Financhill
Buy
57

CSGP Quote, Financials, Valuation and Earnings

Last price:
$78.47
Seasonality move :
12.79%
Day range:
$77.35 - $78.72
52-week range:
$68.26 - $97.73
Dividend yield:
0%
P/E ratio:
224.17x
P/S ratio:
11.69x
P/B ratio:
4.26x
Volume:
4.4M
Avg. volume:
4.1M
1-year change:
-19.72%
Market cap:
$32.2B
Revenue:
$2.7B
EPS (TTM):
$0.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.9B $2.2B $2.5B $2.7B
Revenue Growth (YoY) 18.53% 17.18% 12.26% 12.49% 11.45%
 
Cost of Revenues $309M $357.2M $414M $491.5M $558.5M
Gross Profit $1.4B $1.6B $1.8B $2B $2.2B
Gross Profit Margin 81.38% 81.63% 81.03% 79.98% 79.59%
 
R&D Expenses $162.9M $201M $220.9M $267.6M $325.3M
Selling, General & Admin $835.5M $878.8M $1B $1.4B $1.8B
Other Inc / (Exp) -$827K $3.3M $3.4M $5.4M -$7.1M
Operating Expenses $1.1B $1.2B $1.3B $1.7B $2.2B
Operating Income $289.2M $432.3M $451M $282.3M $4.7M
 
Net Interest Expenses $17.4M $31.6M -- -- --
EBT. Incl. Unusual Items $271M $404M $486.5M $501.3M $210.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.9M $111.4M $117M $126.6M $71.4M
Net Income to Company $227.1M $292.6M $369.5M $374.7M $138.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $227.1M $292.6M $369.5M $374.7M $138.7M
 
Basic EPS (Cont. Ops) $0.60 $0.75 $0.93 $0.92 $0.34
Diluted EPS (Cont. Ops) $0.59 $0.74 $0.93 $0.92 $0.34
Weighted Average Basic Share $380.7M $392.2M $396.3M $405.3M $406.3M
Weighted Average Diluted Share $383.3M $394.2M $397.8M $406.9M $407.8M
 
EBITDA $406.1M $571.9M $588.9M $389.8M $151.6M
EBIT $289.2M $432.3M $451M $282.3M $4.7M
 
Revenue (Reported) $1.7B $1.9B $2.2B $2.5B $2.7B
Operating Income (Reported) $289.2M $432.3M $451M $282.3M $4.7M
Operating Income (Adjusted) $289.2M $432.3M $451M $282.3M $4.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $444.4M $506.8M $573.3M $640.1M $709.4M
Revenue Growth (YoY) 18.59% 14.03% 13.14% 11.64% 10.83%
 
Cost of Revenues $78.2M $86.3M $109.2M $136.3M $140.9M
Gross Profit $366.2M $420.5M $464.2M $503.8M $568.5M
Gross Profit Margin 82.41% 82.97% 80.96% 78.71% 80.14%
 
R&D Expenses $41.6M $52.5M $58.4M $69.8M $82.3M
Selling, General & Admin $251.7M $208.7M $265.6M $353.8M $433.4M
Other Inc / (Exp) -$856K $957K -$196K $3.8M -$2.2M
Operating Expenses $311M $280.1M $336.9M $434.5M $528.5M
Operating Income $55.2M $140.3M $127.2M $69.3M $40M
 
Net Interest Expenses $7.9M $7.9M -- -- --
EBT. Incl. Unusual Items $46.4M $133.4M $159.6M $132.8M $85M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7M $40.5M $35.2M $36.3M $25.2M
Net Income to Company $35.8M $92.9M $124.4M $96.5M $59.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.8M $92.9M $124.4M $96.5M $59.8M
 
Basic EPS (Cont. Ops) $0.09 $0.24 $0.31 $0.24 $0.15
Diluted EPS (Cont. Ops) $0.09 $0.24 $0.31 $0.24 $0.15
Weighted Average Basic Share $391.4M $392.5M $404.3M $405.6M $406.6M
Weighted Average Diluted Share $394M $394.7M $406.3M $407.5M $408.4M
 
EBITDA $88.2M $177.5M $155.1M $98M $79.3M
EBIT $55.2M $140.3M $127.2M $69.3M $40M
 
Revenue (Reported) $444.4M $506.8M $573.3M $640.1M $709.4M
Operating Income (Reported) $55.2M $140.3M $127.2M $69.3M $40M
Operating Income (Adjusted) $55.2M $140.3M $127.2M $69.3M $40M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.9B $2.2B $2.5B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $309M $357.2M $414M $491.6M $558.5M
Gross Profit $1.4B $1.6B $1.8B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $162.9M $201M $220.9M $267.7M $325.3M
Selling, General & Admin $835.5M $878.8M $1B $1.4B $1.8B
Other Inc / (Exp) -$827K $3.3M $3.4M $5.5M -$2.1M
Operating Expenses $1.1B $1.2B $1.3B $1.7B $2.2B
Operating Income $289.2M $432.3M $451M $282.2M -$300K
 
Net Interest Expenses $17.4M $31.6M -- -- --
EBT. Incl. Unusual Items $271M $404M $486.5M $501.2M $210.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.9M $111.4M $117M $126.5M $71.4M
Net Income to Company $227.1M $292.6M $369.5M $374.7M $138.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $227.1M $292.6M $369.5M $374.7M $138.7M
 
Basic EPS (Cont. Ops) $0.60 $0.75 $0.93 $0.93 $0.35
Diluted EPS (Cont. Ops) $0.60 $0.75 $0.93 $0.92 $0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $405.3M $572.7M $588.9M $389.7M $146.6M
EBIT $288.4M $433.1M $451M $282.2M -$300K
 
Revenue (Reported) $1.7B $1.9B $2.2B $2.5B $2.7B
Operating Income (Reported) $289.2M $432.3M $451M $282.2M -$300K
Operating Income (Adjusted) $288.4M $433.1M $451M $282.2M -$300K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2.2B $2.5B $2.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $357.2M $414M $491.6M $558.5M --
Gross Profit $1.6B $1.8B $2B $2.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $201M $220.9M $267.7M $325.3M --
Selling, General & Admin $878.8M $1B $1.4B $1.8B --
Other Inc / (Exp) $3.3M $3.4M $5.5M -$2.1M --
Operating Expenses $1.2B $1.3B $1.7B $2.2B --
Operating Income $432.3M $451M $282.2M -$300K --
 
Net Interest Expenses $31.6M $11.1M -- -- --
EBT. Incl. Unusual Items $404M $486.5M $501.2M $210.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.4M $117M $126.5M $71.4M --
Net Income to Company $292.6M $369.5M $374.7M $138.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $292.6M $369.5M $374.7M $138.7M --
 
Basic EPS (Cont. Ops) $0.75 $0.93 $0.93 $0.35 --
Diluted EPS (Cont. Ops) $0.75 $0.93 $0.92 $0.35 --
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B --
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B --
 
EBITDA $572.7M $588.9M $389.7M $146.6M --
EBIT $433.1M $451M $282.2M -$300K --
 
Revenue (Reported) $1.9B $2.2B $2.5B $2.7B --
Operating Income (Reported) $432.3M $451M $282.2M -$300K --
Operating Income (Adjusted) $433.1M $451M $282.2M -$300K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.7B $3.8B $5B $5.2B $4.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $103.9M $124.8M $153.9M $190M $187.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $28.7M $36.2M $64M $70.2M $81.3M
Total Current Assets $3.9B $4B $5.2B $5.5B $5B
 
Property Plant And Equipment $210.4M $333.3M $401.7M $552M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2.3B $2.3B $2.4B $2.5B
Other Intangibles $451.4M $474.4M $329.3M $313.7M $433.2M
Other Long-Term Assets $15.9M $21.8M $16.6M $19.7M $27.7M
Total Assets $6.9B $7.3B $8.4B $8.9B $9.3B
 
Accounts Payable $15.7M $22.2M $28.6M $23.1M $47M
Accrued Expenses $191.3M $163.5M $194.1M $280.8M $313M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $32.6M $26.3M $36M $40M $32M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $330.9M $338.7M $372.7M $455.8M $552.3M
 
Long-Term Debt $986.7M $987.9M $989.2M $990.5M $991.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.5B $1.5B $1.6B $1.7B
 
Common Stock $3.9M $3.9M $4.1M $4.1M $4.1M
Other Common Equity Adj -- -- -$29.1M -$17.6M --
Common Equity $5.4B $5.7B $6.9B $7.3B $7.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.4B $5.7B $6.9B $7.3B $7.6B
 
Total Liabilities and Equity $6.9B $7.3B $8.4B $8.9B $9.3B
Cash and Short Terms $3.7B $3.8B $5B $5.2B $4.7B
Total Debt $986.7M $987.9M $989.2M $990.5M $991.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.7B $3.8B $5B $5.2B $4.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $103.9M $124.8M $153.9M $190M $187.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $28.7M $36.2M $64M $70.2M $81.3M
Total Current Assets $3.9B $4B $5.2B $5.5B $5B
 
Property Plant And Equipment $210.4M $333.3M $401.7M $552M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2.3B $2.3B $2.4B $2.5B
Other Intangibles $451.4M $474.4M $329.3M $313.7M $433.2M
Other Long-Term Assets $15.9M $21.8M $16.6M $19.7M $27.7M
Total Assets $6.9B $7.3B $8.4B $8.9B $9.3B
 
Accounts Payable $15.7M $22.2M $28.6M $23.1M $47M
Accrued Expenses $191.3M $163.5M $194.1M $280.8M $313M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $32.6M $26.3M $36M $40M $32M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $330.9M $338.7M $372.7M $455.8M $552.3M
 
Long-Term Debt $986.7M $987.9M $989.2M $990.5M $991.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.5B $1.5B $1.6B $1.7B
 
Common Stock $3.9M $3.9M $4.1M $4.1M $4.1M
Other Common Equity Adj -- -- -$29.1M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.4B $5.7B $6.9B $7.3B $7.6B
 
Total Liabilities and Equity $6.9B $7.3B $8.4B $8.9B $9.3B
Cash and Short Terms $3.7B $3.8B $5B $5.2B $4.7B
Total Debt $986.7M $987.9M $989.2M $990.5M $991.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $227.1M $292.6M $369.5M $374.7M $138.7M
Depreciation & Amoritzation $116.9M $139.6M $137.9M $107.5M $146.9M
Stock-Based Compensation $53.5M $63.7M $75.2M $85M $89M
Change in Accounts Receivable -$36.1M -$29.6M -$46.4M -$66.6M -$30.2M
Change in Inventories -- -- -- -- --
Cash From Operations $486.1M $469.7M $478.7M $489.5M $392.6M
 
Capital Expenditures $48.3M $65.2M $93.8M $142.8M $637.9M
Cash Acquisitions -$426.1M -$193M -$6.3M -$99.6M -$276.7M
Cash From Investing -$464.2M -$381.3M -$69.1M -$238.6M -$912.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.7B -- -- -- --
Long-Term Debt Repaid -$745M -- -$2.2M -$700K -$5.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18.3M -$33.7M -$23M -$26.4M -$33.1M
Cash From Financing $2.7B -$15.7M $734M -$3.7M -$13.7M
 
Beginning Cash (CF) $1.1B $3.8B $3.8B $5B $5.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B $72.7M $1.1B $247.2M -$534M
Ending Cash (CF) $3.8B $3.8B $5B $5.2B $4.7B
 
Levered Free Cash Flow $437.8M $404.5M $384.9M $346.7M -$245.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $35.8M $92.9M $124.4M $96.5M $59.8M
Depreciation & Amoritzation $33M $37.2M $27.9M $28.7M $39.3M
Stock-Based Compensation $12.7M $16.7M $21.1M $21.2M $21.7M
Change in Accounts Receivable -$2M -$11.9M -$10.2M -$2M -$16.5M
Change in Inventories -- -- -- -- --
Cash From Operations $130.8M $150.5M $185.1M $148.5M $94.6M
 
Capital Expenditures $6.2M $43.7M $50.1M $66.8M $78.8M
Cash Acquisitions -$234.1M -$40.4M $31K -$99.6M -$271.6M
Cash From Investing -$240.3M -$83.8M $7.4M -$162.6M -$350.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$45K -$700K -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$900K -$33.7M -$2.7M -$3M -$1M
Cash From Financing -$3.6M -$1.3M -$533K -$700K $100K
 
Beginning Cash (CF) $3.9B $3.8B $4.8B $5.2B $4.9B
Foreign Exchange Rate Adjustment $1.2M $205K $1.6M $800K -$1.2M
Additions / Reductions -$113.1M $65.3M $192M -$14.8M -$255.4M
Ending Cash (CF) $3.8B $3.8B $5B $5.2B $4.7B
 
Levered Free Cash Flow $124.6M $106.8M $135M $81.7M $15.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $227.1M $292.6M $369.5M $374.7M $138.7M
Depreciation & Amoritzation $116.9M $139.6M $137.9M $107.5M $146.9M
Stock-Based Compensation $53.5M $63.7M $75.2M $85M $89M
Change in Accounts Receivable -$36.1M -$29.6M -$46.4M -$66.6M -$30.2M
Change in Inventories -- -- -- -- --
Cash From Operations $486.1M $469.7M $478.7M $489.5M $392.6M
 
Capital Expenditures $48.3M $65.2M $93.8M $142.8M $637.9M
Cash Acquisitions -$426.1M -$193M -$6.3M -$99.6M -$276.7M
Cash From Investing -$464.2M -$381.3M -$69.1M -$238.6M -$912.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.7B -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$33.1M
Cash From Financing $2.7B -$15.7M $734M -$3.7M -$13.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B $72.7M $1.1B $247.2M -$534M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $437.8M $404.5M $384.9M $346.7M -$245.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $292.6M $369.5M $374.7M $138.7M --
Depreciation & Amoritzation $139.6M $137.9M $107.5M $146.9M --
Stock-Based Compensation $63.7M $75.2M $85M $89M --
Change in Accounts Receivable -$29.6M -$46.4M -$66.6M -$30.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $469.7M $478.7M $489.5M $392.6M --
 
Capital Expenditures $65.2M $93.8M $142.8M $637.9M --
Cash Acquisitions -$193M -$6.3M -$99.6M -$276.7M --
Cash From Investing -$381.3M -$69.1M -$238.6M -$912.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$2.2M -$700K -$5.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.7M -$23M -$26.4M -$33.1M --
Cash From Financing -$15.7M $734M -$3.7M -$13.7M --
 
Beginning Cash (CF) $14.9B $16.5B $20.5B $20B --
Foreign Exchange Rate Adjustment -$1.5M -$2.7M $700K -$900K --
Additions / Reductions $72.7M $1.1B $247.2M -$534M --
Ending Cash (CF) $15B $17.6B $20.7B $19.5B --
 
Levered Free Cash Flow $404.5M $384.9M $346.7M -$245.3M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock