Financhill
Buy
66

CWST Quote, Financials, Valuation and Earnings

Last price:
$118.38
Seasonality move :
6.89%
Day range:
$118.34 - $121.04
52-week range:
$91.01 - $121.24
Dividend yield:
0%
P/E ratio:
538.50x
P/S ratio:
4.42x
P/B ratio:
4.86x
Volume:
399.5K
Avg. volume:
610.2K
1-year change:
23.9%
Market cap:
$7.5B
Revenue:
$1.6B
EPS (TTM):
$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $774.6M $889.2M $1.1B $1.3B $1.6B
Revenue Growth (YoY) 4.21% 14.8% 22.03% 16.54% 23.15%
 
Cost of Revenues $515.6M $582.4M $723.1M $832M $1B
Gross Profit $258.9M $306.8M $362M $432.5M $529.9M
Gross Profit Margin 33.43% 34.5% 33.36% 34.2% 34.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.4M $119.4M $133.4M $155.8M $190.8M
Other Inc / (Exp) -$5.4M -$3.9M -$3.5M -$28.2M -$33M
Operating Expenses $193.2M $223.9M $260.5M $330.4M $423.9M
Operating Income $65.7M $82.9M $101.4M $102.1M $106M
 
Net Interest Expenses $22.1M $20.9M $23M $36.8M $52M
EBT. Incl. Unusual Items $38.3M $58M $75M $37M $21M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$52.8M $16.9M $21.9M $11.6M $7.5M
Net Income to Company $91.1M $41.1M $53.1M $25.4M $13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.1M $41.1M $53.1M $25.4M $13.5M
 
Basic EPS (Cont. Ops) $1.87 $0.80 $1.03 $0.46 $0.23
Diluted EPS (Cont. Ops) $1.86 $0.80 $1.03 $0.46 $0.23
Weighted Average Basic Share $48.8M $51.3M $51.6M $55.2M $59.6M
Weighted Average Diluted Share $49M $51.5M $51.8M $55.3M $59.7M
 
EBITDA $151.5M $182.9M $225M $255.3M $318.4M
EBIT $60.7M $79.3M $98.7M $84.6M $83.5M
 
Revenue (Reported) $774.6M $889.2M $1.1B $1.3B $1.6B
Operating Income (Reported) $65.7M $82.9M $101.4M $102.1M $106M
Operating Income (Adjusted) $60.7M $79.3M $98.7M $84.6M $83.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $189.5M $234M $262.6M $341M $417.1M
Revenue Growth (YoY) 3.62% 23.48% 12.21% 29.86% 22.31%
 
Cost of Revenues $127.1M $162.5M $180.2M $230.8M $280.5M
Gross Profit $62.4M $71.6M $82.4M $110.2M $136.6M
Gross Profit Margin 32.92% 30.58% 31.38% 32.32% 32.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.1M $30M $34.7M $44M $56.6M
Other Inc / (Exp) -$433K -$2M -$2.6M -$4.7M -$5.2M
Operating Expenses $49.8M $59.2M $69.1M $98.3M $128M
Operating Income $12.6M $12.3M $13.3M $11.9M $8.6M
 
Net Interest Expenses $5.4M $5.2M $6.3M $13.1M $11.6M
EBT. Incl. Unusual Items $6.7M $5.1M $4.3M -$5.9M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $958K $791K -$1.8M -$3.3M
Net Income to Company $4.3M $4.2M $3.5M -$4.1M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M $4.2M $3.5M -$4.1M -$4.8M
 
Basic EPS (Cont. Ops) $0.08 $0.08 $0.07 -$0.07 -$0.08
Diluted EPS (Cont. Ops) $0.08 $0.08 $0.07 -$0.07 -$0.08
Weighted Average Basic Share $51.2M $51.5M $51.8M $58M $63.4M
Weighted Average Diluted Share $51.4M $51.7M $51.9M $58M $63.4M
 
EBITDA $34.9M $39.8M $44.7M $64M $78.3M
EBIT $12.2M $10.4M $11.3M $10M $6.8M
 
Revenue (Reported) $189.5M $234M $262.6M $341M $417.1M
Operating Income (Reported) $12.6M $12.3M $13.3M $11.9M $8.6M
Operating Income (Adjusted) $12.2M $10.4M $11.3M $10M $6.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $781.2M $933.7M $1.1B $1.3B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $514.3M $617.7M $740.9M $882.5M $1.1B
Gross Profit $266.9M $316M $372.8M $460.4M $556.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.2M $122.7M $139.4M $165.1M $203.5M
Other Inc / (Exp) -$4.1M -$5.5M -$4M -$30.2M -$33.5M
Operating Expenses $197.2M $233.4M $270.4M $359.6M $453.6M
Operating Income $69.7M $82.6M $102.4M $100.8M $102.7M
 
Net Interest Expenses $21.6M $20.7M $24.1M $43.6M $50.5M
EBT. Incl. Unusual Items $44M $56.5M $74.2M $26.8M $18.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$50.5M $15.5M $21.7M $9.1M $6M
Net Income to Company $94.5M $41M $52.4M $17.7M $12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $94.5M $41M $52.4M $17.7M $12.8M
 
Basic EPS (Cont. Ops) $1.89 $0.80 $1.01 $0.31 $0.22
Diluted EPS (Cont. Ops) $1.88 $0.80 $1.01 $0.31 $0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $159.7M $187.8M $230.8M $274.6M $332.8M
EBIT $65.9M $77.4M $100.5M $83.3M $80.3M
 
Revenue (Reported) $781.2M $933.7M $1.1B $1.3B $1.6B
Operating Income (Reported) $69.7M $82.6M $102.4M $100.8M $102.7M
Operating Income (Adjusted) $65.9M $77.4M $100.5M $83.3M $80.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $189.5M $234M $262.6M $341M $417.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $127.1M $162.5M $180.2M $230.8M $280.5M
Gross Profit $62.4M $71.6M $82.4M $110.2M $136.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.1M $30M $34.7M $44M $56.6M
Other Inc / (Exp) -$433K -$2M -$2.6M -$4.7M -$5.2M
Operating Expenses $49.8M $59.2M $69.1M $98.3M $128M
Operating Income $12.6M $12.3M $13.3M $11.9M $8.6M
 
Net Interest Expenses $5.4M $5.2M $6.3M $13.1M $11.6M
EBT. Incl. Unusual Items $6.7M $5.1M $4.3M -$5.9M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $958K $791K -$1.8M -$3.3M
Net Income to Company $4.3M $4.2M $3.5M -$4.1M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M $4.2M $3.5M -$4.1M -$4.8M
 
Basic EPS (Cont. Ops) $0.08 $0.08 $0.07 -$0.07 -$0.08
Diluted EPS (Cont. Ops) $0.08 $0.08 $0.07 -$0.07 -$0.08
Weighted Average Basic Share $51.2M $51.5M $51.8M $58M $63.4M
Weighted Average Diluted Share $51.4M $51.7M $51.9M $58M $63.4M
 
EBITDA $34.9M $39.8M $44.7M $64M $78.3M
EBIT $12.2M $10.4M $11.3M $10M $6.8M
 
Revenue (Reported) $189.5M $234M $262.6M $341M $417.1M
Operating Income (Reported) $12.6M $12.3M $13.3M $11.9M $8.6M
Operating Income (Adjusted) $12.2M $10.4M $11.3M $10M $6.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $154.3M $33.8M $71.2M $220.9M $383.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $74.2M $87M $100.9M $157.3M $165.9M
Inventory $7.9M $9.7M $13.5M $17.9M $21.5M
Prepaid Expenses $9.3M $12.8M $15.2M $17.2M $23M
Other Current Assets $1.3M $3.2M $6.8M $9.9M $10.2M
Total Current Assets $247.3M $146.5M $207.5M $426.3M $613.3M
 
Property Plant And Equipment $605.8M $738.4M $812.6M $1.1B $1.3B
Long-Term Investments $11.3M $11.3M $11M $11M $11M
Goodwill $194.9M $232.9M $274.5M $735.7M $1B
Other Intangibles $58.3M $93.7M $91.8M $241.4M $313.5M
Other Long-Term Assets $15.2M $16.9M $29M $28.5M $27.2M
Total Assets $1.2B $1.3B $1.4B $2.5B $3.2B
 
Accounts Payable $49.2M $63.1M $74.2M $116.8M $111.1M
Accrued Expenses $61.5M $68.5M $83.7M $85.8M $92.6M
Current Portion Of Long-Term Debt $9.2M $9.9M $9M $35.8M $42.6M
Current Portion Of Capital Lease Obligations $8.5M $7.3M $7M $9M $10.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $131.2M $152.2M $177.6M $278.9M $307.3M
 
Long-Term Debt $530.4M $542.5M $585M $1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $831.8M $861.1M $951.3M $1.5B $1.7B
 
Common Stock $511K $514K $517K $580K $634K
Other Common Equity Adj -$11.5M -$5.1M $7.5M -$1.1M $3.3M
Common Equity $362.1M $422.5M $497.9M $1B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $362.1M $422.5M $497.9M $1B $1.6B
 
Total Liabilities and Equity $1.2B $1.3B $1.4B $2.5B $3.2B
Cash and Short Terms $154.3M $33.8M $71.2M $220.9M $383.3M
Total Debt $539.7M $552.4M $594M $1B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $152.6M $12.6M $60.2M $189.5M $267.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.3M $93.2M $95.2M $146.8M $165.6M
Inventory $8M $11.8M $14.2M $18.5M $22.7M
Prepaid Expenses $10.9M $13.8M $11.6M $15M $20M
Other Current Assets $1.4M $2.5M $6.6M $11.5M $6.5M
Total Current Assets $239.5M $134M $187.8M $385.4M $491.7M
 
Property Plant And Equipment $615.9M $740.7M $806.8M $1.1B $1.3B
Long-Term Investments $11.3M $11.3M $11M $11M $11M
Goodwill $196.3M $258.4M $274.5M $736.5M $1B
Other Intangibles $57.6M $100.9M $87.7M $228.9M $319.5M
Other Long-Term Assets $16M $20.6M $28.6M $26.2M $28.2M
Total Assets $1.2B $1.3B $1.4B $2.5B $3.2B
 
Accounts Payable $50.5M $65.2M $66.6M $80M $102.9M
Accrued Expenses $51.4M $55.8M $50.2M $62.2M $66.7M
Current Portion Of Long-Term Debt $10.9M $9.9M $9.3M $63.4M $21M
Current Portion Of Capital Lease Obligations $7.1M $7.1M $7.2M $8.8M $11M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $123.1M $143.5M $145.1M $244.1M $251.4M
 
Long-Term Debt $531.1M $560.6M $577.6M $980.9M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $820.9M $871.9M $918.2M $1.5B $1.7B
 
Common Stock $514K $516K $519K $581K $635K
Other Common Equity Adj -$7.7M $1M $5.8M $5M -$739K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $373.3M $435.1M $501.7M $1B $1.5B
 
Total Liabilities and Equity $1.2B $1.3B $1.4B $2.5B $3.2B
Cash and Short Terms $152.6M $12.6M $60.2M $189.5M $267.7M
Total Debt $542M $570.5M $586.8M $1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $91.1M $41.1M $53.1M $25.4M $13.5M
Depreciation & Amoritzation $90.8M $103.6M $126.4M $170.7M $234.9M
Stock-Based Compensation $8.2M $11.6M $8.2M $9.1M $12.2M
Change in Accounts Receivable $5.8M -$7.4M -$7.1M -$39.4M $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $139.9M $182.7M $217.3M $233.1M $281.4M
 
Capital Expenditures $108.1M $123.3M $131M $154.9M $203.5M
Cash Acquisitions -$32.5M -$170.6M -$78.2M -$851.8M -$468.6M
Cash From Investing -$140M -$293.2M -$206.9M -$1B -$670.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $157M $3.7M $88.2M $465M $846.8M
Long-Term Debt Repaid -$149.4M -$10.3M -$59.2M -$26.3M -$783.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$3.7M -$2.2M -$12.8M -$8M
Cash From Financing $151M -$10.1M $26.9M $922.3M $551.6M
 
Beginning Cash (CF) $3.5M $154.3M $33.8M $71.2M $220.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150.9M -$120.5M $37.3M $149.8M $162.4M
Ending Cash (CF) $154.3M $33.8M $71.2M $220.9M $383.3M
 
Levered Free Cash Flow $31.8M $59.4M $86.4M $78.2M $77.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.3M $4.2M $3.5M -$4.1M -$4.8M
Depreciation & Amoritzation $22.7M $29.4M $33.4M $54M $71.5M
Stock-Based Compensation $2.9M $2.2M $2M $2.1M $4.9M
Change in Accounts Receivable $7.9M $402K $5.7M $10.5M $5.6M
Change in Inventories -- -- -- -- --
Cash From Operations $32.1M $24.7M $16.1M $7.7M $50.1M
 
Capital Expenditures $26.8M $12.9M $17.9M $30.3M $55.5M
Cash Acquisitions -$4.6M -$49.8M -$263K -$294K -$103.6M
Cash From Investing -$31.3M -$62.5M -$17.7M -$30.1M -$158.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25.6M -- $875K $25M
Long-Term Debt Repaid -$2.8M -$9M -$9M -$10M -$29M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$12K -$282K -- -$724K
Cash From Financing -$2.7M $16.6M -$9.3M -$9.1M -$4.7M
 
Beginning Cash (CF) $154.3M $33.8M $71.2M $220.9M $383.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8M -$21.2M -$10.9M -$31.5M -$113.4M
Ending Cash (CF) $152.6M $12.6M $60.2M $189.5M $269.9M
 
Levered Free Cash Flow $5.3M $11.8M -$1.8M -$22.6M -$5.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $94.5M $41M $52.4M $17.7M $12.8M
Depreciation & Amoritzation $92.1M $110.3M $130.4M $191.3M $252.4M
Stock-Based Compensation $9.6M $10.9M $7.9M $9.2M $15M
Change in Accounts Receivable $7.2M -$14.9M -$1.8M -$34.6M -$3.7M
Change in Inventories -- -- -- -- --
Cash From Operations $157.3M $175.3M $208.7M $224.7M $323.8M
 
Capital Expenditures $115.1M $109.4M $135.9M $167.3M $228.7M
Cash Acquisitions -$31.9M -$215.8M -$28.7M -$851.9M -$571.9M
Cash From Investing -$146.4M -$324.4M -$162.1M -$1B -$799.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $83.5M $29.3M $62.6M $465.9M $870.9M
Long-Term Debt Repaid -$111.5M -$16.6M -$59.2M -$27.2M -$802.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.5M -- --
Cash From Financing $115.4M $9.1M $1.1M $922.5M $556M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.3M -$140M $47.6M $129.2M $80.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $42.2M $65.9M $72.8M $57.4M $95.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.3M $4.2M $3.5M -$4.1M -$4.8M
Depreciation & Amoritzation $22.7M $29.4M $33.4M $54M $71.5M
Stock-Based Compensation $2.9M $2.2M $2M $2.1M $4.9M
Change in Accounts Receivable $7.9M $402K $5.7M $10.5M $5.6M
Change in Inventories -- -- -- -- --
Cash From Operations $32.1M $24.7M $16.1M $7.7M $50.1M
 
Capital Expenditures $26.8M $12.9M $17.9M $30.3M $55.5M
Cash Acquisitions -$4.6M -$49.8M -$263K -$294K -$103.6M
Cash From Investing -$31.3M -$62.5M -$17.7M -$30.1M -$158.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25.6M -- $875K $25M
Long-Term Debt Repaid -$2.8M -$9M -$9M -$10M -$29M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$12K -$282K -- -$724K
Cash From Financing -$2.7M $16.6M -$9.3M -$9.1M -$4.7M
 
Beginning Cash (CF) $154.3M $33.8M $71.2M $220.9M $383.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8M -$21.2M -$10.9M -$31.5M -$113.4M
Ending Cash (CF) $152.6M $12.6M $60.2M $189.5M $269.9M
 
Levered Free Cash Flow $5.3M $11.8M -$1.8M -$22.6M -$5.4M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 9

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock