Financhill
Buy
55

CRLFF Quote, Financials, Valuation and Earnings

Last price:
$6.59
Seasonality move :
22.81%
Day range:
$6.55 - $6.64
52-week range:
$3.28 - $6.71
Dividend yield:
7.82%
P/E ratio:
19.46x
P/S ratio:
3.30x
P/B ratio:
1.65x
Volume:
57.4K
Avg. volume:
48.1K
1-year change:
42.56%
Market cap:
$1.1B
Revenue:
$363.1M
EPS (TTM):
$0.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $169M $294.1M $454.6M $356.5M $363.1M
Revenue Growth (YoY) -42.72% 104.16% 54.59% -21.59% 1.85%
 
Cost of Revenues $74.9M $197.9M $242.7M $234.1M $234.8M
Gross Profit $94.1M $96.2M $211.9M $122.4M $128.3M
Gross Profit Margin 55.7% 32.72% 46.61% 34.32% 35.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.1M $12M $14.2M $13.9M $14.9M
Other Inc / (Exp) -$173.8M $152.4M $32.2M $3M $2.1M
Operating Expenses $104.2M $15.5M $19.7M $19.9M $21.4M
Operating Income -$10M $80.7M $192.1M $102.4M $106.9M
 
Net Interest Expenses $10.4M $12.3M $5.4M $4.9M $5.2M
EBT. Incl. Unusual Items -$194.3M $226.9M $225M $100.6M $103.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.8M -- -$7.5M $23.8M $24.7M
Net Income to Company -$271M $226.9M $232.5M $76.8M $79.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$271M $226.9M $232.5M $76.8M $79.1M
 
Basic EPS (Cont. Ops) -$2.39 $1.58 $1.51 $0.49 $0.50
Diluted EPS (Cont. Ops) -$2.39 $1.47 $1.47 $0.48 $0.49
Weighted Average Basic Share $113.4M $143.6M $154M $157.7M $158.9M
Weighted Average Diluted Share $113.4M $154.6M $157.9M $160M $160.4M
 
EBITDA -$134.6M $149.4M $277M $184.9M $190.1M
EBIT -$184.7M $80.7M $192.1M $102.4M $106.9M
 
Revenue (Reported) $169M $294.1M $454.6M $356.5M $363.1M
Operating Income (Reported) -$10M $80.7M $192.1M $102.4M $106.9M
Operating Income (Adjusted) -$184.7M $80.7M $192.1M $102.4M $106.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $78.4M $108.4M $103.6M $88.7M $75.6M
Revenue Growth (YoY) 92.01% 38.3% -4.42% -14.4% -14.72%
 
Cost of Revenues $52M $65.2M $59.7M $57.9M $55.8M
Gross Profit $26.4M $43.2M $43.9M $30.8M $19.9M
Gross Profit Margin 33.64% 39.82% 42.33% 34.69% 26.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3M $3.3M $3.4M $3.3M $3.9M
Other Inc / (Exp) $188.8M -$12M $693K -$870.6K --
Operating Expenses $3.8M $4.9M $5M $4.9M $5.7M
Operating Income $22.5M $38.3M $38.8M $25.8M $14.1M
 
Net Interest Expenses $3.1M $1.1M $1.3M $862.2K $1.4M
EBT. Incl. Unusual Items $208.2M $25.3M $38.3M $24.1M $13.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $9.1M $5.7M $3.1M
Net Income to Company $208.2M $25.3M $29.2M $18.4M $10.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $208.2M $25.3M $29.2M $18.4M $10M
 
Basic EPS (Cont. Ops) $1.39 $0.16 $0.18 $0.12 $0.06
Diluted EPS (Cont. Ops) $1.40 $0.16 $0.18 $0.11 $0.06
Weighted Average Basic Share $149.4M $156.6M $158.4M $159.2M $160.5M
Weighted Average Diluted Share $159.9M $159.9M $160.5M $160.5M $162.3M
 
EBITDA $39.6M $60.5M $60.3M $46.7M $34.6M
EBIT $22.5M $38.3M $38.8M $25.8M $14.1M
 
Revenue (Reported) $78.4M $108.4M $103.6M $88.7M $75.6M
Operating Income (Reported) $22.5M $38.3M $38.8M $25.8M $14.1M
Operating Income (Adjusted) $22.5M $38.3M $38.8M $25.8M $14.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $247.7M $453.6M $361.6M $365.5M $322.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $177.8M $241.6M $234M $236.2M $222.3M
Gross Profit $69.9M $211.9M $127.6M $129.3M $100.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.6M $14.3M $14.4M $14.6M $15.3M
Other Inc / (Exp) $238M -$12.9M $49.5M -$2.5M --
Operating Expenses $13.5M $19.5M $20.7M $20.7M $21.9M
Operating Income $56.4M $192.5M $106.9M $108.6M $78.3M
 
Net Interest Expenses $13.2M $7M $4.5M $5.6M $5.4M
EBT. Incl. Unusual Items $287.2M $178.6M $157.8M $99M $72M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$800 -- $12M $23.5M $17.4M
Net Income to Company $287.2M $178.6M $145.8M $75.5M $53.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $287.2M $178.6M $145.8M $75.5M $54.6M
 
Basic EPS (Cont. Ops) $2.05 $1.17 $0.93 $0.48 $0.34
Diluted EPS (Cont. Ops) $2.10 $1.12 $0.91 $0.47 $0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $116.9M $280.2M $187.2M $191.8M $159.5M
EBIT $56.4M $192.5M $106.9M $108.6M $78.3M
 
Revenue (Reported) $247.7M $453.6M $361.6M $365.5M $322.4M
Operating Income (Reported) $56.4M $192.5M $106.9M $108.6M $78.3M
Operating Income (Adjusted) $56.4M $192.5M $106.9M $108.6M $78.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $228.1M $363.5M $269M $278M $235.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $103.7M $185.3M $176.5M $178.5M $165.9M
Gross Profit $124.4M $178.2M $92.6M $99.5M $70M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.7M $10.8M $10.9M $11.6M $12M
Other Inc / (Exp) $153.2M -$11.4M $7.7M $2.1M -$1.4M
Operating Expenses $69.7M $14.7M $15.7M $16.5M $17M
Operating Income $54.7M $163.5M $76.9M $83M $53M
 
Net Interest Expenses $12.8M $4.5M $3.5M $4.2M $4.4M
EBT. Incl. Unusual Items $195.1M $147.7M $81.1M $79.4M $47.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $19.2M $18.8M $11.5M
Net Income to Company $194.4M $147.7M $61.9M $60.6M $36.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $195.1M $147.7M $61.9M $60.6M $36.1M
 
Basic EPS (Cont. Ops) $1.28 $0.97 $0.39 $0.38 $0.23
Diluted EPS (Cont. Ops) $1.29 $0.93 $0.39 $0.38 $0.22
Weighted Average Basic Share $423.9M $460.1M $472.6M $476.5M $480.4M
Weighted Average Diluted Share $444.3M $479.2M $480.1M $481.1M $484.9M
 
EBITDA $63.6M $230.1M $138.8M $145.6M $113.6M
EBIT $19.1M $163.5M $76.9M $83M $53M
 
Revenue (Reported) $228.1M $363.5M $269M $278M $235.9M
Operating Income (Reported) $54.7M $163.5M $76.9M $83M $53M
Operating Income (Adjusted) $19.1M $163.5M $76.9M $83M $53M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.9M $40.7M $47.3M $40.4M $42.7M
Inventory -- -- -- -- --
Prepaid Expenses $2.3M $2.8M $2.7M $3.1M $3.4M
Other Current Assets -- -- -- -- --
Total Current Assets $26.4M $43.5M $51.2M $43.6M $46.1M
 
Property Plant And Equipment $561.1M $808.2M $794.1M $845.7M $786.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $587.5M $851.7M $852.4M $900.8M $901.8M
 
Accounts Payable $33.3M $61.9M $65.8M $65.3M $76.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.1M $1.1M $1M $1.2M
Other Current Liabilities $9.4M -- -- -- $46K
Total Current Liabilities $46.5M $67.3M $80.6M $80.8M $88.9M
 
Long-Term Debt $184.5M $123.7M $25.3M $37M $61.6M
Capital Leases -- -- -- -- --
Total Liabilities $295.1M $282.3M $169.5M $202.6M $263.3M
 
Common Stock $826.7M $873.1M $815M $845.1M $775.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $292.4M $569.4M $683M $698.2M $638.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $292.4M $569.4M $683M $698.2M $638.5M
 
Total Liabilities and Equity $587.5M $851.7M $852.4M $900.8M $901.8M
Cash and Short Terms -- -- -- -- --
Total Debt $184.5M $124.8M $26.4M $38M $62.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $40.9M $50.1M $55M $40M $34.7M
Inventory -- -- -- -- --
Prepaid Expenses $4.7M $3M $3.9M $5.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $50.4M $60.5M $59.5M $45.4M $40.5M
 
Property Plant And Equipment $780.9M $711.5M $801.1M $832.8M $799.1M
Long-Term Investments -- -- -- -- $20.8K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $831.3M $772M $868.6M $925.7M $1B
 
Accounts Payable $59.3M $61.5M $64.8M $75.4M $69.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1.1M $1M $1.2M --
Other Current Liabilities $7.1M $5.9M -- $94.7K --
Total Current Liabilities $70.8M $79.2M $78.2M $90.3M $83.8M
 
Long-Term Debt $159.5M $31.3M $35.3M $53.5M $153.6M
Capital Leases -- -- -- -- --
Total Liabilities $294.9M $162.2M $181.1M $245.9M $368.1M
 
Common Stock $869.9M $803.7M $824.2M $825.2M $809M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $536.4M $609.8M $687.5M $679.8M $640.2M
 
Total Liabilities and Equity $831.3M $772M $868.6M $925.7M $1B
Cash and Short Terms -- -- -- -- --
Total Debt $160.7M $32.4M $36.3M $54.8M $154.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$271M $226.9M $232.5M $76.8M $79.1M
Depreciation & Amoritzation -- $62.6M $78.7M $76.7M $83.2M
Stock-Based Compensation $2.8M $3.5M $5.5M $6M $6.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $32.5M $99.8M $259.1M $170.6M $180.7M
 
Capital Expenditures $23.5M $41.5M $90.8M $77.4M $136.2M
Cash Acquisitions -- $16.1M $1.9M $21.7M --
Cash From Investing -$37.9M -$37.1M -$89.2M -$84.9M -$119.7M
 
Dividends Paid (Ex Special Dividend) -$2.6M -- $39.1M $85.8M $84.6M
Special Dividend Paid
Long-Term Debt Issued $24M $10M -- $10.1M $29.7M
Long-Term Debt Repaid -$13.7M -$67.8M -$97.1M -$1.5M -$1.2M
Repurchase of Common Stock -$3.3M $5.1M $42.9M $8.6M $4.5M
Other Financing Activities -$2M $59.8K -$49.2K $57.8K -$358.9K
Cash From Financing $5.4M -$62.7M -$169.8M -$85.7M -$61M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9M $58.3M $168.3M $93.2M $44.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $208.2M $25.3M $29.2M $18.4M $10.1M
Depreciation & Amoritzation $15.5M $22.2M $20.1M $19.2M $15.6M
Stock-Based Compensation $836.5K $1.6M $1.6M $1.6M $1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $29.7M $75.3M $43.7M $61.3M $40.7M
 
Capital Expenditures $10.7M $18.3M $21.6M $40.6M $35.3M
Cash Acquisitions $15.7M $111K $2.5M -- --
Cash From Investing -$21M -$17.9M -$13.9M -$33.3M -$31.1M
 
Dividends Paid (Ex Special Dividend) -- -- $21.7M $21.4M $21.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.9M -- -- -$24.1M --
Long-Term Debt Repaid -$17.6M -$17.8M -$383.8K -$325.5K --
Repurchase of Common Stock $701.5K $46.7K $1.1M -- $367.2K
Other Financing Activities $27.1K $97K $78.8K $79.7K --
Cash From Financing -$8.7M -$57.4M -$29.9M -$28M -$9.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19M $57M $22.2M $20.7M $5.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $287.2M $178.6M $145.8M $75.5M $53.8M
Depreciation & Amoritzation $56M $86.2M $70M $76.9M $80.5M
Stock-Based Compensation $2.9M $5.2M $6.3M $6.2M $6.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $68.3M $250.2M $170.3M $193.6M $153M
 
Capital Expenditures $29.4M $81.4M $86.9M $114.1M $170.2M
Cash Acquisitions $15.7M $353.8K $5.3M $18M --
Cash From Investing -$37.2M -$69.9M -$78.3M -$119.8M -$171.3M
 
Dividends Paid (Ex Special Dividend) -- -- $102M $85.4M $81.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $10.1M --
Long-Term Debt Repaid -$42.4M -$126.1M -$10M -$1.3M --
Repurchase of Common Stock $4.3M $24.3M $26.9M $5.7M $1.1M
Other Financing Activities -$212.5K -$71.6K $73.1K -$137.6K --
Cash From Financing -$31.1M -$180.3M -$92M -$73.8M $18.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $38.9M $168.8M $83.4M $79.5M -$17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $194.4M $147.7M $61.9M $60.6M $36.8M
Depreciation & Amoritzation $15.5M $66.6M $57.5M $57.7M $56.5M
Stock-Based Compensation $2.3M $3.9M $4.8M $4.9M $5.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $58.8M $208.9M $119.7M $142.7M $118.6M
 
Capital Expenditures $26.9M $66.5M $62.5M $99.1M $135.6M
Cash Acquisitions $15.7M $111K $3.6M -- --
Cash From Investing -$34.5M -$67.1M -$56.1M -$91M -$144.8M
 
Dividends Paid (Ex Special Dividend) -- -- $64.5M $64.1M $62.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.9M -- -- $0 $78.8M
Long-Term Debt Repaid -$29.9M -$88.1M -$1M -$880.1K -$661.1K
Repurchase of Common Stock -$2.7M $23.2M $7.4M $4.6M $1.2M
Other Financing Activities -$8.7K -$140.2K -$17.9K -$213.2K $95.4K
Cash From Financing -$24.3M -$141.8M -$63.6M -$51.7M $26.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $31.9M $142.4M $57.2M $43.6M -$17M

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 8

SMX (Security Matters) Plc [SMX] is down 59.48% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.02% over the past day.

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

Show me the best stock