Financhill
Buy
55

STRW Quote, Financials, Valuation and Earnings

Last price:
$12.93
Seasonality move :
6%
Day range:
$12.90 - $13.11
52-week range:
$8.70 - $14.00
Dividend yield:
4.65%
P/E ratio:
20.78x
P/S ratio:
1.02x
P/B ratio:
11.88x
Volume:
32.1K
Avg. volume:
33K
1-year change:
21.47%
Market cap:
$169.2M
Revenue:
$117.1M
EPS (TTM):
$0.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $84.1M $87M $92.5M $99.8M $117.1M
Revenue Growth (YoY) 3.49% 3.5% 6.33% 7.85% 17.29%
 
Cost of Revenues $10.3M $11.4M $42M $44M $48.4M
Gross Profit $73.7M $75.7M $50.6M $55.8M $68.7M
Gross Profit Margin 87.7% 86.95% 54.63% 55.95% 58.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $8.1M -- -- --
Other Inc / (Exp) $114K -$4.9M -$10.8M -$3M $10K
Operating Expenses $36.1M $40.7M $607K $6M $7.4M
Operating Income $37.7M $35M $49.9M $49.9M $61.3M
 
Net Interest Expenses $25.9M $21.6M $23.5M $27.9M $35.8M
EBT. Incl. Unusual Items $11.9M $8.4M $16.4M $20.2M $26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $11.9M $8.4M $16.4M $20.2M $26.5M
 
Minority Interest in Earnings -- -$3.1M $14.6M $17.7M $22.4M
Net Income to Common Excl Extra Items $11.9M $5.3M $16.4M $20.2M $26.5M
 
Basic EPS (Cont. Ops) -- $0.07 $0.31 $0.39 $0.57
Diluted EPS (Cont. Ops) -- $0.07 $0.31 $0.39 $0.57
Weighted Average Basic Share $5.9M $5.9M $6M $6.4M $7.1M
Weighted Average Diluted Share $5.9M $5.9M $6M $6.4M $7.1M
 
EBITDA $62.6M $57.6M $79M $79.7M $96M
EBIT $35.7M $29.8M $50.2M $50.2M $61.8M
 
Revenue (Reported) $84.1M $87M $92.5M $99.8M $117.1M
Operating Income (Reported) $37.7M $35M $49.9M $49.9M $61.3M
Operating Income (Adjusted) $35.7M $29.8M $50.2M $50.2M $61.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.5M $24.2M $25.8M $29.5M $39.7M
Revenue Growth (YoY) -- 2.92% 6.34% 14.33% 34.78%
 
Cost of Revenues $3.7M $11M $11.1M $11.9M $15.7M
Gross Profit $19.8M $13.2M $14.7M $17.6M $24M
Gross Profit Margin 84.26% 54.49% 57.03% 59.68% 60.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M -- -- -- --
Other Inc / (Exp) -$1.9M -$833K $81K -- --
Operating Expenses $9.7M -$4.3M $1.6M $1.6M $1.5M
Operating Income $10.2M $17.5M $13.1M $16M $22.5M
 
Net Interest Expenses $5.5M $7.8M $8.7M $9.4M $14.1M
EBT. Incl. Unusual Items $2.7M $9.8M $4.7M $6.9M $8.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $9.3M $4.7M $6.9M $8.9M
 
Minority Interest in Earnings -$2.4M $8.2M $4.1M $6M $6.9M
Net Income to Common Excl Extra Items $292K $9.3M $4.7M $6.9M $8.9M
 
Basic EPS (Cont. Ops) $0.05 $0.17 $0.09 $0.14 $0.16
Diluted EPS (Cont. Ops) $0.05 $0.17 $0.09 $0.14 $0.16
Weighted Average Basic Share $5.8M $6M $6.4M $7M $13M
Weighted Average Diluted Share $5.8M $6M $6.4M $7M $13M
 
EBITDA $15.1M $24.7M $20.5M $24.6M $34.4M
EBIT $8.2M $17.6M $13.1M $16.2M $22.5M
 
Revenue (Reported) $23.5M $24.2M $25.8M $29.5M $39.7M
Operating Income (Reported) $10.2M $17.5M $13.1M $16M $22.5M
Operating Income (Adjusted) $8.2M $17.6M $13.1M $16.2M $22.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $92M $97.9M $112.1M $145.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $12.8M $43.3M $46.8M $58.9M
Gross Profit -- $37.6M $54.6M $65.2M $86.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2M -$10.9M -$3.2M $380K --
Operating Expenses -- $37.2M $4.9M $7.2M $7.5M
Operating Income -- $42M $49.8M $58M $79M
 
Net Interest Expenses $10.8M $18M $26M $33.9M $49.3M
EBT. Incl. Unusual Items -- $9.8M $21.7M $25.7M $31.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $21.7M $25.7M $31.1M
 
Minority Interest in Earnings -$3.4M $8.3M $19.1M $22.3M $24.1M
Net Income to Common Excl Extra Items -- $994K $21.7M $25.7M $31.1M
 
Basic EPS (Cont. Ops) -- $0.16 $0.42 $0.51 $0.62
Diluted EPS (Cont. Ops) -- $0.17 $0.42 $0.51 $0.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $60.6M $78.4M $91.6M $122.9M
EBIT -- $31.3M $50M $58.5M $79.2M
 
Revenue (Reported) -- $92M $97.9M $112.1M $145.4M
Operating Income (Reported) -- $42M $49.8M $58M $79M
Operating Income (Adjusted) -- $31.3M $50M $58.5M $79.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $42.9M $69M $74.3M $86.6M $114.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8M $31.3M $32.6M $35.5M $46M
Gross Profit $37.1M $37.6M $41.7M $51.1M $68.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4M -- -- -- --
Other Inc / (Exp) -$2M -$10.9M -$3.4M -- $8K
Operating Expenses $17.2M -$63K $4.2M $5.5M $5.6M
Operating Income $19.8M $37.7M $37.5M $45.6M $63.3M
 
Net Interest Expenses $10.8M $18M $20.5M $26.5M $39.9M
EBT. Incl. Unusual Items $7M $9.8M $14.5M $19.9M $24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $9.3M $14.5M $19.9M $24.5M
 
Minority Interest in Earnings -$3.4M $8.3M $12.7M $17.3M $19M
Net Income to Common Excl Extra Items $3.7M $9.3M $14.5M $19.9M $24.5M
 
Basic EPS (Cont. Ops) $0.07 $0.17 $0.28 $0.40 $0.44
Diluted EPS (Cont. Ops) $0.07 $0.17 $0.28 $0.40 $0.44
Weighted Average Basic Share $11.7M $17.8M $19.1M $19.9M $37.6M
Weighted Average Diluted Share $11.7M $17.8M $19.1M $19.9M $37.6M
 
EBITDA $31.1M $59.8M $59.3M $71.1M $98M
EBIT $17.6M $37.9M $37.8M $46M $63.4M
 
Revenue (Reported) $42.9M $69M $74.3M $86.6M $114.9M
Operating Income (Reported) $19.8M $37.7M $37.5M $45.6M $63.3M
Operating Income (Adjusted) $17.6M $37.9M $37.8M $46M $63.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17.8M $26.2M $45.7M $37.8M $93.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.2M $23.3M $23.5M $23.3M $27.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $92M $85.2M $88.7M $78.8M $89.6M
 
Property Plant And Equipment $2.3M $2.1M $1.8M $1.5M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill $1.3M $1.3M $1.3M $1.3M $1.3M
Other Intangibles $16.4M $13.3M $10.3M $7.3M $26.6M
Other Long-Term Assets $315K $465K $176K $3.5M $5.3M
Total Assets $523.7M $570M $547M $616.8M $787.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.1M $20.7M $41.9M $16.9M $45.7M
 
Long-Term Debt $486.5M $501.8M $429M $519.5M $644.7M
Capital Leases -- -- -- -- --
Total Liabilities $510.3M $534.9M $497.6M $569.5M $704M
 
Common Stock -- -- -- -- $1K
Other Common Equity Adj -$23.8M -$2.5M $386K $529K $340K
Common Equity $13.4M $2.3M $7.8M $7.5M $18.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $32.8M $41.6M $39.8M $65.4M
Total Equity $13.4M $35.1M $49.4M $47.3M $83.6M
 
Total Liabilities and Equity $523.7M $570M $547M $616.8M $787.6M
Cash and Short Terms $17.8M $26.2M $45.7M $37.8M $93.7M
Total Debt $486.5M $501.8M $457.2M $538M $671.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $37.2M $35M $53.2M $55.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $24.3M $24.8M $26.3M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $79.9M $25.5M $96.4M $108.5M
 
Property Plant And Equipment -- $1.8M $1.6M $1.3M $941K
Long-Term Investments -- -- -- -- --
Goodwill -- $1.3M $1.3M $1.3M --
Other Intangibles -- $11.1M $8M $22M --
Other Long-Term Assets -- $222K $2.4M $6.3M --
Total Assets -- $543.6M $629.8M $661.5M $880.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $17.4M $21.4M $16.3M $27.5M
 
Long-Term Debt -- $456.6M $542M $577.7M $770.3M
Capital Leases -- -- -- -- --
Total Liabilities -- $484.5M $575.9M $606.3M $818M
 
Common Stock -- -- -- -- $1K
Other Common Equity Adj -- $372K $1.3M $925K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $52.4M $45.5M $42.6M $48.4M
Total Equity -- $59.1M $53.9M $55.2M $62.6M
 
Total Liabilities and Equity -- $543.6M $629.8M $661.5M $880.6M
Cash and Short Terms -- $37.2M $35M $53.2M $55.9M
Total Debt -- $459.4M $544.8M $580.9M $775.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.9M $8.4M $16.4M $20.2M $26.5M
Depreciation & Amoritzation $26.9M $27.8M $28.8M $29.5M $34.2M
Stock-Based Compensation -- $250K -- -- --
Change in Accounts Receivable $174K -$2M -$272K $200K -$4.4M
Change in Inventories -- -- -- -- --
Cash From Operations $37.3M $44.8M $50.9M $54.9M $59.3M
 
Capital Expenditures -- -- -- -- $24M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$58.3M -$10.1M -$106.3M -$136.8M
 
Dividends Paid (Ex Special Dividend) -- -$1.5M $637K $2.9M $4M
Special Dividend Paid
Long-Term Debt Issued $15M $64.7M $105M $121.6M $175.7M
Long-Term Debt Repaid -$67.5M -$39.6M -$139.3M -$38.1M -$47.9M
Repurchase of Common Stock -- -- -- $46K $2.5M
Other Financing Activities -- -- -$12.4M -$37.2M -$24.2M
Cash From Financing -$26.1M $23.6M -$47.2M $43.5M $133.3M
 
Beginning Cash (CF) $37.2M $42.1M $45.7M $37.8M $93.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M $10.1M -$6.4M -$7.9M $55.9M
Ending Cash (CF) $42.1M $52.1M $39.3M $29.8M $149.6M
 
Levered Free Cash Flow $37.3M $44.8M $50.9M $54.9M $35.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $9.3M $4.7M $6.9M $8.9M
Depreciation & Amoritzation -- $7.2M $7.4M $8.5M $11.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$1.2M -$445K -$1.1M -$2.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $19.4M $16.5M $11M $20.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$856K -$109.1M -$19.7M -$66.8M
 
Dividends Paid (Ex Special Dividend) -- -- $700K $909K $2.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40K $85.8M $37.1M --
Long-Term Debt Repaid -- -$18.3M -$18.5M -$13.5M --
Repurchase of Common Stock -- -- -- $213K --
Other Financing Activities -- -$6M -$6M -$5.8M --
Cash From Financing -- -$24.3M $60.6M $19M -$29.4M
 
Beginning Cash (CF) -- $37.2M $35M $53.2M $55.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$5.8M -$32.1M $11.1M -$75.5M
Ending Cash (CF) -- $31.5M $2.9M $64.4M -$19.6M
 
Levered Free Cash Flow -- $19.4M $16.5M $11M $20.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $21.7M $25.7M $31.1M
Depreciation & Amoritzation -- -- $28.4M $33.1M $43.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$441K -$1.6M -$7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $55.5M $46.6M $95.2M
 
Capital Expenditures -- -- -- $18M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$115.2M -$35.8M -$201M
 
Dividends Paid (Ex Special Dividend) -- -- $2.7M $3.3M $7M
Special Dividend Paid
Long-Term Debt Issued -- -- $123M $62.8M --
Long-Term Debt Repaid -- -- -$29.7M -$31.8M --
Repurchase of Common Stock -- -- -- $919K $2.2M
Other Financing Activities -- -- -$33.1M -$22.6M --
Cash From Financing -- -- $57.5M $6.6M $109.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$2.2M $18.2M $2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $55.5M $28.6M $89.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $9.3M $14.5M $19.9M $24.5M
Depreciation & Amoritzation -- $21.9M $21.5M $25.1M $34.7M
Stock-Based Compensation -- -- -- -- $72K
Change in Accounts Receivable -- -$1.1M -$1.2M -$3M -$5.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $37.4M $42M $33.7M $69.5M
 
Capital Expenditures -- -- -- $18M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$8.5M -$113.6M -$43M -$107.3M
 
Dividends Paid (Ex Special Dividend) -- -- $2.1M $2.5M $5.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $103.6M $121.6M $62.8M --
Long-Term Debt Repaid -- -$136.5M -$26.9M -$20.6M -$5.3M
Repurchase of Common Stock -- -- -- $873K $652K
Other Financing Activities -- -$10.9M -$31.7M -$17.2M -$5.8M
Cash From Financing -- -$43.9M $60.9M $24M $78K
 
Beginning Cash (CF) -- $118.4M $155M $134.1M $258.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$14.9M -$10.7M $15.5M -$37.7M
Ending Cash (CF) -- $103.5M $144.4M $149.6M $220.8M
 
Levered Free Cash Flow -- $37.4M $42M $15.7M $69.5M

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