Financhill
Sell
21

CLCO Quote, Financials, Valuation and Earnings

Last price:
$8.21
Seasonality move :
-12.11%
Day range:
$8.18 - $8.33
52-week range:
$6.92 - $13.68
Dividend yield:
16.81%
P/E ratio:
4.75x
P/S ratio:
1.32x
P/B ratio:
0.59x
Volume:
153.5K
Avg. volume:
312K
1-year change:
-34.74%
Market cap:
$440.9M
Revenue:
$361.4M
EPS (TTM):
$1.73
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $162M -- $361.4M
Revenue Growth (YoY) -- -- -- -- 123.13%
 
Cost of Revenues -- -- $93.5M -- $136.3M
Gross Profit -- -- $68.4M -- $225.1M
Gross Profit Margin -- -- 42.24% -- 62.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $586K -- $24.2M
Other Inc / (Exp) -- -- $4.9M -- $49.3M
Operating Expenses -- -- $566K -- $24.2M
Operating Income -- -- $67.8M -- $200.9M
 
Net Interest Expenses -- -- $18.4M -- $73.2M
EBT. Incl. Unusual Items -- -- $54.4M -- $176.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $556K
Net Income to Company -- -- $54.4M -- $176.4M
 
Minority Interest in Earnings -- -- -$32.5M -- -$1.6M
Net Income to Common Excl Extra Items -- -- $21.9M -- $174.7M
 
Basic EPS (Cont. Ops) -- -- $0.79 -- $3.25
Diluted EPS (Cont. Ops) -- -- $0.79 -- $3.25
Weighted Average Basic Share -- -- $27.5M -- $53.7M
Weighted Average Diluted Share -- -- $27.5M -- $53.7M
 
EBITDA -- -- $115.8M -- $316.1M
EBIT -- -- $72.4M -- $257.1M
 
Revenue (Reported) -- -- $162M -- $361.4M
Operating Income (Reported) -- -- $67.8M -- $200.9M
Operating Income (Adjusted) -- -- $72.4M -- $257.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $58.4M $88.4M $78.5M
Revenue Growth (YoY) -- -- -- 2301.71% -11.17%
 
Cost of Revenues -- -- $18.3M $34.1M $33.9M
Gross Profit -- -- $40.1M $54.3M $44.6M
Gross Profit Margin -- -- 68.7% 61.41% 56.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $3.7M $5.9M $5.7M
Other Inc / (Exp) -- -- $9.5M $9.7M -$12.5M
Operating Expenses -- -- $3.7M $5.9M $5.7M
Operating Income -- -- $36.4M $48.3M $38.9M
 
Net Interest Expenses -- -- $9M $18.8M $18.2M
EBT. Incl. Unusual Items -- -- $36.9M $39.2M $8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $141K $47K $167K
Net Income to Company -- -- -- $39.2M $8.1M
 
Minority Interest in Earnings -- -- -$1.1M -$340K $25K
Net Income to Common Excl Extra Items -- -- $35.7M $38.8M $8.1M
 
Basic EPS (Cont. Ops) -- -- $0.89 $0.72 $0.15
Diluted EPS (Cont. Ops) -- -- $0.89 $0.72 $0.15
Weighted Average Basic Share -- -- $40M $53.7M $53.7M
Weighted Average Diluted Share -- -- $40M $53.7M $53.7M
 
EBITDA -- -- $53.6M $74M $41.9M
EBIT -- -- $45.4M $59.6M $27.1M
 
Revenue (Reported) -- -- $58.4M $88.4M $78.5M
Operating Income (Reported) -- -- $36.4M $48.3M $38.9M
Operating Income (Adjusted) -- -- $45.4M $59.6M $27.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $327.2M $333.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $122.4M $131.8M
Gross Profit -- -- -- $204.8M $201.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $22.5M $22.4M
Other Inc / (Exp) -- -- $9.5M $72.5M -$10.8M
Operating Expenses -- -- -- $22.5M $22.4M
Operating Income -- -- -- $182.3M $179.5M
 
Net Interest Expenses -- -- $7.8M $63.7M $74M
EBT. Incl. Unusual Items -- -- -- $191M $94.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $322K $829K
Net Income to Company -- -- -- -- $93.8M
 
Minority Interest in Earnings -- -- -$812K -$2.4M -$975K
Net Income to Common Excl Extra Items -- -- -- $188.3M $92.9M
 
Basic EPS (Cont. Ops) -- -- -- $3.74 $1.73
Diluted EPS (Cont. Ops) -- -- -- $3.74 $1.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $312.1M $230.7M
EBIT -- -- -- $259.3M $172.8M
 
Revenue (Reported) -- -- -- $327.2M $333.7M
Operating Income (Reported) -- -- -- $182.3M $179.5M
Operating Income (Adjusted) -- -- -- $259.3M $172.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $62.1M $268.8M $241M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $18.1M $104.1M $99.6M
Gross Profit -- -- $44M $164.6M $141.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $5.9M $18.8M $17M
Other Inc / (Exp) -- -- $9.5M $62.9M $2.9M
Operating Expenses -- -- $1.5M $18.8M $17M
Operating Income -- -- $42.5M $145.8M $124.4M
 
Net Interest Expenses -- -- $9M $54.7M $55.4M
EBT. Incl. Unusual Items -- -- $44.2M $154.1M $71.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $212K $181K $453K
Net Income to Company -- -- -- $154M $71.4M
 
Minority Interest in Earnings -- -- -$812K -$1.3M -$624K
Net Income to Common Excl Extra Items -- -- $43.2M $152.7M $70.8M
 
Basic EPS (Cont. Ops) -- -- $1.08 $2.84 $1.32
Diluted EPS (Cont. Ops) -- -- $1.08 $2.84 $1.32
Weighted Average Basic Share -- -- $80M $161.1M $161.1M
Weighted Average Diluted Share -- -- $80M $161.1M $161.1M
 
EBITDA -- -- $60.9M $258.5M $173.1M
EBIT -- -- $52.8M $213.9M $129.6M
 
Revenue (Reported) -- -- $62.1M $268.8M $241M
Operating Income (Reported) -- -- $42.5M $145.8M $124.4M
Operating Income (Adjusted) -- -- $52.8M $213.9M $129.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $26.9M $129.1M $133.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $770K $2.5M $9.5M
Inventory -- -- -- $991K $3.7M
Prepaid Expenses -- -- $562K $465K $1.5M
Other Current Assets -- -- -- $5.6M $825K
Total Current Assets -- -- $72.1M $145.3M $154.3M
 
Property Plant And Equipment -- -- $1.4B $1.9B $1.9B
Long-Term Investments -- -- -- -- $884K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $9.4M
Other Long-Term Assets -- -- -- $1.4M $505K
Total Assets -- -- $1.5B $2.1B $2.1B
 
Accounts Payable -- -- $2.4M $2.6M $12.2M
Accrued Expenses -- -- $56.8M $50.9M $41.8M
Current Portion Of Long-Term Debt -- -- -- $180.1M $194.4M
Current Portion Of Capital Lease Obligations -- -- -- $511K $1.1M
Other Current Liabilities -- -- -- $1.3M $1.7M
Total Current Liabilities -- -- $414.4M $278.6M $293.3M
 
Long-Term Debt -- -- $292.3M $958.2M $866.7M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $718.2M $1.3B $1.3B
 
Common Stock -- -- -- $53.7M $53.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- $562.8M $646.6M $736M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $174.5M $69M $70.6M
Total Equity -- -- $737.3M $715.5M $806.6M
 
Total Liabilities and Equity -- -- $1.5B $2.1B $2.1B
Cash and Short Terms -- -- $26.9M $129.1M $133.5M
Total Debt -- -- $630.8M -- $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- $152.2M $142.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $10.5M $13.5M
Inventory -- -- -- $4M $909K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- $2.2M --
Total Current Assets -- -- -- $172.3M $158.5M
 
Property Plant And Equipment -- -- -- $1.9B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $26.6M $7.6M
Total Assets -- -- -- $2.1B $2.1B
 
Accounts Payable -- -- -- $114.6M $118.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $264.9M $363.9M
 
Long-Term Debt -- -- -- $895.1M $818.3M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $1.3B $1.3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $70.2M $71.2M
Total Equity -- -- -- $805.8M $813.6M
 
Total Liabilities and Equity -- -- -- $2.1B $2.1B
Cash and Short Terms -- -- -- $152.2M $142.4M
Total Debt -- -- -- $1B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- $54.4M -- $176.4M
Depreciation & Amoritzation -- -- $43.4M -- $59M
Stock-Based Compensation -- -- -- -- $2.2M
Change in Accounts Receivable -- -- $3.7M -- -$7M
Change in Inventories -- -- $915K -- -$2.7M
Cash From Operations -- -- $115.4M -- $198.9M
 
Capital Expenditures -- -- -- -- $196.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$12.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$87.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $10.4M -- $110M
Long-Term Debt Repaid -- -- -$156.4M -- -$203.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$475K -- -$1.9M
Cash From Financing -- -- -$100.5M -- -$182.5M
 
Beginning Cash (CF) -- -- $55.3M -- $133.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $14.9M -- $4.3M
Ending Cash (CF) -- -- $70.2M -- $137.3M
 
Levered Free Cash Flow -- -- $115.4M -- $2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $39.2M $8.1M
Depreciation & Amoritzation -- -- -- $14.4M $14.8M
Stock-Based Compensation -- -- -- $595K $529K
Change in Accounts Receivable -- -- -- -$409K -$2.1M
Change in Inventories -- -- -- -$3.3M -$30K
Cash From Operations -- -- -- $31.7M $33M
 
Capital Expenditures -- -- -- $147.5M $13.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$147.5M -$13.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$22M -$22M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $74.8M
Long-Term Debt Repaid -- -- -- -$19.5M -$14.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$41.5M $38.3M
 
Beginning Cash (CF) -- -- -- $313.4M $86.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$157.3M $58.1M
Ending Cash (CF) -- -- -- $156.2M $144.6M
 
Levered Free Cash Flow -- -- -- -$115.8M $19.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- $93.8M
Depreciation & Amoritzation -- -- -- -- $57.9M
Stock-Based Compensation -- -- -- $1.8M $2.1M
Change in Accounts Receivable -- -- -- -- $2.7M
Change in Inventories -- -- -- -- $3M
Cash From Operations -- -- -- $365.7M $164M
 
Capital Expenditures -- -- -- $148.8M $86.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$86.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$65.5M -$88.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$111.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$89.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$11.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- $77.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $154M $71.4M
Depreciation & Amoritzation -- -- -- $44.6M $43.5M
Stock-Based Compensation -- -- -- $1.8M $1.6M
Change in Accounts Receivable -- -- -- -$4.3M $5.5M
Change in Inventories -- -- -- -$3M $2.8M
Cash From Operations -- -- -- $149.3M $114.4M
 
Capital Expenditures -- -- -- $148.8M $38.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $35.5M -$38.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$65.5M -$66.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $70M $74.8M
Long-Term Debt Repaid -- -- -- -$164.3M -$72.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.9M -$4.8M
Cash From Financing -- -- -- -$161.7M -$68.5M
 
Beginning Cash (CF) -- -- -- $691.1M $333.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $23.1M $7.3M
Ending Cash (CF) -- -- -- $714.2M $340.6M
 
Levered Free Cash Flow -- -- -- $506K $75.8M

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

GET BETTER TRADE IDEAS

Popular

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock