Financhill
Buy
52

CMPRF Quote, Financials, Valuation and Earnings

Last price:
$1.36
Seasonality move :
4.02%
Day range:
$1.36 - $1.36
52-week range:
$1.19 - $1.68
Dividend yield:
5.23%
P/E ratio:
6.64x
P/S ratio:
1.04x
P/B ratio:
1.43x
Volume:
--
Avg. volume:
--
1-year change:
-1.45%
Market cap:
$2.1B
Revenue:
$2.1B
EPS (TTM):
$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $822.6M $1.1B $1.4B $1.7B $2.1B
Revenue Growth (YoY) -27.14% 35.57% 22.09% 26.69% 21.72%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $607M $723M $742.7M $961.1M $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $607M $731.5M $753.9M $961.1M $1.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$99.9M $188.1M $312.9M $398.4M $506.4M
Earnings of Discontinued Ops. -$8.2M -$9.1M $9M -$3.6K -$90
Income Tax Expense -$31.4M $49.6M $90.4M $113.3M $151.6M
Net Income to Company -$74.7M $115.8M $312.9M $398.4M $506.4M
 
Minority Interest in Earnings $2M -$13.7M -$5.2M -$18.6M -$25.1M
Net Income to Common Excl Extra Items -$74.7M $115.8M $226.4M $266.6M $329.7M
 
Basic EPS (Cont. Ops) -$0.00 $0.00 $0.15 $0.17 $0.22
Diluted EPS (Cont. Ops) -$0.00 $0.00 $0.15 $0.17 $0.22
Weighted Average Basic Share $1.6B $1.6B $1.5B $1.6B $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.5B $1.6B $1.5B
 
EBITDA -- -- -- -- --
EBIT $7.9M $285.1M $484.3M $717.3M $907M
 
Revenue (Reported) $822.6M $1.1B $1.4B $1.7B $2.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.9M $285.1M $484.3M $717.3M $907M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $201.9M $311.1M $383M $469.8M $550.7M
Revenue Growth (YoY) -32.97% 54.06% 23.14% 22.66% 17.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $153.4M $191.9M $196.5M $256.9M $286.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $153.4M $200.2M $208M $256.9M $286.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $29.5M $54.7M $61.1M $93.6M $131.3M
Earnings of Discontinued Ops. -$11.4M $3.3M -$51.8K -- -$10
Income Tax Expense $3.9M $12.8M $18.9M $23.5M $36.1M
Net Income to Company $10.5M -- $61.3M $81.3M $158.6M
 
Minority Interest in Earnings -$169.5K -$4.5M $453.6K -$5.7M -$7.5M
Net Income to Common Excl Extra Items $14M $40.7M $42.6M $64.4M $87.7M
 
Basic EPS (Cont. Ops) $0.01 $0.03 $0.05 $0.06 $0.05
Diluted EPS (Cont. Ops) $0.01 $0.03 $0.03 $0.04 $0.05
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.8B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.8B
 
EBITDA -- -- -- -- --
EBIT $57.9M $77.7M $118.1M $190.7M $221.3M
 
Revenue (Reported) $201.9M $311.1M $383M $469.8M $550.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $57.9M $77.7M $118.1M $190.7M $221.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $830.8M $1.1B $1.4B $1.7B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $608.9M $722.5M $743M $961M $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $609M $730.7M $754.5M $961M $1.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$86.7M $188M $312.5M $397.9M $502.2M
Earnings of Discontinued Ops. -$8.7M -$9.3M $9M -$3.3K -$100
Income Tax Expense -$28M $49.5M $90.3M $113.1M $150.9M
Net Income to Company -$74.7M -- $312.9M $398.4M $506.4M
 
Minority Interest in Earnings $1.9M -$13.7M -$5.1M -$18.8M -$24.8M
Net Income to Common Excl Extra Items -$65.5M $115.5M $226.1M $266M $326.5M
 
Basic EPS (Cont. Ops) -$0.04 $0.07 $0.18 $0.19 $0.22
Diluted EPS (Cont. Ops) -$0.04 $0.07 $0.16 $0.18 $0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $20.7M $285M $484.5M $717.3M $903.1M
 
Revenue (Reported) $830.8M $1.1B $1.4B $1.7B $2.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $20.7M $285M $484.5M $717.3M $903.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.4B $1.7B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $722.5M $743M $961M $1.1B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $730.7M $754.5M $961M $1.1B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $188M $312.5M $397.9M $502.2M --
Earnings of Discontinued Ops. -$9.3M $9M -$3.3K -$100 --
Income Tax Expense $49.5M $90.3M $113.1M $150.9M --
Net Income to Company -- $312.9M $398.4M $506.4M --
 
Minority Interest in Earnings -$13.7M -$5.1M -$18.8M -$24.8M --
Net Income to Common Excl Extra Items $115.5M $226.1M $266M $326.5M --
 
Basic EPS (Cont. Ops) $0.07 $0.18 $0.19 $0.22 --
Diluted EPS (Cont. Ops) $0.07 $0.16 $0.18 $0.20 --
Weighted Average Basic Share $6.4B $6.3B $6B $6B --
Weighted Average Diluted Share $6.4B $6.3B $6B $6.4B --
 
EBITDA -- -- -- -- --
EBIT $285M $484.5M $717.3M $903.1M --
 
Revenue (Reported) $1.1B $1.4B $1.7B $2.1B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $285M $484.5M $717.3M $903.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $648.1M $256.3M $361.4M $401.2M $610.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $12.5M $12.9M $14.7M $19.6M $38.8M
Other Current Assets -- -- -- -- --
Total Current Assets $745.5M $388.2M $469.8M $563.9M $797.3M
 
Property Plant And Equipment $43.7M $35M $76.2M $108.3M $106.1M
Long-Term Investments $69.4M $90M $95.1M $95.2M $103.6M
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 $5.2B
 
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 $175.2M $151.3M $171.5M $275.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.2B $2.5B $3.5B $3.5B
 
Common Stock $239.4M $232.8M $244.4M $280.5M $230.6M
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 $126.7M $117.4M
Total Equity $1.1B $1.2B $1.3B $1.6B $1.6B
 
Total Liabilities and Equity $3.5B $3.4B $3.8B $5.1B $5.2B
Cash and Short Terms $648.1M $256.3M $361.4M $401.2M $610.6M
Total Debt $1.3B $1.2B $840.8M $1.5B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $648.1M $256.3M $361.4M $401.2M $610.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $12.5M $12.9M $14.7M $19.6M $38.8M
Other Current Assets -- -- -- -- --
Total Current Assets $745.5M $388.2M $469.8M $563.9M $797.3M
 
Property Plant And Equipment $43.7M $35M $76.2M $108.3M $106.1M
Long-Term Investments $69.4M $90M $95.1M $95.2M $103.6M
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 $5.2B
 
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 $175.2M $151.3M $171.5M $275.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.2B $2.5B $3.5B $3.5B
 
Common Stock $239.4M $232.8M $244.4M $280.5M $230.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $170.8M $175.9M $98.9M $126.7M $117.4M
Total Equity $1.1B $1.2B $1.3B $1.6B $1.6B
 
Total Liabilities and Equity $3.5B $3.4B $3.8B $5.1B $5.2B
Cash and Short Terms $648.1M $256.3M $361.4M $401.2M $610.6M
Total Debt $1.3B $1.2B $840.8M $1.5B $2B
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 $506.4M
Depreciation & Amoritzation $32.2M $33M $57.6M $69.2M $80.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$6.2M -$38.8M $16.3M
Change in Inventories -- -- -- -- --
Cash From Operations $456.1M -$225.3M $97M -$140.4M $233.6M
 
Capital Expenditures $11.8M $28.1M $44.8M $49.2M $54.5M
Cash Acquisitions $27.6M -$2.7M -$1.2M -$240.1K -$38K
Cash From Investing $31.8M -$29.7M -$28.6M -$48.6M -$54.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$46.7M -$102.8M -$103.7M
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 $9.9M -$155.5M $206.7M -$90.7M
 
Beginning Cash (CF) $322.4M $848.1M $603.1M $583.9M $544.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $487.4M -$245M -$87.1M $17.7M $88.7M
Ending Cash (CF) $806.4M $598.5M $514.2M $560M $692.7M
 
Levered Free Cash Flow $444.4M -$253.3M $52.1M -$189.6M $179M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.5M -- $61.3M $81.3M $158.6M
Depreciation & Amoritzation $9.9M -- $15.9M $36.6M $32.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$2.5M -$11.9M -$40.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$252.9M -- $21.4M -$254.4M -$144.9M
 
Capital Expenditures $2.3M -- $9.1M $18.5M $22.3M
Cash Acquisitions $891.5K -- $46.8M -$4.1K -$10.9K
Cash From Investing -$812.1K -- $37.9M -$18.4M -$22.2M
 
Dividends Paid (Ex Special Dividend) -- -- -$23.5M -$49.5M -$53.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $162.5M $381M $446.7M
Long-Term Debt Repaid -- -- -$273.4M -$158.4M -$198.8M
Repurchase of Common Stock -$89.1K -- -$37.8K $135.1K --
Other Financing Activities $5.7M -- $81.2M $4.6M --
Cash From Financing $5.6M -- -$60.6M $177.1M $183.3M
 
Beginning Cash (CF) $1B -- $505.3M $683.3M $663M
Foreign Exchange Rate Adjustment $135.2K -- $6.4M -$5.7M -$7.2M
Additions / Reductions -$248.2M -- -$1.3M -$95.7M $16.2M
Ending Cash (CF) $806.4M -- $514.2M $560M $692.7M
 
Levered Free Cash Flow -$255.2M -- $12.3M -$272.9M -$167.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$74.7M -- $312.9M $398.4M $506.4M
Depreciation & Amoritzation $32.2M -- $57.6M $69.2M $80.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$6.2M -$38.8M $16.3M
Change in Inventories -- -- -- -- --
Cash From Operations $456.1M -- $97M -$140.4M $233.6M
 
Capital Expenditures $11.8M -- $44.8M $49.2M $54.5M
Cash Acquisitions $27.6M -- -$1.2M -$240.1K -$38K
Cash From Investing $31.8M -- -$28.6M -$48.6M -$54.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$46.7M -$102.8M -$103.7M
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 -- -- -- --
Cash From Financing -$515.9K -- -$155.5M $206.7M -$90.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $487.4M -- -$87.1M $17.7M $88.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $444.4M -- $52.1M -$189.6M $179M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- $312.9M $398.4M $506.4M --
Depreciation & Amoritzation -- $57.6M $69.2M $80.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$6.2M -$38.8M $16.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -- $97M -$140.4M $233.6M --
 
Capital Expenditures -- $44.8M $49.2M $54.5M --
Cash Acquisitions -- -$1.2M -$240.1K -$38K --
Cash From Investing -- -$28.6M -$48.6M -$54.1M --
 
Dividends Paid (Ex Special Dividend) -- -$46.7M -$102.8M -$103.7M --
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 -- -$3.7M -$3.6M -- --
Other Financing Activities -- $0 -- -- --
Cash From Financing -- -$155.5M $206.7M -$90.7M --
 
Beginning Cash (CF) -- $2.1B $2.2B $2.7B --
Foreign Exchange Rate Adjustment -- -$1.8M -$41.6M $59.3M --
Additions / Reductions -- -$87.1M $17.7M $88.7M --
Ending Cash (CF) -- $2.1B $2.2B $2.8B --
 
Levered Free Cash Flow -- $52.1M -$189.6M $179M --

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

GET BETTER TRADE IDEAS

Popular

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock