Financhill
Sell
25

CORZ Quote, Financials, Valuation and Earnings

Last price:
$14.12
Seasonality move :
--
Day range:
$13.89 - $15.14
52-week range:
$2.61 - $18.63
Dividend yield:
0%
P/E ratio:
21.43x
P/S ratio:
7.21x
P/B ratio:
--
Volume:
12.3M
Avg. volume:
10.6M
1-year change:
--
Market cap:
$3.9B
Revenue:
$502.4M
EPS (TTM):
-$5.41
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $59.5M $60.3M $544.5M $640.3M $502.4M
Revenue Growth (YoY) -- 1.34% 802.66% 17.6% -21.54%
 
Cost of Revenues $49M $50.9M $305.6M $631.9M $378.9M
Gross Profit $10.5M $9.4M $238.9M $8.4M $123.5M
Gross Profit Margin 17.69% 15.57% 43.87% 1.31% 24.57%
 
R&D Expenses $5.5M $5.3M $7.7M $27M $7.2M
Selling, General & Admin $17.5M $16.3M $64.5M $226M $100.9M
Other Inc / (Exp) $806K $4.4M -$59.2M -$1.8B -$174.9M
Operating Expenses $23M $21.6M $72.2M $253M $108.1M
Operating Income -$12.5M -$12.2M $166.6M -$244.6M $15.3M
 
Net Interest Expenses $235K $4.4M $44.4M $96.8M $86.2M
EBT. Incl. Unusual Items -$11.9M -$12.2M $63.1M -$2.2B -$245.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $15.8M -$17.1M $683K
Net Income to Company -$11.9M -$12.2M $47.3M -$2.1B -$246.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.9M -$12.2M $47.3M -$2.1B -$246.5M
 
Basic EPS (Cont. Ops) -$0.03 -$0.06 $0.15 -$6.30 -$0.65
Diluted EPS (Cont. Ops) -$0.03 -$0.06 $0.15 -$6.30 -$0.65
Weighted Average Basic Share $379.9M $379.9M $317.3M $340.6M $379.9M
Weighted Average Diluted Share $379.9M $379.9M $317.3M $340.6M $379.9M
 
EBITDA -$5.6M $1.6M $140.8M -$1.8B -$63.1M
EBIT -$11.7M -$7.8M $107.4M -$2.1B -$159.6M
 
Revenue (Reported) $59.5M $60.3M $544.5M $640.3M $502.4M
Operating Income (Reported) -$12.5M -$12.2M $166.6M -$244.6M $15.3M
Operating Income (Adjusted) -$11.7M -$7.8M $107.4M -$2.1B -$159.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $113.1M $162.6M $112.9M $95.4M
Revenue Growth (YoY) -- -- 43.69% -30.55% -15.54%
 
Cost of Revenues -- $54.7M $189.6M $97.5M $95.5M
Gross Profit -- $58.4M -$27.1M $15.4M -$156K
Gross Profit Margin -- 51.64% -16.66% 13.66% -0.16%
 
R&D Expenses -- $1.6M $6.2M $2.3M $2.8M
Selling, General & Admin -- $37.3M $43.4M $24.6M $37.5M
Other Inc / (Exp) -- -$23.4M -$321.6M -$27.5M -$407.3M
Operating Expenses -- $38.9M $49.6M $26.8M $40.6M
Operating Income -- $19.5M -$76.7M -$11.4M -$40.7M
 
Net Interest Expenses -- $13.6M $25.9M $2.2M $7.1M
EBT. Incl. Unusual Items -- -$17.4M -$424.2M -$41M -$455.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$815K $10.6M $114K $134K
Net Income to Company -- -$16.6M -$434.8M -$41.1M -$455.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$16.6M -$434.8M -$41.1M -$455.3M
 
Basic EPS (Cont. Ops) -- -$0.04 -$1.23 -$0.11 -$1.17
Diluted EPS (Cont. Ops) -- -$0.04 -$1.23 -$0.11 -$1.17
Weighted Average Basic Share -- $385.1M $354.2M $382.5M $292.5M
Weighted Average Diluted Share -- $385.1M $354.2M $382.5M $292.5M
 
EBITDA -- $3M -$333.3M -$14.4M -$418.3M
EBIT -- -$3.9M -$398.2M -$38.8M -$448.1M
 
Revenue (Reported) -- $113.1M $162.6M $112.9M $95.4M
Operating Income (Reported) -- $19.5M -$76.7M -$11.4M -$40.7M
Operating Income (Adjusted) -- -$3.9M -$398.2M -$38.8M -$448.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $266.4M $820.9M $481.7M $557.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $164.2M $623.8M $444.8M $402.1M
Gross Profit -- $102.2M $197M $36.9M $155.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $5.3M $27.7M $8M $8.7M
Selling, General & Admin -- $53.3M $201.4M $112.8M $110M
Other Inc / (Exp) -- -$31.5M -$1.5B -$398.6M -$1.2B
Operating Expenses -- $58.6M $229.2M $120.7M $119.4M
Operating Income -- $43.6M -$32.2M -$83.8M $36.2M
 
Net Interest Expenses -- $28.3M $92.5M $24.4M $119.9M
EBT. Incl. Unusual Items -- -$16.2M -$1.6B -$506.8M -$1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$697K $20.9M -$21.1M $820K
Net Income to Company -- -- -$1.7B -$485.6M -$1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$15.5M -$1.7B -$485.6M -$1.2B
 
Basic EPS (Cont. Ops) -- -$0.04 -$5.05 -$1.05 -$5.28
Diluted EPS (Cont. Ops) -- -$0.04 -$5.05 -$1.05 -$5.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $27.8M -$631.3M -$328.7M -$205.7M
EBIT -- $12.1M -$808.7M -$463.4M -$327.7M
 
Revenue (Reported) -- $266.4M $820.9M $481.7M $557.7M
Operating Income (Reported) -- $43.6M -$32.2M -$83.8M $36.2M
Operating Income (Adjusted) -- $12.1M -$808.7M -$463.4M -$327.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $242.7M $519.1M $360.5M $415.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $145.2M $463.4M $276.3M $299.4M
Gross Profit -- $97.5M $55.6M $84.2M $116.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.2M $24.3M $5.3M $6.8M
Selling, General & Admin -- $49.2M $186.1M $72.8M $81.8M
Other Inc / (Exp) -- -$31.4M -$1.5B -$54.2M -$1B
Operating Expenses -- $53.4M $210.4M $78.1M $89.4M
Operating Income -- $44.1M -$154.7M $6M $26.9M
 
Net Interest Expenses -- $26.6M $74.7M $2.4M $35.9M
EBT. Incl. Unusual Items -- -$13.9M -$1.7B -$50.4M -$1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$697K $4.4M $347K $484K
Net Income to Company -- -$13.2M -$1.7B -$50.8M -$1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$13.2M -$1.7B -$50.8M -$1B
 
Basic EPS (Cont. Ops) -- -$0.03 -$5.24 -$0.13 -$4.77
Diluted EPS (Cont. Ops) -- -$0.03 -$5.24 -$0.13 -$4.90
Weighted Average Basic Share -- $1.2B $986.6M $1.1B $701.9M
Weighted Average Diluted Share -- $1.2B $986.6M $1.1B $753.5M
 
EBITDA -- $25.5M -$746.5M $36.4M -$125.3M
EBIT -- $12.7M -$903.5M -$29.1M -$216.2M
 
Revenue (Reported) -- $242.7M $519.1M $360.5M $415.7M
Operating Income (Reported) -- $44.1M -$154.7M $6M $26.9M
Operating Income (Adjusted) -- $12.7M -$903.5M -$29.1M -$216.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.7M $8.7M $117.9M $15.9M $50.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $105K $792K $1.7M $257K $1M
Inventory -- -- -- -- --
Prepaid Expenses $3.7M $58.3M $386.7M $28.3M $14.9M
Other Current Assets $185K $2.8M $236.5M $1M $5.3M
Total Current Assets $11.1M $70.9M $756.6M $85.1M $97M
 
Property Plant And Equipment $86.6M $88.2M $599.8M $711.6M $593.3M
Long-Term Investments -- -- -- -- --
Goodwill $58.2M $58.2M $1.1B -- --
Other Intangibles $4M $6.7M $8.2M -- --
Other Long-Term Assets -- -- $12M $9.3M $19.6M
Total Assets $162M $225.6M $2.4B $807.7M $712.2M
 
Accounts Payable $7.5M $3.1M $11.6M $53.6M $154.8M
Accrued Expenses $1.1M $936K $30.9M $11.6M $169.2M
Current Portion Of Long-Term Debt $648K $16M $76M $36.2M $124.4M
Current Portion Of Capital Lease Obligations $1.6M $2.1M $28.5M $769K $19.8M
Other Current Liabilities $11K $1M $4.4M $1.6M $6.8M
Total Current Liabilities $19.5M $69.6M $320.3M $186.8M $488.4M
 
Long-Term Debt $2.1M $19.9M $652.2M -- $684.1M
Capital Leases -- -- -- -- --
Total Liabilities $55.7M $136.4M $1.1B $1.2B $1.3B
 
Common Stock $1K $1K $27K $36K $36K
Other Common Equity Adj -- -- -$11M -- --
Common Equity $106.3M $89.2M $1.3B -$409.3M -$596.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $106.3M $89.2M $1.3B -$409.3M -$596.9M
 
Total Liabilities and Equity $162M $225.6M $2.4B $807.7M $712.2M
Cash and Short Terms $6.7M $8.7M $117.9M $15.9M $50.4M
Total Debt $2.7M $35.9M $728.2M $36.2M $808.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $147.9M $29.5M $42.1M $253M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $602K $3.1M $1.1M $6.2M
Inventory -- -- -- -- --
Prepaid Expenses -- $469.9M $153.2M -- --
Other Current Assets -- $126.2M $19.7M $33.6M $17.8M
Total Current Assets -- $757M $213.6M $134.7M $277.9M
 
Property Plant And Equipment -- $219.8M $1.2B $553.9M $625.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.1B -- -- --
Other Intangibles -- $8.7M $1.4M -- --
Other Long-Term Assets -- $14.1M $32.7M $14.4M $18.8M
Total Assets -- $2.1B $1.4B $705.5M $921.9M
 
Accounts Payable -- $28.8M $43.6M $45.5M $6.5M
Accrued Expenses -- $35.1M $102.2M $55.6M $31.7M
Current Portion Of Long-Term Debt -- $25.2M $977.6M $128.3M $17.9M
Current Portion Of Capital Lease Obligations -- $2.5M $73M $20M $9.9M
Other Current Liabilities -- -- $5.3M -- $533K
Total Current Liabilities -- $297.7M $1.3B $312.7M $76.5M
 
Long-Term Debt -- $471.9M -- $679.6M $474.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $817.7M $1.3B $1.1B $1.7B
 
Common Stock -- $2K $36K $36K $3K
Other Common Equity Adj -- -$8.6M $72.6M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.3B $73M -$418.7M -$729.4M
 
Total Liabilities and Equity -- $2.1B $1.4B $705.5M $921.9M
Cash and Short Terms -- $147.9M $29.5M $42.1M $253M
Total Debt -- $497.1M $977.6M $807.9M $492.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$11.9M -$12.2M $47.3M -$2.1B -$246.5M
Depreciation & Amoritzation $6.1M $9.4M $33.4M $226.1M $96.4M
Stock-Based Compensation $2.9M $3M $38.9M $182.9M $58.9M
Change in Accounts Receivable -$83K -$1.5M -$7.4M -$7.6M -$744K
Change in Inventories -- -- -- -- --
Cash From Operations -$832K -$23.8M -$56.7M $205.2M $65.1M
 
Capital Expenditures $37.5M $1.6M -- $601.7M $17M
Cash Acquisitions -- -$13.7M -$365.2M -- --
Cash From Investing -$37.4M -$15.1M -$423.8M -$590.8M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $45.2M $670.8M $261.3M --
Long-Term Debt Repaid -$832K -$7.1M -$57M -$143.6M -$44.6M
Repurchase of Common Stock -- -- -- -$31.6M --
Other Financing Activities -- -- -$10.7M $195M --
Cash From Financing $28.7M $40.7M $603.5M $306.2M -$44.6M
 
Beginning Cash (CF) $16.4M $6.9M $8.7M $131.7M $52.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.5M $1.8M $123M -$79.4M $17.5M
Ending Cash (CF) $6.9M $8.7M $131.7M $52.2M $69.7M
 
Levered Free Cash Flow -$38.4M -$25.3M -$56.7M -$396.5M $48.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$16.6M -$434.8M -$41.1M -$455.3M
Depreciation & Amoritzation -- $6.9M $64.9M $24.5M $29.7M
Stock-Based Compensation -- $28.3M $29.8M $14.9M $20.5M
Change in Accounts Receivable -- $16.3M -$5.5M $150K -$887K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$45.1M -$52.1M $5.4M $5.7M
 
Capital Expenditures -- $77M $5.2M $2.9M $31.2M
Cash Acquisitions -- $704K -- -- --
Cash From Investing -- -$76.3M -$5.7M -$2.9M -$31.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $229.9M -- -- $447.6M
Long-Term Debt Repaid -- -$6.8M -$54.4M -$15.4M -$264.4M
Repurchase of Common Stock -- -- -$2.3M -- --
Other Financing Activities -- -- -$75K -- -$2.5M
Cash From Financing -- $223.1M -$45.1M -$15.4M $182.2M
 
Beginning Cash (CF) -- $58.4M $140.5M $76.8M $97.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $101.6M -$102.8M -$12.8M $156.7M
Ending Cash (CF) -- $160M $37.6M $63.9M $253.8M
 
Levered Free Cash Flow -- -$122.1M -$57.3M $2.6M -$25.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$1.7B -$485.6M -$1.2B
Depreciation & Amoritzation -- -- $177.4M $134.6M $121.9M
Stock-Based Compensation -- $31M $174.5M $57.8M $45.4M
Change in Accounts Receivable -- -- -$8.2M -$1.1M -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $198.9M $159.4M $50.8M
 
Capital Expenditures -- $116.1M $345.4M $145.6M $77.8M
Cash Acquisitions -- $704K -$365.9M -- --
Cash From Investing -- -- -$759.6M -$144.8M -$64M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $261.3M $467.6M
Long-Term Debt Repaid -- -- -$141.6M -$42.9M -$315.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $438.3M $11.7M $203.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$122.4M $26.3M $189.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$146.4M $13.8M -$27M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$13.2M -$1.7B -$50.8M -$1B
Depreciation & Amoritzation -- $12.9M $157M $65.5M $91M
Stock-Based Compensation -- $31M $166.5M $41.4M $28M
Change in Accounts Receivable -- -$6.6M -$7.3M -$852K -$4.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$166.5M $89.2M $43.4M $29.1M
 
Capital Expenditures -- $116.1M $461.4M $5.4M $66.2M
Cash Acquisitions -- $704K -- -- --
Cash From Investing -- -$115.5M -$451.3M -$5.4M -$66.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $475.3M -- -- $467.6M
Long-Term Debt Repaid -- -$42.5M -$127M -$26.4M -$297.2M
Repurchase of Common Stock -- -- -$31.6M -- --
Other Financing Activities -- -- $216.2M -- -$5.9M
Cash From Financing -- $433.3M $268.1M -$26.4M $221.4M
 
Beginning Cash (CF) -- $101.5M $382.6M $198.3M $281.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $151.3M -$94M $11.7M $184.1M
Ending Cash (CF) -- $252.8M $288.6M $210M $465.2M
 
Levered Free Cash Flow -- -$282.5M -$372.2M $38.1M -$37.1M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock