $388.7M $352.7M $317.9M $327.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $1B $1.1B $1.1B $989.8M $1.1B
 
Accounts Payable $52.7M $57.9M $57.5M $55.7M $71.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.8M $7.8M $6.5M $5.9M $7.4M
Other Current Liabilities $3.5M $4.6M $442.1K $383.8K --
Total Current Liabilities $343.9M $440.8M $166.2M $164M $185.9M
 
Long-Term Debt $85.5M -$122.1K $229.7M $209.3M $216.4M
Capital Leases -- -- -- -- --
Total Liabilities $584.6M $619.7M $556.4M $510.6M $554.8M
 
Common Stock $154.4M $176.2M $159.5M $138.4M $143.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $449.1M $507.2M $499.1M $479.1M $506.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $449.1M $507.2M $499.1M $479.1M $506.4M
 
Total Liabilities and Equity $1B $1.1B $1.1B $989.8M $1.1B
Cash and Short Terms $62M $48.4M $76.5M $55.9M $65.4M
Total Debt $278.8M $281.1M $245.9M $223.4M $231M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $36.8M $57.4M $33.5M $28.4M $65.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $110M $98.1M $98M $125.3M $133.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $105.3M $115.8M $110.5M $128.6M $139M
Total Current Assets $252.1M $271.3M $244.9M $285.3M $338.7M
 
Property Plant And Equipment $181M $177.5M $137.8M $154.2M $165.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.1B $911.4M $996.1M $1.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $6.6M $5.5M $5M --
Other Current Liabilities $137.7M $151.6M $138.7M $158.6M $175.5M
Total Current Liabilities $418.6M $187.2M $157.7M $177.2M $196.8M
 
Long-Term Debt -- $235M $193.8M $204.6M --
Capital Leases -- -- -- -- --
Total Liabilities $582M $586M $480.2M $519.6M $564.9M
 
Common Stock -- -- -- -- $505.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $490.9M $505.4M $431.3M $476.5M $514.7M
 
Total Liabilities and Equity $1.1B $1.1B $911.4M $996.1M $1.1B
Cash and Short Terms $36.8M $57.4M $33.5M $28.4M $65.6M
Total Debt $285.3M $263M $207M $218M $246.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $77M $48.3M $66M $46.5M $69.4M
Depreciation & Amoritzation $31.9M $30.6M $30.4M $26.1M $27.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.3M $20.1M -$5.1M -$20M -$6M
Change in Inventories -$12M -$9.8M $14.4M -$19.6M -$20M
Cash From Operations $76.6M $70M $100.2M $51.7M $73.5M
 
Capital Expenditures $19.7M $30M $22.7M $21.3M $26.6M
Cash Acquisitions -$15.5M -- -- -- --
Cash From Investing -$34.9M -$29.9M -$22.3M -$21.2M -$26.4M
 
Dividends Paid (Ex Special Dividend) -$30.4M -$15.6M -$25.1M -$28.6M -$26.9M
Special Dividend Paid
Long-Term Debt Issued $164.8M $121M $87.6M $59.5M $56M
Long-Term Debt Repaid -$164.9M -$147.7M -$99.2M -$59.6M -$56.1M
Repurchase of Common Stock -- -- -$5.1M -$3.4M -$94.5K
Other Financing Activities -- -$1.7M -$116.8K -- --
Cash From Financing -$38.3M -$52M -$50.9M -$40.5M -$35.8M
 
Beginning Cash (CF) $58.3M $63.2M $46.3M $69M $55.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M -$11.9M $27M -$10M $11.2M
Ending Cash (CF) $61.3M $43.3M $80.9M $58.1M $62.2M
 
Levered Free Cash Flow $57M $40M $77.6M $30.4M $46.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.5M $22.3M $19.8M $18.2M $23.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.1M -$14M $22.8M -- --
Change in Inventories $26.5M $7.4M $27M -- --
Cash From Operations $32.5M $31.9M $27.9M $17.6M $24.5M
 
Capital Expenditures -$10.3M $4.7M $5.6M $6.2M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.3M -$4.8M -$5.6M -$6M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- $684K $29.3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.7M $3.2K -- -- --
Cash From Financing $28.5M -$1M $317.6K -$935.8K -$2.6M
 
Beginning Cash (CF) $11.9M $32.4M $21M $13M $47.2M
Foreign Exchange Rate Adjustment $1.1M $1.3M -$3.3M $6.4M -$4.1M
Additions / Reductions $71.2M $26M $22.7M $10.7M $18.8M
Ending Cash (CF) $37.3M $58.5M $35.6M $28.7M $63.7M
 
Levered Free Cash Flow $42.7M $27.2M $22.4M $11.5M $20.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $27M $84.5M $68.6M $48.3M $79M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $23.3M -- --
Change in Inventories -- -- $3M -- --
Cash From Operations $69.6M $91.4M $66.2M $56.9M $89.7M
 
Capital Expenditures $12.3M $39.2M $23.2M $23.1M $19.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.5M -$38.9M -$23M -$22.9M -$14M
 
Dividends Paid (Ex Special Dividend) -$30.4M -$24.9M -$225.7K -$28.6M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.6M -$81.7M -$52.1M -$40.2M -$36.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.6M -$29.2M -$8.8M -$6.3M $39.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $57.4M $52.2M $43M $33.8M $70M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $18.3M $54.5M $57.1M $59M $68.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$28.5M -- -- --
Change in Inventories -- $11.3M -$10 -- --
Cash From Operations $35.4M $56.7M $22.7M $27.8M $44M
 
Capital Expenditures $6.9M $16.1M $16.6M $18.4M $11.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9M -$15.9M -$16.5M -$18.2M -$5.7M
 
Dividends Paid (Ex Special Dividend) -- -$24.9M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$115.8K -- -- --
Cash From Financing -$2.1M -$31.8M -$33M -$32.7M -$33.3M
 
Beginning Cash (CF) $136.5M $132.7M $168.6M $114.8M $181.6M
Foreign Exchange Rate Adjustment -$2M $3.6M -$3.6M -$2.2M -$4.7M
Additions / Reductions $26.3M $9M -$26.8M -$23.1M $5M
Ending Cash (CF) $113.5M $143.9M $129.8M $87.6M $181.8M
 
Levered Free Cash Flow $28.5M $40.6M $6.1M $9.5M $32.6M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock