Financhill
Buy
62

COHR Quote, Financials, Valuation and Earnings

Last price:
$78.80
Seasonality move :
5.86%
Day range:
$78.31 - $80.25
52-week range:
$45.58 - $113.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.24x
P/B ratio:
2.34x
Volume:
3.7M
Avg. volume:
4.3M
1-year change:
42.45%
Market cap:
$12.5B
Revenue:
$4.7B
EPS (TTM):
-$0.23
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $2.4B $3.1B $3.3B $5.2B $4.7B
Revenue Growth (YoY) 74.69% 30.5% 6.79% 55.58% -8.77%
 
Cost of Revenues $1.6B $1.9B $2.1B $3.5B $3.3B
Gross Profit $791.2M $1.2B $1.3B $1.6B $1.5B
Gross Profit Margin 33.24% 37.91% 38.16% 31.36% 30.93%
 
R&D Expenses $339.1M $330.1M $377.1M $499.6M $478.8M
Selling, General & Admin $412.6M $445.2M $474.1M $1B $854M
Other Inc / (Exp) -$14M $10.4M -$11.2M -$150.7M $17.7M
Operating Expenses $751.7M $775.3M $851.2M $1.5B $1.3B
Operating Income $39.5M $402.1M $414.3M $82M $123.2M
 
Net Interest Expenses $89.4M $59.9M $121.3M $286.9M $288.5M
EBT. Incl. Unusual Items -$63.9M $352.6M $281.8M -$355.6M -$147.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $55M $47M -$96.1M $11.1M
Net Income to Company -$67M $297.6M $234.8M -$259.5M -$158.8M
 
Minority Interest in Earnings -- -- -- -- $2.6M
Net Income to Common Excl Extra Items -$67M $297.6M $234.8M -$259.5M -$156.2M
 
Basic EPS (Cont. Ops) -$0.79 $2.50 $1.57 -$2.93 -$1.84
Diluted EPS (Cont. Ops) -$0.79 $2.37 $1.45 -$2.93 -$1.84
Weighted Average Basic Share $84.8M $104.2M $106.2M $137.6M $151.6M
Weighted Average Diluted Share $84.8M $115M $116.5M $137.6M $151.6M
 
EBITDA $246.4M $682.6M $689.8M $613M $700.6M
EBIT $25.5M $412.5M $403.1M -$68.7M $140.8M
 
Revenue (Reported) $2.4B $3.1B $3.3B $5.2B $4.7B
Operating Income (Reported) $39.5M $402.1M $414.3M $82M $123.2M
Operating Income (Adjusted) $25.5M $412.5M $403.1M -$68.7M $140.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $783.2M $827.7M $1.2B $1.2B $1.5B
Revenue Growth (YoY) 24.91% 5.68% 49.83% -2.53% 23.91%
 
Cost of Revenues $493.2M $506.1M $820M $842.3M $970.2M
Gross Profit $290M $321.7M $420.2M $366.5M $527.7M
Gross Profit Margin 37.03% 38.86% 33.88% 30.32% 35.23%
 
R&D Expenses $83.2M $96.9M $126.4M $127.5M $150.7M
Selling, General & Admin $121.7M $118M $226.4M $205.2M $231.4M
Other Inc / (Exp) $21.4M -$241K $3M $7.1M -$78.3M
Operating Expenses $204.9M $214.9M $352.8M $332.7M $382.2M
Operating Income $85.1M $106.8M $67.4M $33.8M $145.5M
 
Net Interest Expenses $13M $43.5M $75.2M $72.8M $57.3M
EBT. Incl. Unusual Items $93.5M $63M -$4.7M -$31.9M $9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.4M $14M -$7.3M -$16.1M $8.1M
Net Income to Company $81.1M $49M $2.5M -$15.7M $1.8M
 
Minority Interest in Earnings -- -- -- $2.5M $13.9M
Net Income to Common Excl Extra Items $81.1M $49M $2.5M -$13.2M $15.7M
 
Basic EPS (Cont. Ops) $0.71 $0.30 -$0.24 -$0.29 -$0.11
Diluted EPS (Cont. Ops) $0.66 $0.28 -$0.24 -$0.29 -$0.11
Weighted Average Basic Share $104.8M $106.3M $139.7M $152.1M $155.2M
Weighted Average Diluted Share $116.3M $116.9M $139.7M $152.1M $155.2M
 
EBITDA $174.5M $179.3M $231.4M $180.6M $213.7M
EBIT $106.5M $106.5M $70.4M $40.9M $67.2M
 
Revenue (Reported) $783.2M $827.7M $1.2B $1.2B $1.5B
Operating Income (Reported) $85.1M $106.8M $67.4M $33.8M $145.5M
Operating Income (Adjusted) $106.5M $106.5M $70.4M $40.9M $67.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $3.2B $4.8B $4.6B $5.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2B $3.2B $3.2B $3.7B
Gross Profit $1.2B $1.2B $1.6B $1.4B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $346.8M $365M $472.2M $475.5M $552.8M
Selling, General & Admin $443.8M $475.1M $896.4M $882.2M $909M
Other Inc / (Exp) -$1M $15.7M -$49M -$101.1M -$43.8M
Operating Expenses $790.6M $840M $1.4B $1.4B $1.5B
Operating Income $372.4M $397.2M $232.4M $9.7M $467.3M
 
Net Interest Expenses $71.4M $86.8M $256.5M $299.6M $256M
EBT. Incl. Unusual Items $300.1M $326.1M -$73.1M -$391M $167.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.5M $52.7M -$35.5M -$101M $86.4M
Net Income to Company $266.5M $273.4M -$37.6M -$290M $81.1M
 
Minority Interest in Earnings -- -- -- $4M $15.4M
Net Income to Common Excl Extra Items $266.5M $273.4M -$37.6M -$285.9M $96.5M
 
Basic EPS (Cont. Ops) $2.44 $1.94 -$1.13 -$2.87 -$0.21
Diluted EPS (Cont. Ops) $2.30 $1.81 -$1.15 -$2.87 -$0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $645M $696.6M $734.7M $528.3M $985.9M
EBIT $371.4M $412.9M $183.3M -$91.4M $423.5M
 
Revenue (Reported) $3B $3.2B $4.8B $4.6B $5.6B
Operating Income (Reported) $372.4M $397.2M $232.4M $9.7M $467.3M
Operating Income (Adjusted) $371.4M $412.9M $183.3M -$91.4M $423.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.3B $2.4B $4B $3.4B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.5B $2.7B $2.4B $2.8B
Gross Profit $889.3M $939.5M $1.3B $1B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $246.3M $281.2M $376.3M $352.1M $426.2M
Selling, General & Admin $338M $358.2M $780.6M $626M $681M
Other Inc / (Exp) $246K $5.5M -$32.3M $17.3M -$44.2M
Operating Expenses $584.3M $639.4M $1.2B $978.2M $1.1B
Operating Income $304.9M $300M $118.1M $45.9M $390M
 
Net Interest Expenses $45.8M $72.8M $208M $220.7M $188.2M
EBT. Incl. Unusual Items $259.3M $232.8M -$122.1M -$157.6M $157.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.1M $41.7M -$40.9M -$45.8M $29.4M
Net Income to Company $215.3M $191.1M -$81.2M -$111.7M $128.2M
 
Minority Interest in Earnings -- -- -- $4M $16.8M
Net Income to Common Excl Extra Items $215.3M $191.1M -$81.2M -$107.7M $145M
 
Basic EPS (Cont. Ops) $1.88 $1.32 -$1.38 -$1.32 $0.31
Diluted EPS (Cont. Ops) $1.77 $1.22 -$1.38 -$1.32 $0.29
Weighted Average Basic Share $311.7M $318.2M $410.9M $454M $458.6M
Weighted Average Diluted Share $336.6M $349.2M $411.6M $454M $468.8M
 
EBITDA $505M $519.1M $564M $479.2M $764.6M
EBIT $305.2M $305.6M $85.9M $63.1M $345.8M
 
Revenue (Reported) $2.3B $2.4B $4B $3.4B $4.3B
Operating Income (Reported) $304.9M $300M $118.1M $45.9M $390M
Operating Income (Adjusted) $305.2M $305.6M $85.9M $63.1M $345.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $493M $1.6B $2.6B $821.3M $926M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $598.1M $659M $700.3M $901.5M $848.5M
Inventory $619.8M $695.8M $902.6M $1.3B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $65.7M $67.6M $100.3M $216.5M $398.2M
Total Current Assets $1.8B $3B $4.3B $3.3B $3.7B
 
Property Plant And Equipment $1.2B $1.2B $1.4B $1.8B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.3B $1.3B $4.5B $4.5B
Other Intangibles $758.4M $718.5M $635.4M $3.8B $3.5B
Other Long-Term Assets $210.7M $193.7M $223.6M $312M $1B
Total Assets $5.2B $6.5B $7.8B $13.7B $14.5B
 
Accounts Payable $268.8M $294.5M $434.9M $405.3M $631.5M
Accrued Expenses $74.4M $110.1M $159.1M $158.2M $188.4M
Current Portion Of Long-Term Debt $69.3M $62.1M $403.2M $74.8M $73.8M
Current Portion Of Capital Lease Obligations $24.6M $25.4M $27.6M $38.3M $40.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $672.9M $729.6M $1.3B $1.1B $1.3B
 
Long-Term Debt $2.2B $1.3B $1.9B $4.2B $4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $2.4B $3.5B $6.5B $6.5B
 
Common Stock $1.5B $3.2B $3.3B $6.5B $7.2B
Other Common Equity Adj -$87.4M $14.3M -$2.2M $109.7M $2.6M
Common Equity $2.1B $3B $3.2B $4.5B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $371.4M
Total Equity $2.1B $4.1B $4.4B $7.2B $7.9B
 
Total Liabilities and Equity $5.2B $6.5B $7.8B $13.7B $14.5B
Cash and Short Terms $493M $1.6B $2.6B $821.3M $926M
Total Debt $2.3B $1.4B $2.3B $4.3B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5B $2.6B $901M $898.6M $890.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $615.2M $653.1M $924.4M $955.6M $1B
Inventory $673.7M $879.5M $1.4B $1.3B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $55.4M $84.8M $160.9M $201.7M $364.1M
Total Current Assets $2.9B $4.2B $3.4B $3.6B $3.7B
 
Property Plant And Equipment $1.2B $1.3B $1.9B $1.9B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.3B $4.5B $4.5B $4.5B
Other Intangibles $739.5M $657.6M $4B $3.6B $3.3B
Other Long-Term Assets $171.6M $224.3M $306.9M $999.8M $1B
Total Assets $6.4B $7.8B $14.1B $14.5B $14.4B
 
Accounts Payable $277.6M $361.5M $428.9M $593.5M $777.3M
Accrued Expenses $141.8M $173.4M $311.4M $309.5M $312.6M
Current Portion Of Long-Term Debt $62.1M $1.4B $74.9M $75.5M $4.7M
Current Portion Of Capital Lease Obligations $23.3M $28.1M $40.3M $38.3M $42.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $678.8M $2.1B $1.1B $1.3B $1.5B
 
Long-Term Debt $1.3B $928.7M $4.3B $4.1B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.4B $6.7B $6.5B $6.3B
 
Common Stock $2.5B $3.2B $6.4B $7.2B $7.5B
Other Common Equity Adj $4.5M $48.1M $170.5M $67.4M -$11.3M
Common Equity -- -- -- -- --
Total Preferred Equity $750M -- -- -- --
Minority Interest, Total -- -- -- $370.3M $354.6M
Total Equity $3.3B $4.4B $7.5B $8B $8.2B
 
Total Liabilities and Equity $6.4B $7.8B $14.1B $14.5B $14.4B
Cash and Short Terms $1.5B $2.6B $901M $898.6M $890.3M
Total Debt $1.4B $2.3B $4.4B $4.2B $3.7B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$67M $297.6M $234.8M -$259.5M -$158.8M
Depreciation & Amoritzation $220.9M $270.1M $286.8M $681.7M $559.8M
Stock-Based Compensation $68.5M $71M $73.2M $148.9M $126M
Change in Accounts Receivable -$92M -$51.7M -$55.2M $68.3M $60.6M
Change in Inventories $112.6M -$44.6M -$230.9M $174.1M -$23.2M
Cash From Operations $297.3M $574.4M $413.3M $634M $545.7M
 
Capital Expenditures $136.9M $146.3M $314.3M $436.1M $346.8M
Cash Acquisitions -$1B -$34.4M -- -$5.5B --
Cash From Investing -$1.2B -$173M -$320.1M -$5.9B -$350.7M
 
Dividends Paid (Ex Special Dividend) -- -$20.3M -$34.5M -$27.6M --
Special Dividend Paid
Long-Term Debt Issued $2.1B -- $990M $3.7B $19M
Long-Term Debt Repaid -$874.7M -$925.7M -$76.9M -$1.3B -$247.8M
Repurchase of Common Stock -$1.6M -- -- -- --
Other Financing Activities -$94.5M -$80.7M -$33.5M -$223.8M $944.8M
Cash From Financing $1.2B $675.7M $863M $3.6B $758.3M
 
Beginning Cash (CF) $204.9M $493M $1.6B $2.6B $837.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $291.6M $1.1B $956.2M -$1.7B $953.3M
Ending Cash (CF) $493M $1.6B $2.6B $837.6M $1.8B
 
Levered Free Cash Flow $160.4M $428M $99M $198M $198.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $81.1M $49M $2.5M -$15.7M $1.8M
Depreciation & Amoritzation $68M $72.8M $160.9M $139.7M $146.6M
Stock-Based Compensation $16.4M $16.7M $34.7M $25.3M $41M
Change in Accounts Receivable -$40.8M -$51.8M $38.2M -$105.8M -$127.3M
Change in Inventories -$25.4M -$60.3M -$21M -$18.1M -$30.8M
Cash From Operations $91.2M $35.9M $152.4M $117.4M $163M
 
Capital Expenditures $26M $94.3M $97.1M $93.2M $111.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.1M -$100.1M -$97.1M -$93.4M -$111.7M
 
Dividends Paid (Ex Special Dividend) -$6.9M -$6.9M -$6.9M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $19M $35.9M
Long-Term Debt Repaid -$90.5M -$15.5M -$78.8M -$76.3M -$169.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25.4M -$6M -$1.6M -$1.5M -$4.2M
Cash From Financing $636.4M -$19.6M -$73.6M -$38.8M -$120M
 
Beginning Cash (CF) $834.5M $2.6B $918.1M $1.8B $1.7B
Foreign Exchange Rate Adjustment $299K $34.3M $5.8M -$13.4M $26.2M
Additions / Reductions $700.5M -$83.7M -$18.3M -$14.8M -$68.8M
Ending Cash (CF) $1.5B $2.6B $905.6M $1.8B $1.6B
 
Levered Free Cash Flow $65.2M -$58.4M $55.3M $24.2M $51.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $266.5M $273.4M -$37.6M -$290M $81.1M
Depreciation & Amoritzation $273.6M $283.7M $551.4M $619.7M $562.4M
Stock-Based Compensation $74M $74M $139.5M $123M $144.9M
Change in Accounts Receivable -$117.2M -$39.5M -$8.1M -$35M -$53.1M
Change in Inventories -$10.2M -$201.6M $28.3M $77.8M -$99.2M
Cash From Operations $623.7M $403.5M $589.8M $564.9M $665.6M
 
Capital Expenditures $134.2M $237M $461.3M $340M $409.4M
Cash Acquisitions -$34.4M $37K -$5.5B -- $27M
Cash From Investing -$172.5M -$233.9M -$6B -$343.8M -$385.2M
 
Dividends Paid (Ex Special Dividend) -$13.4M -$34.5M -$27.6M -$6.9M --
Special Dividend Paid
Long-Term Debt Issued -- $990M $3.7B -- --
Long-Term Debt Repaid -$943.5M -$76.9M -$1.2B -$304.9M -$484.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$82.2M -$38.7M -$227.8M $946M -$53.4M
Cash From Financing $670.9M $857.8M $3.7B $691.9M -$448.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $1B -$1.7B $913M -$167.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $489.4M $166.5M $128.5M $225M $256.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $215.3M $191.1M -$81.2M -$111.7M $128.2M
Depreciation & Amoritzation $199.9M $213.5M $478.1M $416.1M $418.8M
Stock-Based Compensation $54.4M $57.4M $123.7M $97.8M $116.6M
Change in Accounts Receivable -$8.5M $3.8M $50.9M -$52.4M -$166.1M
Change in Inventories -$27.2M -$184.1M $75.1M -$21.3M -$97.3M
Cash From Operations $446.9M $276M $452.5M $383.4M $503.3M
 
Capital Expenditures $105.3M $196M $343M $246.9M $309.5M
Cash Acquisitions -$34.4M -- -$5.5B -- $27M
Cash From Investing -$140.8M -$201.7M -$5.8B -$249M -$283.5M
 
Dividends Paid (Ex Special Dividend) -$13.4M -$27.6M -$20.7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $990M $3.7B $19M $35.9M
Long-Term Debt Repaid -$910.1M -$61.4M -$1.2B -$183.7M -$420.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$68.8M -$26.9M -$221.2M $948.6M -$49.7M
Cash From Financing $709.2M $891.3M $3.7B $819.9M -$386.5M
 
Beginning Cash (CF) $2B $5.8B $4.4B $3.6B $5.2B
Foreign Exchange Rate Adjustment $27M $42.9M $22.5M $603K $3M
Additions / Reductions $1B $965.5M -$1.7B $954.3M -$166.7M
Ending Cash (CF) $3.1B $6.8B $2.7B $4.6B $5.1B
 
Levered Free Cash Flow $341.5M $80M $109.5M $136.5M $193.8M

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
68
Is MSFT Stock a Buy?

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

Buy
74
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
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock