Financhill
Sell
31

CMPO Quote, Financials, Valuation and Earnings

Last price:
$13.88
Seasonality move :
18.31%
Day range:
$14.42 - $14.67
52-week range:
$4.61 - $17.03
Dividend yield:
0%
P/E ratio:
11.73x
P/S ratio:
2.33x
P/B ratio:
--
Volume:
520.1K
Avg. volume:
847K
1-year change:
179.77%
Market cap:
$1.3B
Revenue:
$390.6M
EPS (TTM):
-$0.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $243.3M $260.6M $267.9M $378.5M $390.6M
Revenue Growth (YoY) 56.53% 7.11% 2.83% 41.25% 3.21%
 
Cost of Revenues $115.4M $128M $123.1M $158.8M $181.5M
Gross Profit $127.9M $132.6M $144.8M $219.6M $209.1M
Gross Profit Margin 52.56% 50.9% 54.06% 58.03% 53.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.9M $48.7M $63.4M $104.7M $90M
Other Inc / (Exp) -- -- $13.1M $43.8M $22.1M
Operating Expenses $40.9M $48.7M $63.4M $104.7M $90M
Operating Income $86.9M $84M $81.4M $114.9M $119.1M
 
Net Interest Expenses $5.5M $6.1M $11.9M $22.5M $24.2M
EBT. Incl. Unusual Items $81.5M $77.8M $82.6M $136.2M $117.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$857K $4.4M $4.6M
Net Income to Company $81.5M $77.8M $83.4M $131.8M $112.5M
 
Minority Interest in Earnings -- -- -$80.3M -$113.2M -$93.3M
Net Income to Common Excl Extra Items $81.5M $77.8M $3.2M $18.7M $19.2M
 
Basic EPS (Cont. Ops) $5.46 $5.21 $0.21 $1.21 $1.03
Diluted EPS (Cont. Ops) $5.46 $5.21 $0.12 $1.13 $0.96
Weighted Average Basic Share $14.9M $14.9M $14.9M $15.4M $18.7M
Weighted Average Diluted Share $14.9M $14.9M $94.6M $32.6M $35.3M
 
EBITDA $95.5M $93.9M $103.2M $166.1M $153M
EBIT $86.9M $84M $92.8M $157.6M $144.6M
 
Revenue (Reported) $243.3M $260.6M $267.9M $378.5M $390.6M
Operating Income (Reported) $86.9M $84M $81.4M $114.9M $119.1M
Operating Income (Adjusted) $86.9M $84M $92.8M $157.6M $144.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $66.2M $103.3M $96.9M $107.1M
Revenue Growth (YoY) -- -- 56.09% -6.21% 10.58%
 
Cost of Revenues -- $30M $41.5M $48M $51.7M
Gross Profit -- $36.1M $61.8M $48.9M $55.4M
Gross Profit Margin -- 54.62% 59.78% 50.47% 51.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $14.6M $36.1M $20.1M $26.3M
Other Inc / (Exp) -- -- $2.5M $16.2M -$108.6M
Operating Expenses -- $14.6M $36.1M $20.1M $26.3M
Operating Income -- $21.6M $25.6M $28.8M $29.1M
 
Net Interest Expenses -- $2.9M $5.9M $6M $5.4M
EBT. Incl. Unusual Items -- $18.7M $22.3M $39M -$84.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $393K $949K $629K
Net Income to Company -- $18.7M $21.9M $38M -$85.5M
 
Minority Interest in Earnings -- -- -$19.1M -$30.6M $43.4M
Net Income to Common Excl Extra Items -- $18.7M $2.8M $7.5M -$42.1M
 
Basic EPS (Cont. Ops) -- $1.25 $0.18 $0.39 -$1.10
Diluted EPS (Cont. Ops) -- $1.25 $0.18 $0.34 -$1.10
Weighted Average Basic Share -- $14.9M $15.4M $19.1M $38.2M
Weighted Average Diluted Share -- $14.9M $19.7M $35.8M $38.2M
 
EBITDA -- $23.8M $29.6M $46.8M -$77.4M
EBIT -- $21.2M $27.6M $44.7M -$79.7M
 
Revenue (Reported) -- $66.2M $103.3M $96.9M $107.1M
Operating Income (Reported) -- $21.6M $25.6M $28.8M $29.1M
Operating Income (Adjusted) -- $21.2M $27.6M $44.7M -$79.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $246.4M $360M $384.5M $419.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $115M $151.3M $178.1M $200M
Gross Profit -- $131.3M $208.6M $206.5M $219.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $53.7M $109.4M $93.1M $97M
Other Inc / (Exp) -- -- $39.5M $16.3M -$99.8M
Operating Expenses -- $53.7M $109.4M $93.1M $97M
Operating Income -- $77.6M $99.2M $113.4M $122.5M
 
Net Interest Expenses -- $11.3M $19.5M $24.5M $22.6M
EBT. Incl. Unusual Items -- $66.3M $132.4M $105.1M $171K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.9M $1.3M $4M
Net Income to Company -- -- $129.5M $103.9M -$3.8M
 
Minority Interest in Earnings -- -- -$175M -$85.1M -$19.8M
Net Income to Common Excl Extra Items -- $66.3M -$45.6M $18.7M -$23.5M
 
Basic EPS (Cont. Ops) -- $4.44 $2.31 $0.97 -$0.29
Diluted EPS (Cont. Ops) -- $4.44 $2.27 $0.88 -$0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $87.6M $158.7M $137.3M $35.6M
EBIT -- $77.2M $149.5M $129M $26.5M
 
Revenue (Reported) -- $246.4M $360M $384.5M $419.6M
Operating Income (Reported) -- $77.6M $99.2M $113.4M $122.5M
Operating Income (Adjusted) -- $77.2M $149.5M $129M $26.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $192.6M $284.7M $290.7M $319.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $87.1M $115.3M $134.5M $153M
Gross Profit -- $105.6M $169.4M $156.2M $166.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $33.3M $79.3M $67.6M $74.7M
Other Inc / (Exp) -- -- $39.5M $11.9M -$110M
Operating Expenses -- $33.3M $79.3M $67.6M $74.7M
Operating Income -- $72.2M $90M $88.6M $92M
 
Net Interest Expenses -- $8.8M $16.4M $18.4M $16.8M
EBT. Incl. Unusual Items -- $63.4M $113.2M $82.2M -$34.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $3.7M $656K $51K
Net Income to Company -- $63.4M $109.5M $81.5M -$34.8M
 
Minority Interest in Earnings -- -- -$94.8M -$66M $7.9M
Net Income to Common Excl Extra Items -- $63.4M $14.7M $15.5M -$26.9M
 
Basic EPS (Cont. Ops) -- $4.25 $0.97 $0.83 -$0.46
Diluted EPS (Cont. Ops) -- $4.25 $0.93 $0.74 -$0.61
Weighted Average Basic Share -- $44.8M $45.4M $55.2M $84.2M
Weighted Average Diluted Share -- $44.8M $67M $166M $231.1M
 
EBITDA -- $79.2M $134.3M $105.5M -$12M
EBIT -- $71.4M $127.7M $99.2M -$18.9M
 
Revenue (Reported) -- $192.6M $284.7M $290.7M $319.7M
Operating Income (Reported) -- $72.2M $90M $88.6M $92M
Operating Income (Adjusted) -- $71.4M $127.7M $99.2M -$18.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $26.7M $13.4M $21.9M $13.6M $41.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19M $8.8M $27.9M $37.3M $40.5M
Inventory $18.5M $30.2M $25.8M $42.4M $52.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $899K $1.1M $2.6M $3.8M $5.1M
Total Current Assets $65.2M $53.5M $78.3M $97.1M $139.4M
 
Property Plant And Equipment $30.3M $27.9M $27.4M $31.6M $32.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $95K $10K $10K $24K $24K
Total Assets $95.5M $81.4M $131.4M $162.9M $201M
 
Accounts Payable $2.9M $2.4M $7.1M $7.1M $5.2M
Accrued Expenses $10.5M $11.6M $10.1M $10.2M $12M
Current Portion Of Long-Term Debt $14M $24M $12.5M $14.4M $10.3M
Current Portion Of Capital Lease Obligations -- -- $1.1M $1.8M $1.9M
Other Current Liabilities -- -- -- $2.4M $1.4M
Total Current Liabilities $31.7M $41.6M $60.5M $47.4M $40.9M
 
Long-Term Debt $117.2M $231.9M $375M $343.6M $326.2M
Capital Leases -- -- -- -- --
Total Liabilities $151.1M $273.9M $539M $454.9M $406.8M
 
Common Stock -- $6K $7K $8K $8K
Other Common Equity Adj -- -- -- $8.3M $5M
Common Equity -$55.5M -$192.6M -$1B -$892.2M -$802.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $608.3M $600.2M $596.6M
Total Equity -$55.5M -$192.6M -$407.7M -$292M -$205.8M
 
Total Liabilities and Equity $95.5M $81.4M $131.4M $162.9M $201M
Cash and Short Terms $26.7M $13.4M $21.9M $13.6M $41.2M
Total Debt $131.2M $255.9M $387.5M $358M $336.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $12.2M $15.4M $23.8M $52.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $33.4M $45.8M $48.5M $43.8M
Inventory -- $26.5M $39.1M $52M $55.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $861K $2.8M $3.9M $5.2M
Total Current Assets -- $73M $103.2M $128.2M $156.8M
 
Property Plant And Equipment -- $29.5M $32.1M $31M $29M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $5.3M $24K $24K $1.8M
Total Assets -- $107.8M $169.8M $195M $435.4M
 
Accounts Payable -- $4.1M $12.6M $14.1M $9.7M
Accrued Expenses -- $13.8M $20.4M $14.2M $13.5M
Current Portion Of Long-Term Debt -- $24M $9.7M $10.3M $10M
Current Portion Of Capital Lease Obligations -- $1.1M $1.8M $1.9M $2.1M
Other Current Liabilities -- -- -- $1.7M $18.6M
Total Current Liabilities -- $43.1M $66.9M $52.9M $64.6M
 
Long-Term Debt -- $210.1M $357.8M $330.5M $316.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $258.1M $494.6M $433.9M $720.5M
 
Common Stock -- -- $8K $8K $8K
Other Common Equity Adj -- -- $9M $7.6M $2.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $602.8M $596.6M --
Total Equity -- -$150.4M -$324.8M -$238.8M -$285M
 
Total Liabilities and Equity -- $107.8M $169.8M $195M $435.4M
Cash and Short Terms -- $12.2M $15.4M $23.8M $52.7M
Total Debt -- $234.1M $367.4M $340.9M $326.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $81.5M $77.8M $83.4M $131.8M $112.5M
Depreciation & Amoritzation $8.6M $9.9M $10.4M $8.6M $8.4M
Stock-Based Compensation $1.7M $1.8M $6.1M $11.5M $17.6M
Change in Accounts Receivable $5.8M $10.2M -$19.1M -$9.3M -$3.2M
Change in Inventories -$5.7M -$12.9M $3.8M -$18.2M -$9M
Cash From Operations $81.2M $87.1M $77.8M $92.8M $104.3M
 
Capital Expenditures $9.6M $7.5M $4.7M $9.1M $10.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.6M -$7.5M -$4.7M -$9.1M -$10.9M
 
Dividends Paid (Ex Special Dividend) -$103.8M -$216.7M -$240.6M -$36.3M -$38.4M
Special Dividend Paid
Long-Term Debt Issued $76M $137.5M $377.4M -- --
Long-Term Debt Repaid -$29M -$10.5M -$245M -$31.9M -$22.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$3.2M $43.7M -$23.9M -$5.8M
Cash From Financing -$57.8M -$92.9M -$64.5M -$92M -$65.8M
 
Beginning Cash (CF) $13M $26.7M $13.4M $21.9M $13.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.7M -$13.3M $8.5M -$8.3M $27.6M
Ending Cash (CF) $26.7M $13.4M $21.9M $13.6M $41.2M
 
Levered Free Cash Flow $71.5M $79.6M $73M $83.7M $93.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $20M $22.4M $31M --
Depreciation & Amoritzation -- $2.6M $2M $2.1M --
Stock-Based Compensation -- $5M $3.7M $4.5M --
Change in Accounts Receivable -- $5.4M $8.5M $8M --
Change in Inventories -- $84K -$4.9M $630K --
Cash From Operations -- $29.7M $10.8M $26.4M --
 
Capital Expenditures -- $846K $1.8M $4.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$846K -$1.8M -$4.3M --
 
Dividends Paid (Ex Special Dividend) -- -$218.3M -- -$38.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $377.4M -- -- --
Long-Term Debt Repaid -- -$222M -$10M -$4.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $35.4M $38.1M --
Cash From Financing -- -$19.2M -$10.8M -$4.8M --
 
Beginning Cash (CF) -- $12.2M $15.4M $23.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $9.7M -$1.8M $17.4M --
Ending Cash (CF) -- $21.9M $13.6M $41.2M --
 
Levered Free Cash Flow -- $28.9M $9M $22.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $129.5M $103.9M -$3.8M
Depreciation & Amoritzation -- -- $9.2M $8.2M $9.1M
Stock-Based Compensation -- $1.1M $12.7M $16.8M $19.8M
Change in Accounts Receivable -- -- -$12.4M -$2.7M $4.7M
Change in Inventories -- -- -$13.2M -$14.5M -$1.9M
Cash From Operations -- -- $111.7M $88.7M $120.6M
 
Capital Expenditures -- $3.9M $8.1M $8.5M $9.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$8.1M -$8.5M -$9.8M
 
Dividends Paid (Ex Special Dividend) -- -$22.3M -$218.3M -- -$47.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $377.4M -- --
Long-Term Debt Repaid -- -- -$243.9M -$28.1M -$15M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$8.5M -$22.7M
Cash From Financing -- -- -$100.4M -$71.8M -$81.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $3.2M $8.4M $28.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $103.6M $80.2M $110.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $83.4M $131.8M $112.5M -$34.8M
Depreciation & Amoritzation -- $10.4M $8.6M $8.4M $6.9M
Stock-Based Compensation -- $6.1M $11.5M $17.6M $15.3M
Change in Accounts Receivable -- -$19.1M -$9.3M -$3.2M -$3.3M
Change in Inventories -- $3.8M -$18.2M -$9M -$2.6M
Cash From Operations -- $77.8M $92.8M $104.3M $94.1M
 
Capital Expenditures -- $4.7M $9.1M $10.9M $5.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.7M -$9.1M -$10.9M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -$240.6M -- -$38.4M -$8.9M
Special Dividend Paid -- -- -- -- $300K
Long-Term Debt Issued -- $377.4M -- -- --
Long-Term Debt Repaid -- -$245M -$31.9M -$22.8M -$10.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$23.9M -$5.8M -$60.8M
Cash From Financing -- -$64.5M -$92M -$65.8M -$77.2M
 
Beginning Cash (CF) -- $38.4M $66.2M $82.6M $131.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $8.5M -$8.3M $27.6M $11.5M
Ending Cash (CF) -- $46.9M $57.9M $110.2M $143.2M
 
Levered Free Cash Flow -- $73M $83.7M $93.4M $88.6M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.07% over the past day.

Sell
47
CEG alert for Jan 10

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
8
CRNX alert for Jan 10

Crinetics Pharmaceuticals [CRNX] is down 16.31% over the past day.

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

Show me the best stock