Financhill
Buy
70

CDLR Quote, Financials, Valuation and Earnings

Last price:
$20.11
Seasonality move :
11.75%
Day range:
$19.94 - $20.16
52-week range:
$17.37 - $28.75
Dividend yield:
0%
P/E ratio:
17.91x
P/S ratio:
5.52x
P/B ratio:
1.33x
Volume:
41.9K
Avg. volume:
41.8K
1-year change:
-18.11%
Market cap:
$1.8B
Revenue:
$269.2M
EPS (TTM):
$1.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.3M $72.1M $112.2M $117.6M $269.2M
Revenue Growth (YoY) -48.17% 223.75% 55.66% 4.78% 128.94%
 
Cost of Revenues $52.3M $46M $52.2M $64.8M $134.5M
Gross Profit -$30M $26.1M $60M $52.8M $134.8M
Gross Profit Margin -134.65% 36.2% 53.45% 44.89% 50.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.4M $12.2M $14.6M $27.2M $55.8M
Other Inc / (Exp) $6.3M $121.9K -$4.3M -$9.5M -$1.5M
Operating Expenses $11M $12.9M $16.6M $28.8M $59.6M
Operating Income -$41M $13.2M $43.4M $24M $75.2M
 
Net Interest Expenses -- $4.5M $1.7M $2.1M $632.1K
EBT. Incl. Unusual Items -$30.9M $8.8M $37.5M $12.4M $73M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1K -$15.4K -- -- $2.6M
Net Income to Company -$30.9M $8.8M $37.5M $12.4M $70.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.9M $8.8M $37.5M $12.4M $70.4M
 
Basic EPS (Cont. Ops) -$4.75 $0.25 $0.93 $0.26 $0.82
Diluted EPS (Cont. Ops) -$4.75 $0.25 $0.93 $0.26 $0.82
Weighted Average Basic Share $6.5M $34.6M $40.8M $50.3M $86.5M
Weighted Average Diluted Share $6.5M $34.6M $41M $50.8M $86.7M
 
EBITDA -$8.3M $32.4M $63M $40.5M $137.3M
EBIT -$26M $12.9M $39.1M $15.6M $76.1M
 
Revenue (Reported) $22.3M $72.1M $112.2M $117.6M $269.2M
Operating Income (Reported) -$41M $13.2M $43.4M $24M $75.2M
Operating Income (Adjusted) -$26M $12.9M $39.1M $15.6M $76.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $20.3M $20.7M $68.9M
Revenue Growth (YoY) -- -- -- 1.98% 232.72%
 
Cost of Revenues -- -- $13M $29.3M $46.9M
Gross Profit -- -- $7.3M -$8.6M $22M
Gross Profit Margin -- -- 35.73% -41.53% 31.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $5M $13.9M $17.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $5M $13.2M $16.9M
Operating Income -- -- $2.2M -$21.8M $5.1M
 
Net Interest Expenses -- -- $120.3K $739.7K $1.9M
EBT. Incl. Unusual Items -- -- $2.1M -$22.6M $3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $20.6K $1.3M
Net Income to Company -- -- $2.1M -$22.6M $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $2.1M -$22.6M $1.9M
 
Basic EPS (Cont. Ops) -- -- $0.04 -$0.26 $0.04
Diluted EPS (Cont. Ops) -- -- $0.04 -$0.26 $0.04
Weighted Average Basic Share -- -- $48.7M $86.6M $87.7M
Weighted Average Diluted Share -- -- $48.7M $86.6M $87.7M
 
EBITDA -- -- $8.6M -$10.5M $25.2M
EBIT -- -- $2.2M -$21.4M $5.4M
 
Revenue (Reported) -- -- $20.3M $20.7M $68.9M
Operating Income (Reported) -- -- $2.2M -$21.8M $5.1M
Operating Income (Adjusted) -- -- $2.2M -$21.4M $5.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $118.3M $317.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $81M $152M
Gross Profit -- -- -- $37.2M $165.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $36.1M $59M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- $37M $63.3M
Operating Income -- -- -- $188.4K $101.9M
 
Net Interest Expenses -- -- $120.3K $2.7M $1.9M
EBT. Incl. Unusual Items -- -- -- -$11.9M $98.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $20.6K $3.9M
Net Income to Company -- -- -- -$12.2M $94.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$11.9M $94.6M
 
Basic EPS (Cont. Ops) -- -- -- $0.10 $1.12
Diluted EPS (Cont. Ops) -- -- -- $0.10 $1.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $21.6M $172.5M
EBIT -- -- -- -$7.8M $102.6M
 
Revenue (Reported) -- -- -- $118.3M $317.1M
Operating Income (Reported) -- -- -- $188.4K $101.9M
Operating Income (Adjusted) -- -- -- -$7.8M $102.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $20.3M $20.7M $68.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $13M $29.3M $46.9M
Gross Profit -- -- $7.3M -$8.6M $22M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $5M $13.9M $17.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $5M $13.2M $16.9M
Operating Income -- -- $2.2M -$21.8M $5.1M
 
Net Interest Expenses -- -- $120.3K $739.7K $1.9M
EBT. Incl. Unusual Items -- -- $2.1M -$22.6M $3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $20.6K $1.3M
Net Income to Company -- -- $2.1M -$22.6M $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $2.1M -$22.6M $1.9M
 
Basic EPS (Cont. Ops) -- -- $0.04 -$0.26 $0.04
Diluted EPS (Cont. Ops) -- -- $0.04 -$0.26 $0.04
Weighted Average Basic Share -- -- $48.7M $86.6M $87.7M
Weighted Average Diluted Share -- -- $48.7M $86.6M $87.7M
 
EBITDA -- -- $8.6M -$10.5M $25.2M
EBIT -- -- $2.2M -$21.4M $5.4M
 
Revenue (Reported) -- -- $20.3M $20.7M $68.9M
Operating Income (Reported) -- -- $2.2M -$21.8M $5.1M
Operating Income (Adjusted) -- -- $2.2M -$21.4M $5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $78.3M $2.6M $20.4M $106.8M $60.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.5M $20.9M $19.6M $33.1M $65.3M
Inventory $383.8K $498.2K $588.8K $2M $1.1M
Prepaid Expenses $216.5K $1.7M $1.8M $10.6M $17.3M
Other Current Assets $16K -- -- -- --
Total Current Assets $102.8M $27.9M $63.8M $163M $196.3M
 
Property Plant And Equipment $311.3M $452.4M $650.4M $1.2B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $18.5M $18.5M
Other Intangibles -- $455.2K -- $265.3K $444.3K
Other Long-Term Assets -- $1.1K -- -- --
Total Assets $414.3M $480.9M $718.5M $1.4B $2B
 
Accounts Payable $5.4M $3.2M $4.3M $9.3M $12M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.8M $32.4M $827.9K $883.2K $32.4M
Current Portion Of Capital Lease Obligations $350.5K $337.4K $299.2K $664.4K $1.3M
Other Current Liabilities -- -- -- $4.4M $217.5K
Total Current Liabilities $31.5M $61M $12.7M $59.3M $128.7M
 
Long-Term Debt $78.6M $50.4M $122.5M $226.4M $561.8M
Capital Leases -- -- -- -- --
Total Liabilities $117.8M $112.7M $138.8M $324.5M $731.6M
 
Common Stock $19.1M $21.1M $28.5M $46.2M $49.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $296.5M $368.3M $579.7M $1.1B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $296.5M $368.3M $579.7M $1.1B $1.3B
 
Total Liabilities and Equity $414.3M $480.9M $718.5M $1.4B $2B
Cash and Short Terms $78.3M $2.6M $20.4M $106.8M $60.8M
Total Debt $90.4M $82.7M $123.3M $227.2M $594.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- $225.8M $101.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $39.4M $114.5M
Inventory -- -- -- $2M $3.9M
Prepaid Expenses -- -- -- $16.6M $14.4M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- $285.6M $261.9M
 
Property Plant And Equipment -- -- -- $1.3B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- $1.6B $2.7B
 
Accounts Payable -- -- -- $53M $39.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $3.5M $69M
Current Portion Of Capital Lease Obligations -- -- -- $1.5M $903.8K
Other Current Liabilities -- -- -- $746.2K $188.3K
Total Current Liabilities -- -- -- $80.8M $219.7M
 
Long-Term Debt -- -- -- $274.9M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $398.7M $1.3B
 
Common Stock -- -- -- $50.9M $51M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $1.2B $1.3B
 
Total Liabilities and Equity -- -- -- $1.6B $2.7B
Cash and Short Terms -- -- -- $225.8M $101.9M
Total Debt -- -- -- $278.5M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$30.9M $8.8M $37.5M $12.4M $70.4M
Depreciation & Amoritzation $17.7M $19.5M $23.9M $25M $61.3M
Stock-Based Compensation $178.2K -$379.8K $371.2K $1.2M $1.8M
Change in Accounts Receivable -$3.3M -$2.9M -$19M $30.9M -$67.4M
Change in Inventories -$58.2K -$151.5K -$115K -$1.2M $852.9K
Cash From Operations -$11M $35.7M $30.6M $68.6M $100.8M
 
Capital Expenditures $292.5M $193.3M $237.7M $72.5M $666.7M
Cash Acquisitions -- -- -- $11.3M --
Cash From Investing -$292.5M -$193.3M -$237.7M -$59.2M -$666.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $83.7M $10.6M $136.6M $216.5M $396.1M
Long-Term Debt Repaid -$12.8M -$12.2M -$95.2M -$125.1M -$13.6M
Repurchase of Common Stock -- -- -- -- -$1.4M
Other Financing Activities -$12.4M -$2.5M -$5.5M -$7.5M -$3.3M
Cash From Financing $374.7M $85M $224.7M $76.1M $521.7M
 
Beginning Cash (CF) $1.4M $75.3M $2.4M $20.6M $104.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $71.2M -$72.6M $17.6M $85.4M -$44M
Ending Cash (CF) $72.7M $2.7M $20M $104.6M $63.3M
 
Levered Free Cash Flow -$303.5M -$157.6M -$207.1M -$3.8M -$565.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $2.1M -$22.6M $1.9M
Depreciation & Amoritzation -- -- $6.4M $10.9M $19.8M
Stock-Based Compensation -- -- $83.8K $295.5K $651.3K
Change in Accounts Receivable -- -- $1.7M -$4M -$29.3M
Change in Inventories -- -- -$2.2K -$28.2K -$2.7M
Cash From Operations -- -- $5.1M $14.3M $21.5M
 
Capital Expenditures -- -- $8.6M $110.6M $491.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$8.6M -$110.6M -$491.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $54.3M $520.6M
Long-Term Debt Repaid -- -- -$110.6K -$373.7K -$8.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2.7M --
Cash From Financing -- -- -$1.6M $218M $507.2M
 
Beginning Cash (CF) -- -- $20.4M $104.9M $61.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$5.1M $122.2M $37.5M
Ending Cash (CF) -- -- $15.4M $227.2M $99M
 
Levered Free Cash Flow -- -- -$3.5M -$96.4M -$469.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -$12.2M $94.9M
Depreciation & Amoritzation -- -- -- $29.4M $70.2M
Stock-Based Compensation -- -- $83.8K $1.4M $2.2M
Change in Accounts Receivable -- -- -- $25.2M -$92.7M
Change in Inventories -- -- -- -$1.3M -$1.8M
Cash From Operations -- -- -- $77.8M $107.9M
 
Capital Expenditures -- -- $8.6M $174.5M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$161.3M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $270.8M $862.4M
Long-Term Debt Repaid -- -- -- -$125.4M -$22M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $295.7M $810.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $212.7M -$128.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$96.7M -$939.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $2.1M -$22.6M $1.9M
Depreciation & Amoritzation -- -- $6.4M $10.9M $19.8M
Stock-Based Compensation -- -- $83.8K $295.5K $651.3K
Change in Accounts Receivable -- -- $1.7M -$4M -$29.3M
Change in Inventories -- -- -$2.2K -$28.2K -$2.7M
Cash From Operations -- -- $5.1M $14.3M $21.5M
 
Capital Expenditures -- -- $8.6M $110.6M $491.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$8.6M -$110.6M -$491.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $54.3M $520.6M
Long-Term Debt Repaid -- -- -$110.6K -$373.7K -$8.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2.7M --
Cash From Financing -- -- -$1.6M $218M $507.2M
 
Beginning Cash (CF) -- -- $20.4M $104.9M $61.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$5.1M $122.2M $37.5M
Ending Cash (CF) -- -- $15.4M $227.2M $99M
 
Levered Free Cash Flow -- -- -$3.5M -$96.4M -$469.6M

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

GET BETTER TRADE IDEAS

Popular

Is IONQ The Next NVIDIA?
Is IONQ The Next NVIDIA?

Quantum computing startup IonQ (NYSE:IONQ) has seen its stock skyrocket…

Best AI Index Fund to Buy
Best AI Index Fund to Buy

Over the last two years, companies with a focus on…

Where Will Salesforce Stock Be in 5 Years?
Where Will Salesforce Stock Be in 5 Years?

Salesforce (NYSE: CRM) just turned in a quarter that, on…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

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

Buy
52
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for Jun 2

Regeneron Pharmaceuticals [REGN] is up 0.05% over the past day.

Buy
55
RGC alert for Jun 2

Regencell Bioscience Holdings [RGC] is down 19.04% over the past day.

Sell
42
AMBA alert for Jun 2

Ambarella [AMBA] is up 0.93% over the past day.

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

Show me the best stock