Financhill
Buy
53

CXMSF Quote, Financials, Valuation and Earnings

Last price:
$1.20
Seasonality move :
7.59%
Day range:
$1.20 - $1.20
52-week range:
$0.46 - $1.20
Dividend yield:
0%
P/E ratio:
24.05x
P/S ratio:
0.67x
P/B ratio:
1.35x
Volume:
263K
Avg. volume:
350.5K
1-year change:
--
Market cap:
$17.4B
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 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.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% 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