Financhill
Sell
34

CLF Quote, Financials, Valuation and Earnings

Last price:
$9.45
Seasonality move :
7.34%
Day range:
$9.21 - $9.48
52-week range:
$9.13 - $22.97
Dividend yield:
0%
P/E ratio:
167.07x
P/S ratio:
0.23x
P/B ratio:
0.68x
Volume:
5.8M
Avg. volume:
15M
1-year change:
-54.39%
Market cap:
$4.7B
Revenue:
$22B
EPS (TTM):
-$0.97
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2B $5.4B $20.4B $23B $22B
Revenue Growth (YoY) -14.67% 169.05% 281.85% 12.45% -4.32%
 
Cost of Revenues $1.4B $5.1B $15.9B $20.5B $20.6B
Gross Profit $576M $252M $4.5B $2.5B $1.4B
Gross Profit Margin 28.95% 4.71% 22.18% 10.95% 6.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113M $244M $422M $465M $577M
Other Inc / (Exp) -$22M $97M $108M $129M $72M
Operating Expenses $140M $304M $502M $575M $577M
Operating Income $436M -$52M $4B $1.9B $814M
 
Net Interest Expenses $101M $238M $337M $276M $289M
EBT. Incl. Unusual Items $313M -$193M $3.8B $1.8B $597M
Earnings of Discontinued Ops. -$2M $1M $3M $3M $1M
Income Tax Expense $18M -$111M $773M $423M $148M
Net Income to Company $293M -$81M $3B $1.4B $450M
 
Minority Interest in Earnings -- -$41M -$45M -$41M -$51M
Net Income to Common Excl Extra Items $293M -$122M $3B $1.3B $399M
 
Basic EPS (Cont. Ops) $1.06 -$0.32 $5.63 $2.57 $0.78
Diluted EPS (Cont. Ops) $1.03 -$0.32 $5.36 $2.55 $0.78
Weighted Average Basic Share $277M $379M $498M $519M $510M
Weighted Average Diluted Share $284M $379M $558M $524M $511M
 
EBITDA $499M $353M $5B $3.1B $1.9B
EBIT $414M $45M $4.1B $2.1B $886M
 
Revenue (Reported) $2B $5.4B $20.4B $23B $22B
Operating Income (Reported) $436M -$52M $4B $1.9B $814M
Operating Income (Adjusted) $414M $45M $4.1B $2.1B $886M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $6B $5.7B $5.6B $4.6B
Revenue Growth (YoY) 196.26% 264.76% -5.85% -0.85% -18.48%
 
Cost of Revenues $1.5B $4.2B $5.3B $5.1B $4.7B
Gross Profit $121M $1.8B $348M $480M -$104M
Gross Profit Margin 7.35% 29.56% 6.16% 8.56% -2.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59M $116M $124M $139M $112M
Other Inc / (Exp) $3M $47M $52M $43M $39M
Operating Expenses $76M $126M $161M $150M $139M
Operating Income $45M $1.6B $187M $330M -$243M
 
Net Interest Expenses $68M $81M $64M $70M $102M
EBT. Incl. Unusual Items -$20M $1.6B $175M $303M -$306M
Earnings of Discontinued Ops. -- $1M -- $1M --
Income Tax Expense -$22M $334M $10M $29M -$76M
Net Income to Company $2M $1.3B $165M $275M -$230M
 
Minority Interest in Earnings -$12M -$8M -$13M -$11M -$12M
Net Income to Common Excl Extra Items -$10M $1.3B $152M $264M -$242M
 
Basic EPS (Cont. Ops) -$0.02 $2.46 $0.30 $0.52 -$0.52
Diluted EPS (Cont. Ops) -$0.02 $2.33 $0.29 $0.52 -$0.52
Weighted Average Basic Share $399M $500M $516M $508M $468M
Weighted Average Diluted Share $399M $547M $519M $509M $468M
 
EBITDA $120M $1.9B $476M $622M $31M
EBIT $48M $1.7B $239M $373M -$204M
 
Revenue (Reported) $1.6B $6B $5.7B $5.6B $4.6B
Operating Income (Reported) $45M $1.6B $187M $330M -$243M
Operating Income (Adjusted) $48M $1.7B $239M $373M -$204M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $17.4B $23.3B $21.9B $20B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $13.9B $19.4B $20.8B $19.5B
Gross Profit $136.2M $3.5B $3.9B $1.2B $511M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $179.8M $424M $446M $527M $509M
Other Inc / (Exp) $90.9M $57M $118M $212M -$148M
Operating Expenses $228.8M $481M $592M $559M $546M
Operating Income -$92.6M $3B $3.3B $604M -$35M
 
Net Interest Expenses $192.5M $328M $284M $297M $298M
EBT. Incl. Unusual Items -$194.2M $2.8B $3.1B $519M -$481M
Earnings of Discontinued Ops. -$500K $3M $3M $3M -$1M
Income Tax Expense -$103.1M $546M $618M $137M -$69M
Net Income to Company -$91.6M $2.2B $2.5B $385M -$413M
 
Minority Interest in Earnings -$31M -$49M -$37M -$45M -$49M
Net Income to Common Excl Extra Items -$122.6M $2.2B $2.4B $340M -$462M
 
Basic EPS (Cont. Ops) -$0.28 $4.09 $4.76 $0.68 -$0.97
Diluted EPS (Cont. Ops) -$0.28 $3.87 $4.61 $0.67 -$0.97
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $204.2M $3.9B $4.4B $1.8B $745M
EBIT -$1.7M $3.1B $3.4B $816M -$183M
 
Revenue (Reported) $3.6B $17.4B $23.3B $21.9B $20B
Operating Income (Reported) -$92.6M $3B $3.3B $604M -$35M
Operating Income (Adjusted) -$1.7M $3.1B $3.4B $816M -$183M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $15.1B $17.9B $16.9B $14.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $11.8B $15.4B $15.7B $14.5B
Gross Profit $9M $3.3B $2.6B $1.2B $343M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $149M $329M $353M $415M $347M
Other Inc / (Exp) $96M $56M $66M $149M -$71M
Operating Expenses $190M $367M $457M $441M $410M
Operating Income -$181M $2.9B $2.1B $782M -$67M
 
Net Interest Expenses $168M $258M $205M $226M $235M
EBT. Incl. Unusual Items -$253M $2.7B $2B $705M -$373M
Earnings of Discontinued Ops. -- $2M $2M $2M --
Income Tax Expense -$98M $559M $404M $118M -$99M
Net Income to Company -$155M $2.1B $1.6B $589M -$274M
 
Minority Interest in Earnings -$31M -$39M -$31M -$35M -$33M
Net Income to Common Excl Extra Items -$186M $2.1B $1.5B $554M -$307M
 
Basic EPS (Cont. Ops) -$0.51 $3.94 $2.98 $1.09 -$0.66
Diluted EPS (Cont. Ops) -$0.51 $3.73 $2.92 $1.08 -$0.66
Weighted Average Basic Share $1.1B $1.5B $1.6B $1.5B $1.4B
Weighted Average Diluted Share $1.1B $1.7B $1.6B $1.5B $1.4B
 
EBITDA $99M $3.6B $3B $1.7B $555M
EBIT -$85M $2.9B $2.2B $931M -$138M
 
Revenue (Reported) $3.1B $15.1B $17.9B $16.9B $14.9B
Operating Income (Reported) -$181M $2.9B $2.1B $782M -$67M
Operating Income (Adjusted) -$85M $2.9B $2.2B $931M -$138M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $353M $112M $48M $26M $198M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $94M $1.2B $2.2B $2B $1.8B
Inventory $317M $3.8B $5.2B $5.1B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $75M $189M $263M $306M $138M
Total Current Assets $898M $5.3B $7.7B $7.4B $6.6B
 
Property Plant And Equipment $1.9B $7.5B $7.9B $7.7B $7.5B
Long-Term Investments -- -- $128M $133M $123M
Goodwill $2M $1.4B $1.1B $1.1B $1B
Other Intangibles -- $1.2B $1.5B $1.6B $1.6B
Other Long-Term Assets $215M $1.3B $448M $430M $348M
Total Assets $3.5B $16.8B $19B $18.8B $17.5B
 
Accounts Payable $193M $1.6B $2.1B $2.2B $2.1B
Accrued Expenses $67M $460M $585M $812M $891M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $107M $747M $903M $551M $518M
Total Current Liabilities $409M $2.9B $3.6B $3.5B $3.5B
 
Long-Term Debt $2.1B $5.4B $5.2B $4.2B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $14.4B $13.2B $10.7B $9.4B
 
Common Stock $37M $63M $63M $66M $66M
Other Common Equity Adj -$319M -$133M $68M -$16M -$170M
Common Equity $358M $2B $5.5B $7.8B $7.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $323M $284M $251M $235M
Total Equity $358M $2.3B $5.8B $8B $8.1B
 
Total Liabilities and Equity $3.5B $16.8B $19B $18.8B $17.5B
Cash and Short Terms $353M $112M $48M $26M $198M
Total Debt $2.1B $5.4B $5.2B $4.2B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $56M $42M $56M $31M $39M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $653.7M $2.3B $2.3B $2.1B $1.6B
Inventory $1.8B $4.5B $5.5B $4.6B $4.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $115M $251M $426M $196M $169M
Total Current Assets $2.6B $7.1B $8.3B $6.9B $6B
 
Property Plant And Equipment $4.8B $7.7B $7.6B $7.4B $7.3B
Long-Term Investments -- -- -- -- --
Goodwill $144M $1.1B $1.1B $1.1B $1B
Other Intangibles $190.1M $1.5B $1.6B $1.6B $1.6B
Other Long-Term Assets $240.1M $624M $593M $555M $508M
Total Assets $8.5B $18.1B $19.7B $18.1B $16.8B
 
Accounts Payable $710.7M $1.8B $2.4B $2.1B $2B
Accrued Expenses $278.4M $592M $479M $730M $792M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $224M $708M $740M $488M $480M
Total Current Liabilities $1.2B $3.3B $3.6B $3.3B $3.3B
 
Long-Term Debt $4.3B $5.4B $4.5B $3.5B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $13.8B $12.4B $9.8B $9.7B
 
Common Stock $53.6M $63M $66M $66M $66M
Other Common Equity Adj -$282M $23M $810M $1.6B $1.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -$1.3B -- -- --
Minority Interest, Total $313.1M $294M $260M $244M $241M
Total Equity $1.1B $4.3B $7.3B $8.3B $7.1B
 
Total Liabilities and Equity $8.5B $18.1B $19.7B $18.1B $16.8B
Cash and Short Terms $56M $42M $56M $31M $39M
Total Debt $4.3B $5.4B $4.5B $3.5B $3.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $293M -$81M $3B $1.4B $450M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $255M -$42M -$722M $197M $120M
Change in Inventories -$136M -$146M -$1.4B $64M $670M
Cash From Operations $568M -$258M $2.8B $2.4B $2.3B
 
Capital Expenditures $656M $525M $705M $943M $646M
Cash Acquisitions -- -$1.5B -$707M -$31M --
Cash From Investing -$644M -$2B -$1.4B -$936M -$591M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $721M $3.8B $7B $5.7B $3.8B
Long-Term Debt Repaid -$729M -$1.6B -$7.3B -$6.9B -$4.9B
Repurchase of Common Stock -$253M -- -$1.3B -$240M -$152M
Other Financing Activities -$133M -$191M -$150M -$166M -$238M
Cash From Financing -$394M $2.1B -$1.5B -$1.5B -$1.5B
 
Beginning Cash (CF) $823M $353M $112M $48M $26M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$470M -$241M -$64M -$22M $172M
Ending Cash (CF) $353M $112M $48M $26M $198M
 
Levered Free Cash Flow -$88M -$783M $2.1B $1.5B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M $1.3B $165M $275M -$230M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$106M -$252M $271M $169M $191M
Change in Inventories $122M -$236M $246M $135M -$37M
Cash From Operations $247M $1.5B $536M $767M -$84M
 
Capital Expenditures $96M $175M $248M $162M $151M
Cash Acquisitions -- -- -$31M -- --
Cash From Investing -$88M -$172M -$260M -$160M -$146M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.7B $1.4B -- $273M
Long-Term Debt Repaid -$154M -$1.7B -$1.6B -$508M --
Repurchase of Common Stock -- -$1.3B -$34M -$58M --
Other Financing Activities -$23M -$28M -$42M -$44M -$114M
Cash From Financing -$177M -$1.4B -$267M -$610M $159M
 
Beginning Cash (CF) $74M $73M $47M $34M $110M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18M -$31M $9M -$3M -$71M
Ending Cash (CF) $56M $42M $56M $31M $39M
 
Levered Free Cash Flow $151M $1.3B $288M $605M -$235M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$91.6M $2.2B $2.5B $385M -$413M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $340.9M -$1.5B $299M $178M $542M
Change in Inventories $7M -$935M -$925M $950M $322M
Cash From Operations $128.9M $1.4B $3.1B $2.1B $1.2B
 
Capital Expenditures $574.3M $619M $948M $708M $655M
Cash Acquisitions -$869M -$604M -$792M -- --
Cash From Investing -$1.4B -$1.2B -$1.7B -$679M -$598M
 
Dividends Paid (Ex Special Dividend) $45.1M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6B $6.6B $6.3B $1.8B $4.5B
Long-Term Debt Repaid -$1.4B -$5.7B -$7.3B -$2.9B -$4.2B
Repurchase of Common Stock -- -$1.3B -$210M -$182M -$733M
Other Financing Activities -$232.5M -$161M -$135M -$250M -$188M
Cash From Financing $966.9M -$239M -$1.4B -$1.5B -$623M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$343.1M -$14M $14M -$25M $8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$445.4M $822M $2.1B $1.4B $574M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$155M $2.1B $1.6B $589M -$274M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $260M -$1.2B -$145M -$164M $258M
Change in Inventories -$4M -$793M -$348M $538M $190M
Cash From Operations -$51M $1.6B $1.9B $1.6B $577M
 
Capital Expenditures $379M $473M $716M $481M $490M
Cash Acquisitions -$869M $54M -$31M -- --
Cash From Investing -$1.2B -$414M -$727M -$470M -$477M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $5.4B $4.7B $750M $1.5B
Long-Term Debt Repaid -$1.4B -$5.5B -$5.5B -$1.5B -$845M
Repurchase of Common Stock -- -$1.3B -$210M -$152M -$733M
Other Financing Activities -$160M -$130M -$115M -$199M -$149M
Cash From Financing $994M -$1.3B -$1.2B -$1.1B -$259M
 
Beginning Cash (CF) $614M $295M $130M $119M $338M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$297M -$70M $8M $5M -$159M
Ending Cash (CF) $317M $225M $138M $124M $179M
 
Levered Free Cash Flow -$430M $1.2B $1.2B $1.1B $87M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock