Financhill
Buy
90

CPNG Quote, Financials, Valuation and Earnings

Last price:
$31.22
Seasonality move :
4.45%
Day range:
$30.76 - $31.39
52-week range:
$18.16 - $31.42
Dividend yield:
0%
P/E ratio:
223.00x
P/S ratio:
1.86x
P/B ratio:
12.97x
Volume:
8M
Avg. volume:
10M
1-year change:
46.5%
Market cap:
$56.7B
Revenue:
$30.3B
EPS (TTM):
$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12B $18.4B $20.6B $24.4B $30.3B
Revenue Growth (YoY) 90.77% 53.8% 11.83% 18.46% 24.14%
 
Cost of Revenues $10B $15.5B $15.9B $18.2B $21.4B
Gross Profit $2B $3B $4.7B $6.2B $8.8B
Gross Profit Margin 16.6% 16.03% 22.88% 25.39% 29.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $149.9M -$12M -$7M -$19M -$39M
Operating Expenses $2.5B $4.4B $4.8B $5.7B $8.4B
Operating Income -$516M -$1.5B -$112M $473M $436M
 
Net Interest Expenses $96.8M $36M -- -- --
EBT. Incl. Unusual Items -$462.9M -$1.5B -$93M $584M $473M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $292K $1M -$1M -$776M $407M
Net Income to Company -$463.2M -$1.5B -$92M $1.4B $66M
 
Minority Interest in Earnings -- -- -- -- $88M
Net Income to Common Excl Extra Items -$463.2M -$1.5B -$92M $1.4B $154M
 
Basic EPS (Cont. Ops) -$0.33 -$1.08 -$0.05 $0.76 $0.09
Diluted EPS (Cont. Ops) -$0.33 -$1.08 -$0.05 $0.75 $0.08
Weighted Average Basic Share $1.7B $1.4B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.7B $1.4B $1.8B $1.8B $1.8B
 
EBITDA -$227.6M -$1.3B $165M $907M $1B
EBIT -$355.1M -$1.5B -$66M $632M $613M
 
Revenue (Reported) $12B $18.4B $20.6B $24.4B $30.3B
Operating Income (Reported) -$516M -$1.5B -$112M $473M $436M
Operating Income (Adjusted) -$355.1M -$1.5B -$66M $632M $613M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $5.1B $5.8B $7.1B $7.9B
Revenue Growth (YoY) 74.32% 21.63% 13.37% 22.63% 11.16%
 
Cost of Revenues $3.5B $4.1B $4.4B $5.2B $5.6B
Gross Profit $732.5M $1B $1.4B $1.9B $2.3B
Gross Profit Margin 17.41% 20.39% 24.48% 27.12% 29.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.8M $490K -$7M -$9M $36M
Operating Expenses $999.8M $1.2B $1.3B $1.9B $2.2B
Operating Income -$267.3M -$205.7M $107M $40M $154M
 
Net Interest Expenses $23.9M $3.8M -- -- --
EBT. Incl. Unusual Items -$295M -$209M $124M $59M $216M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K $245K $33M $83M $102M
Net Income to Company -$295M -$209.3M $91M -$24M $114M
 
Minority Interest in Earnings -- -- -- $29M -$7M
Net Income to Common Excl Extra Items -$295M -$209.3M $91M $5M $107M
 
Basic EPS (Cont. Ops) -$0.68 -$0.12 $0.05 -- $0.06
Diluted EPS (Cont. Ops) -$0.68 -$0.12 $0.05 -- $0.06
Weighted Average Basic Share $434.9M $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $434.9M $1.8B $1.8B $1.8B $1.8B
 
EBITDA -$222.8M -$142.4M $196M $181M $361M
EBIT -$270.2M -$201.7M $132M $86M $239M
 
Revenue (Reported) $4.2B $5.1B $5.8B $7.1B $7.9B
Operating Income (Reported) -$267.3M -$205.7M $107M $40M $154M
Operating Income (Adjusted) -$270.2M -$201.7M $132M $86M $239M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.8B $19.3B $21.3B $25.7B $31.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.5B $16.1B $16.2B $19B $21.8B
Gross Profit $2.3B $3.3B $5.1B $6.7B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $156.3M -$7.7M -$14.5M -$22M $6M
Operating Expenses $3B $4.7B $4.9B $6.3B $8.7B
Operating Income -$709.7M -$1.4B $200.7M $407M $550M
 
Net Interest Expenses $99.3M $16M -- -- --
EBT. Incl. Unusual Items -$652.7M -$1.5B $240M $519M $630M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177K $1.2M $31.8M -$726M $426M
Net Income to Company -$652.8M -$1.5B $208.3M $1.2B $204M
 
Minority Interest in Earnings -- -- -- $29M $52M
Net Income to Common Excl Extra Items -$652.8M -$1.5B $208.3M $1.3B $256M
 
Basic EPS (Cont. Ops) -$0.94 -$0.84 $0.12 $0.71 $0.15
Diluted EPS (Cont. Ops) -$0.94 -$0.84 $0.12 $0.70 $0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$397.1M -$1.2B $503.4M $892M $1.2B
EBIT -$546.6M -$1.4B $267.7M $586M $766M
 
Revenue (Reported) $13.8B $19.3B $21.3B $25.7B $31.1B
Operating Income (Reported) -$709.7M -$1.4B $200.7M $407M $550M
Operating Income (Adjusted) -$546.6M -$1.4B $267.7M $586M $766M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $5.1B $5.8B $7.1B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.1B $4.4B $5.2B $5.6B
Gross Profit $732.5M $1B $1.4B $1.9B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.8M $490K -$7M -$9M $36M
Operating Expenses $999.8M $1.2B $1.3B $1.9B $2.2B
Operating Income -$267.3M -$205.7M $107M $40M $154M
 
Net Interest Expenses $23.9M $3.8M -- -- --
EBT. Incl. Unusual Items -$295M -$209M $124M $59M $216M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K $245K $33M $83M $102M
Net Income to Company -$295M -$209.3M $91M -$24M $114M
 
Minority Interest in Earnings -- -- -- $29M -$7M
Net Income to Common Excl Extra Items -$295M -$209.3M $91M $5M $107M
 
Basic EPS (Cont. Ops) -$0.68 -$0.12 $0.05 -- $0.06
Diluted EPS (Cont. Ops) -$0.68 -$0.12 $0.05 -- $0.06
Weighted Average Basic Share $434.9M $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $434.9M $1.8B $1.8B $1.8B $1.8B
 
EBITDA -$222.8M -$142.4M $196M $181M $361M
EBIT -$270.2M -$201.7M $132M $86M $239M
 
Revenue (Reported) $4.2B $5.1B $5.8B $7.1B $7.9B
Operating Income (Reported) -$267.3M -$205.7M $107M $40M $154M
Operating Income (Adjusted) -$270.2M -$201.7M $132M $86M $239M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $3.5B $3.5B $5.2B $5.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $71.3M $175.4M $184M $314M $407M
Inventory $1.2B $1.4B $1.7B $1.7B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $211.8M $232.4M $304M $316M $458M
Total Current Assets $2.8B $5.6B $5.8B $7.9B $9B
 
Property Plant And Equipment $2B $2.7B $3.2B $4.1B $4.8B
Long-Term Investments -- -- -- -- --
Goodwill $4.2M -- -- -- --
Other Intangibles -- -- -- $37M $271M
Other Long-Term Assets $193.2M $282.9M $418M $426M $628M
Total Assets $5.1B $8.6B $9.5B $13.3B $15.3B
 
Accounts Payable $2.9B $3.4B $3.6B $5.1B $5.6B
Accrued Expenses $115.6M $304.3M $299M $352M $461M
Current Portion Of Long-Term Debt $67.6M $341.7M $129M $203M $66M
Current Portion Of Capital Lease Obligations $207.2M $287.1M $326M $386M $422M
Other Current Liabilities $212.5M $266.7M $420M $526M $593M
Total Current Liabilities $3.7B $4.7B $5.1B $6.9B $7.7B
 
Long-Term Debt $943.2M $283.2M $538M $529M $988M
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $6.5B $7.1B $9.3B $11.2B
 
Common Stock $45.1M $175K -- -- --
Other Common Equity Adj -$31.1M -$47.7M $3M -$17M -$404M
Common Equity -$4.1B $2.2B $2.4B $4.1B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$1M
Total Equity -$4.1B $2.2B $2.4B $4.1B $4.1B
 
Total Liabilities and Equity $5.1B $8.6B $9.5B $13.3B $15.3B
Cash and Short Terms $1.3B $3.5B $3.5B $5.2B $5.9B
Total Debt $1.2B $632.7M $842M $1B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.3B $3.4B $3.8B $5.2B $6.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $81.4M $170.6M $126.9M $601M $484M
Inventory $1.3B $1.4B $1.7B $1.9B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $239.1M $256.9M $198.2M $457M $474M
Total Current Assets $6.2B $5.5B $6.1B $8.6B $9.2B
 
Property Plant And Equipment $2.2B $2.9B $3.2B $4.4B $5.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.1M $9.5M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $236M $309.6M $443.4M $769M $683M
Total Assets $8.6B $8.7B $9.7B $14.9B $16B
 
Accounts Payable $3B $3.3B $3.7B $5.4B $5.7B
Accrued Expenses $134.9M $249.6M $247.1M $388M $391M
Current Portion Of Long-Term Debt $325.5M $201M $149M $468M $556M
Current Portion Of Capital Lease Obligations $216.7M $299.6M $319.4M $419M $444M
Other Current Liabilities $211M $313.9M $456.9M $655M $646M
Total Current Liabilities $3.9B $4.5B $5.2B $7.4B $7.9B
 
Long-Term Debt $273.8M $611.1M $522.8M $1.1B $1B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $6.7B $7.2B $10.8B $11.6B
 
Common Stock $173K $176K $178K -- --
Other Common Equity Adj -$15.2M -$40.9M -$15.9M -$121M -$404M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $120M $26M
Total Equity $3.3B $2B $2.6B $4.2B $4.4B
 
Total Liabilities and Equity $8.6B $8.7B $9.7B $14.9B $16B
Cash and Short Terms $4.3B $3.4B $3.8B $5.2B $6.1B
Total Debt $599.3M $812M $895.3M $1.5B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$463.2M -$1.5B -$92M $1.4B $66M
Depreciation & Amoritzation $127.5M $201M $231M $275M $433M
Stock-Based Compensation $31.3M $249M $262M $326M $433M
Change in Accounts Receivable -$4.3M -$120M -$34M -$133M $209M
Change in Inventories -$504.3M -$528M -$367M -$44M -$376M
Cash From Operations $301.6M -$411M $565M $2.7B $1.9B
 
Capital Expenditures $484.6M $674M $824M $896M $879M
Cash Acquisitions -- -- -- -- $68M
Cash From Investing -$520.7M -$676M -$848M -$927M -$819M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $286.9M $434M $701M $582M $899M
Long-Term Debt Repaid -$40M -$338M -$472M -$392M -$794M
Repurchase of Common Stock -$97M -- -- -- -$178M
Other Financing Activities -- -$12M -- -- --
Cash From Financing $178.5M $3.6B $247M $199M -$69M
 
Beginning Cash (CF) $1.4B $1.4B $3.8B $3.7B $5.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.6M $2.5B -$36M $1.9B $998M
Ending Cash (CF) $1.4B $3.8B $3.7B $5.6B $6B
 
Levered Free Cash Flow -$183.1M -$1.1B -$259M $1.8B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$295M -$209.3M $91M -$24M $114M
Depreciation & Amoritzation $47.4M $59.2M $64M $95M $122M
Stock-Based Compensation $87M $55.6M $70M $88M $121M
Change in Accounts Receivable -$14.1M $266K $56M -$14M -$80M
Change in Inventories -$209.4M $6.9M -$61M -$33M -$18M
Cash From Operations -$183.3M -$54.9M $501M $212M $354M
 
Capital Expenditures $146.8M $238.9M $95M $107M $239M
Cash Acquisitions -- -- -- $68M --
Cash From Investing -$150.5M -$249M -$83M -$117M -$213M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $56.5M $344M $32M $14M $295M
Long-Term Debt Repaid -$13.7M -$153.6M -$1M -$17M -$267M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12.1M -- $44M $54M -$12M
Cash From Financing $3.5B $198.6M $78M $52M $16M
 
Beginning Cash (CF) $1.4B $3.8B $3.7B $5.6B $6B
Foreign Exchange Rate Adjustment -$39.5M -$27.4M -$59M -$170M $12M
Additions / Reductions $3.2B -$105.4M $496M $147M $157M
Ending Cash (CF) $4.5B $3.7B $4.1B $5.6B $6.2B
 
Levered Free Cash Flow -$330.2M -$293.8M $406M $105M $115M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$652.8M -$1.5B $208.3M $1.2B $204M
Depreciation & Amoritzation $149.5M $212.9M $235.8M $306M $460M
Stock-Based Compensation $111.9M $217.6M $276.4M $344M $466M
Change in Accounts Receivable -$4.2M -$105.7M $21.7M -$203M $143M
Change in Inventories -$704.7M -$311.7M -$434.9M -$16M -$361M
Cash From Operations -$196.5M -$282.6M $1.1B $2.4B $2B
 
Capital Expenditures $563.4M $766.1M $680.1M $908M $1B
Cash Acquisitions -- -- -- $68M --
Cash From Investing -$606.9M -$774.5M -$682M -$961M -$915M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $191M $721.5M $389M $564M $1.2B
Long-Term Debt Repaid -$49M -$477.9M -$319.4M -$408M -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.7M -- -- $10M -$66M
Cash From Financing $3.6B $269.9M $126.4M $173M -$105M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$787.2M $565.4M $1.6B $1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$759.9M -$1B $440.8M $1.5B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$295M -$209.3M $91M -$24M $114M
Depreciation & Amoritzation $47.4M $59.2M $64M $95M $122M
Stock-Based Compensation $87M $55.6M $70M $88M $121M
Change in Accounts Receivable -$14.1M $266K $56M -$14M -$80M
Change in Inventories -$209.4M $6.9M -$61M -$33M -$18M
Cash From Operations -$183.3M -$54.9M $501M $212M $354M
 
Capital Expenditures $146.8M $238.9M $95M $107M $239M
Cash Acquisitions -- -- -- $68M --
Cash From Investing -$150.5M -$249M -$83M -$117M -$213M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $56.5M $344M $32M $14M $295M
Long-Term Debt Repaid -$13.7M -$153.6M -$1M -$17M -$267M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12.1M -- $44M $54M -$12M
Cash From Financing $3.5B $198.6M $78M $52M $16M
 
Beginning Cash (CF) $1.4B $3.8B $3.7B $5.6B $6B
Foreign Exchange Rate Adjustment -$39.5M -$27.4M -$59M -$170M $12M
Additions / Reductions $3.2B -$105.4M $496M $147M $157M
Ending Cash (CF) $4.5B $3.7B $4.1B $5.6B $6.2B
 
Levered Free Cash Flow -$330.2M -$293.8M $406M $105M $115M

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

GET BETTER TRADE IDEAS

Popular

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…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

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 up 28.58% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 21.96% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 14.38% over the past day.

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

Show me the best stock