Financhill
Sell
13

SEG Quote, Financials, Valuation and Earnings

Last price:
$26.99
Seasonality move :
--
Day range:
$26.68 - $27.88
52-week range:
$22.51 - $36.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.90x
P/B ratio:
0.39x
Volume:
66.3K
Avg. volume:
68.5K
1-year change:
--
Market cap:
$149.1M
Revenue:
$115.7M
EPS (TTM):
-$14.96
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $82.6M $119M $115.7M
Revenue Growth (YoY) -- -- -- 44.09% -2.83%
 
Cost of Revenues -- -- $56.9M $76.8M $78.9M
Gross Profit -- -- $25.7M $42.2M $36.8M
Gross Profit Margin -- -- 31.13% 35.49% 31.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $17.2M $17M $51.1M
Other Inc / (Exp) -- -- -$2M -$37.1M -$754.6M
Operating Expenses -- -- $101.6M $108.9M $141.3M
Operating Income -- -- -$75.9M -$66.7M -$104.5M
 
Net Interest Expenses -- -- $6.5M $4M $2.7M
EBT. Incl. Unusual Items -- -- -$84.4M -$107.8M -$861.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$3.6M $3.5M -$2.2M
Net Income to Company -- -- -$80.9M -$111.3M -$838.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$80.9M -$111.3M -$859.6M
 
Basic EPS (Cont. Ops) -- -- -$6.43 -$8.84 -$68.31
Diluted EPS (Cont. Ops) -- -- -$6.43 -$8.84 -$68.31
Weighted Average Basic Share -- -- $12.6M $12.6M $12.6M
Weighted Average Diluted Share -- -- $12.6M $12.6M $12.6M
 
EBITDA -- -- -$36.3M -$56.4M -$810.7M
EBIT -- -- -$77.9M -$103.8M -$859.1M
 
Revenue (Reported) -- -- $82.6M $119M $115.7M
Operating Income (Reported) -- -- -$75.9M -$66.7M -$104.5M
Operating Income (Adjusted) -- -- -$77.9M -$103.8M -$859.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- $37.5M $33.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $23.4M $20.9M
Gross Profit -- -- -- $14.1M $13M
Gross Profit Margin -- -- -- 37.56% 38.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $7M $18.6M
Other Inc / (Exp) -- -- -- -$10.9M -$6.6M
Operating Expenses -- -- -- $30.7M $38.3M
Operating Income -- -- -- -$16.6M -$25.2M
 
Net Interest Expenses -- -- -- $627K $3.2M
EBT. Incl. Unusual Items -- -- -- -$28.1M -$35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -$28.1M -$35M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$28.1M -$35M
 
Basic EPS (Cont. Ops) -- -- -- -$2.24 -$6.27
Diluted EPS (Cont. Ops) -- -- -- -$2.24 -$6.27
Weighted Average Basic Share -- -- -- $12.6M $5.6M
Weighted Average Diluted Share -- -- -- $12.6M $5.6M
 
EBITDA -- -- -- -$14.3M -$26.5M
EBIT -- -- -- -$27.5M -$31.8M
 
Revenue (Reported) -- -- -- $37.5M $33.9M
Operating Income (Reported) -- -- -- -$16.6M -$25.2M
Operating Income (Adjusted) -- -- -- -$27.5M -$31.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- -- $100.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $67.7M
Gross Profit -- -- -- -- $33.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $47.7M
Other Inc / (Exp) -- -- -- -$21.7M -$38.9M
Operating Expenses -- -- -- -- $132.7M
Operating Income -- -- -- -- -$99.4M
 
Net Interest Expenses -- -- -- $1.3M $6.1M
EBT. Incl. Unusual Items -- -- -- -- -$144.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- -$145M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- -$144.3M
 
Basic EPS (Cont. Ops) -- -- -- -- -$14.96
Diluted EPS (Cont. Ops) -- -- -- -- -$14.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- -$98.5M
EBIT -- -- -- -- -$138.3M
 
Revenue (Reported) -- -- -- -- $100.9M
Operating Income (Reported) -- -- -- -- -$99.4M
Operating Income (Adjusted) -- -- -- -- -$138.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- $52.3M $48.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $36.3M $31.3M
Gross Profit -- -- -- $16M $17.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $12.5M $35.2M
Other Inc / (Exp) -- -- -- -$21.7M -$17.1M
Operating Expenses -- -- -- $58.9M $73.7M
Operating Income -- -- -- -$42.9M -$56.5M
 
Net Interest Expenses -- -- -- $1.3M $4.8M
EBT. Incl. Unusual Items -- -- -- -$65.9M -$78.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -$65.9M -$79.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$65.9M -$78.4M
 
Basic EPS (Cont. Ops) -- -- -- -$5.24 -$9.72
Diluted EPS (Cont. Ops) -- -- -- -$5.24 -$9.72
Weighted Average Basic Share -- -- -- $25.2M $18.2M
Weighted Average Diluted Share -- -- -- $25.2M $18.2M
 
EBITDA -- -- -- -$38.2M -$60.2M
EBIT -- -- -- -$64.6M -$73.6M
 
Revenue (Reported) -- -- -- $52.3M $48.6M
Operating Income (Reported) -- -- -- -$42.9M -$56.5M
Operating Income (Adjusted) -- -- -- -$64.6M -$73.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- -- $16.4M $1.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $8.2M $13.7M
Inventory -- -- -- $2.5M $2.7M
Prepaid Expenses -- -- -- $4.3M $15.7M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- $81.7M $75.9M
 
Property Plant And Equipment -- -- -- $858M $375.5M
Long-Term Investments -- -- -- $69.8M $37.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $23.7M $20.5M
Other Long-Term Assets -- -- -- $521K $146K
Total Assets -- -- -- $1.3B $616.8M
 
Accounts Payable -- -- -- $3.3M $4.3M
Accrued Expenses -- -- -- $5.3M $5.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $23.3M $27.2M
 
Long-Term Debt -- -- -- $144.2M $155.6M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $218.3M $231.9M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- $1.1B $384.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $1.1B $384.9M
 
Total Liabilities and Equity -- -- -- $1.3B $616.8M
Cash and Short Terms -- -- -- $16.4M $1.8M
Total Debt -- -- -- $144.2M $155.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- -- -- -- $3.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $11.3M
Inventory -- -- -- -- $2.9M
Prepaid Expenses -- -- -- -- $19.2M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- $78.9M
 
Property Plant And Equipment -- -- -- -- $371.8M
Long-Term Investments -- -- -- -- $36.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- -- $610.1M
 
Accounts Payable -- -- -- -- $6.7M
Accrued Expenses -- -- -- -- $4.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $26.3M
 
Long-Term Debt -- -- -- -- $155.1M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $229.4M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- $380.7M
 
Total Liabilities and Equity -- -- -- -- $610.1M
Cash and Short Terms -- -- -- -- $3.3M
Total Debt -- -- -- -- $155.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -$80.9M -$111.3M -$838.1M
Depreciation & Amoritzation -- -- $41.6M $47.4M $48.4M
Stock-Based Compensation -- -- $483K $869K $1.5M
Change in Accounts Receivable -- -- -$2.6M $671K -$5.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$35.8M -$29.6M -$50.8M
 
Capital Expenditures -- -- $9.2M $12.2M $18.7M
Cash Acquisitions -- -- -$1.2M -$100.1M -$45.5M
Cash From Investing -- -- -$103.1M -$198M -$108.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $115M
Long-Term Debt Repaid -- -- -$1.7M -$1.9M -$101.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $185.9M $239.3M $123M
Cash From Financing -- -- $184.2M $237.4M $136.2M
 
Beginning Cash (CF) -- -- $11.7M $56.9M $66.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $45.2M $9.8M -$22.9M
Ending Cash (CF) -- -- $56.9M $66.7M $43.8M
 
Levered Free Cash Flow -- -- -$45M -$41.8M -$69.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -$28.1M -$35M
Depreciation & Amoritzation -- -- -- $13.2M $5.3M
Stock-Based Compensation -- -- -- $242K -$592K
Change in Accounts Receivable -- -- -- -$376K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $273K -$20.4M
 
Capital Expenditures -- -- -- $4.6M $462K
Cash Acquisitions -- -- -- -$12.3M -$1.6M
Cash From Investing -- -- -- -$28.3M -$4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$895K -$940K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $27.2M $27.2M
Cash From Financing -- -- -- $26.3M $26.2M
 
Beginning Cash (CF) -- -- -- $53.7M $44.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$1.7M $1.4M
Ending Cash (CF) -- -- -- $52M $45.6M
 
Levered Free Cash Flow -- -- -- -$4.4M -$20.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -- -$145M
Depreciation & Amoritzation -- -- -- -- $39.8M
Stock-Based Compensation -- -- -- $534K $600K
Change in Accounts Receivable -- -- -- -- -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$47.1M
 
Capital Expenditures -- -- -- $9.3M $11.6M
Cash Acquisitions -- -- -- -$24.1M -$40.4M
Cash From Investing -- -- -- -- -$88.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $124.3M
Cash From Financing -- -- -- -- $122.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$58.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -$65.9M -$79.1M
Depreciation & Amoritzation -- -- -- $26.4M $13.4M
Stock-Based Compensation -- -- -- $534K $66K
Change in Accounts Receivable -- -- -- -$1.7M $173K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$7.9M -$39.1M
 
Capital Expenditures -- -- -- $9.3M $2.3M
Cash Acquisitions -- -- -- -$24.1M -$16.3M
Cash From Investing -- -- -- -$55.4M -$33M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$895K -$940K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $49.5M $74.8M
Cash From Financing -- -- -- $48.6M $73.9M
 
Beginning Cash (CF) -- -- -- $120.4M $88M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$14.7M $1.7M
Ending Cash (CF) -- -- -- $105.7M $89.7M
 
Levered Free Cash Flow -- -- -- -$17.2M -$41.5M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock