Financhill
Buy
66

CWQXF Quote, Financials, Valuation and Earnings

Last price:
$11.14
Seasonality move :
15.68%
Day range:
$11.14 - $11.14
52-week range:
$10.27 - $13.34
Dividend yield:
1.66%
P/E ratio:
18.63x
P/S ratio:
5.76x
P/B ratio:
0.75x
Volume:
--
Avg. volume:
124
1-year change:
-4.79%
Market cap:
$5.5B
Revenue:
$920.5M
EPS (TTM):
$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $655.8M $736.9M $880.8M $917.7M $920.5M
Revenue Growth (YoY) 6.42% 13.52% 19.53% 4.18% 0.31%
 
Cost of Revenues $184.5M $233.8M $305.3M $305.2M $289.7M
Gross Profit $471.3M $503.1M $575.5M $612.5M $630.8M
Gross Profit Margin 71.87% 68.27% 65.34% 66.74% 68.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.3M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.3M $20.3M $32.4M $44.1M $28.8M
Operating Income $455.1M $482.8M $543.1M $568.4M $602M
 
Net Interest Expenses $85.9M $105M $153.1M $208.1M $202.6M
EBT. Incl. Unusual Items $767.7M $1.2B $257.9M -$1.2B $285.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154.3M $4.8M $48.1M -$284.1M $38.2M
Net Income to Company $473.5M $506.3M $576.9M $618.5M $641.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $613.3M $1.4B $172.9M -$1.1B $222.9M
 
Basic EPS (Cont. Ops) $2.24 $4.09 $0.37 -$2.42 $0.45
Diluted EPS (Cont. Ops) $2.24 $4.09 $0.37 -$2.42 $0.45
Weighted Average Basic Share $273.6M $336.8M $468.8M $451.4M $492.5M
Weighted Average Diluted Share $273.6M $336.8M $468.8M $451.4M $492.5M
 
EBITDA $864.6M $499M $558.9M $585.6M $614.1M
EBIT $854.2M $482.8M $543.1M $568.4M $602M
 
Revenue (Reported) $655.8M $736.9M $880.8M $917.7M $920.5M
Operating Income (Reported) $455.1M $482.8M $543.1M $568.4M $602M
Operating Income (Adjusted) $854.2M $482.8M $543.1M $568.4M $602M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $177.5M $221M $223.4M $233M $252.9M
Revenue Growth (YoY) 6.43% 24.52% 1.06% 4.3% 8.56%
 
Cost of Revenues $51M $73.8M $64.6M $65.7M $74.1M
Gross Profit $126.5M $147.2M $158.8M $167.2M $178.8M
Gross Profit Margin 71.27% 66.6% 71.1% 71.79% 70.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.6M $5.4M $7.2M $4.8M $4.3M
Operating Income $122.9M $141.8M $151.6M $162.4M $174.5M
 
Net Interest Expenses $25.6M $39.6M $45.9M $50.7M $56.5M
EBT. Incl. Unusual Items $233.7M $128.9M -$70.8M $41.5M $107.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $37.5M -$3.9M $8.7M $23.5M
Net Income to Company $122.6M $127.5M $151.2M $167.2M $183.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $175.1M -$26.5M -$135.1M $45.2M $90.2M
 
Basic EPS (Cont. Ops) $0.54 -$0.06 -$0.27 $0.09 $0.18
Diluted EPS (Cont. Ops) $0.54 -$0.06 -$0.27 $0.09 $0.18
Weighted Average Basic Share $323.9M $465.4M $492.6M $492.4M $492.1M
Weighted Average Diluted Share $323.9M $465.4M $492.6M $492.4M $492.1M
 
EBITDA $127.1M $142.9M $155.2M -- --
EBIT $122.9M $141.8M $151.6M $162.4M $174.5M
 
Revenue (Reported) $177.5M $221M $223.4M $233M $252.9M
Operating Income (Reported) $122.9M $141.8M $151.6M $162.4M $174.5M
Operating Income (Adjusted) $122.9M $141.8M $151.6M $162.4M $174.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $701M $896.7M $901.2M $937.2M $951.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $213.2M $303.7M $307.9M $296M $303.4M
Gross Profit $487.8M $593.1M $593.3M $641.3M $648.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.9M $28.9M $31.7M $28.6M $23.6M
Operating Income $469.9M $564.2M $561.7M $612.7M $624.9M
 
Net Interest Expenses $103.9M $143.1M $206.9M $206.4M $218.7M
EBT. Incl. Unusual Items $1.3B $1.3B -$1B -$576.4M $257.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66.4M $179.7M -$209.8M -$138M $34.7M
Net Income to Company $485.5M $572.7M $577.5M $641.3M $652.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.2B -$958.9M -$555.7M $294.4M
 
Basic EPS (Cont. Ops) $3.64 $3.22 -$2.04 -$1.13 $0.60
Diluted EPS (Cont. Ops) $3.64 $3.22 -$2.04 -$1.13 $0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $484.5M $576.6M $580.6M -- --
EBIT $469.9M $564.2M $561.7M $612.7M $624.9M
 
Revenue (Reported) $701M $896.7M $901.2M $937.2M $951.9M
Operating Income (Reported) $469.9M $564.2M $561.7M $612.7M $624.9M
Operating Income (Adjusted) $469.9M $564.2M $561.7M $612.7M $624.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $527.5M $679.9M $691.7M $705M $725.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $160.2M $228.8M $225.9M $216.3M $229.9M
Gross Profit $367.3M $451.1M $465.8M $488.7M $495.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.8M $21.4M $26.3M $17M $17.7M
Operating Income $354.5M $429.7M $439.4M $471.8M $477.5M
 
Net Interest Expenses $70.1M $110.4M $159.3M $153.3M $164.7M
EBT. Incl. Unusual Items $841.4M $871.1M -$477.4M $109.6M $83.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$23.3M $154.2M -$112M $34.9M $30.6M
Net Income to Company $364.6M $431.4M $456.8M $488.7M $515.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $837.1M $697.3M -$501.8M $35.1M $109.9M
 
Basic EPS (Cont. Ops) $2.94 $1.77 -$1.05 $0.07 $0.22
Diluted EPS (Cont. Ops) $2.94 $1.77 -$1.05 $0.07 $0.22
Weighted Average Basic Share $873.5M $1.3B $1.4B $1.5B $1.5B
Weighted Average Diluted Share $873.5M $1.3B $1.4B $1.5B $1.5B
 
EBITDA $787M $437.7M $450.6M -- --
EBIT $775.2M $429.7M $439.4M $471.8M $477.5M
 
Revenue (Reported) $527.5M $679.9M $691.7M $705M $725.2M
Operating Income (Reported) $354.5M $429.7M $439.4M $471.8M $477.5M
Operating Income (Adjusted) $775.2M $429.7M $439.4M $471.8M $477.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.7M $132.2M $82.3M $207.2M $217.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.6M $24.1M $22.3M -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $169M $349.4M $268.2M $364M $336.9M
 
Property Plant And Equipment $129.2M $214.8M $172.8M $153.7M $139M
Long-Term Investments -- $1.5B $1.6B $1.2B $1.1B
Goodwill $204.3M $612.8M $476.7M -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.7M $8.1M $9.8M -- --
Total Assets $13.4B $19.6B $17.2B $15.8B $14.3B
 
Accounts Payable $15.4M $44.8M $37.8M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $178.9M $206.7M $229.5M -- --
Total Current Liabilities $311.9M $383.6M $1.6B $808.9M $1.1B
 
Long-Term Debt $5.6B $9.1B $7.3B $6.8B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $7.5B $11.5B $10.6B $9.2B $8B
 
Common Stock $17M $19.1M $16.6M $24.4M $22.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.9B $8B $6.6B $6.6B $6.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $76.5M -- -- --
Total Equity $5.9B $8.1B $6.6B $6.6B $6.2B
 
Total Liabilities and Equity $13.4B $19.6B $17.2B $15.8B $14.3B
Cash and Short Terms $19.7M $132.2M $82.3M $207.2M $217.2M
Total Debt $5.6B $9.1B $7.3B $7.2B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $254.6M $189.3M $128.6M $180M $14.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $353.5M $184.2M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $609.8M $374.1M $322M $338.9M $176.4M
 
Property Plant And Equipment $131.9M $157.3M $131.1M $140.5M $149.6M
Long-Term Investments $1.6B $1.5B $1.4B $1.1B $1.3B
Goodwill $182M $471.1M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $14.5B $16.8B $15.6B $15.4B $16.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $852.2M $597.2M $38.7M $422.1M
 
Long-Term Debt $6.8B $8B $7.1B $6.9B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $8.5B $10.1B $8.9B $8.8B $9.4B
 
Common Stock $15.9M $15.6M $22.6M $24.3M $26.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6B $6.7B $6.7B $6.6B $7.3B
 
Total Liabilities and Equity $14.5B $16.8B $15.6B $15.4B $16.7B
Cash and Short Terms $254.6M $189.3M $128.6M $180M $14.6M
Total Debt $6.8B $8B $7.1B $7B $7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $473.5M $506.3M $576.9M $618.5M $641.8M
Depreciation & Amoritzation $10.4M $16.2M $15.8M $17.2M $12.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.5M -$57.4M $15.1M $30.7M $12.2M
Change in Inventories -- -- -- -- --
Cash From Operations $321.6M $303.2M $456.5M $467.1M $406.3M
 
Capital Expenditures -- -- $8.4M $8.8M $9.1M
Cash Acquisitions -- $755.3M $82M -- --
Cash From Investing -$710.9M -$1.6B -$352.7M $61.6M $4.4M
 
Dividends Paid (Ex Special Dividend) -$194M $219.9M $185M $58.8M $33.2M
Special Dividend Paid
Long-Term Debt Issued $583.8M $1.8B $2.9B -- --
Long-Term Debt Repaid -- -$1.6M -$2.5B -- --
Repurchase of Common Stock -$3.1M $120.9M $271.9M -- $1.9M
Other Financing Activities $1.2M -$22.7M -$156.3M -- --
Cash From Financing $388M $1.4B -$130.6M -$412.6M -$385M
 
Beginning Cash (CF) $18.9M $132.2M $82.3M $207.2M $217.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $120.7M -$33.5M $115.9M $29.5M
Ending Cash (CF) $17.6M $252.9M $42.1M $322.8M $250.6M
 
Levered Free Cash Flow $321.6M $303.2M $448.1M $458.4M $397.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $122.6M $127.5M $151.2M $167.2M $183.8M
Depreciation & Amoritzation $4.2M $698.3K $3.4M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$14.7M $7.6M -$17.1M $5.9M $24.5M
Change in Inventories -- -- -- -- --
Cash From Operations $127.4M $23.4M $4.3M $94.6M $129.3M
 
Capital Expenditures -- -- $789.6K $5.8M $7.8K
Cash Acquisitions -- -$5.6M -- -- --
Cash From Investing -$1.6B -$81.1M -$77.9M -$25.6M -$81.9M
 
Dividends Paid (Ex Special Dividend) $108.4M $38M -$2.3M -- $33.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $242.3M $362.4M -- -- --
Long-Term Debt Repaid $329.8M -$191.8M -- -- --
Repurchase of Common Stock -- -$18.6M -- -- $60.9K
Other Financing Activities $1.2B -$6.6M -- -- --
Cash From Financing $1.6B $126.6M $37.9M $35.1M -$54.6M
 
Beginning Cash (CF) $254.6M $189.3M $128.6M $180M $14.6M
Foreign Exchange Rate Adjustment -- -- $462.3K $95.9K -$145.6K
Additions / Reductions $142.2M $76.2M -$35.2M $104.2M -$7.4M
Ending Cash (CF) $396.8M $265.6M $93.8M $284.3M $7.1M
 
Levered Free Cash Flow $127.4M $23.4M $3.6M $88.8M $129.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $485.5M $572.7M $577.5M $641.3M $652.6M
Depreciation & Amoritzation $14.6M $11.9M $18.5M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$39.3M -$19.5M $3.8M $53.3M -$9.8M
Change in Inventories -- -- -- -- --
Cash From Operations $347.5M $291.1M $375.1M $507.9M $427M
 
Capital Expenditures -- -- $14.1M $1.7M $3.7M
Cash Acquisitions -- $810.3M -$1.3M -- --
Cash From Investing -$1.6B -$683.8M -$103.2M $40.6M -$467M
 
Dividends Paid (Ex Special Dividend) $221.2M $118.5M $146.3M $1M $99.6M
Special Dividend Paid
Long-Term Debt Issued -- $3.7B -- -- --
Long-Term Debt Repaid -- -$1.7B -- -- --
Repurchase of Common Stock $123.4M $276M -$4.2M $1.9M $4M
Other Financing Activities $1.2B -$1.2B -- -- --
Cash From Financing $1.5B $356.5M -$333.6M -$503.5M -$142.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $237.3M -$28.8M -$67.4M $39M -$183.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $347.5M $291.1M $361M $506.2M $423.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $364.6M $431.4M $456.8M $488.7M $515.7M
Depreciation & Amoritzation $11.8M $7.5M $10.9M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$48M -$9.8M -$18.5M $4M -$17M
Change in Inventories -- -- -- -- --
Cash From Operations $295.1M $280.8M $222.3M $268.4M $301.8M
 
Capital Expenditures -- -- $6.2M $7.9M $525.4K
Cash Acquisitions -- $78.7M -- -- --
Cash From Investing -$1.1B -$189.1M $34.7M $14.4M -$457.4M
 
Dividends Paid (Ex Special Dividend) -$4.5M $118.3M $90M $33.8M $100.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $242.3M $2.1B $503.9M -- --
Long-Term Debt Repaid -$810.5K -$1.7B -$440.4M -- --
Repurchase of Common Stock -$123.5M $276M -- $1.9M $4.1M
Other Financing Activities $1.2B -$51.4M $20.6M -- --
Cash From Financing $1B -$11.6M -$215M -$310.8M -$79.3M
 
Beginning Cash (CF) $417.5M $476.7M $460.5M $313M $53.4M
Foreign Exchange Rate Adjustment -- -- $7.9M $2.3M -$2.8M
Additions / Reductions $241.7M $87.4M $49.9M -$25.7M -$237.8M
Ending Cash (CF) $659.1M $564.1M $518.2M $289.5M -$187.2M
 
Levered Free Cash Flow $295.1M $280.8M $216.2M $260.5M $301.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
54
SMX alert for Dec 12

SMX (Security Matters) Plc [SMX] is down 14.67% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is down 0.54% over the past day.

Sell
28
OXM alert for Dec 12

Oxford Industries, Inc. [OXM] is up 9.32% over the past day.

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

Show me the best stock