Financhill
Buy
67

CMCLF Quote, Financials, Valuation and Earnings

Last price:
$2.39
Seasonality move :
7.49%
Day range:
$2.32 - $2.45
52-week range:
$0.58 - $2.48
Dividend yield:
1.48%
P/E ratio:
18.85x
P/S ratio:
1.82x
P/B ratio:
4.71x
Volume:
4.5K
Avg. volume:
19.9K
1-year change:
217.35%
Market cap:
$51.4B
Revenue:
$29.6B
EPS (TTM):
$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.4B $26.8B $25.5B $25.9B $29.6B
Revenue Growth (YoY) 64.66% 64.8% -4.7% 1.37% 14.45%
 
Cost of Revenues $15.2B $24.4B $23.3B $23.8B $24.7B
Gross Profit $1.2B $2.3B $2.2B $2.1B $4.9B
Gross Profit Margin 7.32% 8.65% 8.52% 8.05% 16.44%
 
R&D Expenses $25.2M $42.2M $57.7M $46.2M $49.2M
Selling, General & Admin $83.2M $255.2M $280.4M $358.8M $308.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $326.8M $275.6M $304.8M $377M $910.5M
Operating Income $870.7M $2B $1.9B $1.7B $4B
 
Net Interest Expenses $188.1M $285.7M $424.3M $623.4M $606.3M
EBT. Incl. Unusual Items $416.8M $1.4B $1.4B $1.8B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.6M $516M $388M $660.2M $1.3B
Net Income to Company $359.2M $841.6M $1.1B $1.2B $2.1B
 
Minority Interest in Earnings -$21.7M $49.9M $167M $39.6M $267.8M
Net Income to Common Excl Extra Items $337.5M $841.6M $1.1B $1.2B $2.1B
 
Basic EPS (Cont. Ops) $0.02 $0.04 $0.04 $0.05 $0.09
Diluted EPS (Cont. Ops) $0.02 $0.04 $0.04 $0.05 $0.09
Weighted Average Basic Share $21.2B $21.5B $21.4B $21.4B $21.4B
Weighted Average Diluted Share $21.2B $21.5B $21.4B $21.4B $21.4B
 
EBITDA $1.3B $2.7B $2.5B $2.1B $4.8B
EBIT $681.9M $2B $1.9B $1.7B $4B
 
Revenue (Reported) $16.4B $26.8B $25.5B $25.9B $29.6B
Operating Income (Reported) $870.7M $2B $1.9B $1.7B $4B
Operating Income (Adjusted) $681.9M $2B $1.9B $1.7B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $5.9B $6B $7.1B $7.1B
Revenue Growth (YoY) 32.83% -7.79% 2.4% 17.28% -0.12%
 
Cost of Revenues $6B $5.7B $5.5B $6.1B $5.4B
Gross Profit $365M $228.6M $596.1M $1B $1.7B
Gross Profit Margin 5.7% 3.87% 9.86% 14.35% 23.48%
 
R&D Expenses $7.3M $10M $15.5M $12.2M $15.7M
Selling, General & Admin $56.1M $101.1M $95.4M $82.7M $100.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $60.1M $103.3M $103.3M $96M $221.5M
Operating Income $304.9M $125.3M $492.8M $921.7M $1.4B
 
Net Interest Expenses $82M $113.5M $142.3M $143M $82.9M
EBT. Incl. Unusual Items $310.1M $181.9M $468.7M $746.9M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97.6M $11.9M $241.6M $332.7M $352.1M
Net Income to Company -$438.5M -- -$87.8M -$880.1M --
 
Minority Interest in Earnings $36.1M $36.4M -$11.2M $46.9M $144.9M
Net Income to Common Excl Extra Items $213.8M $205.4M $228.9M $445.3M $928.5M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.01 $0.02 $0.04
Diluted EPS (Cont. Ops) -- $0.01 $0.01 $0.02 $0.04
Weighted Average Basic Share $21.5B $21.4B $21.4B $21.4B $21.3B
Weighted Average Diluted Share $21.5B $21.4B $21.4B $21.4B $21.3B
 
EBITDA $474.9M $296.4M $577.5M $1.2B --
EBIT $304.9M $125.3M $492.8M $921.7M $1.4B
 
Revenue (Reported) $6.4B $5.9B $6B $7.1B $7.1B
Operating Income (Reported) $304.9M $125.3M $492.8M $921.7M $1.4B
Operating Income (Adjusted) $304.9M $125.3M $492.8M $921.7M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.3B $27.3B $24.1B $28.5B $28.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.2B $24.7B $22.8B $24.1B $22.7B
Gross Profit $2.1B $2.5B $1.4B $4.4B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27.6M $73.5M $41.1M $46M $63.9M
Selling, General & Admin $224.4M $326.2M $321.2M $332.5M $320.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $270.5M $380.9M $344M $364.6M $770.4M
Operating Income $1.9B $2.1B $1B $4B $4.6B
 
Net Interest Expenses $285.9M $326.6M $581.6M $573.1M $401.3M
EBT. Incl. Unusual Items $1.2B $1.7B $704.7M $3.4B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $428.3M $671.2M $307.3M $1.3B $1.4B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $109.6M $85.7M $4.9M $235.5M $400.9M
Net Income to Common Excl Extra Items $768.3M $1.1B $453.3M $2.2B $3.1B
 
Basic EPS (Cont. Ops) $0.03 $0.05 $0.02 $0.09 $0.13
Diluted EPS (Cont. Ops) -- $0.05 $0.02 $0.09 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $2.8B $1.5B $4.7B --
EBIT $1.9B $2.1B $1B $4B $4.6B
 
Revenue (Reported) $24.3B $27.3B $24.1B $28.5B $28.1B
Operating Income (Reported) $1.9B $2.1B $1B $4B $4.6B
Operating Income (Adjusted) $1.9B $2.1B $1B $4B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.5B $19.9B $18.4B $21.1B $20B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.8B $18.1B $17.4B $17.7B $15.7B
Gross Profit $1.8B $1.9B $994.4M $3.3B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.3M $48.4M $31M $31.2M $45.9M
Selling, General & Admin $101.6M $238.5M $278.1M $252M $264.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $260M $269M $290.3M $269.6M $527.2M
Operating Income $1.5B $1.6B $704.1M $3.1B $3.8B
 
Net Interest Expenses $174.1M $273M $443.9M $432.4M $272M
EBT. Incl. Unusual Items $983.6M $1.4B $669.3M $2.2B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $333.5M $488.2M $386.3M $999.8M $1.1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$29.5M $138.4M -$23.9M $173.2M $306.5M
Net Income to Common Excl Extra Items $586M $945.9M $317.5M $1.3B $2.3B
 
Basic EPS (Cont. Ops) $0.03 $0.04 $0.02 $0.05 $0.09
Diluted EPS (Cont. Ops) $0.02 $0.04 $0.02 $0.05 $0.09
Weighted Average Basic Share $64.5B $64.2B $64.1B $64.1B $64.1B
Weighted Average Diluted Share $64.5B $64.2B $64.1B $64.1B $64.1B
 
EBITDA $1.3B $2.1B $1B $3.7B $2.8B
EBIT $1.1B $1.6B $704.1M $3.1B $3.8B
 
Revenue (Reported) $19.5B $19.9B $18.4B $21.1B $20B
Operating Income (Reported) $1.5B $1.6B $704.1M $3.1B $3.8B
Operating Income (Adjusted) $1.1B $1.6B $704.1M $3.1B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $4.9B $5.3B $5.5B $5.1B
Short Term Investments $1.1B $1.1B $614.1M $1.2B $891.8M
Accounts Receivable, Net $107.5M $221.1M $171M $196.3M $99.8M
Inventory $3.2B $4.2B $4.6B $4.4B $4.1B
Prepaid Expenses $247.7M $247M $346.5M $184.7M $186.8M
Other Current Assets $23M $4.2M $3.5M $3.9M $5.9M
Total Current Assets $8.8B $11.1B $12.3B $11.8B $10.8B
 
Property Plant And Equipment $7.4B $4.6B $6.1B $6.6B $6.9B
Long-Term Investments -- $1.4B $1.2B $996.2M $1.1B
Goodwill $60.7M $60.7M $61.3M $60.7M $59.8M
Other Intangibles $150.6M $143.9M $124.7M $92.9M $89.4M
Other Long-Term Assets $942.5M $1.3B $1.1B $1.1B $1.2B
Total Assets $18.7B $21.6B $23.7B $24.4B $23.3B
 
Accounts Payable $72M $197.7M $222.6M $501.4M $658.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $36.5M $22.4M $12.5M $23.6M $18.9M
Other Current Liabilities -- -- -- -- $964.5M
Total Current Liabilities $6.5B $7.9B $7.2B $6.9B $6.2B
 
Long-Term Debt $2.9B $2.4B $3.2B $3.1B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $14B $15B $14.4B $11.7B
 
Common Stock $661.2M $677.8M $621.4M $609.1M $591.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $6B $6.3B $7.3B $8.3B $9.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.3B $1.5B $1.8B $2B
Total Equity $7.2B $7.6B $8.8B $10B $11.6B
 
Total Liabilities and Equity $18.7B $21.6B $23.7B $24.4B $23.3B
Cash and Short Terms $3.7B $4.9B $5.3B $5.5B $5.1B
Total Debt $7.2B $3.1B $4.2B $3.6B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.8B $6.6B $6B $6.5B $5.7B
Short Term Investments $1.5B $1.1B $994.1M $1.9B --
Accounts Receivable, Net $222.2M $169.7M $156.5M $72.4M $105.6M
Inventory $4B $4.2B $4.8B $4.6B $4.7B
Prepaid Expenses $397M $457.5M $362.3M $201.7M $220.1M
Other Current Assets $746.5M $639.7M $353.8M $832M --
Total Current Assets $11.9B $13.4B $12.6B $13.3B $13B
 
Property Plant And Equipment $4.3B $5.3B $6.6B $6.6B $6.5B
Long-Term Investments $844.3M $776M $732.2M $792.9M $973.9M
Goodwill $60.9M $60.5M $59.8M $60.7M --
Other Intangibles $3.1B $2.8B $3.4B $3.1B --
Other Long-Term Assets $1.5B $1.4B $1.6B $1.8B --
Total Assets $22B $24.1B $25.3B $25.9B $25.9B
 
Accounts Payable $189.6M $214.1M $324.3M $763M $738.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $236.8M $636.8M $653M $1.2B --
Total Current Liabilities $8.6B $8B $8.1B $9.1B $8.3B
 
Long-Term Debt $2.5B $3.5B $3.2B $1.8B $514M
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $15.5B $16.2B $14.9B $12.7B
 
Common Stock $668.5M $609.2M $591.4M $615.7M $601.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.5B $1.7B $2B $2.3B
Total Equity $7.5B $8.6B $9B $11B $13.2B
 
Total Liabilities and Equity $22B $24.1B $25.3B $25.9B $25.9B
Cash and Short Terms $5.8B $6.6B $6B $6.5B $5.7B
Total Debt $8.3B $4.1B $3.8B $2.8B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $359.2M $841.6M $1.1B $1.2B $2.1B
Depreciation & Amoritzation $623.5M $666M $672.8M $406.3M $855.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$472.4M -$83.6M $425.2M -$372.3M $32.8M
Change in Inventories -$274.4M -$962.3M -$833.5M $58.1M $189.9M
Cash From Operations $1.2B $991.3M $2.5B $2.5B $4.7B
 
Capital Expenditures $1.1B $663.9M $1.6B $1.8B $681M
Cash Acquisitions -$86.6M -- -- -- $692.8K
Cash From Investing -$1.4B -$789.9M -$1.3B -$1.9B -$365.1M
 
Dividends Paid (Ex Special Dividend) -$382.1M $110.5M $226.4M $256.9M $458.5M
Special Dividend Paid
Long-Term Debt Issued $5.5B $7B $8.9B $10.1B $8.9B
Long-Term Debt Repaid -$4.9B -$7B -$9.1B -$10.4B -$11.6B
Repurchase of Common Stock -- $106.1M $74.3M -- --
Other Financing Activities -$145.3M $1.6B $680.6M $45.2M -$513.6M
Cash From Financing $61.2M $1.2B -$311.4M -$1.2B -$4.2B
 
Beginning Cash (CF) $1.8B $3.8B $4.7B $4.3B $4.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71M $1.4B $1.3B -$413.1M $161.5M
Ending Cash (CF) $1.7B $5.2B $6.4B $4B $4.4B
 
Levered Free Cash Flow $126.2M $327.4M $970.5M $717.7M $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$438.5M -- -$87.8M -$880.1M --
Depreciation & Amoritzation -$321.8M -- -$231.6M -$377.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $828.4M -- -$924.7M $499.3M --
Change in Inventories $501M -- $127.6M $64.3M --
Cash From Operations $195.1M $321.5M $155.8M $1B $560.4M
 
Capital Expenditures $174M $264.7M $278.4M $131M $128.4M
Cash Acquisitions -- -- -- $5.6K --
Cash From Investing -$531.9M -$638.6M -$261M -$328.4M -$79.3M
 
Dividends Paid (Ex Special Dividend) -$159.3M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6B $2.9B $2.4B $1.2B --
Long-Term Debt Repaid -$2.9B -$1.6B -$1.7B -$1.7B --
Repurchase of Common Stock -- -$75.6M -- -- --
Other Financing Activities $1.3B $140.6M -$74M -$85.2M --
Cash From Financing $1.7B $1.2B $271.7M -$1.2B -$268M
 
Beginning Cash (CF) $4.3B $5.5B $5B $4.6B $4.6B
Foreign Exchange Rate Adjustment -$14.6M $127.6M -$27.8M -$44.5M -$3.9M
Additions / Reductions $1.4B $1B $138.6M -$524.6M $209.2M
Ending Cash (CF) $5.7B $6.6B $5.1B $4B $4.8B
 
Levered Free Cash Flow $21.1M $56.8M -$122.6M $885.8M $432M
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 $365.8M $2.2B $2.2B $3.6B $4.4B
 
Capital Expenditures $1.3B $1.1B $1.9B $1.2B $703.1M
Cash Acquisitions $90.2M -- -- $694K --
Cash From Investing -$2.2B -$938.1M -$1.5B -$1.6B $508M
 
Dividends Paid (Ex Special Dividend) -$360.1M -$589.4M $214.2M $251.8M $459M
Special Dividend Paid
Long-Term Debt Issued $9.7B $8.4B $7.1B $7.8B --
Long-Term Debt Repaid -$8.3B -$8.3B -$7.5B -$9.2B --
Repurchase of Common Stock $29.3M $107M $70.3M -- --
Other Financing Activities $1.3B $695.5M -$86.8M $153.5M --
Cash From Financing $2.3B $333.6M -$1.4B -$2.5B -$4.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $449.3M $1.9B -$531.4M -$553.8M $495.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$932.1M $1.1B $330.5M $2.3B $3.7B
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 $399.2M $1.7B $1.5B $2.5B $2.3B
 
Capital Expenditures $385.8M $834.2M $1.2B $678.4M $701.1M
Cash Acquisitions $8.6M -- -- $694K --
Cash From Investing -$1.1B -$1.3B -$1.5B -$1.3B -$444.8M
 
Dividends Paid (Ex Special Dividend) -$276.2M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.5B $11.9B $10.1B $7.7B $3.3B
Long-Term Debt Repaid -$9.4B -$10.6B -$8.9B -$7.7B -$2.9B
Repurchase of Common Stock -- $18.2K -- -- --
Other Financing Activities $1.5B $567.6M -$199.8M -$91.5M -$281.7M
Cash From Financing $2.3B $1.4B $301.7M -$1B -$1.4B
 
Beginning Cash (CF) $8.4B $15.3B $14.2B $13.7B $13.4B
Foreign Exchange Rate Adjustment -$20M $244.6M $66M -$38.5M $7.5M
Additions / Reductions $1.6B $2B $286.2M $138M $473.4M
Ending Cash (CF) $10B $17.6B $14.5B $13.8B $13.9B
 
Levered Free Cash Flow $118.8M $817M $233.9M $1.8B $1.6B

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock