Financhill
Sell
7

CLF Quote, Financials, Valuation and Earnings

Last price:
$6.87
Seasonality move :
1.74%
Day range:
$6.67 - $7.73
52-week range:
$6.17 - $22.39
Dividend yield:
0%
P/E ratio:
175.97x
P/S ratio:
0.17x
P/B ratio:
0.51x
Volume:
30.5M
Avg. volume:
24.5M
1-year change:
-69.4%
Market cap:
$3.4B
Revenue:
$19.2B
EPS (TTM):
-$1.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.4B $20.4B $23B $22B $19.2B
Revenue Growth (YoY) 169.05% 281.85% 12.45% -4.32% -12.78%
 
Cost of Revenues $5.1B $15.9B $20.5B $20.6B $19.1B
Gross Profit $252M $4.5B $2.5B $1.4B $70M
Gross Profit Margin 4.71% 22.18% 10.95% 6.32% 0.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $244M $422M $465M $577M $486M
Other Inc / (Exp) $97M $108M $100M $72M -$69M
Operating Expenses $304M $502M $546M $577M $574M
Operating Income -$52M $4B $2B $814M -$504M
 
Net Interest Expenses $238M $337M $276M $289M $370M
EBT. Incl. Unusual Items -$193M $3.8B $1.8B $597M -$943M
Earnings of Discontinued Ops. $1M $3M $3M $1M --
Income Tax Expense -$111M $773M $423M $148M -$235M
Net Income to Company -$81M $3B $1.4B $450M -$708M
 
Minority Interest in Earnings -$41M -$45M -$41M -$51M -$46M
Net Income to Common Excl Extra Items -$122M $3B $1.3B $399M -$754M
 
Basic EPS (Cont. Ops) -$0.32 $5.63 $2.57 $0.78 -$1.57
Diluted EPS (Cont. Ops) -$0.32 $5.36 $2.55 $0.78 -$1.57
Weighted Average Basic Share $379M $498M $519M $510M $480M
Weighted Average Diluted Share $379M $558M $524M $511M $480M
 
EBITDA $353M $5B $3.1B $1.9B $378M
EBIT $45M $4.1B $2.1B $886M -$573M
 
Revenue (Reported) $5.4B $20.4B $23B $22B $19.2B
Operating Income (Reported) -$52M $4B $2B $814M -$504M
Operating Income (Adjusted) $45M $4.1B $2.1B $886M -$573M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $5.3B $5B $5.1B $4.3B
Revenue Growth (YoY) 322.31% 136.97% -5.65% 1.35% -15.4%
 
Cost of Revenues $2B $4.1B $5.1B $4.9B $4.6B
Gross Profit $243M $1.3B -$60M $168M -$273M
Gross Profit Margin 10.77% 23.83% -1.19% 3.29% -6.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95M $93M $112M $162M $139M
Other Inc / (Exp) $1M $52M $34M -$77M $2M
Operating Expenses $114M $135M $89M $136M $164M
Operating Income $129M $1.1B -$149M $32M -$437M
 
Net Interest Expenses $70M $79M $71M $63M $135M
EBT. Incl. Unusual Items $60M $1.1B -$186M -$108M -$570M
Earnings of Discontinued Ops. $1M $1M $1M -$1M --
Income Tax Expense -$13M $214M $19M $30M -$136M
Net Income to Company $74M $899M -$204M -$139M -$434M
 
Minority Interest in Earnings -$10M -$6M -$10M -$16M -$13M
Net Income to Common Excl Extra Items $64M $893M -$214M -$155M -$447M
 
Basic EPS (Cont. Ops) $0.15 $1.78 -$0.41 -$0.31 -$0.92
Diluted EPS (Cont. Ops) $0.14 $1.69 -$0.41 -$0.31 -$0.92
Weighted Average Basic Share $421M $501M $516M $504M $486M
Weighted Average Diluted Share $421M $531M $518M $505M $486M
 
EBITDA $254M $1.4B $131M $190M -$177M
EBIT $130M $1.2B -$115M -$45M -$435M
 
Revenue (Reported) $2.3B $5.3B $5B $5.1B $4.3B
Operating Income (Reported) $129M $1.1B -$149M $32M -$437M
Operating Income (Adjusted) $130M $1.2B -$115M -$45M -$435M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.4B $20.4B $23B $22B $19.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $15.9B $20.5B $20.6B $19.1B
Gross Profit $252M $4.5B $2.5B $1.4B $70M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $244M $422M $465M $577M $486M
Other Inc / (Exp) $97M $108M $100M $72M -$69M
Operating Expenses $304M $502M $546M $577M $574M
Operating Income -$52M $4B $2B $814M -$504M
 
Net Interest Expenses $238M $337M $276M $289M $370M
EBT. Incl. Unusual Items -$193M $3.8B $1.8B $597M -$943M
Earnings of Discontinued Ops. $1M $3M $3M $1M --
Income Tax Expense -$111M $773M $423M $148M -$235M
Net Income to Company -$81M $3B $1.4B $450M -$708M
 
Minority Interest in Earnings -$41M -$45M -$41M -$51M -$46M
Net Income to Common Excl Extra Items -$122M $3B $1.3B $399M -$754M
 
Basic EPS (Cont. Ops) -$0.36 $5.72 $2.57 $0.78 -$1.58
Diluted EPS (Cont. Ops) -$0.37 $5.42 $2.51 $0.77 -$1.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $353M $5B $3.1B $1.9B $378M
EBIT $45M $4.1B $2.1B $886M -$573M
 
Revenue (Reported) $5.4B $20.4B $23B $22B $19.2B
Operating Income (Reported) -$52M $4B $2B $814M -$504M
Operating Income (Adjusted) $45M $4.1B $2.1B $886M -$573M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20.4B $23B $22B $19.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.9B $20.5B $20.6B $19.1B --
Gross Profit $4.5B $2.5B $1.4B $70M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $422M $465M $577M $486M --
Other Inc / (Exp) $108M $100M $72M -$69M --
Operating Expenses $502M $546M $577M $574M --
Operating Income $4B $2B $814M -$504M --
 
Net Interest Expenses $337M $276M $289M $370M --
EBT. Incl. Unusual Items $3.8B $1.8B $597M -$943M --
Earnings of Discontinued Ops. $3M $3M $1M -- --
Income Tax Expense $773M $423M $148M -$235M --
Net Income to Company $3B $1.4B $450M -$708M --
 
Minority Interest in Earnings -$45M -$41M -$51M -$46M --
Net Income to Common Excl Extra Items $3B $1.3B $399M -$754M --
 
Basic EPS (Cont. Ops) $5.72 $2.57 $0.78 -$1.58 --
Diluted EPS (Cont. Ops) $5.42 $2.51 $0.77 -$1.58 --
Weighted Average Basic Share $2B $2.1B $2B $1.9B --
Weighted Average Diluted Share $2.2B $2.1B $2B $1.9B --
 
EBITDA $5B $3.1B $1.9B $378M --
EBIT $4.1B $2.1B $886M -$573M --
 
Revenue (Reported) $20.4B $23B $22B $19.2B --
Operating Income (Reported) $4B $2B $814M -$504M --
Operating Income (Adjusted) $4.1B $2.1B $886M -$573M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $112M $48M $26M $198M $54M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $2.2B $2B $1.8B $1.6B
Inventory $3.8B $5.2B $5.1B $4.5B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $189M $263M $306M $138M $183M
Total Current Assets $5.3B $7.7B $7.4B $6.6B $6.9B
 
Property Plant And Equipment $7.5B $7.9B $7.7B $7.5B $8.5B
Long-Term Investments -- $128M $133M $123M --
Goodwill $1.4B $1.1B $1.1B $1B $1.8B
Other Intangibles $1.2B $1.5B $1.6B $1.6B $2.6B
Other Long-Term Assets $1.3B $448M $430M $471M $733M
Total Assets $16.8B $19B $18.8B $17.5B $20.9B
 
Accounts Payable $1.6B $2.1B $2.2B $2.1B $2B
Accrued Expenses $460M $585M $812M $891M $822M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $747M $903M $551M $518M $492M
Total Current Liabilities $2.9B $3.6B $3.5B $3.5B $3.3B
 
Long-Term Debt $5.4B $5.2B $4.2B $3.1B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $13.2B $10.7B $9.4B $14.1B
 
Common Stock $63M $63M $66M $66M $66M
Other Common Equity Adj -$133M $68M -$16M -$170M -$53M
Common Equity $2B $5.5B $7.8B $7.9B $6.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $323M $284M $251M $235M $233M
Total Equity $2.3B $5.8B $8B $8.1B $6.9B
 
Total Liabilities and Equity $16.8B $19B $18.8B $17.5B $20.9B
Cash and Short Terms $112M $48M $26M $198M $54M
Total Debt $5.4B $5.2B $4.2B $3.1B $7.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $112M $48M $26M $198M $54M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $2.2B $2B $1.8B $1.6B
Inventory $3.8B $5.2B $5.1B $4.5B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $189M $263M $306M $138M $183M
Total Current Assets $5.3B $7.7B $7.4B $6.6B $6.9B
 
Property Plant And Equipment $7.5B $7.9B $7.7B $7.5B $8.5B
Long-Term Investments -- $128M $133M $123M --
Goodwill $1.4B $1.1B $1.1B $1B $1.8B
Other Intangibles $1.2B $1.5B $1.6B $1.6B $2.6B
Other Long-Term Assets $1.3B $448M $430M $471M $733M
Total Assets $16.8B $19B $18.8B $17.5B $20.9B
 
Accounts Payable $1.6B $2.1B $2.2B $2.1B $2B
Accrued Expenses $460M $585M $812M $891M $822M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $747M $903M $551M $518M $492M
Total Current Liabilities $2.9B $3.6B $3.5B $3.5B $3.3B
 
Long-Term Debt $5.4B $5.2B $4.2B $3.1B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $13.2B $10.7B $9.4B $14.1B
 
Common Stock $63M $63M $66M $66M $66M
Other Common Equity Adj -$133M $68M -$16M -$170M -$53M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $323M $284M $251M $235M $233M
Total Equity $2.3B $5.8B $8B $8.1B $6.9B
 
Total Liabilities and Equity $16.8B $19B $18.8B $17.5B $20.9B
Cash and Short Terms $112M $48M $26M $198M $54M
Total Debt $5.4B $5.2B $4.2B $3.1B $7.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$81M $3B $1.4B $450M -$708M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$42M -$722M $197M $120M $364M
Change in Inventories -$146M -$1.4B $64M $670M -$5M
Cash From Operations -$258M $2.8B $2.4B $2.3B $105M
 
Capital Expenditures $525M $705M $943M $646M $695M
Cash Acquisitions -$1.5B -$707M -$31M -- -$2.5B
Cash From Investing -$2B -$1.4B -$936M -$591M -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.8B $7B $255M $750M $4.8B
Long-Term Debt Repaid -$1.6B -$7.3B -$1.4B -$1.9B -$845M
Repurchase of Common Stock -- -$1.3B -$240M -$152M -$733M
Other Financing Activities -$191M -$150M -$166M -$238M -$233M
Cash From Financing $2.1B -$1.5B -$1.5B -$1.5B $3B
 
Beginning Cash (CF) $353M $112M $48M $26M $198M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$241M -$64M -$22M $172M -$137M
Ending Cash (CF) $112M $48M $26M $198M $60M
 
Levered Free Cash Flow -$783M $2.1B $1.5B $1.6B -$590M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57M $814M -$42M -$53M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$480M -$512M -$257M -$27M --
Change in Inventories -$172M -$372M $207M -$8M --
Cash From Operations -$379M $533M -$39M $142M --
 
Capital Expenditures $136M $236M $188M $182M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$135M -$235M -$185M -$179M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $1.7B $307M $1.2B --
Long-Term Debt Repaid -$1.9B -$2B -- -$652M --
Repurchase of Common Stock -- -$19M -- -$608M --
Other Financing Activities -$56M -$38M -$50M -$38M --
Cash From Financing $512M -$311M $257M -$131M --
 
Beginning Cash (CF) $112M $48M $26M $198M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M -$13M $33M -$168M --
Ending Cash (CF) $110M $35M $59M $30M --
 
Levered Free Cash Flow -$515M $297M -$227M -$40M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$81M $3B $1.4B $450M -$708M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$42M -$722M $197M $120M $364M
Change in Inventories -$146M -$1.4B $64M $670M -$5M
Cash From Operations -$258M $2.8B $2.4B $2.3B $105M
 
Capital Expenditures $525M $705M $943M $646M $695M
Cash Acquisitions -$1.5B -$707M -$31M -- --
Cash From Investing -$2B -$1.4B -$936M -$591M -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.8B $7B $255M $750M $4.8B
Long-Term Debt Repaid -$1.6B -$7.3B -$1.4B -$1.9B -$845M
Repurchase of Common Stock -- -$1.3B -$240M -$152M -$733M
Other Financing Activities -$191M -$150M -$166M -$238M -$233M
Cash From Financing $2.1B -$1.5B -$1.5B -$1.5B $3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$241M -$64M -$22M $172M -$137M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$783M $2.1B $1.5B $1.6B -$590M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57M $814M -$42M -$53M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$480M -$512M -$257M -$27M --
Change in Inventories -$172M -$372M $207M -$8M --
Cash From Operations -$379M $533M -$39M $142M --
 
Capital Expenditures $136M $236M $188M $182M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$135M -$235M -$185M -$179M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $1.7B $307M $1.2B --
Long-Term Debt Repaid -$1.9B -$2B -- -$652M --
Repurchase of Common Stock -- -$19M -- -$608M --
Other Financing Activities -$56M -$38M -$50M -$38M --
Cash From Financing $512M -$311M $257M -$131M --
 
Beginning Cash (CF) $112M $48M $26M $198M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M -$13M $33M -$168M --
Ending Cash (CF) $110M $35M $59M $30M --
 
Levered Free Cash Flow -$515M $297M -$227M -$40M --

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

GET BETTER TRADE IDEAS

Popular

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

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

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Why Did Tesla Stock Fall So Sharply?
Why Did Tesla Stock Fall So Sharply?

Tesla (TSLA) stock has often gone against the grain. It…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Buy
75
SOXS alert for Apr 9

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 11.22% over the past day.

Buy
82
TECS alert for Apr 9

Direxion Daily Technology Bear 3x Shares [TECS] is up 5.94% over the past day.

Sell
19
TECL alert for Apr 9

Direxion Daily Technology Bull 3x Shares [TECL] is down 6.24% over the past day.

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

Show me the best stock