Financhill
Buy
70

CORT Quote, Financials, Valuation and Earnings

Last price:
$61.11
Seasonality move :
9.2%
Day range:
$53.76 - $55.36
52-week range:
$20.84 - $62.22
Dividend yield:
0%
P/E ratio:
43.90x
P/S ratio:
9.80x
P/B ratio:
9.07x
Volume:
742.4K
Avg. volume:
801.1K
1-year change:
122.84%
Market cap:
$5.8B
Revenue:
$482.4M
EPS (TTM):
$1.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $306.5M $353.9M $366M $401.9M $482.4M
Revenue Growth (YoY) 21.99% 15.46% 3.42% 9.8% 20.04%
 
Cost of Revenues $5.5M $5.6M $5.3M $5.4M $6.5M
Gross Profit $301M $348.3M $360.7M $396.5M $475.9M
Gross Profit Margin 98.2% 98.42% 98.56% 98.66% 98.66%
 
R&D Expenses $89M $114.8M $113.9M $131M $184.4M
Selling, General & Admin $100.4M $105.3M $122.4M $152.8M $184.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $189.4M $220.1M $236.2M $283.8M $368.6M
Operating Income $111.6M $128.2M $124.5M $112.6M $107.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $116.7M $131.6M $125M $116.2M $124.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $25.6M $12.5M $14.8M $18.4M
Net Income to Company $94.2M $106M $112.5M $101.4M $106.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $94.2M $106M $112.5M $101.4M $106.1M
 
Basic EPS (Cont. Ops) $0.82 $0.92 $0.97 $0.95 $1.02
Diluted EPS (Cont. Ops) $0.77 $0.85 $0.89 $0.87 $0.94
Weighted Average Basic Share $114.3M $115.4M $115.7M $106.8M $103.6M
Weighted Average Diluted Share $122.6M $124.2M $126M $116M $111.7M
 
EBITDA $113.8M $130.4M $128M $116.1M $109.6M
EBIT $111.6M $128.2M $124.5M $112.6M $107.3M
 
Revenue (Reported) $306.5M $353.9M $366M $401.9M $482.4M
Operating Income (Reported) $111.6M $128.2M $124.5M $112.6M $107.3M
Operating Income (Adjusted) $111.6M $128.2M $124.5M $112.6M $107.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $86.3M $96.1M $101.7M $123.6M $182.5M
Revenue Growth (YoY) 5.92% 11.36% 5.82% 21.5% 47.69%
 
Cost of Revenues $1.2M $1.3M $1.3M $1.6M $2.9M
Gross Profit $85.1M $94.9M $100.4M $122M $179.7M
Gross Profit Margin 98.59% 98.67% 98.68% 98.67% 98.43%
 
R&D Expenses $33.9M $28.1M $33.3M $45.5M $59.3M
Selling, General & Admin $26.5M $30.5M $35.2M $45.3M $73.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $60.4M $58.6M $68.5M $90.8M $133.1M
Operating Income $24.7M $36.2M $31.9M $31.2M $46.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $25.3M $36.3M $33M $36.4M $52.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $5.8M -$1.6M $5M $5.7M
Net Income to Company $21.6M $30.5M $34.6M $31.4M $47.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.6M $30.5M $34.6M $31.4M $47.2M
 
Basic EPS (Cont. Ops) $0.19 $0.26 $0.32 $0.31 $0.45
Diluted EPS (Cont. Ops) $0.17 $0.24 $0.30 $0.28 $0.41
Weighted Average Basic Share $115.7M $115.8M $107.1M $102M $103.4M
Weighted Average Diluted Share $124.5M $125.1M $116.6M $111.1M $113.7M
 
EBITDA $25.3M $37M $32.7M $31.5M $47.1M
EBIT $24.7M $36.2M $31.9M $31.2M $46.6M
 
Revenue (Reported) $86.3M $96.1M $101.7M $123.6M $182.5M
Operating Income (Reported) $24.7M $36.2M $31.9M $31.2M $46.6M
Operating Income (Adjusted) $24.7M $36.2M $31.9M $31.2M $46.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $356M $352.9M $397.6M $450M $628.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8M $5.2M $5.3M $6.1M $9.8M
Gross Profit $350.3M $347.7M $392.4M $443.9M $618.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $110.8M $113.6M $122.8M $166.4M $231.3M
Selling, General & Admin $106.8M $115.8M $142.8M $179.4M $244.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $217.6M $229.4M $265.6M $345.8M $475.4M
Operating Income $132.7M $118.3M $126.8M $98.1M $143.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $137.3M $119.1M $128.7M $112M $166.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.9M $12.6M $11.8M $20.6M $24.5M
Net Income to Company $109.4M $106.5M $116.9M $91.4M $141.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $109.4M $106.5M $116.9M $91.4M $141.8M
 
Basic EPS (Cont. Ops) $0.96 $0.91 $1.08 $0.88 $1.36
Diluted EPS (Cont. Ops) $0.89 $0.83 $1.00 $0.81 $1.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $134.9M $121.2M $130.2M $101.4M $144.5M
EBIT $132.7M $118.3M $126.8M $98.1M $143.4M
 
Revenue (Reported) $356M $352.9M $397.6M $450M $628.6M
Operating Income (Reported) $132.7M $118.3M $126.8M $98.1M $143.4M
Operating Income (Adjusted) $132.7M $118.3M $126.8M $98.1M $143.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $268.1M $267.2M $298.8M $347M $493.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3M $3.9M $3.9M $4.6M $7.9M
Gross Profit $263.8M $263.2M $294.9M $342.4M $485.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $86.5M $85.3M $94.2M $129.6M $176.6M
Selling, General & Admin $79.6M $90.1M $110.5M $137.1M $196.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $166.1M $175.4M $204.8M $266.8M $373.5M
Operating Income $97.7M $87.8M $90.1M $75.6M $111.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $100.8M $88.3M $91.9M $87.7M $129.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.8M $7.8M $7.1M $13M $19.1M
Net Income to Company $80M $80.5M $84.8M $74.8M $110.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80M $80.5M $84.8M $74.8M $110.5M
 
Basic EPS (Cont. Ops) $0.70 $0.69 $0.80 $0.73 $1.06
Diluted EPS (Cont. Ops) $0.65 $0.63 $0.74 $0.67 $0.98
Weighted Average Basic Share $345.3M $348.9M $319.4M $311.9M $309.3M
Weighted Average Diluted Share $369.9M $381.5M $347.1M $336.1M $334.9M
 
EBITDA $99.4M $90.1M $92.4M $77.7M $112.6M
EBIT $97.7M $87.8M $90.1M $75.6M $111.7M
 
Revenue (Reported) $268.1M $267.2M $298.8M $347M $493.2M
Operating Income (Reported) $97.7M $87.8M $90.1M $75.6M $111.7M
Operating Income (Adjusted) $97.7M $87.8M $90.1M $75.6M $111.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $31.3M $76.2M $77.6M $66.3M $135.6M
Short Term Investments $244.7M $364.5M $145.9M $365.3M $232.7M
Accounts Receivable, Net $19.9M $26.2M $27.6M $31.1M $41.1M
Inventory $5.4M $4.9M $5M $6.1M $7.7M
Prepaid Expenses $6M $6.7M -- -- --
Other Current Assets -- -- $10.3M $16.4M $27.6M
Total Current Assets $307.4M $478.5M $266.5M $499.3M $458.6M
 
Property Plant And Equipment $4.5M $4.2M $1.5M $1.8M $315K
Long-Term Investments $39.4M $36.2M $112.3M $4.9M $57.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.4M $21.2M $16M $16M $14.8M
Total Assets $412.3M $571.7M $423.8M $583.4M $621.5M
 
Accounts Payable $7.5M $10.6M $6.9M $12M $17.4M
Accrued Expenses $9.2M $15.3M $14.8M $31.9M $39.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $2.1M $526K $1.1M $151K
Other Current Liabilities -- -- $296K $763K $654K
Total Current Liabilities $38.8M $47.5M $47.5M $72.5M $104.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $41.1M $48.4M $48M $81.6M $114.8M
 
Common Stock $120K $122K $127K $131K $133K
Other Common Equity Adj $261K $415K -$227K -$869K $609K
Common Equity $371.2M $523.3M $375.8M $501.8M $506.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $371.2M $523.3M $375.8M $501.8M $506.7M
 
Total Liabilities and Equity $412.3M $571.7M $423.8M $583.4M $621.5M
Cash and Short Terms $276M $440.7M $223.5M $431.7M $368.2M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $30.6M $94.7M $50.2M $111.8M $137.3M
Short Term Investments $398.2M $266.6M $346M $243.4M $243M
Accounts Receivable, Net $22M $26.5M $29.4M $34.6M $59.7M
Inventory $4.8M $5M $6M $7.5M $8.1M
Prepaid Expenses $7.9M $9.1M $20.7M -- $8.6M
Other Current Assets -- -- -- $20.2M $4.6M
Total Current Assets $463.5M $401.9M $452.4M $431.5M $467M
 
Property Plant And Equipment $4.3M $2.2M $2.5M $480K $8.4M
Long-Term Investments $15.4M $133.8M $4.9M $59.6M $167.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17.1M $17.8M $16.1M $15.3M $14.7M
Total Assets $534.1M $585.4M $533.3M $594M $784.3M
 
Accounts Payable $6.5M $6.6M $8.2M $16.7M $18.6M
Accrued Expenses $17.9M $15.5M $18.3M $39.8M $33.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2M $1M $1.7M $225K $432K
Other Current Liabilities -- -- $863K $923K $7.3M
Total Current Liabilities $43M $44.8M $53.1M $121.9M $126.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $44.4M $45.2M $59.9M $132.3M $145.4M
 
Common Stock $121K $126K $130K $133K $135K
Other Common Equity Adj $577K $115K -$2.4M -$234K $1.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $489.7M $540.2M $473.4M $461.7M $638.8M
 
Total Liabilities and Equity $534.1M $585.4M $533.3M $594M $784.3M
Cash and Short Terms $428.8M $361.3M $396.3M $355.2M $380.3M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $94.2M $106M $112.5M $101.4M $106.1M
Depreciation & Amoritzation $2.2M $2.2M $3.5M $3.4M $2.4M
Stock-Based Compensation $29.3M $33.5M $42.9M $42.4M $48.9M
Change in Accounts Receivable -$2.3M -$6.3M -$1.4M -$17.4M -$10.1M
Change in Inventories -$1M -$3.5M $3.4M $1.2M $1.3M
Cash From Operations $136.1M $152M $167.9M $120.3M $127M
 
Capital Expenditures $1.1M $1.2M $469K $413K $139K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117.8M -$119.3M $136.1M -$114.3M $90.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$31M -$9.9M -$296M -- -$145.4M
Other Financing Activities -$6.1M -$1.1M -$22.8M -$21.7M -$9.1M
Cash From Financing -$28.6M $12.2M -$302.6M -$17.3M -$148.7M
 
Beginning Cash (CF) $41.6M $31.3M $76.2M $77.6M $66.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.4M $44.9M $1.4M -$11.3M $69.2M
Ending Cash (CF) $31.3M $76.2M $77.6M $66.3M $135.6M
 
Levered Free Cash Flow $135M $150.7M $167.4M $119.9M $126.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $21.6M $30.5M $34.6M $31.4M $47.2M
Depreciation & Amoritzation $564K $771K $752K $289K $499K
Stock-Based Compensation $8.7M $11M $10.6M $12.9M $16.1M
Change in Accounts Receivable $768K $1.1M -$1.3M -$2.1M -$5.9M
Change in Inventories -$720K $797K $419K -$544K $1.1M
Cash From Operations $30.4M $48.7M $33.6M $52.9M $73.8M
 
Capital Expenditures $718K $159K $351K $37K $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$64.3M -$25.8M -$4.8M -$109.6M -$44M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$25.8M -- -- --
Other Financing Activities -$27K -$2.3M -$20.8M -$5.1M -$11.7M
Cash From Financing $5.9M -$23.6M -$14M -$3.9M -$21.1M
 
Beginning Cash (CF) $58.5M $95.4M $35.3M $172.4M $128.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28M -$742K $14.9M -$60.6M $8.7M
Ending Cash (CF) $30.6M $94.7M $50.2M $111.8M $137.3M
 
Levered Free Cash Flow $29.7M $48.5M $33.3M $52.9M $72.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $109.4M $106.5M $116.9M $91.4M $141.8M
Depreciation & Amoritzation $2.2M $2.8M $3.4M $3.3M $1.1M
Stock-Based Compensation $32.7M $40.6M $42.7M $46.4M $57.6M
Change in Accounts Receivable $448K -$4.6M -$2.9M -$19.2M -$11.1M
Change in Inventories $304K -$1.6M $1.9M $1.1M $712K
Cash From Operations $165.4M $153.5M $136.4M $154.5M $144.7M
 
Capital Expenditures $942K $835K $447K $170K $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$192.5M $6.9M $43.4M $56.6M -$96.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$275K -$98.2M -- -- --
Other Financing Activities -- -$21.3M -$23.3M -$9M -$16.3M
Cash From Financing $12.7M -$96.3M -$224.2M -$149.6M -$23M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.4M $64.1M -$44.4M $61.6M $25.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $164.4M $152.7M $135.9M $154.4M $142.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $80M $80.5M $84.8M $74.8M $110.5M
Depreciation & Amoritzation $1.7M $2.3M $2.2M $2.1M $876K
Stock-Based Compensation $25.1M $32.1M $31.9M $35.9M $44.6M
Change in Accounts Receivable -$2M -$310K -$1.8M -$3.6M -$4.6M
Change in Inventories $694K $2.7M $1.1M $936K $383K
Cash From Operations $116.9M $118.5M $86.9M $121.2M $138.8M
 
Capital Expenditures $807K $404K $382K $139K $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$130.5M -$4.3M -$97.1M $73.8M -$113.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$275K -$88.5M -- -$145.4M --
Other Financing Activities -$90K -$20.3M -$20.8M -$8.1M -$15.3M
Cash From Financing $12.9M -$95.6M -$17.2M -$149.5M -$23.8M
 
Beginning Cash (CF) $174.3M $224M $174.8M $538.6M $413.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$709K $18.5M -$27.4M $45.5M $1.7M
Ending Cash (CF) $173.6M $242.5M $147.5M $584.1M $415.6M
 
Levered Free Cash Flow $116.1M $118.1M $86.6M $121M $136.7M

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

GET BETTER TRADE IDEAS

Popular

What Quantum Stocks Should I Buy?
What Quantum Stocks Should I Buy?

The last several years have seen a series of tech…

Will Sirius XM Be a 10-Bagger Stock?
Will Sirius XM Be a 10-Bagger Stock?

Last year, Warren Buffett surprised practically everyone when he acquired…

Will Quantum Computing Disrupt NVIDIA?
Will Quantum Computing Disrupt NVIDIA?

Earlier this month, NVIDIA CEO Jensen Huang seemingly dashed the…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Buy
59
NUKK alert for Jan 21

Nukkleus [NUKK] is up 7.25% over the past day.

Sell
37
FTAI alert for Jan 21

FTAI Aviation [FTAI] is down 25.44% over the past day.

Sell
30
EDU alert for Jan 21

New Oriental Education & Technology Group [EDU] is down 23.18% over the past day.

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

Show me the best stock