Financhill
Sell
47

CS.TO Quote, Financials, Valuation and Earnings

Last price:
$9.00
Seasonality move :
13.22%
Day range:
$8.91 - $9.32
52-week range:
$5.97 - $11.51
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.44x
P/B ratio:
1.92x
Volume:
1.7M
Avg. volume:
2.1M
1-year change:
40.03%
Market cap:
$6.8B
Revenue:
$1.8B
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $555.5M $608.1M $995.9M $1.7B $1.8B
Revenue Growth (YoY) 3.06% 9.46% 63.78% 69.05% 7.88%
 
Cost of Revenues $499.2M $498M $544.2M $1.4B $1.7B
Gross Profit $56.3M $110.1M $451.7M $269.9M $112.1M
Gross Profit Margin 10.14% 18.11% 45.35% 16.03% 6.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.7M $53.3M $117.2M $75.3M $60.9M
Other Inc / (Exp) -$2.3M $4.3M $111.1M $106.8M -$117.3M
Operating Expenses $37.5M $63M $123.7M $96.2M $80.9M
Operating Income $18.8M $47.1M $328M $173.7M $31.1M
 
Net Interest Expenses $22.2M $16.9M $20.8M $28.9M $36.6M
EBT. Incl. Unusual Items -$5.7M $34.5M $418.3M $251.6M -$122.8M
Earnings of Discontinued Ops. -$35.9M -- -- -- --
Income Tax Expense -$20.1M $17.9M $101.4M $74.8M $45.5M
Net Income to Company -$21.5M $16.6M $316.9M $176.8M -$168.4M
 
Minority Interest in Earnings $208.3K $235.9K -$32.6M -$18.1M $31.1M
Net Income to Common Excl Extra Items -$21.3M $16.8M $284.2M $158.7M -$137.2M
 
Basic EPS (Cont. Ops) -$0.05 $0.04 $0.70 $0.26 -$0.20
Diluted EPS (Cont. Ops) -$0.05 $0.04 $0.69 $0.25 -$0.20
Weighted Average Basic Share $391.3M $393.9M $405.8M $625.4M $693.5M
Weighted Average Diluted Share $395.2M $398.7M $414.1M $630.2M $693.5M
 
EBITDA $126M $160.6M $554.8M $508M $236.9M
EBIT $16.5M $49.3M $438M $279.2M -$82.9M
 
Revenue (Reported) $555.5M $608.1M $995.9M $1.7B $1.8B
Operating Income (Reported) $18.8M $47.1M $328M $173.7M $31.1M
Operating Income (Adjusted) $16.5M $49.3M $438M $279.2M -$82.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $149.9M $193M $272M $489.7M $481.5M
Revenue Growth (YoY) 15.72% 28.69% 40.96% 80.03% -1.66%
 
Cost of Revenues $142.1M $118.5M $142.9M $388M $452.1M
Gross Profit $7.9M $74.4M $129.1M $101.7M $29.4M
Gross Profit Margin 5.25% 38.58% 47.46% 20.76% 6.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7M $25.6M $42.9M $42.1M $14.9M
Other Inc / (Exp) -$848.8K $86K -$5.4M -$122.4M -$29.3M
Operating Expenses $11.2M $29.4M $45.8M $52.6M $20.2M
Operating Income -$3.4M $45M $83.3M $49M $9.2M
 
Net Interest Expenses $5.9M $3.4M $5.9M $6.6M $10.3M
EBT. Incl. Unusual Items -$10.1M $41.7M $71.9M -$80M -$30.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$27.8M $5.7M $19.8M -$41.6M -$3.8M
Net Income to Company $17.6M $36.9M $50.6M -$37.7M -$27.2M
 
Minority Interest in Earnings $22.4K -$28.7K -- $10.1M $9.9M
Net Income to Common Excl Extra Items $17.7M $36M $52.2M -$28.3M -$16.7M
 
Basic EPS (Cont. Ops) $0.05 $0.09 $0.13 -$0.05 -$0.03
Diluted EPS (Cont. Ops) $0.05 $0.09 $0.13 -$0.05 -$0.03
Weighted Average Basic Share $391.5M $396.7M $407.9M $688.1M $694.2M
Weighted Average Diluted Share $407M $415.9M $416.2M $689.2M $694.2M
 
EBITDA $26.6M $71M $108.9M -$14.9M $84.6M
EBIT -$4.2M $44.5M $77.7M -$73.7M -$17.4M
 
Revenue (Reported) $149.9M $193M $272M $489.7M $481.5M
Operating Income (Reported) -$3.4M $45M $83.3M $49M $9.2M
Operating Income (Adjusted) -$4.2M $44.5M $77.7M -$73.7M -$17.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $555.8M $606.3M $995.6M $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $499.3M $497.9M $544.3M $1.4B $1.7B
Gross Profit $56.4M $108.5M $451.3M $269.5M $112.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.7M $52.8M $117.3M $76.4M $61M
Other Inc / (Exp) -$2.3M $4.4M $112.3M $100.8M -$117.7M
Operating Expenses $37.5M $61M $123.8M $97.9M $78.6M
Operating Income $19M $47.5M $327.5M $171.6M $33.8M
 
Net Interest Expenses $22.2M $18.3M $20.8M $28.5M $39.1M
EBT. Incl. Unusual Items -$5.6M $33.6M $419M $243.9M -$123.1M
Earnings of Discontinued Ops. -$36.2M -- -- -- --
Income Tax Expense -$19.9M $17.8M $101.3M $71.6M $45.1M
Net Income to Company -$21.5M $16.6M $316.9M $176.8M -$168.4M
 
Minority Interest in Earnings $207.8K $235.5K -$33M -$17.3M $31.2M
Net Income to Common Excl Extra Items -$21.6M $15.9M $284.7M $154.9M -$137M
 
Basic EPS (Cont. Ops) -$0.05 $0.04 $0.70 $0.25 -$0.20
Diluted EPS (Cont. Ops) -$0.05 $0.04 $0.68 $0.25 -$0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $126.2M $162.2M $555.6M $500.4M $239.7M
EBIT $16.7M $50.8M $438.7M $271.3M -$80.2M
 
Revenue (Reported) $555.8M $606.3M $995.6M $1.7B $1.8B
Operating Income (Reported) $19M $47.5M $327.5M $171.6M $33.8M
Operating Income (Adjusted) $16.7M $50.8M $438.7M $271.3M -$80.2M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $52.2M $72.1M $334M $231M $167.1M
Short Term Investments $5.9M $4.4M $2.9M $2.1M $1.1M
Accounts Receivable, Net $26.1M $23.2M $31.5M $194.7M $143.7M
Inventory $62.5M $74.3M $80.1M $191M $198.4M
Prepaid Expenses $3M $6.3M $6.9M $57.6M $54.8M
Other Current Assets -- -- -- $3.4M $3.7M
Total Current Assets $161.1M $201.3M $460.9M $772.6M $645.6M
 
Property Plant And Equipment $1.5B $1.5B $1.7B $6.4B $7B
Long-Term Investments $2.2M $3.6M $7.7M $2.2M $1.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.6M -- $721.3K $12.9M $15.4M
Total Assets $1.7B $1.8B $2.2B $7.3B $7.8B
 
Accounts Payable $68.6M $95.5M $124.1M $386.5M $361.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $37.7M
Current Portion Of Capital Lease Obligations $1M $2M $4.3M $39.2M $44.4M
Other Current Liabilities $1.1M $10.6M $64.4M $102M $35.1M
Total Current Liabilities $72.3M $119.7M $293.4M $554.2M $572.6M
 
Long-Term Debt $270.5M $233.6M -- $812.7M $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $600.8M $640.6M $906.8M $3B $3.7B
 
Common Stock $1.1B $1.1B $1.1B $3.3B $3.3B
Other Common Equity Adj $42.3M $43.1M $49.7M $56.1M $53.2M
Common Equity $994M $993.4M $1.3B $3.7B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $144M $140.4M -- $581.5M $537.8M
Total Equity $1.1B $1.1B $1.3B $4.3B $4.1B
 
Total Liabilities and Equity $1.7B $1.8B $2.2B $7.3B $7.8B
Cash and Short Terms $58.1M $76.5M $336.9M $233.1M $168.2M
Total Debt $270.5M $233.6M -- $812.7M $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $52.2M $72.1M $334M $231M $167.1M
Short Term Investments $5.9M $4.4M $2.9M $2.1M $1.1M
Accounts Receivable, Net $26.1M $23.2M $31.5M $194.7M $143.7M
Inventory $62.5M $74.3M $80.1M $191M $198.4M
Prepaid Expenses $3M $6.3M $6.9M $57.6M $54.8M
Other Current Assets -- -- -- $3.4M $3.7M
Total Current Assets $161.1M $201.3M $460.9M $772.6M $645.6M
 
Property Plant And Equipment $1.5B $1.5B $1.7B $6.4B $7B
Long-Term Investments $2.2M $3.6M $7.7M $2.2M $1.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.6M -- $721.3K $12.9M $15.4M
Total Assets $1.7B $1.8B $2.2B $7.3B $7.8B
 
Accounts Payable $68.6M $95.5M $124.1M $386.5M $361.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $37.7M
Current Portion Of Capital Lease Obligations $1M $2M $4.3M $39.2M $44.4M
Other Current Liabilities $1.1M $10.6M $64.4M $102M $35.1M
Total Current Liabilities $72.3M $119.7M $293.4M $554.2M $572.6M
 
Long-Term Debt $270.5M $233.6M -- $812.7M $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $600.8M $640.6M $906.8M $3B $3.7B
 
Common Stock $1.1B $1.1B $1.1B $3.3B $3.3B
Other Common Equity Adj $42.3M $43.1M $49.7M $56.1M $53.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $144M $140.4M -- $581.5M $537.8M
Total Equity $1.1B $1.1B $1.3B $4.3B $4.1B
 
Total Liabilities and Equity $1.7B $1.8B $2.2B $7.3B $7.8B
Cash and Short Terms $58.1M $76.5M $336.9M $233.1M $168.2M
Total Debt $270.5M $233.6M -- $812.7M $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$21.5M $16.6M $316.9M $176.8M -$168.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.3M $36.2M $92.7M $41.3M $25.7M
Change in Accounts Receivable $8.2M $7.9M -$10.9M -$46.1M $63.2M
Change in Inventories $26.7M -$8.2M -$6.3M $70.2M -$600.7K
Cash From Operations $123.2M $197.2M $693.4M $113.6M $157.7M
 
Capital Expenditures $128.4M $130.7M $167.2M $727.1M $832.5M
Cash Acquisitions -- -- -- $284.8M --
Cash From Investing -$86.9M -$129.2M -$180.1M -$481.6M -$908.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $41.2M $62.4M $41.9M $626.4M $734.8M
Long-Term Debt Repaid -$47.8M -$96M -$276M -$352.6M -$220.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$725K -$23M -$18.4M $176.9M
Cash From Financing -$28.7M -$45.7M -$256M $249.6M $686.3M
 
Beginning Cash (CF) $45M $53.5M $70.9M $340.5M $229.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.6M $22.3M $257.4M -$118.4M -$64.8M
Ending Cash (CF) $53M $75.8M $328.4M $221.2M $170.1M
 
Levered Free Cash Flow -$5.1M $66.5M $526.2M -$613.6M -$674.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $17.6M $36.9M $50.6M -$37.7M -$27.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.6M $22M $33.5M $30.7M $4.5M
Change in Accounts Receivable -$14.7M $1.5M -$13.1M -$99.2M -$8.1M
Change in Inventories $15.8M -$8.2M -$8.1M $62.7M -$2.2M
Cash From Operations $29.8M $91M $115.7M $31.4M $82M
 
Capital Expenditures $31.4M $40.1M $43.5M $194.9M $182.4M
Cash Acquisitions -- -- -- -$1.1M --
Cash From Investing -$31.3M -$40.2M -$46.4M -$206.5M -$201.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $24.6M $907.7K -$199.7K $241.7M $130.4M
Long-Term Debt Repaid -$20.4M -$48.1M -$28K -$137M -$50M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.8K -$440.1K $784.3K $43.8M $39.6M
Cash From Financing -$896K -$47.7M -$138.3K $142.7M $115.6M
 
Beginning Cash (CF) $54.7M $71.3M $259.5M $253.6M $171.8M
Foreign Exchange Rate Adjustment $482.7K $1.1M $145.2K $1.4M $580.7K
Additions / Reductions -$2.4M $3.1M $69.1M -$32.4M -$3.6M
Ending Cash (CF) $53M $75.8M $328.4M $221.2M $170.1M
 
Levered Free Cash Flow -$1.6M $50.9M $72.2M -$163.5M -$100.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$21.5M $16.6M $316.9M $176.8M -$168.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.3M $36.2M $92.7M $41.3M $25.7M
Change in Accounts Receivable $8.2M $7.9M -$10.9M -$46.1M $63.2M
Change in Inventories $26.7M -$8.2M -$6.3M $70.2M -$600.7K
Cash From Operations $123.2M $197.2M $693.4M $113.6M $157.7M
 
Capital Expenditures $128.4M $130.7M $167.2M $727.1M $832.5M
Cash Acquisitions -- -- -- $284.8M --
Cash From Investing -$86.9M -$129.2M -$180.1M -$481.6M -$908.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $41.2M $62.4M $41.9M $626.4M $734.8M
Long-Term Debt Repaid -$47.8M -$96M -$276M -$352.6M -$220.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$23M -- $176.9M
Cash From Financing -$28.7M -$45.7M -$256M $249.6M $686.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.6M $22.3M $257.4M -$118.4M -$64.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.1M $66.5M $526.2M -$613.6M -$674.8M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock