XASECVU
Market cap50mUSD
Dec 24, Last price
3.85USD
1D
-0.26%
1Q
16.67%
Jan 2017
-58.38%
Name
CPI Aerostructures Inc
Chart & Performance
Profile
CPI Aerostructures, Inc. engages in the contract production of structural aircraft parts for fixed wing aircraft and helicopters in the commercial and defense markets. The company also offers aero systems, such as reconnaissance pod structures and fuel panel systems; and supplies parts for maintenance, repair, and overhaul (MRO), as well as kitting contracts. In addition, it operates as a subcontractor for defense contractors and commercial contractors, as well as a contractor for the United States Department of Defense. Further, the company offers engineering, program management, supply chain management, kitting, and MRO services. Additionally, it offers machine gunner window assemblies, hover infrared suppression system module assemblies, wing sets and spares kits, lock assemblies, canopy activation drive shaft assemblies, rudder island and drag chute canister assemblies, composite electronics racks, structural wing components, fixed leading edges, and engine inlet assemblies. The company was formerly known as Consortium of Precision Industries, Inc. and changed its name to CPI Aerostructures, Inc. in July 1992. CPI Aerostructures, Inc. was incorporated in 1980 and is headquartered in Edgewood, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 86,466 3.76% | 83,336 -19.38% | 103,370 18.02% | |||||||
Cost of revenue | 69,401 | 67,032 | 88,364 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 17,066 | 16,304 | 15,005 | |||||||
NOPBT Margin | 19.74% | 19.56% | 14.52% | |||||||
Operating Taxes | (13,349) | (6,553) | 15 | |||||||
Tax Rate | 0.10% | |||||||||
NOPAT | 30,415 | 22,857 | 14,990 | |||||||
Net income | 17,201 87.45% | 9,176 34.54% | 6,820 -616.52% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,444 | 4,738 | 4,946 | |||||||
Long-term debt | 25,938 | 31,843 | 37,263 | |||||||
Deferred revenue | 14,078 | |||||||||
Other long-term liabilities | (19,800) | |||||||||
Net debt | 25,286 | 32,734 | 35,899 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,928 | 944 | 2,799 | |||||||
CAPEX | (140) | (41) | (29) | |||||||
Cash from investing activities | (140) | (41) | (29) | |||||||
Cash from financing activities | (2,540) | (3,365) | (2,495) | |||||||
FCF | 31,538 | 21,675 | 15,928 | |||||||
Balance | ||||||||||
Cash | 5,095 | 3,847 | 6,309 | |||||||
Long term investments | ||||||||||
Excess cash | 771 | 1,140 | ||||||||
Stockholders' equity | (51,791) | (68,992) | (78,169) | |||||||
Invested Capital | 99,083 | 97,142 | 107,011 | |||||||
ROIC | 31.00% | 22.39% | 13.83% | |||||||
ROCE | 36.09% | 48.14% | 52.03% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,472 | 12,390 | 12,194 | |||||||
Price | 2.73 -14.69% | 3.20 17.22% | 2.73 -28.72% | |||||||
Market cap | 34,048 -14.12% | 39,648 19.10% | 33,289 -26.86% | |||||||
EV | 59,335 | 72,381 | 69,189 | |||||||
EBITDA | 17,537 | 16,992 | 16,034 | |||||||
EV/EBITDA | 3.38 | 4.26 | 4.32 | |||||||
Interest | 2,455 | 2,271 | 1,141 | |||||||
Interest/NOPBT | 14.39% | 13.93% | 7.61% |