Financhill
Sell
34

MAIN Quote, Financials, Valuation and Earnings

Last price:
$59.85
Seasonality move :
0.79%
Day range:
$59.11 - $60.06
52-week range:
$47.00 - $67.77
Dividend yield:
5.07%
P/E ratio:
9.92x
P/S ratio:
8.63x
P/B ratio:
1.83x
Volume:
206.8K
Avg. volume:
535.7K
1-year change:
4.93%
Market cap:
$5.4B
Revenue:
$610.1M
EPS (TTM):
$6.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $114.1M $344.7M $384.6M $401.9M $610.1M
Revenue Growth (YoY) -- 202.08% 11.59% 4.5% 51.8%
 
Cost of Revenues -- -- -- -- --
Gross Profit $114.1M $344.7M $384.6M $401.9M $610.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$115.9M $45.3M -$5.2M -$120.5M $46M
Operating Expenses $48.1M -$77.8M $41.4M -$151.7M -$52M
Operating Income $66M $422.5M $343.2M $553.7M $662.1M
 
Net Interest Expenses $49.6M $58.8M $78.3M $102.6M $123.4M
EBT. Incl. Unusual Items $15.8M $363.6M $264.9M $451.1M $538.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13.5M $32.9M $23.3M $22.6M $30.6M
Net Income to Company $29.4M $330.8M $241.6M $428.4M $508.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.4M $330.8M $241.6M $428.4M $508.1M
 
Basic EPS (Cont. Ops) $0.45 $4.80 $3.24 $5.23 $5.85
Diluted EPS (Cont. Ops) $0.45 $4.80 $3.24 $5.23 $5.85
Weighted Average Basic Share $65.7M $69M $74.5M $81.9M $86.8M
Weighted Average Diluted Share $65.7M $69M $74.5M $81.9M $86.8M
 
EBITDA $66M $422.5M $343.2M $553.7M $662.1M
EBIT $66M $422.5M $343.2M $553.7M $662.1M
 
Revenue (Reported) $114.1M $344.7M $384.6M $401.9M $610.1M
Operating Income (Reported) $66M $422.5M $343.2M $553.7M $662.1M
Operating Income (Adjusted) $66M $422.5M $343.2M $553.7M $662.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $87.8M $106.8M $129.3M $168.5M $126.5M
Revenue Growth (YoY) 119.68% 21.57% 21.13% 30.33% -24.96%
 
Cost of Revenues -- -- -- -- --
Gross Profit $87.8M $106.8M $129.3M $168.5M $126.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.3M $5M $664K $26.4M --
Operating Expenses -$23.1M $28.1M -$7M -$662K -$39.4M
Operating Income $111M $78.6M $136.3M $169.2M $165.9M
 
Net Interest Expenses $14.7M $21.2M $26.4M $33.5M $32.5M
EBT. Incl. Unusual Items $96.2M $57.4M $109.9M $135.7M $133.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.3M $2.1M $6.6M $11.7M $9.7M
Net Income to Company $84M $55.3M $103.3M $124M $123.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $84M $55.3M $103.3M $124M $123.7M
 
Basic EPS (Cont. Ops) $1.22 $0.74 $1.25 $1.42 $1.38
Diluted EPS (Cont. Ops) $1.22 $0.74 $1.25 $1.42 $1.38
Weighted Average Basic Share $69M $75M $82.9M $87.5M $89.6M
Weighted Average Diluted Share $69M $75M $82.9M $87.5M $89.6M
 
EBITDA $111M $78.6M $136.3M $169.2M $165.9M
EBIT $111M $78.6M $136.3M $169.2M $165.9M
 
Revenue (Reported) $87.8M $106.8M $129.3M $168.5M $126.5M
Operating Income (Reported) $111M $78.6M $136.3M $169.2M $165.9M
Operating Income (Adjusted) $111M $78.6M $136.3M $169.2M $165.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $218.1M $395.4M $392.7M $552.8M $616.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit $218.1M $395.4M $392.7M $552.8M $616.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$61M $38.1M -$111.7M $145K --
Operating Expenses -$176.6M $67M -$133.5M -$67M -$68.1M
Operating Income $394.7M $328.4M $526.1M $619.7M $685M
 
Net Interest Expenses $55.7M $71.1M $101.2M $113.8M $130.2M
EBT. Incl. Unusual Items $339.1M $257.3M $424.9M $505.9M $554.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.4M $27.6M $29.2M $33M $18.3M
Net Income to Company $315.7M $229.6M $395.7M $472.9M $536.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $315.7M $229.6M $395.7M $472.9M $536.5M
 
Basic EPS (Cont. Ops) $4.63 $3.19 $4.93 $5.51 $6.03
Diluted EPS (Cont. Ops) $4.63 $3.19 $4.93 $5.51 $6.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $394.7M $328.4M $526.1M $619.7M $685M
EBIT $394.7M $328.4M $526.1M $619.7M $685M
 
Revenue (Reported) $218.1M $395.4M $392.7M $552.8M $616.9M
Operating Income (Reported) $394.7M $328.4M $526.1M $619.7M $685M
Operating Income (Adjusted) $394.7M $328.4M $526.1M $619.7M $685M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $225.1M $275.9M $283.9M $434.8M $441.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit $225.1M $275.9M $283.9M $434.8M $441.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.6M $3.3M -$103.2M $17.4M $22.9M
Operating Expenses -$76.9M $67.9M -$106.9M -$22.2M -$38.2M
Operating Income $302M $208M $390.9M $457M $479.8M
 
Net Interest Expenses $42.9M $55.2M $78.2M $89.4M $96.2M
EBT. Incl. Unusual Items $259.1M $152.8M $312.7M $367.6M $383.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.7M $17.5M $23.4M $33.7M $21.4M
Net Income to Company $236.4M $135.3M $289.4M $333.8M $362.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $236.4M $135.3M $289.4M $333.8M $362.3M
 
Basic EPS (Cont. Ops) $3.45 $1.85 $3.56 $3.87 $4.06
Diluted EPS (Cont. Ops) $3.45 $1.85 $3.56 $3.87 $4.06
Weighted Average Basic Share $205.7M $220M $243.3M $258.8M $267.6M
Weighted Average Diluted Share $205.7M $220M $243.3M $258.8M $267.6M
 
EBITDA $302M $208M $390.9M $457M $479.8M
EBIT $302M $208M $390.9M $457M $479.8M
 
Revenue (Reported) $225.1M $275.9M $283.9M $434.8M $441.6M
Operating Income (Reported) $302M $208M $390.9M $457M $479.8M
Operating Income (Adjusted) $302M $208M $390.9M $457M $479.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $31.9M $34.6M $51M $60.1M $78.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31.9M $69.7M $134.1M $149.4M $176.3M
 
Property Plant And Equipment $4.3M $3.8M -- -- --
Long-Term Investments $2.7B $3.6B $4.1B $4.3B $4.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.8B $3.7B $4.3B $4.5B $5.1B
 
Accounts Payable $43.4M $35.2M $34.3M $37.4M $45.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $83.4M $260.1M $91.7M $602.7M $254.5M
 
Long-Term Debt $1.2B $1.6B $2B $1.3B $2B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.9B $2.2B $2B $2.4B
 
Common Stock $677K $707K $784K $848K $884K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.8B $2.1B $2.5B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.8B $2.1B $2.5B $2.8B
 
Total Liabilities and Equity $2.8B $3.7B $4.3B $4.5B $5.1B
Cash and Short Terms $31.9M $34.6M $51M $60.1M $78.3M
Total Debt $1.2B $1.8B $2B $1.8B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $93.9M $63M $77M $115M $321.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $105.4M $158.2M $166.3M $201.5M $411.9M
 
Property Plant And Equipment $4M -- -- -- --
Long-Term Investments $3.1B $4B $4.3B $4.9B $4.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.2B $4.1B $4.5B $5.1B $5.3B
 
Accounts Payable $34.9M $33.5M $38.4M $40.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $62.8M $258.5M $147.2M $903.7M $92.9M
 
Long-Term Debt $1.5B $1.9B $1.9B $1.4B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2.2B $2.1B $2.4B $2.3B
 
Common Stock $694K $763K $836K $880K $895K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $2B $2.4B $2.7B $2.9B
 
Total Liabilities and Equity $3.2B $4.1B $4.5B $5.1B $5.3B
Cash and Short Terms $93.9M $63M $77M $115M $321.8M
Total Debt $1.5B $2B $1.9B $2.2B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.4M $330.8M $241.6M $428.4M $508.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10.8M $10.9M $13.6M $16.5M $18.8M
Change in Accounts Receivable $4.6M -$5.5M -$28.2M -$8.5M -$11.2M
Change in Inventories -- -- -- -- --
Cash From Operations $171.4M $327.6M $297.3M $369.9M $331.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$225.4M -$842.9M -$544.3M -$84.6M -$418.9M
 
Dividends Paid (Ex Special Dividend) $144.5M $160.5M $194.2M $271.6M $320.4M
Special Dividend Paid
Long-Term Debt Issued $564M $1.7B $1.1B $526M $2.7B
Long-Term Debt Repaid -$472M -$1.1B -$930M -$723M -$2.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$5.3M -$4.9M -$6M -$7.3M
Cash From Financing $30.8M $516.1M $263.4M -$274.4M $105.3M
 
Beginning Cash (CF) $31.9M $32.6M $49.1M $60.1M $78.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.3M $710K $16.5M $11M $18.2M
Ending Cash (CF) $8.6M $33.3M $65.6M $71M $96.4M
 
Levered Free Cash Flow $171.4M $327.6M $297.3M $369.9M $331.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $84M $55.3M $103.3M $124M $123.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.9M $3.6M $4.2M $4.9M $5.4M
Change in Accounts Receivable $4.4M -$15.3M $31.6M $25.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $88.2M $92.8M $90.3M $118.3M $89.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$138.7M -$310.7M -$6.4M -$45.9M $1.5M
 
Dividends Paid (Ex Special Dividend) $38.3M $49M $71.8M $81.1M $85.6M
Special Dividend Paid -- $100K $275K $300K $300K
Long-Term Debt Issued $227M $427M $77M $405.8M --
Long-Term Debt Repaid -$168M -$246M -$164M -$407M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$575K -$48K -- -- --
Cash From Financing $51.3M $235.7M -$77.8M -$18.4M -$147M
 
Beginning Cash (CF) $59.6M $61.2M $77M $84.4M $30.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $773K $17.8M $6.2M $53.9M -$56.4M
Ending Cash (CF) $60.3M $78.9M $83.2M $138.4M -$25.8M
 
Levered Free Cash Flow $88.2M $92.8M $90.3M $118.3M $89.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $315.7M $229.6M $395.7M $472.9M $536.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10.6M $13M $15.9M $18M $20.6M
Change in Accounts Receivable -$8.7M -$23.8M -$12.2M -$7.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $261.6M $318.2M $327M $384.7M $319.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$446.1M -$932.2M -$185M -$463.2M -$1.3M
 
Dividends Paid (Ex Special Dividend) $151.3M $189.1M $248.2M $312.8M $335.8M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.4B $788M $2.6B --
Long-Term Debt Repaid -$845M -$824M -$891M -$2.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2M -$5.2M -$6M -$7.3M --
Cash From Financing $217M $615.6M -$126.1M $85.9M -$371.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.4M $1.6M $15.9M $7.4M -$53.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $261.6M $318.2M $327M $384.7M $319.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $236.4M $135.3M $289.4M $333.8M $362.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8M $10M $12.4M $13.9M $15.7M
Change in Accounts Receivable -$669K -$19M -$3M -$1.9M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $221.4M $212.1M $241.8M $256.6M $243.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$380.1M -$469.4M -$110.1M -$488.8M -$71.2M
 
Dividends Paid (Ex Special Dividend) $114.5M $143.1M $197.1M $238.3M $253.7M
Special Dividend Paid -- $250K $675K $900K $900K
Long-Term Debt Issued $1B $730M $386M $2.5B $607M
Long-Term Debt Repaid -$754M -$489M -$450M -$2.1B -$514M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M -$4.9M -$6M -$7.3M -$10M
Cash From Financing $186.4M $285.9M -$103.7M $256.5M -$220.4M
 
Beginning Cash (CF) $183.4M $122.5M $187.7M $229.9M $226.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.7M $28.5M $27.9M $24.3M -$47.7M
Ending Cash (CF) $211M $151M $215.6M $254.2M $179M
 
Levered Free Cash Flow $221.4M $212.1M $241.8M $256.6M $243.9M

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