Financhill
Buy
68

CIEZF Quote, Financials, Valuation and Earnings

Last price:
$1.2000
Seasonality move :
199950%
Day range:
$1.2000 - $1.2000
52-week range:
$1.2000 - $1.2000
Dividend yield:
4.71%
P/E ratio:
7.93x
P/S ratio:
2.34x
P/B ratio:
2.24x
Volume:
--
Avg. volume:
--
1-year change:
399900%
Market cap:
$671.2M
Revenue:
$276.6M
EPS (TTM):
$0.15
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $608.1M $71M $223.3M $199.3M $276.6M
Revenue Growth (YoY) -7.15% -88.33% 214.56% -10.77% 38.8%
 
Cost of Revenues $469.2M $74.7M $159.6M $150.8M $215.6M
Gross Profit $138.9M -$3.7M $63.8M $48.4M $61M
Gross Profit Margin 22.83% -5.16% 28.55% 24.31% 22.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16M $12.5M $23.8M $8.5M $10.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $64.4M $43.3M $50.4M $18.3M $21.7M
Operating Income $74.4M -$47M $13.4M $30.1M $39.3M
 
Net Interest Expenses $14.7M $8.4M $7.7M -- $2M
EBT. Incl. Unusual Items $50.3M -$66.9M $9.5M $67.7M $82.1M
Earnings of Discontinued Ops. -- -$41.3M $296.4M -- --
Income Tax Expense $39.9M -$14M $21.7M $1.5M $16.2M
Net Income to Company $50.3M -$116.5M $389.8M $67.7M $82.1M
 
Minority Interest in Earnings -$23.9M $21M $305.6K $2.1M $2.4M
Net Income to Common Excl Extra Items -$13.5M -$73.2M $284.6M $68.3M $68.4M
 
Basic EPS (Cont. Ops) -$0.02 -$0.13 $0.51 $0.12 $0.12
Diluted EPS (Cont. Ops) -$0.02 -$0.13 $0.51 $0.12 $0.12
Weighted Average Basic Share $559.4M $559.4M $559.4M $559.4M $559.4M
Weighted Average Diluted Share $559.4M $559.4M $559.4M $559.4M $559.4M
 
EBITDA $121.3M -$34.1M $31.7M $74.5M $100.5M
EBIT $74.3M -$54.6M $20.8M $69.8M $94.9M
 
Revenue (Reported) $608.1M $71M $223.3M $199.3M $276.6M
Operating Income (Reported) $74.4M -$47M $13.4M $30.1M $39.3M
Operating Income (Adjusted) $74.3M -$54.6M $20.8M $69.8M $94.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.8M $57.8M $16.7M $22.3M $20.2M
Revenue Growth (YoY) -84.09% 224.3% -71.11% 33.52% -9.3%
 
Cost of Revenues $36.5M $49.6M $13.4M $17.1M $15.6M
Gross Profit -$18.6M $8.3M $3.3M $5.2M $4.6M
Gross Profit Margin -104.44% 14.28% 19.9% 23.35% 22.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.4M $12.4M $2.3M $2.9M $4.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.4M $12.4M -$1.5M -$9.9M -$6.5M
Operating Income -$33M -$4.1M $4.8M $15.1M $11.1M
 
Net Interest Expenses $3.7M $3.1M -- $973.9K $601.8K
EBT. Incl. Unusual Items -$39.2M -$6M $7.2M $15.4M $16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.3M $4.5M -$2.7M $4M $10.2M
Net Income to Company -$32.2M -$10.5M $9.8M $11.5M $3.7M
 
Minority Interest in Earnings $13M -$1.9M $1.3M $777.6K $394.4K
Net Income to Common Excl Extra Items -$18M -$12.4M $11.2M $12.2M $6.2M
 
Basic EPS (Cont. Ops) -$0.03 -$0.02 $0.02 $0.02 $0.01
Diluted EPS (Cont. Ops) -$0.03 -$0.02 $0.02 $0.02 $0.01
Weighted Average Basic Share $559.4M $559.4M $559.4M $559.4M $559.4M
Weighted Average Diluted Share $559.4M $559.4M $559.4M $559.4M $559.4M
 
EBITDA -$26.4M $7.8M $8M $20.6M $20.1M
EBIT -$34.4M -$1.8M $7.5M $19.7M $19M
 
Revenue (Reported) $17.8M $57.8M $16.7M $22.3M $20.2M
Operating Income (Reported) -$33M -$4.1M $4.8M $15.1M $11.1M
Operating Income (Adjusted) -$34.4M -$1.8M $7.5M $19.7M $19M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $404.5M $56.6M $134.4M $204.4M $286.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $374.6M $24.1M $74.1M $151.6M $224.6M
Gross Profit $29.9M $32.5M $60.4M $52.8M $61.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.1M $4.7M -$2M $10M $12.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $65.6M $36.7M $11M $5.6M $18.5M
Operating Income -$35.7M -$4.2M $49.4M $47.2M $43.2M
 
Net Interest Expenses $12.4M $9.8M -- -- $3.5M
EBT. Incl. Unusual Items -$45.1M -$29.8M $60.7M $69M $109.6M
Earnings of Discontinued Ops. -- -$42.9M $289.7M -- --
Income Tax Expense $12.1M -$2.9M $24M $7.2M $27.1M
Net Income to Company -$21M -$92.6M $439.4M $62.4M $95.7M
 
Minority Interest in Earnings $3.7M $14.6M -$3.2M $2.2M $1.9M
Net Income to Common Excl Extra Items -$53.5M -$55.2M $323.3M $64M $84.5M
 
Basic EPS (Cont. Ops) -$0.10 -$0.10 $0.58 $0.11 $0.15
Diluted EPS (Cont. Ops) -$0.10 -$0.10 $0.58 $0.11 $0.15
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $19M $2.7M $61.9M $84.6M $129.8M
EBIT -$25.8M -$17.6M $60.3M $79.2M $122.5M
 
Revenue (Reported) $404.5M $56.6M $134.4M $204.4M $286.3M
Operating Income (Reported) -$35.7M -$4.2M $49.4M $47.2M $43.2M
Operating Income (Adjusted) -$25.8M -$17.6M $60.3M $79.2M $122.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $158.7M $141.6M $53.4M $55.6M $63.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $175.3M $127.3M $41.5M $40.1M $47.7M
Gross Profit -$16.6M $14.3M $11.9M $15.5M $16M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.7M $32.7M $6.5M $8M $10.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $38.7M $32.7M -$6.6M -$25.9M -$29.5M
Operating Income -$55.3M -$18.3M $18.5M $41.5M $45.4M
 
Net Interest Expenses $8.8M $10.2M -- $2.8M $1.9M
EBT. Incl. Unusual Items -$57.4M -$26.6M $25.5M $26.1M $52.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.3M $4.3M $7M $13M $24M
Net Income to Company -$54.9M -$31.1M $18.5M $13.2M $26.7M
 
Minority Interest in Earnings $9.5M $5.2M $1.6M $1.8M $1.3M
Net Income to Common Excl Extra Items -$41.6M -$25.8M $20.1M $14.8M $30.1M
 
Basic EPS (Cont. Ops) -$0.07 -$0.05 $0.04 $0.03 $0.05
Diluted EPS (Cont. Ops) -$0.07 -$0.05 $0.04 $0.03 $0.05
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B $1.7B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.7B
 
EBITDA -$22.8M $7.2M $28.8M $38.1M $66.5M
EBIT -$43.8M -$13.1M $27.2M $35.9M $62.6M
 
Revenue (Reported) $158.7M $141.6M $53.4M $55.6M $63.6M
Operating Income (Reported) -$55.3M -$18.3M $18.5M $41.5M $45.4M
Operating Income (Adjusted) -$43.8M -$13.1M $27.2M $35.9M $62.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $138.3M $144.5M $124.6M $128.1M $106.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.8M $18.7M $10.6M $6.6M $13.7M
Inventory $1.2M $1.4M $573.5K $688K $1.2M
Prepaid Expenses $74.8M $63.9M $2.6M $6.6M $12M
Other Current Assets -- -- -- -- --
Total Current Assets $350.6M $310.1M $176.6M $205M $203.5M
 
Property Plant And Equipment $157.7M $127.5M $20.3M $18.2M $39.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $5.2M $6.2M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $615.1M $567.1M $603.3M $703M $829.7M
 
Accounts Payable $40.7M $45M $6.6M $16.2M $29.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.5M $14.5M $1.8M $1.2M $2.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $264.2M $339.2M $149.6M $169.5M $316.5M
 
Long-Term Debt $88.6M $75.7M $334.9K $69.3K --
Capital Leases -- -- -- -- --
Total Liabilities $452.2M $512.4M $286.3M $301.3M $472.2M
 
Common Stock $179.5M $170.8M $48.6M $51.1M $243.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $134.1M $48.9M $332M $418.3M $355.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.7M $5.8M -$14.9M -$16.6M $2.4M
Total Equity $162.9M $54.7M $317.1M $401.7M $357.5M
 
Total Liabilities and Equity $615.1M $567.1M $603.3M $703M $829.7M
Cash and Short Terms $138.3M $144.5M $124.6M $128.1M $106.5M
Total Debt $115.1M $132.3M $17.6M $277K $88.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $142.1M $164.8M $120.4M $102.6M $101.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $39.7M $43.7M $15.7M $25.8M $15.9M
Inventory $1.2M $1.5M $1.2M $1.7M $1.5M
Prepaid Expenses $70.3M -- $61.2M $56.4M $68.4M
Other Current Assets -$26.4M -- -- -- --
Total Current Assets $305.1M $349.3M $232.4M $228.1M $227.8M
 
Property Plant And Equipment $122.1M $107.9M $19.7M $36.5M $34.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4.4M $9.9M -- -- --
Other Long-Term Assets $2.9M $4.9M -- -- --
Total Assets $529.6M $592.5M $687M $786.3M $747.7M
 
Accounts Payable $47.5M $49.6M $11.6M $42.2M $42.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $23.2M $10.2M $1.4M $1.9M $2M
Other Current Liabilities -$28.1M -- -- -- --
Total Current Liabilities $300.8M $410.4M $220M $346.3M $232.6M
 
Long-Term Debt $73.9M $65.2M $128.3K -- $75.6M
Capital Leases -- -- -- -- --
Total Liabilities $451.2M $567.8M $345.5M $495.5M $447.1M
 
Common Stock $151.8M $48.5M $49.4M $149.9M $181.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.3M $95.2K -$16.4M -$16.8M $941.5K
Total Equity $78.4M $24.7M $341.5M $290.8M $300.5M
 
Total Liabilities and Equity $529.6M $592.5M $687M $786.3M $747.7M
Cash and Short Terms $142.1M $164.8M $120.4M $102.6M $101.5M
Total Debt $116.4M $129M $348.4K $85.6M $76M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $50.3M -$116.5M $389.8M $67.7M $82.1M
Depreciation & Amoritzation $46.9M $20.5M $11M $4.8M $5.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.8M -$3.2M -$8.8M -$6.1M -$3.6M
Change in Inventories -$68.7K -$154.6K $130K -$83.3K -$426.9K
Cash From Operations $63.2M $22.1M -$70.4M $24.9M $73.7M
 
Capital Expenditures $30.5M -- -- -- --
Cash Acquisitions -- -- $168.2M $12.6M $852.6K
Cash From Investing -$18.8M -$7.8M $163.7M $18.8M -$7.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $94.9M $85.8M $67.1M -- $197.6M
Long-Term Debt Repaid -$95.1M -$64.8M -$155.2M -$42.4M -$113.1M
Repurchase of Common Stock -- -- -- -- -$173.7M
Other Financing Activities -$4.4M -$13.4M -$10.6M -$198K -$354.5K
Cash From Financing -$100.5M -$3.6M -$110.1M -$45.5M -$102.3M
 
Beginning Cash (CF) $192.7M $122.8M $141.8M $126.8M $141M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56.1M $10.8M -$16.8M -$1.8M -$35.9M
Ending Cash (CF) $136M $134.8M $125.8M $124.2M $102.1M
 
Levered Free Cash Flow $32.7M $22.1M -$70.4M $24.9M $73.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$32.2M -$10.5M $9.8M $11.5M $3.7M
Depreciation & Amoritzation $8.6M $9.6M $498.4K $931.8K $867.8K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $5.4M -$24M $4.1M -$4.3M -$12.8M
Change in Inventories $62.6K -$79.3K -$159.2K -$469.9K -$207.3K
Cash From Operations -$22.4M $13.5M -$28.7M $7.5M $8.7M
 
Capital Expenditures $2.7M $5.6M $855.3K $5.9M $592.1K
Cash Acquisitions -- -- -- $25.7K --
Cash From Investing -$1.8M -$4.3M $1.7M -$5M $1.3M
 
Dividends Paid (Ex Special Dividend) -$34.6K -$428.2K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.1M $15M -- $92M $69.7M
Long-Term Debt Repaid -$3.1M -$15M $282.9K -$117.2M -$69.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.9K -$43.3K -$22.5K -$6.4M $2.9M
Cash From Financing -$5.2M -$5.2M -$152.1K -$36.4M $724.9K
 
Beginning Cash (CF) $166.6M $165.7M $148.2M $133.5M $101.4M
Foreign Exchange Rate Adjustment -$61.5K -$755K -- $711.3K $2.8M
Additions / Reductions -$29.4M $4M -$27.2M -$33.9M $10.7M
Ending Cash (CF) $144.3M $168.9M $119.8M $105.4M $105.4M
 
Levered Free Cash Flow -$25.2M $7.9M -$29.6M $1.6M $8.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$21M -$92.6M $439.4M $62.4M $95.7M
Depreciation & Amoritzation $44.4M $20.5M -$7.8M $5.5M $7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $51.1M -$45.3M $28.3M $16.1M -$39.3M
Change in Inventories $380.1K $143.4K -$577.8K -$468K $89K
Cash From Operations $42.7M $46.5M -$61.8M $57.7M $45.7M
 
Capital Expenditures $16.9M $4.9M -$7.6M $9.3M -$9.2M
Cash Acquisitions -- -- $168.2M $13.4M $123.8K
Cash From Investing -$7.3M -$15.7M $174.2M $13.1M -$897.5K
 
Dividends Paid (Ex Special Dividend) $35.8M $238.3K $428.2K -- --
Special Dividend Paid
Long-Term Debt Issued $112.8M $87.8M $26.6M -- $167.4M
Long-Term Debt Repaid -$92.5M -$86.7M -$157.3M -$117.6M -$170.7M
Repurchase of Common Stock -- -- -- -- -$173.7M
Other Financing Activities -$3.7M -$13.4M -$10.7M -$180.3M --
Cash From Financing -$35.2M -$22.4M -$138.6M -$103.3M -$39.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $250.7K $8.4M -$26.2M -$32.5M $5.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.8M $41.6M -$54.2M $48.4M $54.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$54.9M -$31.1M $18.5M $13.2M $26.7M
Depreciation & Amoritzation $20.4M $20.4M $1.6M $2.3M $3.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.8M -$39.4M -$2.2M $20M -$15.7M
Change in Inventories -$194.8K $103.2K -$604.6K -$989.3K -$473.4K
Cash From Operations $703.7K $25.1M $33.7M $66.5M $38.5M
 
Capital Expenditures $4.1M $9M $1.4M $10.8M $1.6M
Cash Acquisitions -- -- -- $728.9K --
Cash From Investing $2.3M -$5.7M $4.8M -$867.3K $5.5M
 
Dividends Paid (Ex Special Dividend) -$666.5K -$428.2K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $38.5M $40.5M -- $205M $174.8M
Long-Term Debt Repaid -$18.1M -$40M -$42.1M -$117.3M -$174.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25.3K -$85.9K -$88.4K -$180.2M -$29.5M
Cash From Financing $2.7M -$16.2M -$44.7M -$102.5M -$39.3M
 
Beginning Cash (CF) $516.7M $478.5M $399.6M $361.6M $313.7M
Foreign Exchange Rate Adjustment $277.4K -$757.9K -- -$4M $5.1M
Additions / Reductions $5.6M $3.2M -$6.2M -$36.9M $4.7M
Ending Cash (CF) $506.7M $483.4M $395.1M $333.5M $312.6M
 
Levered Free Cash Flow -$3.4M $16.1M $32.3M $55.7M $36.9M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock