
Cinemark Holdings (CNK) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
540.7M
Gross Profit
355.0M
65.66%
Operating Income
-23.3M
-4.31%
Net Income
-38.6M
-7.14%
Balance Sheet Metrics
Total Assets
4.7B
Total Liabilities
4.3B
Shareholders Equity
357.6M
Debt to Equity
12.09
Cash Flow Metrics
Operating Cash Flow
-13.8M
Free Cash Flow
-141.2M
Revenue & Profitability Trend
Cinemark Holdings Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.0B | 3.1B | 2.5B | 1.5B | 686.3M |
Cost of Goods Sold | 1.1B | 1.1B | 873.7M | 512.9M | 235.4M |
Gross Profit | 2.0B | 2.0B | 1.6B | 997.6M | 450.9M |
Gross Margin % | 64.4% | 64.6% | 64.4% | 66.0% | 65.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 945.2M | 931.6M | 858.6M | 674.0M | 552.4M |
Other Operating Expenses | 459.4M | 466.8M | 407.2M | 282.9M | 229.5M |
Total Operating Expenses | 1.4B | 1.4B | 1.3B | 956.9M | 781.9M |
Operating Income | 362.4M | 371.8M | 77.0M | -224.7M | -590.8M |
Operating Margin % | 11.9% | 12.1% | 3.1% | -14.9% | -86.1% |
Non-Operating Items | |||||
Interest Income | 53.2M | 55.0M | 20.4M | 6.4M | 4.8M |
Interest Expense | 166.0M | 173.0M | 178.5M | 173.3M | 153.5M |
Other Non-Operating Income | 3.2M | -32.4M | -183.9M | -47.4M | -187.8M |
Pre-tax Income | 252.8M | 221.4M | -265.0M | -439.0M | -927.3M |
Income Tax | -60.1M | 29.9M | 3.0M | -16.8M | -309.4M |
Effective Tax Rate % | -23.8% | 13.5% | 0.0% | 0.0% | 0.0% |
Net Income | 312.9M | 191.5M | -268.0M | -422.2M | -617.9M |
Net Margin % | 10.3% | 6.2% | -10.9% | -28.0% | -90.0% |
Key Metrics | |||||
EBITDA | 625.0M | 639.9M | 330.0M | 35.3M | -345.0M |
EPS (Basic) | $2.54 | $1.55 | $-2.26 | $-3.55 | $-5.25 |
EPS (Diluted) | $2.06 | $1.34 | $-2.26 | $-3.55 | $-5.25 |
Basic Shares Outstanding | 119900000 | 119100000 | 120000000 | 119093803 | 116700000 |
Diluted Shares Outstanding | 119900000 | 119100000 | 120000000 | 119093803 | 116700000 |
Income Statement Trend
Cinemark Holdings Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.1B | 849.1M | 674.5M | 707.3M | 655.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 104.6M | 80.4M | 69.6M | 68.8M | 25.3M |
Inventory | 31.0M | 23.3M | 23.7M | 15.5M | 12.6M |
Other Current Assets | 48.7M | 50.5M | 50.7M | 36.2M | 34.4M |
Total Current Assets | 1.3B | 1.1B | 863.6M | 874.4M | 892.7M |
Non-Current Assets | |||||
Property, Plant & Equipment | 930.4M | 986.4M | 1.1B | 1.2B | 1.3B |
Goodwill | 2.8B | 2.8B | 2.8B | 2.8B | 2.8B |
Intangible Assets | 300.5M | 302.8M | 304.6M | 310.8M | 314.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 97.9M | 33.2M | 63.2M | 44.6M | 66.4M |
Total Non-Current Assets | 3.8B | 3.8B | 4.0B | 4.4B | 4.7B |
Total Assets | 5.1B | 4.8B | 4.8B | 5.2B | 5.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 86.1M | 53.3M | 72.2M | 76.0M | 70.6M |
Short-term Debt | 691.8M | 234.3M | 244.4M | 287.9M | 291.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 186.0M | 165.6M | 135.9M | 138.6M | 109.9M |
Total Current Liabilities | 1.3B | 730.3M | 708.5M | 769.1M | 606.4M |
Non-Current Liabilities | |||||
Long-term Debt | 2.8B | 3.3B | 3.5B | 3.7B | 3.6B |
Deferred Tax Liabilities | 3.2M | 51.7M | 33.7M | 39.8M | 79.5M |
Other Non-Current Liabilities | 95.9M | 89.2M | 85.2M | 84.0M | 93.8M |
Total Non-Current Liabilities | 3.2B | 3.8B | 4.0B | 4.1B | 4.2B |
Total Liabilities | 4.5B | 4.5B | 4.7B | 4.9B | 4.8B |
Equity | |||||
Common Stock | 100.0K | 100.0K | 100.0K | 100.0K | 124.0K |
Retained Earnings | -162.7M | -472.4M | -660.6M | -389.4M | 27.9M |
Treasury Stock | 103.2M | 98.3M | 95.4M | 91.1M | 87.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 603.4M | 318.8M | 119.5M | 334.5M | 799.0M |
Key Metrics | |||||
Total Debt | 3.5B | 3.6B | 3.8B | 3.9B | 3.9B |
Working Capital | 16.6M | 329.7M | 155.1M | 105.3M | 286.3M |
Balance Sheet Composition
Cinemark Holdings Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 312.9M | 191.5M | -268.0M | -422.2M | -617.9M |
Depreciation & Amortization | 197.5M | 209.5M | 238.2M | 265.4M | 259.8M |
Stock-Based Compensation | 33.5M | 25.0M | 21.5M | 29.3M | 19.4M |
Working Capital Changes | 67.1M | 23.6M | -26.1M | 260.6M | -163.2M |
Operating Cash Flow | 486.3M | 442.7M | -52.9M | 109.0M | -533.5M |
Investing Activities | |||||
Capital Expenditures | -147.5M | -149.5M | -110.7M | -95.5M | -83.9M |
Acquisitions | 0 | 14.8M | 0 | 0 | -100.0K |
Investment Purchases | - | - | - | - | - |
Investment Sales | 600.0K | - | - | - | - |
Investing Cash Flow | -146.9M | -131.8M | -96.3M | -89.3M | -83.4M |
Financing Activities | |||||
Share Repurchases | - | - | -4.3M | -4.1M | -5.4M |
Dividends Paid | - | - | 0 | 0 | -42.3M |
Debt Issuance | 500.0M | 640.2M | 0 | 1.2B | 732.3M |
Debt Repayment | -582.9M | -752.1M | -42.4M | -1.2B | -22.1M |
Financing Cash Flow | -103.1M | -125.4M | -56.5M | -24.0M | 489.6M |
Free Cash Flow | 315.2M | 294.8M | 25.3M | 70.7M | -414.0M |
Net Change in Cash | 236.3M | 185.5M | -205.7M | -4.3M | -127.3M |
Cash Flow Trend
Cinemark Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
13.56
Forward P/E
13.56
Price to Book
6.72
Price to Sales
0.94
PEG Ratio
13.56
Profitability Ratios
Profit Margin
9.13%
Operating Margin
18.72%
Return on Equity
71.42%
Return on Assets
5.32%
Financial Health
Current Ratio
0.91
Debt to Equity
756.81
Beta
1.90
Per Share Data
EPS (TTM)
$1.93
Book Value per Share
$3.89
Revenue per Share
$27.21
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cnk | 3.0B | 13.56 | 6.72 | 71.42% | 9.13% | 756.81 |
Netflix | 512.5B | 51.28 | 20.54 | 43.55% | 24.58% | 67.87 |
Walt Disney | 208.9B | 18.21 | 1.91 | 11.46% | 12.22% | 37.15 |
Endeavor | 9.5B | 42.29 | 2.28 | -4.88% | -11.00% | 63.00 |
Liberty Media | 8.5B | 312.85 | -17.37 | 9.20% | 0.00% | -3.62 |
Liberty Media | 8.7B | 313.48 | -17.85 | 9.20% | 0.00% | -3.62 |
Financial data is updated regularly. All figures are in the company's reporting currency.