Financhill
Sell
49

PR Quote, Financials, Valuation and Earnings

Last price:
$13.89
Seasonality move :
12.11%
Day range:
$13.87 - $14.05
52-week range:
$10.01 - $16.03
Dividend yield:
4.32%
P/E ratio:
12.68x
P/S ratio:
1.98x
P/B ratio:
1.03x
Volume:
3.8M
Avg. volume:
9.9M
1-year change:
-0.5%
Market cap:
$10.3B
Revenue:
$5B
EPS (TTM):
$1.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $580.5M $1B $2.1B $3.1B $5B
Revenue Growth (YoY) -38.53% 77.43% 106.94% 46.43% 60.23%
 
Cost of Revenues $596.9M $556.5M $881.6M $1.7B $3.1B
Gross Profit -$16.5M $473.4M $1.2B $1.4B $1.9B
Gross Profit Margin -2.84% 45.97% 58.64% 44.54% 38.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.9M $110.5M $159.6M $161.9M $174.6M
Other Inc / (Exp) -$651.2M -$230.1M -$280.1M -$256.2M -$302.8M
Operating Expenses $72.9M $110.5M $159.6M $161.9M $174.6M
Operating Income -$89.3M $363M $1.1B $1.2B $1.8B
 
Net Interest Expenses $69.2M $61.3M $95.6M $177.2M $304.8M
EBT. Incl. Unusual Items -$770.3M $138.7M $870.1M $1B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$85.1M $569K $120.3M $155.9M $300.3M
Net Income to Company -$685.2M $138.2M $749.8M $879.7M $1.3B
 
Minority Interest in Earnings -$2.4M -- $234.8M $403.4M $265.8M
Net Income to Common Excl Extra Items -$685.2M $138.2M $749.8M $879.7M $1.3B
 
Basic EPS (Cont. Ops) -$2.46 $0.49 $1.80 $1.36 $1.55
Diluted EPS (Cont. Ops) -$2.46 $0.46 $1.61 $1.24 $1.45
Weighted Average Basic Share $277.4M $280.9M $286.2M $349.2M $640.7M
Weighted Average Diluted Share $277.4M $310.2M $322.8M $389.1M $684.5M
 
EBITDA $275.8M $652.1M $1.5B $2.2B $3.5B
EBIT -$89.3M $363M $1.1B $1.2B $1.8B
 
Revenue (Reported) $580.5M $1B $2.1B $3.1B $5B
Operating Income (Reported) -$89.3M $363M $1.1B $1.2B $1.8B
Operating Income (Adjusted) -$89.3M $363M $1.1B $1.2B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $288.5M $549.8M $758.5M $1.2B $1.3B
Revenue Growth (YoY) 93.5% 90.56% 37.97% 60.25% 8.74%
 
Cost of Revenues $148.5M $224.6M $406.7M $775.6M $878.6M
Gross Profit $140M $325.2M $351.8M $440M $443.2M
Gross Profit Margin 48.52% 59.15% 46.38% 36.2% 33.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.7M $43.4M $34.5M $43.8M $50M
Other Inc / (Exp) -$70.2M $79.9M -$221.1M $150.1M --
Operating Expenses $35.7M $43.4M $34.5M $43.8M $50M
Operating Income $104.2M $281.8M $317.3M $396.2M $393.2M
 
Net Interest Expenses $14.7M $28.8M $40.6M $79.9M $69.4M
EBT. Incl. Unusual Items $37.1M $374.7M $114.6M $563M $168.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $31.2M $16.3M $106.5M $87.4M
Net Income to Company $37.1M $343.5M $98.3M $456.5M $81.5M
 
Minority Interest in Earnings -- $119.1M $52.9M $70.2M $22.2M
Net Income to Common Excl Extra Items $37.1M $343.5M $98.3M $457.8M $81.5M
 
Basic EPS (Cont. Ops) $0.13 $0.78 $0.14 $0.56 $0.08
Diluted EPS (Cont. Ops) $0.12 $0.70 $0.13 $0.53 $0.08
Weighted Average Basic Share $281.2M $286.2M $324.7M $693.7M $712.3M
Weighted Average Diluted Share $316.2M $322M $366.2M $736.2M $727.7M
 
EBITDA $180.3M $391.3M $553.5M $849.8M $920.1M
EBIT $104.2M $281.8M $317.3M $396.2M $393.2M
 
Revenue (Reported) $288.5M $549.8M $758.5M $1.2B $1.3B
Operating Income (Reported) $104.2M $281.8M $317.3M $396.2M $393.2M
Operating Income (Adjusted) $104.2M $281.8M $317.3M $396.2M $393.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $861.6M $1.7B $2.8B $4.8B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $541.9M $697.5M $1.4B $2.8B $3.4B
Gross Profit $319.6M $988.6M $1.3B $2B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108.2M $104.6M $198.3M $169M $187.6M
Other Inc / (Exp) -$306.6M -$144.4M -$387.7M -$168.6M --
Operating Expenses $108.2M $104.6M $198.3M $169M $187.6M
Operating Income $211.4M $884M $1.1B $1.8B $1.6B
 
Net Interest Expenses $65M $70.2M $153.5M $291M $298.6M
EBT. Incl. Unusual Items -$111.2M $791.9M $783.7M $1.7B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $80M $117.9M $316.6M $312.9M
Net Income to Company -$111.2M $711.9M $665.8M $1.4B $972.5M
 
Minority Interest in Earnings -- $119.1M $361.8M $384.2M $160.2M
Net Income to Common Excl Extra Items -$111.2M $714.5M $665.8M $1.4B $976.4M
 
Basic EPS (Cont. Ops) -$0.40 $2.09 $1.01 $1.77 $1.16
Diluted EPS (Cont. Ops) -$0.41 $1.87 $0.90 $1.64 $1.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $499.5M $1.2B $1.9B $3.5B $3.6B
EBIT $211.4M $884M $1.1B $1.8B $1.6B
 
Revenue (Reported) $861.6M $1.7B $2.8B $4.8B $5.2B
Operating Income (Reported) $211.4M $884M $1.1B $1.8B $1.6B
Operating Income (Adjusted) $211.4M $884M $1.1B $1.8B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $713.5M $1.4B $2B $3.7B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $405.9M $547M $1.1B $2.2B $2.6B
Gross Profit $307.5M $822.7M $885.7M $1.5B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.8M $83.9M $122.7M $129.9M $142.9M
Other Inc / (Exp) -$239.1M -$153.4M -$261M -$173.4M -$65.2M
Operating Expenses $89.8M $83.9M $122.7M $129.9M $142.9M
Operating Income $217.7M $738.8M $763M $1.3B $1.2B
 
Net Interest Expenses $47.4M $56.3M $114.2M $228M $221.8M
EBT. Incl. Unusual Items -$22.6M $630.6M $544.1M $1.2B $967.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $79.4M $77.1M $237.7M $250.2M
Net Income to Company -$22.6M $551.1M $467.1M $995M $717M
 
Minority Interest in Earnings -- $119.1M $246.1M $227M $121.4M
Net Income to Common Excl Extra Items -$22.6M $553.7M $467.1M $998.9M $719.6M
 
Basic EPS (Cont. Ops) -$0.08 $1.52 $0.72 $1.21 $0.85
Diluted EPS (Cont. Ops) -$0.10 $1.36 $0.65 $1.14 $0.80
Weighted Average Basic Share $839.3M $856.1M $935.7M $1.9B $2.1B
Weighted Average Diluted Share $874.3M $961.8M $1.1B $2B $2.2B
 
EBITDA $431M $1B $1.4B $2.6B $2.7B
EBIT $217.7M $738.8M $763M $1.3B $1.2B
 
Revenue (Reported) $713.5M $1.4B $2B $3.7B $3.9B
Operating Income (Reported) $217.7M $738.8M $763M $1.3B $1.2B
Operating Income (Adjusted) $217.7M $738.8M $763M $1.3B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.8M $9.9M $69.9M $73.9M $479.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $54.4M $69.7M $264.6M $469.1M $514.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.2M $5.9M $20.6M $25.5M $26.3M
Total Current Assets $65.6M $86.5M $463.8M $650.4M $1.1B
 
Property Plant And Equipment $3.7B $3.7B $8B $14.1B $15.6B
Long-Term Investments $52K $240K $18.3M $27M $28.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $19.2M $15.9M $74.6M $176.1M $183.1M
Total Assets $4.1B $4B $8.5B $15.1B $17.2B
 
Accounts Payable $5.1M $9.7M $51.4M $94.5M $46M
Accrued Expenses $48.3M $54.3M $226.7M $515.7M $534.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $1.4M $29.8M $33M $57.2M
Other Current Liabilities $18.3M $36.2M $13.7M $41M $71.7M
Total Current Liabilities $131.9M $167.9M $605.6M $1.2B $1.3B
 
Long-Term Debt $1.1B $841.6M $2.2B $3.9B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.3B $2.8B $5.8B $6.6B
 
Common Stock $29K $29K $57K $77K $81K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.6B $2.8B $2.9B $6.3B $9.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.7B $2.9B $1.4B
Total Equity $2.6B $2.8B $5.7B $9.2B $10.5B
 
Total Liabilities and Equity $4.1B $4B $8.5B $15.1B $17.2B
Cash and Short Terms $5.8M $9.9M $69.9M $73.9M $479.3M
Total Debt $1.1B $841.6M $2.2B $3.9B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5M $46.1M $212.3M $272.6M $111.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $98.2M $224.8M $320.5M $421.4M $530.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.7M $15.7M $11.3M $24M --
Total Current Assets $109.5M $445.8M $565.2M $865.5M $916.9M
 
Property Plant And Equipment $3.8B $8.1B $8.5B $15.5B $16.3B
Long-Term Investments -- $69.1M -- $54.8M $7.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17.8M $111.9M $99.3M $207M --
Total Assets $3.9B $8.6B $9.2B $16.6B $17.3B
 
Accounts Payable $26.3M $119.5M $101.5M $106M $90.6M
Accrued Expenses $62.1M $221.2M $260.6M $483M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $30.1M $34.3M $52.3M --
Other Current Liabilities $76.4M $25M $60.4M $59.2M --
Total Current Liabilities $228.5M $615.8M $760M $1.3B $1.4B
 
Long-Term Debt $1B $2.4B $2.3B $4.3B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $3.1B $3.2B $6.3B $6.1B
 
Common Stock $29K $57K $57K $81K $84K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.7B $2.3B $1.4B $1.2B
Total Equity $2.6B $5.5B $6B $10.4B $11.3B
 
Total Liabilities and Equity $3.9B $8.6B $9.2B $16.6B $17.3B
Cash and Short Terms $5M $46.1M $212.3M $272.6M $111.8M
Total Debt $1B $2.4B $2.3B $4.3B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$685.2M $138.2M $749.8M $879.7M $1.3B
Depreciation & Amoritzation $365.2M $289.1M $444.7M $1B $1.8B
Stock-Based Compensation $21M $37.5M $116.5M $78.4M $60.4M
Change in Accounts Receivable $44.6M -$21.5M -$66.8M $36.3M -$51.4M
Change in Inventories -- -- -- -- --
Cash From Operations $171.4M $525.6M $1.4B $2.2B $3.4B
 
Capital Expenditures $328M $327.1M $784M $1.8B $3.1B
Cash Acquisitions -- -- $496.7M -$39.8M --
Cash From Investing -$326.3M -$226.5M -$1.2B -$1.6B -$3.1B
 
Dividends Paid (Ex Special Dividend) -- -- $14.4M $141.9M $466.9M
Special Dividend Paid
Long-Term Debt Issued $570M $740M $1.1B $2.9B $3B
Long-Term Debt Repaid -$415M -$1B -$1.2B -$3.2B -$2.6B
Repurchase of Common Stock -- -- -- $162.4M $61M
Other Financing Activities -$6.7M -$21.1M -$33.3M -$109.9M -$120.4M
Cash From Financing $147.7M -$297.5M -$106.6M -$631.2M $97.7M
 
Beginning Cash (CF) $5.8M $9.9M $69.9M $73.9M $479.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.2M $1.6M $60M $3.9M $405.5M
Ending Cash (CF) -$1.4M $11.5M $129.9M $77.8M $884.8M
 
Levered Free Cash Flow -$156.6M $198.6M $587.7M $419.8M $291.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $37.1M $343.5M $98.3M $456.5M $81.5M
Depreciation & Amoritzation $76M $109.5M $236.2M $453.6M $526.9M
Stock-Based Compensation $23.2M $48.8M $16M $14.1M $18.3M
Change in Accounts Receivable -$9.5M $56M -$45.9M $78.4M -$63.7M
Change in Inventories -- -- -- -- --
Cash From Operations $153.5M $388.3M $480.8M $954.4M $765.3M
 
Capital Expenditures $92.6M $176.5M $391M $1.3B $665.9M
Cash Acquisitions -- $496.7M -- -- --
Cash From Investing -$89.2M -$667.8M -$395.8M -$1.3B -$662.3M
 
Dividends Paid (Ex Special Dividend) -- -- $33.2M $148.4M $112.4M
Special Dividend Paid -- -- $50K -- --
Long-Term Debt Issued $130M $800M $920M $1.2B --
Long-Term Debt Repaid -$180M -$650M -$720M -$850M --
Repurchase of Common Stock -- -- $66M -- $30.4M
Other Financing Activities $477K -$11.1M -$30.8M -$40.1M --
Cash From Financing -$64M $124M $108.4M $538.7M -$442.2M
 
Beginning Cash (CF) $5M $46.1M $212.3M $272.6M $111.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $283K -$155.6M $193.4M $224.2M -$339.2M
Ending Cash (CF) $5.3M -$109.5M $405.7M $496.8M -$227.4M
 
Levered Free Cash Flow $61M $211.8M $89.8M -$322.7M $99.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$111.2M $711.9M $665.8M $1.4B $972.5M
Depreciation & Amoritzation $294.7M $338.5M $822.2M $1.7B $2B
Stock-Based Compensation $37.1M $66.2M $125.1M $55.5M $69M
Change in Accounts Receivable -$46.6M $14.8M -$117.9M $146.7M -$144.2M
Change in Inventories -- -- -- -- --
Cash From Operations $374.3M $1B $1.9B $3.4B $3.6B
 
Capital Expenditures $239M $512.7M $1.6B $3.2B $2.9B
Cash Acquisitions -- $496.7M -- -$39.8M --
Cash From Investing -$234.6M -$906.6M -$1.4B -$3B -$2.7B
 
Dividends Paid (Ex Special Dividend) -- -- $95.2M $422.6M $429.7M
Special Dividend Paid
Long-Term Debt Issued $700M $1.1B $1.7B $4.4B --
Long-Term Debt Repaid -$807.1M -$1.1B -$1.7B -$4.4B --
Repurchase of Common Stock -- -- $95.4M $128M $73.7M
Other Financing Activities -$20.5M -$19.6M -$82.9M -$142.1M --
Cash From Financing -$142.6M -$90.7M -$325.8M -$279M -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M $38.5M $166.2M $60.4M -$160.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $135.3M $523.2M $303.4M $227.7M $688M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.6M $551.1M $467.1M $995M $717M
Depreciation & Amoritzation $213.3M $262.6M $640.1M $1.3B $1.5B
Stock-Based Compensation $32.3M $61M $69.6M $46.7M $55.3M
Change in Accounts Receivable -$43M -$6.8M -$57.8M $52.6M -$40.2M
Change in Inventories -- -- -- -- --
Cash From Operations $333.1M $843.4M $1.4B $2.5B $2.7B
 
Capital Expenditures $220.3M $406M $1.2B $2.6B $2.3B
Cash Acquisitions -- $496.7M -- -- --
Cash From Investing -$216.3M -$896.4M -$1.1B -$2.6B -$2.1B
 
Dividends Paid (Ex Special Dividend) -- -- $80.8M $361.4M $324.2M
Special Dividend Paid -- -- $100K $100K --
Long-Term Debt Issued $620M $970M $1.6B $3B --
Long-Term Debt Repaid -$702.1M -$845M -$1.4B -$2.6B -$177.7M
Repurchase of Common Stock -- -- $95.4M $61M $73.7M
Other Financing Activities -$21.1M -$19.6M -$69.2M -$101.5M -$47.1M
Cash From Financing -$117.6M $89.2M -$130M $222.2M -$904.8M
 
Beginning Cash (CF) $20.6M $298.9M $257.3M $334.4M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$812K $36.1M $142.3M $198.8M -$367.5M
Ending Cash (CF) $19.8M $335M $399.6M $533.1M $897.5M
 
Levered Free Cash Flow $112.8M $437.4M $153.1M -$39M $357.6M

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