Financhill
Sell
48

COCO Quote, Financials, Valuation and Earnings

Last price:
$31.36
Seasonality move :
17.69%
Day range:
$30.76 - $31.95
52-week range:
$23.00 - $40.32
Dividend yield:
0%
P/E ratio:
33.38x
P/S ratio:
3.61x
P/B ratio:
6.91x
Volume:
539.8K
Avg. volume:
840K
1-year change:
25.42%
Market cap:
$1.8B
Revenue:
$516M
EPS (TTM):
$0.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $310.6M $379.5M $427.8M $493.6M $516M
Revenue Growth (YoY) 9.4% 22.17% 12.72% 15.39% 4.54%
 
Cost of Revenues $205.8M $266.4M $324.4M $312.9M $317.2M
Gross Profit $104.9M $113.1M $103.4M $180.7M $198.8M
Gross Profit Margin 33.76% 29.81% 24.16% 36.61% 38.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.4M $88.6M $100.3M $124.2M $125M
Other Inc / (Exp) $13.5M -$127K $8M -$1.1M -$9.7M
Operating Expenses $74.4M $88.6M $100.3M $124.2M $125M
Operating Income $30.5M $24.6M $3.1M $56.5M $73.8M
 
Net Interest Expenses $387K $233K $207K -- --
EBT. Incl. Unusual Items $43.6M $24.2M $10.8M $57.9M $70.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $5.2M $3M $11.3M $14.8M
Net Income to Company $32.7M $19M $7.8M $46.6M $56M
 
Minority Interest in Earnings -$27K $23K -- -- --
Net Income to Common Excl Extra Items $32.7M $19M $7.8M $46.6M $56M
 
Basic EPS (Cont. Ops) $0.59 $0.35 $0.14 $0.83 $0.99
Diluted EPS (Cont. Ops) $0.59 $0.35 $0.14 $0.79 $0.94
Weighted Average Basic Share $55.5M $53.7M $55.7M $56.4M $56.7M
Weighted Average Diluted Share $55.5M $54.2M $56.1M $58.7M $59.3M
 
EBITDA $46.5M $26.7M $13M $58.6M $71.5M
EBIT $44.4M $24.6M $11.1M $58M $70.8M
 
Revenue (Reported) $310.6M $379.5M $427.8M $493.6M $516M
Operating Income (Reported) $30.5M $24.6M $3.1M $56.5M $73.8M
Operating Income (Adjusted) $44.4M $24.6M $11.1M $58M $70.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $69.5M $86.6M $92M $106.1M $127.3M
Revenue Growth (YoY) -- 24.55% 6.25% 15.39% 19.93%
 
Cost of Revenues $47M $65M $69.6M $66.3M $86M
Gross Profit $22.5M $21.6M $22.4M $39.8M $41.3M
Gross Profit Margin 32.43% 24.93% 24.39% 37.5% 32.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.9M $26.7M $27.3M $34.4M $37M
Other Inc / (Exp) $19.6M $636K $2.1M $1.1M -$4.3M
Operating Expenses $18.9M $26.7M $27.3M $34.4M $37M
Operating Income $3.6M -$5.1M -$4.9M $5.4M $4.3M
 
Net Interest Expenses -- $18K $24K -- --
EBT. Incl. Unusual Items $23.4M -$4.5M -$2.8M $8M $1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M -$1M $16K $1.2M -$1.7M
Net Income to Company -- -$3.4M -$2.8M $6.8M $3.4M
 
Minority Interest in Earnings -$6K -- -- -- --
Net Income to Common Excl Extra Items $17.1M -$3.4M -$2.8M $6.8M $3.4M
 
Basic EPS (Cont. Ops) $0.31 -$0.06 -$0.05 $0.12 $0.06
Diluted EPS (Cont. Ops) $0.31 -$0.06 -$0.05 $0.11 $0.06
Weighted Average Basic Share $55.5M $55.6M $56M $56.8M $56.9M
Weighted Average Diluted Share $55.5M $55.6M $56.4M $59.5M $59.8M
 
EBITDA $24M -$3.9M -$2.3M $8.1M $1.9M
EBIT $23.4M -$4.4M -$2.7M $8M $1.7M
 
Revenue (Reported) $69.5M $86.6M $92M $106.1M $127.3M
Operating Income (Reported) $3.6M -$5.1M -$4.9M $5.4M $4.3M
Operating Income (Adjusted) $23.4M -$4.4M -$2.7M $8M $1.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $310.6M $379.5M $427.8M $493.6M $516M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $266.4M $324.4M $312.9M $317.2M
Gross Profit -- $113.1M $103.4M $180.7M $198.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $88.6M $100.3M $124.2M $125M
Other Inc / (Exp) $20.6M -$127K $8M -$1.1M -$9.7M
Operating Expenses -- $88.6M $100.3M $124.2M $125M
Operating Income -- $24.6M $3.1M $56.5M $73.8M
 
Net Interest Expenses -- $233K $207K -- --
EBT. Incl. Unusual Items -- $24.2M $10.8M $57.9M $70.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $5.2M $3M $11.3M $14.8M
Net Income to Company -- $19M $7.8M $46.6M $56M
 
Minority Interest in Earnings -$16K $23K -- -- --
Net Income to Common Excl Extra Items -- $19M $7.8M $46.6M $56M
 
Basic EPS (Cont. Ops) -- $0.34 $0.14 $0.83 $0.99
Diluted EPS (Cont. Ops) -- $0.34 $0.14 $0.80 $0.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $26.7M $13M $58.6M $71.5M
EBIT -- $24.6M $11.1M $58M $70.8M
 
Revenue (Reported) $310.6M $379.5M $427.8M $493.6M $516M
Operating Income (Reported) -- $24.6M $3.1M $56.5M $73.8M
Operating Income (Adjusted) -- $24.6M $11.1M $58M $70.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $379.5M $427.8M $493.6M $516M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $266.4M $324.4M $312.9M $317.2M --
Gross Profit $113.1M $103.4M $180.7M $198.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.6M $100.3M $124.2M $125M --
Other Inc / (Exp) -$127K $8M -$1.1M -$9.7M --
Operating Expenses $88.6M $100.3M $124.2M $125M --
Operating Income $24.6M $3.1M $56.5M $73.8M --
 
Net Interest Expenses $233K $207K $2K -- --
EBT. Incl. Unusual Items $24.2M $10.8M $57.9M $70.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M $3M $11.3M $14.8M --
Net Income to Company $19M $7.8M $46.6M $56M --
 
Minority Interest in Earnings $23K -- -- -- --
Net Income to Common Excl Extra Items $19M $7.8M $46.6M $56M --
 
Basic EPS (Cont. Ops) $0.34 $0.14 $0.83 $0.99 --
Diluted EPS (Cont. Ops) $0.34 $0.14 $0.80 $0.94 --
Weighted Average Basic Share $222M $222.9M $225.7M $226.9M --
Weighted Average Diluted Share $222M $224.5M $235M $237.1M --
 
EBITDA $26.7M $13M $58.6M $71.5M --
EBIT $24.6M $11.1M $58M $70.8M --
 
Revenue (Reported) $379.5M $427.8M $493.6M $516M --
Operating Income (Reported) $24.6M $3.1M $56.5M $73.8M --
Operating Income (Adjusted) $24.6M $11.1M $58M $70.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $72.2M $28.7M $19.6M $132.5M $164.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.5M $47.2M $43.4M $50.1M $63.5M
Inventory $32M $75.4M $84.1M $50.8M $83.6M
Prepaid Expenses $10.1M $12.5M $9.5M $9.4M $9.6M
Other Current Assets -- -- -- -- --
Total Current Assets $159.1M $173.3M $174.9M $262.9M $341.3M
 
Property Plant And Equipment $2.9M $2.5M $4.8M $3.5M $2.7M
Long-Term Investments -- -- -- -- --
Goodwill $7.8M $7.8M $7.8M $7.8M $7.8M
Other Intangibles $9.2M $7.9M -- -- --
Other Long-Term Assets $2M $2M $1.7M $1.8M $2.2M
Total Assets $183.9M $197.5M $197.8M $285.7M $362.4M
 
Accounts Payable $18.6M $30M $17.5M $23.1M $32M
Accrued Expenses $28.1M $36.3M $29.7M $46.7M $50.7M
Current Portion Of Long-Term Debt $22K $28K $23K $13K $10K
Current Portion Of Capital Lease Obligations -- -- $734K $1.2M $422K
Other Current Liabilities $5.4M $3.2M $71K $1.2M $6.9M
Total Current Liabilities $55.7M $74M $54.3M $82.6M $103.3M
 
Long-Term Debt $25M $48K $25K $13K $3K
Capital Leases -- -- -- -- --
Total Liabilities $81.6M $74.3M $56.7M $83.2M $103.6M
 
Common Stock $592K $618K $622K $631K $637K
Other Common Equity Adj -$949K -$616K -$994K -$649K -$860K
Common Equity $102.2M $123.2M $141.1M $202.4M $258.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $78K -- -- -- --
Total Equity $102.3M $123.2M $141.1M $202.4M $258.8M
 
Total Liabilities and Equity $183.9M $197.5M $197.8M $285.7M $362.4M
Cash and Short Terms $72.2M $28.7M $19.6M $132.5M $164.7M
Total Debt $25.1M $76K $48K $26K $13K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $72.2M $28.7M $19.6M $132.5M $164.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.5M $47.2M $43.4M $50.1M $63.5M
Inventory $32M $75.4M $84.1M $50.8M $83.6M
Prepaid Expenses $10.1M $12.5M $9.5M $9.4M $9.6M
Other Current Assets -- -- -- -- --
Total Current Assets $159.1M $173.3M $174.9M $262.9M $341.3M
 
Property Plant And Equipment $2.9M $2.5M $4.8M $3.5M $2.7M
Long-Term Investments -- -- -- -- --
Goodwill $7.8M $7.8M $7.8M $7.8M $7.8M
Other Intangibles $9.2M $7.9M -- -- --
Other Long-Term Assets $2M $2M $1.7M $1.8M $2.2M
Total Assets $183.9M $197.5M $197.8M $285.7M $362.4M
 
Accounts Payable $18.6M $30M $17.5M $23.1M $32M
Accrued Expenses $28.1M $36.3M $29.7M $46.7M $50.7M
Current Portion Of Long-Term Debt $22K $28K $23K $13K $10K
Current Portion Of Capital Lease Obligations -- -- $734K $1.2M $422K
Other Current Liabilities $5.4M $3.2M $71K $1.2M $6.9M
Total Current Liabilities $55.7M $74M $54.3M $82.6M $103.3M
 
Long-Term Debt $25M $48K $25K $13K $3K
Capital Leases -- -- -- -- --
Total Liabilities $81.6M $74.3M $56.7M $83.2M $103.6M
 
Common Stock $592K $618K $622K $631K $637K
Other Common Equity Adj -$949K -$616K -$994K -$649K -$860K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $78K -- -- -- --
Total Equity $102.3M $123.2M $141.1M $202.4M $258.8M
 
Total Liabilities and Equity $183.9M $197.5M $197.8M $285.7M $362.4M
Cash and Short Terms $72.2M $28.7M $19.6M $132.5M $164.7M
Total Debt $25.1M $76K $48K $26K $13K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.7M $19M $7.8M $46.6M $56M
Depreciation & Amoritzation $2.1M $2.1M $1.9M $660K $745K
Stock-Based Compensation $1.5M $3.4M $7.4M $9.1M $8.9M
Change in Accounts Receivable $190K -$16.9M $321K -$7.1M -$14.2M
Change in Inventories $5M -$43.5M -$9.3M $33.7M -$33M
Cash From Operations $33.3M -$16.2M -$10.9M $107.2M $42.9M
 
Capital Expenditures $392K $557K $982K $599K $974K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$375K -$557K -$982K -$594K -$974K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $25M $47.7M $22M -- --
Long-Term Debt Repaid -$16.9M -$55M -$22M -$23K -$13K
Repurchase of Common Stock -$6.9M -$50M -- -$773K -$12M
Other Financing Activities -- -$54K -- -- --
Cash From Financing $2.1M -$26.8M $3M $6.3M -$8.3M
 
Beginning Cash (CF) $36.7M $72.2M $28.7M $19.6M $132.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35M -$43.5M -$8.9M $112.9M $33.6M
Ending Cash (CF) $72.2M $28.7M $19.6M $132.9M $165.9M
 
Levered Free Cash Flow $32.9M -$16.7M -$11.9M $106.6M $41.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$3.4M -$2.8M $6.8M $3.4M
Depreciation & Amoritzation -- $512K $459K $157K $205K
Stock-Based Compensation -- $1.7M $1.7M $2M $2.3M
Change in Accounts Receivable -- $10M $21M $30.1M $12.7M
Change in Inventories -- -$28.1M -$9.1M -$127K -$19M
Cash From Operations -- $185K $7.2M $37.2M $6.9M
 
Capital Expenditures -- $430K $75K $66K $125K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$430K -$75K -$66K -$125K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$16.5M -- -- --
Long-Term Debt Repaid -- -$21M -$9.5M -$5K -$3K
Repurchase of Common Stock -- -- -- -$773K --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$7.1M -$9.1M $393K $2.1M
 
Beginning Cash (CF) -- $35.9M $21.2M $95.2M $158M
Foreign Exchange Rate Adjustment -- $152K $366K $175K -$896K
Additions / Reductions -- -$7.4M -$1.9M $37.5M $8.9M
Ending Cash (CF) -- $28.7M $19.6M $132.9M $165.9M
 
Levered Free Cash Flow -- -$245K $7.2M $37.1M $6.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $19M $7.8M $46.6M $56M
Depreciation & Amoritzation -- $2.1M $1.9M $660K $745K
Stock-Based Compensation -- $3.4M $7.4M $9.1M $8.9M
Change in Accounts Receivable -- -$16.9M $321K -$7.1M -$14.2M
Change in Inventories -- -$43.5M -$9.3M $33.7M -$33M
Cash From Operations $33.3M -$16.2M -$10.9M $107.2M $42.9M
 
Capital Expenditures -- $557K $982K $599K $974K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$557K -$982K -$594K -$974K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $47.7M $22M -- --
Long-Term Debt Repaid -- -- -$22M -$23K -$13K
Repurchase of Common Stock -- -$50M -- -$773K -$12M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$26.8M $3M $6.3M -$8.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$43.5M -$8.9M $112.9M $33.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$16.7M -$11.9M $106.6M $41.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $19M $7.8M $46.6M $56M --
Depreciation & Amoritzation $2.1M $1.9M $660K $745K --
Stock-Based Compensation $3.4M $7.4M $9.1M $8.9M --
Change in Accounts Receivable -$16.9M $321K -$7.1M -$14.2M --
Change in Inventories -$43.5M -$9.3M $33.7M -$33M --
Cash From Operations -$16.2M -$10.9M $107.2M $42.9M --
 
Capital Expenditures $557K $982K $599K $974K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$557K -$982K -$594K -$974K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $47.7M $22M -- -- --
Long-Term Debt Repaid -$55M -$22M -$23K -$13K --
Repurchase of Common Stock -$50M -- -$773K -$12M --
Other Financing Activities -$54K -- -- -- --
Cash From Financing -$26.8M $3M $6.3M -$8.3M --
 
Beginning Cash (CF) $141M $84.3M $192.5M $564.6M --
Foreign Exchange Rate Adjustment $35K -$178K $387K -$563K --
Additions / Reductions -$43.5M -$8.9M $112.9M $33.6M --
Ending Cash (CF) $97.5M $75.2M $305.8M $597.6M --
 
Levered Free Cash Flow -$16.7M -$11.9M $106.6M $41.9M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Stock Bounce Back?
Will NVIDIA Stock Bounce Back?

After the wild market moves during February and March, investors…

Is Energy Transfer a Good Dividend Stock to Buy Now?
Is Energy Transfer a Good Dividend Stock to Buy Now?

Energy Transfer (NYSE:ET) offers an impressive yield, to say the…

Did the Market Bottom Already?
Did the Market Bottom Already?

The past few weeks have been among the most volatile…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
47
RGC alert for Apr 15

Regencell Bioscience Holdings [RGC] is down 0.43% over the past day.

Sell
50
SLP alert for Apr 15

Simulations Plus [SLP] is down 4.8% over the past day.

Sell
46
ZLAB alert for Apr 15

Zai Lab [ZLAB] is down 4.47% over the past day.

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

Show me the best stock