Financhill
Sell
43

CSUAY Quote, Financials, Valuation and Earnings

Last price:
$20.10
Seasonality move :
1.74%
Day range:
$20.05 - $20.10
52-week range:
$14.50 - $22.92
Dividend yield:
9%
P/E ratio:
13.53x
P/S ratio:
2.42x
P/B ratio:
1.70x
Volume:
2.3K
Avg. volume:
6.5K
1-year change:
20.5%
Market cap:
$99.8B
Revenue:
$47B
EPS (TTM):
$1.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.2B $52B $51.2B $48.4B $47B
Revenue Growth (YoY) -7.98% 61.56% -1.69% -5.36% -2.9%
 
Cost of Revenues $21.6B $37.8B $34.4B $33.5B $33.6B
Gross Profit $10.7B $14.3B $16.8B $15B $13.4B
Gross Profit Margin 33.07% 27.41% 32.77% 30.9% 28.6%
 
R&D Expenses $197.3M $387.5M $552.7M $424.4M $378.9M
Selling, General & Admin $1.4B $1.5B $1.5B $1.4B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.8B $1.8B $1.5B $1.3B
Operating Income $9.1B $12.5B $15B $13.5B $12.1B
 
Net Interest Expenses $338.2M $358.2M $352.4M $297M $274.7M
EBT. Incl. Unusual Items $8.9B $12.4B $14.5B $12.6B $11.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2B $2.8B $2.1B $2.5B $2.4B
Net Income to Company $6.8B $12.2B $14.8B $13.1B $12.5B
 
Minority Interest in Earnings $1.2B $1.5B $1.9B $1.5B $1.5B
Net Income to Common Excl Extra Items $6.8B $9.4B $12.7B $10.6B $10.2B
 
Basic EPS (Cont. Ops) $1.14 $1.61 $2.18 $1.84 $1.75
Diluted EPS (Cont. Ops) $1.14 $1.61 $2.18 $1.84 $1.75
Weighted Average Basic Share $5B $5B $5B $5B $5B
Weighted Average Diluted Share $5B $5B $5B $5B $5B
 
EBITDA $11.7B $15.9B $18.6B $17.1B $15.6B
EBIT $9.1B $12.5B $15B $13.5B $12.1B
 
Revenue (Reported) $32.2B $52B $51.2B $48.4B $47B
Operating Income (Reported) $9.1B $12.5B $15B $13.5B $12.1B
Operating Income (Adjusted) $9.1B $12.5B $15B $13.5B $12.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.8B $12.4B $11.5B $12B $10.5B
Revenue Growth (YoY) 55.77% -9.92% -7.53% 5.16% -12.98%
 
Cost of Revenues $10.7B $7.9B $8B $8.2B $7.1B
Gross Profit $3B $4.5B $3.4B $3.8B $3.3B
Gross Profit Margin 22.17% 36.15% 30.1% 31.77% 31.9%
 
R&D Expenses $51.5M $133.4M $93.8M $106.2M $85.6M
Selling, General & Admin $334.8M $338.5M $333M $328.1M $345.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$383.1M $471.3M $428.5M $466.8M $428.1M
Operating Income $3.4B $4B $3B $3.4B $2.9B
 
Net Interest Expenses $110.1M $140.2M $141.4M $120.3M $90.3M
EBT. Incl. Unusual Items $3.4B $4B $3B $3.2B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $676M $622.9M $549.8M $621.8M $583.6M
Net Income to Company -$4.8B -$7.2B -$5.5B -$4.8B --
 
Minority Interest in Earnings $358.5M $510.8M $376.3M $389M $419.1M
Net Income to Common Excl Extra Items $2.6B $3.5B $2.5B $2.7B $2.5B
 
Basic EPS (Cont. Ops) $0.46 $0.60 $0.43 $0.47 $0.41
Diluted EPS (Cont. Ops) $0.46 $0.60 $0.43 $0.47 $0.41
Weighted Average Basic Share $5B $5B $5B $5B $5B
Weighted Average Diluted Share $5B $5B $5B $5B $5B
 
EBITDA $3.4B $4.9B -- $4.3B --
EBIT $2.7B $4B $3B $3.4B $2.9B
 
Revenue (Reported) $13.8B $12.4B $11.5B $12B $10.5B
Operating Income (Reported) $3.4B $4B $3B $3.4B $2.9B
Operating Income (Adjusted) $2.7B $4B $3B $3.4B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $46.1B $54B $49.1B $48B $41.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.8B $36.1B $34B $33.3B $28.8B
Gross Profit $10.4B $17.9B $15.2B $14.7B $12.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $254.9M $506.9M $493M $464.4M $323.2M
Selling, General & Admin $1.5B $1.7B $1.5B $1.4B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$628.5M $2.2B $1.9B $1.8B $1.6B
Operating Income $11B $15.7B $13.3B $13B $10.8B
 
Net Interest Expenses $381.8M $447.4M $573.2M $455.3M $369.4M
EBT. Incl. Unusual Items $10.7B $15.6B $12.4B $11.6B $10.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5B $2.8B $2.5B $2.3B $2.3B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.4B $1.9B $1.5B $1.4B $1.5B
Net Income to Common Excl Extra Items $8.2B $13B $10.4B $9.8B $8.9B
 
Basic EPS (Cont. Ops) $1.38 $2.23 $1.79 $1.68 $1.49
Diluted EPS (Cont. Ops) $1.38 $2.23 $1.79 $1.68 $1.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.8B $19.3B -- -- --
EBIT $8.7B $15.7B $13.3B $13B $10.8B
 
Revenue (Reported) $46.1B $54B $49.1B $48B $41.3B
Operating Income (Reported) $11B $15.7B $13.3B $13B $10.8B
Operating Income (Adjusted) $8.7B $15.7B $13.3B $13B $10.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36B $38B $35.9B $35.5B $29.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.4B $24.7B $24.7B $24.9B $20.3B
Gross Profit $8.6B $13.3B $11.2B $10.5B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $124.3M $241.8M $197.2M $241.9M $186M
Selling, General & Admin $940.2M $1.1B $1B $1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$555.1M $1B $958.1M $1.1B $1.1B
Operating Income $9.1B $12.3B $10.2B $9.5B $8.1B
 
Net Interest Expenses $279.5M $326.1M $325.2M $341.8M $285M
EBT. Incl. Unusual Items $9.2B $12.4B $10.2B $9.2B $8.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1.6B $1.9B $1.7B $1.7B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.2B $1.6B $1.2B $1.2B $1.2B
Net Income to Common Excl Extra Items $7.6B $11.1B $8.7B $7.8B $6.9B
 
Basic EPS (Cont. Ops) $1.28 $1.92 $1.51 $1.34 $1.15
Diluted EPS (Cont. Ops) $1.28 $1.92 $1.51 $1.34 $1.15
Weighted Average Basic Share $14.9B $14.9B $14.9B $14.9B $14.9B
Weighted Average Diluted Share $14.9B $14.9B $14.9B $14.9B $14.9B
 
EBITDA $9.9B $14.9B $8.8B $12B $6.9B
EBIT $7.6B $12.3B $10.2B $9.5B $8.1B
 
Revenue (Reported) $36B $38B $35.9B $35.5B $29.5B
Operating Income (Reported) $9.1B $12.3B $10.2B $9.5B $8.1B
Operating Income (Adjusted) $7.6B $12.3B $10.2B $9.5B $8.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.5B $25.6B $24.6B $21.2B $22B
Short Term Investments -- -- -- -- $2.4B
Accounts Receivable, Net $1.8B $2.1B $1.7B $2.8B $2.1B
Inventory $1.9B $2B $1.7B $1.8B $1.7B
Prepaid Expenses $832.4M $1.3B $1B $876.7M $871M
Other Current Assets $1.5B $1.3B $965.7M $1B $1B
Total Current Assets $26.3B $32.7B $30.4B $28.1B $28.1B
 
Property Plant And Equipment $41.2B $49.7B $46.7B $47.8B $48.6B
Long-Term Investments $9.6B $9.9B $9.6B $10.4B $10.8B
Goodwill -- -- -- -- --
Other Intangibles $3.3B $4B $3.8B $3.8B $3.8B
Other Long-Term Assets $4.9B $3.7B $3.7B $3.3B $4B
Total Assets $85.4B $95.8B $90B $89.3B $90.6B
 
Accounts Payable $4.3B $5.3B $5.4B $5.4B $5.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $214.5M $278M $148.3M $503.1M
Total Current Liabilities $10.6B $14.4B $14.2B $12.9B $12.7B
 
Long-Term Debt $8.3B $8.5B $6.2B $4.8B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $20.4B $25.3B $23.4B $21.4B $21.1B
 
Common Stock $3B $3.1B $2.9B $2.8B $2.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $9.4B $59.6B $57.1B $58B $58.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.9B $10.8B $9.5B $9.9B $10.6B
Total Equity $65B $70.4B $66.6B $67.9B $69.5B
 
Total Liabilities and Equity $85.4B $95.8B $90B $89.3B $90.6B
Cash and Short Terms $19.5B $25.6B $24.6B $21.2B $22B
Total Debt $8.9B $9.4B $7.3B $5.1B $5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $22.6B $25.8B $20.2B $23.5B $17.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $1.9B $2.8B $2.6B $2.4B
Inventory $2.3B $1.8B $2B $1.6B $1.9B
Prepaid Expenses $1.3B $1.2B -- -- --
Other Current Assets $1.4B $905M $951.5M $906.8M --
Total Current Assets $30.3B $32.1B $27.5B $30.1B $24.6B
 
Property Plant And Equipment $47B $43.9B $44.5B $47.8B $50.2B
Long-Term Investments $7.9B $7.3B $7.8B $8.7B $9B
Goodwill -- -- -- -- --
Other Intangibles $7.4B $7.1B $8.3B $9.1B --
Other Long-Term Assets $4.2B $3.7B $3.4B $3.7B --
Total Assets $91.9B $89.2B $85.9B $93B $90.8B
 
Accounts Payable $4.6B $4.7B $4.4B $4.9B $4.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $298.9M $115.7M $137.8M --
Total Current Liabilities $12.2B $13.4B $12.9B $13.7B $13.7B
 
Long-Term Debt $8.8B $7B $4.8B $4.2B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $23.4B $22.6B $21.1B $22.3B $22B
 
Common Stock $3.1B $2.8B $2.7B $2.8B $2.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.2B $11.1B $10.1B $11.2B $9.9B
Total Equity $68.5B $66.5B $64.8B $70.7B $68.8B
 
Total Liabilities and Equity $91.9B $89.2B $85.9B $93B $90.8B
Cash and Short Terms $22.6B $25.8B $20.2B $23.5B $17.6B
Total Debt $8.9B $7.2B $5B $4.6B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.8B $12.2B $14.8B $13.1B $12.5B
Depreciation & Amoritzation $2.9B $3.3B $3.5B $3.5B $3.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$767.6M -$430.9M $77.7M -$1.2B $377.5M
Change in Inventories -$131.7M -$24.3M $7.1M -$203M -$137.6M
Cash From Operations $12.2B $14.7B $16.4B $12.9B $13.2B
 
Capital Expenditures $3B $3.7B $4.3B $5.2B $5.1B
Cash Acquisitions -- -- $1.5B -- $1.9M
Cash From Investing $4.3B -$1.3B -$9.9B -$5.6B -$8.8B
 
Dividends Paid (Ex Special Dividend) $3.6B $5.6B $7.5B $7.2B $6.2B
Special Dividend Paid
Long-Term Debt Issued $1.4B $3.4B $4.1B $1.8B $1.4B
Long-Term Debt Repaid -$2.5B -$3.4B -$5.4B -$4.3B -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $153.6M $294M -$1.1B $159.9M $444.4M
Cash From Financing -$6.2B -$6.5B -$10B -$10.5B -$7B
 
Beginning Cash (CF) $17.8B $25.3B $19.8B $16.3B $10.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.3B $7B -$3.5B -$3.2B -$2.6B
Ending Cash (CF) $28.1B $32.2B $16.4B $13.1B $8.2B
 
Levered Free Cash Flow $9.2B $11B $12.2B $7.7B $8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.8B -$7.2B -$5.5B -$4.8B --
Depreciation & Amoritzation -$1.4B -$1.6B -$1.5B -$1.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $530.7M -$261.7M $994.1M -$23.5M --
Change in Inventories $344.4M -$146.3M $495.1M $313.9M --
Cash From Operations $4.4B $4.9B $4B $4.2B $2.9B
 
Capital Expenditures $1.1B $984.9M $1.4B $957.4M $628.2M
Cash Acquisitions -- -- -- $18K $313.3K
Cash From Investing -$895.7M -$1.1B -$1.6B -$1.2B $1.3B
 
Dividends Paid (Ex Special Dividend) -- $7.7B $7.2B $6.2B $6.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $402.1M $696.1M $294.1M $225.4M --
Long-Term Debt Repaid -$369.8M -$945.5M -$1.6B -$304.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$44.2M $50.6M $4.7M -$21.4M --
Cash From Financing -$5.9B -$8.1B -$9B -$6.3B -$8.6B
 
Beginning Cash (CF) $22.2B $24.7B $15.4B $14.3B $9.2B
Foreign Exchange Rate Adjustment $907.9K $42.2M -$8.7M -$13.6M -$6.8M
Additions / Reductions -$2.4B -$4.2B -$6.5B -$3.4B -$4.3B
Ending Cash (CF) $19.8B $20.5B $8.9B $11B $4.8B
 
Levered Free Cash Flow $3.3B $3.9B $2.6B $3.2B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.5B $17.8B $13.4B $13.5B $10.7B
 
Capital Expenditures $4.2B $3.8B $5.1B $4.5B $6.4B
Cash Acquisitions -- -- $1.5B $10M $109.9M
Cash From Investing -$3.3B -$4.4B -$10.7B -$8.5B -$2.9B
 
Dividends Paid (Ex Special Dividend) $3.6B $13.3B $7B $6.2B $6.2B
Special Dividend Paid
Long-Term Debt Issued $2.2B $3.8B $3B $1.5B --
Long-Term Debt Repaid -$2.2B -$4.3B -$6B -$1.9B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $53M $317.9M -$1.2B $53.1M --
Cash From Financing -$7.1B -$8.8B -$11.8B -$6.7B -$10.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B $4.7B -$9.2B -$1.7B -$2.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.3B $14B $8.3B $9B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.8B $13.9B $10.9B $11.4B $9.3B
 
Capital Expenditures $2.7B $2.8B $3.7B $3B $4.2B
Cash Acquisitions -- -- -- $10M $117.9M
Cash From Investing -$252.8M -$3.4B -$4.2B -$7.1B -$1.2B
 
Dividends Paid (Ex Special Dividend) -- $7.7B $7.2B $6.2B $6.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $2.4B $1.2B $920M $284.7M
Long-Term Debt Repaid -$2B -$2.9B -$3.5B -$1.1B -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $112.1M $136.1M $48.4M -$58.4M -$9.5M
Cash From Financing -$6.1B -$8.4B -$10.2B -$6.5B -$10.3B
 
Beginning Cash (CF) $67.1B $82.7B $59.8B $48.1B $35.5B
Foreign Exchange Rate Adjustment -$16.1M $84.3M $32M -$8.9M -$11.2M
Additions / Reductions $4.4B $2.1B -$3.6B -$2.1B -$2.1B
Ending Cash (CF) $71.5B $84.9B $56.3B $45.9B $33.4B
 
Levered Free Cash Flow $8.1B $11B $7.2B $8.5B $5.1B

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
78
TVTX alert for Dec 27

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock