Financhill
Buy
56

SRCE Quote, Financials, Valuation and Earnings

Last price:
$70.08
Seasonality move :
2.68%
Day range:
$69.76 - $70.92
52-week range:
$52.14 - $71.00
Dividend yield:
2.23%
P/E ratio:
10.84x
P/S ratio:
2.87x
P/B ratio:
1.34x
Volume:
61.4K
Avg. volume:
105.6K
1-year change:
7.48%
Market cap:
$1.7B
Revenue:
$600M
EPS (TTM):
$6.46
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $345.8M $383.7M $505.3M $567.7M $600M
Revenue Growth (YoY) -1.29% 10.95% 31.7% 12.35% 5.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$680K -$184K -$2.9M -$3.9M --
Operating Expenses -$145.5M -$155.1M -$160.7M -$169.3M -$204.4M
Operating Income $145.5M $155.1M $160.7M $169.3M $204.4M
 
Net Interest Expenses $5.7M $5M $15M $15.8M $9.8M
EBT. Incl. Unusual Items $154.9M $156.8M $161.7M $171.1M $204.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.3M $36.3M $36.7M $38.4M $46.1M
Net Income to Company $118.6M $120.5M $124.9M $132.6M --
 
Minority Interest in Earnings $23K $23K $7K -$5K -$18K
Net Income to Common Excl Extra Items $117.6M $119.5M $123.7M $131.4M $158.3M
 
Basic EPS (Cont. Ops) $4.70 $4.88 $5.08 $5.41 $6.46
Diluted EPS (Cont. Ops) $4.70 $4.88 $5.08 $5.41 $6.46
Weighted Average Basic Share $25M $24.7M $24.6M $24.5M $24.5M
Weighted Average Diluted Share $25M $24.7M $24.6M $24.5M $24.5M
 
EBITDA -- $206.2M $315.4M $366.6M --
EBIT $173M $187.1M $299.9M $354.3M $370.6M
 
Revenue (Reported) $345.8M $383.7M $505.3M $567.7M $600M
Operating Income (Reported) $145.5M $155.1M $160.7M $169.3M $204.4M
Operating Income (Adjusted) $173M $187.1M $299.9M $354.3M $370.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $87.8M $110.5M $134.6M $141.5M $150.5M
Revenue Growth (YoY) -3.41% 25.89% 21.81% 5.12% 6.34%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$184K -$2.9M -$3.9M --
Operating Expenses -$36.3M -$39.9M -$36.5M -$40M -$53.6M
Operating Income $36.3M $39.9M $36.5M $40M $53.6M
 
Net Interest Expenses $1.3M $3M $4.6M $3.4M $2.3M
EBT. Incl. Unusual Items $36.3M $41M $36.5M $40.1M $53.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.5M $10M $8.1M $8.6M $12.4M
Net Income to Company $27.7M $31.1M $28.4M $31.4M --
 
Minority Interest in Earnings $12K -$12K -$12K -$1K -$11K
Net Income to Common Excl Extra Items $27.5M $30.8M $28.1M $31.2M $41.1M
 
Basic EPS (Cont. Ops) $1.12 $1.26 $1.16 $1.32 $1.69
Diluted EPS (Cont. Ops) $1.12 $1.26 $1.16 $1.32 $1.69
Weighted Average Basic Share $24.8M $24.7M $24.4M $24.5M $24.4M
Weighted Average Diluted Share $24.8M $24.7M $24.4M $24.5M $24.4M
 
EBITDA -- -- -- -- --
EBIT $40.2M $56.8M $79.8M $83.8M $93.3M
 
Revenue (Reported) $87.8M $110.5M $134.6M $141.5M $150.5M
Operating Income (Reported) $36.3M $39.9M $36.5M $40M $53.6M
Operating Income (Adjusted) $40.2M $56.8M $79.8M $83.8M $93.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $347M $383.8M $506M $568M $598.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$680K -$184K -$2.9M -$3.9M --
Operating Expenses -$147.2M -$154.1M -$159.3M -$169M -$204.2M
Operating Income $147.2M $154.1M $159.3M $169M $204.2M
 
Net Interest Expenses $5.9M $5.1M $15M $15.8M $9.8M
EBT. Incl. Unusual Items $154.9M $156.8M $161.7M $171.1M $204.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.3M $36.3M $36.7M $38.4M $46.1M
Net Income to Company $118.6M $120.5M $124.9M $132.6M --
 
Minority Interest in Earnings $23K $23K $7K -$5K -$18K
Net Income to Common Excl Extra Items $117.6M $119.5M $123.7M $131.4M $158M
 
Basic EPS (Cont. Ops) $4.71 $4.87 $5.05 $5.43 $6.46
Diluted EPS (Cont. Ops) $4.71 $4.87 $5.05 $5.43 $6.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $173M $187.1M $299.9M $354.3M $370.6M
 
Revenue (Reported) $347M $383.8M $506M $568M $598.7M
Operating Income (Reported) $147.2M $154.1M $159.3M $169M $204.2M
Operating Income (Adjusted) $173M $187.1M $299.9M $354.3M $370.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $383.8M $506M $568M $598.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$184K -$2.9M -$3.9M -$997K --
Operating Expenses -$154.1M -$159.3M -$169M -$204.2M --
Operating Income $154.1M $159.3M $169M $204.2M --
 
Net Interest Expenses $5.1M $15M $15.8M $9.8M --
EBT. Incl. Unusual Items $156.8M $161.7M $171.1M $204.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.3M $36.7M $38.4M $46.1M --
Net Income to Company $120.5M $124.9M $132.6M $74.8M --
 
Minority Interest in Earnings $23K $7K -$5K -$18K --
Net Income to Common Excl Extra Items $119.5M $123.7M $131.4M $158M --
 
Basic EPS (Cont. Ops) $4.87 $5.05 $5.43 $6.46 --
Diluted EPS (Cont. Ops) $4.87 $5.05 $5.43 $6.46 --
Weighted Average Basic Share $98.8M $98.5M $98M $98M --
Weighted Average Diluted Share $98.8M $98.5M $98M $98M --
 
EBITDA $43M $69.5M $85.7M $92.9M --
EBIT $187.1M $299.9M $354.3M $370.6M --
 
Revenue (Reported) $383.8M $506M $568M $598.7M --
Operating Income (Reported) $154.1M $159.3M $169M $204.2M --
Operating Income (Adjusted) $187.1M $299.9M $354.3M $370.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $54.4M $84.7M $77.5M $76.8M $69.2M
Short Term Investments $1.9B $1.8B $1.6B $944.7M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $543.8M $148M $160.6M $158.2M $120.2M
 
Property Plant And Equipment $69.1M $97.4M $88.2M $86M $65.3M
Long-Term Investments $627M $229.3M $268M $231.1M $77.6M
Goodwill $83.9M $83.9M $83.9M $83.9M --
Other Intangibles $60K $40K $21K $2K --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.1B $8.3B $8.7B $8.9B $9.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5.3M $74.1M $256.6M $176.9M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7B $4.8B $5.6B $5.9B $4.4B
 
Long-Term Debt $142.2M $119.7M $109.3M $109.8M $102.1M
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $7.4B $7.7B $7.8B $7.7B
 
Common Stock $436.5M $436.5M $436.5M $436.5M $436.5M
Other Common Equity Adj -$9.9M -$147.7M -$106.3M -$87.2M --
Common Equity $916.3M $864.1M $989.6M $1.1B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $53.2M $59.7M $78.7M $70.4M $43.1M
Total Equity $969.5M $923.8M $1.1B $1.2B $1.3B
 
Total Liabilities and Equity $8.1B $8.3B $8.7B $8.9B $9.1B
Cash and Short Terms $1.9B $1.9B $1.7B $1B --
Total Debt $147.5M $122.9M $121.7M $111.8M $102.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $54.4M $84.7M $77.5M $76.8M $69.2M
Short Term Investments $1.9B $1.8B $1.6B $944.7M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $543.8M $148M $160.6M $158.2M $120.2M
 
Property Plant And Equipment $69.1M $97.4M $88.2M $86M $65.3M
Long-Term Investments $627M $229.3M $268M $231.1M $77.6M
Goodwill $83.9M $83.9M $83.9M $83.9M --
Other Intangibles $60K $40K $21K $2K --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.1B $8.3B $8.7B $8.9B $9.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5.3M $74.1M $256.6M $176.9M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7B $4.8B $5.6B $5.9B $4.4B
 
Long-Term Debt $142.2M $119.7M $109.3M $109.8M $102.1M
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $7.4B $7.7B $7.8B $7.7B
 
Common Stock $436.5M $436.5M $436.5M $436.5M $436.5M
Other Common Equity Adj -$9.9M -$147.7M -$106.3M -$87.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $53.2M $59.7M $78.7M $70.4M $43.1M
Total Equity $969.5M $923.8M $1.1B $1.2B $1.3B
 
Total Liabilities and Equity $8.1B $8.3B $8.7B $8.9B $9.1B
Cash and Short Terms $1.9B $1.9B $1.7B $1B --
Total Debt $147.5M $122.9M $121.7M $111.8M $102.1M
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $27.7M $31.1M $28.4M $31.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.3M $1.1M $1.5M $1.7M --
Change in Accounts Receivable $795K -$4.1M -$2.1M -$2.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $61.7M $53.8M $44.2M $33.8M --
 
Capital Expenditures $1.5M $11.1M $3.4M $6.5M --
Cash Acquisitions -- -- -$970K $513K --
Cash From Investing -$293.5M -$220.8M -$128.3M -$256.6M --
 
Dividends Paid (Ex Special Dividend) $7.9M $8.1M $8.6M $9.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.2M -$1.8M -$67K -$38K --
Repurchase of Common Stock $3.1M -- -$1K $178K --
Other Financing Activities $8.1M -$591K $20M -$513K --
Cash From Financing $119.7M $172.2M $102.7M $178.3M --
 
Beginning Cash (CF) $637.3M $117.6M $111.1M $169.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$112.1M $5.2M $18.5M -$44.5M --
Ending Cash (CF) $525.2M $122.8M $129.7M $124.8M --
 
Levered Free Cash Flow $60.2M $42.7M $40.8M $27.2M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $118.6M $120.5M $124.9M $132.6M --
Depreciation & Amoritzation $24M $19.1M $15.5M $12.4M --
Stock-Based Compensation $4.2M $3.6M $4.9M $5.7M --
Change in Accounts Receivable $2.5M -$7M -$5.5M -$2.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $166.8M $175.5M $187.9M $194.1M --
 
Capital Expenditures $2.9M $12.4M $6M $12.4M $8.1M
Cash Acquisitions -- -- -- $2.3M --
Cash From Investing -$589.2M -$778.4M -$339.3M -$279.2M --
 
Dividends Paid (Ex Special Dividend) $31.3M $32.1M $33.1M $35.4M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.5M -$25.5M -$3.5M -$12.6M --
Repurchase of Common Stock $33.1M $6.8M $12.5M $178K --
Other Financing Activities $9.4M $6.5M $19M -$2.3M --
Cash From Financing $704.6M $200.5M $158.2M $80.2M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $282.1M -$402.4M $6.9M -$4.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $163.9M $163.2M $182M $181.7M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $120.5M $124.9M $132.6M $74.8M --
Depreciation & Amoritzation $5.4M $4.2M $3.3M $5.6M --
Stock-Based Compensation $3.6M $4.9M $5.7M $4.2M --
Change in Accounts Receivable -$7M -$5.5M -$2.6M $422K --
Change in Inventories -- -- -- -- --
Cash From Operations $175.5M $187.9M $194.1M $167.7M --
 
Capital Expenditures $12.4M $6M $12.4M $8.1M --
Cash Acquisitions -- $0 $2.3M $2.4M --
Cash From Investing -$778.4M -$339.3M -$279.2M -$42.2M --
 
Dividends Paid (Ex Special Dividend) $32.1M $33.1M $35.4M $28.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$25.5M -$3.5M -$12.6M -$1.9M --
Repurchase of Common Stock $6.8M $12.5M $178K $9.7M --
Other Financing Activities $6.5M $19M -$2.3M -$1.8M --
Cash From Financing $200.5M $158.2M $80.2M -$36.1M --
 
Beginning Cash (CF) $1.3B $440.6M $649.2M $347.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$402.4M $6.9M -$4.8M $89.4M --
Ending Cash (CF) $939.1M $447.5M $644.3M $371.9M --
 
Levered Free Cash Flow $163.2M $182M $181.7M $159.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is up 34.18% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 20.77% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 17.51% over the past day.

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

Show me the best stock