Financhill
Buy
83

CRZBY Quote, Financials, Valuation and Earnings

Last price:
$28.64
Seasonality move :
-4.41%
Day range:
$28.00 - $28.87
52-week range:
$13.28 - $28.87
Dividend yield:
0%
P/E ratio:
12.72x
P/S ratio:
2.55x
P/B ratio:
0.92x
Volume:
21K
Avg. volume:
63.1K
1-year change:
89.14%
Market cap:
$33B
Revenue:
$13.4B
EPS (TTM):
$2.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10B $11.4B $11B $12.8B $13.4B
Revenue Growth (YoY) 1.03% 14.1% -3.98% 16.71% 4.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $1.3B $1.5B $1.6B
Other Inc / (Exp) $207.8M $692.2M $74.9M -$118M $15.2M
Operating Expenses $8.3B $8.7B $7.8B $8.1B $7.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3B $124.2M $2.1B $3.7B $4.1B
Earnings of Discontinued Ops. $34.3M -- -- -- --
Income Tax Expense $301.5M -$293.4M $645.4M $1.3B $1.1B
Net Income to Company -$3.3B $418.8M $1.5B $2.4B $3.1B
 
Minority Interest in Earnings -$10.3M $91.1M $44.3M $10.8M -$181.8M
Net Income to Common Excl Extra Items -$3.3B $508.8M $1.5B $2.4B $2.9B
 
Basic EPS (Cont. Ops) -$2.66 $0.27 $1.04 $1.76 $2.25
Diluted EPS (Cont. Ops) -$2.66 $0.27 $1.04 $1.76 $2.25
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT -$18.3M $3B $6.2B $14.4B $18.1B
 
Revenue (Reported) $10B $11.4B $11B $12.8B $13.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$18.3M $3B $6.2B $14.4B $18.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.2B $3.4B $4.1B $4.4B
Revenue Growth (YoY) 11.84% 11.98% 4.67% 20.16% 8.27%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $383.9M -$92.6M -$246.4M -$31.2M $53.3M
Operating Expenses $2.4B $2.1B $2.6B $2.9B $2.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3B $131.5M $499M $579.4M $1.1B
Earnings of Discontinued Ops. -$11.9M -- -- -- --
Income Tax Expense $237.3M -$227.6M -$41.9M $178.8M $194M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $32.2M $122.4M -$57.3M $25.8M -$69.3M
Net Income to Common Excl Extra Items -$3.2B $481.5M $482.6M $425.4M $800.5M
 
Basic EPS (Cont. Ops) -$2.62 $0.26 $0.38 $0.34 $0.67
Diluted EPS (Cont. Ops) -$2.62 $0.26 $0.38 $0.34 $0.67
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT -$2.3B $834.9M $2.2B $3.9B $4.3B
 
Revenue (Reported) $2.9B $3.2B $3.4B $4.1B $4.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$2.3B $834.9M $2.2B $3.9B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10B $11.4B $11B $12.8B $13.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $228.1M $698.1M $101.5M -$117.1M $10.8M
Operating Expenses $8.3B $8.7B $7.8B $8.1B $7.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.1B $109.1M $2.1B $3.7B $4.1B
Earnings of Discontinued Ops. $30.4M -- -- -- --
Income Tax Expense $280M -$286.5M $651.8M $1.3B $1.1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$8.5M $86.2M $36.3M $10.8M -$181.4M
Net Income to Common Excl Extra Items -$3.4B $481.8M $1.5B $2.4B $2.9B
 
Basic EPS (Cont. Ops) -$2.74 $0.25 $1.04 $1.76 $2.25
Diluted EPS (Cont. Ops) -$2.74 $0.25 $1.04 $1.76 $2.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$150.7M $3B $6.2B $14.4B $18.1B
 
Revenue (Reported) $10B $11.4B $11B $12.8B $13.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$150.7M $3B $6.2B $14.4B $18.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.4B $11B $12.8B $13.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $698.1M $101.5M -$117.1M $10.8M --
Operating Expenses $8.7B $7.8B $8.1B $7.8B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $109.1M $2.1B $3.7B $4.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$286.5M $651.8M $1.3B $1.1B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $86.2M $36.3M $10.8M -$181.4M --
Net Income to Common Excl Extra Items $481.8M $1.5B $2.4B $2.9B --
 
Basic EPS (Cont. Ops) $0.25 $1.04 $1.76 $2.25 --
Diluted EPS (Cont. Ops) $0.25 $1.04 $1.76 $2.25 --
Weighted Average Basic Share $5B $5B $5B $4.8B --
Weighted Average Diluted Share $5B $5B $5B $4.8B --
 
EBITDA -- -- -- -- --
EBIT $3B $6.2B $14.4B $18.1B --
 
Revenue (Reported) $11.4B $11B $12.8B $13.3B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3B $6.2B $14.4B $18.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $99.9B $68.2B $92.9B $113.5B $82.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $160.7B $103B $119.1B $135.6B $107.7B
 
Property Plant And Equipment $3.9B $3.3B $2.6B $2.6B $2.3B
Long-Term Investments $165.6B $131.9B $103.9B $111.3B $133.4B
Goodwill -- -- -- -- $116.5M
Other Intangibles $1.7B $1.4B $1.4B $1.5B $1.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $623.1B $529.2B $512B $571.7B $577.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $619.9M $688.4M $972.7M $652.2M $620.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $588B $495.4B $478.8B $535.2B $540B
 
Common Stock $1.5B $1.4B $1.3B $1.4B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $33.8B $32.7B $32.2B $35.4B $35.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.1B $952.3M $1.1B $1.3B
Total Equity $35.1B $33.8B $33.2B $36.5B $37.2B
 
Total Liabilities and Equity $623.1B $529.2B $512B $571.7B $577.1B
Cash and Short Terms $99.9B $68.2B $92.9B $113.5B $82.3B
Total Debt $56.7B $49.6B $46.9B $53.3B $57.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $99.9B $68.2B $92.9B $113.5B $82.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $160.7B $103B $119.1B $135.6B $107.7B
 
Property Plant And Equipment $3.9B $3.3B $2.6B $2.6B $2.3B
Long-Term Investments $165.6B $131.9B $103.9B $111.3B $133.4B
Goodwill -- -- -- -- $116.5M
Other Intangibles $1.7B $1.4B $1.4B $1.5B $1.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $623.1B $529.2B $512B $571.7B $577.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $619.9M $688.4M $972.7M $652.2M $620.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $588B $495.4B $478.8B $535.2B $540B
 
Common Stock $1.5B $1.4B $1.3B $1.4B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.1B $952.3M $1.1B $1.3B
Total Equity $35.1B $33.8B $33.2B $36.5B $37.2B
 
Total Liabilities and Equity $623.1B $529.2B $512B $571.7B $577.1B
Cash and Short Terms $99.9B $68.2B $92.9B $113.5B $82.3B
Total Debt $56.7B $49.6B $46.9B $53.3B $57.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.3B $418.8M $1.5B $2.4B $3.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $38.5B -$28.7B $27.3B $22B -$22B
 
Capital Expenditures $1B $1.2B $711.9M $1.1B $1.2B
Cash Acquisitions -$496.8M -$129M -$97M $21.7M -$219.7M
Cash From Investing -$1.4B -$951.3M -$751.9M -$996M -$1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$270.7M -$449.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$132.1M -$1.2B
Other Financing Activities $1.1M $585.7M -- -$211.1M $1.2B
Cash From Financing $2.5B -$1.4B $187.7M -$1.4B $611.5M
 
Beginning Cash (CF) $47B $89.5B $52.2B $81.4B $100.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.6B -$31.1B $26.7B $19.6B -$22.8B
Ending Cash (CF) $86.3B $58.6B $79.3B $100.8B $79B
 
Levered Free Cash Flow $37.4B -$29.9B $26.6B $20.9B -$23.2B
Period Ending 2016-12-31 2017-12-31 2018-12-31 2019-12-31 2020-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $19B -$1.8B -$3.7B -$12.9B -$9.9B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.3B -$324.9M -$314.7M -$186.5M -$1.1B
 
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 -$1.2B $101.1M -$1.3B -$129M $606.1M
 
Beginning Cash (CF) $29.2B $66.6B $67.3B $59B $97.9B
Foreign Exchange Rate Adjustment $223M $52.1M $25.2M -$16.2M -$7.9M
Additions / Reductions $10.5B -$2B -$5.3B -$13.3B -$10.4B
Ending Cash (CF) $40.1B $63.1B $63.7B $46.1B $86.3B
 
Levered Free Cash Flow $19B -$1.8B -$3.7B -$12.9B -$9.9B
Period Ending 2016-12-31 2017-12-31 2018-12-31 2019-12-31 2020-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8B $23.1B -$474.7M -$12.1B $38.5B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.2M -$514.2M -$658.9M -$944.9M -$1.4B
 
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 $76.4M -$309.2M -$1.1B -$1.3B $2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.1B $22.3B -$2.3B -$14.3B $39.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8B $23.1B -$474.7M -$12.1B $38.5B
Period Ending 2021-05-10 2022-05-10 2023-05-10 2024-05-10
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

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Sell
50
QDEL alert for May 10

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock