Financhill
Buy
60

CMTOY Quote, Financials, Valuation and Earnings

Last price:
$18.85
Seasonality move :
-6.12%
Day range:
$18.85 - $18.85
52-week range:
$9.40 - $21.39
Dividend yield:
4.76%
P/E ratio:
74.21x
P/S ratio:
3.95x
P/B ratio:
1.64x
Volume:
11
Avg. volume:
1K
1-year change:
45.38%
Market cap:
$4.9B
Revenue:
$973.5M
EPS (TTM):
$0.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.6B $2.7B $2.9B $973.5M
Revenue Growth (YoY) -14.52% 7.55% 4.72% 7.21% -66.89%
 
Cost of Revenues $2B $2.1B $2.3B $2.3B $743.9M
Gross Profit $444.3M $477.3M $458.7M $648M $229.6M
Gross Profit Margin 18.14% 18.23% 16.73% 22.04% 23.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.1M $248M $252.8M $301.7M $133M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $235.1M $221.9M $233.3M $285M $124.8M
Operating Income $209.3M $255.5M $225.4M $363M $104.8M
 
Net Interest Expenses $129.1M $115.8M $154.5M $209.2M $129.5M
EBT. Incl. Unusual Items $60.4M $220.3M $134.5M $180.8M $14M
Earnings of Discontinued Ops. -- -- -- -- $56M
Income Tax Expense $22M $78.3M $85.8M $89.6M $7.3M
Net Income to Company $38.3M $139.8M $50.4M $90.9M $62.8M
 
Minority Interest in Earnings -$17M $24.8M $17M $16.9M $13.4M
Net Income to Common Excl Extra Items $21.3M $139.8M $50.4M $90.9M $6.8M
 
Basic EPS (Cont. Ops) $0.09 $0.49 $0.14 $0.32 -$0.03
Diluted EPS (Cont. Ops) $0.09 $0.49 $0.14 $0.32 -$0.03
Weighted Average Basic Share $230.3M $234.1M $234.1M $234M $258.8M
Weighted Average Diluted Share $230.3M $234.1M $234.1M $234M $258.8M
 
EBITDA $435.8M $501.2M $451.2M $586.4M $195.1M
EBIT $187.1M $255.5M $225.4M $363M $104.8M
 
Revenue (Reported) $2.5B $2.6B $2.7B $2.9B $973.5M
Operating Income (Reported) $209.3M $255.5M $225.4M $363M $104.8M
Operating Income (Adjusted) $187.1M $255.5M $225.4M $363M $104.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $646.9M $710.9M $324.9M $325.9M $341M
Revenue Growth (YoY) 2.17% 9.9% -54.29% 0.31% 4.63%
 
Cost of Revenues $538.7M $579.9M $239.1M $238.1M $239.3M
Gross Profit $108.2M $131M $85.9M $87.9M $101.7M
Gross Profit Margin 16.72% 18.43% 26.43% 26.96% 29.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.6M $61.8M $40.9M $43.4M $38.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $49.4M $55.9M $40.9M $43.6M $38.7M
Operating Income $58.8M $75.2M $45M $44.3M $63M
 
Net Interest Expenses $26.2M $39M $47.5M $43.4M $29.8M
EBT. Incl. Unusual Items $36.5M $45.1M $382.1K $16.2M $71.9M
Earnings of Discontinued Ops. -- -- $54.7M $22.5M -$3.4M
Income Tax Expense $4.6M $28.2M -$1.4M $5M $9.9M
Net Income to Company $30.6M $19M $53.5M $11.2M $66.2M
 
Minority Interest in Earnings $6M $4.8M $5.2M $5.8M $6.8M
Net Income to Common Excl Extra Items $31.9M $18M $2M $11M $65.2M
 
Basic EPS (Cont. Ops) $0.11 $0.06 -$0.01 $0.14 $0.23
Diluted EPS (Cont. Ops) $0.11 $0.06 -$0.01 $0.14 $0.23
Weighted Average Basic Share $234.1M $234.1M $234.1M $262.4M $257.7M
Weighted Average Diluted Share $234.1M $234.1M $234.1M $262.4M $257.7M
 
EBITDA $119.4M $131.6M -$18.5M $76M $89.3M
EBIT $58.8M $75.2M $45M $44.3M $63M
 
Revenue (Reported) $646.9M $710.9M $324.9M $325.9M $341M
Operating Income (Reported) $58.8M $75.2M $45M $44.3M $63M
Operating Income (Adjusted) $58.8M $75.2M $45M $44.3M $63M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.7B $1.6B $1.7B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.3B $1.2B $1.3B $909.3M
Gross Profit $484M $478.2M $336.3M $429.2M $329M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $241.3M $250.9M $167.8M $213.6M $162.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $217.1M $238.7M $168.8M $213.8M $168.8M
Operating Income $266.9M $239.5M $167.6M $215.4M $160.3M
 
Net Interest Expenses $116.8M $144.2M $170.4M $205M $125.2M
EBT. Incl. Unusual Items $180.9M $158.2M $17.3M $82.9M $160.2M
Earnings of Discontinued Ops. -- -- $117.8M $1.4B $535.4M
Income Tax Expense $65.1M $91.5M $15.4M $76.2M $18.9M
Net Income to Company $111.6M $71.9M $96.1M $30.8M $145M
 
Minority Interest in Earnings $25.3M $19.3M $17.1M $16.5M $18.4M
Net Income to Common Excl Extra Items $113.1M $68.1M $1.8M $6.7M $83.5M
 
Basic EPS (Cont. Ops) $0.38 $0.21 $0.12 $0.08 $0.25
Diluted EPS (Cont. Ops) $0.37 $0.21 $0.12 $0.08 $0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $505.5M $473.5M $271.3M $359.9M $267.1M
EBIT $266.9M $239.5M $167.6M $215.4M $160.3M
 
Revenue (Reported) $2.6B $2.7B $1.6B $1.7B $1.2B
Operating Income (Reported) $266.9M $239.5M $167.6M $215.4M $160.3M
Operating Income (Adjusted) $266.9M $239.5M $167.6M $215.4M $160.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2.1B $926.4M $1B $940.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $699.9M $745.8M $681.7M --
Gross Profit $354M $226.5M $256.9M $258.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $193.3M $113.4M $130.3M $118.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $181.1M $114.4M $130.5M $124.6M --
Operating Income $172.9M $112.1M $126.5M $134.2M --
 
Net Interest Expenses $113.8M $130M $147.2M $90.6M --
EBT. Incl. Unusual Items $102.8M -$13.6M $33.5M $158.6M --
Earnings of Discontinued Ops. -- $117.8M $1.4B $473.7M --
Income Tax Expense $70.1M -$743.8K $13.1M $20.1M --
Net Income to Company $35.2M $80.2M $20.4M $141.2M --
 
Minority Interest in Earnings $13.8M $13.8M $13.3M $15.6M --
Net Income to Common Excl Extra Items $34M -$13.4M $20.2M $140.6M --
 
Basic EPS (Cont. Ops) $0.09 $0.07 $0.15 $0.48 --
Diluted EPS (Cont. Ops) $0.09 $0.07 $0.15 $0.48 --
Weighted Average Basic Share $702.3M $702.3M $747.4M $776.5M --
Weighted Average Diluted Share $702.3M $702.3M $747.4M $776.5M --
 
EBITDA $347.4M $162.3M $214.1M $212.9M --
EBIT $172.9M $112.1M $126.5M $134.2M --
 
Revenue (Reported) $2.1B $926.4M $1B $940.6M --
Operating Income (Reported) $172.9M $112.1M $126.5M $134.2M --
Operating Income (Adjusted) $172.9M $112.1M $126.5M $134.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $178.7M $118.8M $260M $260.4M $241.8M
Short Term Investments -- $39.4K $97M $33.2K $30.7K
Accounts Receivable, Net $269M $277.7M $279.1M $305.7M $120.4M
Inventory $237M $254.4M $309.9M $314.9M $159.5M
Prepaid Expenses $949K $20.7M $785.9K $1.7M $1.9M
Other Current Assets $18.9M -- $50.4M $61.2M $28.8M
Total Current Assets $777.5M $734.7M $957.5M $1B $2.6B
 
Property Plant And Equipment $3.5B $3.1B $2.9B $3.1B $1.2B
Long-Term Investments -- $293.1M $344.5M $312M $346.2M
Goodwill $531.1M $458.3M $414.4M $418.1M $234.7M
Other Intangibles $219.1M $173.4M $137.9M $126.5M $87.8M
Other Long-Term Assets -- -- $2.1M $2.7M $2.3M
Total Assets $5.4B $4.8B $4.8B $5B $4.5B
 
Accounts Payable $297.1M $241.7M $215.4M $242.6M $94M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $36.7M $29.3M $26.2M $26.9M $6.7M
Other Current Liabilities -- $703.6K $756.8K $2.2M $46.7M
Total Current Liabilities $778.2M $856.2M $809.1M $1.1B $537.1M
 
Long-Term Debt $1.7B $1.3B $1.3B $1.3B $647.7M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $2.3B $2.3B $2.7B $1.4B
 
Common Stock $625.6M $126.1M $105.9M $132.5M $133.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.3B $2.3B $2.3B $2.1B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $254.9M $234.6M $216.7M $185.8M $184.1M
Total Equity $2.5B $2.5B $2.5B $2.3B $3.2B
 
Total Liabilities and Equity $5.4B $4.8B $4.8B $5B $4.5B
Cash and Short Terms $178.7M $118.8M $260M $260.4M $241.8M
Total Debt $2B $1.3B $1.4B $1.4B $716M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $123.7M $142.7M $266.8M $495.3M $2.9B
Short Term Investments $40.7K $2M $41.8M $23.1M --
Accounts Receivable, Net $294.7M $319M $348.4M $135.7M $145.8M
Inventory $260.5M $297.8M $326.4M $176.5M $158.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.5M $40.1M $67.5M $37M --
Total Current Assets $794.5M $878.7M $1.1B $906M $3.3B
 
Property Plant And Equipment $3.2B $2.9B $3.1B $1.2B $1.3B
Long-Term Investments $233.6M $325.6M $322.4M $2.3B $98M
Goodwill $470.7M $416.9M $416.9M $238.6M --
Other Intangibles $181.6M $169.3M $129.3M $93.9M --
Other Long-Term Assets -- $126.9K $2.7M $2.8M --
Total Assets $5B $4.7B $5.1B $4.9B $5B
 
Accounts Payable $298M $324.8M $325.5M $213.8M $258.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $28.2M $27M $25.7M $9.6M --
Other Current Liabilities -- -- $63.6M $43.6M --
Total Current Liabilities $795.7M $975.6M $1B $768.2M $623.4M
 
Long-Term Debt $1.5B $1.1B $1.4B $724.7M $647.8M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.3B $2.7B $1.7B $1.8B
 
Common Stock $134.7M $111.7M $126.9M $140.7M $149.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $242.7M $231.3M $206.4M $187.4M $179.7M
Total Equity $2.5B $2.5B $2.5B $3.1B $3.2B
 
Total Liabilities and Equity $5B $4.7B $5.1B $4.9B $5B
Cash and Short Terms $123.7M $142.7M $266.8M $495.3M $2.9B
Total Debt $1.8B $1.1B $1.4B $837.6M $682.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $38.3M $139.8M $50.4M $90.9M $62.8M
Depreciation & Amoritzation $248.7M $245.7M $225.7M $223.4M $90.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $40.4M -$17.9M -$9.3M -$8.7M $13.2M
Change in Inventories $26.5M -$44.5M -$79.5M $9M $906.8K
Cash From Operations $391M $284.8M $229.4M $330.5M $147.5M
 
Capital Expenditures $87.2M $120.7M $169.6M $197.5M $74.5M
Cash Acquisitions $2.5M -- -- -- $22.9M
Cash From Investing -$43M $80.7M -$181.6M -$60.1M $78M
 
Dividends Paid (Ex Special Dividend) -$99.9M $109.4M $86.5M $144.7M $111.7M
Special Dividend Paid
Long-Term Debt Issued $692.5M $903.1M $1B $517M --
Long-Term Debt Repaid -$721.8M -$1.1B -$907.7M -$527.5M --
Repurchase of Common Stock -- -- -- $10.2M $52.4M
Other Financing Activities -$601.9K -$11.5M -$2.5M $13.7M --
Cash From Financing -$282.5M -$411.8M $2.3M -$183.5M -$474.6M
 
Beginning Cash (CF) $96.1M $118.7M $162.9M $260.3M $241.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.4M -$34.4M $72M $50.5M -$227.2M
Ending Cash (CF) $166.6M $96.3M $257M $274.5M $36.4M
 
Levered Free Cash Flow $303.8M $164.1M $59.8M $132.9M $73M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $36.7M $15.9M $10.4M $3.8M --
Depreciation & Amoritzation $64.2M $54M $170.2M $29M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $14.2M $42.4M -$5.2M $12M --
Change in Inventories -$5.2M -$19.2M -$201.6K -$2M --
Cash From Operations $90.4M $110M $98M $12.6M --
 
Capital Expenditures $44.9M $69.3M $166.9M $25.1M --
Cash Acquisitions -- -- -$175.9K -$14.3M --
Cash From Investing -$18.4M -$196.4M -$38.2M $51.6M --
 
Dividends Paid (Ex Special Dividend) $41.3M $35.5M $73.3M $42.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $10.1M $11.7M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$71.9M $112.7M -$49.8M -$293M --
 
Beginning Cash (CF) $118.7M $162.9M $260.3M $241.8M --
Foreign Exchange Rate Adjustment $2.6M $6.2M -$11.5M $5.3M --
Additions / Reductions $2.8M $32.5M -$1.4M -$223.5M --
Ending Cash (CF) $124.1M $201.6M $247.5M $23.5M --
 
Levered Free Cash Flow $45.6M $40.7M -$68.9M -$12.5M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $111.6M $71.9M $96.1M $30.8M $145M
Depreciation & Amoritzation $232.5M $239M $106.5M $258.3M $108.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$16.7M -$37.7M $38.9M -$22.4M -$15.7M
Change in Inventories -$24.6M -$66.5M -$10.1M $2.1M -$650.5K
Cash From Operations $293.6M $213M $341.4M $214.7M $184.4M
 
Capital Expenditures $94M $147.4M $99.4M $229.1M $73.4M
Cash Acquisitions -- -- $175.8K $30.6M $21.6M
Cash From Investing $85.5M -$6.1M -$218.2M $414.4M $847.5M
 
Dividends Paid (Ex Special Dividend) $111.8M $93.4M $106.5M $143.2M $226.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$8.2K -- $44.3K $71.6M $49.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$509.2M -$182.3M -$20.5M -$388M -$644.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$132.4M $43.3M $84.2M $241.2M $367.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $199.6M $65.5M $242M -$14.4M $111.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $51.1M $90.6M $24.2M $141.2M --
Depreciation & Amoritzation $228.8M $222.7M $117.1M $79.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.5M -$8.7M -$5.2M -$27.7M --
Change in Inventories -$80.6M $9M $342.3K $1.3M --
Cash From Operations $232.5M $329.4M $129.3M $171.8M --
 
Capital Expenditures $171.9M $197M $87.3M $48.2M --
Cash Acquisitions -- -$100 $16.5M $35.9M --
Cash From Investing -$184.1M -$60M $504.2M $795.9M --
 
Dividends Paid (Ex Special Dividend) $87.7M $144.3M $112.9M $183.2M --
Special Dividend Paid -- -- -- $226.1K --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $10.2M $73.1M $38.1M --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.3M -$182.9M -$631.2M -$351.3M --
 
Beginning Cash (CF) $574.5M $785.2M $1.9B $6.7B --
Foreign Exchange Rate Adjustment $22.3M -$36.2M $16.8M -$25.5M --
Additions / Reductions $73M $50.3M $19M $590.9M --
Ending Cash (CF) $669.7M $799.3M $1.9B $7.2B --
 
Levered Free Cash Flow $60.6M $132.4M $42M $123.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock