CMBT
CMB.TECH NV
$9.70
+$0.31(+3.30%)
68
Overall
--
Value
81
Tech
55
Quality
Market Cap
$2.00B
Volume
2.59M
52W Range
$7.65 - $13.76
Target Price
$18.00
Order:
Income Statement
| Metric | Trend | Chart | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||
| Total Revenue | $513.4M | $600.0M | $932.4M | $1.2B | $419.8M | $854.7M | $1.2B | $940.2M | ||
| Total Revenue | $513.4M | $600.0M | $914.7M | $1.2B | $419.8M | $854.7M | $1.6B | $1.6B | ||
| COST OF GOODS SOLD | ||||||||||
| Cost of Revenue | $243.6M | $358.3M | $357.1M | $351.8M | $349.3M | $397.1M | $598.7M | -- | ||
| GROSS PROFIT | ||||||||||
| Gross Profit | $269.7M | $241.7M | $575.3M | $858.6M | $70.5M | $457.6M | $1.6B | $1.6B | ||
| OPERATING EXPENSES | ||||||||||
| Operating Expenses | $276.7M | $336.9M | $524.4M | $448.6M | $472.9M | $407.3M | $656.7M | $621.5M | ||
| Selling, General & Administrative | $46.9M | $66.2M | $66.9M | $37.3M | $32.4M | $184.7M | $62.5M | $77.8M | ||
| Selling & Marketing Expenses | -- | -- | $119.8M | -- | -- | $133.0M | -- | -- | ||
| General & Administrative Expenses | $46.9M | $66.2M | $66.9M | $37.3M | $32.4M | $51.7M | $62.5M | $77.8M | ||
| Promotion & Advertising | -- | -- | $119.8M | -- | -- | $133.0M | -- | -- | ||
| Salaries & Wages | $-12.9M | $-16.2M | $-25.1M | $-19.8M | -- | $-8.3M | $16.5M | -- | ||
| Depreciation & Amortization | $229.9M | $270.7M | $457.5M | $411.3M | $345.0M | $222.6M | $221.0M | $166.0M | ||
| Depreciation & Amortization | $229.9M | $270.7M | $457.5M | $411.3M | $440.5M | $222.6M | $221.0M | $166.0M | ||
| Amortization | $95.0K | $111.0K | $119.9M | $91.7M | $90.0K | $1.0M | $1.6M | $2.9M | ||
| Other Operating Expenses | -- | -- | -- | $91.6M | -- | -- | $373.1M | $377.7M | ||
| OPERATING INCOME | ||||||||||
| Operating income | $-7.0M | $-95.2M | $50.9M | $409.9M | $-402.4M | $50.3M | $974.2M | $1.0B | ||
| EBITDA | $229.9M | $160.9M | $450.5M | $794.9M | $5.8M | $428.7M | -- | -- | ||
| NON-OPERATING ITEMS | ||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | -- | -- | -- | $171.9M | $169.3M | ||
| Interest Income Operating | -- | $4.8M | -- | -- | $10.3M | -- | -- | -- | ||
| Intinc | $7.3M | $-95.0M | $20.6M | $31.6M | $14.9M | $27.1M | $67.2M | $38.7M | ||
| Net Non-Operating Interest Income/Expense | $7.3M | $-95.0M | $20.6M | $31.6M | $14.9M | $27.1M | $-104.7M | $-130.7M | ||
| Gain on Sale of Securities | $1.4M | $-110.1M | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-51.9M | $-62.8M | $-153.6M | $-506.9M | $-38.0M | $-331.9M | $-927.0K | $-920.0K | ||
| Other Special Charges | $711.0M | $1.1B | $1.3B | $10.1M | -- | $976.7M | -- | -- | ||
| SPECIAL ITEMS | ||||||||||
| Special Income Charges | $-50.7M | $-3.0M | -- | -- | $-338.8M | -- | $-4.5M | $-2.0M | ||
| Impairment of Capital Assets | -- | $3.0M | -- | -- | -- | -- | -- | $1.8M | ||
| PRE-TAX INCOME | ||||||||||
| EBIT | $25.0K | $-109.8M | $112.8M | $475.2M | $-339.2M | $206.1M | -- | -- | ||
| Pre-Tax Income | $25.0K | $-109.8M | $112.8M | $475.2M | $-339.2M | $206.1M | $865.9M | $872.7M | ||
| INCOME TAX | ||||||||||
| Tax Provision | $49.4M | $89.7M | $602.0K | $1.9M | $-427.0K | $2.8M | $6.0M | $1.9M | ||
| NET INCOME | ||||||||||
| Net Income | $2.8M | $-220.1M | $224.5M | $946.5M | $-677.6M | $406.5M | $859.9M | $870.8M | ||
| Net Income (Continuing Operations) | $2.8M | $-220.1M | $224.5M | $946.5M | $-677.6M | $406.5M | $859.9M | $870.8M | ||
| Net Income (Discontinued Operations) | $2.8M | $-220.1M | $224.5M | $946.5M | $-677.6M | $406.5M | $859.9M | $870.8M | ||
| Net Income (Common Stockholders) | $2.8M | $-220.1M | $224.5M | $946.5M | $-677.6M | $406.5M | $859.9M | $870.8M | ||
| TOTALS | ||||||||||
| Total Expenses | $520.4M | $695.2M | $881.5M | $800.4M | $822.2M | $804.4M | $656.7M | $621.5M | ||
| SHARE & EPS DATA | ||||||||||
| Average Shares Outstanding | $158.2M | $192.0M | $216.0M | $210.2M | $201.7M | $201.7M | $201.9M | $196.0M | ||
| Average Shares Outstanding (Diluted) | $276.6M | $386.2M | $431.7M | $420.7M | $403.3M | $402.5M | $201.9M | $196.0M | ||
| Shares Outstanding | $159.2M | $220.0M | $220.0M | $220.0M | $220.0M | $220.0M | $220.0M | $220.0M | ||
| Basic EPS | $0.01 | $-0.57 | $0.52 | $2.25 | $-1.68 | $1.01 | $4.25 | $4.44 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | $4.25 | $4.44 | ||
| Diluted EPS | $0.01 | $-0.57 | $0.52 | $2.25 | $-1.68 | $1.01 | $4.25 | $4.44 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | $4.25 | $4.44 | ||
| Dividend Per Share | -- | -- | -- | -- | -- | -- | $3.24 | -- | ||
| OTHER METRICS | ||||||||||
| Acquired In Process Rn D | -- | -- | -- | -- | $-338.8M | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | -- | -- | $473.2M | -- | -- | -- | -- | ||
| Depletion | -- | -- | -- | -- | $95.5M | -- | -- | -- | ||
| Earnings from equity interest | $30.1M | $16.1M | $16.5M | $10.9M | $23.0M | $17.6M | $-927.0K | -- | ||
| Earnings From Equity Interest Net Of Tax | $30.1M | $16.1M | $16.5M | $10.9M | $23.0M | $17.6M | $-927.0K | -- | ||
| Gain On Sale Of Business | -- | -- | $112.2M | -- | -- | -- | $927.0K | $920.0K | ||
| Gain On Sale Of P P E | $15.5M | $46.7M | $14.8M | $22.7M | $15.1M | $95.8M | $372.4M | -- | ||
| Insurance And Claims | $-10.6M | $-13.2M | $-15.1M | $-14.0M | -- | $-16.8M | $76.0K | -- | ||
| Other Gand A | $46.9M | $66.2M | $66.9M | $37.3M | $32.4M | $51.7M | $62.5M | $77.8M | ||
| Other Taxes | -- | -- | -- | -- | -- | -- | $3.6M | -- | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | -- | -- | $10.1M | $473.2M | -- | $218.4M | -- | -- | ||
| Rent And Landing Fees | $46.9M | $66.2M | $66.9M | $37.3M | $32.4M | $51.7M | -- | -- | ||
| Write Off | $50.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | $4.5M | $138.0K | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | CMBT | $9.70 | +3.3% | 2.59M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |