CSG Systems International, Inc. | Small-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 299.5M
Gross Profit 145.0M 48.41%
Operating Income 36.8M 12.27%
Net Income 16.1M 5.39%
EPS (Diluted) $0.57

Balance Sheet Metrics

Total Assets 1.4B
Total Liabilities 1.1B
Shareholders Equity 283.1M
Debt to Equity 4.01

Cash Flow Metrics

Operating Cash Flow 43.6M
Free Cash Flow 7.1M

Revenue & Profitability Trend

CSG Systems Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.2B1.2B1.1B1.0B990.5M
Cost of Goods Sold i614.5M615.0M565.2M543.2M535.6M
Gross Profit i582.8M554.2M524.6M503.3M454.9M
Gross Margin % i48.7%47.4%48.1%48.1%45.9%
Operating Expenses
Research & Development i158.2M143.2M137.9M134.7M122.8M
Selling, General & Administrative i258.3M247.6M238.0M214.7M198.3M
Other Operating Expenses i-----
Total Operating Expenses i416.5M390.8M375.9M349.4M321.1M
Operating Income i144.7M140.2M125.1M129.1M110.9M
Operating Margin % i12.1%12.0%11.5%12.3%11.2%
Non-Operating Items
Interest Income i8.7M4.3M877.0K365.0K1.2M
Interest Expense i30.5M31.2M16.4M17.6M18.5M
Other Non-Operating Income-10.6M-21.0M-48.7M-10.9M-8.3M
Pre-tax Income i112.3M92.4M60.8M100.9M85.4M
Income Tax i25.4M26.1M16.7M28.6M26.6M
Effective Tax Rate % i22.6%28.3%27.5%28.3%31.2%
Net Income i86.9M66.2M44.1M72.3M58.7M
Net Margin % i7.3%5.7%4.0%6.9%5.9%
Key Metrics
EBITDA i228.6M211.1M207.9M196.2M176.0M
EPS (Basic) i$3.06$2.21$1.42$2.28$1.83
EPS (Diluted) i$3.03$2.20$1.41$2.26$1.82
Basic Shares Outstanding i2834500029938000310280003177600032010000
Diluted Shares Outstanding i2834500029938000310280003177600032010000

Income Statement Trend

CSG Systems Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i161.8M186.3M150.4M205.6M188.7M
Short-term Investments i-071.0K28.0M51.6M
Accounts Receivable i266.9M267.7M274.2M244.3M226.6M
Inventory i-----
Other Current Assets389.4M324.8M287.2M228.0M207.7M
Total Current Assets i900.9M862.2M766.0M748.2M714.6M
Non-Current Assets
Property, Plant & Equipment i91.8M102.1M115.6M154.6M177.9M
Goodwill i752.2M721.7M731.0M776.2M666.3M
Intangible Assets i120.1M104.5M122.9M133.6M121.7M
Long-term Investments-----
Other Non-Current Assets82.9M67.9M34.2M24.4M30.9M
Total Non-Current Assets i599.8M580.8M582.6M639.0M617.4M
Total Assets i1.5B1.4B1.3B1.4B1.3B
Liabilities
Current Liabilities
Accounts Payable i36.4M46.4M47.7M35.4M29.8M
Short-term Debt i18.6M23.4M58.5M260.8M36.7M
Current Portion of Long-term Debt-----
Other Current Liabilities388.7M307.3M260.7M210.1M184.4M
Total Current Liabilities i615.2M560.8M527.2M695.1M436.3M
Non-Current Liabilities
Long-term Debt i556.0M569.4M428.7M207.3M433.1M
Deferred Tax Liabilities i94.0K123.0K117.0K7.8M5.1M
Other Non-Current Liabilities17.6M12.9M11.9M13.1M15.4M
Total Non-Current Liabilities i602.9M608.9M466.1M251.8M473.3M
Total Liabilities i1.2B1.2B993.3M946.9M909.6M
Equity
Common Stock i718.0K713.0K708.0K705.0K700.0K
Retained Earnings i1.0B968.1M936.2M916.1M876.4M
Treasury Stock i1.2B1.1B1.0B930.1M894.1M
Other Equity-----
Total Shareholders Equity i282.6M273.3M355.2M440.2M422.4M
Key Metrics
Total Debt i574.6M592.8M487.2M468.1M469.8M
Working Capital i285.7M301.4M238.7M53.1M278.3M

Balance Sheet Composition

CSG Systems Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i86.9M66.2M44.1M72.3M58.7M
Depreciation & Amortization i72.5M71.3M77.0M72.8M66.9M
Stock-Based Compensation i33.6M29.0M27.2M21.4M25.2M
Working Capital Changes i-2.2M-21.5M-59.2M-24.5M4.3M
Operating Cash Flow i174.0M117.1M61.4M153.6M157.1M
Investing Activities
Capital Expenditures i-----
Acquisitions i17.3M00-63.6M-11.5M
Investment Purchases i-00-67.0M-81.8M
Investment Sales i-71.0K28.0M90.5M56.5M
Investing Cash Flow i17.3M71.0K28.0M-40.1M-36.9M
Financing Activities
Share Repurchases i-67.7M-127.1M-96.7M-42.3M-38.1M
Dividends Paid i-26.6M-33.9M-33.5M-32.6M-31.1M
Debt Issuance i15.0M470.0M290.0M150.0M0
Debt Repayment i-22.5M-327.5M-264.8M-128.4M-10.3M
Financing Cash Flow i-79.9M-31.3M-51.7M-33.4M-92.1M
Free Cash Flow i113.3M103.9M26.6M113.7M143.6M
Net Change in Cash i111.4M85.8M37.7M80.1M28.1M

Cash Flow Trend

CSG Systems Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 22.10
Forward P/E 14.18
Price to Book 6.11
Price to Sales 1.54
PEG Ratio 14.18

Profitability Ratios

Profit Margin 6.78%
Operating Margin 11.59%
Return on Equity 29.06%
Return on Assets 7.01%

Financial Health

Current Ratio 1.56
Debt to Equity 194.32
Beta 0.91

Per Share Data

EPS (TTM) $2.92
Book Value per Share $10.56
Revenue per Share $43.17

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
csgs1.9B22.106.1129.06%6.78%194.32
Microsoft 3.8T39.6711.8633.61%35.79%32.63
Oracle 702.3B57.4834.3282.38%21.68%519.59
Evercommerce 2.0B-49.362.66-2.07%-2.95%73.33
Teradata 1.9B18.1711.0487.65%6.57%331.25
Progress Software 1.9B33.784.1813.48%6.63%328.94

Financial data is updated regularly. All figures are in the company's reporting currency.