Financhill
Buy
71

CICOY Quote, Financials, Valuation and Earnings

Last price:
$8.67
Seasonality move :
-0.2%
Day range:
$8.46 - $8.49
52-week range:
$6.09 - $9.50
Dividend yield:
12.4%
P/E ratio:
4.43x
P/S ratio:
1.06x
P/B ratio:
0.83x
Volume:
2.9K
Avg. volume:
6.2K
1-year change:
-3.16%
Market cap:
$26.4B
Revenue:
$32.6B
EPS (TTM):
$1.74
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.8B $51.7B $58.2B $24.8B $32.6B
Revenue Growth (YoY) 13.87% 108.26% 12.65% -57.4% 31.4%
 
Cost of Revenues $21.3B $30B $32.8B $20.9B $23.2B
Gross Profit $3.5B $21.7B $25.4B $3.9B $9.4B
Gross Profit Margin 14.1% 41.99% 43.59% 15.73% 28.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $162.5M $198M $230.5M $209.1M $196.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.8B $1.6B $739.6M $1.3B
Operating Income $2.2B $19.9B $23.8B $3.2B $8.1B
 
Net Interest Expenses $512.6M $404.4M -- -- --
EBT. Incl. Unusual Items $2B $19.8B $24.9B $4.7B $9.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.2M $3.7B $5.3B $662M $1.6B
Net Income to Company $2B $19.8B $24.9B $4.7B $9.3B
 
Minority Interest in Earnings -$472.4M -$2.3B -$3.2B -$641.3M -$894.8M
Net Income to Common Excl Extra Items $1.4B $13.8B $16.3B $3.4B $6.9B
 
Basic EPS (Cont. Ops) $0.45 $4.33 $5.09 $1.05 $2.15
Diluted EPS (Cont. Ops) $0.45 $4.31 $5.05 $1.05 $2.15
Weighted Average Basic Share $3.2B $3.2B $3.2B $3.2B $3.2B
Weighted Average Diluted Share $3.2B $3.2B $3.2B $3.2B $3.2B
 
EBITDA $4.4B $22.4B $28.5B $7.9B $12.4B
EBIT $2.6B $20.4B $25.4B $5.2B $9.8B
 
Revenue (Reported) $24.8B $51.7B $58.2B $24.8B $32.6B
Operating Income (Reported) $2.2B $19.9B $23.8B $3.2B $8.1B
Operating Income (Adjusted) $2.6B $20.4B $25.4B $5.2B $9.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.3B $14.2B $15.4B $5.9B $10.3B
Revenue Growth (YoY) 11.95% 125.84% 8.43% -61.77% 74%
 
Cost of Revenues $5.3B $6.8B $8.6B $5.1B $6B
Gross Profit $956.7M $7.4B $6.8B $801.7M $4.3B
Gross Profit Margin 15.17% 52.05% 44.26% 13.58% 41.6%
 
R&D Expenses $8.9M $39.1M -- -- --
Selling, General & Admin $362.4M $1.1B $263.6M $183.6M $268.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $353.1M $440.1M $609.5M $12.9M $515.1M
Operating Income $603.6M $7B $6.2B $788.8M $3.8B
 
Net Interest Expenses $153.1M $72.1M -- -- --
EBT. Incl. Unusual Items $545M $7B $6.9B $1.1B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26M $1.6B $1.3B $178.9M $686.4M
Net Income to Company -$273.3M -$6.6B -- -- --
 
Minority Interest in Earnings -$125.7M -$719.4M -$886.4M -$112.2M -$396.2M
Net Income to Common Excl Extra Items $393.3M $4.7B $4.8B $761.5M $3B
 
Basic EPS (Cont. Ops) $0.12 $1.47 $1.47 $0.23 $0.93
Diluted EPS (Cont. Ops) $0.12 $1.47 $1.47 $0.23 $0.93
Weighted Average Basic Share $3.2B $3.2B $3.2B $3.2B $3.2B
Weighted Average Diluted Share $3.2B $3.2B $3.2B $3.3B $3.2B
 
EBITDA $673.9M $6.7B $7B $1.2B $4.2B
EBIT $673.9M $6.7B $7B $1.2B $4.2B
 
Revenue (Reported) $6.3B $14.2B $15.4B $5.9B $10.3B
Operating Income (Reported) $603.6M $7B $6.2B $788.8M $3.8B
Operating Income (Adjusted) $673.9M $6.7B $7B $1.2B $4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.4B $43.8B $63.9B $29.6B $30.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20B $26.6B $35.9B $22.4B $22.3B
Gross Profit $2.4B $17.2B $28B $7.3B $7.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$276.1M $316.5M $263.2M -$186.3M $357.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.6B $2.1B $626.1M $1.3B
Operating Income $1.1B $15.6B $25.9B $6.6B $6.5B
 
Net Interest Expenses $640.5M $385.3M -- -- --
EBT. Incl. Unusual Items $864.3M $15.6B $26.8B $8.1B $7.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $133.5M $2.4B $5.3B $2.1B $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$537.1M -$1.9B -$3.4B -$1.1B -$813M
Net Income to Common Excl Extra Items $1.2B $11.4B $18.1B $4.9B $5.6B
 
Basic EPS (Cont. Ops) $0.37 $3.56 $5.64 $1.52 $1.74
Diluted EPS (Cont. Ops) $0.37 $3.55 $5.61 $1.49 $1.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $15.7B $27.7B $8.6B $8.1B
EBIT $1.5B $15.7B $27.7B $8.6B $8.1B
 
Revenue (Reported) $22.4B $43.8B $63.9B $29.6B $30.1B
Operating Income (Reported) $1.1B $15.6B $25.9B $6.6B $6.5B
Operating Income (Adjusted) $1.5B $15.7B $27.7B $8.6B $8.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.8B $48B $19.2B $24.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.1B $26B $15.5B $16.9B --
Gross Profit $15.6B $21.9B $3.7B $7.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $104.1M $25.6M $30.6M $35.9M --
Selling, General & Admin $1.2B $1.3B $766.8M $904.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.6B $605M $1.2B --
Operating Income $14.4B $20.4B $3.1B $6.3B --
 
Net Interest Expenses $318.3M $56.7M -- -- --
EBT. Incl. Unusual Items $14.4B $21.3B $4.4B $7.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3B $3.9B $648M $1.2B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.6B -$2.7B -$561.7M -$728.5M --
Net Income to Common Excl Extra Items $10.4B $14.7B $3.1B $5.3B --
 
Basic EPS (Cont. Ops) $3.27 $4.59 $0.98 $1.66 --
Diluted EPS (Cont. Ops) $3.27 $4.57 $0.97 $1.66 --
Weighted Average Basic Share $9.6B $9.6B $9.7B $9.6B --
Weighted Average Diluted Share $9.6B $9.7B $9.7B $9.6B --
 
EBITDA $14.4B $21.7B $4.7B $7.6B --
EBIT $14.4B $21.7B $4.7B $7.6B --
 
Revenue (Reported) $35.8B $48B $19.2B $24.4B --
Operating Income (Reported) $14.4B $20.4B $3.1B $6.3B --
Operating Income (Adjusted) $14.4B $21.7B $4.7B $7.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.1B $28B $34.2B $25.6B $25.2B
Short Term Investments $134.5M $73M $50.4M $14.2M $14.8M
Accounts Receivable, Net $1.4B $1.8B $1.5B $950.1M $1.2B
Inventory $494.6M $848.6M $1B $925.6M $867.4M
Prepaid Expenses $263.5M $313.6M $405.2M $374.5M $310.3M
Other Current Assets -- -- -- -- --
Total Current Assets $11B $31.9B $37.9B $28.6B $28.2B
 
Property Plant And Equipment $22.1B $24.3B $24.2B $23.6B $25.7B
Long-Term Investments -- -- -- -- --
Goodwill $891.9M $884.6M $884.8M $897M $876.8M
Other Intangibles $1.8B $1.9B $1.7B $1.7B $1.6B
Other Long-Term Assets $16.4M $17.5M $28.8M $50.2M $209M
Total Assets $41.6B $65B $74.2B $65.3B $68.1B
 
Accounts Payable $2.2B $2.8B $3.1B $2.6B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $886.4M $1.7B $1.9B $1.3B $1.4B
Other Current Liabilities -- $6.4M $5.7M $5.2M $5.1M
Total Current Liabilities $11.3B $19B $23.1B $18B $16.8B
 
Long-Term Debt $11.2B $9.3B $5B $4.6B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $29.6B $36.8B $37.4B $30.9B $29.1B
 
Common Stock $1.9B $2.5B $2.3B $2.3B $2.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $6.7B $21B $29.1B $27.7B $32.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.3B $7.2B $7.7B $6.7B $6.9B
Total Equity $12B $28.2B $36.8B $34.3B $39B
 
Total Liabilities and Equity $41.6B $65B $74.2B $65.3B $68.1B
Cash and Short Terms $8.2B $28.1B $34.2B $25.6B $25.2B
Total Debt $14.5B $11.6B $6.2B $6.1B $4.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $6.6B $22.3B $41.7B $27.3B $27.2B
Short Term Investments $101.7M $64.2M $44.5M $13.1M $10M
Accounts Receivable, Net $1.3B $1.9B $1.7B $1.1B $1.7B
Inventory $496M $703.3M $1.1B $902.5M $938.7M
Prepaid Expenses $272.1M $267M $323.9M $289.3M $196.4M
Other Current Assets $123M $200.9M $168.7M $153.6M $279.5M
Total Current Assets $9.4B $26.2B $45.6B $30.1B $30.9B
 
Property Plant And Equipment $19.3B $23.5B $23.8B $23.5B $25.5B
Long-Term Investments -- -- -- -- --
Goodwill $884.4M $887.3M $864.2M $861.2M $898.2M
Other Intangibles $1B $1B $1.1B $1B $1B
Other Long-Term Assets $32.7M $34.5M $48.2M $61.3M $86.5M
Total Assets $36.3B $57.7B $77.1B $65.8B $69.7B
 
Accounts Payable $4B $8.3B $15.2B $13.1B $12.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $302.2M $18M $28.2M $12.5M $2B
Total Current Liabilities $9.9B $15.7B $24.9B $18.4B $18.9B
 
Long-Term Debt $12B $10.9B $5B $4.5B $4B
Capital Leases -- -- -- -- --
Total Liabilities $25.6B $34.1B $38.6B $31.3B $31B
 
Common Stock $1.8B $2.5B $2.3B $2.2B $2.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5B $6.3B $7.4B $6.6B $6.9B
Total Equity $10.7B $23.6B $38.5B $34.5B $38.7B
 
Total Liabilities and Equity $36.3B $57.7B $77.1B $65.8B $69.7B
Cash and Short Terms $6.8B $22.4B $41.8B $27.3B $27.2B
Total Debt $15.9B $14.2B $9.3B $7.1B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $19.8B $24.9B $4.7B $9.3B
Depreciation & Amoritzation $1.8B $2B $3B $2.8B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48.3M -$500.3M $279M $472.1M -$242.2M
Change in Inventories $119.2M -$337.3M -$239.4M $64.4M $31.5M
Cash From Operations $6.5B $26.5B $29.3B $3.2B $9.7B
 
Capital Expenditures $966.3M $1.5B $1.6B $2.2B $3.6B
Cash Acquisitions -$1.4M -$233.3M -$3.9B -$883.5M -$643.1M
Cash From Investing -$461.9M -$1.3B -$4.9B -$2.6B -$3.8B
 
Dividends Paid (Ex Special Dividend) -- -- -$6.9B -$4.4B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $3.7B $1.2B $1.1B $1.4B $1.2B
Long-Term Debt Repaid -$6.7B -$4.4B -$6.2B -$1.5B -$2.4B
Repurchase of Common Stock -- -- -- -$178.3M -$281.2M
Other Financing Activities $147.1M $582.3M -$703.2M -$286.5M -$91.5M
Cash From Financing -$5.3B -$5.4B -$17.2B -$8.5B -$5.7B
 
Beginning Cash (CF) $7.2B $8.2B $26.6B $33.3B $25.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $797.7M $19.8B $7.2B -$7.9B $239.9M
Ending Cash (CF) $7.6B $27.6B $35.1B $25.6B $25.7B
 
Levered Free Cash Flow $5.5B $25B $27.7B $1B $6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $19.8B -- -- --
Depreciation & Amoritzation $1.8B $2B -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48.3M -$500.3M -- -- --
Change in Inventories $119.2M -$337.3M -- -- --
Cash From Operations $6.5B $26.5B $29.3B $3.2B $9.7B
 
Capital Expenditures $327.7M $500M $991.7M $741.9M --
Cash Acquisitions -$124.9M -- -$3.9B -$808.1M -$643.1M
Cash From Investing -$291.8M -$492.5M -$4.5B -$685.9M -$1.6B
 
Dividends Paid (Ex Special Dividend) $374M $202.3M -$4.6B -$1B -$876.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $621.7M $489.7M $370.6M $438.2M $310.2M
Long-Term Debt Repaid -$1.6B -$1.9B -$1.9B -$254.8M -$171.5M
Repurchase of Common Stock -- -- -- -$178.3M -$281.2M
Other Financing Activities $1.1B $828.4M $1.3B $1.6B $1.5B
Cash From Financing -$1.5B -$2.9B -$8.6B -$2B -$1.9B
 
Beginning Cash (CF) $6.5B $22.3B $43.2B $27.3B $26.4B
Foreign Exchange Rate Adjustment -$253.8M -$251.3M -$595.3M -$122.6M $353.7M
Additions / Reductions $1.4B $5.5B -$8.1B -$2.4B -$1.1B
Ending Cash (CF) $7.6B $27.6B $35.1B $25.6B $25.7B
 
Levered Free Cash Flow $6.2B $26B $28.3B $2.5B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $922.8M $1.3B $1.1B $2.4B $2.9B
Cash Acquisitions $123.5M -$124.9M $52.4M -$4B -$808.1M
Cash From Investing $1.5B -$1.1B -$883M -$6.4B -$2.9B
 
Dividends Paid (Ex Special Dividend) $180.9M $171.7M -$2B -$8B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $3.8B $1.4B $1.2B $1.3B $1.3B
Long-Term Debt Repaid -$6.1B -$4.1B -$6.3B -$3.1B -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1B $868.8M -$1.2B -$575.6M $32.8M
Cash From Financing -$4.4B -$4.1B -$11.5B -$15B -$5.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $15.6B $20.8B -$13.6B -$1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $19.8B -- -- -- --
Depreciation & Amoritzation $2B -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$500.3M -- -- -- --
Change in Inventories -$337.3M -- -- -- --
Cash From Operations $26.5B $29.3B $3.2B $9.7B --
 
Capital Expenditures $1.5B $1.6B $2.2B $2.2B --
Cash Acquisitions -- -$3.9B -$883.5M -$643.1M --
Cash From Investing -$1.3B -$4.9B -$2.6B -$3.8B --
 
Dividends Paid (Ex Special Dividend) $0 -$6.9B -$4.4B -$1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1.1B $1.4B $1.2B --
Long-Term Debt Repaid -$4.4B -$6.2B -$1.5B -$2.4B --
Repurchase of Common Stock -- -- -$178.3M -$281.2M --
Other Financing Activities $582.3M -$703.2M -$286.5M -$91.5M --
Cash From Financing -$5.4B -$17.2B -$8.5B -$5.7B --
 
Beginning Cash (CF) $57.2B $145.9B $122.5B $99.9B --
Foreign Exchange Rate Adjustment -$303.3M $1.3B $178.6M $181.5M --
Additions / Reductions $19.8B $7.2B -$7.9B $239.9M --
Ending Cash (CF) $76.7B $152.9B $113.7B $100.3B --
 
Levered Free Cash Flow $25.2B $27.9B $1.7B -$1.6B --

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
43
Is AAPL Stock a Buy?

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

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock