Financhill
Buy
71

SRAD Quote, Financials, Valuation and Earnings

Last price:
$23.58
Seasonality move :
16.67%
Day range:
$23.25 - $24.08
52-week range:
$9.53 - $25.85
Dividend yield:
0%
P/E ratio:
123.67x
P/S ratio:
6.06x
P/B ratio:
6.57x
Volume:
1.4M
Avg. volume:
2.5M
1-year change:
146.63%
Market cap:
$6.9B
Revenue:
$1.2B
EPS (TTM):
$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $462.4M $664M $770.1M $950.1M $1.2B
Revenue Growth (YoY) 8.59% 43.59% 15.97% 23.38% 26.06%
 
Cost of Revenues $95M $127.3M $314.8M $365.5M $517.4M
Gross Profit $367.4M $536.7M $455.3M $584.6M $680.3M
Gross Profit Margin 79.45% 80.82% 59.13% 61.53% 56.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $170.2M $300M $351.8M $405.2M $428.6M
Other Inc / (Exp) -$25.8M -$2.4M $30.3M -$11M -$47.7M
Operating Expenses $307M $473.9M $428.7M $500M $534.7M
Operating Income $60.4M $62.8M $26.6M $84.7M $145.6M
 
Net Interest Expenses $9.3M $32.2M $38.2M $22.6M $73.5M
EBT. Incl. Unusual Items $25.3M $28.2M $18.8M $51.1M $24.4M
Earnings of Discontinued Ops. -- -- -- -$813K --
Income Tax Expense $8.4M $13.1M $7.7M $13.6M -$12M
Net Income to Company $16.9M $15.1M $11.1M $36.7M $36.4M
 
Minority Interest in Earnings $501.4K -$257.9K $421.8K $823.9K $582.3K
Net Income to Common Excl Extra Items $17.4M $14.9M $11.5M $37.5M $37M
 
Basic EPS (Cont. Ops) $0.06 $0.06 $0.04 $0.13 $0.12
Diluted EPS (Cont. Ops) $0.06 $0.06 $0.03 $0.12 $0.11
Weighted Average Basic Share $295.8M $277M $296.9M $297.9M $300.6M
Weighted Average Diluted Share $295.8M $279M $312.5M $317M $317.8M
 
EBITDA $195.5M $219.5M $255.9M $308.6M $416.4M
EBIT $44.3M $66.4M $61M $85.1M $108.3M
 
Revenue (Reported) $462.4M $664M $770.1M $950.1M $1.2B
Operating Income (Reported) $60.4M $62.8M $26.6M $84.7M $145.6M
Operating Income (Adjusted) $44.3M $66.4M $61M $85.1M $108.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $154.8M $188.4M $222.9M $288.8M $327.5M
Revenue Growth (YoY) -- 21.68% 18.34% 29.55% 13.39%
 
Cost of Revenues $25.8M $36.8M $46.3M $129.9M $148.7M
Gross Profit $129M $151.5M $176.6M $158.9M $178.7M
Gross Profit Margin 83.34% 80.45% 79.23% 55.03% 54.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.5M $58.6M $83.2M $86.4M $107.7M
Other Inc / (Exp) -$8.7M $10.4M -$7.7M -$17.7M $27.1M
Operating Expenses $107.6M $139.4M $157.2M $122.7M $154.5M
Operating Income $21.4M $12.1M $19.4M $36.2M $24.3M
 
Net Interest Expenses $7.2M $9.9M $166.5K $18.2M $20.5M
EBT. Incl. Unusual Items $5.5M $12.7M $11.6M $337.8K $30.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $3.5M $4.3M $1M $5.3M
Net Income to Company $2.8M $9.2M $7.3M -$704.9K $25.6M
 
Minority Interest in Earnings -$168.7K -$96.5K $12.9K $81.5K -$136.8K
Net Income to Common Excl Extra Items $2.7M $9.1M $7.3M -$623.5K $25.5M
 
Basic EPS (Cont. Ops) $0.01 $0.03 $0.02 -- $0.08
Diluted EPS (Cont. Ops) $0.01 $0.03 $0.02 -- $0.07
Weighted Average Basic Share $295.8M $297M $296.9M $300.2M $301M
Weighted Average Diluted Share $295.8M $309.6M $311.6M $314M $320.8M
 
EBITDA $58.4M $81.6M $68.2M $104.2M $146.5M
EBIT $14.7M $22.7M $17M $20.7M $53.9M
 
Revenue (Reported) $154.8M $188.4M $222.9M $288.8M $327.5M
Operating Income (Reported) $21.4M $12.1M $19.4M $36.2M $24.3M
Operating Income (Adjusted) $14.7M $22.7M $17M $20.7M $53.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $497.3M $697M $802.8M $1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.1M $138.2M $318.9M $370.7M $463.2M
Gross Profit $390.2M $558.8M $483.8M $645.1M $772M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $183.6M $309.1M $372.6M $408.1M $449M
Other Inc / (Exp) -$37.7M $16.7M $13.2M -$21.3M -$1.8M
Operating Expenses $328.6M $504.8M $449.7M $543.5M $638.3M
Operating Income $61.6M $53.9M $34.1M $101.6M $133.8M
 
Net Interest Expenses $11M $34.8M $28.4M $40.6M $75.9M
EBT. Incl. Unusual Items $13M $35.8M $18.9M $39.7M $56.1M
Earnings of Discontinued Ops. -- -- -- -$815.1K --
Income Tax Expense $7.9M $14M $8.5M $10.4M -$7.3M
Net Income to Company -- $21.5M $9.2M $28.7M $62.7M
 
Minority Interest in Earnings $343.3K -$184.1K $283.5K $890.8K $363.1K
Net Income to Common Excl Extra Items $5.4M $21.6M $10.7M $29.4M $63.7M
 
Basic EPS (Cont. Ops) $0.02 $0.08 $0.03 $0.11 $0.21
Diluted EPS (Cont. Ops) $0.02 $0.08 $0.02 $0.09 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $186.4M $242.9M $244.5M $344.1M $459.2M
EBIT $30.3M $74.7M $56.4M $88.7M $142.5M
 
Revenue (Reported) $497.3M $697M $802.8M $1B $1.2B
Operating Income (Reported) $61.6M $53.9M $34.1M $101.6M $133.8M
Operating Income (Adjusted) $30.3M $74.7M $56.4M $88.7M $142.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $154.8M $188.4M $222.9M $288.8M $327.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.8M $36.8M $46.3M $129.9M $148.7M
Gross Profit $129M $151.5M $176.6M $158.9M $178.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.5M $58.6M $83.2M $86.4M $107.7M
Other Inc / (Exp) -$8.7M $10.4M -$7.7M -$17.7M $27.1M
Operating Expenses $107.6M $139.4M $157.2M $122.7M $154.5M
Operating Income $21.4M $12.1M $19.4M $36.2M $24.3M
 
Net Interest Expenses $7.2M $9.9M $166.5K $18.2M $20.5M
EBT. Incl. Unusual Items $5.5M $12.7M $11.6M $337.8K $30.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $3.5M $4.3M $1M $5.3M
Net Income to Company $2.8M $9.2M $7.3M -$704.9K $25.6M
 
Minority Interest in Earnings -$168.7K -$96.5K $12.9K $81.5K -$136.8K
Net Income to Common Excl Extra Items $2.7M $9.1M $7.3M -$623.5K $25.5M
 
Basic EPS (Cont. Ops) $0.01 $0.03 $0.02 -- $0.08
Diluted EPS (Cont. Ops) $0.01 $0.03 $0.02 -- $0.07
Weighted Average Basic Share $295.8M $297M $296.9M $300.2M $301M
Weighted Average Diluted Share $295.8M $309.6M $311.6M $314M $320.8M
 
EBITDA $58.4M $81.6M $68.2M $104.2M $146.5M
EBIT $14.7M $22.7M $17M $20.7M $53.9M
 
Revenue (Reported) $154.8M $188.4M $222.9M $288.8M $327.5M
Operating Income (Reported) $21.4M $12.1M $19.4M $36.2M $24.3M
Operating Income (Adjusted) $14.7M $22.7M $17M $20.7M $53.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $474.2M $841M $261.4M $306.4M $362.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.3M $38.4M $68M $78.8M $80.2M
Inventory -- -- $6.1M $6.6M $5.9M
Prepaid Expenses $14M $22.8M $31M $24.7M $35.2M
Other Current Assets $1.2M $5.4M $969.5K $1M $1.2M
Total Current Assets $553.2M $962.4M $431.3M $496.4M $596.5M
 
Property Plant And Equipment $41.8M $40.7M $40.6M $80.4M $68.9M
Long-Term Investments $24.5M $12.9M $42.8M $13.1M $12.2M
Goodwill $105.9M $281M $326M $327.6M $331.3M
Other Intangibles $319.7M $634.4M $578.7M $1.5B $1.3B
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $2B $1.5B $2.5B $2.4B
 
Accounts Payable $161.7M $169.8M $219.8M $287M $270.3M
Accrued Expenses $17.3M $27.8M $34M $33.4M $49.1M
Current Portion Of Long-Term Debt $549.8K $82.7K $63.3K $54.2K $56.2K
Current Portion Of Capital Lease Obligations $9.3M $6.8M $7.8M $10.5M $10.4M
Other Current Liabilities $6.1M $13.9M $9.1M $10.8M $5.6M
Total Current Liabilities $245.7M $286.7M $331.9M $393.6M $389M
 
Long-Term Debt $505.1M $465.8M $827.9K $160.3K --
Capital Leases -- -- -- -- --
Total Liabilities $975.2M $1.2B $677.4M $1.5B $1.4B
 
Common Stock $371.5K $30.9M $29.3M $30.3M $28.7M
Other Common Equity Adj $1.1M $17.9M $21M $16.8M $27.3M
Common Equity $205.7M $836.5M $806M $959.3M $962.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3.9M -$3.6M $6.3M $5.6M $4.9M
Total Equity $201.9M $832.9M $812.3M $964.8M $967.6M
 
Total Liabilities and Equity $1.2B $2B $1.5B $2.5B $2.4B
Cash and Short Terms $474.2M $841M $261.4M $306.4M $362.5M
Total Debt $505.6M $465.9M $891.2K $214.4K $56.2K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $798.6M $261.3M $296.6M $387.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $57.2M $73.9M $89.4M $99.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $35M $43.3M $35.1M $35.7M
Total Current Assets -- $933.8M $443.8M $528.3M $637M
 
Property Plant And Equipment -- $39.4M $41.4M $76.8M $75.5M
Long-Term Investments -- $55.7M $86.5M $12.6M $12.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $2B $1.5B $2.4B $2.8B
 
Accounts Payable -- $194.4M $223.7M $260.1M $325.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $50.6M $63.6M $71.3M $88.1M
Total Current Liabilities -- $296.4M $339.4M $382.5M $472.3M
 
Long-Term Debt -- $478.3M $15.8M $42.7M $44.3M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.2B $686.9M $1.5B $1.7B
 
Common Stock -- $30.5M $29.8M $29.8M $29.9M
Other Common Equity Adj -- $19.5M $18M $20.7M $23.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$46.9K $6.8M $5.4M $5M
Total Equity -- $804.5M $837.5M $942.3M $1.1B
 
Total Liabilities and Equity -- $2B $1.5B $2.4B $2.8B
Cash and Short Terms -- $798.6M $261.3M $296.6M $387.3M
Total Debt -- $485.8M $24M $52.3M $55.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $16.9M $15.1M $11.1M $36.7M $36.4M
Depreciation & Amoritzation $151.2M $153.1M $194.9M $223.4M $308.2M
Stock-Based Compensation $2.7M $18.3M $29.8M $44.6M $42.4M
Change in Accounts Receivable -$13.4M -$82.7M -$56.4M -$17.4M -$52.5M
Change in Inventories -- -- -- -- --
Cash From Operations $172.7M $156.4M $177.3M $280M $382.1M
 
Capital Expenditures $107.3M $154.7M $171.4M $216.8M $246.4M
Cash Acquisitions -$2.4M -$234.8M -$88.7M $2.5M -$29.3M
Cash From Investing -$112.1M -$394.9M -$260M -$218.8M -$275.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $527.7M -- -- -- --
Long-Term Debt Repaid -$199.5M -$11.2M -$449.9M -$9.3M -$8.6M
Repurchase of Common Stock -- -- -$4M -$9.8M -$31.1M
Other Financing Activities -$17M -$10.7M -$30.9M -- --
Cash From Financing $313.5M $638.6M -$485M -$19.1M -$39.8M
 
Beginning Cash (CF) $65.1M $456.2M $783.3M $263.9M $300M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $374.2M $400.2M -$567.7M $42.1M $66.4M
Ending Cash (CF) $440.3M $878.8M $257.1M $300.1M $377M
 
Levered Free Cash Flow $65.4M $1.7M $5.8M $63.2M $135.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.8M $9.2M $7.3M -$704.9K $25.6M
Depreciation & Amoritzation $43.6M $58.9M $51.2M $83.5M $92.6M
Stock-Based Compensation $4.7M $4.4M $9.5M $2.2M $13.5M
Change in Accounts Receivable -$1.3M -$17.2M -$13.1M -$46.9M -$18.8M
Change in Inventories -- -- -- -- --
Cash From Operations $51.5M $46.8M $61.7M $73M $107.6M
 
Capital Expenditures $41.3M $40M $43.7M $70.8M $71.9M
Cash Acquisitions -$13.8M -$13M -$10.9M -$778.8K $2.8M
Cash From Investing -$56.6M -$53M -$58.5M -$71.6M -$69.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.4M -$1.8M -$2M -$2.2M -$2.1M
Repurchase of Common Stock -- -$437.6K -$2M -$6M -$17.5M
Other Financing Activities $1.2M -$31.7M -- -- --
Cash From Financing $754.3K -$33.9M -$4M -$8.2M -$19.6M
 
Beginning Cash (CF) $464.6M $833.5M $261.8M $301.1M $366.6M
Foreign Exchange Rate Adjustment -$845.9K $9.6M -$3.7M $4.1M -$8.8M
Additions / Reductions -$4.4M -$40.1M -$727.1K -$6.8M $18.8M
Ending Cash (CF) $459.4M $802.9M $257.4M $298.3M $376.5M
 
Levered Free Cash Flow $10.1M $6.8M $18M $2.1M $35.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $21.5M $9.2M $28.7M $62.7M
Depreciation & Amoritzation -- $168.3M $187.2M $255.7M $317.3M
Stock-Based Compensation $4.7M $18M $34.9M $37.3M $53.8M
Change in Accounts Receivable -- -$98.6M -$52.3M -$51.2M -$24.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- $151.8M $192.1M $291.3M $416.7M
 
Capital Expenditures $41.3M $153.4M $175.1M $244M $247.4M
Cash Acquisitions -$13.8M -$234.1M -$86.6M $12.7M -$25.7M
Cash From Investing -- -$391.3M -$265.4M -$231.9M -$273.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$10.6M -$450.2M -$9.5M -$8.5M
Repurchase of Common Stock -- -$437.6K -$5.6M -$13.8M -$42.5M
Other Financing Activities -- -$43.6M -- -- --
Cash From Financing -- $604M -$455M -$23.4M -$51.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $364.4M -$528.3M $36M $92M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$1.6M $17M $47.3M $169.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.8M $9.2M $7.3M -$704.9K $25.6M
Depreciation & Amoritzation $43.6M $58.9M $51.2M $83.5M $92.6M
Stock-Based Compensation $4.7M $4.4M $9.5M $2.2M $13.5M
Change in Accounts Receivable -$1.3M -$17.2M -$13.1M -$46.9M -$18.8M
Change in Inventories -- -- -- -- --
Cash From Operations $51.5M $46.8M $61.7M $73M $107.6M
 
Capital Expenditures $41.3M $40M $43.7M $70.8M $71.9M
Cash Acquisitions -$13.8M -$13M -$10.9M -$778.8K $2.8M
Cash From Investing -$56.6M -$53M -$58.5M -$71.6M -$69.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.4M -$1.8M -$2M -$2.2M -$2.1M
Repurchase of Common Stock -- -$437.6K -$2M -$6M -$17.5M
Other Financing Activities $1.2M -$31.7M -- -- --
Cash From Financing $754.3K -$33.9M -$4M -$8.2M -$19.6M
 
Beginning Cash (CF) $464.6M $833.5M $261.8M $301.1M $366.6M
Foreign Exchange Rate Adjustment -$845.9K $9.6M -$3.7M $4.1M -$8.8M
Additions / Reductions -$4.4M -$40.1M -$727.1K -$6.8M $18.8M
Ending Cash (CF) $459.4M $802.9M $257.4M $298.3M $376.5M
 
Levered Free Cash Flow $10.1M $6.8M $18M $2.1M $35.7M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock