Financhill
Buy
54

SMPL Quote, Financials, Valuation and Earnings

Last price:
$19.75
Seasonality move :
-6.92%
Day range:
$19.59 - $19.92
52-week range:
$18.45 - $40.01
Dividend yield:
0%
P/E ratio:
19.41x
P/S ratio:
1.38x
P/B ratio:
1.09x
Volume:
737.9K
Avg. volume:
1.7M
1-year change:
-48.78%
Market cap:
$2B
Revenue:
$1.5B
EPS (TTM):
$1.02
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $1B $1.2B $1.2B $1.3B $1.5B
Revenue Growth (YoY) 23.14% 16.22% 6.33% 7.13% 8.98%
 
Cost of Revenues $612.8M $740.4M $806.7M $836.7M $942.1M
Gross Profit $392.8M $428.3M $436M $494.6M $508.8M
Gross Profit Margin 39.06% 36.65% 35.09% 37.16% 35.07%
 
R&D Expenses $3.5M $4.1M $4.3M $5.4M $5.5M
Selling, General & Admin $219.1M $225.5M $231.1M $273.6M $290.2M
Other Inc / (Exp) -$61.3M -$30.3M -$333K -$13.2M --
Operating Expenses $211.9M $225M $231.1M $273.6M $269.4M
Operating Income $180.9M $203.3M $204.9M $221M $239.5M
 
Net Interest Expenses $31.6M $21.9M $30.1M $26M $23.2M
EBT. Incl. Unusual Items $80.9M $150.6M $175.7M $186.1M $135.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40M $42M $42.1M $46.7M $32.3M
Net Income to Company $40.9M $108.6M $133.6M $139.3M $103.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.9M $108.6M $133.6M $139.3M $103.6M
 
Basic EPS (Cont. Ops) $0.43 $1.10 $1.34 $1.39 $1.03
Diluted EPS (Cont. Ops) $0.42 $1.08 $1.32 $1.38 $1.02
Weighted Average Basic Share $95.7M $98.8M $99.4M $99.9M $100.7M
Weighted Average Diluted Share $97.4M $100.6M $100.9M $101.3M $101.5M
 
EBITDA $204.2M $229.2M $231.9M $249M $267.6M
EBIT $180.9M $203.3M $204.9M $221M $239.5M
 
Revenue (Reported) $1B $1.2B $1.2B $1.3B $1.5B
Operating Income (Reported) $180.9M $203.3M $204.9M $221M $239.5M
Operating Income (Adjusted) $180.9M $203.3M $204.9M $221M $239.5M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $259.9M $274.2M $320.4M $375.7M $369M
Revenue Growth (YoY) 16.9% 5.51% 16.87% 17.25% -1.77%
 
Cost of Revenues $159.7M $176.6M $204.3M $233.9M $246.9M
Gross Profit $100.1M $97.5M $116.1M $141.7M $122.2M
Gross Profit Margin 38.53% 35.57% 36.22% 37.73% 33.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.3M $54M $60.3M $82.1M $73M
Other Inc / (Exp) -$6.6M -$791K -$417K -$10.8M --
Operating Expenses $58.5M $54M $60.3M $82.1M $64.3M
Operating Income $41.6M $43.5M $55.7M $59.6M $57.9M
 
Net Interest Expenses $7.2M $5.4M $6.9M $9.4M $4.2M
EBT. Incl. Unusual Items $27.1M $37.4M $48.9M $40.8M -$15.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M $7.3M $12.3M $11.5M -$3.1M
Net Income to Company $18.2M $30.1M $36.6M $29.3M -$12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.2M $30.1M $36.6M $29.3M -$12.4M
 
Basic EPS (Cont. Ops) $0.19 $0.30 $0.37 $0.29 -$0.12
Diluted EPS (Cont. Ops) $0.19 $0.30 $0.36 $0.29 -$0.12
Weighted Average Basic Share $95.8M $100.1M $99.6M $100.1M $100.4M
Weighted Average Diluted Share $97.8M $101.8M $100.9M $101.4M $100.4M
 
EBITDA $48M $50.1M $62.7M $66.5M $65.5M
EBIT $41.6M $43.5M $55.7M $59.6M $57.9M
 
Revenue (Reported) $259.9M $274.2M $320.4M $375.7M $369M
Operating Income (Reported) $41.6M $43.5M $55.7M $59.6M $57.9M
Operating Income (Adjusted) $41.6M $43.5M $55.7M $59.6M $57.9M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $1B $1.2B $1.2B $1.3B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $612.8M $740.4M $806.7M $836.7M $942.1M
Gross Profit $392.8M $428.3M $436M $494.6M $508.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $219.1M $225.5M $231.1M $273.6M $290.2M
Other Inc / (Exp) -$61.3M -$30.3M -$333K -$13.2M --
Operating Expenses $213.1M $225M $231.1M $273.6M $269.4M
Operating Income $179.7M $203.3M $204.9M $221M $239.5M
 
Net Interest Expenses $31.6M $21.9M $30.1M $26M $23.2M
EBT. Incl. Unusual Items $80.9M $150.6M $175.7M $186.1M $135.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40M $42M $42.1M $46.7M $32.3M
Net Income to Company $40.9M $108.6M $133.6M $139.3M $103.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.9M $108.6M $133.6M $139.3M $103.6M
 
Basic EPS (Cont. Ops) $0.43 $1.10 $1.34 $1.39 $1.03
Diluted EPS (Cont. Ops) $0.20 $1.08 $1.32 $1.38 $1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $202.9M $242.1M $231.9M $249M $267.8M
EBIT $179.7M $203.3M $204.9M $221M $239.5M
 
Revenue (Reported) $1B $1.2B $1.2B $1.3B $1.5B
Operating Income (Reported) $179.7M $203.3M $204.9M $221M $239.5M
Operating Income (Adjusted) $179.7M $203.3M $204.9M $221M $239.5M
Period Ending 2022-08-31 2023-08-31 2024-08-31 2025-08-31 2026-08-31
Revenue $1.2B $1.2B $1.3B $1.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $740.4M $806.7M $836.7M $942.1M --
Gross Profit $428.3M $436M $494.6M $508.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $225.5M $231.1M $273.6M $290.2M --
Other Inc / (Exp) -$30.3M -$333K -$13.2M -$1.1M --
Operating Expenses $225M $231.1M $273.6M $269.4M --
Operating Income $203.3M $204.9M $221M $239.5M --
 
Net Interest Expenses $21.9M $30.1M $26M $23.2M --
EBT. Incl. Unusual Items $150.6M $175.7M $186.1M $135.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42M $42.1M $46.7M $32.3M --
Net Income to Company $108.6M $133.6M $139.3M $103.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.6M $133.6M $139.3M $103.6M --
 
Basic EPS (Cont. Ops) $1.10 $1.34 $1.39 $1.03 --
Diluted EPS (Cont. Ops) $1.08 $1.32 $1.38 $1.02 --
Weighted Average Basic Share $395M $397.8M $399.7M $402.8M --
Weighted Average Diluted Share $402.3M $403.4M $405M $405.4M --
 
EBITDA $242.1M $231.9M $249M $267.8M --
EBIT $203.3M $204.9M $221M $239.5M --
 
Revenue (Reported) $1.2B $1.2B $1.3B $1.5B --
Operating Income (Reported) $203.3M $204.9M $221M $239.5M --
Operating Income (Adjusted) $203.3M $204.9M $221M $239.5M --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $75.3M $67.5M $87.7M $132.5M $98.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $111.5M $132.7M $145.1M $150.7M $165M
Inventory $97.3M $125.5M $116.6M $142.1M $167.2M
Prepaid Expenses $4.9M $5M $6.3M $5.7M $7.2M
Other Current Assets $9.7M $20.9M $16M $9.2M --
Total Current Assets $298.7M $351.6M $371.7M $440.3M $453.7M
 
Property Plant And Equipment $62.8M $64.6M $64.9M $59.9M $83.9M
Long-Term Investments -- -- -- -- --
Goodwill $543.1M $543.1M $543.1M $591.7M --
Other Intangibles $1.1B $1.1B $1.1B $1.3B --
Other Long-Term Assets $54.8M $58.1M $49.3M $42.9M --
Total Assets $2.1B $2.1B $2.1B $2.5B $2.4B
 
Accounts Payable $59.7M $62.1M $52.7M $58.6M $78.3M
Accrued Expenses $36.5M $28.2M $24.7M $35.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.1M $6.5M $7.7M $5.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $113.7M $102.2M $89.9M $108.6M $124.6M
 
Long-Term Debt $496.2M $447.7M $320M $431.8M $298.6M
Capital Leases -- -- -- -- --
Total Liabilities $891.5M $684.1M $553.9M $756.6M $589.2M
 
Common Stock $959K $1M $1M $1M $1M
Other Common Equity Adj -$818K -$2M -$2.6M -$2M --
Common Equity $1.2B $1.4B $1.6B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.4B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $2.1B $2.1B $2.1B $2.5B $2.4B
Cash and Short Terms $75.3M $67.5M $87.7M $132.5M $98.5M
Total Debt $496.4M $447.9M $320.1M $431.8M $298.6M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $75.3M $67.5M $87.7M $132.5M $98.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $111.5M $132.7M $145.1M $150.7M $165M
Inventory $97.3M $125.5M $116.6M $142.1M $167.2M
Prepaid Expenses $4.9M $5M $6.3M $5.7M $7.2M
Other Current Assets $9.7M $20.9M $16M $9.2M --
Total Current Assets $298.7M $351.6M $371.7M $440.3M $453.7M
 
Property Plant And Equipment $62.8M $64.6M $64.9M $59.9M $83.9M
Long-Term Investments -- -- -- -- --
Goodwill $543.1M $543.1M $543.1M $591.7M --
Other Intangibles $1.1B $1.1B $1.1B $1.3B --
Other Long-Term Assets $54.8M $58.1M $49.3M $42.9M --
Total Assets $2.1B $2.1B $2.1B $2.5B $2.4B
 
Accounts Payable $59.7M $62.1M $52.7M $58.6M $78.3M
Accrued Expenses $36.5M $28.2M $24.7M $35.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.1M $6.5M $7.7M $5.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $113.7M $102.2M $89.9M $108.6M $124.6M
 
Long-Term Debt $496.2M $447.7M $320M $431.8M $298.6M
Capital Leases -- -- -- -- --
Total Liabilities $891.5M $684.1M $553.9M $756.6M $589.2M
 
Common Stock $959K $1M $1M $1M $1M
Other Common Equity Adj -$818K -$2M -$2.6M -$2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.4B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $2.1B $2.1B $2.1B $2.5B $2.4B
Cash and Short Terms $75.3M $67.5M $87.7M $132.5M $98.5M
Total Debt $496.4M $447.9M $320.1M $431.8M $298.6M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $40.9M $108.6M $133.6M $139.3M $103.6M
Depreciation & Amoritzation $23.2M $25.9M $27M $28M $28.3M
Stock-Based Compensation $8.3M $11.7M $14.5M $18.4M $15.3M
Change in Accounts Receivable -$22.3M -$21.8M -$13.4M $9.1M -$14.7M
Change in Inventories -$39.3M -$29.5M $8.2M $13.7M -$25.8M
Cash From Operations $132.1M $110.1M $168.4M $214.5M $178.5M
 
Capital Expenditures $6.7M $5.8M $12.2M $6.5M $22.6M
Cash Acquisitions -- -- -- $280.4M -$1.7M
Cash From Investing -$2.5M -$8.2M -$12.2M -$286.9M -$20.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $250M --
Long-Term Debt Repaid -$150.3M -$50.3M -$121.8M -$135.1M --
Repurchase of Common Stock -- $59.9M $16.4M -- $50.9M
Other Financing Activities -$435K -$4.2M -$5.6M -$3.2M --
Cash From Financing -$150M -$109.5M -$135.8M $117.1M -$191.2M
 
Beginning Cash (CF) $75.3M $67.5M $87.7M $132.5M $98.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.5M -$7.9M $20.2M $44.8M -$34.1M
Ending Cash (CF) $54.8M $59.3M $107.8M $177.4M $64M
 
Levered Free Cash Flow $125.4M $104.3M $156.2M $208M $155.8M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $18.2M $30.1M $36.6M $29.3M -$12.4M
Depreciation & Amoritzation $6.3M $6.6M $6.9M $6.8M $7.6M
Stock-Based Compensation $2.5M $3M $4M $5.2M $2.5M
Change in Accounts Receivable $6.5M $13.5M -$40K $9.8M -$12.3M
Change in Inventories -$19M -$14.5M -$11.3M $4.3M -$2.7M
Cash From Operations $40.6M $42.7M $60.7M $47.8M $45.4M
 
Capital Expenditures $3.4M $873K $1.7M $4.1M $18.7M
Cash Acquisitions -- -- -- $280.4M -$1.7M
Cash From Investing -$5M -$873K -$1.7M -$284.5M -$18.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$50M -$78K -$40.1M -$90M --
Repurchase of Common Stock -$320K $31.4M -- -- $26.5M
Other Financing Activities -$115K -$124K -$104K -$529K --
Cash From Financing -$50.2M -$31M -$40M $160.7M -$26M
 
Beginning Cash (CF) $75.3M $67.5M $87.7M $132.5M $98.5M
Foreign Exchange Rate Adjustment -$309K -$73K -$89K -$33K -$171K
Additions / Reductions -$14.8M $10.8M $18.9M -$76.2M $460K
Ending Cash (CF) $60.2M $78.2M $106.5M $56.3M $98.8M
 
Levered Free Cash Flow $37.2M $41.9M $59M $43.6M $26.6M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $40.9M $108.6M $133.6M $139.3M $103.6M
Depreciation & Amoritzation $23.2M $25.9M $27M $28M $28.3M
Stock-Based Compensation $8.3M $11.7M $14.5M $18.4M $15.3M
Change in Accounts Receivable -$22.3M -$21.8M -$13.4M $9.1M -$14.7M
Change in Inventories -$39.3M -$29.5M $8.2M $13.7M -$25.8M
Cash From Operations $132.1M $110.1M $168.4M $214.5M $178.5M
 
Capital Expenditures $6.7M $5.8M $12.2M $6.5M $22.6M
Cash Acquisitions -- -- -- $280.4M -$1.7M
Cash From Investing -$2.5M -$8.2M -$12.2M -$286.9M -$20.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$150.3M -$50.3M -$121.8M -$135.1M --
Repurchase of Common Stock -- $59.9M $16.4M -- $50.9M
Other Financing Activities -$435K -$4.2M -$5.6M -$3.2M --
Cash From Financing -$150M -$109.5M -$135.8M $117.1M -$191.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.5M -$7.9M $20.2M $44.8M -$34.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $125.4M $104.3M $156.2M $208M $155.8M
Period Ending 2022-08-31 2023-08-31 2024-08-31 2025-08-31 2026-08-31
Net Income to Stockholders $108.6M $133.6M $139.3M $103.6M --
Depreciation & Amoritzation $25.9M $27M $28M $28.3M --
Stock-Based Compensation $11.7M $14.5M $18.4M $15.3M --
Change in Accounts Receivable -$21.8M -$13.4M $9.1M -$14.7M --
Change in Inventories -$29.5M $8.2M $13.7M -$25.8M --
Cash From Operations $110.1M $168.4M $214.5M $178.5M --
 
Capital Expenditures $5.8M $12.2M $6.5M $22.6M --
Cash Acquisitions -- -- $280.4M -$1.7M --
Cash From Investing -$8.2M -$12.2M -$286.9M -$20.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$50.3M -$121.8M -$135.1M -$150M --
Repurchase of Common Stock $59.9M $16.4M -- $50.9M --
Other Financing Activities -$4.2M -$5.6M -$3.2M -$2.8M --
Cash From Financing -$109.5M -$135.8M $117.1M -$191.2M --
 
Beginning Cash (CF) $211.1M $273.9M $598.5M $421.9M --
Foreign Exchange Rate Adjustment -$302K -$176K $92K -$382K --
Additions / Reductions -$7.9M $20.2M $44.8M -$34.1M --
Ending Cash (CF) $203M $293.9M $643.4M $387.5M --
 
Levered Free Cash Flow $104.3M $156.2M $208M $155.8M --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock