Financhill
Buy
80

ZIJMF Quote, Financials, Valuation and Earnings

Last price:
$4.45
Seasonality move :
12.96%
Day range:
$4.20 - $4.52
52-week range:
$1.59 - $4.80
Dividend yield:
1.57%
P/E ratio:
19.10x
P/S ratio:
2.67x
P/B ratio:
5.02x
Volume:
9.7K
Avg. volume:
293.5K
1-year change:
128.21%
Market cap:
$118.3B
Revenue:
$42.1B
EPS (TTM):
$0.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.9B $34.4B $39.5B $40.7B $42.1B
Revenue Growth (YoY) 26.13% 40.36% 14.97% 3.08% 3.46%
 
Cost of Revenues $21.9B $29.6B $34B $35B $33.7B
Gross Profit $3B $4.7B $5.6B $5.7B $8.4B
Gross Profit Margin 11.91% 13.74% 14.07% 14.05% 19.9%
 
R&D Expenses $84.4M $109.3M $173.1M $209M $206.8M
Selling, General & Admin $217.9M $887M $1B $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $878.6M $1.1B $1.3B $2B
Operating Income $1.9B $3.8B $4.4B $4.5B $6.3B
 
Net Interest Expenses -- $347.4M $533.5M $717.3M $647.3M
EBT. Incl. Unusual Items $1.6B $3.6B $3.9B $3.9B $6.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $346M $805.4M $776M $670.1M $1.2B
Net Income to Company $1.2B $3B $3.7B $3.7B $5.5B
 
Minority Interest in Earnings -$282.5M $608.9M $701.7M $765M $1B
Net Income to Common Excl Extra Items $943.1M $3B $3.7B $3.7B $5.5B
 
Basic EPS (Cont. Ops) $0.04 $0.09 $0.11 $0.11 $0.17
Diluted EPS (Cont. Ops) $0.04 $0.09 $0.11 $0.11 $0.17
Weighted Average Basic Share $26B $25.8B $26.2B $26.3B $26.5B
Weighted Average Diluted Share $26B $25.8B $26.2B $26.3B $26.7B
 
EBITDA $2.5B $5.1B $6B $5.9B $7.8B
EBIT $1.5B $3.8B $4.4B $4.5B $6.3B
 
Revenue (Reported) $24.9B $34.4B $39.5B $40.7B $42.1B
Operating Income (Reported) $1.9B $3.8B $4.4B $4.5B $6.3B
Operating Income (Adjusted) $1.5B $3.8B $4.4B $4.5B $6.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9B $10.3B $10.1B $11B $12.1B
Revenue Growth (YoY) 33.48% 14.56% -1.82% 8.07% 10.34%
 
Cost of Revenues $7.8B $9.2B $8.7B $8.9B $8.8B
Gross Profit $1.2B $1.2B $1.5B $2.1B $3.3B
Gross Profit Margin 13.84% 11.28% 14.49% 18.74% 27.23%
 
R&D Expenses $25.3M $48.7M $51.2M $62M $57.4M
Selling, General & Admin $216.1M $248.9M $284.9M $265.1M $398.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $214.7M $264.1M $313.4M $345M $808.7M
Operating Income $1B $900.1M $1.2B $1.7B $2.5B
 
Net Interest Expenses $87.2M $142.8M $167.7M $156M $135.2M
EBT. Incl. Unusual Items $990.7M $826.6M $1B $1.7B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $208.5M $153.1M $159.5M $353.7M $571.8M
Net Income to Company -$1.4B -$2.3B -$1.8B -$2.6B --
 
Minority Interest in Earnings $149.8M $178.1M $189.9M $269.2M $347.1M
Net Income to Common Excl Extra Items $869.1M $767.1M $998.9M $1.6B $2.4B
 
Basic EPS (Cont. Ops) $0.03 $0.02 $0.03 $0.05 $0.08
Diluted EPS (Cont. Ops) -- $0.02 $0.03 $0.05 $0.08
Weighted Average Basic Share $26.2B $26.2B $26.3B $26.5B $26.5B
Weighted Average Diluted Share $26.2B $26.2B $26.3B $27B $27.1B
 
EBITDA $1.4B $1.3B $1.5B $2.1B --
EBIT $1B $900.1M $1.2B $1.7B $2.5B
 
Revenue (Reported) $9B $10.3B $10.1B $11B $12.1B
Operating Income (Reported) $1B $900.1M $1.2B $1.7B $2.5B
Operating Income (Adjusted) $1B $900.1M $1.2B $1.7B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.8B $39.1B $40.6B $40.7B $45.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.7B $33.4B $35.1B $33.6B $34.3B
Gross Profit $4.1B $5.6B $5.6B $7.1B $10.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $100.2M $152.9M $209.5M $211.3M $213.7M
Selling, General & Admin $798.1M $995M $1.1B $1.1B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $702.7M $1.1B $1.3B $1.3B $2.5B
Operating Income $3.4B $4.5B $4.3B $5.7B $8.3B
 
Net Interest Expenses $315.4M $428M $674.8M $683.8M $536.9M
EBT. Incl. Unusual Items $3.2B $4.3B $3.6B $5.4B $8.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $723.3M $838.5M $696.1M $906.3M $1.8B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $608.9M $718.6M $654.7M $948.2M $1.4B
Net Income to Common Excl Extra Items $2.6B $3.9B $3.4B $5B $7.7B
 
Basic EPS (Cont. Ops) $0.08 $0.12 $0.11 $0.15 $0.24
Diluted EPS (Cont. Ops) -- $0.12 $0.11 $0.15 $0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.6B $5.9B $5.8B $7.2B --
EBIT $3.4B $4.5B $4.3B $5.7B $8.3B
 
Revenue (Reported) $31.8B $39.1B $40.6B $40.7B $45.1B
Operating Income (Reported) $3.4B $4.5B $4.3B $5.7B $8.3B
Operating Income (Adjusted) $3.4B $4.5B $4.3B $5.7B $8.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26B $30.4B $31.5B $31.4B $35B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.3B $26.2B $27.2B $25.8B $26.5B
Gross Profit $3.7B $4.3B $4.3B $5.6B $8.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $74.3M $113.6M $151.9M $154.4M $157.6M
Selling, General & Admin $347.6M $742M $845.5M $787.5M $1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $903M $783.4M $902.9M $902.7M $1.8B
Operating Income $2.8B $3.5B $3.4B $4.7B $6.7B
 
Net Interest Expenses $153.9M $344M $512.2M $501.2M $406.2M
EBT. Incl. Unusual Items $2.8B $3.4B $3B $4.5B $7.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $603.9M $637.3M $550.4M $784.6M $1.4B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$199.6M $609.7M $555.8M $738.9M $1.1B
Net Income to Common Excl Extra Items $1.9B $3.1B $2.9B $4.1B $6.3B
 
Basic EPS (Cont. Ops) $0.07 $0.10 $0.09 $0.13 $0.20
Diluted EPS (Cont. Ops) $0.04 $0.10 $0.09 $0.13 $0.19
Weighted Average Basic Share $77B $78.7B $78.8B $79.4B $79.6B
Weighted Average Diluted Share $78.1B $78.7B $78.8B $79.8B $81.3B
 
EBITDA $3.1B $4.6B $4.5B $5.8B $5B
EBIT $2.8B $3.5B $3.4B $4.7B $6.7B
 
Revenue (Reported) $26B $30.4B $31.5B $31.4B $35B
Operating Income (Reported) $2.8B $3.5B $3.4B $4.7B $6.7B
Operating Income (Adjusted) $2.8B $3.5B $3.4B $4.7B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $2.7B $3.6B $3.4B $5.3B
Short Term Investments $295.4M $460.5M $738.3M $698.8M $821.7M
Accounts Receivable, Net $174.7M $690.9M $1.9B $1.7B $1.3B
Inventory $2.8B $3B $4B $4.1B $4.6B
Prepaid Expenses $215.8M $279.7M $545.9M $377.5M $575.6M
Other Current Assets $303.4M $474.9M $853.2M $955.3M $1.3B
Total Current Assets $6B $7.4B $11.5B $10.9B $13.6B
 
Property Plant And Equipment $16.4B $11.9B $13.9B $17B $18.6B
Long-Term Investments -- $4.8B $7.4B $9.4B $10.7B
Goodwill $48.1M $49.3M $104M $97.6M $94.1M
Other Intangibles $523.1M $788.2M $1.4B $1.3B $1.4B
Other Long-Term Assets $2.4B $2.6B $3.2B $4B $4.1B
Total Assets $27.9B $32.7B $44B $48.4B $54.3B
 
Accounts Payable $994.7M $1.2B $1.7B $2B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $26.5M $106.4M $459.3M $116.2M $120.9M
Total Current Liabilities $7.2B $7.9B $10.2B $11.9B $13.7B
 
Long-Term Debt $6.8B $7.9B $13.4B $14.5B $14B
Capital Leases -- -- -- -- --
Total Liabilities $16.5B $18.1B $26B $28.8B $30.1B
 
Common Stock $388.4M $413.1M $378.7M $371.2M $364.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $8.7B $11.1B $12.8B $15.2B $18.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $3.4B $5.1B $4.4B $5.2B
Total Equity $11.4B $14.6B $17.9B $19.5B $24.1B
 
Total Liabilities and Equity $27.9B $32.7B $43.9B $48.3B $54.2B
Cash and Short Terms $2.1B $2.7B $3.6B $3.4B $5.3B
Total Debt $11.2B $9.3B $14.4B $17B $16.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.6B $3.6B $3.1B $4.8B $10.9B
Short Term Investments $456.6M $614.1M $751.3M $1.1B --
Accounts Receivable, Net $604.8M $1.7B $1.7B $1.4B $1.5B
Inventory $3B $4.3B $4.4B $4.7B $4.7B
Prepaid Expenses $361.5M $515.4M $442M $509.2M $517.9M
Other Current Assets $671M $933.4M $828.9M $1.2B --
Total Current Assets $7.4B $11.7B $10.8B $13.1B $19.9B
 
Property Plant And Equipment $11B $12.4B $14.9B $18B $21.3B
Long-Term Investments $2.6B $3.5B $5.9B $7.9B $9.4B
Goodwill $48.5M $113.4M $102.8M $98.7M --
Other Intangibles $7.4B $9.5B $9.5B $9.5B --
Other Long-Term Assets $2.6B $2.7B $3.5B $4.5B --
Total Assets $31.6B $40.4B $45.3B $53.9B $67.9B
 
Accounts Payable $794.1M $1.7B $2B $2B $2.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $129.5M $159.1M $118.1M $127.2M --
Total Current Liabilities $7.7B $9.1B $11.1B $12.1B $16.6B
 
Long-Term Debt $8B $12.1B $13.1B $15.3B $16B
Capital Leases -- -- -- -- --
Total Liabilities $18B $23.6B $26.7B $29.8B $36.2B
 
Common Stock $407.4M $371.3M $360.4M $378.8M $373.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.4B $5B $4.4B $4.9B $8.1B
Total Equity $13.6B $16.9B $18.6B $24B $31.7B
 
Total Liabilities and Equity $31.6B $40.4B $45.3B $53.9B $67.9B
Cash and Short Terms $2.6B $3.6B $3.1B $4.8B $10.9B
Total Debt $12.7B $12.6B $15.1B $17.1B $18.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $3B $3.7B $3.7B $5.5B
Depreciation & Amoritzation $1B $1.3B $1.5B $1.4B $1.5B
Stock-Based Compensation -- -- $29.3M $14.7M $33.3M
Change in Accounts Receivable -$210.1M -$464M -$845.6M -$70.7M -$156.3M
Change in Inventories -$391.9M -$349.1M $120.2M -$184M -$736M
Cash From Operations $2.1B $4.1B $4.5B $5.4B $7B
 
Capital Expenditures $2B $3.1B $3.7B $4.3B $3.4B
Cash Acquisitions -$1.8B $19.1M $1.9B $391M $547.4M
Cash From Investing -$4.2B -$3.4B -$7.7B -$4.9B -$4.8B
 
Dividends Paid (Ex Special Dividend) -$681.3M $489.9M $782M $743.1M $1.1B
Special Dividend Paid
Long-Term Debt Issued $7.1B $5.8B $11.1B $9.2B $8.5B
Long-Term Debt Repaid -$4.4B -$4.8B -$4.8B -$7.2B -$7.6B
Repurchase of Common Stock -- -- -- -- $487.1K
Other Financing Activities $1.2B $97.2M -$552.8M -$652.5M $768.1M
Cash From Financing $3B -$336.6M $4B -$854.2M -$467.4M
 
Beginning Cash (CF) $881.8M $2.2B $2.9B $2.6B $4.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $872.6M $286M $896.3M -$278.6M $1.7B
Ending Cash (CF) $1.7B $2.4B $4B $2.5B $6B
 
Levered Free Cash Flow $55.4M $1B $786M $1.1B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.4B -$2.3B -$1.8B -$2.6B --
Depreciation & Amoritzation -$564M -$656.5M -$718.9M -$736.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $226.1M $448M -$253.4M -$221.8M --
Change in Inventories -$216.4M $324.1M $344.8M $612.7M --
Cash From Operations $962.9M $879.8M $1.3B $2.3B $3.4B
 
Capital Expenditures $635.2M $718.7M $856.4M $807.4M $717.1M
Cash Acquisitions -$11.9M $287M -$296M -$49.7K $528.7M
Cash From Investing -$1.4B -$1.1B -$917.9M -$1.1B $1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2B $3.5B $2.8B $3.2B --
Long-Term Debt Repaid -$2.6B -$2.9B -$2.5B -$3.6B --
Repurchase of Common Stock -- -- -- -- -$138.3M
Other Financing Activities -$82.4M $137.5M -$649M -$52.4M --
Cash From Financing -$123.6M $347.2M -$864.6M -$1B -$606.5M
 
Beginning Cash (CF) $2.1B $3B $2.4B $3.7B $9.6B
Foreign Exchange Rate Adjustment -$12.9M $69.7M $68.9M -$32.5M -$42.1M
Additions / Reductions -$611.1M $241.4M -$459.6M $155.6M $4B
Ending Cash (CF) $1.5B $3.3B $2B $3.9B $13.5B
 
Levered Free Cash Flow $327.6M $161.1M $397.7M $1.5B $2.7B
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 $3.6B $4.6B $4.6B $6.8B $9.3B
 
Capital Expenditures $3.2B $3B $4B $4B $3.1B
Cash Acquisitions $1.9B $1.8B $254.6M $113.7M $3.7B
Cash From Investing -$4B -$4.8B -$6.3B -$4.5B -$4.7B
 
Dividends Paid (Ex Special Dividend) $382.9M $494.2M $740M $728.4M $1.1B
Special Dividend Paid
Long-Term Debt Issued $6.2B $7B $9.5B $10.9B --
Long-Term Debt Repaid -$4.7B -$3.9B -$5.2B -$9.9B --
Repurchase of Common Stock -- -- -- -- $487.6K
Other Financing Activities $1.1B -$226.2M -$1.3B $574.8M --
Cash From Financing $1.3B $1.2B $1B -$997.3M $493.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $890.1M $1.1B -$533.8M $1.3B $5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $395.5M $1.7B $508.5M $2.8B $6.2B
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 $2.8B $3.3B $3.7B $5.2B $7.5B
 
Capital Expenditures $2.3B $2.1B $2.7B $2.5B $2.1B
Cash Acquisitions -$11.9M $1.8B $268.2M -$100 $3.2B
Cash From Investing -$3.3B -$4.4B -$3.4B -$3.1B -$2.9B
 
Dividends Paid (Ex Special Dividend) -$146.7M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8B $9.2B $7.5B $9.2B $3.3B
Long-Term Debt Repaid -$6.7B -$5.8B -$6.2B -$8.8B -$2.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $367.7M $44.2M -$751.1M $476.2M -$38.1M
Cash From Financing $676.9M $1.9B -$862.8M -$1B -$62.6M
 
Beginning Cash (CF) $6.3B $9.6B $8B $10.1B $20.1B
Foreign Exchange Rate Adjustment -$7.6M $152.4M $186.1M -$41.4M -$67.4M
Additions / Reductions $163.6M $938.6M -$447.7M $1.1B $4.4B
Ending Cash (CF) $6.4B $10.7B $7.7B $11.2B $24.5B
 
Levered Free Cash Flow $1.2B $1.2B $998.2M $2.7B $5.4B

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock