Financhill
Buy
52

CUBI Quote, Financials, Valuation and Earnings

Last price:
$64.04
Seasonality move :
-0.82%
Day range:
$61.49 - $63.19
52-week range:
$40.75 - $68.49
Dividend yield:
0%
P/E ratio:
15.84x
P/S ratio:
3.17x
P/B ratio:
1.15x
Volume:
308.4K
Avg. volume:
329.5K
1-year change:
-0.68%
Market cap:
$2B
Revenue:
$687.5M
EPS (TTM):
$3.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $460.9M $748.8M $633.5M $740.9M $687.5M
Revenue Growth (YoY) 48.85% 62.45% -15.41% 16.97% -7.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107.5M $119.8M $123.8M $171.4M $222M
Other Inc / (Exp) $17.6M $4.1M -$23.2M -$574K -$15.6M
Operating Expenses $120.9M $134.8M $157.6M $199.4M $268.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $189.8M $441.2M $291.3M $330.7M $224.4M
Earnings of Discontinued Ops. -$10.5M -$39.6M -- -- --
Income Tax Expense $46.7M $86.9M $63.3M $80.6M $42.9M
Net Income to Company $143M $354.3M $228M $250.1M $181.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $132.6M $314.6M $228M $250.1M $181.5M
 
Basic EPS (Cont. Ops) $3.76 $9.29 $6.69 $7.49 $5.28
Diluted EPS (Cont. Ops) $3.74 $8.91 $6.51 $7.32 $5.09
Weighted Average Basic Share $31.5M $32.3M $32.6M $31.4M $31.5M
Weighted Average Diluted Share $31.7M $33.7M $33.5M $32.2M $32.7M
 
EBITDA -- -- -- -- --
EBIT $329.4M $537M $553M $1B $897.8M
 
Revenue (Reported) $460.9M $748.8M $633.5M $740.9M $687.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $329.4M $537M $553M $1B $897.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $151M $183.5M $163.4M $177.6M $138.3M
Revenue Growth (YoY) 63.95% 21.52% -10.99% 8.71% -22.11%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.2M $29.3M $36.1M $50.2M $55M
Other Inc / (Exp) $2.6M -$1.1M -- -$30K -$51.3M
Operating Expenses $51.1M $34.2M $44M $58.1M $63.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $92.2M $96.1M $68.3M $65.4M $11.9M
Earnings of Discontinued Ops. -$38M -- -- -- --
Income Tax Expense $17.6M $19.3M $14.6M $15.7M -$1M
Net Income to Company $74.6M $76.8M $53.7M $49.7M $12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.6M $76.8M $53.7M $49.7M $12.9M
 
Basic EPS (Cont. Ops) $1.04 $2.27 $1.58 $1.46 $0.30
Diluted EPS (Cont. Ops) $1.01 $2.18 $1.55 $1.40 $0.29
Weighted Average Basic Share $31.9M $33M $31.8M $31.5M $31.4M
Weighted Average Diluted Share $32.8M $34.3M $32.3M $32.9M $32.5M
 
EBITDA -- -- -- -- --
EBIT $120.6M $114.9M $233.3M $236.8M $159.4M
 
Revenue (Reported) $151M $183.5M $163.4M $177.6M $138.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $120.6M $114.9M $233.3M $236.8M $159.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $519.8M $781.3M $613.3M $755.2M $648.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $119.4M $101.8M $83.8M $152.5M $188.7M
Other Inc / (Exp) $18.7M $412K -$22.1M -$604K -$78.3M
Operating Expenses $133.2M $117.9M $120.5M $180.6M $235.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $270.2M $445.1M $263.5M $327.8M $170.9M
Earnings of Discontinued Ops. -$43.1M -$1.6M -- -- --
Income Tax Expense $61M $88.7M $58.5M $81.7M $26.2M
Net Income to Company $209.2M $356.4M $205M $246.1M $144.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $166.1M $354.8M $205M $246.1M $144.7M
 
Basic EPS (Cont. Ops) $4.81 $10.49 $5.99 $7.38 $4.12
Diluted EPS (Cont. Ops) $4.75 $10.02 $5.85 $7.16 $3.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $394.2M $531.3M $671.4M $1B $820.4M
 
Revenue (Reported) $519.8M $781.3M $613.3M $755.2M $648.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $394.2M $531.3M $671.4M $1B $820.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $151M $183.5M $163.4M $177.6M $138.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.2M $29.3M $36.1M $50.2M $55M
Other Inc / (Exp) $2.6M -$1.1M -- -$30K -$51.3M
Operating Expenses $51.1M $34.2M $44M $58.1M $63.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $92.2M $96.1M $68.3M $65.4M $11.9M
Earnings of Discontinued Ops. -$38M -- -- -- --
Income Tax Expense $17.6M $19.3M $14.6M $15.7M -$1M
Net Income to Company $74.6M $76.8M $53.7M $49.7M $12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.6M $76.8M $53.7M $49.7M $12.9M
 
Basic EPS (Cont. Ops) $1.04 $2.27 $1.58 $1.46 $0.30
Diluted EPS (Cont. Ops) $1.01 $2.18 $1.55 $1.40 $0.29
Weighted Average Basic Share $31.9M $33M $31.8M $31.5M $31.4M
Weighted Average Diluted Share $32.8M $34.3M $32.3M $32.9M $32.5M
 
EBITDA -- -- -- -- --
EBIT $120.6M $114.9M $233.3M $236.8M $159.4M
 
Revenue (Reported) $151M $183.5M $163.4M $177.6M $138.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $120.6M $114.9M $233.3M $236.8M $159.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $693.4M $518M $455.8M $3.8B $3.8B
Short Term Investments $1.2B $3.8B $3B $2.4B $2B
Accounts Receivable, Net $80.4M $92.2M $123.4M $114.8M $108.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $4.4B $3.6B $6.6B $6.1B
 
Property Plant And Equipment $11.2M $8.9M $9M $7.4M $6.7M
Long-Term Investments $1.2B $3.8B $3.8B $3.5B $3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $18.4B $19.6B $20.9B $21.3B $22.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $850M $700M $300M -- $100M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $775M $300M -- $100M
 
Long-Term Debt $305.4M $404.8M $805.5M $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $17.3B $18.2B $19.5B $19.7B $20.5B
 
Common Stock $250.5M $172.5M $172.8M $173.3M $173.6M
Other Common Equity Adj -$5.8M -$5M -$163.1M -$136.6M -$96.6M
Common Equity $899.6M $1.2B $1.3B $1.5B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $18.4B $19.6B $20.9B $21.3B $22.3B
Cash and Short Terms $1.9B $4.3B $3.4B $6.3B $5.8B
Total Debt $1.2B $1.1B $1.1B $1.5B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $515.4M $274.6M $2B $3.7B $3.4B
Short Term Investments $1.4B -- $2.9B $2.6B $757.6M
Accounts Receivable, Net $83.2M $94.7M $123.8M $120.1M $105.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $369.3M $5.1B $6.4B $4.3B
 
Property Plant And Equipment $10.9M $8.2M $8.6M $7.3M $6.7M
Long-Term Investments $1.4B $4.2B $3.8B $3.6B $1.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $18.8B $19.2B $21.8B $21.3B $22.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $850M -- -- -- $100M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $700M -- -- $100M
 
Long-Term Debt $305.6M $405M $2.4B $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $17.6B $17.8B $20.3B $19.7B $20.6B
 
Common Stock $251M $172.7M $173.1M $173.3M $173.8M
Other Common Equity Adj $5.4M -$62.5M -$156.3M -$132.3M -$67.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.4B $1.4B $1.7B $1.9B
 
Total Liabilities and Equity $18.8B $19.2B $21.8B $21.3B $22.4B
Cash and Short Terms $2B $274.6M $5B $6.3B $4.2B
Total Debt $1.2B $405M $2.4B $1.5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $143M $354.3M $228M $250.1M $181.5M
Depreciation & Amoritzation $18.5M $21.7M $27.2M $31.8M $33.6M
Stock-Based Compensation $12.9M $13.9M $14.2M $12.6M $14.4M
Change in Accounts Receivable -$108.1M $46.7M -$3.6M $23.6M -$100M
Change in Inventories -- -- -- -- --
Cash From Operations $152M $271.2M -$20.8M $124.7M $145.1M
 
Capital Expenditures $28.8M $33M $113.3M $41.3M $65.2M
Cash Acquisitions -- $3.8M -- -- --
Cash From Investing -$6.4B -$1.2B -$1.3B $3.2B -$1B
 
Dividends Paid (Ex Special Dividend) -$14.1M -$10.8M -$9.3M -$14.6M -$15.1M
Special Dividend Paid
Long-Term Debt Issued $4.4B $98.8M $500M $2.6B $155M
Long-Term Debt Repaid -- -$4.4B -$100M -$1.9B -$350M
Repurchase of Common Stock -- -$110.2M -$33.2M -$39.8M -$19.2M
Other Financing Activities -$2.1M $21.2M -$5.1M -$2.4M -$5.5M
Cash From Financing $6.8B $754.8M $1.3B $108.1M $800.6M
 
Beginning Cash (CF) $212.5M $693.4M $518M $455.8M $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $480.8M -$175.3M -$62.2M $3.4B -$60.4M
Ending Cash (CF) $693.4M $518M $455.8M $3.8B $3.8B
 
Levered Free Cash Flow $123.2M $238.2M -$134.2M $83.4M $79.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $74.6M $76.8M $53.7M $49.7M $12.9M
Depreciation & Amoritzation $5.3M $6.1M $8.8M $8.2M $15.6M
Stock-Based Compensation $3.1M $3.7M $3M $3.9M $4.2M
Change in Accounts Receivable $21M $66.9M -$932K -$10.6M -$10.5M
Change in Inventories -- -- -- -- --
Cash From Operations $177.6M $116.9M $17.5M -$18.8M $94.1M
 
Capital Expenditures $5.1M $3.2M $2.2M $4.4M $17.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$526.7M $88.7M $804.6M -$163.2M -$500M
 
Dividends Paid (Ex Special Dividend) -$3.4M -$1.8M -$3.5M -$3.8M -$3.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.6B -- $100M
Long-Term Debt Repaid -- -- -$1B -- -$100M
Repurchase of Common Stock -- -$6.3M -$39.8M -- -$5.6M
Other Financing Activities $21.1M -$3.8M -$2.3M -$1.4M -$9.8M
Cash From Financing $171.1M -$449M $768.7M $36.8M $48.7M
 
Beginning Cash (CF) $693.4M $518M $455.8M $3.8B $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$178M -$243.4M $1.6B -$145.2M -$357.2M
Ending Cash (CF) $515.4M $274.6M $2B $3.7B $3.4B
 
Levered Free Cash Flow $172.4M $113.7M $15.3M -$23.2M $77M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $209.2M $356.4M $205M $246.1M $144.7M
Depreciation & Amoritzation $16.8M $22.4M $29.9M $31.2M $40.9M
Stock-Based Compensation $12.5M $14.5M $13.4M $13.5M $14.8M
Change in Accounts Receivable $11.8M $92.5M -$71.4M $13.9M -$99.9M
Change in Inventories -- -- -- -- --
Cash From Operations $364.8M $210.5M -$120.2M $88.4M $258M
 
Capital Expenditures $27.5M $31M $112.3M $43.6M $77.8M
Cash Acquisitions -- $3.8M -- -- --
Cash From Investing -$6.5B -$585.9M -$582.4M $2.2B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$13.9M -$9.3M -$11M -$15M -$14.8M
Special Dividend Paid
Long-Term Debt Issued -- $98.8M $3.1B -- $255M
Long-Term Debt Repaid -- -$4.4B -$1.1B -$850M -$450M
Repurchase of Common Stock -- -$116.5M -$66.7M -- -$24.9M
Other Financing Activities $20M -$3.7M -$3.6M -$1.6M -$13.8M
Cash From Financing $6.4B $134.7M $2.5B -$623.9M $812.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $259.1M -$240.8M $1.8B $1.7B -$272.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $337.3M $179.5M -$232.6M $44.8M $180.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $74.6M $76.8M $53.7M $49.7M $12.9M
Depreciation & Amoritzation $5.3M $6.1M $8.8M $8.2M $15.6M
Stock-Based Compensation $3.1M $3.7M $3M $3.9M $4.2M
Change in Accounts Receivable $21M $66.9M -$932K -$10.6M -$10.5M
Change in Inventories -- -- -- -- --
Cash From Operations $177.6M $116.9M $17.5M -$18.8M $94.1M
 
Capital Expenditures $5.1M $3.2M $2.2M $4.4M $17.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$526.7M $88.7M $804.6M -$163.2M -$500M
 
Dividends Paid (Ex Special Dividend) -$3.4M -$1.8M -$3.5M -$3.8M -$3.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.6B -- $100M
Long-Term Debt Repaid -- -- -$1B -- -$100M
Repurchase of Common Stock -- -$6.3M -$39.8M -- -$5.6M
Other Financing Activities $21.1M -$3.8M -$2.3M -$1.4M -$9.8M
Cash From Financing $171.1M -$449M $768.7M $36.8M $48.7M
 
Beginning Cash (CF) $693.4M $518M $455.8M $3.8B $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$178M -$243.4M $1.6B -$145.2M -$357.2M
Ending Cash (CF) $515.4M $274.6M $2B $3.7B $3.4B
 
Levered Free Cash Flow $172.4M $113.7M $15.3M -$23.2M $77M

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