Financhill
Sell
27

CGCLF Quote, Financials, Valuation and Earnings

Last price:
$20.90
Seasonality move :
0%
Day range:
$20.90 - $20.90
52-week range:
$20.90 - $22.10
Dividend yield:
5.5%
P/E ratio:
5.60x
P/S ratio:
0.48x
P/B ratio:
0.70x
Volume:
--
Avg. volume:
--
1-year change:
-5.43%
Market cap:
$518M
Revenue:
$1.1B
EPS (TTM):
$3.73
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $2B $1.8B $1.8B $1.3B $1.1B
Revenue Growth (YoY) -1.29% -12.13% 2.11% -31.73% -11.38%
 
Cost of Revenues $1.6B $1.4B $1.5B $935.6M $817.6M
Gross Profit $424.7M $364.1M $379.2M $318.2M $293.5M
Gross Profit Margin 20.75% 20.24% 20.65% 25.38% 26.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $351.3M $325.8M $314.5M $194.1M $192.9M
Operating Income $73.4M $38.3M $64.7M $124.1M $100.7M
 
Net Interest Expenses $4.3M $3.7M $2.4M $548K $741.5K
EBT. Incl. Unusual Items $82.6M $45.8M -$344.1M $330.4M $114.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.4M $27.8M $4.4M $9M $22.3M
Net Income to Company $82.6M $45.8M -$344.1M $330.4M $114.7M
 
Minority Interest in Earnings -$5.1M -$6.4M -$6.4M -$6.7M -$5.9M
Net Income to Common Excl Extra Items $59.1M $11.6M -$354.9M $314.7M $86.5M
 
Basic EPS (Cont. Ops) $1.46 $0.29 -$8.77 $9.05 $3.49
Diluted EPS (Cont. Ops) $1.46 $0.29 -$8.77 $9.05 $3.49
Weighted Average Basic Share $40.5M $40.5M $40.5M $34.8M $24.8M
Weighted Average Diluted Share $40.5M $40.5M $40.5M $34.8M $24.8M
 
EBITDA $207M $171.1M -$232.8M $399.7M $180.3M
EBIT $87.9M $49.9M -$341.4M $332.8M $117.2M
 
Revenue (Reported) $2B $1.8B $1.8B $1.3B $1.1B
Operating Income (Reported) $73.4M $38.3M $64.7M $124.1M $100.7M
Operating Income (Adjusted) $87.9M $49.9M -$341.4M $332.8M $117.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $507.1M $472M $332.2M $282.8M $245.3M
Revenue Growth (YoY) -2.86% -6.93% -29.62% -14.87% -13.7%
 
Cost of Revenues $400.3M $380.5M $249.2M $203M $172.7M
Gross Profit $106.8M $91.5M $83M $79.8M $72.6M
Gross Profit Margin 21.05% 19.38% 24.98% 28.22% 29.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $86M $79M $47M $49M $48.4M
Operating Income $20.7M $12.5M $36M $30.8M $24.2M
 
Net Interest Expenses $928.8K $571.8K $503.6K $331.9K $183.6K
EBT. Incl. Unusual Items $27M $17.1M $39.2M $31.2M $31.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $4.2M $3.1M $5.6M $3.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.8M -$1.6M -$1.6M -$1M -$1.6M
Net Income to Common Excl Extra Items $19.5M $11.3M $34.6M $24.6M $26.8M
 
Basic EPS (Cont. Ops) $0.48 $0.28 $1.06 $0.99 $1.08
Diluted EPS (Cont. Ops) $0.48 $0.28 $1.06 $0.99 $1.08
Weighted Average Basic Share $40.5M $40.5M $34.3M $24.8M $24.8M
Weighted Average Diluted Share $40.5M $40.5M $34.3M $24.8M $24.8M
 
EBITDA $28M $17.7M $39.9M $31.8M $32.3M
EBIT $28M $17.7M $39.9M $31.8M $32.3M
 
Revenue (Reported) $507.1M $472M $332.2M $282.8M $245.3M
Operating Income (Reported) $20.7M $12.5M $36M $30.8M $24.2M
Operating Income (Adjusted) $28M $17.7M $39.9M $31.8M $32.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $1.9B $1.4B $1.2B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.5B $1B $877.5M $776M
Gross Profit $364.9M $381.7M $341.4M $302M $295.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $328.6M $320.7M $222M $196.3M $192.1M
Operating Income $36.3M $61M $119.4M $105.7M $103.6M
 
Net Interest Expenses $3.6M $2.8M $562.8K $1.4M $495.3K
EBT. Incl. Unusual Items $40.1M $88.9M -$211.3M $243.7M $118.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M $34M $384.3K $15.5M $20M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$5.7M -$5.6M -$8M -$6.2M -$6M
Net Income to Common Excl Extra Items $20M $49.3M -$219.7M $222M $92.4M
 
Basic EPS (Cont. Ops) $0.49 $1.22 -$5.19 $7.55 $3.73
Diluted EPS (Cont. Ops) $0.49 $1.22 -$5.19 $7.55 $3.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $44.4M $92M -$209.2M $246.4M $120.7M
EBIT $44.4M $92M -$209.2M $246.4M $120.7M
 
Revenue (Reported) $1.8B $1.9B $1.4B $1.2B $1.1B
Operating Income (Reported) $36.3M $61M $119.4M $105.7M $103.6M
Operating Income (Adjusted) $44.4M $92M -$209.2M $246.4M $120.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $916.6M $844.7M $468.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $682.4M $626.3M $331.5M --
Gross Profit $271.1M $234.2M $218.5M $137.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $234.9M $142.8M $145M $94.2M --
Operating Income $36.2M $91.5M $73.4M $43M --
 
Net Interest Expenses $2M $771.4K $1M $485.1K --
EBT. Incl. Unusual Items $59.3M $177.8M $89.2M $58.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.3M $12.6M $19.3M $10.1M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$3.9M -$5.5M -$5M -$2.4M --
Net Income to Common Excl Extra Items $38.1M $159.6M $64.9M $46.1M --
 
Basic EPS (Cont. Ops) $0.94 $4.18 $2.62 $1.86 --
Diluted EPS (Cont. Ops) $0.94 $4.18 $2.62 $1.86 --
Weighted Average Basic Share $121.4M $114.3M $74.3M $49.6M --
Weighted Average Diluted Share $121.4M $114.3M $74.3M $49.6M --
 
EBITDA $61.5M $179.4M $91M $59.7M --
EBIT $61.5M $179.4M $91M $59.7M --
 
Revenue (Reported) $1.4B $916.6M $844.7M $468.8M --
Operating Income (Reported) $36.2M $91.5M $73.4M $43M --
Operating Income (Adjusted) $61.5M $179.4M $91M $59.7M --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $242.9M $253.6M $231.2M $133.9M $138.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $471.3M $430.3M $401.5M $322.5M $281.8M
Inventory $487.9M $468.4M $473.1M $373.6M $324.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.7M $45.3M $48.7M $33.7M $20.3M
Total Current Assets $1.2B $1.2B $1.2B $863.8M $765.1M
 
Property Plant And Equipment $1.1B $937.2M $827.9M $524.6M $424.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $15M $12.5M $10.8M $7.4M $5.5M
Other Long-Term Assets $18.1M $17.9M $16.5M $7.4M $7.2M
Total Assets $2.7B $2.6B $2.4B $1.7B $1.4B
 
Accounts Payable $192.3M $167.6M $181.1M $162.7M $105.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $204.5M $93.2M $143M $59.1M $50.3M
Total Current Liabilities $634.5M $535.9M $929M $458.4M $297.3M
 
Long-Term Debt $432.2M $397.8M $304.8M $332.7M $275.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1B $1.3B $849.8M $623.4M
 
Common Stock $168.1M $164.7M $148.9M $136.4M $120M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.5B $1B $776.6M $759.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.8M $31.8M $32.6M $32.9M $33.9M
Total Equity $1.5B $1.5B $1.1B $809.5M $793.2M
 
Total Liabilities and Equity $2.7B $2.6B $2.4B $1.7B $1.4B
Cash and Short Terms $242.9M $253.6M $231.2M $133.9M $138.7M
Total Debt $565.4M $568.4M $367.4M $488.5M $350.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $262.5M $207.2M $217.4M $185.3M $123.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $452.7M $449M $376.3M $299.1M $256.7M
Inventory $523.2M $492.3M $379.5M $367.5M $319.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.8M $44.6M $37.8M $27.4M $20M
Total Current Assets $1.3B $1.2B $1B $879.3M $720.1M
 
Property Plant And Equipment $1.1B $890.7M $547.4M $481.3M $394.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $14M $10.1M $7.6M $6.1M $6M
Other Long-Term Assets $65.2M $48.3M $80.7M $82.2M $73M
Total Assets $2.8B $2.5B $1.9B $1.6B $1.3B
 
Accounts Payable $190.4M $196.8M $177.2M $133M $101.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $241.1M $286M $224.9M $124.8M $86.3M
Total Current Liabilities $636.2M $560.8M $839.7M $413.3M $256.6M
 
Long-Term Debt $440.5M $336.7M $248.6M $309.3M $229.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $995.2M $1.2B $781.4M $540.4M
 
Common Stock $176.2M $157.9M $138.6M $128.8M $115.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $34.9M $31.5M $37.7M $35M $28.9M
Total Equity $1.6B $1.5B $698.8M $827.9M $770.5M
 
Total Liabilities and Equity $2.8B $2.5B $1.9B $1.6B $1.3B
Cash and Short Terms $262.5M $207.2M $217.4M $185.3M $123.6M
Total Debt $634.5M $403.5M $652.9M $442.8M $282.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $82.6M $45.8M -$344.1M $330.4M $114.7M
Depreciation & Amoritzation $119M $121.2M $108.5M $66.9M $63.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $21M $43.9M $7.5M -$10.3M $10.4M
Change in Inventories -$24.2M $8.2M -$37.3M -$40.3M $18.2M
Cash From Operations $158.5M $169M $132.5M $122.9M $154.1M
 
Capital Expenditures $122.9M $70.6M $74M $47.1M $49.2M
Cash Acquisitions $9.9M $2.2M $4M -$57.2M $2.2M
Cash From Investing -$72.3M -$35.3M -$16.4M $147.8M -$23.1M
 
Dividends Paid (Ex Special Dividend) -$32.6M -$28.6M -$27M -$22.1M -$23.4M
Special Dividend Paid
Long-Term Debt Issued -- $141.5M -- $192.5M $34.6M
Long-Term Debt Repaid -$65.7M -$64.6M -$158.8M -$49.5M -$130.7M
Repurchase of Common Stock -$27.6K -$18.9K -$8.9K -$402.7M -$13.9K
Other Financing Activities -$1.6M -$1.7M -$1.7M -$866.5K -$616.8K
Cash From Financing -$48.7M -$123.8M -$113.5M -$348.4M -$110.7M
 
Beginning Cash (CF) $193.4M $235.9M $232.3M $199.3M $115.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.5M $10M $2.6M -$77.6M $20.3M
Ending Cash (CF) $230.1M $246M $239.7M $123.5M $137.6M
 
Levered Free Cash Flow $35.6M $98.5M $58.5M $75.8M $104.9M
Period Ending 2007-03-31 2008-03-31 2009-03-31 2010-03-31 2011-03-31
Net Income to Stockholders -- -- -- -$1.3M $32.2M
Depreciation & Amoritzation -- -- -- $37.7M $34.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$621.7K $53.4M
Change in Inventories -- -- -- $23.9M -$1.4M
Cash From Operations -- -- -- $57M $75.3M
 
Capital Expenditures -- -- -- $28.2M $19.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$31.4M -$18.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- $524.4K $628K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$216.8M -$32.3M
Repurchase of Common Stock -- -- -- -$164.7K -$12.6M
Other Financing Activities -- -- -- $350 -$9.6K
Cash From Financing -- -- -- -$24.4M -$8.4M
 
Beginning Cash (CF) -- -- -- $209.5M $288M
Foreign Exchange Rate Adjustment -- -- -- $203.6K -$340.8K
Additions / Reductions -- -- -- $1.1M $48.3M
Ending Cash (CF) -- -- -- $206.1M $326.4M
 
Levered Free Cash Flow -- -- -- $28.8M $55.4M
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- $52.4M --
Depreciation & Amoritzation -- -- -- $156.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$41M --
Change in Inventories -- -- -- $37.4M --
Cash From Operations -- -- -- $228M --
 
Capital Expenditures -- -- $60.8M $109M $19.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$114.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -$16.5M -$14.9M $628K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$242.9M --
Repurchase of Common Stock -- -- -- -$346.3K --
Other Financing Activities -- -- -- -$48.1K --
Cash From Financing -- -- -- -$59.1M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $54.6M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $119M --
Period Ending 2021-04-14 2022-04-14 2023-04-14 2024-04-14
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

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock