Financhill
Sell
43

SRCE Quote, Financials, Valuation and Earnings

Last price:
$64.28
Seasonality move :
1.3%
Day range:
$63.91 - $65.65
52-week range:
$52.14 - $67.77
Dividend yield:
2.36%
P/E ratio:
10.55x
P/S ratio:
2.67x
P/B ratio:
1.27x
Volume:
52.9K
Avg. volume:
86.2K
1-year change:
8.19%
Market cap:
$1.6B
Revenue:
$567.7M
EPS (TTM):
$6.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $350.3M $345.8M $383.7M $505.3M $567.7M
Revenue Growth (YoY) -7.64% -1.29% 10.95% 31.7% 12.35%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $279K -$680K -$184K -$2.9M -$3.9M
Operating Expenses -$91.7M -$145.5M -$155.1M -$160.7M -$169.3M
Operating Income $91.7M $145.5M $155.1M $160.7M $169.3M
 
Net Interest Expenses $6.8M $5.7M $5M $15M $15.8M
EBT. Incl. Unusual Items $106.3M $154.9M $156.8M $161.7M $171.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.9M $36.3M $36.3M $36.7M $38.4M
Net Income to Company $81.5M $118.6M $120.5M $124.9M $132.6M
 
Minority Interest in Earnings $24K $23K $23K $7K -$5K
Net Income to Common Excl Extra Items $80.9M $117.6M $119.5M $123.7M $131.4M
 
Basic EPS (Cont. Ops) $3.17 $4.70 $4.88 $5.08 $5.41
Diluted EPS (Cont. Ops) $3.17 $4.70 $4.88 $5.08 $5.41
Weighted Average Basic Share $25.5M $25M $24.7M $24.6M $24.5M
Weighted Average Diluted Share $25.5M $25M $24.7M $24.6M $24.5M
 
EBITDA -- -- -- -- --
EBIT $143.6M $173M $187.1M $299.9M $354.3M
 
Revenue (Reported) $350.3M $345.8M $383.7M $505.3M $567.7M
Operating Income (Reported) $91.7M $145.5M $155.1M $160.7M $169.3M
Operating Income (Adjusted) $143.6M $173M $187.1M $299.9M $354.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $89.8M $98.2M $131M $145.1M $152.6M
Revenue Growth (YoY) 6.48% 9.36% 33.33% 10.78% 5.18%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$40M -$42.2M -$41.8M -$45.4M -$55M
Operating Income $40M $42.2M $41.8M $45.4M $55M
 
Net Interest Expenses $1.6M $967K $3.7M $3.8M $2.3M
EBT. Incl. Unusual Items $42.2M $42.4M $42.7M $45.4M $55M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.7M $9.7M $9.7M $10.5M $12.7M
Net Income to Company $32.5M $32.7M $32.9M $34.9M --
 
Minority Interest in Earnings -$2K $8K -- -$23K -$17K
Net Income to Common Excl Extra Items $32.2M $32.5M $32.6M $34.6M $42.6M
 
Basic EPS (Cont. Ops) $1.29 $1.33 $1.32 $1.41 $1.73
Diluted EPS (Cont. Ops) $1.29 $1.33 $1.32 $1.41 $1.73
Weighted Average Basic Share $24.9M $24.7M $24.7M $24.5M $24.5M
Weighted Average Diluted Share $24.9M $24.7M $24.7M $24.5M $24.5M
 
EBITDA -- -- -- -- --
EBIT $46.7M $50M $80.8M $93.1M $97.1M
 
Revenue (Reported) $89.8M $98.2M $131M $145.1M $152.6M
Operating Income (Reported) $40M $42.2M $41.8M $45.4M $55M
Operating Income (Adjusted) $46.7M $50M $80.8M $93.1M $97.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $350.1M $361.1M $481.9M $561.1M $589.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$680K -- -$228K -$2.9M --
Operating Expenses -$140.5M -$150.5M -$162.7M -$165.5M -$190.6M
Operating Income $140.5M $150.5M $162.7M $165.5M $190.6M
 
Net Interest Expenses $6.2M $3.3M $13.4M $17M $10.9M
EBT. Incl. Unusual Items $152.8M $152M $166.2M $167.5M $190.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.5M $34.8M $38.6M $37.9M $42.3M
Net Income to Company $117.3M $117.2M $127.6M $129.6M --
 
Minority Interest in Earnings $10K $47K $7K -$16K -$8K
Net Income to Common Excl Extra Items $116.4M $116.3M $126.4M $128.4M $148M
 
Basic EPS (Cont. Ops) $4.62 $4.73 $5.14 $5.27 $6.10
Diluted EPS (Cont. Ops) $4.62 $4.73 $5.14 $5.27 $6.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $173.5M $170.5M $277M $350.2M $361.2M
 
Revenue (Reported) $350.1M $361.1M $481.9M $561.1M $589.7M
Operating Income (Reported) $140.5M $150.5M $162.7M $165.5M $190.6M
Operating Income (Adjusted) $173.5M $170.5M $277M $350.2M $361.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $259.2M $273.3M $371.3M $426.5M $448.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$680K -- -$44K -- -$997K
Operating Expenses -$110.9M -$114.3M -$122.8M -$129M -$150.6M
Operating Income $110.9M $114.3M $122.8M $129M $150.6M
 
Net Interest Expenses $4.6M $2M $10.4M $12.4M $7.5M
EBT. Incl. Unusual Items $118.6M $115.8M $125.2M $131M $150.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.8M $26.3M $28.6M $29.8M $33.7M
Net Income to Company $90.8M $89.5M $96.5M $101.2M $74.8M
 
Minority Interest in Earnings $11K $35K $19K -$4K -$7K
Net Income to Common Excl Extra Items $90.1M $88.8M $95.6M $100.2M $116.9M
 
Basic EPS (Cont. Ops) $3.59 $3.61 $3.88 $4.10 $4.78
Diluted EPS (Cont. Ops) $3.59 $3.61 $3.88 $4.10 $4.78
Weighted Average Basic Share $75.4M $74.1M $74M $73.5M $73.6M
Weighted Average Diluted Share $75.4M $74.1M $74M $73.5M $73.6M
 
EBITDA -- -- -- -- --
EBIT $132.8M $130.3M $220.2M $270.4M $277.3M
 
Revenue (Reported) $259.2M $273.3M $371.3M $426.5M $448.2M
Operating Income (Reported) $110.9M $114.3M $122.8M $129M $150.6M
Operating Income (Adjusted) $132.8M $130.3M $220.2M $270.4M $277.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74.2M $54.4M $84.7M $77.5M $76.8M
Short Term Investments $1.2B $1.9B $1.8B $1.6B $944.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $265.6M $543.8M $148M $160.6M $158.2M
 
Property Plant And Equipment $73.2M $69.1M $97.4M $88.2M $86M
Long-Term Investments $332.2M $627M $229.3M $268M $231.1M
Goodwill $83.9M $83.9M $83.9M $83.9M $83.9M
Other Intangibles $82K $60K $40K $21K $2K
Other Long-Term Assets -- -- -- -- --
Total Assets $7.3B $8.1B $8.3B $8.7B $8.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $7.1M $5.3M $74.1M $256.6M $176.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.9B $4.7B $4.8B $5.6B $5.9B
 
Long-Term Debt $157.5M $142.2M $119.7M $109.3M $109.8M
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $7.1B $7.4B $7.7B $7.8B
 
Common Stock $436.5M $436.5M $436.5M $436.5M $436.5M
Other Common Equity Adj $18.4M -$9.9M -$147.7M -$106.3M -$87.2M
Common Equity $886.8M $916.3M $864.1M $989.6M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $43.8M $53.2M $59.7M $78.7M $70.4M
Total Equity $930.7M $969.5M $923.8M $1.1B $1.2B
 
Total Liabilities and Equity $7.3B $8.1B $8.3B $8.7B $8.9B
Cash and Short Terms $1.3B $1.9B $1.9B $1.7B $1B
Total Debt $160.7M $147.5M $122.9M $121.7M $111.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $77.7M $87M $75.7M $99.9M $75.3M
Short Term Investments $1.6B $1.8B $1.6B $1.6B --
Accounts Receivable, Net $18.6M $20.6M $28.1M $30.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $656.5M $138.3M $139.6M $200.2M $247M
 
Property Plant And Equipment $120.5M $98.3M $90.4M $83M $86.4M
Long-Term Investments $740M $208.6M $240.6M $266.7M $318.3M
Goodwill $83.9M $83.9M $83.9M $83.9M --
Other Intangibles $4.5M $4.3M $3.8M $3.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $8B $8.1B $8.5B $8.8B $9.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5.4M $195.3M $223.8M $102.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.6B $4.9B $4.4B $4.2B $4.2B
 
Long-Term Debt $140.1M $106.4M $105.3M $98M $101M
Capital Leases -- -- -- -- --
Total Liabilities $7B $7.2B $7.5B $7.6B $7.8B
 
Common Stock $436.5M $436.5M $436.5M $436.5M $436.5M
Other Common Equity Adj $2.4M -$162.3M -$151.3M -$71.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $45.1M $60.3M $58.7M $71M $55M
Total Equity $956.4M $886.4M $983M $1.2B $1.3B
 
Total Liabilities and Equity $8B $8.1B $8.5B $8.8B $9.1B
Cash and Short Terms $1.7B $1.9B $1.7B $1.7B --
Total Debt $140.1M $106.4M $105.3M $98M $101M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $81.5M $118.6M $120.5M $124.9M $132.6M
Depreciation & Amoritzation $10.9M $24M $19.1M $15.5M $12.4M
Stock-Based Compensation $3.3M $4.2M $3.6M $4.9M $5.7M
Change in Accounts Receivable -$1.1M $2.5M -$7M -$5.5M -$2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $134.3M $166.8M $175.5M $187.9M $194.1M
 
Capital Expenditures $2.9M $2.9M $12.4M $6M $12.4M
Cash Acquisitions -- -- -- -- $2.3M
Cash From Investing -$559.2M -$589.2M -$778.4M -$339.3M -$279.2M
 
Dividends Paid (Ex Special Dividend) $29.8M $31.3M $32.1M $33.1M $35.4M
Special Dividend Paid
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -$2.9M -$13.5M -$25.5M -$3.5M -$12.6M
Repurchase of Common Stock $6.4M $33.1M $6.8M $12.5M $178K
Other Financing Activities $23.4M $9.4M $6.5M $19M -$2.3M
Cash From Financing $564.4M $704.6M $200.5M $158.2M $80.2M
 
Beginning Cash (CF) $83.4M $243M $525.2M $122.8M $129.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159.7M $282.1M -$402.4M $6.9M -$4.8M
Ending Cash (CF) $243M $525.2M $122.8M $129.7M $124.8M
 
Levered Free Cash Flow $131.4M $163.9M $163.2M $182M $181.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $32.5M $32.7M $32.9M $34.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.2M $891K $1.2M $1.4M $1.4M
Change in Accounts Receivable $583K -$2.5M -$3M $1.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $18.5M $44.8M $52.2M $68.4M $51M
 
Capital Expenditures $442K $717K $983K $1.7M $3.8M
Cash Acquisitions -- -- $320K $365K $619K
Cash From Investing -$53M -$249.4M -$110.3M $34.4M $99.8M
 
Dividends Paid (Ex Special Dividend) $8M $8.1M $8.2M $9.1M $9.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$418K -$326K -$328K -$1.1M --
Repurchase of Common Stock $9.7M -- $10.3M -- $6.4M
Other Financing Activities $835K $5.9M -$320K -$365K --
Cash From Financing $202.3M $40.5M $56.6M -$202.7M -$85.7M
 
Beginning Cash (CF) $469.4M $281.8M $112.7M $269.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $167.8M -$164.2M -$1.5M -$99.9M $65.2M
Ending Cash (CF) $637.3M $117.6M $111.1M $169.4M --
 
Levered Free Cash Flow $18.1M $44.1M $51.2M $66.7M $47.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $117.3M $117.2M $127.6M $129.6M --
Depreciation & Amoritzation $26.1M $20.3M $16.3M $12.8M --
Stock-Based Compensation $3.9M $3.8M $4.5M $5.4M $5.9M
Change in Accounts Receivable $3M -$2.1M -$7.5M -$2.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $142.4M $183.4M $197.6M $204.5M $201.5M
 
Capital Expenditures $2.3M $2.8M $13.7M $9.2M $14.7M
Cash Acquisitions -- -- $970K $849K $2.9M
Cash From Investing -$284.6M -$851.2M -$431.7M -$150.9M -$298.8M
 
Dividends Paid (Ex Special Dividend) $30.8M $31.9M $32.6M $34.9M $37.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.5M -$33.9M -$5.2M -$12.7M --
Repurchase of Common Stock $36.5M $9.9M $12.5M -$1K $9.9M
Other Financing Activities $7.8M $15.2M -$1.6M $18.1M --
Cash From Financing $605.1M $148.1M $227.7M $4.6M $142.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $483.1M -$519.7M -$6.5M $58.2M $44.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $140.1M $180.7M $183.9M $195.3M $186.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $90.8M $89.5M $96.5M $101.2M $74.8M
Depreciation & Amoritzation $6.9M $5.4M $4.2M $3.3M $5.6M
Stock-Based Compensation $3M $2.5M $3.4M $3.9M $4.2M
Change in Accounts Receivable $1.7M -$2.9M -$3.4M -$489K $422K
Change in Inventories -- -- -- -- --
Cash From Operations $105.1M $121.7M $143.8M $160.3M $167.7M
 
Capital Expenditures $1.4M $1.3M $2.6M $5.8M $8.1M
Cash Acquisitions -- -- $970K $1.8M $2.4M
Cash From Investing -$295.7M -$557.6M -$211M -$22.6M -$42.2M
 
Dividends Paid (Ex Special Dividend) $23.4M $24M $24.5M $26.3M $28.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.3M -$23.7M -$3.4M -$12.6M -$1.9M
Repurchase of Common Stock $30.1M $6.8M $12.5M -- $9.7M
Other Financing Activities $1.2M $7.1M -$970K -$1.8M -$1.8M
Cash From Financing $584.8M $28.3M $55.5M -$98.1M -$36.1M
 
Beginning Cash (CF) $1B $1.2B $329.5M $479.8M $347.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $394.2M -$407.6M -$11.7M $39.7M $89.4M
Ending Cash (CF) $1.4B $816.3M $317.8M $519.5M $371.9M
 
Levered Free Cash Flow $103.7M $120.5M $141.2M $154.5M $159.6M

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