Financhill
Buy
66

CALM Quote, Financials, Valuation and Earnings

Last price:
$106.77
Seasonality move :
0.46%
Day range:
$103.82 - $106.94
52-week range:
$63.37 - $116.41
Dividend yield:
6.48%
P/E ratio:
5.17x
P/S ratio:
1.35x
P/B ratio:
2.15x
Volume:
775.2K
Avg. volume:
753.2K
1-year change:
62.8%
Market cap:
$5.1B
Revenue:
$2.3B
EPS (TTM):
$20.23
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $1.4B $1.3B $1.8B $3.1B $2.3B
Revenue Growth (YoY) -0.7% -0.19% 31.74% 77.04% -26.06%
 
Cost of Revenues $1.2B $1.2B $1.4B $1.9B $1.8B
Gross Profit $179.6M $160.7M $337.1M $1.2B $541.6M
Gross Profit Margin 13.29% 11.91% 18.97% 38.03% 23.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $178.2M $183.9M $198.6M $232.2M $233M
Other Inc / (Exp) $14.2M $10.7M $27M $16.3M $19.7M
Operating Expenses $178.2M $183.9M $198.6M $232.2M $233M
Operating Income $1.4M -$23.3M $138.4M $964.3M $308.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20.1M -$9.9M $166M $998.6M $360M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M -$12M $33.6M $241.8M $83.7M
Net Income to Company $18.3M $2.1M $132.4M $756.7M $276.3M
 
Minority Interest in Earnings $63K -- $209K $1.3M $1.6M
Net Income to Common Excl Extra Items $18.4M $2.1M $132.7M $758M $277.9M
 
Basic EPS (Cont. Ops) $0.38 $0.04 $2.73 $15.58 $5.70
Diluted EPS (Cont. Ops) $0.38 $0.04 $2.72 $15.52 $5.69
Weighted Average Basic Share $48.5M $48.5M $48.6M $48.6M $48.7M
Weighted Average Diluted Share $48.6M $48.7M $48.7M $48.8M $48.9M
 
EBITDA $78.7M $49.7M $234.8M $1.1B $440.8M
EBIT $20.6M -$9.7M $166.4M $999.1M $360.5M
 
Revenue (Reported) $1.4B $1.3B $1.8B $3.1B $2.3B
Operating Income (Reported) $1.4M -$23.3M $138.4M $964.3M $308.6M
Operating Income (Adjusted) $20.6M -$9.7M $166.4M $999.1M $360.5M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $359.1M $477.5M $997.5M -- $1.4B
Revenue Growth (YoY) 3.9% 32.98% 108.91% -- 101.64%
 
Cost of Revenues $311.6M $385.9M $534.5M -- $701.6M
Gross Profit $47.5M $91.6M $463M -- $716.1M
Gross Profit Margin 13.23% 19.18% 46.42% -- 50.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.7M $52.7M $58.5M -- $80M
Other Inc / (Exp) $11.4M $14.1M $14.2M -- $14.3M
Operating Expenses $47.7M $52.7M $58.5M -- $80M
Operating Income -$139K $38.9M $404.5M -- $636.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $11.8M $53M $424.9M -- $663M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M $13.6M $102.1M -- $154.9M
Net Income to Company $13.5M $39.5M $322.8M -- $508.2M
 
Minority Interest in Earnings -- $63K $450K -- $380K
Net Income to Common Excl Extra Items $13.5M $39.5M $323.2M -- $508.5M
 
Basic EPS (Cont. Ops) $0.28 $0.81 $6.64 -- $10.42
Diluted EPS (Cont. Ops) $0.28 $0.81 $6.62 -- $10.38
Weighted Average Basic Share $48.5M $48.9M $48.7M -- $48.8M
Weighted Average Diluted Share $48.7M $49M $48.8M -- $49M
 
EBITDA $14.9M $55.9M $423M -- $659.8M
EBIT -$139K $38.9M $404.5M -- $636.1M
 
Revenue (Reported) $359.1M $477.5M $997.5M -- $1.4B
Operating Income (Reported) -$139K $38.9M $404.5M -- $636.1M
Operating Income (Adjusted) -$139K $38.9M $404.5M -- $636.1M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $1.5B $1.5B $3.1B -- $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.9B -- $2.3B
Gross Profit $244.2M $179.9M $1.2B -- $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $181.3M $195.4M $221.7M -- $277.3M
Other Inc / (Exp) $13.8M $22.1M $18.1M -- $31.5M
Operating Expenses $181.3M $195.4M $221.7M -- $277.5M
Operating Income $62.9M -$15.5M $971.8M -- $1.2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $79.8M $7.5M $999M -- $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M -$10.9M $242.9M -- $312.9M
Net Income to Company $66.8M $18.3M $756.1M -- $989M
 
Minority Interest in Earnings -$1K $91K $1M -- $1.8M
Net Income to Common Excl Extra Items $66.8M $18.4M $757.1M -- $990.8M
 
Basic EPS (Cont. Ops) $1.38 $0.37 $15.57 -- $20.31
Diluted EPS (Cont. Ops) $1.37 $0.37 $15.52 -- $20.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $141.7M $64.1M $1.1B -- $1.4B
EBIT $82.2M -$2M $999.8M -- $1.3B
 
Revenue (Reported) $1.5B $1.5B $3.1B -- $3.8B
Operating Income (Reported) $62.9M -$15.5M $971.8M -- $1.2B
Operating Income (Adjusted) $82.2M -$2M $999.8M -- $1.3B
Period Ending 2022-02-28 2023-02-28 2024-02-28 2025-02-28 2026-02-28
Revenue $1.2B $2.5B $982.6M $3.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.5B $846M $1.8B --
Gross Profit $142M $998.4M $136.6M $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $147M $170M $109.2M $219.5M --
Other Inc / (Exp) $24.2M $15.4M -$18.9M $18.1M --
Operating Expenses $147M $170M $109.2M $219.7M --
Operating Income -$5M $828.3M $27.4M $1.1B --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $19.7M $852.6M $22.9M $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M $206.4M $5.9M $273.8M --
Net Income to Company $22.6M $646.2M $17M $876.1M --
 
Minority Interest in Earnings $91K $896K $946K $1.5M --
Net Income to Common Excl Extra Items $22.7M $647.1M $17.9M $877.6M --
 
Basic EPS (Cont. Ops) $0.46 $13.30 $0.37 $17.99 --
Diluted EPS (Cont. Ops) $0.46 $13.26 $0.37 $17.91 --
Weighted Average Basic Share $146.6M $145.9M $97.4M $146.3M --
Weighted Average Diluted Share $146.9M $146.5M $97.7M $146.9M --
 
EBITDA $46M $881.5M $66.8M $1.2B --
EBIT -$5M $828.3M $27.4M $1.1B --
 
Revenue (Reported) $1.2B $2.5B $982.6M $3.2B --
Operating Income (Reported) -$5M $828.3M $27.4M $1.1B --
Operating Income (Adjusted) -$5M $828.3M $27.4M $1.1B --
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $78.1M $57.4M $59.1M $292.8M $237.9M
Short Term Investments $154.2M $112.2M $115.4M $355.1M $574.5M
Accounts Receivable, Net $85M $79.1M $169.1M $111M $138.6M
Inventory $187.2M $218.4M $263.3M $284.4M $261.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.4M $5.4M $4.3M $5.4M $5.2M
Total Current Assets $522.3M $519.9M $661.5M $1.1B $1.2B
 
Property Plant And Equipment $560.6M $591.7M $677.8M $744.5M $857.2M
Long-Term Investments $61M $54.9M $15.5M $14.4M $11.2M
Goodwill $35.5M $35.5M $44M $44M $45.8M
Other Intangibles $22.8M $20.3M $18.1M $15.9M $16M
Other Long-Term Assets $4.5M $6.8M $10.5M $10.7M $12.7M
Total Assets $1.2B $1.2B $1.4B $2B $2.2B
 
Accounts Payable $55.9M $52.8M $82M $82.6M $75.9M
Accrued Expenses $36.3M $36.4M $40.3M $54.7M $70.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M $906K -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $93.2M $90.1M $184.7M $182.7M $227.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $197M $216.4M $323.1M $344.9M $387.7M
 
Common Stock $751K $751K $751K $751K $751K
Other Common Equity Adj $79K -$558K -$1.6M -$2.9M -$1.8M
Common Equity $1B $1B $1.1B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$206K -$1.5M -$3.1M
Total Equity $1B $1B $1.1B $1.6B $1.8B
 
Total Liabilities and Equity $1.2B $1.2B $1.4B $2B $2.2B
Cash and Short Terms $232.3M $169.5M $174.5M $647.9M $812.4M
Total Debt -- -- -- -- --
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $52.9M $15.6M $221.6M -- $497.2M
Short Term Investments $127.8M $81.1M $423.4M -- $743.1M
Accounts Receivable, Net $130.3M $138.7M $206.9M -- $417.9M
Inventory $207.7M $240.1M $290.9M -- $307.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.2M $5.9M $7.6M -- $7.2M
Total Current Assets $522.9M $522.7M $1.2B -- $2B
 
Property Plant And Equipment $587.9M $673M $712.5M -- $1B
Long-Term Investments $57.1M $15.8M $16.1M -- $13M
Goodwill $35.5M $44M $44M -- $46.8M
Other Intangibles $22.3M $18.7M $16.5M -- $15.6M
Other Long-Term Assets $5.7M $7.8M $10M -- $17.5M
Total Assets $1.2B $1.3B $2B -- $3.1B
 
Accounts Payable $99.9M $120.7M $138.6M -- $170.4M
Accrued Expenses -- -- -- -- $67.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $953K $708K -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $100.8M $121.4M $313.1M -- $513.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $214.8M $251.8M $457.6M -- $694.1M
 
Common Stock $751K $751K $751K -- $751K
Other Common Equity Adj -$135K -$1.4M -$3.1M -- -$757K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$88K -$1.1M -- $5.7M
Total Equity $1B $1B $1.5B -- $2.4B
 
Total Liabilities and Equity $1.2B $1.3B $2B -- $3.1B
Cash and Short Terms $180.7M $96.7M $645M -- $1.2B
Total Debt -- -- -- -- --
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders $18.3M $2.1M $132.4M $756.7M $276.3M
Depreciation & Amoritzation $58.1M $59.5M $68.4M $72.2M $80.2M
Stock-Based Compensation $3.6M $3.8M $4.1M $4.2M $4.4M
Change in Accounts Receivable -$28.3M -$33.5M -$88.1M $58.1M -$27.6M
Change in Inventories -$9.7M -$31.2M -$36.2M -$21.1M $28.8M
Cash From Operations $73.6M $26.1M $126.2M $863M $451.4M
 
Capital Expenditures $124.2M $95.1M $72.4M $136.6M $147.1M
Cash Acquisitions -$44.7M -- -$47.8M -$1.7M -$54.1M
Cash From Investing -$61.4M -$44.2M -$117M -$375.1M -$412.6M
 
Dividends Paid (Ex Special Dividend) -- -$1.7M -$6.1M -$252.3M -$91.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.7M -$205K -$215K -$224K -$214K
Repurchase of Common Stock -$910K -$871K -$1.1M -$1.6M -$1.7M
Other Financing Activities -$755K $5K $3K -- --
Cash From Financing -$3.4M -$2.7M -$7.5M -$254.2M -$93.8M
 
Beginning Cash (CF) $69.2M $78.1M $57.4M $59.1M $292.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9M -$20.8M $1.7M $233.7M -$54.9M
Ending Cash (CF) $78.1M $57.4M $59.1M $292.8M $237.9M
 
Levered Free Cash Flow -$50.6M -$68.9M $53.8M $726.4M $304.3M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $13.5M $39.5M $322.8M -- $508.2M
Depreciation & Amoritzation $15.1M $17M $18.5M -- $23.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $25.4M $36.3M $361.7M -- $571.6M
 
Capital Expenditures $21.4M $20.5M $26.5M -- $49.8M
Cash Acquisitions -- -$3M -$1.7M -- -$5.4M
Cash From Investing -$18.9M -$35.1M -$250.9M -- -$137.7M
 
Dividends Paid (Ex Special Dividend) -- -- -$66.2M -- -$73M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$52K -$54K -$73K -- -$4K
Repurchase of Common Stock -$826K -$1.1M -$1.6M -- -$3.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$878K -$1.2M -$67.8M -- -$76.9M
 
Beginning Cash (CF) $47.3M $15.5M $178.6M -- $140.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M $105K $43M -- $356.9M
Ending Cash (CF) $52.9M $15.6M $221.6M -- $497.2M
 
Levered Free Cash Flow $4M $15.8M $335.3M -- $521.8M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $66.8M $18.3M $756.1M -- $989M
Depreciation & Amoritzation $59.6M $66.1M $70.6M -- $90.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $124.8M $32.2M $811.9M -- $1B
 
Capital Expenditures $103.4M $70.4M $109.4M -- $166.5M
Cash Acquisitions -$135K -$47.8M -$1.7M -- -$116.2M
Cash From Investing -$138.6M -$66.6M -$453.3M -- -$679.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$150.7M -- -$209.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$203K -$212K -$222K -- -$2.5M
Repurchase of Common Stock -$871K -$1.1M -$1.6M -- -$4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.1M -$3M -$152.5M -- -$216.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.8M -$37.3M $206M -- $130.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21.4M -$38.2M $702.5M -- $859M
Period Ending 2022-02-28 2023-02-28 2024-02-28 2025-02-28 2026-02-28
Net Income to Stockholders $22.6M $646.2M $17M $876.1M --
Depreciation & Amoritzation $51M $53.2M $39.4M $69.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $20.8M $706.5M $73.7M $811.7M --
 
Capital Expenditures $49.2M $86.2M $65.8M $115.4M --
Cash Acquisitions -$47.8M -$1.7M -$54.1M -$116.2M --
Cash From Investing -$61.3M -$397.6M $32.8M -$385.1M --
 
Dividends Paid (Ex Special Dividend) -- -$144.6M -$37.3M -$160.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$160K -$167K -$214K -$2.5M --
Repurchase of Common Stock -$1.1M -$1.6M -$5K -$4M --
Other Financing Activities $3K -- -- -- --
Cash From Financing -$1.3M -$146.4M -$37.5M -$167.2M --
 
Beginning Cash (CF) $89.5M $373.7M $653.2M $559.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.8M $162.5M $69M $259.4M --
Ending Cash (CF) $47.8M $536.3M $722.1M $819.2M --
 
Levered Free Cash Flow -$28.3M $620.3M $7.9M $696.3M --

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