Financhill
Buy
87

CMCLF Quote, Financials, Valuation and Earnings

Last price:
$1.04
Seasonality move :
-2.35%
Day range:
$1.04 - $1.04
52-week range:
$0.58 - $1.10
Dividend yield:
3.4%
P/E ratio:
10.77x
P/S ratio:
0.81x
P/B ratio:
2.19x
Volume:
5.2K
Avg. volume:
5.6K
1-year change:
18.18%
Market cap:
$22.5B
Revenue:
$29.7B
EPS (TTM):
$0.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.4B $26.9B $25.8B $26.3B $29.7B
Revenue Growth (YoY) 64.66% 64.48% -4.36% 2.25% 12.74%
 
Cost of Revenues $15.2B $24.4B $23.4B $23.8B $24.8B
Gross Profit $1.2B $2.5B $2.4B $2.5B $4.9B
Gross Profit Margin 7.32% 9.31% 9.17% 9.57% 16.46%
 
R&D Expenses $25.2M $42.2M $57.9M $46.2M $49.3M
Selling, General & Admin $83.2M $91.1M $110.2M $121.3M $107.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $326.8M $460M $480.3M $786.4M $887.9M
Operating Income $870.7M $2B $1.9B $1.7B $4B
 
Net Interest Expenses $188.1M $175.6M $250.2M $393M $378.4M
EBT. Incl. Unusual Items $416.8M $1.4B $1.5B $1.9B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.6M $515.4M $389M $661.2M $1.3B
Net Income to Company $359.2M -- $1.1B $1.2B $2.2B
 
Minority Interest in Earnings -$21.7M -$49.8M -$167.4M -$39.7M -$268.6M
Net Income to Common Excl Extra Items $337.5M $790.8M $903.2M $1.2B $1.9B
 
Basic EPS (Cont. Ops) $0.02 $0.04 $0.04 $0.05 $0.09
Diluted EPS (Cont. Ops) $0.02 $0.04 $0.04 $0.05 $0.09
Weighted Average Basic Share $21.2B $21.3B $21.7B $21.7B $21.5B
Weighted Average Diluted Share $21.2B $21.3B $21.7B $21.7B $21.5B
 
EBITDA $1.3B $1.6B $2.5B $2.9B $4.9B
EBIT $681.9M $1.6B $1.9B $2.5B $4.1B
 
Revenue (Reported) $16.4B $26.9B $25.8B $26.3B $29.7B
Operating Income (Reported) $870.7M $2B $1.9B $1.7B $4B
Operating Income (Adjusted) $681.9M $1.6B $1.9B $2.5B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.2B $7B $6.5B $6.4B $6.3B
Revenue Growth (YoY) 91.9% 13.86% -7.63% -0.37% 1.8%
 
Cost of Revenues $5.5B $5.9B $6.2B $5.6B $4.9B
Gross Profit $649.3M $1.1B $261.8M $824.5M $1.4B
Gross Profit Margin 10.55% 16.06% 4.05% 12.79% 22.34%
 
R&D Expenses $3.1M $20.7M $5.3M $7.2M $14.3M
Selling, General & Admin $59.6M $77.3M $77.7M $107.4M $74.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $99.4M $158.2M $106.7M $243M $222.9M
Operating Income $549.9M $966.8M $155.1M $581.6M $1.2B
 
Net Interest Expenses $37M $24.5M $94M $102.2M $73.5M
EBT. Incl. Unusual Items $291M $508.4M $63M $494.9M $863.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $102.3M $212M $23.1M $169M $257.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$33.5M -$14.5M $6.4M -$36.4M -$63.8M
Net Income to Common Excl Extra Items $155.3M $281.9M $46.3M $289.5M $542.4M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.00 $0.01 $0.02
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.00 $0.01 $0.02
Weighted Average Basic Share $21.4B $21.3B $21.1B $20.7B $21.9B
Weighted Average Diluted Share $21.4B $21.3B $21.1B $20.7B $21.9B
 
EBITDA $358.3M $576.4M $214.6M $643.2M $958.6M
EBIT $358.3M $576.4M $214.6M $643.2M $958.6M
 
Revenue (Reported) $6.2B $7B $6.5B $6.4B $6.3B
Operating Income (Reported) $549.9M $966.8M $155.1M $581.6M $1.2B
Operating Income (Adjusted) $358.3M $576.4M $214.6M $643.2M $958.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $19.4B $27.8B $25.3B $26.3B $28.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.3B $24.8B $23.7B $23.2B $23B
Gross Profit $2B $3B $1.5B $3.1B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.8M $59.9M $43M $47.8M $48.3M
Selling, General & Admin $39.2M $107.5M $117.7M $151.3M -$969.1K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $333.8M $519.2M $434.1M $917.8M $877.7M
Operating Income $1.7B $2.5B $1.1B $2.1B $4.3B
 
Net Interest Expenses $168.4M $163M $316.6M $401.4M $390.6M
EBT. Incl. Unusual Items $694.9M $1.6B $1B $2.3B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $205.9M $625.9M $220.1M $798.7M $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$59.4M -$30M -$146.3M -$81.4M -$253.5M
Net Income to Common Excl Extra Items $429.6M $918.2M $678.7M $1.4B $2.1B
 
Basic EPS (Cont. Ops) $0.02 $0.04 $0.03 $0.06 $0.10
Diluted EPS (Cont. Ops) $0.02 $0.04 $0.03 $0.06 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $961.4M $1.9B $1.5B $2.9B $4.1B
EBIT $961.4M $1.9B $1.5B $2.9B $4.1B
 
Revenue (Reported) $19.4B $27.8B $25.3B $26.3B $28.2B
Operating Income (Reported) $1.7B $2.5B $1.1B $2.1B $4.3B
Operating Income (Adjusted) $961.4M $1.9B $1.5B $2.9B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.2B $7B $6.5B $6.4B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5B $5.9B $6.2B $5.6B $4.9B
Gross Profit $649.3M $1.1B $261.8M $824.5M $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.1M $20.7M $5.3M $7.2M $14.3M
Selling, General & Admin $59.6M $77.3M $77.7M $107.4M $74.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $99.4M $158.2M $106.7M $243M $222.9M
Operating Income $549.9M $966.8M $155.1M $581.6M $1.2B
 
Net Interest Expenses $37M $24.5M $94M $102.2M $73.5M
EBT. Incl. Unusual Items $291M $508.4M $63M $494.9M $863.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $102.3M $212M $23.1M $169M $257.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$33.5M -$14.5M $6.4M -$36.4M -$63.8M
Net Income to Common Excl Extra Items $155.3M $281.9M $46.3M $289.5M $542.4M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.00 $0.01 $0.02
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.00 $0.01 $0.02
Weighted Average Basic Share $21.4B $21.3B $21.1B $20.7B $21.9B
Weighted Average Diluted Share $21.4B $21.3B $21.1B $20.7B $21.9B
 
EBITDA $358.3M $576.4M $214.6M $643.2M $958.6M
EBIT $358.3M $576.4M $214.6M $643.2M $958.6M
 
Revenue (Reported) $6.2B $7B $6.5B $6.4B $6.3B
Operating Income (Reported) $549.9M $966.8M $155.1M $581.6M $1.2B
Operating Income (Adjusted) $358.3M $576.4M $214.6M $643.2M $958.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $3.8B $4.7B $4.3B $4.2B
Short Term Investments $1.1B $1.1B $614.1M $1.2B $891.8M
Accounts Receivable, Net $107.5M $117M $116M $159.7M $88.7M
Inventory $3.2B $4.2B $4.7B $4.4B $4.1B
Prepaid Expenses $247.7M $256.3M $598.6M $367.6M $246.2M
Other Current Assets $23M $4.2M $3.5M $3.9M $5.9M
Total Current Assets $8.8B $11.1B $12.4B $11.8B $10.8B
 
Property Plant And Equipment $7.4B $7.5B $8.9B $9.9B $9.7B
Long-Term Investments -- -- -- -- --
Goodwill $60.7M $60.7M $61.3M $60.7M $59.8M
Other Intangibles $150.6M $143.9M $124.7M $92.9M $89.4M
Other Long-Term Assets $942.5M $1.3B $1.1B $1.1B $1.2B
Total Assets $18.7B $21.6B $23.9B $24.4B $23.3B
 
Accounts Payable $72M $133M $147.5M $329.4M $441.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $36.5M $22.4M $12.5M $23.6M $18.9M
Other Current Liabilities -- -- -- -- $964.5M
Total Current Liabilities $6.5B $7.9B $7.3B $6.9B $6.2B
 
Long-Term Debt $2.9B $2.3B $3.1B $2.9B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $14B $14.9B $14.3B $11.5B
 
Common Stock $661.2M $677.7M $626.1M $609.4M $591.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $6B $6.3B $7.5B $8.4B $9.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.3B $1.5B $1.8B $2B
Total Equity $7.2B $7.6B $9B $10.2B $11.8B
 
Total Liabilities and Equity $18.7B $21.6B $23.9B $24.4B $23.3B
Cash and Short Terms $3.7B $4.9B $5.3B $5.5B $5.1B
Total Debt $7.2B $7.8B $7.6B $7.1B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.5B $5.4B $4.4B $4.4B $4.4B
Short Term Investments $1.5B $1.9B $1.2B $1.7B $1.3B
Accounts Receivable, Net $137M $159.2M $141.4M $179.8M $135.4M
Inventory $3.5B $5B $4.3B $4.2B $4.5B
Prepaid Expenses $162.8M $198.8M $326.3M $254.4M $294.4M
Other Current Assets $690.8M $1.8B $735.3M $602.2M $778.9M
Total Current Assets $10.2B $15.7B $12B $12.4B $12.7B
 
Property Plant And Equipment $4.2B $4.8B $6.3B $6.6B $6.5B
Long-Term Investments -- -- -- -- --
Goodwill $60.6M $60.6M $60.6M $60.5M $60M
Other Intangibles $3.2B $3B $2.8B $3.2B $2.9B
Other Long-Term Assets $1.4B $1.6B $1.6B $1.7B $1.6B
Total Assets $20.1B $26.2B $23.7B $25B $25B
 
Accounts Payable $253.6M $784.5M $414.6M $490.2M $600.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $27.3M $342M $1.2B $973.1M $946.9M
Total Current Liabilities $7.8B $11.6B $6.9B $7.5B $7.5B
 
Long-Term Debt $3.1B $2.7B $3.2B $2.7B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $12.9B $18.4B $14.8B $14.5B $12.6B
 
Common Stock $656.3M $679.5M $627.7M $607M $592M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.3B $1.5B $1.8B $2.1B
Total Equity $7.2B $7.8B $8.9B $10.5B $12.4B
 
Total Liabilities and Equity $20.1B $26.2B $23.7B $25B $25B
Cash and Short Terms $5B $7.4B $5.6B $6.1B $5.7B
Total Debt $8B $9.3B $6.3B $6.1B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $359.2M -- $1.1B $1.2B $2.2B
Depreciation & Amoritzation $623.5M -- $667.9M $397.7M $850.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$472.4M -- $426.3M -$372.9M $32.9M
Change in Inventories -$274.4M -- -$835.6M $58.2M $190.5M
Cash From Operations $1.2B -- $2.3B $2.2B $4.5B
 
Capital Expenditures $1.1B $663.1M $1.6B $1.8B $683.1M
Cash Acquisitions -$86.6M $8.6M $11M $142.9M $21.2M
Cash From Investing -$1.4B -$757.6M -$1.1B -$1.5B -$161.6M
 
Dividends Paid (Ex Special Dividend) -$382.1M -$402.8M -$713.4M -$956M -$1B
Special Dividend Paid
Long-Term Debt Issued $5.5B $7B $8.9B $10.1B $8.9B
Long-Term Debt Repaid -$4.9B -$7B -$9.1B -$10.4B -$11.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$145.3M $1.6B $680.6M $45.2M -$513.6M
Cash From Financing $61.2M $1.2B -$312.1M -$1.2B -$4.3B
 
Beginning Cash (CF) $1.8B $1.8B $3B $4.1B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71M $1.4B $891.1M -$526.3M $91.3M
Ending Cash (CF) $1.7B $3.2B $4.3B $3.7B $3.8B
 
Levered Free Cash Flow $126.2M -- $734.8M $370.1M $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $105.4M $245.5M $392.1M $232M $58.6M
Cash Acquisitions -- $3.7M -- $21.8M --
Cash From Investing -$681.2M -$874.6M -$755.1M -$412.8M -$103.7M
 
Dividends Paid (Ex Special Dividend) -$65.6M -$58.5M -$145.8M -$119.6M -$82.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.1B $6.7B $4.9B $4.2B $3.3B
Long-Term Debt Repaid -$4.3B -$4.8B -$4.8B -$4.3B -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $213.4M $452.5M -$215.2M -$134.1M -$281.7M
Cash From Financing $875.7M $2.4B -$273.4M -$300.5M $114M
 
Beginning Cash (CF) $1.8B $3.2B $4.2B $3.7B $3.7B
Foreign Exchange Rate Adjustment $2.9M $14.2M $868.3K $4.2M $6.2M
Additions / Reductions $590.6M $1.3B -$350.1M $52.3M $190.9M
Ending Cash (CF) $2.4B $4.6B $3.9B $3.7B $3.9B
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $1.1B $803.3M $1.7B $1.7B $1.2B
Cash Acquisitions -$86.6M $12.3M $7.3M $164.7M $163.9M
Cash From Investing -$1B -$951M -$978M -$1.2B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$380.4M -$395.7M -$800.7M -$929.7M -$725.2M
Special Dividend Paid
Long-Term Debt Issued $8.7B $8.7B $7B $9.4B $9.9B
Long-Term Debt Repaid -$8B -$7.4B -$9.2B -$9.9B -$10.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$174.9M $1.8B $12.8M $126.4M -$43M
Cash From Financing $145M $2.7B -$3B -$1.2B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$102.3M $2.2B -$792M -$123.9M $105M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $105.4M $245.5M $392.1M $232M $58.6M
Cash Acquisitions -- $3.7M -- $21.8M --
Cash From Investing -$681.2M -$874.6M -$755.1M -$412.8M -$103.7M
 
Dividends Paid (Ex Special Dividend) -$65.6M -$58.5M -$145.8M -$119.6M -$82.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.1B $6.7B $4.9B $4.2B $3.3B
Long-Term Debt Repaid -$4.3B -$4.8B -$4.8B -$4.3B -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $213.4M $452.5M -$215.2M -$134.1M -$281.7M
Cash From Financing $875.7M $2.4B -$273.4M -$300.5M $114M
 
Beginning Cash (CF) $1.8B $3.2B $4.2B $3.7B $3.7B
Foreign Exchange Rate Adjustment $2.9M $14.2M $868.3K $4.2M $6.2M
Additions / Reductions $590.6M $1.3B -$350.1M $52.3M $190.9M
Ending Cash (CF) $2.4B $4.6B $3.9B $3.7B $3.9B
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

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…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock