Financhill
Sell
45

CLBT Quote, Financials, Valuation and Earnings

Last price:
$19.28
Seasonality move :
15.17%
Day range:
$18.78 - $19.46
52-week range:
$10.25 - $26.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.96x
P/B ratio:
13.60x
Volume:
1.1M
Avg. volume:
952.4K
1-year change:
69.3%
Market cap:
$4.6B
Revenue:
$401.2M
EPS (TTM):
-$1.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $194.9M $246.2M $270.7M $325.1M $401.2M
Revenue Growth (YoY) 13.42% 26.34% 9.91% 20.12% 23.41%
 
Cost of Revenues $37.9M $42.6M $50.7M $53.2M $62.6M
Gross Profit $157M $203.7M $219.9M $271.9M $338.6M
Gross Profit Margin 80.57% 82.72% 81.25% 83.63% 84.4%
 
R&D Expenses $54.4M $65.5M $80.6M $84.4M $98.4M
Selling, General & Admin $93.4M $124.3M $138.2M $154.3M $183.3M
Other Inc / (Exp) -$446K -$194K $845K $206K -$1.3M
Operating Expenses $147.8M $189.9M $218.9M $238.6M $281.7M
Operating Income $9.2M $13.8M $1M $33.2M $56.9M
 
Net Interest Expenses -- -- -- $109M $331.5M
EBT. Incl. Unusual Items $11.4M $82.3M $120.8M -$75.6M -$276M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.6M $10.9M -$45K $5.5M $7M
Net Income to Company $5.8M $71.4M $120.8M -$81.1M -$283M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8M $71.4M $120.8M -$81.1M -$283M
 
Basic EPS (Cont. Ops) -$0.05 $0.49 $0.64 -$0.43 -$1.35
Diluted EPS (Cont. Ops) -$0.05 $0.44 $0.59 -$0.43 -$1.35
Weighted Average Basic Share $187.2M $144M $182.7M $190.2M $209.5M
Weighted Average Diluted Share $187.2M $161.5M $195.4M $190.2M $209.5M
 
EBITDA $17.3M $89.5M $10.2M $43.2M $67.5M
EBIT $11.4M $82.5M $1M $33.2M $56.9M
 
Revenue (Reported) $194.9M $246.2M $270.7M $325.1M $401.2M
Operating Income (Reported) $9.2M $13.8M $1M $33.2M $56.9M
Operating Income (Adjusted) $11.4M $82.5M $1M $33.2M $56.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57.2M $67.9M $74M $93M $109M
Revenue Growth (YoY) -- 18.79% 9% 25.66% 17.24%
 
Cost of Revenues $10.5M $12.3M $12.1M $14.9M $17.6M
Gross Profit $46.6M $55.6M $61.9M $78.1M $91.4M
Gross Profit Margin 81.6% 81.83% 83.61% 83.96% 83.84%
 
R&D Expenses $14.8M $18.8M $19.7M $21.8M $25.6M
Selling, General & Admin $26.8M $32.4M $32.5M $41.3M $50.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $41.6M $51.3M $52.2M $63.1M $75.7M
Operating Income $5.1M $4.3M $9.7M $15M $15.7M
 
Net Interest Expenses -- -- $1.4M $27.6M --
EBT. Incl. Unusual Items $5.7M $54.1M $9.1M -$12.3M $19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $2.2M $2M $2.3M $628K
Net Income to Company -- $51.9M $7.1M -$14.6M $19.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3M $51.9M $7.1M -$14.6M $19.3M
 
Basic EPS (Cont. Ops) -$0.07 $0.28 $0.04 -$0.08 $0.08
Diluted EPS (Cont. Ops) -$0.07 $0.25 $0.04 -$0.08 $0.08
Weighted Average Basic Share $187.2M $182.7M $185M $194.5M $233.4M
Weighted Average Diluted Share $187.2M $201.7M $196.7M $194.5M $233.4M
 
EBITDA $8.8M $74.7M $12.2M $17.6M $18.5M
EBIT $7.2M $72.9M $9.7M $15M $15.7M
 
Revenue (Reported) $57.2M $67.9M $74M $93M $109M
Operating Income (Reported) $5.1M $4.3M $9.7M $15M $15.7M
Operating Income (Adjusted) $7.2M $72.9M $9.7M $15M $15.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $246.2M $270.7M $325.1M $401.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $42.6M $50.7M $53.2M $62.6M
Gross Profit -- $203.7M $219.9M $271.9M $338.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $65.5M $80.6M $84.4M $98.4M
Selling, General & Admin -- $124.3M $138.2M $154.3M $183.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $189.9M $218.9M $238.6M $281.7M
Operating Income -- $13.8M $1M $33.2M $56.9M
 
Net Interest Expenses -- -- -- $109M $330.6M
EBT. Incl. Unusual Items -- $82.3M $120.8M -$75.6M -$276M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $10.9M -$45K $5.5M $7M
Net Income to Company -- $71.4M $120.8M -$81.1M -$283M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $71.4M $120.8M -$81.1M -$283M
 
Basic EPS (Cont. Ops) -- $0.40 $0.64 -$0.43 -$1.39
Diluted EPS (Cont. Ops) -- $0.36 $0.61 -$0.43 -$1.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $89.5M $10.2M $43.2M -$45.5M
EBIT -- $82.5M $1M $33.2M -$56.2M
 
Revenue (Reported) -- $246.2M $270.7M $325.1M $401.2M
Operating Income (Reported) -- $13.8M $1M $33.2M $56.9M
Operating Income (Adjusted) -- $82.5M $1M $33.2M -$56.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $246.2M $270.7M $325.1M $401.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.6M $50.7M $53.2M $62.6M --
Gross Profit $203.7M $219.9M $271.9M $338.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65.5M $80.6M $84.4M $98.4M --
Selling, General & Admin $124.3M $138.2M $154.3M $183.3M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $189.9M $218.9M $238.6M $281.7M --
Operating Income $13.8M $1M $33.2M $56.9M --
 
Net Interest Expenses -- $1.4M $109M $336.1M --
EBT. Incl. Unusual Items $82.3M $120.8M -$75.6M -$276M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M -$45K $5.5M $7M --
Net Income to Company $71.4M $120.8M -$81.1M -$283M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.4M $120.8M -$81.1M -$283M --
 
Basic EPS (Cont. Ops) $0.40 $0.64 -$0.43 -$1.39 --
Diluted EPS (Cont. Ops) $0.36 $0.61 -$0.43 -$1.39 --
Weighted Average Basic Share $701.9M $730.7M $760.6M $837.8M --
Weighted Average Diluted Share $739.3M $778.1M $785.2M $837.8M --
 
EBITDA $89.5M $10.2M $43.2M -$45.5M --
EBIT $82.5M $1M $33.2M -$56.2M --
 
Revenue (Reported) $246.2M $270.7M $325.1M $401.2M --
Operating Income (Reported) $13.8M $1M $33.2M $56.9M --
Operating Income (Adjusted) $82.5M $1M $33.2M -$56.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $128.7M $146M $87.6M $189.5M $191.7M
Short Term Investments $108.9M $35.6M $96M $113.4M $255.6M
Accounts Receivable, Net $66.3M $67.5M $78.8M $77.3M $82.4M
Inventory $4.8M $6.5M $10.2M $9.9M $8.9M
Prepaid Expenses $4.5M $9.8M $8.6M $9.5M $10.9M
Other Current Assets $3M $3.1M $8.5M $16.9M $12.4M
Total Current Assets $324.3M $273.2M $295.9M $422.1M $567.6M
 
Property Plant And Equipment $16.1M $16.8M $32.9M $30.2M $27.6M
Long-Term Investments -- -- $22.1M $28.9M $36.6M
Goodwill $9.5M $26.8M $26.8M $26.8M $28.7M
Other Intangibles $6.6M $11.2M $11.3M $10.6M $11.3M
Other Long-Term Assets $565K $2M $1.7M $7.3M $7.7M
Total Assets $364.4M $339.8M $403.3M $532.9M $690.6M
 
Accounts Payable $4.7M $9.5M $4.6M $8.3M $11.1M
Accrued Expenses $39.1M $42.5M $39.7M $40.3M $56.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $5M $5M $4.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $159.4M $186.6M $207.8M $253.8M $295.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $300.6M $413.1M $329.4M $498.7M $354.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $1.3M $1.4M $331K $1.1M $2.1M
Common Equity $63.8M -$73.3M $73.9M $34.2M $336M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $63.8M -$73.3M $73.9M $34.2M $336M
 
Total Liabilities and Equity $364.4M $339.8M $403.3M $532.9M $690.6M
Cash and Short Terms $237.6M $181.6M $183.6M $302.9M $447.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $128.7M $146M $87.6M $189.5M $191.7M
Short Term Investments $108.9M $35.6M $96M $113.4M $255.6M
Accounts Receivable, Net $66.3M $67.5M $78.8M $77.3M $82.4M
Inventory $4.8M $6.5M $10.2M $9.9M $8.9M
Prepaid Expenses $4.5M $9.8M $8.6M $9.5M $10.9M
Other Current Assets $3M $3.1M $8.5M $16.9M $12.4M
Total Current Assets $324.3M $273.2M $295.9M $422.1M $567.6M
 
Property Plant And Equipment $16.1M $16.8M $32.9M $30.2M $27.6M
Long-Term Investments -- -- $22.1M $28.9M $36.6M
Goodwill $9.5M $26.8M $26.8M $26.8M $28.7M
Other Intangibles $6.6M $11.2M $11.3M $10.6M $11.3M
Other Long-Term Assets $565K $2M $1.7M $7.3M $7.7M
Total Assets $364.4M $339.8M $403.3M $532.9M $690.6M
 
Accounts Payable $4.7M $9.5M $4.6M $8.3M $11.1M
Accrued Expenses $39.1M $42.5M $39.7M $40.3M $56.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $5M $5M $4.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $159.4M $186.6M $207.8M $253.8M $295.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $300.6M $413.1M $329.4M $498.7M $354.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $1.3M $1.4M $331K $1.1M $2.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $63.8M -$73.3M $73.9M $34.2M $336M
 
Total Liabilities and Equity $364.4M $339.8M $403.3M $532.9M $690.6M
Cash and Short Terms $237.6M $181.6M $183.6M $302.9M $447.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.8M $71.4M $120.8M -$81.1M -$283M
Depreciation & Amoritzation $5.9M $7M $9.2M $10M $10.6M
Stock-Based Compensation $7.3M $6.5M $13.7M $19M $30.6M
Change in Accounts Receivable -$19.7M -$2M -$12.9M $2.3M -$5.8M
Change in Inventories -$693K -$1.8M -$3.7M $243K $982K
Cash From Operations $66.5M $36.1M $20.6M $102.1M $132.2M
 
Capital Expenditures $6.2M $8.1M $9.1M $7.9M $10.6M
Cash Acquisitions -$15M -$20M -- -- -$2.7M
Cash From Investing -$6.4M $45.2M -$91.2M -$22.5M -$149.5M
 
Dividends Paid (Ex Special Dividend) -$10M -$100M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$85K -- -- -- --
Other Financing Activities -- $29.3M -- -- -$11K
Cash From Financing -$8.6M -$68.4M $14M $21.8M $20.7M
 
Beginning Cash (CF) $81.7M $133.8M $146M $87.6M $189.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.5M $12.9M -$56.7M $101.3M $3.3M
Ending Cash (CF) $133.8M $146M $87.6M $189.5M $191.7M
 
Levered Free Cash Flow $60.3M $27.9M $11.5M $94.1M $121.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $51.9M $7.1M -$14.6M $19.3M
Depreciation & Amoritzation -- $1.7M $2.5M $2.6M $2.7M
Stock-Based Compensation -- $1.7M $3.8M $5.1M $9.3M
Change in Accounts Receivable -- $8.7M $11.2M -$7.1M $10.3M
Change in Inventories -- -$1.7M -$812K $1.3M $746K
Cash From Operations -- $29.8M $35.7M $43.8M $66M
 
Capital Expenditures -- $3.8M $3.2M $4.9M $4.3M
Cash Acquisitions -- -$17M -- -- --
Cash From Investing -- $5.4M -$37.4M $3.2M -$15.9M
 
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 -- $944K $2M $4.5M $6.7M
 
Beginning Cash (CF) -- $109.9M $84.6M $137.1M $136.3M
Foreign Exchange Rate Adjustment -- -$81K $2.8M $932K -$1.4M
Additions / Reductions -- $36.2M $284K $51.5M $56.7M
Ending Cash (CF) -- $146M $87.6M $189.5M $191.7M
 
Levered Free Cash Flow -- $26M $32.6M $38.9M $61.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $71.4M $120.8M -$81.1M -$283M
Depreciation & Amoritzation -- $7M $9.2M $10M $10.6M
Stock-Based Compensation -- $6.5M $13.7M $19M $30.6M
Change in Accounts Receivable -- -$2M -$12.9M $2.3M -$5.8M
Change in Inventories -- -$1.8M -$3.7M $243K $982K
Cash From Operations -- $36.1M $20.6M $102.1M $132.2M
 
Capital Expenditures -- $8.1M $9.1M $7.9M $10.6M
Cash Acquisitions -- -$20M -- -- -$2.7M
Cash From Investing -- $45.2M -$91.2M -$22.5M -$149.5M
 
Dividends Paid (Ex Special Dividend) -- -$100M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$68.4M $14M $21.8M $20.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $12.9M -$56.7M $101.3M $3.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $27.9M $11.5M $94.1M $121.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $71.4M $120.8M -$81.1M -$283M --
Depreciation & Amoritzation $7M $9.2M $10M $10.6M --
Stock-Based Compensation $6.5M $13.7M $19M $30.6M --
Change in Accounts Receivable -$2M -$12.9M $2.3M -$5.8M --
Change in Inventories -$1.8M -$3.7M $243K $982K --
Cash From Operations $36.1M $20.6M $102.1M $132.2M --
 
Capital Expenditures $8.1M $9.1M $7.9M $10.6M --
Cash Acquisitions -$20M -- -- -$2.7M --
Cash From Investing $45.2M -$91.2M -$22.5M -$149.5M --
 
Dividends Paid (Ex Special Dividend) -$100M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $29.3M -- -- -$11K --
Cash From Financing -$68.4M $14M $21.8M $20.7M --
 
Beginning Cash (CF) $555.1M $447.9M $434.2M $555.3M --
Foreign Exchange Rate Adjustment -$754K -$1.6M $589K -$1.2M --
Additions / Reductions $12.9M -$56.7M $101.3M $3.3M --
Ending Cash (CF) $567.2M $389.6M $536.1M $557.4M --
 
Levered Free Cash Flow $27.9M $11.5M $94.1M $121.6M --

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
40
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 8

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