Financhill
Sell
26

CGKEY Quote, Financials, Valuation and Earnings

Last price:
$9.69
Seasonality move :
0.89%
Day range:
$9.69 - $9.69
52-week range:
$9.38 - $13.13
Dividend yield:
7.67%
P/E ratio:
2.66x
P/S ratio:
0.17x
P/B ratio:
0.37x
Volume:
--
Avg. volume:
219
1-year change:
-20.34%
Market cap:
$1.7B
Revenue:
$10B
EPS (TTM):
$3.64
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.3B $10.1B $12.5B $11.3B $10B
Revenue Growth (YoY) -0.51% -17.91% 23.95% -10.06% -11.05%
 
Cost of Revenues $12B $10.7B $13.1B $9.9B $9.2B
Gross Profit $323.4M -$541.1M -$510.2M $1.4B $847.9M
Gross Profit Margin 2.62% -5.34% -4.07% 12.7% 8.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$108.1M $27.6M -$553.9M -$19.9M -$11.8M
Operating Income $323.4M -$541.1M -$510.2M $1.4B $847.9M
 
Net Interest Expenses $99.9M $85.8M $77.1M $80.2M $88.2M
EBT. Incl. Unusual Items $175.7M -$500.6M -$1.3B $1.3B $832.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.7M -$144.1M -$192.4M $404.6M $187.8M
Net Income to Company $175.7M -$500.6M -$1.3B $1.3B $832.1M
 
Minority Interest in Earnings $396.2K $2.8M $1.5M $4.7M $2.2M
Net Income to Common Excl Extra Items $137.4M -$353.7M -$1.2B $925.1M $646.5M
 
Basic EPS (Cont. Ops) $0.76 -$1.96 -$6.39 $5.14 $3.59
Diluted EPS (Cont. Ops) $0.69 -$1.96 -$6.39 $5.14 $3.59
Weighted Average Basic Share $180.2M $180.1M $180.1M $180.1M $179.9M
Weighted Average Diluted Share $198.3M $180.1M $180.1M $180.1M $179.9M
 
EBITDA $1.1B $294.5M -$579.4M $2.2B $1.7B
EBIT $276.1M -$414.7M -$1.3B $1.4B $927.2M
 
Revenue (Reported) $12.3B $10.1B $12.5B $11.3B $10B
Operating Income (Reported) $323.4M -$541.1M -$510.2M $1.4B $847.9M
Operating Income (Adjusted) $276.1M -$414.7M -$1.3B $1.4B $927.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $2.4B $3.1B $2.5B $2.3B
Revenue Growth (YoY) -3.27% -13.4% 24.94% -19.36% -20.48%
 
Cost of Revenues $2.8B $2.7B $3.3B $2.4B $2.2B
Gross Profit $2.6M -$261.4M -$239.5M $73.1M $131.5M
Gross Profit Margin 0.09% -10.71% -7.85% 2.97% 5.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5M $8.2M -$500.8M $1.6M -$576.9K
Operating Income $2.6M -$261.4M -$239.5M $73.1M $131.5M
 
Net Interest Expenses $25.2M $21M $20M $17.9M $23.3M
EBT. Incl. Unusual Items $2M -$264.1M -$893.9M $24.9M $188.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153.2K -$74.3M -$108.1M $42.7M $10.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$555.3K $695K $475.2K $724.7K $380.3K
Net Income to Common Excl Extra Items $1.3M -$189.2M -$785.3M -$17.1M $177.5M
 
Basic EPS (Cont. Ops) $0.01 -$1.05 -$4.36 -$0.09 $0.99
Diluted EPS (Cont. Ops) $0.01 -$1.05 -$4.36 -$0.09 $0.99
Weighted Average Basic Share $180.2M $180.1M $180.1M $180.1M $179.8M
Weighted Average Diluted Share $198M $180.1M $180.1M $180.1M $179.8M
 
EBITDA $27.3M -$243.1M -$873.2M $44.2M $213.3M
EBIT $27.3M -$243.1M -$873.2M $44.2M $213.3M
 
Revenue (Reported) $2.8B $2.4B $3.1B $2.5B $2.3B
Operating Income (Reported) $2.6M -$261.4M -$239.5M $73.1M $131.5M
Operating Income (Adjusted) $27.3M -$243.1M -$873.2M $44.2M $213.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.3B $10.1B $12.5B $11.3B $10.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12B $10.6B $13B $9.8B $9.3B
Gross Profit $320.8M -$527.4M -$495.1M $1.5B $859.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$108.2M $27.9M -$533.8M -$19.4M -$10.9M
Operating Income $320.8M -$527.4M -$495.1M $1.5B $859.1M
 
Net Interest Expenses $99.9M $85.8M $77M $80.2M $89.1M
EBT. Incl. Unusual Items $173.2M -$486M -$1.3B $1.3B $843.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.2M -$140.4M -$188.8M $408.2M $190.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $388.9K $2.8M $1.5M $4.7M $2.2M
Net Income to Common Excl Extra Items $135.4M -$342.8M -$1.1B $945M $654.8M
 
Basic EPS (Cont. Ops) $0.75 -$1.90 -$6.20 $5.25 $3.64
Diluted EPS (Cont. Ops) $0.59 -$1.90 -$6.20 $5.25 $3.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $273.6M -$400.1M -$1.2B $1.4B $1.7B
EBIT $273.6M -$400.1M -$1.2B $1.4B $939.5M
 
Revenue (Reported) $12.3B $10.1B $12.5B $11.3B $10.2B
Operating Income (Reported) $320.8M -$527.4M -$495.1M $1.5B $859.1M
Operating Income (Adjusted) $273.6M -$400.1M -$1.2B $1.4B $939.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.9B $8.6B $8.4B $4.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1B $9.4B $7.2B $4.1B --
Gross Profit -$237M -$783.2M $1.2B $355.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $25.7M -$564.5M $1M -$13.3M --
Operating Income -$237M -$783.2M $1.2B $355.2M --
 
Net Interest Expenses $65.8M $57.4M $60.2M $41.4M --
EBT. Incl. Unusual Items -$196.8M -$1.5B $1.2B $415M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$64.5M -$263.2M $322.4M $88.4M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.2M $1.9M $4.3M $874.2K --
Net Income to Common Excl Extra Items -$130M -$1.2B $857.5M $327.4M --
 
Basic EPS (Cont. Ops) -$0.72 -$6.68 $4.76 $3.22 --
Diluted EPS (Cont. Ops) -$0.72 -$6.68 $4.76 $3.22 --
Weighted Average Basic Share $540.4M $540.4M $540.4M $359.9M --
Weighted Average Diluted Share $540.4M $540.4M $540.4M $359.9M --
 
EBITDA -$130.9M -$1.4B $1.2B $459.6M --
EBIT -$130.9M -$1.4B $1.2B $459.6M --
 
Revenue (Reported) $6.9B $8.6B $8.4B $4.4B --
Operating Income (Reported) -$237M -$783.2M $1.2B $355.2M --
Operating Income (Adjusted) -$130.9M -$1.4B $1.2B $459.6M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $542.9M $545.5M $1.9B $2B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $858.2M $925.5M $757.9M $866.5M
Inventory $488.1M $488.8M $843.4M $512.3M $574M
Prepaid Expenses -- -- -- -- --
Other Current Assets $414.9M $888.5M $1.2B $1B $1.3B
Total Current Assets $2.7B $2.8B $4.9B $4.3B $4.7B
 
Property Plant And Equipment $23.2B $21.7B $20.5B $18.8B $20.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4B $2.4B $2.5B $902.7M $872.5M
Total Assets $30.7B $29.2B $30.3B $27.3B $29.1B
 
Accounts Payable $622.7M $668.1M $837.1M $674M $786.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.9B $3B $3.7B $3.4B $2.9B
Total Current Liabilities $6.1B $5.7B $7.6B $4.8B $4.2B
 
Long-Term Debt $17B $17.1B $17.9B $17.3B $19.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.7B $24.2B $26.9B $23.3B $24.4B
 
Common Stock $1.8B $1.6B $1.5B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $6B $5B $3.4B $4B $4.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.6M $21.9M $60M $56.3M -$11.2M
Total Equity $6B $5B $3.4B $4.1B $4.7B
 
Total Liabilities and Equity $30.7B $29.2B $30.3B $27.3B $29.1B
Cash and Short Terms $542.9M $545.5M $1.9B $2B $1.9B
Total Debt $18.4B $19B $20.9B $17.7B $19.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $542.9M $545.5M $1.9B $2B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $858.2M $925.5M $757.9M $866.5M
Inventory $488.1M $488.8M $843.4M $512.3M $574M
Prepaid Expenses -- -- -- -- --
Other Current Assets $414.9M $888.5M $1.2B $1B $1.3B
Total Current Assets $2.7B $2.8B $4.9B $4.3B $4.7B
 
Property Plant And Equipment $23.2B $21.7B $20.5B $18.8B $20.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4B $2.4B $2.5B $902.7M $872.5M
Total Assets $30.7B $29.2B $30.3B $27.3B $29.1B
 
Accounts Payable $622.7M $668.1M $837.1M $674M $786.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.9B $3B $3.7B $3.4B $2.9B
Total Current Liabilities $6.1B $5.7B $7.6B $4.8B $4.2B
 
Long-Term Debt $17B $17.1B $17.9B $17.3B $19.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.7B $24.2B $26.9B $23.3B $24.4B
 
Common Stock $1.8B $1.6B $1.5B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.6M $21.9M $60M $56.3M -$11.2M
Total Equity $6B $5B $3.4B $4.1B $4.7B
 
Total Liabilities and Equity $30.7B $29.2B $30.3B $27.3B $29.1B
Cash and Short Terms $542.9M $545.5M $1.9B $2B $1.9B
Total Debt $18.4B $19B $20.9B $17.7B $19.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $175.7M -$500.6M -$1.3B $1.3B $832.1M
Depreciation & Amoritzation $786.9M $709.2M $685.6M $737.9M $762.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$147.3M $238M -$139M $65.9M -$108.4M
Change in Inventories $42M -$29.1M -$378.7M $248.1M -$86.3M
Cash From Operations $1B $2.8M -$464.3M $1.9B $1.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$35.5M -- $17.8M
Cash From Investing -$1.6B -$1.8B -$1.7B -$1.4B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$170M -$160.5M -$40M -$12.5M -$82.8M
Special Dividend Paid
Long-Term Debt Issued $8.2B $11.1B $13.4B $6B $4.1B
Long-Term Debt Repaid -$7.3B -$9B -$9.9B -$6.1B -$3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.6M -$21.6M $488.8K $43.2M -$26.7M
Cash From Financing $709.8M $1.9B $3.4B -$118.7M $1.1B
 
Beginning Cash (CF) $446.6M $533M $492.7M $1.7B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $119.9M $57.9M $1.3B $362.1M -$76.4M
Ending Cash (CF) $564.4M $592.7M $1.8B $2.1B $1.9B
 
Levered Free Cash Flow $1B $2.8M -$464.3M $1.9B $1.2B
Period Ending 2007-03-31 2008-03-31 2009-03-31 2010-03-31 2011-03-31
Net Income to Stockholders -- -- -- $27.4M -$34.5M
Depreciation & Amoritzation -- -- -- $343.2M $359.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$37.5M -$21.8M
Change in Inventories -- -- -- $98.5M $158M
Cash From Operations -- -- -- $859.8M $842.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$320.2M -$474.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- $6.4M $9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.2B $1.9B
Long-Term Debt Repaid -- -- -- -$1.8B -$2.1B
Repurchase of Common Stock -- -- -- -$119.6K -$87.7K
Other Financing Activities -- -- -- -$4M -$4.7M
Cash From Financing -- -- -- -$566.2M -$165.1M
 
Beginning Cash (CF) -- -- -- $335.3M $374.4M
Foreign Exchange Rate Adjustment -- -- -- -$163.3K $421K
Additions / Reductions -- -- -- -$26.6M $203.2M
Ending Cash (CF) -- -- -- $299.7M $564.4M
 
Levered Free Cash Flow -- -- -- $859.8M $842.9M
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- $119M --
Depreciation & Amoritzation -- -- -- $1.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$40.7M --
Change in Inventories -- -- -- $1.1M --
Cash From Operations -- -- -- $1.8B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$2.1B --
 
Dividends Paid (Ex Special Dividend) -- -- -$202.7M -$214M $9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $10.6B --
Long-Term Debt Repaid -- -- -- -$10.1B --
Repurchase of Common Stock -- -- -- -$531.3K --
Other Financing Activities -- -- -- -$20.4M --
Cash From Financing -- -- -- $221.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $12.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $1.8B --
Period Ending 2021-07-21 2022-07-21 2023-07-21 2024-07-21
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock