Financhill
Sell
24

CMZOF Quote, Financials, Valuation and Earnings

Last price:
$3.04
Seasonality move :
0%
Day range:
$3.04 - $3.04
52-week range:
$3.04 - $3.04
Dividend yield:
8.36%
P/E ratio:
8.26x
P/S ratio:
2.57x
P/B ratio:
2.75x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$2.6B
Revenue:
$1.1B
EPS (TTM):
$0.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $654.3M $782M $809.1M $1.1B $1.1B
Revenue Growth (YoY) -1.49% 19.51% 3.47% 36.98% -2.55%
 
Cost of Revenues $247.5M $319.9M $350.2M $394.9M $389M
Gross Profit $406.9M $462.1M $458.9M $713.4M $691.1M
Gross Profit Margin 62.18% 59.09% 56.72% 64.37% 63.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $137.8M $165.6M $176.2M $250.4M $257.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $135.8M $162M $171.5M $245.5M $249.8M
Operating Income $271.1M $300.1M $287.4M $467.9M $441.2M
 
Net Interest Expenses $890.3K $907K $888.4K $1.3M $1.8M
EBT. Incl. Unusual Items $277.9M $307.3M $303.6M $486.1M $498.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.9M $83.7M $85.6M $138.4M $142.8M
Net Income to Company $196.3M $223.6M $218M $347.5M $355.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.3M $223.6M $218M $347.5M $355.8M
 
Basic EPS (Cont. Ops) $0.22 $0.26 $0.25 $0.40 $0.42
Diluted EPS (Cont. Ops) $0.22 $0.26 $0.25 $0.40 $0.42
Weighted Average Basic Share $875.9M $873.8M $870.5M $859.8M $855.9M
Weighted Average Diluted Share $875.9M $873.8M $870.5M $859.8M $855.9M
 
EBITDA $300.2M $332.7M $318.4M $503.8M $479.2M
EBIT $271.1M $300.1M $287.4M $467.9M $441.2M
 
Revenue (Reported) $654.3M $782M $809.1M $1.1B $1.1B
Operating Income (Reported) $271.1M $300.1M $287.4M $467.9M $441.2M
Operating Income (Adjusted) $271.1M $300.1M $287.4M $467.9M $441.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $192.2M $201.9M $290.1M $261.6M $281.4M
Revenue Growth (YoY) 13.08% 5.06% 43.66% -9.82% 7.55%
 
Cost of Revenues $75M $91.7M $101.8M $93.9M $96.3M
Gross Profit $117.2M $110.2M $188.3M $167.7M $185.1M
Gross Profit Margin 60.97% 54.58% 64.92% 64.09% 65.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.3M $45.1M $68.5M $63.2M $64.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $41.3M $45.1M $68.5M $63.2M $64.4M
Operating Income $75.9M $65.1M $119.8M $104.5M $120.7M
 
Net Interest Expenses $246.4K $254.4K $330.6K $435.3K $563.5K
EBT. Incl. Unusual Items $78.9M $68.4M $130.6M $121.8M $125.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $18M $37.5M $34.4M $37.2M
Net Income to Company $56.3M $50.3M $93M $87.4M $95.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $56.3M $50.3M $93M $87.4M $88M
 
Basic EPS (Cont. Ops) $0.06 $0.06 $0.11 $0.10 $0.10
Diluted EPS (Cont. Ops) $0.06 $0.06 $0.11 $0.10 $0.10
Weighted Average Basic Share $873.3M $868.8M $858.2M $855M $850.2M
Weighted Average Diluted Share $873.3M $868.8M $858.2M $855M $850.2M
 
EBITDA $84.2M $72.8M $129.6M $113.7M $131.1M
EBIT $75.9M $65.1M $119.8M $104.5M $120.7M
 
Revenue (Reported) $192.2M $201.9M $290.1M $261.6M $281.4M
Operating Income (Reported) $75.9M $65.1M $119.8M $104.5M $120.7M
Operating Income (Adjusted) $75.9M $65.1M $119.8M $104.5M $120.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $791M $771.7M $1.1B $1.1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $306.4M $333.7M $393.9M $394M $351.7M
Gross Profit $484.7M $438M $659.5M $742.7M $654.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $166.5M $166M $237.8M $265.4M $234.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $166.5M $166M $237.8M $265.4M $234.2M
Operating Income $318.2M $272.1M $421.8M $477.3M $420.5M
 
Net Interest Expenses $964.1K $853.5K $1.2M $1.6M $2.1M
EBT. Incl. Unusual Items $315.7M $286.2M $442.1M $530.4M $440.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90.4M $76.4M $128.6M $150.7M $127M
Net Income to Company $225.5M $209.7M $318M $379.5M $309M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $225.5M $209.7M $313.4M $379.5M $313.4M
 
Basic EPS (Cont. Ops) $0.26 $0.24 $0.36 $0.44 $0.37
Diluted EPS (Cont. Ops) $0.26 $0.24 $0.36 $0.44 $0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $350.1M $303.4M $456.5M $515.4M $459.1M
EBIT $318.2M $272.1M $421.8M $477.3M $420.5M
 
Revenue (Reported) $791M $771.7M $1.1B $1.1B $1B
Operating Income (Reported) $318.2M $272.1M $421.8M $477.3M $420.5M
Operating Income (Adjusted) $318.2M $272.1M $421.8M $477.3M $420.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $598.7M $587.9M $831.5M $858.6M $776.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $232.6M $250.2M $296.9M $300.5M $267.3M
Gross Profit $366.1M $337.7M $534.5M $558.2M $509M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $125.3M $125.5M $186.8M $201.2M $176.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $125.3M $125.5M $186.8M $201.2M $176.6M
Operating Income $240.9M $212.2M $347.7M $357M $332.5M
 
Net Interest Expenses $698.4K $644.1K $925K $1.2M $1.6M
EBT. Incl. Unusual Items $245.8M $224.2M $362.6M $406.3M $342.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69.5M $62M $104.9M $117.1M $99.7M
Net Income to Company $176.3M $162.2M $257.5M $289.1M $254.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $176.3M $162.2M $257.5M $289.1M $243.2M
 
Basic EPS (Cont. Ops) $0.20 $0.19 $0.30 $0.34 $0.29
Diluted EPS (Cont. Ops) $0.20 $0.19 $0.30 $0.34 $0.29
Weighted Average Basic Share $2.6B $2.6B $2.6B $2.6B $2.6B
Weighted Average Diluted Share $2.6B $2.6B $2.6B $2.6B $2.6B
 
EBITDA $265.2M $235.2M $374.4M $385.8M $361.8M
EBIT $240.9M $212.2M $347.7M $357M $332.5M
 
Revenue (Reported) $598.7M $587.9M $831.5M $858.6M $776.4M
Operating Income (Reported) $240.9M $212.2M $347.7M $357M $332.5M
Operating Income (Adjusted) $240.9M $212.2M $347.7M $357M $332.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $155.5M $207.3M $257.2M $416.9M $365.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56M $35.5M $37.2M $51.9M $40.2M
Inventory $42.2M $54.3M $59.4M $79.3M $65.2M
Prepaid Expenses $7.2M $5.4M $4.9M $7.6M $7.7M
Other Current Assets -- -- -- -- $217.2K
Total Current Assets $265.1M $305.4M $361M $562.8M $483.4M
 
Property Plant And Equipment $336.1M $315.7M $344.1M $424.7M $406.3M
Long-Term Investments $15M $13.8M $545.6K $457.2K --
Goodwill -- -- -- -- --
Other Intangibles $2.5M $2.9M $4.6M $4.3M $3.5M
Other Long-Term Assets -- -- $502.4K $540.3K $544K
Total Assets $621M $637.9M $725M $1B $937.8M
 
Accounts Payable $31.9M $33.4M $40M $52.4M $40.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $3.2M $2.7M $3.3M $4.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $102M $96.3M $139.8M $204.5M $147.9M
 
Long-Term Debt $3.1M $1.3M $3.8M $6.7M $12.8M
Capital Leases -- -- -- -- --
Total Liabilities $133.3M $115.3M $150.3M $256.3M $198.2M
 
Common Stock $8.6M $8.4M $8.8M $10.1M $8.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $487.8M $522.6M $574.8M $792.8M $739.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $487.8M $522.6M $574.8M $792.8M $739.7M
 
Total Liabilities and Equity $621M $637.9M $725M $1B $937.8M
Cash and Short Terms $155.5M $207.3M $257.2M $416.9M $365.1M
Total Debt $6.2M $4.5M $6.4M $10M $17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $227.8M $262.2M $399.1M $415.3M $468.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $46.4M $36.9M $53.6M $50.4M $55.6M
Inventory $50.6M $69.2M $64.5M $65.8M $81.4M
Prepaid Expenses $1.8M $1.6M $2.7M $2.7M $3.3M
Other Current Assets $419.6K $162.7K $183.5K $248.3K --
Total Current Assets $330.7M $373.6M $523M $540.2M $612.2M
 
Property Plant And Equipment $315.2M $322.5M $399.9M $402.6M $486.3M
Long-Term Investments $14M $13.7M $15M $13.3M $13.4M
Goodwill -- -- -- -- --
Other Intangibles $1.8M $3.7M $4.1M $3.5M --
Other Long-Term Assets $406.7K $397.6K $462.2K $413.3K --
Total Assets $662.2M $714.7M $942.8M $962.2M $1.1B
 
Accounts Payable $23.9M $33.2M $37M $37.4M $27.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $2.3M $2.4M $4.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $81.8M $110M $149.5M $143.2M $159.4M
 
Long-Term Debt $1.8M $1.3M $3.7M $9.2M $12.8M
Capital Leases -- -- -- -- --
Total Liabilities $104.7M $120.3M $162.7M $159.4M $180.4M
 
Common Stock $8.3M $8.5M $9.9M $8.7M $9.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $557.6M $594.4M $780M $802.8M $940.3M
 
Total Liabilities and Equity $662.2M $714.7M $942.8M $962.2M $1.1B
Cash and Short Terms $227.8M $262.2M $399.1M $415.3M $468.2M
Total Debt $4.9M $3.6M $6.1M $13.3M $18.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.3M $223.6M $218M $347.5M $355.8M
Depreciation & Amoritzation $29.6M $32.8M $24.6M $35.9M $39.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.2M $19.2M $53.8K -$8.6M $2.3M
Change in Inventories -$779.9K -$13.4M -$2.3M -$10.5M -$657.8K
Cash From Operations $241.1M $252.9M $272.3M $410.4M $348.5M
 
Capital Expenditures $22.5M $20.3M $33.7M $61.4M $91.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.2M -$19.5M -$32.3M -$56.1M -$91M
 
Dividends Paid (Ex Special Dividend) $163M $172.3M $172.9M $193.7M $233.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $280.1K --
Long-Term Debt Repaid -- -- -- -- -$271.4K
Repurchase of Common Stock $9.7M $3.2M $20.1M $28.5M $15.4M
Other Financing Activities -- -- -- -$433.2K -$883K
Cash From Financing -$175.5M -$179.1M -$197.3M -$226.7M -$254.8M
 
Beginning Cash (CF) $155.5M $207.3M $257.2M $416.9M $365.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46M $56.3M $38.3M $115.4M $29M
Ending Cash (CF) $204M $265.6M $291.2M $520.1M $420.4M
 
Levered Free Cash Flow $218.7M $232.6M $238.5M $348.9M $256.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $56.3M $50.3M $93M $87.4M $95.5M
Depreciation & Amoritzation $8.3M $7.7M $9.8M $9.2M $11.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.3M $5.8M -$3.5M -$2.1M $4.2M
Change in Inventories -$9.8M $703.2K -$2.9M $1.3M -$7.4M
Cash From Operations $53M $54.5M $90M $87.4M $109.7M
 
Capital Expenditures $4.8M $6.6M $17.1M $32.6M $20.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.8M -$6.6M -$17M -$32.8M -$20.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $6.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60.8K -- -- -- --
Long-Term Debt Repaid -- $30.7K $13.4K $190.6K --
Repurchase of Common Stock $2.5M $8.3M $1.8M $1.4M $9.6M
Other Financing Activities $40 -- -$121.9K -$190.4K --
Cash From Financing -$3.4M -$9.2M -$3.1M -$2.7M -$17.4M
 
Beginning Cash (CF) $227.8M $262.2M $399.1M $415.3M $468.2M
Foreign Exchange Rate Adjustment $2.4M $169K $3.5M $9.1M -$4.4M
Additions / Reductions $47.3M $38.9M $73.4M $61M $67.8M
Ending Cash (CF) $277.5M $301.3M $475.9M $485.5M $531.6M
 
Levered Free Cash Flow $48.1M $47.9M $72.9M $54.8M $89.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $225.5M $209.7M $318M $379.5M $309M
Depreciation & Amoritzation $32.5M $31.5M $28.9M $38.1M $39.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $15.6M $8.6M -$11.4M -$3M $1M
Change in Inventories -$11.5M -$17.2M $12.9M -$7.6M -$10.6M
Cash From Operations $269.8M $245.3M $384.8M $393.4M $354.8M
 
Capital Expenditures $19.1M $26.3M $55.2M $81.5M $81.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.3M -$25.8M -$52.3M -$78.1M -$80.9M
 
Dividends Paid (Ex Special Dividend) $172.5M $171.2M $182.8M $246.6M $214.6M
Special Dividend Paid
Long-Term Debt Issued -$2.4M -- -- -- --
Long-Term Debt Repaid -- -- $117.5K -$90.2K --
Repurchase of Common Stock $4.9M $14M $33.9M $13.5M $19.1M
Other Financing Activities $499.2K -- -- -$222.8K --
Cash From Financing -$183.6M -$189.5M -$226.4M -$265.7M -$239.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61.9M $28.9M $96.6M $64.7M $22.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $250.7M $218.9M $329.6M $311.9M $272.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $176.3M $162.2M $257.5M $289.1M $254.4M
Depreciation & Amoritzation $24.3M $23M $26.7M $28.8M $30.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $11.5M $973.2K -$10.6M -$5M -$5.9M
Change in Inventories -$8.3M -$12.2M $3.1M $6.5M -$4M
Cash From Operations $180.6M $173M $279.5M $262.2M $282.6M
 
Capital Expenditures $11.9M $18M $38.7M $58.4M $54.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.1M -$17.6M -$36.8M -$58.4M -$53.9M
 
Dividends Paid (Ex Special Dividend) $87.4M $87M $92.2M $148.9M $137.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60.8K -- -- -- --
Long-Term Debt Repaid -- -$299.5K -$182K -$272.2K --
Repurchase of Common Stock $3.2M $14M $27.4M $13.3M $17.2M
Other Financing Activities $499.4K -- -$330.7K -$553.5K --
Cash From Financing -$93.2M -$104.3M -$128.1M -$166.7M -$159.5M
 
Beginning Cash (CF) $611.4M $742.7M $1.1B $1.3B $1.3B
Foreign Exchange Rate Adjustment $1.9M -$1.2M -$6.3M $20.6M -$15.9M
Additions / Reductions $78.2M $50M $108.3M $57.6M $53.2M
Ending Cash (CF) $691.6M $791.5M $1.2B $1.4B $1.3B
 
Levered Free Cash Flow $168.7M $155M $240.8M $203.8M $228.4M

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