Financhill
Buy
56

CLPXY Quote, Financials, Valuation and Earnings

Last price:
$8.79
Seasonality move :
18.4%
Day range:
$8.79 - $9.03
52-week range:
$7.01 - $10.91
Dividend yield:
5.21%
P/E ratio:
10.18x
P/S ratio:
1.62x
P/B ratio:
0.69x
Volume:
612
Avg. volume:
1.5K
1-year change:
4.77%
Market cap:
$7.3B
Revenue:
$5.1B
EPS (TTM):
$0.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.2B $6.1B $5.9B $5.3B $5.1B
Revenue Growth (YoY) 4.55% 47.69% -4.36% -8.97% -4.07%
 
Cost of Revenues $2.6B $3.9B $3.9B $3.4B $3.2B
Gross Profit $1.6B $2.2B $2B $1.9B $1.9B
Gross Profit Margin 37.22% 35.83% 33.74% 36.02% 37.08%
 
R&D Expenses $11.2M $22M $14.4M $19.5M $28.4M
Selling, General & Admin $53M $61.7M $44.7M $63.6M $65.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3M -$24.4M -$80.9M -$26M $180.4K
Operating Income $1.6B $2.2B $2.1B $1.9B $1.9B
 
Net Interest Expenses $461M $617.4M $530.1M $498.3M $491.2M
EBT. Incl. Unusual Items $1B $1.6B $1.2B $1.2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $178.7M $247.9M $229.2M $211.1M $271.2M
Net Income to Company $832.9M $1.3B $905.1M $964.4M $1.2B
 
Minority Interest in Earnings -$111.6M $154M $146M $74.7M $268.9M
Net Income to Common Excl Extra Items $721.2M $1.3B $905.1M $957.9M $1.1B
 
Basic EPS (Cont. Ops) $0.84 $1.43 $0.91 $1.06 $1.05
Diluted EPS (Cont. Ops) $0.84 $1.43 $0.91 $1.06 $1.05
Weighted Average Basic Share $854.9M $803.6M $838.2M $837.2M $836M
Weighted Average Diluted Share $854.9M $803.6M $838.2M $837.2M $836M
 
EBITDA $2.6B $3.6B $3.7B $3.5B $3.5B
EBIT $1.4B $2.2B $2.1B $1.9B $1.9B
 
Revenue (Reported) $4.2B $6.1B $5.9B $5.3B $5.1B
Operating Income (Reported) $1.6B $2.2B $2.1B $1.9B $1.9B
Operating Income (Adjusted) $1.4B $2.2B $2.1B $1.9B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.2B $1.1B $1.1B $905.9M
Revenue Growth (YoY) 50.37% 27.62% -8.29% -6.88% -14.91%
 
Cost of Revenues $1B $865.5M $797.7M $723.9M $596.9M
Gross Profit $248.7M $381.1M $345.5M $340.7M $309M
Gross Profit Margin 19.82% 30.57% 30.23% 32% 34.11%
 
R&D Expenses $3.3M $3.9M $7.2M $5.1M $4M
Selling, General & Admin $12M $21.3M $20.5M $15.7M $14.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$11.1M $31M $36.7M $31.1M $18M
Operating Income $259.8M $350.1M $308.8M $309.6M $290.9M
 
Net Interest Expenses $171.6M $140.2M $130.7M $122M $114.5M
EBT. Incl. Unusual Items $107.8M $208.4M $206.1M $283.1M $201.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9M $27.7M $21.9M $58.8M $35M
Net Income to Company -$934.6M -$777.1M -$806.7M -$625.6M --
 
Minority Interest in Earnings -$17.2M $23.4M $33.2M $209.8K $21.9M
Net Income to Common Excl Extra Items $81.6M $172.4M $193.8M $230M $164.1M
 
Basic EPS (Cont. Ops) $0.07 $0.18 $0.19 $0.27 $0.17
Diluted EPS (Cont. Ops) $0.07 $0.18 $0.19 $0.27 $0.17
Weighted Average Basic Share $883.6M $838.2M $838.2M $836M $836M
Weighted Average Diluted Share $883.6M $838.2M $838.2M $836M $836M
 
EBITDA $268.7M $786.7M $694.6M $735.9M --
EBIT $268.7M $350.1M $308.8M $309.6M $290.9M
 
Revenue (Reported) $1.3B $1.2B $1.1B $1.1B $905.9M
Operating Income (Reported) $259.8M $350.1M $308.8M $309.6M $290.9M
Operating Income (Adjusted) $268.7M $350.1M $308.8M $309.6M $290.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.6B $6.4B $5.4B $5B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.3B $3.4B $3.3B $2.7B
Gross Profit $2.1B $1.6B $1.9B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.8M $22.3M $16.3M $23.4M $24.8M
Selling, General & Admin $66.7M $50.7M $43.9M $63.8M $63.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$11.9M $8.7M $377.6M $410.6M $254.3M
Operating Income $2.1B $2.2B $1.6B $1.3B $1.6B
 
Net Interest Expenses $578.8M $423.3M $469.2M $470.6M $476.9M
EBT. Incl. Unusual Items $1.5B $1.2B $1.2B $1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $243.9M $258.3M $215.5M $222.2M $240M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$155.6M $147.9M $135.5M $37.4M $284M
Net Income to Common Excl Extra Items $1.1B $1.2B $977.5M $816.5M $1B
 
Basic EPS (Cont. Ops) $1.28 $1.27 $1.00 $0.93 $0.86
Diluted EPS (Cont. Ops) $1.28 $0.98 $1.00 $0.93 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $2B $3.1B $2.9B --
EBIT $2B $1.5B $1.6B $1.3B $1.6B
 
Revenue (Reported) $5.6B $6.4B $5.4B $5B $4.5B
Operating Income (Reported) $2.1B $2.2B $1.6B $1.3B $1.6B
Operating Income (Adjusted) $2B $1.5B $1.6B $1.3B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $4.6B $4B $3.7B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $3B $2.5B $2.4B $1.9B
Gross Profit $1.6B $1.6B $1.5B $1.3B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.2M $8.4M $10.5M $14.6M $10.7M
Selling, General & Admin $37.9M $50.7M $43.9M $44.4M $42.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$27.4M $85.1M $88.5M $62.4M $50.5M
Operating Income $1.7B $1.5B $1.4B $1.2B $1.1B
 
Net Interest Expenses $454.2M $423.3M $369.6M $349.8M $337M
EBT. Incl. Unusual Items $1.2B $1.2B $1.2B $1B $870M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $197.5M $208.3M $189.7M $198.3M $167.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$140.1M $147.9M $133M $93.3M $108.6M
Net Income to Common Excl Extra Items $891.2M $966.2M $1B $854.1M $715.8M
 
Basic EPS (Cont. Ops) $1.07 $0.98 $1.05 $0.91 $0.73
Diluted EPS (Cont. Ops) $1.07 $0.98 $1.05 $0.91 $0.73
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.5B $2.5B
 
EBITDA $1.6B $2.7B $2.6B $2.4B $1.7B
EBIT $1.6B $1.5B $1.4B $1.2B $1.1B
 
Revenue (Reported) $4.3B $4.6B $4B $3.7B $3B
Operating Income (Reported) $1.7B $1.5B $1.4B $1.2B $1.1B
Operating Income (Adjusted) $1.6B $1.5B $1.4B $1.2B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $855.2M $771.6M $3B $792.4M $476.2M
Short Term Investments $46.4M $116.5M $65M $64.8M $26.4M
Accounts Receivable, Net $18.8M $4.7B $4B $5B $5.9B
Inventory $122.7M $120M $107.9M $102.8M $58.7M
Prepaid Expenses $88M $122M $129.1M $100.7M $80.9M
Other Current Assets $155.5M $399.7M $331.7M $298.4M $317.7M
Total Current Assets $4.8B $6.3B $7.7B $6.5B $7.1B
 
Property Plant And Equipment $19B $23.1B $22.1B $24.3B $25.4B
Long-Term Investments -- $774.4M $592.5M $890.3M $890.6M
Goodwill $9.4M $30.7M $28.4M $27.6M $20M
Other Intangibles $1.3B $1.3B $1.1B $973.9M $861.5M
Other Long-Term Assets $848.5M $610.2M $554.2M $729.1M $799.8M
Total Assets $26.7B $32.2B $32.1B $33.5B $35.3B
 
Accounts Payable $1.6B $1.8B $1.6B $1.7B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $1.1B $2.2B $1B $1.6B
Total Current Liabilities $8.2B $10B $10.8B $10.4B $10B
 
Long-Term Debt $8.1B $10.7B $10.4B $11.3B $13.3B
Capital Leases -- -- -- -- --
Total Liabilities $16.5B $20.8B $21.3B $21.8B $23.5B
 
Common Stock $1.2B $1.3B $1.2B $1.2B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $8.9B $4.1B $3.7B $4.1B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.6B $1.6B $1.8B $1.8B
Total Equity $10.2B $11.4B $10.8B $11.7B $11.8B
 
Total Liabilities and Equity $26.7B $32.2B $32.1B $33.5B $35.3B
Cash and Short Terms $901.7M $771.6M $3B $792.4M $476.2M
Total Debt $12.3B $13.2B $13.3B $13.6B $14.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $807.4M $2B $1.4B $548.2M $291.1M
Short Term Investments $68.4M $62.2M $84M $27.4M --
Accounts Receivable, Net $28.5M $4.5B $4.8B $5.7B $6B
Inventory $135.8M $134.8M $110.4M $86.3M $63.5M
Prepaid Expenses $287.2M $105M $123M $99.5M $96.6M
Other Current Assets $221.7M $278.7M $363.1M $247M --
Total Current Assets $5.7B $7.2B $6.9B $7B $7.1B
 
Property Plant And Equipment $19.9B $20.6B $21.9B $24.6B $27.1B
Long-Term Investments -- $632.5M $858.6M $858.6M $928M
Goodwill $9.5M $27.5M $26.8M $26.1M --
Other Intangibles $1.3B $1.2B $1B $931.7M --
Other Long-Term Assets $692.1M $533.3M $505.8M $689.2M --
Total Assets $28.4B $30.1B $31.3B $34.3B $36.9B
 
Accounts Payable $1.8B $1.4B $1.5B $1.6B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $948.3M $1.9B $970.5M $1.5B --
Total Current Liabilities $8B $9B $8.6B $10.1B $10B
 
Long-Term Debt $8.8B $10.3B $11.2B $12B $14.1B
Capital Leases -- -- -- -- --
Total Liabilities $17B $19.5B $19.9B $22.2B $24.3B
 
Common Stock $1.2B $1.2B $1.1B $1.2B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.6B $1.7B $1.7B $1.9B
Total Equity $11.4B $10.6B $11.4B $12B $12.6B
 
Total Liabilities and Equity $28.4B $30.1B $31.3B $34.3B $36.9B
Cash and Short Terms $875.8M $2B $1.4B $548.2M $291.1M
Total Debt $13.2B $12.4B $13.2B $13.7B $16B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $832.9M $1.3B $905.1M $964.4M $1.2B
Depreciation & Amoritzation $1.1B $1.4B $1.6B $1.5B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$789.5M -$907.3M $371.5M -$1.2B -$1.3B
Change in Inventories $5.3M $8M $1M $2.8M -$16.9M
Cash From Operations $1.8B $2.8B $4.5B $2.1B $2.4B
 
Capital Expenditures $2.9B $2.8B $3.3B $3.1B $3.7B
Cash Acquisitions $6.8M $39.1M $862.6M -- $65.6M
Cash From Investing -$2.8B -$2.9B -$3.7B -$3.4B -$3.6B
 
Dividends Paid (Ex Special Dividend) -$660.5M $146.5M $183M $138.5M $258.5M
Special Dividend Paid
Long-Term Debt Issued $12.4B $18.3B $25.3B $21.8B $34.5B
Long-Term Debt Repaid -$10.5B -$17.6B -$22.9B -$21.2B -$32.1B
Repurchase of Common Stock -- -- -- $7.8M $7.9M
Other Financing Activities $228.3M $6.9M -$974.4M -$366.3M -$535.9M
Cash From Financing $1.4B -$207.6M $1.3B -$575.1M $938.6M
 
Beginning Cash (CF) $421.5M $655.1M $2.9B $727.7M $449.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $332.1M -$261.9M $2.1B -$1.9B -$234.3M
Ending Cash (CF) $757.3M $394.3M $5.1B -$1.2B $211M
 
Levered Free Cash Flow -$1.1B -$1.1M $1.2B -$1B -$1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$934.6M -$777.1M -$806.7M -$625.6M --
Depreciation & Amoritzation -$669.8M -$744.4M -$749.4M -$774.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $614.5M -$450.5M $775.8M $791.8M --
Change in Inventories $14.3M $26.5M $7.3M $31.4M --
Cash From Operations -$1.3B $421.3M -$312.6M $460M $1.3B
 
Capital Expenditures $576.5M $509.6M $420M $600.3M $790.8M
Cash Acquisitions $2.9M -$891.5M $4.1M $4.1M -$6.8M
Cash From Investing -$630M $438.5M -$405.8M -$512.2M -$789.4M
 
Dividends Paid (Ex Special Dividend) -$559.2M -- -- -- -$242.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.9B $4.4B $4.6B $3.2B --
Long-Term Debt Repaid -$4.7B -$4.2B -$4.5B -$2.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.9M $33M -$417.6M -$221.1M --
Cash From Financing $657M -$1B -$477.4M $92.5M -$538.7M
 
Beginning Cash (CF) $580.8M $2B $1.3B $520.8M $256.5M
Foreign Exchange Rate Adjustment -- $1.7M -$2M $1.2M -$5.3M
Additions / Reductions $282M -$184.4M -$1.2B $41.5M -$63.6M
Ending Cash (CF) $859.8M $1.8B $82M $563.5M $187.6M
 
Levered Free Cash Flow -$1.9B -$88.2M -$732.6M -$140.3M $479M
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 -- -- $2.4B $2.6B $3.2B
 
Capital Expenditures $2.9B $1.5B $3.9B $3.3B $4.2B
Cash Acquisitions -- $15.2M $1.1B -$259.3M $7.6M
Cash From Investing -$3B -$1.9B -$5B -$3.6B -$3.9B
 
Dividends Paid (Ex Special Dividend) -$376.1M -$573.5M $183.1M $137.5M $2.9M
Special Dividend Paid
Long-Term Debt Issued $20.6B $22.1B $23.4B $24.1B --
Long-Term Debt Repaid -$19.2B -$21.5B -$21.1B -$22.8B --
Repurchase of Common Stock -- -- -- $7.7M $8M
Other Financing Activities $349.2M -$849.8M -$618.8M -$233.8M --
Cash From Financing $1.5B -$886.1M $1.9B $173.1M $418M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $548.5M $1.2B -$648.1M -$793.2M -$280.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$1.4B -$671.8M -$958.5M
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 -- $2.9B $869.2M $1.4B $2.2B
 
Capital Expenditures $1.7B $1.5B $2B $2.3B $2.5B
Cash Acquisitions -- $38M $317.6M $58.3M --
Cash From Investing -$1.7B -$722.7M -$2.1B -$2.3B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$853.3M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.2B $18B $16.2B $18.4B $5.8B
Long-Term Debt Repaid -$13.2B -$17.1B -$15.4B -$16.9B -$5.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $75.2M -$781.5M -$426M -$293.5M -$5.5M
Cash From Financing $164.7M -$703.3M -$73.6M $670.2M $58.8M
 
Beginning Cash (CF) $2.4B $4.9B $6.5B $1.5B $1B
Foreign Exchange Rate Adjustment -$751.9K $4.7M -$4.5M -$2.4M -$4M
Additions / Reductions -$4.5M $1.5B -$1.3B -$171.2M -$216.4M
Ending Cash (CF) $2.4B $6.4B $5.2B $1.3B $786.3M
 
Levered Free Cash Flow -$1.1B $1.4B -$1.2B -$839.6M -$299.6M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 48.08% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 6.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.48% over the past day.

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

Show me the best stock