Financhill
Buy
61

SMPL Quote, Financials, Valuation and Earnings

Last price:
$38.35
Seasonality move :
-3.52%
Day range:
$38.27 - $39.40
52-week range:
$30.00 - $43.00
Dividend yield:
0%
P/E ratio:
27.80x
P/S ratio:
2.92x
P/B ratio:
2.23x
Volume:
1.7M
Avg. volume:
961.5K
1-year change:
-0.98%
Market cap:
$3.8B
Revenue:
$1.3B
EPS (TTM):
$1.45
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $816.6M $1B $1.2B $1.2B $1.3B
Revenue Growth (YoY) 55.92% 23.14% 16.22% 6.33% 7.13%
 
Cost of Revenues $492.3M $595.8M $723.1M $789.3M $819.8M
Gross Profit $324.3M $409.8M $445.6M $453.4M $511.6M
Gross Profit Margin 39.72% 40.75% 38.13% 36.49% 38.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $200.7M $219.1M $225.5M $231.1M $273.6M
Other Inc / (Exp) $1.9M -$61.3M -$30.3M -$333K -$13.2M
Operating Expenses $216M $236.1M $242.8M $248.5M $290.5M
Operating Income $108.3M $173.7M $202.8M $204.9M $221M
 
Net Interest Expenses $31.3M $31.5M $21.9M $28.9M $21.7M
EBT. Incl. Unusual Items $79M $80.9M $150.6M $175.7M $186.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $40M $42M $42.1M $46.7M
Net Income to Company $65.6M $40.9M $108.6M $133.6M $139.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.6M $40.9M $108.6M $133.6M $139.3M
 
Basic EPS (Cont. Ops) $0.70 $0.43 $1.10 $1.34 $1.39
Diluted EPS (Cont. Ops) $0.35 $0.42 $1.08 $1.32 $1.38
Weighted Average Basic Share $94M $95.7M $98.8M $99.4M $99.9M
Weighted Average Diluted Share $98.3M $97.4M $100.6M $100.9M $101.3M
 
EBITDA $131.6M $135.6M $198.4M $232.7M $240.1M
EBIT $111.8M $112.4M $172.5M $205.8M $212.1M
 
Revenue (Reported) $816.6M $1B $1.2B $1.2B $1.3B
Operating Income (Reported) $108.3M $173.7M $202.8M $204.9M $221M
Operating Income (Adjusted) $111.8M $112.4M $172.5M $205.8M $212.1M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $222.3M $259.9M $274.2M $320.4M $375.7M
Revenue Growth (YoY) 59.28% 16.9% 5.51% 16.87% 17.25%
 
Cost of Revenues $134.2M $155.4M $172.3M $200M $229.7M
Gross Profit $88.1M $104.5M $101.8M $120.5M $146M
Gross Profit Margin 39.64% 40.2% 37.14% 37.59% 38.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.8M $59.3M $54M $60.3M $82.1M
Other Inc / (Exp) -$53.4M -$6.6M -$791K -$417K -$10.8M
Operating Expenses $60M $63.6M $58.3M $64.7M $86.3M
Operating Income $28.1M $40.8M $43.5M $55.7M $59.6M
 
Net Interest Expenses $8.9M $7.1M $5.3M $6.4M $8M
EBT. Incl. Unusual Items -$34.2M $27.1M $37.4M $48.9M $40.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M $8.9M $7.3M $12.3M $11.5M
Net Income to Company -$39.3M $18.2M $30.1M $36.6M $29.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$39.3M $18.2M $30.1M $36.6M $29.3M
 
Basic EPS (Cont. Ops) $0.13 $0.19 $0.30 $0.37 $0.29
Diluted EPS (Cont. Ops) $0.12 $0.19 $0.30 $0.36 $0.29
Weighted Average Basic Share $95.4M $95.8M $100.1M $99.6M $100.2M
Weighted Average Diluted Share $99.6M $97.9M $101.8M $101M $101.4M
 
EBITDA -$19.7M $40.7M $49.3M $62.7M $57.1M
EBIT -$25.3M $34.3M $42.7M $55.8M $50.2M
 
Revenue (Reported) $222.3M $259.9M $274.2M $320.4M $375.7M
Operating Income (Reported) $28.1M $40.8M $43.5M $55.7M $59.6M
Operating Income (Adjusted) -$25.3M $34.3M $42.7M $55.8M $50.2M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $816.6M $1B $1.2B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $492.3M $595.8M $723.1M $789.3M $819.8M
Gross Profit $324.3M $409.8M $445.6M $453.4M $511.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $200.7M $219.1M $225.5M $231.1M $273.6M
Other Inc / (Exp) $1.9M -$61.3M -$30.3M -$333K -$13.2M
Operating Expenses $216M $236.1M $242.8M $248.5M $290.5M
Operating Income $108.3M $173.7M $202.8M $204.9M $221M
 
Net Interest Expenses $31.3M $31.5M $21.9M $28.9M $21.7M
EBT. Incl. Unusual Items $79M $80.9M $150.6M $175.7M $186.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $40M $42M $42.1M $46.7M
Net Income to Company $65.6M $40.9M $108.6M $133.6M $139.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.6M $40.9M $108.6M $133.6M $139.3M
 
Basic EPS (Cont. Ops) $1.23 $0.43 $1.10 $1.35 $1.39
Diluted EPS (Cont. Ops) $0.35 $0.21 $1.08 $1.32 $1.38
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $131.6M $135.6M $198.4M $232.7M $240.1M
EBIT $111.8M $112.4M $172.5M $205.8M $212.1M
 
Revenue (Reported) $816.6M $1B $1.2B $1.2B $1.3B
Operating Income (Reported) $108.3M $173.7M $202.8M $204.9M $221M
Operating Income (Adjusted) $111.8M $112.4M $172.5M $205.8M $212.1M
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $595.8M $723.1M $789.3M $819.8M --
Gross Profit $409.8M $445.6M $453.4M $511.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $219.1M $225.5M $231.1M $273.6M --
Other Inc / (Exp) -$61.3M -$30.3M -$333K -$13.2M --
Operating Expenses $236.1M $242.8M $248.5M $290.5M --
Operating Income $173.7M $202.8M $204.9M $221M --
 
Net Interest Expenses $31.5M $21.9M $28.9M $21.7M --
EBT. Incl. Unusual Items $80.9M $150.6M $175.7M $186.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40M $42M $42.1M $46.7M --
Net Income to Company $40.9M $108.6M $133.6M $139.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.9M $108.6M $133.6M $139.3M --
 
Basic EPS (Cont. Ops) $0.43 $1.10 $1.35 $1.39 --
Diluted EPS (Cont. Ops) $0.21 $1.08 $1.32 $1.38 --
Weighted Average Basic Share $382.8M $395M $397.8M $399.7M --
Weighted Average Diluted Share $391M $402.3M $403.5M $405M --
 
EBITDA $135.6M $198.4M $232.7M $240.1M --
EBIT $112.4M $172.5M $205.8M $212.1M --
 
Revenue (Reported) $1B $1.2B $1.2B $1.3B --
Operating Income (Reported) $173.7M $202.8M $204.9M $221M --
Operating Income (Adjusted) $112.4M $172.5M $205.8M $212.1M --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $95.8M $75.3M $67.5M $87.7M $132.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $89.7M $111.5M $132.7M $145.1M $150.7M
Inventory $59.1M $97.3M $125.5M $116.6M $142.1M
Prepaid Expenses $3.6M $4.9M $5M $6.3M $5.7M
Other Current Assets $11.9M $9.7M $20.9M $16M $9.2M
Total Current Assets $260.3M $298.7M $351.6M $371.7M $440.3M
 
Property Plant And Equipment $11.9M $16.6M $18.2M $24.9M $24.8M
Long-Term Investments -- -- -- -- --
Goodwill $544.8M $543.1M $543.1M $543.1M $591.7M
Other Intangibles $1.2B $1.1B $1.1B $1.1B $1.3B
Other Long-Term Assets $32.8M $54.8M $58.1M $49.3M $42.9M
Total Assets $2B $2.1B $2.1B $2.1B $2.4B
 
Accounts Payable $32.2M $59.7M $62.1M $52.7M $58.6M
Accrued Expenses $31.4M $36.5M $28.2M $24.7M $35.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.6M $4.1M $6.5M $7.7M $5.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $71.5M $113.7M $102.2M $89.9M $108.6M
 
Long-Term Debt $596.9M $450.9M $402.9M $281.6M $397.5M
Capital Leases -- -- -- -- --
Total Liabilities $869.1M $863.4M $655.6M $526M $708.7M
 
Common Stock $958K $959K $1M $1M $1M
Other Common Equity Adj -$879K -$818K -$2M -$2.6M -$2M
Common Equity $1.1B $1.2B $1.4B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.2B $1.4B $1.6B $1.7B
 
Total Liabilities and Equity $2B $2.1B $2.1B $2.1B $2.4B
Cash and Short Terms $95.8M $75.3M $67.5M $87.7M $132.5M
Total Debt $596.9M $450.9M $402.9M $281.6M $397.5M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $95.8M $75.3M $67.5M $87.7M $132.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $89.7M $111.5M $132.7M $145.1M $150.7M
Inventory $59.1M $97.3M $125.5M $116.6M $142.1M
Prepaid Expenses $3.6M $4.9M $5M $6.3M $5.7M
Other Current Assets $11.9M $9.7M $20.9M $16M $9.2M
Total Current Assets $260.3M $298.7M $351.6M $371.7M $440.3M
 
Property Plant And Equipment $11.9M $16.6M $18.2M $24.9M $24.8M
Long-Term Investments -- -- -- -- --
Goodwill $544.8M $543.1M $543.1M $543.1M $591.7M
Other Intangibles $1.2B $1.1B $1.1B $1.1B $1.3B
Other Long-Term Assets $32.8M $54.8M $58.1M $49.3M $42.9M
Total Assets $2B $2.1B $2.1B $2.1B $2.4B
 
Accounts Payable $32.2M $59.7M $62.1M $52.7M $58.6M
Accrued Expenses $31.4M $36.5M $28.2M $24.7M $35.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.6M $4.1M $6.5M $7.7M $5.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $71.5M $113.7M $102.2M $89.9M $108.6M
 
Long-Term Debt $596.9M $450.9M $402.9M $281.6M $397.5M
Capital Leases -- -- -- -- --
Total Liabilities $869.1M $863.4M $655.6M $526M $708.7M
 
Common Stock $958K $959K $1M $1M $1M
Other Common Equity Adj -$879K -$818K -$2M -$2.6M -$2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.2B $1.4B $1.6B $1.7B
 
Total Liabilities and Equity $2B $2.1B $2.1B $2.1B $2.4B
Cash and Short Terms $95.8M $75.3M $67.5M $87.7M $132.5M
Total Debt $596.9M $450.9M $402.9M $281.6M $397.5M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $65.6M $40.9M $108.6M $133.6M $139.3M
Depreciation & Amoritzation $19.9M $23.2M $25.9M $27M $28M
Stock-Based Compensation $7.6M $8.3M $11.7M $14.5M $18.4M
Change in Accounts Receivable -$18.3M -$22.3M -$21.8M -$13.4M $9.1M
Change in Inventories $23.9M -$39.3M -$29.5M $8.2M $13.7M
Cash From Operations $58.9M $132.1M $110.6M $171.1M $215.7M
 
Capital Expenditures $2.7M $6.7M $5.8M $12.2M $6.5M
Cash Acquisitions -$982.1M $5.8M -- -- -$280.4M
Cash From Investing -$984M -$2.5M -$8.2M -$12.2M -$286.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $485M -- -- -- $250M
Long-Term Debt Repaid -$75.4M -$150.3M -$50.3M -$121.8M -$135.1M
Repurchase of Common Stock -- -- -$59.9M -$16.4M --
Other Financing Activities -$11.7M -$435K -$4.2M -$5.6M -$3.2M
Cash From Financing $754.7M -$150M -$110M -$138.5M $115.9M
 
Beginning Cash (CF) $266.3M $95.8M $75.3M $67.5M $87.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$170.4M -$20.5M -$7.5M $20.4M $44.7M
Ending Cash (CF) $95.8M $75.3M $67.5M $87.7M $132.5M
 
Levered Free Cash Flow $56.3M $125.4M $104.9M $158.9M $209.2M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$39.3M $18.2M $30.1M $36.6M $29.3M
Depreciation & Amoritzation $5.5M $6.3M $6.6M $6.9M $6.8M
Stock-Based Compensation $1.7M $2.5M $3M $4M $5.2M
Change in Accounts Receivable -$24.7M $6.5M $13.5M -$40K $9.8M
Change in Inventories $26.5M -$19M -$14.5M -$11.3M $4.3M
Cash From Operations $34.8M $40.6M $43.3M $60.7M $48.9M
 
Capital Expenditures $1.7M $3.4M $873K $1.7M $4.1M
Cash Acquisitions $9K -- -- -- --
Cash From Investing $312K -$5M -$873K -$1.7M -$284.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$54.1M -$50M -$78K -$40.1M -$90M
Repurchase of Common Stock -- -- -$31.4M -- --
Other Financing Activities -$107K -$115K -$124K -$104K -$529K
Cash From Financing -$50.9M -$50.2M -$31.6M -$40M $159.5M
 
Beginning Cash (CF) $111.1M $90.2M $56.7M $68.8M $208.7M
Foreign Exchange Rate Adjustment $514K -$309K -$73K -$89K -$33K
Additions / Reductions -$15.8M -$14.5M $10.8M $19M -$76.1M
Ending Cash (CF) $95.8M $75.3M $67.5M $87.7M $132.5M
 
Levered Free Cash Flow $33.1M $37.2M $42.4M $59M $44.8M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $65.6M $40.9M $108.6M $133.6M $139.3M
Depreciation & Amoritzation $19.9M $23.2M $25.9M $27M $28M
Stock-Based Compensation $7.6M $8.3M $11.7M $14.5M $18.4M
Change in Accounts Receivable -$18.3M -$22.3M -$21.8M -$13.4M $9.1M
Change in Inventories $23.9M -$39.3M -$29.5M $8.2M $13.7M
Cash From Operations $58.9M $132.1M $110.6M $171.1M $215.7M
 
Capital Expenditures $2.7M $6.7M $5.8M $12.2M $6.5M
Cash Acquisitions -$982.1M $5.8M -- -- --
Cash From Investing -$984M -$2.5M -$8.2M -$12.2M -$286.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $485M -- -- -- --
Long-Term Debt Repaid -$75.4M -$150.3M -$50.3M -$121.8M -$135.1M
Repurchase of Common Stock -- -- -$59.9M -$16.4M --
Other Financing Activities -$11.7M -$435K -$4.2M -$5.6M -$3.2M
Cash From Financing $754.7M -$150M -$110M -$138.5M $115.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$170.4M -$20.5M -$7.5M $20.4M $44.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $56.3M $125.4M $104.9M $158.9M $209.2M
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 --
Depreciation & Amoritzation $23.2M $25.9M $27M $28M --
Stock-Based Compensation $8.3M $11.7M $14.5M $18.4M --
Change in Accounts Receivable -$22.3M -$21.8M -$13.4M $9.1M --
Change in Inventories -$39.3M -$29.5M $8.2M $13.7M --
Cash From Operations $132.1M $110.6M $171.1M $215.7M --
 
Capital Expenditures $6.7M $5.8M $12.2M $6.5M --
Cash Acquisitions $5.8M -- -- -- --
Cash From Investing -$2.5M -$8.2M -$12.2M -$286.9M --
 
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 -- --
Other Financing Activities -$435K -$4.2M -$5.6M -$3.2M --
Cash From Financing -$150M -$110M -$138.5M $115.9M --
 
Beginning Cash (CF) $368.8M $219M $253.6M $553.7M --
Foreign Exchange Rate Adjustment -$36K -$302K -$176K $92K --
Additions / Reductions -$20.5M -$7.5M $20.4M $44.7M --
Ending Cash (CF) $348.3M $211.1M $273.9M $598.5M --
 
Levered Free Cash Flow $125.4M $104.9M $158.9M $209.2M --

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock