Financhill
Sell
29

CNSWF Quote, Financials, Valuation and Earnings

Last price:
$2,450.61
Seasonality move :
9.33%
Day range:
$2,412.88 - $2,455.90
52-week range:
$2,235.00 - $3,998.72
Dividend yield:
0.17%
P/E ratio:
77.18x
P/S ratio:
4.62x
P/B ratio:
14.84x
Volume:
2.1K
Avg. volume:
6.6K
1-year change:
-22.58%
Market cap:
$51.5B
Revenue:
$10.1B
EPS (TTM):
$31.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4B $5.1B $6.6B $8.4B $10.1B
Revenue Growth (YoY) 13.76% 28.65% 29.69% 26.96% 19.73%
 
Cost of Revenues $427M $3.1B $4.2B $5.3B $6.2B
Gross Profit $3.5B $2B $2.5B $3.1B $3.8B
Gross Profit Margin 89.24% 38.62% 37.03% 37.35% 38.01%
 
R&D Expenses -- $770M $1B $1.3B $1.6B
Selling, General & Admin $2.3B $54M $86M $111M $130M
Other Inc / (Exp) -$90M -$497M -$217M -$895M -$415M
Operating Expenses $2.8B $1.1B $1.5B $2B $2.4B
Operating Income $737M $857M $905M $1.2B $1.5B
 
Net Interest Expenses $43M $68M $110M $192M $280M
EBT. Incl. Unusual Items $603M $340M $685M $209M $942M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $167M $173M $135M $152M $175M
Net Income to Company $436M $168M $550M $62M $768M
 
Minority Interest in Earnings -- -$142M $38M -$503M $37M
Net Income to Common Excl Extra Items $436M $168M $550M $62M $767M
 
Basic EPS (Cont. Ops) $20.59 $14.63 $24.16 $26.66 $34.49
Diluted EPS (Cont. Ops) $20.59 $14.63 $24.16 $26.66 $34.49
Weighted Average Basic Share $21.2M $21.2M $21.2M $21.2M $21.2M
Weighted Average Diluted Share $21.2M $21.2M $21.2M $21.2M $21.2M
 
EBITDA $1.2B $1.5B $1.7B $2.2B $2.7B
EBIT $644M $857M $905M $1.2B $1.5B
 
Revenue (Reported) $4B $5.1B $6.6B $8.4B $10.1B
Operating Income (Reported) $737M $857M $905M $1.2B $1.5B
Operating Income (Adjusted) $644M $857M $905M $1.2B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.7B $2.1B $2.5B $2.9B
Revenue Growth (YoY) 29.51% 32.8% 23.25% 19.52% 16.02%
 
Cost of Revenues $979M $1.3B $1.6B $1.9B $2.2B
Gross Profit $320M $387M $509M $602M $766M
Gross Profit Margin 24.63% 22.44% 23.94% 23.69% 25.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $21M $27M $29M $37M
Other Inc / (Exp) -$39M -$50M -$35M -$98M --
Operating Expenses $100M $153M $184M $222M $272M
Operating Income $220M $234M $325M $380M $494M
 
Net Interest Expenses $18M $29M $50M $72M $74M
EBT. Incl. Unusual Items $180M $184M $275M $255M $479M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60M $41M $56M $68M $57M
Net Income to Company $119.9M $137.2M $218.9M $186.3M $163.7M
 
Minority Interest in Earnings $14M $7M -$8M $23M -$48M
Net Income to Common Excl Extra Items $121M $143M $219M $187M $162M
 
Basic EPS (Cont. Ops) $5.05 $6.42 $10.71 $7.74 $9.91
Diluted EPS (Cont. Ops) $5.04 $6.42 $10.71 $7.74 $9.91
Weighted Average Basic Share $21.2M $21.2M $21.2M $21.2M $21.2M
Weighted Average Diluted Share $21.2M $21.2M $21.2M $21.2M $21.2M
 
EBITDA $385M $449M $580M $697M $853M
EBIT $220M $234M $325M $380M $494M
 
Revenue (Reported) $1.3B $1.7B $2.1B $2.5B $2.9B
Operating Income (Reported) $220M $234M $325M $380M $494M
Operating Income (Adjusted) $220M $234M $325M $380M $494M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8B $6.2B $7.9B $9.7B $11.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4.7B $6.1B $7.4B $8.3B
Gross Profit $1.2B $1.4B $1.8B $2.3B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47M $79M $105M $125M $150M
Other Inc / (Exp) -$450M -$209M -$536M -$765M --
Operating Expenses $348M $540M $724M $882M $1.1B
Operating Income $816M $880M $1.1B $1.4B $1.8B
 
Net Interest Expenses $59M $91M $169M $268M $289M
EBT. Incl. Unusual Items $346M $668M $481M $522M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $175M $137M $159M $179M $230M
Net Income to Company $177.2M $524.5M $308.4M $346.2M $732.5M
 
Minority Interest in Earnings -$162M $48M -$253M -$238M $39M
Net Income to Common Excl Extra Items $172M $532M $324M $348M $705M
 
Basic EPS (Cont. Ops) $15.76 $22.84 $27.18 $27.65 $31.47
Diluted EPS (Cont. Ops) $15.81 $22.84 $27.18 $27.65 $31.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.6B $2B $2.6B $3.1B
EBIT $816M $880M $1.1B $1.4B $1.8B
 
Revenue (Reported) $4.8B $6.2B $7.9B $9.7B $11.1B
Operating Income (Reported) $816M $880M $1.1B $1.4B $1.8B
Operating Income (Adjusted) $816M $880M $1.1B $1.4B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7B $4.8B $6.1B $7.4B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $3.7B $4.7B $5.7B $6.3B
Gross Profit $2.5B $1.1B $1.3B $1.7B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $62M $81M $94M $114M
Other Inc / (Exp) -$441M -$155M -$477M -$345M -$481M
Operating Expenses $1.8B $424M $549M $668M $786M
Operating Income $653M $644M $798M $1B $1.4B
 
Net Interest Expenses $45M $73M $132M $208M $216M
EBT. Incl. Unusual Items $182M $498M $294M $607M $861M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159M $110M $134M $160M $215M
Net Income to Company $22.9M $381.3M $162.3M $446.5M $426.4M
 
Minority Interest in Earnings $191M $28M -$263M $2M $4M
Net Income to Common Excl Extra Items $200M $388M $162M $447M $386M
 
Basic EPS (Cont. Ops) $8.80 $16.99 $20.01 $21.00 $18.03
Diluted EPS (Cont. Ops) $8.79 $16.99 $20.01 $21.00 $18.03
Weighted Average Basic Share $63.6M $63.6M $63.6M $63.6M $63.6M
Weighted Average Diluted Share $63.6M $63.6M $63.6M $63.6M $63.6M
 
EBITDA $713M $1.2B $1.5B $1.9B $2.4B
EBIT $247M $644M $798M $1B $1.4B
 
Revenue (Reported) $3.7B $4.8B $6.1B $7.4B $8.4B
Operating Income (Reported) $653M $644M $798M $1B $1.4B
Operating Income (Adjusted) $247M $644M $798M $1B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $758M $802M $926M $1.3B $2B
Short Term Investments $9M $39M $115M $14M $14M
Accounts Receivable, Net $483M $740M $1.1B $1.5B $1.7B
Inventory $27M $35M $48M $51M $56M
Prepaid Expenses -- -- -- -- --
Other Current Assets $116M $156M $222M $278M $319M
Total Current Assets $1.6B $1.8B $2.5B $3.3B $4.3B
 
Property Plant And Equipment $337M $338M $411M $454M $551M
Long-Term Investments $2M $2M $3M $10M $14M
Goodwill $431M $610M $792M $1.3B $1.5B
Other Intangibles $1.9B $2.8B $3.9B $5.4B $6B
Other Long-Term Assets $3M -$1M -- $193M $204M
Total Assets $4.4B $5.8B $7.9B $10.9B $12.9B
 
Accounts Payable $666M $832M $1.1B $1.4B $1.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $141M $203M $821M $1.1B $622M
Current Portion Of Capital Lease Obligations $74M $79M $96M $112M $115M
Other Current Liabilities $1M $6M -- $814M --
Total Current Liabilities $2B $2.5B $3.8B $5.5B $4.7B
 
Long-Term Debt $620M $1.1B $1.4B $2.5B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $4.2B $5.9B $8.9B $9.6B
 
Common Stock $99M $99M $99M $99M $99M
Other Common Equity Adj -$31M -$66M -$150M -$99M -$224M
Common Equity $1B $1.1B $1.7B $1.9B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $460M $221M $85M $493M
Total Equity $1B $1.5B $1.9B $2B $3.3B
 
Total Liabilities and Equity $4.4B $5.8B $7.9B $10.9B $12.9B
Cash and Short Terms $767M $802M $926M $1.3B $2B
Total Debt $761M $1.4B $2.3B $3.7B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $980M $759M $1.1B $2.1B $3.1B
Short Term Investments $19M $94M $8M $16M --
Accounts Receivable, Net $656M $944M $1.3B $1.6B $1.8B
Inventory $32M $46M $56M $66M $74M
Prepaid Expenses -- -- -- -- --
Other Current Assets $155M $226M $265M $329M --
Total Current Assets $1.9B $2.1B $2.9B $4.4B $5.8B
 
Property Plant And Equipment $343M $385M $411M $543M $619M
Long-Term Investments $2M $2M -- $9M $258M
Goodwill $568M $799M $1.2B $1.4B --
Other Intangibles $2.4B $3.7B $5.2B $5.8B --
Other Long-Term Assets $1M -$1M -- -$1M --
Total Assets $5.4B $7.2B $10B $12.6B $15.3B
 
Accounts Payable $720M $916M $1.2B $1.4B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $191M $598M $457M $708M --
Current Portion Of Capital Lease Obligations $81M $89M $103M $113M --
Other Current Liabilities $7M -$1M $535M $1M --
Total Current Liabilities $2.4B $3.3B $5.1B $4.7B $5.7B
 
Long-Term Debt $1.1B $1.4B $2.1B $3.7B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $4B $5.5B $8B $9.4B $11.2B
 
Common Stock $99M $99M $99M $99M $99M
Other Common Equity Adj -$69M -$227M -$159M -$98M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $429M $196M $304M $478M $634M
Total Equity $1.4B $1.7B $2B $3.1B $4.1B
 
Total Liabilities and Equity $5.4B $7.2B $10B $12.6B $15.3B
Cash and Short Terms $980M $759M $1.1B $2.1B $3.1B
Total Debt $1.3B $2.1B $3.9B $4.5B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $436M $168M $550M $62M $768M
Depreciation & Amoritzation $508M $639M $819M $1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $45M -$35M -$107M -$114M -$67M
Change in Inventories $8M $1M -$9M $4M $6M
Cash From Operations $1.2B $1.3B $1.2B $1.7B $2.1B
 
Capital Expenditures $25M $29M $41M $42M $67M
Cash Acquisitions -$485M $1.2B $1.6B $1.6B $1.3B
Cash From Investing -$512M -$1.2B -$1.7B -$1.6B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$85M $85M $92M $85M $85M
Special Dividend Paid
Long-Term Debt Issued $48M $176M $798M $656M $1.4B
Long-Term Debt Repaid -$168M -$89M -$196M -$391M -$267M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$2M -$10M -$3M -$154M
Cash From Financing -$247M -$1M $557M $449M $292M
 
Beginning Cash (CF) $316M $763M $811M $1.3B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $427M $5M $47M $473M $695M
Ending Cash (CF) $758M $752M $819M $1.8B $2.6B
 
Levered Free Cash Flow $1.2B $1.2B $1.2B $1.6B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $119.9M $137.2M $218.9M $186.3M $163.7M
Depreciation & Amoritzation $166.1M $206.2M $256.4M $315.8M $362.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.8M $22.2M $12M $10M $17M
Change in Inventories -$6K -$2.8M $1M -$996.4K -$2M
Cash From Operations $283.7M $285.4M $481.5M $463.2M $643.1M
 
Capital Expenditures $7M $7.6M $10.1M $18.9M $16.1M
Cash Acquisitions $133.1M $187.2M $390.2M $195.3M $283.8M
Cash From Investing -$134.9M -$191.8M -$418.3M -$251.1M -$653.6M
 
Dividends Paid (Ex Special Dividend) $22.2M $21M $22.1M $21.9M $22.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6M $22M $41M $92M --
Long-Term Debt Repaid -$22M -$41M -$124M -$112M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M $3M -$4M -$5M --
Cash From Financing -$28.7M -$73.3M $63.4M -$49.8M $210M
 
Beginning Cash (CF) $961M $665M $1.1B $2.1B $3.1B
Foreign Exchange Rate Adjustment -$9M -$31M -$18.1M $32.9M -$4.4M
Additions / Reductions $110.1M -$10.6M $108.6M $195.3M $195.1M
Ending Cash (CF) $1.1B $623.4M $1.2B $2.3B $3.3B
 
Levered Free Cash Flow $276.6M $277.8M $471.4M $444.3M $626.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $177.2M $524.5M $308.4M $346.2M $732.5M
Depreciation & Amoritzation $606.6M $757.4M $941.2M $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$477.9K -$71.3M -$138.4M -$28.1M $8M
Change in Inventories $4.1M -$8.8M $177.3K -$60.7K $10.8M
Cash From Operations $1.3B $1.2B $1.5B $1.8B $2.5B
 
Capital Expenditures $24.1M $37.5M $41.8M $54.4M $71.5M
Cash Acquisitions $920.8M $1.9B $1.4B $1.2B $1.2B
Cash From Investing -$893.6M -$1.9B -$1.4B -$1.4B -$2B
 
Dividends Paid (Ex Special Dividend) $85.3M $90.6M $82.6M $83.9M $84.5M
Special Dividend Paid
Long-Term Debt Issued $166M $483M $684M $1.8B --
Long-Term Debt Repaid -$181M -$123M -$402M -$288M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7M $5M -- -$154M --
Cash From Financing $8M $553.2M $300.4M $581.8M $89.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $397M -$295.3M $408.1M $994.1M $699.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.1B $1.5B $1.7B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.9M $381.3M $162.3M $446.5M $426.4M
Depreciation & Amoritzation $467.1M $585.7M $741.5M $904.7M $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $14.2M -$22.6M -$58.4M $25.6M $100.5M
Change in Inventories -$1M -$10.8M -$2M -$6M -$1M
Cash From Operations $950.7M $837.2M $1.2B $1.3B $1.9B
 
Capital Expenditures $18M $26.5M $29.1M $41.9M $47.7M
Cash Acquisitions -$439.9M $1.4B $1.2B $868.7M $766.5M
Cash From Investing -$716.9M -$1.4B -$1.2B -$1B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$41.8M $69.8M $64.1M $63.9M $65M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $140M $447M $333M $1.5B $368M
Long-Term Debt Repaid -$65M -$99M -$305M -$202M -$266M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M $2M -- -$151M -$6M
Cash From Financing -$16.7M $555.2M $321.5M $458.2M $256.8M
 
Beginning Cash (CF) $2.7B $2.3B $3.1B $6B $8.1B
Foreign Exchange Rate Adjustment -$13M -$65.8M -$10.1M $10.8M $98.5M
Additions / Reductions $207.1M -$97.3M $265.7M $792.5M $802M
Ending Cash (CF) $2.8B $2.2B $3.3B $6.8B $9B
 
Levered Free Cash Flow $932.6M $810.7M $1.1B $1.3B $1.8B

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