Financhill
Buy
90

CPNG Quote, Financials, Valuation and Earnings

Last price:
$31.16
Seasonality move :
4.45%
Day range:
$30.76 - $31.39
52-week range:
$18.16 - $31.42
Dividend yield:
0%
P/E ratio:
223.00x
P/S ratio:
1.86x
P/B ratio:
12.97x
Volume:
8M
Avg. volume:
10M
1-year change:
46.5%
Market cap:
$56.7B
Revenue:
$30.3B
EPS (TTM):
$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12B $18.4B $20.6B $24.4B $30.3B
Revenue Growth (YoY) 90.77% 53.8% 11.83% 18.46% 24.14%
 
Cost of Revenues $10B $15.5B $15.9B $18.2B $21.4B
Gross Profit $2B $3B $4.7B $6.2B $8.8B
Gross Profit Margin 16.6% 16.03% 22.88% 25.39% 29.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $149.9M -$12M -$7M -$19M -$39M
Operating Expenses $2.5B $4.4B $4.8B $5.7B $8.4B
Operating Income -$516M -$1.5B -$112M $473M $436M
 
Net Interest Expenses $96.8M $36M -- -- --
EBT. Incl. Unusual Items -$462.9M -$1.5B -$93M $584M $473M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $292K $1M -$1M -$776M $407M
Net Income to Company -$463.2M -$1.5B -$92M $1.4B $66M
 
Minority Interest in Earnings -- -- -- -- $88M
Net Income to Common Excl Extra Items -$463.2M -$1.5B -$92M $1.4B $154M
 
Basic EPS (Cont. Ops) -$0.33 -$1.08 -$0.05 $0.76 $0.09
Diluted EPS (Cont. Ops) -$0.33 -$1.08 -$0.05 $0.75 $0.08
Weighted Average Basic Share $1.7B $1.4B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.7B $1.4B $1.8B $1.8B $1.8B
 
EBITDA -$227.6M -$1.3B $165M $907M $1B
EBIT -$355.1M -$1.5B -$66M $632M $613M
 
Revenue (Reported) $12B $18.4B $20.6B $24.4B $30.3B
Operating Income (Reported) -$516M -$1.5B -$112M $473M $436M
Operating Income (Adjusted) -$355.1M -$1.5B -$66M $632M $613M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $5.1B $5.8B $7.1B $7.9B
Revenue Growth (YoY) 74.32% 21.63% 13.37% 22.63% 11.16%
 
Cost of Revenues $3.5B $4.1B $4.4B $5.2B $5.6B
Gross Profit $732.5M $1B $1.4B $1.9B $2.3B
Gross Profit Margin 17.41% 20.39% 24.48% 27.12% 29.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.8M $490K -$7M -$9M $36M
Operating Expenses $999.8M $1.2B $1.3B $1.9B $2.2B
Operating Income -$267.3M -$205.7M $107M $40M $154M
 
Net Interest Expenses $23.9M $3.8M -- -- --
EBT. Incl. Unusual Items -$295M -$209M $124M $59M $216M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K $245K $33M $83M $102M
Net Income to Company -$295M -$209.3M $91M -$24M $114M
 
Minority Interest in Earnings -- -- -- $29M -$7M
Net Income to Common Excl Extra Items -$295M -$209.3M $91M $5M $107M
 
Basic EPS (Cont. Ops) -$0.68 -$0.12 $0.05 -- $0.06
Diluted EPS (Cont. Ops) -$0.68 -$0.12 $0.05 -- $0.06
Weighted Average Basic Share $434.9M $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $434.9M $1.8B $1.8B $1.8B $1.8B
 
EBITDA -$222.8M -$142.4M $196M $181M $361M
EBIT -$270.2M -$201.7M $132M $86M $239M
 
Revenue (Reported) $4.2B $5.1B $5.8B $7.1B $7.9B
Operating Income (Reported) -$267.3M -$205.7M $107M $40M $154M
Operating Income (Adjusted) -$270.2M -$201.7M $132M $86M $239M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.8B $19.3B $21.3B $25.7B $31.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.5B $16.1B $16.2B $19B $21.8B
Gross Profit $2.3B $3.3B $5.1B $6.7B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $156.3M -$7.7M -$14.5M -$22M $6M
Operating Expenses $3B $4.7B $4.9B $6.3B $8.7B
Operating Income -$709.7M -$1.4B $200.7M $407M $550M
 
Net Interest Expenses $99.3M $16M -- -- --
EBT. Incl. Unusual Items -$652.7M -$1.5B $240M $519M $630M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177K $1.2M $31.8M -$726M $426M
Net Income to Company -$652.8M -$1.5B $208.3M $1.2B $204M
 
Minority Interest in Earnings -- -- -- $29M $52M
Net Income to Common Excl Extra Items -$652.8M -$1.5B $208.3M $1.3B $256M
 
Basic EPS (Cont. Ops) -$0.94 -$0.84 $0.12 $0.71 $0.15
Diluted EPS (Cont. Ops) -$0.94 -$0.84 $0.12 $0.70 $0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$397.1M -$1.2B $503.4M $892M $1.2B
EBIT -$546.6M -$1.4B $267.7M $586M $766M
 
Revenue (Reported) $13.8B $19.3B $21.3B $25.7B $31.1B
Operating Income (Reported) -$709.7M -$1.4B $200.7M $407M $550M
Operating Income (Adjusted) -$546.6M -$1.4B $267.7M $586M $766M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $5.1B $5.8B $7.1B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.1B $4.4B $5.2B $5.6B
Gross Profit $732.5M $1B $1.4B $1.9B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.8M $490K -$7M -$9M $36M
Operating Expenses $999.8M $1.2B $1.3B $1.9B $2.2B
Operating Income -$267.3M -$205.7M $107M $40M $154M
 
Net Interest Expenses $23.9M $3.8M -- -- --
EBT. Incl. Unusual Items -$295M -$209M $124M $59M $216M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K $245K $33M $83M $102M
Net Income to Company -$295M -$209.3M $91M -$24M $114M
 
Minority Interest in Earnings -- -- -- $29M -$7M
Net Income to Common Excl Extra Items -$295M -$209.3M $91M $5M $107M
 
Basic EPS (Cont. Ops) -$0.68 -$0.12 $0.05 -- $0.06
Diluted EPS (Cont. Ops) -$0.68 -$0.12 $0.05 -- $0.06
Weighted Average Basic Share $434.9M $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $434.9M $1.8B $1.8B $1.8B $1.8B
 
EBITDA -$222.8M -$142.4M $196M $181M $361M
EBIT -$270.2M -$201.7M $132M $86M $239M
 
Revenue (Reported) $4.2B $5.1B $5.8B $7.1B $7.9B
Operating Income (Reported) -$267.3M -$205.7M $107M $40M $154M
Operating Income (Adjusted) -$270.2M -$201.7M $132M $86M $239M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $3.5B $3.5B $5.2B $5.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $71.3M $175.4M $184M $314M $407M
Inventory $1.2B $1.4B $1.7B $1.7B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $211.8M $232.4M $304M $316M $458M
Total Current Assets $2.8B $5.6B $5.8B $7.9B $9B
 
Property Plant And Equipment $2B $2.7B $3.2B $4.1B $4.8B
Long-Term Investments -- -- -- -- --
Goodwill $4.2M -- -- -- --
Other Intangibles -- -- -- $37M $271M
Other Long-Term Assets $193.2M $282.9M $418M $426M $628M
Total Assets $5.1B $8.6B $9.5B $13.3B $15.3B
 
Accounts Payable $2.9B $3.4B $3.6B $5.1B $5.6B
Accrued Expenses $115.6M $304.3M $299M $352M $461M
Current Portion Of Long-Term Debt $67.6M $341.7M $129M $203M $66M
Current Portion Of Capital Lease Obligations $207.2M $287.1M $326M $386M $422M
Other Current Liabilities $212.5M $266.7M $420M $526M $593M
Total Current Liabilities $3.7B $4.7B $5.1B $6.9B $7.7B
 
Long-Term Debt $943.2M $283.2M $538M $529M $988M
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $6.5B $7.1B $9.3B $11.2B
 
Common Stock $45.1M $175K -- -- --
Other Common Equity Adj -$31.1M -$47.7M $3M -$17M -$404M
Common Equity -$4.1B $2.2B $2.4B $4.1B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$1M
Total Equity -$4.1B $2.2B $2.4B $4.1B $4.1B
 
Total Liabilities and Equity $5.1B $8.6B $9.5B $13.3B $15.3B
Cash and Short Terms $1.3B $3.5B $3.5B $5.2B $5.9B
Total Debt $1.2B $632.7M $842M $1B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.3B $3.4B $3.8B $5.2B $6.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $81.4M $170.6M $126.9M $601M $484M
Inventory $1.3B $1.4B $1.7B $1.9B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $239.1M $256.9M $198.2M $457M $474M
Total Current Assets $6.2B $5.5B $6.1B $8.6B $9.2B
 
Property Plant And Equipment $2.2B $2.9B $3.2B $4.4B $5.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.1M $9.5M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $236M $309.6M $443.4M $769M $683M
Total Assets $8.6B $8.7B $9.7B $14.9B $16B
 
Accounts Payable $3B $3.3B $3.7B $5.4B $5.7B
Accrued Expenses $134.9M $249.6M $247.1M $388M $391M
Current Portion Of Long-Term Debt $325.5M $201M $149M $468M $556M
Current Portion Of Capital Lease Obligations $216.7M $299.6M $319.4M $419M $444M
Other Current Liabilities $211M $313.9M $456.9M $655M $646M
Total Current Liabilities $3.9B $4.5B $5.2B $7.4B $7.9B
 
Long-Term Debt $273.8M $611.1M $522.8M $1.1B $1B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $6.7B $7.2B $10.8B $11.6B
 
Common Stock $173K $176K $178K -- --
Other Common Equity Adj -$15.2M -$40.9M -$15.9M -$121M -$404M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $120M $26M
Total Equity $3.3B $2B $2.6B $4.2B $4.4B
 
Total Liabilities and Equity $8.6B $8.7B $9.7B $14.9B $16B
Cash and Short Terms $4.3B $3.4B $3.8B $5.2B $6.1B
Total Debt $599.3M $812M $895.3M $1.5B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$463.2M -$1.5B -$92M $1.4B $66M
Depreciation & Amoritzation $127.5M $201M $231M $275M $433M
Stock-Based Compensation $31.3M $249M $262M $326M $433M
Change in Accounts Receivable -$4.3M -$120M -$34M -$133M $209M
Change in Inventories -$504.3M -$528M -$367M -$44M -$376M
Cash From Operations $301.6M -$411M $565M $2.7B $1.9B
 
Capital Expenditures $484.6M $674M $824M $896M $879M
Cash Acquisitions -- -- -- -- $68M
Cash From Investing -$520.7M -$676M -$848M -$927M -$819M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $286.9M $434M $701M $582M $899M
Long-Term Debt Repaid -$40M -$338M -$472M -$392M -$794M
Repurchase of Common Stock -$97M -- -- -- -$178M
Other Financing Activities -- -$12M -- -- --
Cash From Financing $178.5M $3.6B $247M $199M -$69M
 
Beginning Cash (CF) $1.4B $1.4B $3.8B $3.7B $5.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.6M $2.5B -$36M $1.9B $998M
Ending Cash (CF) $1.4B $3.8B $3.7B $5.6B $6B
 
Levered Free Cash Flow -$183.1M -$1.1B -$259M $1.8B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$295M -$209.3M $91M -$24M $114M
Depreciation & Amoritzation $47.4M $59.2M $64M $95M $122M
Stock-Based Compensation $87M $55.6M $70M $88M $121M
Change in Accounts Receivable -$14.1M $266K $56M -$14M -$80M
Change in Inventories -$209.4M $6.9M -$61M -$33M -$18M
Cash From Operations -$183.3M -$54.9M $501M $212M $354M
 
Capital Expenditures $146.8M $238.9M $95M $107M $239M
Cash Acquisitions -- -- -- $68M --
Cash From Investing -$150.5M -$249M -$83M -$117M -$213M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $56.5M $344M $32M $14M $295M
Long-Term Debt Repaid -$13.7M -$153.6M -$1M -$17M -$267M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12.1M -- $44M $54M -$12M
Cash From Financing $3.5B $198.6M $78M $52M $16M
 
Beginning Cash (CF) $1.4B $3.8B $3.7B $5.6B $6B
Foreign Exchange Rate Adjustment -$39.5M -$27.4M -$59M -$170M $12M
Additions / Reductions $3.2B -$105.4M $496M $147M $157M
Ending Cash (CF) $4.5B $3.7B $4.1B $5.6B $6.2B
 
Levered Free Cash Flow -$330.2M -$293.8M $406M $105M $115M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$652.8M -$1.5B $208.3M $1.2B $204M
Depreciation & Amoritzation $149.5M $212.9M $235.8M $306M $460M
Stock-Based Compensation $111.9M $217.6M $276.4M $344M $466M
Change in Accounts Receivable -$4.2M -$105.7M $21.7M -$203M $143M
Change in Inventories -$704.7M -$311.7M -$434.9M -$16M -$361M
Cash From Operations -$196.5M -$282.6M $1.1B $2.4B $2B
 
Capital Expenditures $563.4M $766.1M $680.1M $908M $1B
Cash Acquisitions -- -- -- $68M --
Cash From Investing -$606.9M -$774.5M -$682M -$961M -$915M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $191M $721.5M $389M $564M $1.2B
Long-Term Debt Repaid -$49M -$477.9M -$319.4M -$408M -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.7M -- -- $10M -$66M
Cash From Financing $3.6B $269.9M $126.4M $173M -$105M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$787.2M $565.4M $1.6B $1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$759.9M -$1B $440.8M $1.5B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$295M -$209.3M $91M -$24M $114M
Depreciation & Amoritzation $47.4M $59.2M $64M $95M $122M
Stock-Based Compensation $87M $55.6M $70M $88M $121M
Change in Accounts Receivable -$14.1M $266K $56M -$14M -$80M
Change in Inventories -$209.4M $6.9M -$61M -$33M -$18M
Cash From Operations -$183.3M -$54.9M $501M $212M $354M
 
Capital Expenditures $146.8M $238.9M $95M $107M $239M
Cash Acquisitions -- -- -- $68M --
Cash From Investing -$150.5M -$249M -$83M -$117M -$213M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $56.5M $344M $32M $14M $295M
Long-Term Debt Repaid -$13.7M -$153.6M -$1M -$17M -$267M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12.1M -- $44M $54M -$12M
Cash From Financing $3.5B $198.6M $78M $52M $16M
 
Beginning Cash (CF) $1.4B $3.8B $3.7B $5.6B $6B
Foreign Exchange Rate Adjustment -$39.5M -$27.4M -$59M -$170M $12M
Additions / Reductions $3.2B -$105.4M $496M $147M $157M
Ending Cash (CF) $4.5B $3.7B $4.1B $5.6B $6.2B
 
Levered Free Cash Flow -$330.2M -$293.8M $406M $105M $115M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock