Financhill
Sell
48

CARS Quote, Financials, Valuation and Earnings

Last price:
$10.87
Seasonality move :
3.15%
Day range:
$10.79 - $11.15
52-week range:
$9.56 - $21.24
Dividend yield:
0%
P/E ratio:
15.97x
P/S ratio:
1.01x
P/B ratio:
1.39x
Volume:
566.5K
Avg. volume:
958K
1-year change:
-41.74%
Market cap:
$682.9M
Revenue:
$719.2M
EPS (TTM):
$0.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $547.5M $623.7M $653.9M $689.2M $719.2M
Revenue Growth (YoY) -9.76% 13.91% 4.84% 5.4% 4.35%
 
Cost of Revenues $101.5M $114.2M $115M $122.2M $124.3M
Gross Profit $446M $509.5M $538.9M $567M $594.8M
Gross Profit Margin 81.46% 81.69% 82.42% 82.27% 82.71%
 
R&D Expenses -- $77.3M $89M $99.6M $113.9M
Selling, General & Admin $303.2M $281.9M $289.5M $312.3M $320.2M
Other Inc / (Exp) -$928.1M -$126K -$8.1M -$3.6M $40.6M
Operating Expenses $416.4M $461.1M $472.9M $512.9M $541.3M
Operating Income $29.5M $48.3M $66M $54.1M $53.5M
 
Net Interest Expenses $37.9M $38.7M $35.3M $32.4M $32.2M
EBT. Incl. Unusual Items -$936.4M $9.5M $22.6M $18.1M $61.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$119.3M -$1.3M $5.4M -$100.3M $13.7M
Net Income to Company -$817.1M $10.8M $17.2M $118.4M $48.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$817.1M $10.8M $17.2M $118.4M $48.2M
 
Basic EPS (Cont. Ops) -$12.15 $0.16 $0.25 $1.77 $0.73
Diluted EPS (Cont. Ops) -$12.15 $0.15 $0.25 $1.74 $0.72
Weighted Average Basic Share $67.2M $68.7M $68.2M $66.7M $66M
Weighted Average Diluted Share $67.2M $71.3M $69.6M $68.2M $67.4M
 
EBITDA -$785.3M $150.1M $152.3M $151.5M $201.2M
EBIT -$898.6M $48.2M $57.9M $50.5M $94.1M
 
Revenue (Reported) $547.5M $623.7M $653.9M $689.2M $719.2M
Operating Income (Reported) $29.5M $48.3M $66M $54.1M $53.5M
Operating Income (Adjusted) -$898.6M $48.2M $57.9M $50.5M $94.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $153.3M $158.2M $167.1M $180.2M $179M
Revenue Growth (YoY) 3.51% 3.2% 5.6% 7.85% -0.64%
 
Cost of Revenues $27.8M $27.8M $29.8M $30M $30.9M
Gross Profit $125.5M $130.5M $137.3M $150.2M $148.1M
Gross Profit Margin 81.85% 82.46% 82.17% 83.37% 82.72%
 
R&D Expenses -- $21.3M $24.1M $28.1M $28.5M
Selling, General & Admin $83.2M $73.7M $76.6M $82M $86.1M
Other Inc / (Exp) $38K $208K $8.2M -$3.6M -$25K
Operating Expenses $108.9M $119.5M $124.7M $137.5M $141.6M
Operating Income $16.5M $10.9M $12.5M $12.7M $6.5M
 
Net Interest Expenses $10M $9.3M $8.2M $8.3M $7.7M
EBT. Incl. Unusual Items $6.6M $1.8M $12.5M $820K -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$2.5M $1M $36K $780K
Net Income to Company $5.3M $4.3M $11.5M $784K -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.3M $4.3M $11.5M $784K -$2M
 
Basic EPS (Cont. Ops) $0.08 $0.06 $0.17 $0.01 -$0.03
Diluted EPS (Cont. Ops) $0.08 $0.06 $0.17 $0.01 -$0.03
Weighted Average Basic Share $67.8M $69.5M $66.5M $66.3M $64.5M
Weighted Average Diluted Share $70.3M $70.9M $67.7M $67.3M $64.5M
 
EBITDA $42.3M $35.7M $44.8M $36.5M $33.5M
EBIT $16.6M $11.1M $20.8M $9.1M $6.4M
 
Revenue (Reported) $153.3M $158.2M $167.1M $180.2M $179M
Operating Income (Reported) $16.5M $10.9M $12.5M $12.7M $6.5M
Operating Income (Adjusted) $16.6M $11.1M $20.8M $9.1M $6.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $552.7M $628.6M $662.7M $702.3M $718M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $103.3M $114.1M $117M $122.4M $125.3M
Gross Profit $449.4M $514.5M $545.7M $579.9M $592.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $91.8M $103.6M $114.3M
Selling, General & Admin $302.5M $272.3M $292.4M $317.7M $324.3M
Other Inc / (Exp) -$6.3M $44K -$109K -$15.4M $44.1M
Operating Expenses $410.5M $471.7M $478.1M $525.6M $545.5M
Operating Income $38.9M $42.7M $67.6M $54.3M $47.2M
 
Net Interest Expenses $40.3M $38.1M $34.2M $32.5M $31.5M
EBT. Incl. Unusual Items -$7.7M $4.7M $33.3M $6.4M $59.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.7M -$5.1M $8.9M -$101.3M $14.4M
Net Income to Company -$24.4M $9.9M $24.3M $107.7M $45.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.4M $9.9M $24.3M $107.7M $45.4M
 
Basic EPS (Cont. Ops) -$0.36 $0.10 $0.36 $1.62 $0.69
Diluted EPS (Cont. Ops) -$0.37 $0.08 $0.36 $1.57 $0.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $140.6M $143.6M $161.4M $143.2M $198.2M
EBIT $32.6M $42.8M $67.5M $38.9M $91.4M
 
Revenue (Reported) $552.7M $628.6M $662.7M $702.3M $718M
Operating Income (Reported) $38.9M $42.7M $67.6M $54.3M $47.2M
Operating Income (Adjusted) $32.6M $42.8M $67.5M $38.9M $91.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $153.3M $158.2M $167.1M $180.2M $179M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.8M $27.8M $29.8M $30M $30.9M
Gross Profit $125.5M $130.5M $137.3M $150.2M $148.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $21.3M $24.1M $28.1M $28.5M
Selling, General & Admin $83.2M $73.7M $76.6M $82M $86.1M
Other Inc / (Exp) $38K $208K $8.2M -$3.6M -$25K
Operating Expenses $108.9M $119.5M $124.7M $137.5M $141.6M
Operating Income $16.5M $10.9M $12.5M $12.7M $6.5M
 
Net Interest Expenses $10M $9.3M $8.2M $8.3M $7.7M
EBT. Incl. Unusual Items $6.6M $1.8M $12.5M $820K -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$2.5M $1M $36K $780K
Net Income to Company $5.3M $4.3M $11.5M $784K -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.3M $4.3M $11.5M $784K -$2M
 
Basic EPS (Cont. Ops) $0.08 $0.06 $0.17 $0.01 -$0.03
Diluted EPS (Cont. Ops) $0.08 $0.06 $0.17 $0.01 -$0.03
Weighted Average Basic Share $67.8M $69.5M $66.5M $66.3M $64.5M
Weighted Average Diluted Share $70.3M $70.9M $67.7M $67.3M $64.5M
 
EBITDA $42.3M $35.7M $44.8M $36.5M $33.5M
EBIT $16.6M $11.1M $20.8M $9.1M $6.4M
 
Revenue (Reported) $153.3M $158.2M $167.1M $180.2M $179M
Operating Income (Reported) $16.5M $10.9M $12.5M $12.7M $6.5M
Operating Income (Adjusted) $16.6M $11.1M $20.8M $9.1M $6.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.7M $39.1M $31.7M $39.2M $50.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $93.6M $98.9M $107.9M $125.4M $133.7M
Inventory -- -- -- -- --
Prepaid Expenses $6.5M $7.8M $8.4M $12.6M $13.8M
Other Current Assets $10.2M $1.7M $605K $1.3M $16.1M
Total Current Assets $178.1M $147.4M $148.6M $178.4M $214.3M
 
Property Plant And Equipment $41.3M $43M $45.2M $43.9M $40.7M
Long-Term Investments $21.1M $21.1M $21M $21M --
Goodwill -- $26.2M $102.9M $147.1M $143.3M
Other Intangibles $835.2M $769.4M $707.1M $669.2M $585.7M
Other Long-Term Assets -- -- -- $21M $27.3M
Total Assets $1.1B $1B $1B $1.2B $1.1B
 
Accounts Payable $16.5M $15.4M $18.2M $22.3M $33.5M
Accrued Expenses $47.8M $46.3M $54.3M $68.7M $47.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $90.4M $94.3M $106M $145.7M $116.9M
 
Long-Term Debt $576.1M $457.4M $458.2M $460.1M $455.3M
Capital Leases -- -- -- -- --
Total Liabilities $735.5M $609.2M $640.4M $680.3M $600.4M
 
Common Stock $674K $692K $662K $659K $643K
Other Common Equity Adj -$6.8M -$2M -- $951K -$1.6M
Common Equity $340.2M $398M $384.4M $492.1M $511.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $340.2M $398M $384.4M $492.1M $511.5M
 
Total Liabilities and Equity $1.1B $1B $1B $1.2B $1.1B
Cash and Short Terms $67.7M $39.1M $31.7M $39.2M $50.7M
Total Debt $583.9M $466.3M $472.4M $483.2M $455.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $53.7M $30.5M $18.8M $31.4M $31.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $93.2M $96M $114M $125.7M $131M
Inventory -- -- -- -- --
Prepaid Expenses $10M $8.5M $11.4M $12.5M $11.9M
Other Current Assets $1.3M $3.4M $409K $7.6M $8.4M
Total Current Assets $158.2M $138.4M $144.7M $177.2M $182.7M
 
Property Plant And Equipment $43.5M $42.9M $45.7M $43.4M $36.5M
Long-Term Investments $20.6M $21.5M -- $20.5M --
Goodwill -- $101.8M $102.9M $146.1M $165.2M
Other Intangibles $813.5M $764.6M $687.9M $647.3M $571M
Other Long-Term Assets -- -- $21.1M -- $26.9M
Total Assets $1B $1.1B $1B $1.1B $1.1B
 
Accounts Payable $22.9M $16.8M $17.4M $25.6M $29.4M
Accrued Expenses $58.6M $58.6M $62.1M $65.8M $53.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.4M $95.8M $107.3M $109.4M $111M
 
Long-Term Debt $524.3M $499.2M $438.7M $473.8M $455.6M
Capital Leases -- -- -- -- --
Total Liabilities $689.8M $673.1M $617.2M $661.7M $593.8M
 
Common Stock $685K $698K $668K $662K $637K
Other Common Equity Adj -$5.6M -$800K -- $213K -$2.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $346M $396.1M $385M $481.5M $489.9M
 
Total Liabilities and Equity $1B $1.1B $1B $1.1B $1.1B
Cash and Short Terms $53.7M $30.5M $18.8M $31.4M $31.4M
Total Debt $532M $509.4M $454.2M $473.8M $455.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$817.1M $10.8M $17.2M $118.4M $48.2M
Depreciation & Amoritzation $113.3M $101.9M $94.4M $101M $107.2M
Stock-Based Compensation $15.2M $21.4M $22.3M $28.5M $30.6M
Change in Accounts Receivable $3.7M -$5.4M -$9.3M -$15.6M -$12.3M
Change in Inventories -- -- -- -- --
Cash From Operations $138.6M $138M $128.5M $136.7M $152.5M
 
Capital Expenditures $16.7M $19.2M $19.7M $20.9M $24.4M
Cash Acquisitions -- -$20.3M -$64.7M -$76.2M -$216K
Cash From Investing -$16.7M -$39.5M -$84.4M -$97.1M -$24.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $565M -- $45M $45M --
Long-Term Debt Repaid -$615.6M -$120M -$41.3M -$36.3M -$30M
Repurchase of Common Stock -- -- -$49M -$31.3M -$49.2M
Other Financing Activities -$17.3M -$9K -- -- -$29.3M
Cash From Financing -$67.7M -$127.2M -$51.5M -$31.7M -$116M
 
Beginning Cash (CF) $13.5M $67.7M $39.1M $31.7M $39.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.2M -$28.7M -$7.4M $7.9M $12M
Ending Cash (CF) $67.7M $39.1M $31.7M $39.2M $50.7M
 
Levered Free Cash Flow $121.9M $118.8M $108.8M $115.8M $128.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.3M $4.3M $11.5M $784K -$2M
Depreciation & Amoritzation $25.7M $24.6M $24M $27.4M $27M
Stock-Based Compensation $5M $5.2M $6M $7.1M $8.3M
Change in Accounts Receivable $282K $4.4M -$6.6M -$1.2M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $50.4M $30.4M $28.1M $33.5M $29.5M
 
Capital Expenditures $6.2M $4M $5.4M $6M $5.8M
Cash Acquisitions -- -$64.8M -- -- -$24.4M
Cash From Investing -$6.2M -$68.8M -$5.4M -$6M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $45M -- -- $10M
Long-Term Debt Repaid -$52.5M -$2.5M -$18.8M -$10M -$10M
Repurchase of Common Stock -- -$5M -$7.1M -$9.1M -$21.5M
Other Financing Activities -$8K -- -- -$7.8M --
Cash From Financing -$58.1M $29.8M -$35.6M -$35.2M -$27.4M
 
Beginning Cash (CF) $67.7M $39.1M $31.7M $39.2M $50.7M
Foreign Exchange Rate Adjustment -- -- -- -$87K -$570K
Additions / Reductions -$14M -$8.6M -$12.9M -$7.7M -$18.7M
Ending Cash (CF) $53.7M $30.5M $18.8M $31.4M $31.4M
 
Levered Free Cash Flow $44.1M $26.4M $22.8M $27.5M $23.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$24.4M $9.9M $24.3M $107.7M $45.4M
Depreciation & Amoritzation $108M $100.8M $93.9M $104.3M $106.9M
Stock-Based Compensation $18.2M $21.7M $23.1M $29.6M $31.8M
Change in Accounts Receivable -$1.1M -$1.2M -$20.3M -$10.2M -$8.8M
Change in Inventories -- -- -- -- --
Cash From Operations $160.1M $118M $126.3M $142M $148.5M
 
Capital Expenditures $17.2M $17M $21.1M $21.5M $24.2M
Cash Acquisitions -- -$85M $107K -$76.2M -$24.6M
Cash From Investing -$17.2M -$102M -$21M -$97.7M -$39.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $400M $45M -- -- --
Long-Term Debt Repaid -$654.7M -$70M -$57.5M -$27.5M -$30M
Repurchase of Common Stock -- -$5M -$51.1M -$33.3M -$61.6M
Other Financing Activities -$17.4M -- -- -- --
Cash From Financing -$276.5M -$39.3M -$116.9M -$31.3M -$108.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$133.6M -$23.3M -$11.6M $13.1M $1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $142.9M $101M $105.2M $120.5M $124.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.3M $4.3M $11.5M $784K -$2M
Depreciation & Amoritzation $25.7M $24.6M $24M $27.4M $27M
Stock-Based Compensation $5M $5.2M $6M $7.1M $8.3M
Change in Accounts Receivable $282K $4.4M -$6.6M -$1.2M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $50.4M $30.4M $28.1M $33.5M $29.5M
 
Capital Expenditures $6.2M $4M $5.4M $6M $5.8M
Cash Acquisitions -- -$64.8M -- -- -$24.4M
Cash From Investing -$6.2M -$68.8M -$5.4M -$6M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $45M -- -- $10M
Long-Term Debt Repaid -$52.5M -$2.5M -$18.8M -$10M -$10M
Repurchase of Common Stock -- -$5M -$7.1M -$9.1M -$21.5M
Other Financing Activities -$8K -- -- -$7.8M --
Cash From Financing -$58.1M $29.8M -$35.6M -$35.2M -$27.4M
 
Beginning Cash (CF) $67.7M $39.1M $31.7M $39.2M $50.7M
Foreign Exchange Rate Adjustment -- -- -- -$87K -$570K
Additions / Reductions -$14M -$8.6M -$12.9M -$7.7M -$18.7M
Ending Cash (CF) $53.7M $30.5M $18.8M $31.4M $31.4M
 
Levered Free Cash Flow $44.1M $26.4M $22.8M $27.5M $23.7M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 16.91% over the past day.

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

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

Show me the best stock