Financhill
Buy
51

CXMSF Quote, Financials, Valuation and Earnings

Last price:
$1.15
Seasonality move :
7.59%
Day range:
$1.15 - $1.15
52-week range:
$0.46 - $1.15
Dividend yield:
0%
P/E ratio:
23.05x
P/S ratio:
0.67x
P/B ratio:
1.29x
Volume:
--
Avg. volume:
291K
1-year change:
--
Market cap:
$16.7B
Revenue:
$16.2B
EPS (TTM):
$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.8B $14.4B $15.6B $17.4B $16.2B
Revenue Growth (YoY) -2.41% 12.21% 8.33% 11.63% -2.14%
 
Cost of Revenues $8.9B $9.9B $10.9B $11.7B $10.8B
Gross Profit $3.9B $4.4B $4.6B $5.6B --
Gross Profit Margin 30.65% 30.95% 29.73% 32.47% 33.57%
 
R&D Expenses $31M $44M $42M $55M --
Selling, General & Admin $1.4B $1.3B $1.4B $1.8B $1.8B
Other Inc / (Exp) -$1.7B -$751M -$263M -$48M -$271M
Operating Expenses $2.6B $2.7B $3.1B $3.5B $3.6B
Operating Income $1.3B $1.7B $1.6B $2.1B $1.8B
 
Net Interest Expenses $777M $658M $401M $531M $577M
EBT. Incl. Unusual Items -$1.4B $900M $740M $1.2B $887M
Earnings of Discontinued Ops. -$99M -$39M $324M -- --
Income Tax Expense $45M $137M $209M $1.3B $67M
Net Income to Company -$1.4B $817M $561M $199M $913M
 
Minority Interest in Earnings $21M $25M $27M $17M --
Net Income to Common Excl Extra Items -$1.3B $817M $561M $199M $939M
 
Basic EPS (Cont. Ops) -$0.10 $0.05 $0.04 $0.01 $0.07
Diluted EPS (Cont. Ops) -$0.10 $0.05 $0.04 $0.01 --
Weighted Average Basic Share $14.7B $14.7B $14.5B $14.5B $14.5B
Weighted Average Diluted Share $14.7B $14.7B $14.8B $14.7B $14.7B
 
EBITDA $2.4B $2.8B $2.7B $3.3B $2.8B
EBIT $1.3B $1.7B $1.6B $2.1B $887M
 
Revenue (Reported) $12.8B $14.4B $15.6B $17.4B $16.2B
Operating Income (Reported) $1.3B $1.7B $1.6B $2.1B $1.8B
Operating Income (Adjusted) $1.3B $1.7B $1.6B $2.1B $887M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $4B $4.4B $4.1B --
Revenue Growth (YoY) 10.05% 4.96% 10.32% -6.28% --
 
Cost of Revenues $2.6B $2.8B $2.9B $2.8B --
Gross Profit $1.2B $1.2B $1.4B $1.3B --
Gross Profit Margin 32.33% 30.47% 32.95% 31.39% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $755.6M $841.9M $932.9M $912.2M $878.3M
Other Inc / (Exp) -$550.9M $105.3M -$73.7M -$75.9M --
Operating Expenses $755.6M $841.9M $880.9M $855.8M --
Operating Income $463M $363.4M $557M $427.7M --
 
Net Interest Expenses $144M $96.1M $154.2M $165.1M --
EBT. Incl. Unusual Items -$272.3M $301.7M $303.3M $159.5M --
Earnings of Discontinued Ops. -$24.1M $233.6M $11.7M $195.1M --
Income Tax Expense $100.5M $50.5M $214.9M -$18.7M --
Net Income to Company -$382.6M $511.8M $136.7M $396.5M --
 
Minority Interest in Earnings -$1.8M $14.2M $9.4M $2.8M --
Net Income to Common Excl Extra Items -$353.9M $274.7M $123.6M $213.4M --
 
Basic EPS (Cont. Ops) -$0.02 $0.02 $0.01 $0.03 --
Diluted EPS (Cont. Ops) -$0.02 $0.02 $0.01 $0.03 --
Weighted Average Basic Share $14.9B $14.8B $14.7B $14.7B --
Weighted Average Diluted Share $14.9B $14.8B $14.7B $14.7B --
 
EBITDA $739.7M $649.1M $861.1M $746.9M --
EBIT $463M $363.4M $557M $427.7M --
 
Revenue (Reported) $3.8B $4B $4.4B $4.1B --
Operating Income (Reported) $463M $363.4M $557M $427.7M --
Operating Income (Adjusted) $463M $363.4M $557M $427.7M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.5B $15.3B $16.8B $17B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8B $10.7B $11.4B $11.4B --
Gross Profit $4.7B $4.6B $5.3B $5.5B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.1B $3B $3.8B $3.5B
Other Inc / (Exp) -$39.7M -$629.2M -$389.9M -$229M --
Operating Expenses $3B $3B $3.3B $3.6B --
Operating Income $1.7B $1.6B $2B $2B --
 
Net Interest Expenses $763.8M $496.1M $634.1M $652.2M --
EBT. Incl. Unusual Items $791.3M $1B $1B $984.8M $330.9M
Earnings of Discontinued Ops. $9.2M $215.4M $70.8M $175.2M $618.5M
Income Tax Expense $208.9M $88.1M $590.2M $825.4M --
Net Income to Company $646.9M $1.2B $198.5M $439.5M --
 
Minority Interest in Earnings $19.4M $39M $9.8M $13.8M $7.7M
Net Income to Common Excl Extra Items $638.2M $975.9M $463M $288.1M --
 
Basic EPS (Cont. Ops) $0.04 $0.06 $0.03 $0.03 --
Diluted EPS (Cont. Ops) $0.04 $0.06 $0.03 $0.03 $0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9B $2.7B $3.2B $3.2B --
EBIT $1.7B $1.6B $2B $2B $453.9M
 
Revenue (Reported) $14.5B $15.3B $16.8B $17B --
Operating Income (Reported) $1.7B $1.6B $2B $2B --
Operating Income (Adjusted) $1.7B $1.6B $2B $2B $453.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11B $11.7B $12.9B $12.7B $7.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4B $8.2B $8.7B $8.6B $5.3B
Gross Profit $3.6B $3.5B $4.2B $4.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.4B $2.7B $2.8B $2.6B
Other Inc / (Exp) -$9.6M $116M -$10.9M -$186.9M $84.4M
Operating Expenses $2.2B $2.3B $2.5B $2.6B $1.7B
Operating Income $1.4B $1.2B $1.6B $1.5B $783.5M
 
Net Interest Expenses $571.7M $347.2M $497.7M $487.4M $273M
EBT. Incl. Unusual Items $746.2M $859.7M $1.1B $794.2M $169.1M
Earnings of Discontinued Ops. $19.6M $252.1M -$718K $175.2M $618.5M
Income Tax Expense $229.3M $171.1M $552.2M $132.1M $151.4M
Net Income to Company $566.2M $991.3M $644.7M $894.9M $741.7M
 
Minority Interest in Earnings $16M $29.5M $13.2M $15M $7.7M
Net Income to Common Excl Extra Items $554.7M $734.9M $637M $730.3M $441.2M
 
Basic EPS (Cont. Ops) $0.04 $0.05 $0.04 $0.06 $0.12
Diluted EPS (Cont. Ops) $0.04 $0.05 $0.04 $0.06 $0.05
Weighted Average Basic Share $44.6B $44.4B $44.1B $44.1B $19.6B
Weighted Average Diluted Share $44.6B $44.4B $44.1B $44.1B $19.6B
 
EBITDA $2.2B $2.1B $2.5B $2.5B $1.2B
EBIT $1.4B $1.2B $1.6B $1.5B $292.2M
 
Revenue (Reported) $11B $11.7B $12.9B $12.7B $7.8B
Operating Income (Reported) $1.4B $1.2B $1.6B $1.5B $783.5M
Operating Income (Adjusted) $1.4B $1.2B $1.6B $1.5B $292.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $950M $613M $495M $624M $864M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.5B $1.6B $1.8B $1.6B
Inventory $1.1B $1.4B $1.8B $1.8B $1.5B
Prepaid Expenses -- -- -- -- $494M
Other Current Assets $117M -- $115M $142M $105M
Total Current Assets $4.2B $4.2B $4.5B $5B $5B
 
Property Plant And Equipment $11.4B $11.3B $11.3B $12.5B $11.3B
Long-Term Investments $785M $743M $875M $1B $981M
Goodwill $8.5B $8B $7.5B $7.7B $7.4B
Other Intangibles $1.7B $1.7B $1.7B $1.8B $1.9B
Other Long-Term Assets -- -- -- -- $11B
Total Assets $28.1B $27.7B $27.5B $29.6B $27.3B
 
Accounts Payable $2.6B $2.8B $3B $3.1B $3.1B
Accrued Expenses $86M $92M $96M $88M $89M
Current Portion Of Long-Term Debt $691M $675M $729M $703M $847M
Current Portion Of Capital Lease Obligations $293M $265M $258M $272M $269M
Other Current Liabilities $6M $39M -- -- $91M
Total Current Liabilities $5.4B $5.4B $5.5B $6.8B $6.1B
 
Long-Term Debt $10.1B $8.2B $7.8B $7.9B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $19.1B $17.4B $16.6B $18.2B $16.4B
 
Common Stock $318M $318M $318M $318M $318M
Other Common Equity Adj -$2.5B -$1.4B -$1.6B -$363M -$770M
Common Equity $8.1B $9.8B $10.5B $11.1B $12.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $877M $444M $408M $352M $301M
Total Equity $9B $10.3B $10.9B $11.4B $12.5B
 
Total Liabilities and Equity $28.1B $27.7B $27.5B $29.6B $28.9B
Cash and Short Terms $950M $613M $495M $624M $864M
Total Debt $10.6B $8.6B $8.1B $8.2B $6.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.3B $489.7M $470.8M $425.4M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.9B $2.1B $2B $1.9B
Inventory $1.1B $1.5B $1.8B $1.6B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $169M $214.1M $187.5M $178.7M $186.7M
Total Current Assets $5B $4.8B $5.3B $5.8B $5.7B
 
Property Plant And Equipment $11.2B $11.1B $12B $11.5B $11.9B
Long-Term Investments $792.2M $830.5M $975.9M $1B --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.7B $11B $10.7B $10.8B $11.2B
Total Assets $27.9B $27B $28B $28B $28.8B
 
Accounts Payable $2.7B $2.9B $3B $2.9B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $6.4B --
Total Current Liabilities $5.8B $5.5B $5.9B $6.4B $6.6B
 
Long-Term Debt $8.7B $8.3B $7.3B $7.3B --
Capital Leases -- -- -- -- --
Total Liabilities $17.5B $16.4B $15.5B $15.9B $15.1B
 
Common Stock $6.3M $6.2M $6.2M $5.8M $7.7B
Other Common Equity Adj -$1.5B -$1.5B -$2.1B -$2.7B -$2.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $451.6M $455.7M $320.2M $316.7M $296.8M
Total Equity $10.4B $10.6B $12.5B $12.1B $13.7B
 
Total Liabilities and Equity $27.9B $27B $28B $28B $28.8B
Cash and Short Terms $1.3B $489.7M $470.8M $425.4M $1.2B
Total Debt $9.6B $8.7B $7.7B $7.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.4B $817M $561M $199M $913M
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3M $74M -$231M -$6M $11M
Change in Inventories $24M -$341M -$464M $68M $196M
Cash From Operations $1.6B $1.8B $1.5B $2.2B $1.9B
 
Capital Expenditures $589M $978M $1.1B $1.3B $1.3B
Cash Acquisitions $105M $447M $14M $251M $1B
Cash From Investing -$16M -$720M -$746M -$1.4B -$328M
 
Dividends Paid (Ex Special Dividend) $24M $24M $51M -- -$90M
Special Dividend Paid
Long-Term Debt Issued $4.2B $5B $2B $3.9B $5B
Long-Term Debt Repaid -$5.4B -$6.2B -$2.6B -$4.1B -$5.8B
Repurchase of Common Stock $83M -- $111M -- --
Other Financing Activities -$231M -$597M -$152M -$352M -$227M
Cash From Financing -$1.4B -$1.4B -$947M -$639M -$1.3B
 
Beginning Cash (CF) $950M $613M $495M $624M $864M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $162M -$337M -$118M $129M $313M
Ending Cash (CF) $1.1B $221M $477M $764M $864M
 
Levered Free Cash Flow $1B $865M $403M $876M $598M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$382.6M $511.8M $136.7M $396.5M --
Depreciation & Amoritzation $278.3M $288.5M $307.9M $306.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $126.6M $9.1M $162.6M $133M --
Change in Inventories -$96.1M -$110.2M $128.9M $68.3M --
Cash From Operations $410M $373.1M $736.3M $317.1M --
 
Capital Expenditures $340.4M $206.7M $293.9M $310.1M --
Cash Acquisitions -- -$15.1M -$718K -$2.8M --
Cash From Investing -$192.5M $54.1M -$325.7M -$211M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $28.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $297.2K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$655.8M -$520.8M -$283M -$151.8M --
 
Beginning Cash (CF) $869.2M $396.8M $532.5M $422.3M --
Foreign Exchange Rate Adjustment -- -- -$62.3M $36.8M --
Additions / Reductions -$438.4M -$93.6M $65.3M -$8.9M --
Ending Cash (CF) $430.9M $303.2M $535.5M $450.2M --
 
Levered Free Cash Flow $69.5M $166.4M $442.4M $6.9M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$770.5M $305.5M $557.1M $227.9M --
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $34.7M -$124.1M -$120.1M $30.7M --
Change in Inventories -$64.9M -$349M -$367.1M $102.2M --
Cash From Operations $1.8B $1.8B $1.4B $2.2B --
 
Capital Expenditures $572.6M $1.1B $1.1B $1.3B $904.2M
Cash Acquisitions $108.7M $448.2M $148.9M $98.8M --
Cash From Investing $189.3M -$1.4B -$792.6M -$1.3B --
 
Dividends Paid (Ex Special Dividend) $25.1M $23.5M $52.1M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $4.9M $110.9M -$2.1M -- --
Other Financing Activities -$190M -- -- -- --
Cash From Financing -$2.2B -$984.5M -$568.4M -$1.2B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$286.2M -$716.4M $167.7M -$293.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $691.2M $318.2M $929.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $566.2M $991.3M $644.7M $894.9M $741.7M
Depreciation & Amoritzation $845.3M $853.4M $898.7M $937.7M $309.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$91.5M -$486.8M -$207.4M -$164.3M -$237.8M
Change in Inventories -$267.8M -$384.8M $93.6M $172.9M -$33.8M
Cash From Operations $1.1B $725.2M $1.2B $827.3M -$130.4M
 
Capital Expenditures $659.3M $692.5M $754.9M $810.4M $300.6M
Cash Acquisitions -- $17.5M $58.3M $2.3M $50K
Cash From Investing $32.3M -$497.4M -$936.2M -$729.5M $595.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- $58.7M $29.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B -- -- -- --
Long-Term Debt Repaid -$2B -- -- -- --
Repurchase of Common Stock -- $110M -- -- --
Other Financing Activities -$31M -- -- -- --
Cash From Financing -$1.2B -$445.4M -$262.3M -$249.1M -$179.2M
 
Beginning Cash (CF) $3.5B $1.5B $1.8B $1.3B $1.2B
Foreign Exchange Rate Adjustment -- -- -$62.3M -$56.8M $28.9M
Additions / Reductions -$87.3M -$217.7M $26.1M -$208.1M $315.2M
Ending Cash (CF) $3.4B $1.3B $1.7B $1.1B $1.5B
 
Levered Free Cash Flow $456.2M $32.7M $486.2M $16.9M -$431M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
55
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
35
SMX alert for Dec 19

SMX (Security Matters) Plc [SMX] is up 11.91% over the past day.

Sell
36
INSP alert for Dec 19

Inspire Medical Systems, Inc. [INSP] is up 1.39% over the past day.

Sell
40
INSM alert for Dec 19

Insmed, Inc. [INSM] is up 4.79% over the past day.

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

Show me the best stock