Financhill
Sell
37

CUPUF Quote, Financials, Valuation and Earnings

Last price:
$13.19
Seasonality move :
1.66%
Day range:
$13.45 - $13.45
52-week range:
$11.67 - $15.99
Dividend yield:
4.24%
P/E ratio:
7.37x
P/S ratio:
1.64x
P/B ratio:
1.41x
Volume:
100
Avg. volume:
368
1-year change:
-4.27%
Market cap:
$571.9M
Revenue:
$293.7M
EPS (TTM):
$1.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $177.5M $198.5M $267.3M $287.2M $293.7M
Revenue Growth (YoY) -12.69% 11.85% 34.69% 7.44% 2.25%
 
Cost of Revenues $141.2M $159.1M $224.8M $235M $238.8M
Gross Profit $36.2M $39.4M $42.5M $52.3M $54.9M
Gross Profit Margin 20.42% 19.84% 15.9% 18.2% 18.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4M $9.1M $10.4M $13.8M $14.4M
Other Inc / (Exp) $4.5M $4.9M $5.9M $6.7M $8.1M
Operating Expenses $7.4M $9.1M $10.4M $13.8M $14.4M
Operating Income $28.9M $30.2M $32.1M $38.4M $40.5M
 
Net Interest Expenses $7.2M $4.8M $4.8M $6.5M $5.9M
EBT. Incl. Unusual Items $26.1M $30.3M $33.2M $38.7M $42.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $26.1M $30.3M $33.2M $38.7M $42.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.1M $30.3M $33.2M $38.7M $42.7M
 
Basic EPS (Cont. Ops) $0.73 $0.79 $0.86 $0.99 $1.08
Diluted EPS (Cont. Ops) $0.73 $0.79 $0.86 $0.99 $1.08
Weighted Average Basic Share $34.3M $37.3M $37.6M $37.9M $38.8M
Weighted Average Diluted Share $34.3M $37.3M $37.6M $37.9M $38.8M
 
EBITDA $67.2M $69.4M $71.1M $80.4M $85.9M
EBIT $28.9M $30.2M $32.1M $38.4M $40.5M
 
Revenue (Reported) $177.5M $198.5M $267.3M $287.2M $293.7M
Operating Income (Reported) $28.9M $30.2M $32.1M $38.4M $40.5M
Operating Income (Adjusted) $28.9M $30.2M $32.1M $38.4M $40.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $56.1M $79M $73.6M $80.7M $75.9M
Revenue Growth (YoY) 27.73% 40.87% -6.91% 9.65% -5.87%
 
Cost of Revenues $44M $66.1M $56.5M $63.4M $56.7M
Gross Profit $12.1M $12.9M $17.1M $17.3M $19.2M
Gross Profit Margin 21.53% 16.32% 23.19% 21.42% 25.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $2.7M $3.2M $3.5M $3.7M
Other Inc / (Exp) $1.3M $1.5M $1.7M $2M --
Operating Expenses $2.4M $2.7M $3.2M $3.5M $3.7M
Operating Income $9.7M $10.2M $13.9M $13.8M $15.5M
 
Net Interest Expenses $852K $1.3M $1.7M $1.3M $1.3M
EBT. Incl. Unusual Items $10.1M $10.4M $13.9M $14.4M $16.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $9.8M $10M $14M $14.4M $16.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.1M $10.4M $13.9M $14.4M $16.1M
 
Basic EPS (Cont. Ops) $0.27 $0.27 $0.36 $0.38 $0.38
Diluted EPS (Cont. Ops) $0.27 $0.27 $0.36 $0.38 $0.38
Weighted Average Basic Share $37.4M $37.7M $38M $38.2M $42.3M
Weighted Average Diluted Share $37.4M $37.7M $38M $38.2M $42.3M
 
EBITDA $19.3M $20.4M $23.9M $24.7M $27.8M
EBIT $9.7M $10.2M $13.9M $13.8M $15.5M
 
Revenue (Reported) $56.1M $79M $73.6M $80.7M $75.9M
Operating Income (Reported) $9.7M $10.2M $13.9M $13.8M $15.5M
Operating Income (Adjusted) $9.7M $10.2M $13.9M $13.8M $15.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $185.6M $244.1M $291M $294.9M $282M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $146.7M $202.7M $240.4M $241.3M $222.5M
Gross Profit $39M $41.4M $50.6M $53.5M $59.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9M $9.8M $13.2M $14.8M $15.2M
Other Inc / (Exp) $4.8M $5.3M $6.8M $7.9M --
Operating Expenses $9M $9.8M $13.2M $14.8M $15.2M
Operating Income $29.9M $31.6M $37.5M $38.8M $44.3M
 
Net Interest Expenses $5.4M $4.3M $6.2M $6.4M $4.6M
EBT. Incl. Unusual Items $29.4M $32.5M $38.1M $40.2M $47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $29.8M $32M $37.3M $39.6M $46.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.4M $32.5M $38.1M $40.2M $47.2M
 
Basic EPS (Cont. Ops) $0.77 $0.84 $0.98 $1.03 $1.83
Diluted EPS (Cont. Ops) $0.77 $0.84 $0.98 $1.03 $1.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $69.1M $70.3M $78.3M $83.3M $94.2M
EBIT $29.9M $31.6M $37.5M $38.8M $44.3M
 
Revenue (Reported) $185.6M $244.1M $291M $294.9M $282M
Operating Income (Reported) $29.9M $31.6M $37.5M $38.8M $44.3M
Operating Income (Adjusted) $29.9M $31.6M $37.5M $38.8M $44.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $143.2M $188.8M $212.5M $220.2M $208.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $113.9M $157.5M $173.1M $179.4M $163.4M
Gross Profit $29.3M $31.3M $39.4M $40.7M $45M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7M $7.7M $10.4M $11.4M $11.9M
Other Inc / (Exp) $3.6M $4M $5M $6.2M $3.7M
Operating Expenses $7M $7.7M $10.4M $11.4M $11.9M
Operating Income $22.3M $23.6M $29M $29.4M $33.2M
 
Net Interest Expenses $3.9M $3.4M $4.8M $4.8M $3.6M
EBT. Incl. Unusual Items $22M $24.2M $29.1M $30.7M $35.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $21.9M $23.8M $29.3M $30.6M $35.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22M $24.2M $29.1M $30.7M $35.2M
 
Basic EPS (Cont. Ops) $0.58 $0.64 $0.76 $0.80 $0.83
Diluted EPS (Cont. Ops) $0.58 $0.64 $0.76 $0.80 $0.83
Weighted Average Basic Share $111.9M $112.8M $113.7M $114.5M $126.6M
Weighted Average Diluted Share $111.9M $112.8M $113.7M $114.5M $126.6M
 
EBITDA $52M $53M $60.2M $63.1M $71.4M
EBIT $22.3M $23.6M $29M $29.4M $33.2M
 
Revenue (Reported) $143.2M $188.8M $212.5M $220.2M $208.5M
Operating Income (Reported) $22.3M $23.6M $29M $29.4M $33.2M
Operating Income (Adjusted) $22.3M $23.6M $29M $29.4M $33.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $45.6M $7.4M $7.9M $4M $20.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6M $10.4M $20.9M $25.4M $22.6M
Inventory $3.4M $5.3M $8M $5.7M $6.5M
Prepaid Expenses $3.8M $4.5M $4M $4.3M $4.6M
Other Current Assets $18.2M $24.7M $41.9M $34.6M $33.2M
Total Current Assets $75.1M $53.3M $83.4M $76.2M $88.9M
 
Property Plant And Equipment $554.5M $576.7M $637M $697M $757.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $3.7M $3.9M $4.2M $4.6M $4.4M
Other Long-Term Assets $313K $232K $2M $1.9M $6.8M
Total Assets $633.7M $634.2M $726.5M $777.8M $851M
 
Accounts Payable $15.4M $23.9M $38.9M $33.9M $28M
Accrued Expenses $1.6M $1.6M $2.1M $2M $2.5M
Current Portion Of Long-Term Debt $14.1M $15.6M $19.5M $19.9M $19.9M
Current Portion Of Capital Lease Obligations $80K $87K $1.1M $1.9M $3.5M
Other Current Liabilities $2.6M $1.3M $913K $611K $3.8M
Total Current Liabilities $47.1M $55.8M $77M $133.7M $74.8M
 
Long-Term Debt $293.4M $277.9M $338.8M $318.2M $381.3M
Capital Leases -- -- -- -- --
Total Liabilities $344.2M $336.3M $418.3M $453.1M $457.6M
 
Common Stock $2.2M $2.2M $2.2M $2.3M $2.5M
Other Common Equity Adj -$2.9M -$1.9M -$1.9M -$324K $330K
Common Equity $289.2M $297.6M $308M $324.5M $393.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $289.5M $297.9M $308.2M $324.7M $393.4M
 
Total Liabilities and Equity $633.7M $634.2M $726.5M $777.8M $851M
Cash and Short Terms $45.6M $7.4M $7.9M $4M $20.2M
Total Debt $307.5M $293.4M $358.3M $338.1M $401.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $14.6M $8.7M $6.4M $4.2M $2.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.9M $24.3M $23.5M $29.3M $25.7M
Inventory $5.1M $6.5M $4.8M $5.5M $5.6M
Prepaid Expenses $5.5M $5.2M $6M $5.8M $5.8M
Other Current Assets $25.1M $32.3M $33.5M $34.1M --
Total Current Assets $62.6M $78M $77.5M $80.1M $85.9M
 
Property Plant And Equipment $569.6M $614.9M $683.5M $734.4M $779.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $253K $168K $1.1M $1.7M --
Total Assets $636.4M $697.3M $766.5M $820.7M $876.1M
 
Accounts Payable $31.1M $49.4M $40.8M $43.4M $39.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $15.6M $15.2M $19.5M $14.2M --
Current Portion Of Capital Lease Obligations $85K $91K $1.2M $2.2M --
Other Current Liabilities $1.8M $409K $579K $3.3M --
Total Current Liabilities $60.2M $126.5M $120.8M $93.5M $96.7M
 
Long-Term Debt $277.7M $262.6M $322.9M $388.4M $368.6M
Capital Leases -- -- -- -- --
Total Liabilities $341.5M $391.7M $446.4M $483.6M $468.9M
 
Common Stock $2.2M $2.2M $2.3M $2.3M $2.5M
Other Common Equity Adj -$2.8M -$1.8M -$1.8M -$324K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $294.9M $305.6M $320.2M $337.2M $407.3M
 
Total Liabilities and Equity $636.4M $697.3M $766.5M $820.7M $876.1M
Cash and Short Terms $14.6M $8.7M $6.4M $4.2M $2.4M
Total Debt $293.3M $277.8M $342.4M $402.7M $388.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $26.1M $30.3M $33.2M $38.7M $42.7M
Depreciation & Amoritzation $38.4M $39.1M $39M $42M $45.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $5M -$7.2M -$10.3M -$6.1M $3.3M
Change in Inventories $1.1M -$1.8M -$2.7M $2.3M -$762K
Cash From Operations $66.5M $62M $56.2M $80.8M $91.5M
 
Capital Expenditures $57.4M $63.3M $97.2M $101.6M $101.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.3M -$63.1M -$97.2M -$101.2M -$100.4M
 
Dividends Paid (Ex Special Dividend) $25.1M $24.5M $24.5M $25.1M $27.4M
Special Dividend Paid
Long-Term Debt Issued -- -- $120M $59.6M $80M
Long-Term Debt Repaid -$14.9M -$14.1M -$55.6M -$19.5M -$79.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $11.7M -$37.1M $41.6M $16.5M $25.2M
 
Beginning Cash (CF) $45.6M $7.4M $7.9M $4M $20.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.9M -$38.2M $588K -$4M $16.2M
Ending Cash (CF) $67.5M -$30.9M $8.5M $26K $36.4M
 
Levered Free Cash Flow $9.1M -$1.2M -$41M -$20.8M -$9.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.8M $10M $14M $14.4M $16.3M
Depreciation & Amoritzation $9.2M $9.7M $10.1M $10.9M $12.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $16.9M $18.6M $30.4M $26.5M $25.8M
 
Capital Expenditures $15.9M $26.2M $27.7M $29.3M $21.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.9M -$26.2M -$27.7M -$29.3M -$21M
 
Dividends Paid (Ex Special Dividend) $5.7M $5.7M $6.2M $6.5M $7.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $18.8M -- $7.2M --
Long-Term Debt Repaid -- -- -- $989K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5M $13M -$5.9M $2M -$7.3M
 
Beginning Cash (CF) $14.6M $8.7M $6.4M $4.2M $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M $5.4M -$3.1M -$812.5K -$2.5M
Ending Cash (CF) $10.6M $14.1M $3.3M $3.4M -$7K
 
Levered Free Cash Flow $1M -$7.6M $2.8M -$2.8M $4.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $29.8M $32M $37.3M $39.6M $46.9M
Depreciation & Amoritzation $39.8M $38.2M $39.9M $43.9M $49.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $64.9M $64.9M $69.7M $85M $86M
 
Capital Expenditures $62.2M $81M $108.1M $94.4M $94.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$61.9M -$80.9M -$108M -$93.6M -$94.3M
 
Dividends Paid (Ex Special Dividend) $25.5M $24.1M $24.3M $25.5M $30M
Special Dividend Paid
Long-Term Debt Issued -- $48.8M $116.2M $101.8M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$16.9M $10.2M $36.1M $6.4M $5.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14M -$5.8M -$2.3M -$2.2M -$2.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7M -$16M -$38.4M -$9.4M -$9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.9M $23.8M $29.3M $30.6M $35.7M
Depreciation & Amoritzation $29.6M $28.9M $31.3M $33.6M $38.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $46.8M $50.1M $65.9M $70.8M $67.2M
 
Capital Expenditures $46.6M $64.7M $79.6M $73.3M $69.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46.5M -$64.6M -$79.5M -$72.8M -$68.6M
 
Dividends Paid (Ex Special Dividend) $18.5M $18.2M $18.9M $19.6M $22.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $48.8M $45M $87.2M $15M
Long-Term Debt Repaid -$14.1M -$15.6M -$15.2M -$66.2M -$9.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$31.2M $15.9M $12.1M $2.1M -$16.6M
 
Beginning Cash (CF) $75.6M $13.4M $20.1M $12M $20.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.9M $1.3M -$1.5M $225.1K -$18M
Ending Cash (CF) $44.7M $14.7M $18.6M $12.3M $2.8M
 
Levered Free Cash Flow $205.1K -$14.6M -$13.7M -$2.5M -$1.9M

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 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock