Financhill
Buy
64

CMPRF Quote, Financials, Valuation and Earnings

Last price:
$2.02
Seasonality move :
-2.81%
Day range:
$2.02 - $2.02
52-week range:
$1.19 - $2.02
Dividend yield:
1.94%
P/E ratio:
10.13x
P/S ratio:
1.50x
P/B ratio:
1.97x
Volume:
--
Avg. volume:
100
1-year change:
59.06%
Market cap:
$3.2B
Revenue:
$2.1B
EPS (TTM):
$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $822.6M $1.1B $1.4B $1.7B $2.1B
Revenue Growth (YoY) -27.14% 35.57% 22.09% 28.52% 22.05%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $607M $723M $742.7M $961.1M $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $607M $731.5M $753.9M $973.1M $1.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$99.9M $188.1M $312.9M $398.4M $506.3M
Earnings of Discontinued Ops. -$8.2M -$9.1M $9M -$3.6K -$90
Income Tax Expense -$31.4M $49.6M $90.4M $113.3M $151.6M
Net Income to Company -$74.7M $115.8M $312.9M $398.4M $506.3M
 
Minority Interest in Earnings $2M -$13.7M -$5.2M -$18.6M -$25.1M
Net Income to Common Excl Extra Items -$74.7M $115.8M $226.4M $266.5M $329.7M
 
Basic EPS (Cont. Ops) -$0.00 $0.00 $0.15 $0.18 $0.22
Diluted EPS (Cont. Ops) -$0.00 $0.00 $0.15 $0.18 $0.22
Weighted Average Basic Share $1.6B $1.6B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.5B $1.5B $1.5B
 
EBITDA -- -- -- -- --
EBIT $7.9M $285.1M $484.3M $717.3M $907M
 
Revenue (Reported) $822.6M $1.1B $1.4B $1.7B $2.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.9M $285.1M $484.3M $717.3M $907M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $244.5M $309.9M $388.7M $496.3M $540.4M
Revenue Growth (YoY) -16.95% 26.73% 25.45% 27.66% 8.9%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $176.9M $178.5M $213.4M $266M $265.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $176.9M $178.5M $213.4M $266M $265.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.1M $75M $99.3M $127.3M $157.3M
Earnings of Discontinued Ops. -- $20K -$6.6K -$90 --
Income Tax Expense $13.5M $26M $28.4M $38.5M $48.6M
Net Income to Company -- $75M $99.3M $127.3M $157.3M
 
Minority Interest in Earnings -$2.9M -$1.4M -$2.5M -$5.6M -$5.7M
Net Income to Common Excl Extra Items $15.7M $47.6M $68.4M $83.1M $103M
 
Basic EPS (Cont. Ops) $0.01 $0.05 $0.05 $0.06 $0.05
Diluted EPS (Cont. Ops) $0.01 $0.05 $0.05 $0.06 $0.05
Weighted Average Basic Share $1.6B $1.6B $1.3B $1.4B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.3B $1.4B $1.6B
 
EBITDA -- -- -- -- --
EBIT $58.1M $105.3M $162.8M $234.9M $248.2M
 
Revenue (Reported) $244.5M $309.9M $388.7M $496.3M $540.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $58.1M $105.3M $162.8M $234.9M $248.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $780.9M $1.2B $1.4B $1.9B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $606.8M $724.1M $777.9M $1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $606.9M $732.4M $789.4M $1B $1.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$109.5M $230.9M $336.9M $425.9M $532.2M
Earnings of Discontinued Ops. -$8.7M -$9.3M $9M $3.3K --
Income Tax Expense -$29.7M $62M $92.7M $123.3M $161M
Net Income to Company -- -- $337.2M $426.4M $536.3M
 
Minority Interest in Earnings -$581.5K -$12.1M -$6.3M -$21.9M -$24.9M
Net Income to Common Excl Extra Items -$89.1M $147.4M $246.9M $280.7M $346.4M
 
Basic EPS (Cont. Ops) -$0.06 $0.11 $0.19 $0.21 $0.21
Diluted EPS (Cont. Ops) -$0.06 $0.11 $0.17 $0.18 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$340.1K $332.2M $542M $789.4M $916.4M
 
Revenue (Reported) $780.9M $1.2B $1.4B $1.9B $2.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$340.1K $332.2M $542M $789.4M $916.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $244.5M $309.9M $388.7M $496.3M $540.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $176.9M $178.5M $213.4M $266M $265.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $176.9M $178.5M $213.4M $266M $265.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.1M $75M $99.3M $127.3M $157.3M
Earnings of Discontinued Ops. -- $20K -$6.6K -$90 --
Income Tax Expense $13.5M $26M $28.4M $38.5M $48.6M
Net Income to Company -- $75M $99.3M $127.3M $157.3M
 
Minority Interest in Earnings -$2.9M -$1.4M -$2.5M -$5.6M -$5.7M
Net Income to Common Excl Extra Items $15.7M $47.6M $68.4M $83.1M $103M
 
Basic EPS (Cont. Ops) $0.01 $0.05 $0.05 $0.06 $0.05
Diluted EPS (Cont. Ops) $0.01 $0.05 $0.05 $0.06 $0.05
Weighted Average Basic Share $1.6B $1.6B $1.3B $1.4B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.3B $1.4B $1.6B
 
EBITDA -- -- -- -- --
EBIT $58.1M $105.3M $162.8M $234.9M $248.2M
 
Revenue (Reported) $244.5M $309.9M $388.7M $496.3M $540.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $58.1M $105.3M $162.8M $234.9M $248.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $648.1M $256.3M $361.4M $401.2M $360.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $12.5M $12.9M $14.7M $19.6M $26.4M
Other Current Assets -- -- -- -- --
Total Current Assets $745.5M $388.2M $469.8M $563.9M $494.1M
 
Property Plant And Equipment $43.7M $35M $76.2M $108.3M $106.1M
Long-Term Investments $69.4M $90M $95.1M $95.2M $103.7M
Goodwill $253.9M $244.2M $240.7M $271.5M $232.2M
Other Intangibles $101.6M $94.3M $103.9M $117.7M $91.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $3.4B $3.8B $5.1B $5.2B
 
Accounts Payable $13M $16M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $145.8M $175.2M $151.3M $171.4M $258.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.2B $2.5B $3.5B $3.5B
 
Common Stock $239.4M $232.8M $244.4M $280.5M $230.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $949.1M $1B $1.2B $1.5B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $170.8M $175.9M $98.9M $126.7M $117.4M
Total Equity $1.1B $1.2B $1.3B $1.6B $1.6B
 
Total Liabilities and Equity $3.5B $3.4B $3.8B $5.1B $5.2B
Cash and Short Terms $648.1M $256.3M $361.4M $401.2M $360.3M
Total Debt $1.3B $1.2B $840.8M $1.5B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $962.6M $601.4M $472.7M $818.1M $657.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- $23M $30.5M $30.5M $48.3M
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $765.4M $643.1M $1.1B $838.5M
 
Property Plant And Equipment $39.8M $90.5M $92.1M $107.1M $103M
Long-Term Investments $4.9M $65.2M $87.7M $88.2M $115.8M
Goodwill $245M $253.1M $256.6M $280.3M $226.1M
Other Intangibles -- $101.5M $107.1M $128.4M $95.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.4B $3.7B $4.1B $5.5B $5.3B
 
Accounts Payable -- $6.6M $1.2M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $229M $200.1M $204.7M $258.7M $302.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.4B $2.6B $3.7B $3.5B
 
Common Stock $231.5M $239.6M $263.3M $286.6M $233.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $167.8M $159M $106.3M $131.7M $118.6M
Total Equity $1.1B $1.3B $1.5B $1.8B $1.7B
 
Total Liabilities and Equity $3.4B $3.7B $4.1B $5.5B $5.3B
Cash and Short Terms $962.6M $601.4M $472.7M $818.1M $657.6M
Total Debt $1.3B $1.3B $1.4B $1.3B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$74.7M $115.8M $312.9M $398.4M $506.3M
Depreciation & Amoritzation $32.2M $33M $57.6M $69.2M $80.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$6.2M -$38.8M $16.3M
Change in Inventories -- -- -- -- --
Cash From Operations $456.1M -$225.3M $97M -$140.4M $233.7M
 
Capital Expenditures $11.8M $28.1M $44.8M $49.2M $54.5M
Cash Acquisitions $27.6M -$2.7M -$1.2M -$225.8K -$54.9K
Cash From Investing $31.8M -$29.7M -$28.6M -$48.6M -$54.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$46.7M -$102.8M -$103.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $679.6M $985.8M $796.6M
Long-Term Debt Repaid -- -- -$756.4M -$641M -$749.1M
Repurchase of Common Stock -$2M -- -$3.7M -$3.6M --
Other Financing Activities $1.5M $9.9M -- -- --
Cash From Financing -$515.9K $9.9M -$155.5M $206.6M -$90.7M
 
Beginning Cash (CF) $322.4M $848.1M $603.1M $583.9M $544.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $487.4M -$245M -$87.1M $17.6M $88.8M
Ending Cash (CF) $806.4M $598.5M $514.2M $560M $692.7M
 
Levered Free Cash Flow $444.4M -$253.3M $52.1M -$189.7M $179.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- $90.5M $98.9M $110.2M --
Depreciation & Amoritzation -- $15.4M $9.5M $17.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $6.1M -$3M $45.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$39.4M -$111.7M -$11.7M --
 
Capital Expenditures -- $15.5M $15.9M $13.8M --
Cash Acquisitions -- -$308.7K -$16.8K $70 --
Cash From Investing -- -$15.3M -$15.7M -$13.7M --
 
Dividends Paid (Ex Special Dividend) -- -$23.4M -$51.5M -$54.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $235.9M $284.8M $64.4M --
Long-Term Debt Repaid -- -$288M -$104.6M -$161.6M --
Repurchase of Common Stock -- -$3.7M -$1.4M -- --
Other Financing Activities -- $920.3K -$180.2K $3.3M --
Cash From Financing -- -$86.1M $119.9M -$156.9M --
 
Beginning Cash (CF) -- $582.8M $457.6M $800.6M --
Foreign Exchange Rate Adjustment -- -$4.7M -$6.3M $25.7M --
Additions / Reductions -- -$140.9M -$7.5M -$182.4M --
Ending Cash (CF) -- $451.2M $474.9M $635.9M --
 
Levered Free Cash Flow -- -$54.9M -$127.6M -$25.6M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $337.2M $426.4M $536.3M
Depreciation & Amoritzation -- -- $52.2M $77.4M $79.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$24.9M -$71.1M $60.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $148.4M $191.5M $4.5M
 
Capital Expenditures $8.6M $10.6M $37.7M $53.2M $57.1M
Cash Acquisitions $28M -$10.9M $9.5M -$20.3K -$49.6K
Cash From Investing -- -- -$10.9M -$52.3M -$56.7M
 
Dividends Paid (Ex Special Dividend) -- -- -$46.7M -$102.8M -$103.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $739.9M $888M $826.6M
Long-Term Debt Repaid -- -- -$962.7M -$567.6M -$740.6M
Repurchase of Common Stock -- -- -$5.1M -$2.2M --
Other Financing Activities -- -- $18.7M -$598.6K --
Cash From Financing -- -- -$285.4M $182.2M -$48.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$147.8M $321.4M -$100.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $117.2M $110.7M $138.3M -$52.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- $165.5M $198.2M $237.5M $157.3M
Depreciation & Amoritzation -- $29.9M $18.7M $34.6M $16.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $27.7M -$89.2K $16.4M $14.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$65.2M -$86.1M $345.8M $128.3M
 
Capital Expenditures -- $26.1M $19.4M $21.3M $10M
Cash Acquisitions -- -$11.2M -$227.6K -$5.2K --
Cash From Investing -- -$36.7M -$19.3M -$21.1M -$9.9M
 
Dividends Paid (Ex Special Dividend) -- -$23.4M -$51.5M -$54.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $376M $485.3M $167M $132.5M
Long-Term Debt Repaid -- -$370.2M -$393.1M -$376.7M -$206.6M
Repurchase of Common Stock -- -$3.7M -$2.9M -- --
Other Financing Activities -- -$20.5M -$2.9M -- --
Cash From Financing -- -$56.1M $20M -$281.2M -$81.8M
 
Beginning Cash (CF) -- $1.2B $1B $1.4B $617.1M
Foreign Exchange Rate Adjustment -- $4M -$24.2M $16.5M $2.1M
Additions / Reductions -- -$158.1M -$85.4M $43.4M $36.6M
Ending Cash (CF) -- $1B $932.6M $1.4B $655.8M
 
Levered Free Cash Flow -- -$91.4M -$105.5M $324.5M $118.3M

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