CPI Card Group Inc (NASDAQ:PMTS)
20.38 USD
-0.390 1.878%Sponsored Reports
| Previous Close (in USD) | 20.77 |
|---|---|
| Change | -0.390 1.878% |
| 52 W H/L (in USD) | 29.938/12.650 |
| EBITDA (in USD) | 71.281M |
| PE Ratio | 16.74 |
| Volume | 25671 |
| Diluted Eps TTM | 1.56 |
| Total Assets (in USD) | 306.342M |
|---|---|
| Total Liabilities (in USD) | 358.278M |
| Revenue TTM (in USD) | 435.631M |
| Cash (in USD) | 12.413M |
| Market Cap (in USD) | 290.520 M |
| Revenue Per Share TTM | 38.233 |
| Gross Profit TTM (in USD) | 184.798M |
Summary
Income Statement
Balance Sheet
Change in Cash
Operating Cash
Dividend Paid
CPI Card Group Inc
10368 West Centennial Road, Littleton, CO, United States, 80127
720 681 6304
Employees: 1448
Key Executives
| Sr. No. | Name | Title | Year Born |
|---|---|---|---|
| 1. | Mr. Scott T. Scheirman | Pres, CEO & Director | 1963 |
| 2. | Mr. Lane R. Dubin | Sr. VP and GM of Prepaid, Personalization Solutions & Instant Issuance | 1969 |
| 3. | Mr. John D. Lowe CFA, CPA | Sr. VP & GM of Secure Card | 1977 |
| 4. | Mr. Amintore T. X. Schenkel | Chief Financial Officer | 1967 |
| 5. | Ms. Donna Renee Abbey | Chief Accounting Officer & Controller | 1976 |
| 6. | Ms. Sarah Elizabeth Williams | Chief Technology Officer | 1976 |
| 7. | Jennifer Almquist | Head of Investor Relations | NA |
| 8. | Ms. Sarah J. Kilgore | Chief Legal & Compliance Officer and Corp. Sec. | 1969 |
| 9. | Ms. Beth Starkey | Chief Marketing Officer | NA |
| 10. | Ms. Sonya Vollmer | Chief HR Officer | 1974 |
Peers
Sector: Financial Services
Industry: Credit Services
| Company | Change (USD) | Price (USD) | Trailing PE(x) | Forward PE(x) | Price Sales TTM(x) | Price to Book Value(x) | Enterprise Value to Revenue(x) | Enterprise Value to EBITDA(x) |
|
V
Visa Inc. Class A |
+11.050 3.147% | 352.51 | 31.250 | 25.974 | 16.183 | 13.642 | 16.193 | 23.371 |
|
MA
Mastercard Inc |
+16.950 3.244% | 529.73 | 37.040 | 29.499 | 16.143 | 62.352 | 16.474 | 27.236 |
|
AXP
American Express Company |
+3.960 1.138% | 349.47 | 21.460 | 18.832 | 3.381 | 6.756 | 3.931 | 0.000 |
|
COF
Capital One Financial Corporation |
+0.300 0.147% | 207.5 | 61.360 | 10.040 | 3.842 | 1.122 | 3.021 | 0.000 |
Income Statement
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Income Before Tax | 49.147M | 23.822M | 12.885M | -0.678M | -19.138M |
| Minority Interest | - | - | - | - | - |
| Net Income | 36.54M | 15.941M | 16.129M | -4.33M | -37.462M |
| Selling General Administrative | 90.782M | 75.701M | 65.791M | 65.744M | 68.014M |
| Gross Profit | 175.767M | 141.426M | 110.308M | 91.319M | 78.59M |
| Reconciled Depreciation | 14.886M | 15.098M | 16.827M | 17.002M | 18.405M |
| Ebit | 79.13M | 59.464M | 38.391M | 19.54M | 4.604M |
| Ebitda | 94.49M | 74.576M | 55.116M | 36.542M | 23.009M |
| Depreciation And Amortization | 15.36M | 15.112M | 16.725M | 17.002M | 18.405M |
| Operating Income | 79.13M | 59.464M | 38.391M | 19.54M | 4.588M |
| Other Operating Expenses | 396.615M | 315.655M | 273.798M | 258.529M | 251.226M |
| Interest Expense | 29.616M | 30.608M | 25.397M | 24.891M | 23.431M |
| Tax Provision | 12.607M | 7.881M | -3.305M | 3.652M | -4.339M |
| Interest Income | - | - | - | - | - |
| Net Interest Income | -29.616M | -30.608M | -25.397M | -24.891M | -23.431M |
| Income Tax Expense | 12.607M | 7.881M | -3.305M | 3.652M | -4.339M |
| Total Revenue | 475.745M | 375.119M | 312.189M | 278.073M | 255.814M |
| Total Operating Expenses | 96.637M | 81.962M | 71.917M | 71.775M | 74.002M |
| Cost Of Revenue | 299.978M | 233.693M | 201.881M | 186.754M | 177.224M |
| Total Other Income Expense Net | -29.983M | -35.642M | -25.506M | -20.218M | -0.295M |
| Net Income From Continuing Ops | 36.54M | 15.941M | 16.19M | -4.33M | -14.799M |
| Net Income Applicable To Common Shares | 36.54M | 15.941M | 16.129M | -5.117M | -37.462M |
Balance Sheet
(Currency in USD)| Breakdown | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
|---|---|---|---|---|---|
| Total Assets | 306.342M | 296.666M | 268.14M | 266.151M | 213.487M |
| Intangible Assets | 14.122M | 17.988M | 21.854M | 26.207M | 30.802M |
| Other Current Assets | 8.647M | 7.379M | 5.522M | 5.032M | 6.345M |
| Total Liab | 358.278M | 378.743M | 389.16M | 404.188M | 365.922M |
| Total Stockholder Equity | -51.936M | -82.077M | -121.02M | -138.037M | -152.435M |
| Other Current Liab | 28.485M | 34.373M | 33.036M | 28.149M | 18.326M |
| Common Stock | 0.011M | 0.011M | 0.011M | 0.011M | 0.011M |
| Capital Stock | 0.011M | 0.011M | 0.011M | 0.011M | 0.011M |
| Retained Earnings | 50.276M | 26.291M | -10.249M | -26.19M | -40.458M |
| Good Will | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M |
| Other Assets | - | 6.78M | 6.184M | 40.26M | 1.232M |
| Cash | 12.413M | 11.037M | 20.683M | 57.603M | 18.682M |
| Cash And Equivalents | - | - | - | - | - |
| Total Current Liabilities | 49.445M | 68.012M | 64.775M | 56.927M | 39.77M |
| Current Deferred Revenue | 0.84M | 3.571M | 1.182M | 1.868M | 0.468M |
| Net Debt | 282.613M | 280.182M | 282.943M | 279.105M | 289.096M |
| Short Term Debt | 7.318M | 5.697M | 4.114M | 8.027M | 4.494M |
| Short Long Term Debt | - | - | - | 8.027M | - |
| Short Long Term Debt Total | 295.026M | 291.219M | 303.626M | 336.708M | 307.778M |
| Other Stockholder Equity | -102.223M | -108.379M | -110.782M | -111.858M | -111.988M |
| Property Plant Equipment | - | 57.178M | 47.251M | 39.403M | 41.612M |
| Total Current Assets | 165.378M | 167.57M | 145.701M | 152.534M | 92.215M |
| Long Term Investments | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Net Receivables | 73.724M | 80.755M | 61.487M | 65.103M | 46.996M |
| Long Term Debt | 264.997M | 285.522M | 303.626M | 328.681M | 307.778M |
| Inventory | 70.594M | 68.399M | 58.009M | 24.796M | 20.192M |
| Accounts Payable | 12.802M | 24.371M | 26.443M | 18.883M | 16.482M |
| Accumulated Other Comprehensive Income | -102.223M | - | - | - | -44.801M |
| Non Currrent Assets Other | 3.98M | -0.028M | 6.184M | 0.857M | 1.232M |
| Non Current Assets Total | 140.964M | 129.096M | 122.439M | 113.617M | 121.272M |
| Capital Lease Obligations | 7.318M | 5.697M | 4.114M | 4.407M | 4.494M |
| Long Term Debt Total | - | 285.522M | 303.626M | 328.681M | 307.778M |
Cash Flow
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Investments | -17.772M | -9.918M | -7.093M | -2.574M | -5.854M |
| Total Cashflows From Investing Activities | -17.772M | -9.918M | -7.093M | -2.574M | -5.634M |
| Total Cash From Financing Activities | -23.163M | -47.232M | 23.977M | -1.926M | -0.519M |
| Net Income | 36.54M | 15.941M | 16.129M | -4.454M | -37.462M |
| Change In Cash | -9.646M | -36.92M | 38.921M | -1.609M | -2.914M |
| Begin Period Cash Flow | 20.683M | 57.603M | 18.682M | 20.291M | 23.205M |
| End Period Cash Flow | 11.037M | 20.683M | 57.603M | 18.682M | 20.291M |
| Total Cash From Operating Activities | 31.336M | 20.229M | 22.014M | 2.841M | 3.52M |
| Depreciation | 14.886M | 15.098M | 16.827M | 17.002M | 18.405M |
| Other Cashflows From Investing Activities | 0.095M | 0.156M | 0.156M | 1.601M | -0.22M |
| Dividends Paid | - | - | - | - | 0M |
| Change To Inventory | -10.702M | -33.388M | -6.105M | -10.41M | -1.998M |
| Sale Purchase Of Stock | - | - | - | - | - |
| Other Cashflows From Financing Activities | 35.135M | 312.439M | 26.593M | 11.5M | -5.854M |
| Capital Expenditures | 17.867M | 10.074M | 7.093M | 4.175M | 5.634M |
| Change In Working Capital | -28.623M | -17.532M | -17.408M | -14.539M | 7.149M |
| Other Non Cash Items | 3.499M | 7.628M | 5.287M | 3.435M | 21.364M |
| Free Cash Flow | 13.469M | 10.155M | 14.921M | -1.334M | -2.114M |
Funds
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | Vanguard Total Stock Mkt Idx Inv | 2 years ago | 134851 |
| 2. | Vanguard Information Technology ETF | 2 years ago | 99177 |
| 3. | iShares Russell 2000 ETF | 2 years ago | 98418 |
| 4. | Vanguard Institutional Extnd Mkt Idx Tr | 2 years ago | 63608 |
| 5. | Hotchkis & Wiley Sm Cp Divers Val I | 2 years ago | 43300 |
| 6. | Fidelity Small Cap Index | 2 years ago | 42349 |
| 7. | iShares Russell 2000 Growth ETF | 2 years ago | 38160 |
| 8. | Principal SmallCap Value II Instl | 2 years ago | 32800 |
| 9. | Fidelity Extended Market Index | 2 years ago | 22867 |
| 10. | State St Russell Sm/Mid Cp® Indx NL Cl C | 2 years ago | 22100 |
| 11. | Roundhill Acquirers Deep Value ETF | 2 years ago | 20692 |
| 12. | WisdomTree US SmallCap Earnings ETF | 2 years ago | 20365 |
| 13. | Multi-Manager Small Cap Eq Strat Inst | 2 years ago | 20300 |
| 14. | Empower Small Cap Value Inv | 2 years ago | 18700 |
| 15. | Nuveen Equity Index R6 | 2 years ago | 15693 |
| 16. | Vanguard Russell 2000 ETF | 2 years ago | 15366 |
| 17. | NT R2000 Growth Index Fund - NL | 2 years ago | 12822 |
| 18. | AST Small Cap Value | 2 years ago | 11600 |
| 19. | BlackRock Extended Mkt Composite | 2 years ago | 11223 |
| 20. | NT R2000 Index Fund - NL | 2 years ago | 12307 |
Institutions
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | Steamboat Capital Partners, LLC | 2 years ago | 367208 |
| 2. | Vanguard Group Inc | 2 years ago | 340945 |
| 3. | Hotchkis & Wiley Capital Management LLC | 2 years ago | 324900 |
| 4. | BlackRock Inc | 2 years ago | 275798 |
| 5. | UBS Group AG | 2 years ago | 218283 |
| 6. | Kerrisdale Advisers, LLC | 2 years ago | 193133 |
| 7. | Vector Capital Management, L.P. | 2 years ago | 139981 |
| 8. | Geode Capital Management, LLC | 2 years ago | 93756 |
| 9. | State Street Corporation | 2 years ago | 65346 |
| 10. | Bank of New York Mellon Corp | 2 years ago | 43081 |
| 11. | Northern Trust Corp | 2 years ago | 41350 |
| 12. | Freestone Capital Holdings, LLC | 2 years ago | 40000 |
| 13. | Ameriprise Financial Inc | 2 years ago | 39100 |
| 14. | Marshall Wace Asset Management Ltd | 2 years ago | 38074 |
| 15. | Two Sigma Advisers, LLC | 2 years ago | 28800 |
| 16. | Connor Clark & Lunn Inv Mgmt Ltd | 2 years ago | 23917 |
| 17. | Linden Thomas Advisory Services LLC | 2 years ago | 22370 |
| 18. | Nuveen Asset Management, LLC | 2 years ago | 21408 |
| 19. | Arrowstreet Capital Limited Partnership | 2 years ago | 21000 |
| 20. | Exchange Traded Concepts, LLC | 2 years ago | 20692 |
Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peertrades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).