Financhill
Buy
55

CMPRF Quote, Financials, Valuation and Earnings

Last price:
$2.33
Seasonality move :
-0.83%
Day range:
$2.33 - $2.33
52-week range:
$1.36 - $2.67
Dividend yield:
3.41%
P/E ratio:
8.95x
P/S ratio:
1.33x
P/B ratio:
1.99x
Volume:
--
Avg. volume:
430
1-year change:
71.32%
Market cap:
$3.7B
Revenue:
$2.5B
EPS (TTM):
$0.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $822.6M $1.2B $1.5B $2.1B $2.5B
Revenue Growth (YoY) -27.14% 30.32% 22.79% 36.52% 21.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $607M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $607M -$190M -$316.2M -$401.7M -$508.9M
Operating Income -- $190M $316.2M $401.7M $508.9M
 
Net Interest Expenses -- $44.9M $92.7M $190.6M $254M
EBT. Incl. Unusual Items -$99.9M $188M $312.8M $397.9M $503.2M
Earnings of Discontinued Ops. -$8.2M -$9.1M $9M -- --
Income Tax Expense -$31.4M $49.5M $90.4M $113.1M $150.6M
Net Income to Company -$74.7M $115.8M $312.9M $398.4M $506.3M
 
Minority Interest in Earnings $2M $13.7M $5.2M $18.6M $24.9M
Net Income to Common Excl Extra Items -$74.7M $138.4M $222.4M $284.8M $352.5M
 
Basic EPS (Cont. Ops) -$0.00 $0.07 $0.14 $0.17 $0.21
Diluted EPS (Cont. Ops) -$0.00 $0.07 $0.14 $0.17 $0.21
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA -- -- -- -- --
EBIT $7.9M $284.9M $484.2M $716.3M $901.3M
 
Revenue (Reported) $822.6M $1.2B $1.5B $2.1B $2.5B
Operating Income (Reported) -- $190M $316.2M $401.7M $508.9M
Operating Income (Adjusted) $7.9M $284.9M $484.2M $716.3M $901.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $316.2M $391.2M $551M $620.5M $773M
Revenue Growth (YoY) 53.37% 23.72% 40.85% 12.62% 24.58%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$54.3M -$88.1M -$111.7M -$131.7M -$175.3M
Operating Income $54.3M $88.1M $111.7M $131.7M $175.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $54.1M $87.7M $111.7M $131.7M $175.3M
Earnings of Discontinued Ops. -$12.7M $8.9M -$500 -- --
Income Tax Expense $8.7M $21.8M $32.6M $39.3M $59.5M
Net Income to Company -- $86.1M $118.9M $110.2M --
 
Minority Interest in Earnings $3.3M $622.3K $6.5M $5.5M $3.1M
Net Income to Common Excl Extra Items $45.4M $65.9M $79.1M $92.4M $115.7M
 
Basic EPS (Cont. Ops) $0.02 $0.05 $0.05 $0.06 $0.07
Diluted EPS (Cont. Ops) -- $0.05 $0.05 $0.06 $0.07
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA -- -- -- -- --
EBIT $77.5M $133.3M $197.7M $225M $284.9M
 
Revenue (Reported) $316.2M $391.2M $551M $620.5M $773M
Operating Income (Reported) $54.3M $88.1M $111.7M $131.7M $175.3M
Operating Income (Adjusted) $77.5M $133.3M $197.7M $225M $284.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.4B $1.9B $2.4B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$150.5M -$307.2M -$365.8M -$464.1M -$620.5M
Operating Income $150.5M $307.2M $365.8M $464.1M $620.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $149.5M $306.1M $365.6M $464.4M $620.5M
Earnings of Discontinued Ops. -$12.7M $12.4M -$55.1K $3.6K --
Income Tax Expense $38.7M $84.2M $108.6M $138.2M $192.8M
Net Income to Company -- -- $378.4M $429M --
 
Minority Interest in Earnings $9.3M $10.1M $12.6M $23.1M $16.4M
Net Income to Common Excl Extra Items $110.8M $221.9M $257M $326.2M $427.8M
 
Basic EPS (Cont. Ops) $0.06 $0.14 $0.15 $0.19 $0.26
Diluted EPS (Cont. Ops) -- $0.14 $0.15 $0.19 $0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $251.9M $444M $645.1M $872.2M $1B
 
Revenue (Reported) $1.2B $1.4B $1.9B $2.4B $2.8B
Operating Income (Reported) $150.5M $307.2M $365.8M $464.1M $620.5M
Operating Income (Adjusted) $251.9M $444M $645.1M $872.2M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $833.4M $1.1B $1.5B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $344.3M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $290M -$252.2M -$304.6M -$370.8M -$489.2M
Operating Income $54.3M $252.2M $304.6M $370.8M $489.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $133.3M $251.5M $304.6M $370.8M $489.2M
Earnings of Discontinued Ops. -$12.7M $9M -$3.2K -$100 --
Income Tax Expense $36.7M $71.4M $89.7M $114.7M $156.6M
Net Income to Company -- $251.6M $317.1M $347.7M $321.6M
 
Minority Interest in Earnings -$2.5M $5.6M $13M $17.3M $8.9M
Net Income to Common Excl Extra Items $90.8M $180.1M $214.9M $256M $332.6M
 
Basic EPS (Cont. Ops) $0.05 $0.12 $0.13 $0.15 $0.20
Diluted EPS (Cont. Ops) $0.03 $0.12 $0.13 $0.15 $0.20
Weighted Average Basic Share $4.8B $4.8B $4.7B $4.7B $4.7B
Weighted Average Diluted Share $4.8B $4.8B $4.7B $4.7B $4.7B
 
EBITDA -- -- -- -- --
EBIT $207.3M $366.4M $527.1M $681.5M $792.9M
 
Revenue (Reported) $833.4M $1.1B $1.5B $1.9B $2.1B
Operating Income (Reported) $54.3M $252.2M $304.6M $370.8M $489.2M
Operating Income (Adjusted) $207.3M $366.4M $527.1M $681.5M $792.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $648.1M $347.3M $383.9M $480.1M $460.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $12.5M $12.9M $14.7M $19.6M $26.4M
Other Current Assets -- -- -- -- --
Total Current Assets $745.5M $841.8M $921M $1.1B $1B
 
Property Plant And Equipment $43.7M $35M $76.2M $108.6M $105.4M
Long-Term Investments $69.4M $5.5M $6.1M $7.4M $4.9M
Goodwill $253.9M $244.2M $240.7M $271.5M $232.2M
Other Intangibles $101.6M $94.3M $103.9M $117.7M $91.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $3.4B $3.8B $5.1B $5.1B
 
Accounts Payable $13M $16M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $145.8M $364M $481.8M $629M $841M
 
Long-Term Debt -- $1.1B $1.2B $1.7B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.2B $2.5B $3.5B $3.5B
 
Common Stock $239.4M $232.8M $244.5M $281.3M $229.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $949.1M $1B $1.2B $1.5B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $170.8M $175.9M $98.9M $127M $116.7M
Total Equity $1.1B $1.2B $1.3B $1.6B $1.6B
 
Total Liabilities and Equity $3.5B $3.4B $3.8B $5.1B $5.1B
Cash and Short Terms $648.1M $256.3M $361.4M $401.2M $360.3M
Total Debt $1.3B $1.1B $1.2B $1.7B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $457.6M $400.1M $538.4M $467.2M $561.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- $27.6M $29.5M $34.8M --
Other Current Assets -- -- -- -- --
Total Current Assets $922.3M $659.3M $862.5M $784.6M $936.4M
 
Property Plant And Equipment $36.1M $78M $103.2M $99.8M $123.4M
Long-Term Investments $5.6M $4.9M $7.1M $5M $5.5M
Goodwill -- $247.5M $263M $242.2M --
Other Intangibles $110.5M $101.7M $108.5M $107.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.3B $3.6B $4.8B $5.1B $6.2B
 
Accounts Payable $16.8M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $369.4M $382.3M $480.6M $621.9M $983.5M
 
Long-Term Debt $1B $1.2B $1.7B $1.6B $2B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.4B $3.3B $3.4B $4.3B
 
Common Stock $231.9M $236.9M $274.1M $243M $259.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $172.2M $97.1M $119.5M $119.9M $15.9M
Total Equity $1.2B $1.2B $1.5B $1.6B $1.9B
 
Total Liabilities and Equity $3.3B $3.6B $4.8B $5.1B $6.2B
Cash and Short Terms $756.4M $508M $665M $638.5M --
Total Debt $1.2B $1.2B $1.7B $1.6B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$74.7M $115.8M $312.9M $398.4M $506.3M
Depreciation & Amoritzation $32.2M $33M $34.2M $69.1M $80M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$6.2M -$38.8M $16.3M
Change in Inventories -- -- -- -- --
Cash From Operations $456.1M $204M $478.2M $440.3M $713.4M
 
Capital Expenditures $11.8M $28M $44.8M $49.2M $54.2M
Cash Acquisitions $27.6M $2.7M -- -- --
Cash From Investing $31.8M -$352.6M -$355.4M -$665.9M -$918.4M
 
Dividends Paid (Ex Special Dividend) -- -- $46.7M $102.7M $103.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $679.6M $985.8M $796.6M
Long-Term Debt Repaid -- -- -$756.4M -$641M -$749.1M
Repurchase of Common Stock -$2M -- $3.7M $3.6M --
Other Financing Activities $1.5M $9.9M -- -- --
Cash From Financing -$515.9K -$96.3M -$209.9M $243.2M $293.3M
 
Beginning Cash (CF) $322.4M $848.1M $603.1M $583.9M $544.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $487.4M -$249.4M -$88.9M -$23.9M $147.1M
Ending Cash (CF) $806.4M $598.5M $514.2M $560M $692.7M
 
Levered Free Cash Flow $444.4M $176M $433.4M $391.1M $659.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $86.1M $118.9M $110.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$31.5M -$26.7M $40M --
Change in Inventories -- -- -- -- --
Cash From Operations $78.6M $71.1M $128.4M $256.6M $223.6M
 
Capital Expenditures $6.9M $9.9M $10.5M $12.9M $17M
Cash Acquisitions -- $36.9M -- -- $6.1M
Cash From Investing -$82.6M -$51.3M -$174.9M -$348.4M -$217.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $2.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $141M $119.6M $182.9M --
Long-Term Debt Repaid -- -$112.7M -$89.6M -$173.6M --
Repurchase of Common Stock -- -- $760.2K -- --
Other Financing Activities -- -$60.7M -$1.7M -- --
Cash From Financing -$134M $50.9M $248.5M $124.9M -$12M
 
Beginning Cash (CF) -- $451.2M $474.9M $635.9M --
Foreign Exchange Rate Adjustment $1.5M -$12.2M -$10.9M $51.5M -$2.9M
Additions / Reductions -$136.5M $58.5M $191.1M $84.5M -$8.8M
Ending Cash (CF) -- $505.3M $683.3M $663M --
 
Levered Free Cash Flow $71.7M $61.2M $117.9M $243.7M $206.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $378.4M $429M --
Depreciation & Amoritzation -- -- $48.6M $84.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$29.3M $44.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $134.1M $376.4M $464.1M $682.4M $615.2M
 
Capital Expenditures $16.2M $49.4M $38.9M $54.1M $60M
Cash Acquisitions -- $50.4M -$49.3M -- $133.9M
Cash From Investing -$232.1M -$547.5M -$485.4M -$821.3M -$737.4M
 
Dividends Paid (Ex Special Dividend) -- $23.4M $75.4M $106.6M $108.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $767.4M $730.9M --
Long-Term Debt Repaid -- -- -$756.1M -$708.6M --
Repurchase of Common Stock $23.7K $3.7M $3.6M $23.9K --
Other Financing Activities -- -- $76.6M -- --
Cash From Financing -$272.4M -$72.3M $141.4M $126.3M $170.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$371.5M -$258.5M $92.6M $48.3M $17.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $117.9M $326.9M $425.2M $628.3M $555.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $251.6M $317.1M $347.7M $321.6M
Depreciation & Amoritzation -- $9.9M $9.1M $17.3M $34.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$3.8M -$26.8M $56.4M -$23.2M
Change in Inventories -- -- -- -- --
Cash From Operations $78.6M $329.1M $314.4M $554.5M $490.9M
 
Capital Expenditures $6.9M $35.7M $29.8M $34.3M $42.9M
Cash Acquisitions -- $47.7M -- -- $133.9M
Cash From Investing -$82.6M -$293.3M -$424.6M -$571.9M -$451.3M
 
Dividends Paid (Ex Special Dividend) -- $23.4M $51.5M $54.7M $64.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $517M $604.9M $349.9M $522.1M
Long-Term Debt Repaid -- -$483M -$482.7M -$550.3M -$439.1M
Repurchase of Common Stock -- $3.7M $3.5M -- --
Other Financing Activities -- -$81.2M -$4.6M -- --
Cash From Financing -$134M -$122.8M $231M $97.2M $965.9K
 
Beginning Cash (CF) -- $1.6B $1.5B $2B $1.3B
Foreign Exchange Rate Adjustment $1.5M -$8.4M -$34.1M $67.8M -$17.8M
Additions / Reductions -$136.5M -$95.3M $86.7M $147.6M $22.7M
Ending Cash (CF) -- $1.5B $1.6B $2.1B $1.3B
 
Levered Free Cash Flow $71.7M $293.4M $284.6M $520.2M $448M

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