Financhill
Sell
34

CCOI Quote, Financials, Valuation and Earnings

Last price:
$47.52
Seasonality move :
-3.36%
Day range:
$46.65 - $49.27
52-week range:
$43.65 - $86.76
Dividend yield:
8.54%
P/E ratio:
92.90x
P/S ratio:
2.19x
P/B ratio:
16.15x
Volume:
842.5K
Avg. volume:
739.4K
1-year change:
-21.23%
Market cap:
$2.3B
Revenue:
$1B
EPS (TTM):
-$4.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $568.1M $589.8M $599.6M $940.9M $1B
Revenue Growth (YoY) 4.02% 3.82% 1.66% 56.92% 10.12%
 
Cost of Revenues $219.2M $226.3M $228.2M $544.2M $641.8M
Gross Profit $348.9M $363.5M $371.5M $396.7M $394.3M
Gross Profit Margin 61.42% 61.63% 61.95% 42.16% 38.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $158.5M $162.4M $163M $275.3M $275.8M
Other Inc / (Exp) -$35.2M $16.2M $17.4M $1.4B $4.1M
Operating Expenses $242M $251.6M $255.2M $507.5M $573.8M
Operating Income $107M $111.8M $116.2M -$110.8M -$179.5M
 
Net Interest Expenses $61.5M $56.6M $107.3M $57.6M $84.2M
EBT. Incl. Unusual Items $10.3M $71.4M $26.4M $1.2B -$259.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $23.2M $21.2M -$54M -$55.6M
Net Income to Company $6.2M $48.2M $5.1M $1.3B -$204.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2M $48.2M $5.1M $1.3B -$204.1M
 
Basic EPS (Cont. Ops) $0.14 $1.04 $0.11 $26.88 -$4.28
Diluted EPS (Cont. Ops) $0.13 $1.03 $0.11 $26.62 -$4.28
Weighted Average Basic Share $45.9M $46.4M $46.9M $47.4M $47.6M
Weighted Average Diluted Share $46.7M $47M $47.2M $47.8M $47.6M
 
EBITDA $156.3M $218.7M $229.3M $1.5B $161.7M
EBIT $72.8M $129.5M $137.1M $1.3B -$136.3M
 
Revenue (Reported) $568.1M $589.8M $599.6M $940.9M $1B
Operating Income (Reported) $107M $111.8M $116.2M -$110.8M -$179.5M
Operating Income (Adjusted) $72.8M $129.5M $137.1M $1.3B -$136.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $146.8M $149.2M $153.6M $266.2M $247M
Revenue Growth (YoY) 4.16% 1.63% 2.96% 73.3% -7.18%
 
Cost of Revenues $57.1M $57.4M $58.6M $168.9M $137.4M
Gross Profit $89.7M $91.7M $95M $97.2M $109.6M
Gross Profit Margin 61.1% 61.49% 61.82% 36.53% 44.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.4M $40.6M $45.1M $76.7M $73.9M
Other Inc / (Exp) $15M -$12.9M $1.4M -$14.5M --
Operating Expenses $63.4M $63.3M $70.2M $147.6M $149.9M
Operating Income $26.3M $28.4M $24.7M -$50.4M -$40.3M
 
Net Interest Expenses $15.1M $13.8M $15.5M $19.6M $30M
EBT. Incl. Unusual Items $26.2M $1.7M $10.7M -$84.4M -$70.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $541K $4.5M -$19.1M -$18.2M
Net Income to Company $18.9M $1.1M $6.1M -$65.3M -$52M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.9M $1.1M $6.1M -$65.3M -$52M
 
Basic EPS (Cont. Ops) $0.41 $0.02 $0.13 -$1.38 -$1.09
Diluted EPS (Cont. Ops) $0.41 $0.02 $0.13 -$1.38 -$1.09
Weighted Average Basic Share $46.1M $46.6M $47M $47.4M $47.7M
Weighted Average Diluted Share $46.5M $46.9M $47.4M $47.4M $47.7M
 
EBITDA $64M $38.5M $54.8M $16.1M $40.9M
EBIT $42M $15.8M $29.7M -$54.8M -$35.2M
 
Revenue (Reported) $146.8M $149.2M $153.6M $266.2M $247M
Operating Income (Reported) $26.3M $28.4M $24.7M -$50.4M -$40.3M
Operating Income (Adjusted) $42M $15.8M $29.7M -$54.8M -$35.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $574M $592.2M $604M $1.1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $220.3M $226.7M $229.3M $654.5M $610.3M
Gross Profit $353.6M $365.5M $374.7M $399M $406.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $160.2M $161.6M $167.5M $306.9M $272.9M
Other Inc / (Exp) -$23.2M -$11.7M $31.8M $1.4B $18.6M
Operating Expenses $246.2M $251.5M $262.2M $584.9M $576.1M
Operating Income $107.5M $114M $112.5M -$185.9M -$169.5M
 
Net Interest Expenses $60.6M $55.4M $108.9M $63.4M $94.7M
EBT. Incl. Unusual Items $23.7M $46.9M $35.4M $1.1B -$245.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.8M $16.4M $25.2M -$77.4M -$54.7M
Net Income to Company $15.8M $30.5M $10.2M $1.2B -$190.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.8M $30.5M $10.2M $1.2B -$190.8M
 
Basic EPS (Cont. Ops) $0.35 $0.66 $0.22 $25.49 -$4.01
Diluted EPS (Cont. Ops) $0.34 $0.64 $0.22 $25.24 -$4.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $172.7M $193.2M $245.9M $1.5B $188.1M
EBIT $86.8M $103.3M $151.2M $1.2B -$115.1M
 
Revenue (Reported) $574M $592.2M $604M $1.1B $1B
Operating Income (Reported) $107.5M $114M $112.5M -$185.9M -$169.5M
Operating Income (Adjusted) $86.8M $103.3M $151.2M $1.2B -$115.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $146.8M $149.2M $153.6M $266.2M $247M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.1M $57.4M $58.6M $168.9M $137.4M
Gross Profit $89.7M $91.7M $95M $97.2M $109.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.4M $40.6M $45.1M $76.7M $73.9M
Other Inc / (Exp) $15M -$12.9M $1.4M -$14.5M --
Operating Expenses $63.4M $63.3M $70.2M $147.6M $149.9M
Operating Income $26.3M $28.4M $24.7M -$50.4M -$40.3M
 
Net Interest Expenses $15.1M $13.8M $15.5M $19.6M $30M
EBT. Incl. Unusual Items $26.2M $1.7M $10.7M -$84.4M -$70.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $541K $4.5M -$19.1M -$18.2M
Net Income to Company $18.9M $1.1M $6.1M -$65.3M -$52M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.9M $1.1M $6.1M -$65.3M -$52M
 
Basic EPS (Cont. Ops) $0.41 $0.02 $0.13 -$1.38 -$1.09
Diluted EPS (Cont. Ops) $0.41 $0.02 $0.13 -$1.38 -$1.09
Weighted Average Basic Share $46.1M $46.6M $47M $47.4M $47.7M
Weighted Average Diluted Share $46.5M $46.9M $47.4M $47.4M $47.7M
 
EBITDA $64M $38.5M $54.8M $16.1M $40.9M
EBIT $42M $15.8M $29.7M -$54.8M -$35.2M
 
Revenue (Reported) $146.8M $149.2M $153.6M $266.2M $247M
Operating Income (Reported) $26.3M $28.4M $24.7M -$50.4M -$40.3M
Operating Income (Adjusted) $42M $15.8M $29.7M -$54.8M -$35.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $371.3M $319.6M $223.8M $75.1M $198.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.2M $41.9M $44.1M $135.5M $96.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $80.6M $74.1M
Other Current Assets $40.9M $39M $45.9M $80.6M --
Total Current Assets $456.3M $409.6M $365.9M $513.6M $482.1M
 
Property Plant And Equipment $530M $559.6M $626M $1.9B $2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $472.8M $471M
Other Long-Term Assets $14.1M $15.4M $18.2M $23.4M $29.6M
Total Assets $1B $984.6M $1B $3.2B $3.2B
 
Accounts Payable $9.8M $11.9M $27.2M $48.4M $39.8M
Accrued Expenses $40.5M $29.9M $36M $50.6M $81.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $26.9M $29.2M $29.2M $132.6M $78.4M
Other Current Liabilities $6.8M $785K $20.3M $21.6M $18.3M
Total Current Liabilities $94.4M $81M $120.3M $373.3M $253.3M
 
Long-Term Debt $869.7M $891.4M $944.3M $945.6M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.5B $2.6B $3B
 
Common Stock $47K $48K $48K $49K $49K
Other Common Equity Adj -$1.3M -$11M -$19.2M -$14.4M -$30.7M
Common Equity -$293.2M -$373.1M -$518.6M $609.6M $222.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$293.2M -$373.1M -$518.6M $609.6M $222.8M
 
Total Liabilities and Equity $1B $984.6M $1B $3.2B $3.2B
Cash and Short Terms $371.3M $319.6M $223.8M $75.1M $198.5M
Total Debt $869.7M $891.4M $944.3M $945.6M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $238M $281.5M $184.1M $118.4M $153.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.2M $41.7M $45.2M $107.2M $88M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $37.1M $41.8M $49.2M $79.7M $66.1M
Total Current Assets $316.3M $395.2M $328.8M $473.2M $422.7M
 
Property Plant And Equipment $522.9M $557.3M $651.5M $1.9B $2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $472.4M $470.6M
Other Long-Term Assets $13.8M $17.3M $18.2M $26.3M $30.6M
Total Assets $853M $969.8M $998.4M $3.1B $3.1B
 
Accounts Payable $12.2M $13.8M $18.5M $45.9M $55.9M
Accrued Expenses $49.7M $48.3M $76.8M $187.5M $146.7M
Current Portion Of Long-Term Debt $328.8M -- -- -- --
Current Portion Of Capital Lease Obligations $27.1M $29.3M $32.2M $130.6M $80.7M
Other Current Liabilities $5M $218K -- -- --
Total Current Liabilities $422.7M $91.6M $127.4M $420.6M $283.4M
 
Long-Term Debt $406.7M $883.9M $944.6M $945.9M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.4B $1.5B $2.6B $3B
 
Common Stock $48K $48K $48K $49K $49K
Other Common Equity Adj -- -- -$17.4M -$19.4M -$18.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$307.6M -$408.6M -$548.5M $500.6M $142.8M
 
Total Liabilities and Equity $853M $969.8M $998.4M $3.1B $3.1B
Cash and Short Terms $238M $281.5M $184.1M $118.4M $153.8M
Total Debt $735.5M $883.9M $944.6M $945.9M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.2M $48.2M $5.1M $1.3B -$204.1M
Depreciation & Amoritzation $83.5M $89.2M $92.2M $232.2M $298M
Stock-Based Compensation $23.5M $26.8M $24.4M $26.9M $25.7M
Change in Accounts Receivable -$2.7M $1.4M -$2.8M -$55.5M $43M
Change in Inventories -- -- -- -- --
Cash From Operations $140.3M $170.3M $173.7M $17.3M -$8.6M
 
Capital Expenditures $56M $69.9M $79M $129.6M $195M
Cash Acquisitions -- -- -- $2.2M $12.3M
Cash From Investing -$56M -$69.9M -$79M $76.7M $21.5M
 
Dividends Paid (Ex Special Dividend) -$129.4M -$150.3M -$169.9M -$181.7M -$189.4M
Special Dividend Paid
Long-Term Debt Issued $240.3M $496.9M $446M -- $490.3M
Long-Term Debt Repaid -$213.2M -$482.4M -$420.8M -$77.4M -$189.2M
Repurchase of Common Stock -$4.5M -- -- -- -$8M
Other Financing Activities -$10.5M -$6.9M -$790K -- --
Cash From Financing -$116M -$140.8M -$144.8M -$257.9M $105.9M
 
Beginning Cash (CF) $399.4M $371.3M $328.6M $275.9M $113.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.6M -$40.5M -$50.1M -$163.8M $118.8M
Ending Cash (CF) $371.3M $328.6M $275.9M $113.8M $227.9M
 
Levered Free Cash Flow $84.4M $100.3M $94.7M -$112.3M -$203.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $18.9M $1.1M $6.1M -$65.3M -$52M
Depreciation & Amoritzation $22M $22.7M $25.2M $70.9M $76M
Stock-Based Compensation $7.3M $6.1M $6.6M $7M $8M
Change in Accounts Receivable $2.4M $76K -$860K $25.3M $9M
Change in Inventories -- -- -- -- --
Cash From Operations $47.1M $49.4M $35.8M $19.2M $36.4M
 
Capital Expenditures $15.4M $18.1M $23.2M $40.9M $58.1M
Cash Acquisitions -- -- -- $4.3M --
Cash From Investing -$15.4M -$18.1M -$23.2M $51M -$33.1M
 
Dividends Paid (Ex Special Dividend) -$36.1M -$41.3M -$45.3M -$478K -$49.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$125.4M -$5.9M -$9.5M -$23.2M -$8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4M -$571K -- -- --
Cash From Financing -$163.7M -$47.5M -$54.6M -$23.5M -$57M
 
Beginning Cash (CF) $371.3M $328.6M $275.9M $113.8M $227.9M
Foreign Exchange Rate Adjustment -$1.3M -$615K $510K $2.9M $9.8M
Additions / Reductions -$132M -$16.2M -$42M $46.6M -$53.8M
Ending Cash (CF) $238M $311.8M $234.4M $163.3M $184M
 
Levered Free Cash Flow $31.7M $31.3M $12.6M -$21.7M -$21.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $15.8M $30.5M $10.2M $1.2B -$190.8M
Depreciation & Amoritzation $85.9M $90M $94.7M $277.9M $303.2M
Stock-Based Compensation $25.8M $25.6M $25M $27.3M $26.8M
Change in Accounts Receivable $2.5M -$959K -$3.8M -$29.4M $26.8M
Change in Inventories -- -- -- -- --
Cash From Operations $159M $172.6M $160.1M $743K $8.5M
 
Capital Expenditures $58.5M $72.6M $84.1M $147.3M $212.2M
Cash Acquisitions -- -- -- $6.5M $8M
Cash From Investing -$58.5M -$72.6M -$84.1M $150.9M -$62.5M
 
Dividends Paid (Ex Special Dividend) -$134.9M -$155.5M -$173.9M -$136.9M -$238.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$332.5M -$362.8M -$424.4M -$91.1M -$174M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.4M -$5.1M -- -- --
Cash From Financing -$241.1M -$24.7M -$151.9M -$226.8M $72.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$140.7M $75.3M -$75.9M -$75.2M $18.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $100.4M $100M $76.1M -$146.6M -$203.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $18.9M $1.1M $6.1M -$65.3M -$52M
Depreciation & Amoritzation $22M $22.7M $25.2M $70.9M $76M
Stock-Based Compensation $7.3M $6.1M $6.6M $7M $8M
Change in Accounts Receivable $2.4M $76K -$860K $25.3M $9M
Change in Inventories -- -- -- -- --
Cash From Operations $47.1M $49.4M $35.8M $19.2M $36.4M
 
Capital Expenditures $15.4M $18.1M $23.2M $40.9M $58.1M
Cash Acquisitions -- -- -- $4.3M --
Cash From Investing -$15.4M -$18.1M -$23.2M $51M -$33.1M
 
Dividends Paid (Ex Special Dividend) -$36.1M -$41.3M -$45.3M -$478K -$49.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$125.4M -$5.9M -$9.5M -$23.2M -$8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4M -$571K -- -- --
Cash From Financing -$163.7M -$47.5M -$54.6M -$23.5M -$57M
 
Beginning Cash (CF) $371.3M $328.6M $275.9M $113.8M $227.9M
Foreign Exchange Rate Adjustment -$1.3M -$615K $510K $2.9M $9.8M
Additions / Reductions -$132M -$16.2M -$42M $46.6M -$53.8M
Ending Cash (CF) $238M $311.8M $234.4M $163.3M $184M
 
Levered Free Cash Flow $31.7M $31.3M $12.6M -$21.7M -$21.7M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
10
EXOD alert for May 29

Exodus Movement [EXOD] is up 17.31% over the past day.

Buy
80
SBET alert for May 29

SharpLink Gaming [SBET] is up 181.07% over the past day.

Buy
100
BOX alert for May 29

Box [BOX] is up 1.38% over the past day.

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

Show me the best stock