Financhill
Sell
30

SAFE Quote, Financials, Valuation and Earnings

Last price:
$18.65
Seasonality move :
-0.85%
Day range:
$18.46 - $18.92
52-week range:
$17.91 - $28.80
Dividend yield:
3.73%
P/E ratio:
10.73x
P/S ratio:
3.60x
P/B ratio:
0.59x
Volume:
405.9K
Avg. volume:
399.3K
1-year change:
-19.8%
Market cap:
$1.4B
Revenue:
$352.6M
EPS (TTM):
$1.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $93.4M $155.4M $187M $270.3M $352.6M
Revenue Growth (YoY) 87.83% 66.42% 20.32% 44.54% 30.43%
 
Cost of Revenues $2.7M $2.5M $2.7M $3.1M $4.7M
Gross Profit $90.7M $152.9M $184.4M $267.2M $347.9M
Gross Profit Margin 97.14% 98.4% 98.58% 98.85% 98.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.4M $22.7M $28.8M $26.1M $65.4M
Other Inc / (Exp) -$3.3M $3.1M $7M $42.2M -$141.7M
Operating Expenses $23.8M $32.2M $38.3M $35.7M $78.1M
Operating Income $66.9M $120.8M $146M $231.5M $269.8M
 
Net Interest Expenses $29.9M $64.4M $79.7M $129M $181M
EBT. Incl. Unusual Items $33.7M $59.5M $73.4M $144.7M -$52.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1.7M
Net Income to Company $33.7M $59.5M $73.4M $144.7M -$54.6M
 
Minority Interest in Earnings -$6M -$194K -$234K -$9.3M -$408K
Net Income to Common Excl Extra Items $27.7M $59.3M $73.1M $135.4M -$55M
 
Basic EPS (Cont. Ops) $0.89 $1.17 $1.32 $2.17 -$0.82
Diluted EPS (Cont. Ops) $0.89 $1.17 $1.32 $2.17 -$0.82
Weighted Average Basic Share $31M $50.7M $55.3M $62.4M $66.7M
Weighted Average Diluted Share $31M $50.7M $55.3M $62.4M $66.7M
 
EBITDA $75.5M $135.9M $165.1M $285.6M $140.4M
EBIT $63.6M $123.8M $153.1M $273.7M $128.2M
 
Revenue (Reported) $93.4M $155.4M $187M $270.3M $352.6M
Operating Income (Reported) $66.9M $120.8M $146M $231.5M $269.8M
Operating Income (Adjusted) $63.6M $123.8M $153.1M $273.7M $128.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38M $47.3M $71.7M $85.6M $90.7M
Revenue Growth (YoY) 70.33% 24.42% 51.64% 19.34% 6.01%
 
Cost of Revenues $493K $719K $866K $1M $1M
Gross Profit $37.5M $46.6M $70.8M $84.6M $89.7M
Gross Profit Margin 98.7% 98.48% 98.79% 98.83% 98.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $4.8M $6.4M $17.9M $13.1M
Other Inc / (Exp) -$452K $1.9M $48.9M -$140.1M $3.6M
Operating Expenses $6.4M $7.2M $8.8M $20.7M $22.7M
Operating Income $31.1M $39.4M $62M $63.8M $66.9M
 
Net Interest Expenses $16.4M $20.9M $35.5M $46.6M $50M
EBT. Incl. Unusual Items $14.2M $20.3M $75.4M -$122.8M $20.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $55K $660K
Net Income to Company $14.2M $20.3M $75.4M -$122.8M $20M
 
Minority Interest in Earnings -$49K -$105K -$9.3M -$123K -$622K
Net Income to Common Excl Extra Items $14.2M $20.2M $66.1M -$123M $19.3M
 
Basic EPS (Cont. Ops) $0.28 $0.38 $1.04 -$1.81 $0.27
Diluted EPS (Cont. Ops) $0.28 $0.38 $1.04 -$1.81 $0.27
Weighted Average Basic Share $51.2M $53.5M $63.4M $68M $71.4M
Weighted Average Diluted Share $51.2M $53.5M $63.4M $68M $71.5M
 
EBITDA $33.7M $44.2M $113.8M -$73.1M $73.6M
EBIT $30.6M $41.2M $110.9M -$76.2M $70.6M
 
Revenue (Reported) $38M $47.3M $71.7M $85.6M $90.7M
Operating Income (Reported) $31.1M $39.4M $62M $63.8M $66.9M
Operating Income (Adjusted) $30.6M $41.2M $110.9M -$76.2M $70.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $145.1M $174.9M $249M $322.9M $376.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4M $2.7M $2.9M $4.1M $4.6M
Gross Profit $142.7M $172.2M $246.1M $318.9M $372.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.1M $25.3M $32.8M $55M $57.7M
Other Inc / (Exp) -$1.4M $3.8M $54.2M -$153.8M $24.4M
Operating Expenses $26.5M $34.9M $42.4M $67.5M $76.2M
Operating Income $116.2M $137.4M $203.6M $251.4M $296M
 
Net Interest Expenses $59.5M $73.8M $113.5M $171.4M $195.2M
EBT. Incl. Unusual Items $55.3M $67.4M $144.3M -$73.8M $125.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $580K $3.2M
Net Income to Company $55.3M $67.4M $144.3M -$74.3M $122M
 
Minority Interest in Earnings -$195K -$250K -$9.4M -$18K -$1.1M
Net Income to Common Excl Extra Items $55.1M $67.1M $134.9M -$74.4M $120.9M
 
Basic EPS (Cont. Ops) $1.15 $1.27 $2.17 -$1.05 $1.77
Diluted EPS (Cont. Ops) $1.15 $1.27 $2.17 -$1.05 $1.77
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $126.9M $153.2M $269.7M $109.8M $332.7M
EBIT $114.8M $141.2M $257.8M $97.6M $320.4M
 
Revenue (Reported) $145.1M $174.9M $249M $322.9M $376.8M
Operating Income (Reported) $116.2M $137.4M $203.6M $251.4M $296M
Operating Income (Adjusted) $114.8M $141.2M $257.8M $97.6M $320.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $115.5M $135M $196.9M $249.6M $273.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8M $2M $2.3M $3.2M $3.2M
Gross Profit $113.7M $133M $194.7M $246.3M $270.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.2M $15.8M $19.8M $48.7M $41M
Other Inc / (Exp) -$1.5M -$736K $46.4M -$149.5M $16.6M
Operating Expenses $20.2M $22.9M $27M $58.8M $56.9M
Operating Income $93.5M $110M $167.6M $187.5M $213.7M
 
Net Interest Expenses $47.8M $57.3M $91.1M $133.5M $147.7M
EBT. Incl. Unusual Items $44.2M $52M $123M -$95.4M $82.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $580K $2M
Net Income to Company $44.2M $52M $123M -$96M $80.5M
 
Minority Interest in Earnings -$146K -$201K -$9.4M -$138K -$813K
Net Income to Common Excl Extra Items $44M $51.8M $113.6M -$96.2M $79.7M
 
Basic EPS (Cont. Ops) $0.88 $0.98 $1.82 -$1.39 $1.12
Diluted EPS (Cont. Ops) $0.88 $0.98 $1.82 -$1.39 $1.12
Weighted Average Basic Share $150.5M $160M $185.9M $195.6M $214M
Weighted Average Diluted Share $150.5M $160.1M $185.9M $195.6M $214.2M
 
EBITDA $101M $118.3M $223M $47.2M $239.5M
EBIT $92M $109.3M $214.1M $38M $230.3M
 
Revenue (Reported) $115.5M $135M $196.9M $249.6M $273.8M
Operating Income (Reported) $93.5M $110M $167.6M $187.5M $213.7M
Operating Income (Adjusted) $92M $109.3M $214.1M $38M $230.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.7M $56.9M $29.6M $20.1M $18.8M
Short Term Investments -- -- -- -- $9.7M
Accounts Receivable, Net $58.3M $93.3M $117.3M $148.9M $180M
Inventory -- -- -- -- --
Prepaid Expenses $1.6M -- $2.1M $4.3M $2.1M
Other Current Assets -- -- -- -- --
Total Current Assets $503.7M $767.2M $954.2M $1.6B $2B
 
Property Plant And Equipment $29.7M $28.6M $27.4M $26.3M $34.9M
Long-Term Investments $1.1B $1.4B $2.6B $3.3B $3.6B
Goodwill -- -- -- -- --
Other Intangibles $242.8M $242.2M $224.2M $217.8M $211.1M
Other Long-Term Assets $1.9M $2.4M $3.4M $3.1M $13.6M
Total Assets $2.6B $3.2B $4.5B $5.9B $6.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $8.5M $19.4M $33M $60.9M $88.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.1M $32.8M $48.9M $80.3M $101.1M
 
Long-Term Debt $1.4B $1.7B $2.7B $3.5B $4B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.8B $2.8B $3.7B $4.3B
 
Common Stock $478K $532K $566K $624K $711K
Other Common Equity Adj -$39.1M -$57.5M -$41M $3.3M -$1.3M
Common Equity $1.1B $1.4B $1.7B $2.1B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5M $2.2M $2.9M $23.1M $64.4M
Total Equity $1.1B $1.4B $1.7B $2.2B $2.3B
 
Total Liabilities and Equity $2.6B $3.2B $4.5B $5.9B $6.5B
Cash and Short Terms $22.7M $56.9M $29.6M $20.1M $28.5M
Total Debt $1.4B $1.7B $2.7B $3.5B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $65.2M $43.9M $35.6M $11.5M $15.6M
Short Term Investments -- -- -- $7.2M $7.8M
Accounts Receivable, Net $84.6M $109.4M $141M $172.3M $203.1M
Inventory -- -- -- -- --
Prepaid Expenses $500K $27.6M $4.3M $3.4M $70K
Other Current Assets -- -- -- -- --
Total Current Assets $672.7M $876.1M $1.6B $1.9B $2.1B
 
Property Plant And Equipment $28.8M $27.7M $26.6M $36.1M $31.5M
Long-Term Investments $1.2B $2B $3.2B $3.5B $3.7B
Goodwill -- -- -- -- --
Other Intangibles $239.2M $222.6M $219.5M $212.8M $210.4M
Other Long-Term Assets $1.9M $3.7M $3.5M $16.1M $11.9M
Total Assets $2.9B $3.8B $5.8B $6.4B $6.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $15.9M $34.1M $52.9M $78.4M $98M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.4M $49.3M $72.8M $91.3M $111.3M
 
Long-Term Debt $1.5B $2B $3.5B $3.8B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2.2B $3.6B $4.1B $4.5B
 
Common Stock $512K $566K $622K $710K $714K
Other Common Equity Adj -$61.3M -$42M -$8.4M $61.5M $7.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $2.7M $31.7M $54.1M $29.7M
Total Equity $1.2B $1.7B $2.1B $2.3B $2.3B
 
Total Liabilities and Equity $2.9B $3.8B $5.8B $6.4B $6.8B
Cash and Short Terms $65.2M $43.9M $35.6M $18.7M $23.4M
Total Debt $1.5B $2B $3.5B $3.8B $4.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $33.7M $59.5M $73.4M $144.7M -$54.6M
Depreciation & Amoritzation $11.9M $12.1M $12M $11.9M $12.2M
Stock-Based Compensation $1.6M $1.7M $1.8M $1.5M $23.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2M $35.7M $26.9M $64.9M $15.4M
 
Capital Expenditures $1.4B -- -- -- --
Cash Acquisitions -$128M -- -$39.5M -$7K -$141.2M
Cash From Investing -$1.5B -$530.6M -$1.3B -$1.1B -$576.6M
 
Dividends Paid (Ex Special Dividend) -$16.6M -$32M -$35.9M -$42.2M -$46M
Special Dividend Paid
Long-Term Debt Issued $1.2B $694M $1.8B $1.8B $577M
Long-Term Debt Repaid -$351.5M -$377M -$830M -$1B -$150M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $217.6M -$11.6M -$22.7M -$998K $26.6M
Cash From Financing $1.5B $544.6M $1.2B $1.1B $559.5M
 
Beginning Cash (CF) $24.4M $46.8M $96.5M $38.5M $48.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.4M $49.7M -$58M $9.9M -$1.7M
Ending Cash (CF) $46.8M $96.5M $38.5M $48.4M $46.7M
 
Levered Free Cash Flow -$1.4B $35.7M $26.9M $64.9M $15.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $14.2M $20.3M $75.4M -$122.8M $20M
Depreciation & Amoritzation $3M $3M $3M $3.1M $3.1M
Stock-Based Compensation $189K $175K $53K $7.5M $3.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7M $11.9M $5.5M $1.8M $8.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$21K -$5K -$15.2M --
Cash From Investing -$39M -$356.4M -$196.9M -$94.1M -$54.1M
 
Dividends Paid (Ex Special Dividend) -$8.3M -$9.1M -$11M -$11.3M -$12.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.4M $360M $310M $100M $598.5M
Long-Term Debt Repaid -- -$230M -$125M -$145M -$494M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$399K -$8.7M -$633K -$6.3M -$43.8M
Cash From Financing $681K $354.5M $173.4M $89.4M $48.1M
 
Beginning Cash (CF) $139.1M $37.7M $111.6M $42.4M $22M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.4M $10M -$18.1M -$3M $2.2M
Ending Cash (CF) $107.7M $47.7M $93.6M $39.5M $24.3M
 
Levered Free Cash Flow $7M $11.9M $5.5M $1.8M $8.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $55.3M $67.4M $144.3M -$74.3M $122M
Depreciation & Amoritzation $12.1M $12M $11.9M $12.1M $12.3M
Stock-Based Compensation $1.7M $1.8M $1.7M $20.2M $13.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $28.4M $22.9M $66.1M $5M $53M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$105.8M -$39.3M -$158K -$122.2M -$28.5M
Cash From Investing -$1.1B -$953.2M -$1.7B -$548.3M -$317.5M
 
Dividends Paid (Ex Special Dividend) -$30M -$34.6M -$40.8M -$44.5M -$50.5M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.2B $2.7B $518M $1.2B
Long-Term Debt Repaid -$371M -$610M -$1.3B -$145M -$855M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26.6M -$21M $2.8M $8.7M -$54.5M
Cash From Financing $1.1B $870.3M $1.7B $489.1M $249.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.9M -$60M $45.9M -$54.1M -$15.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $28.4M $22.9M $66.1M $5M $53M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $44.2M $52M $123M -$96M $80.5M
Depreciation & Amoritzation $9.1M $9M $8.9M $9.2M $9.2M
Stock-Based Compensation $1.6M $1.6M $1.5M $20.1M $10.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $25.8M $12.9M $52.1M -$7.7M $30M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$39.3M -$7K -$122.2M -$9.6M
Cash From Investing -$184.7M -$607.3M -$1B -$450M -$190.9M
 
Dividends Paid (Ex Special Dividend) -$23.7M -$26.3M -$31.2M -$33.5M -$37.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $419M $896.5M $1.8B $458M $1.1B
Long-Term Debt Repaid -$317M -$550M -$1B -$145M -$850M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.5M -$17.9M $7.5M $17.2M -$63.9M
Cash From Financing $219.9M $545.6M $1.1B $448.7M $138.5M
 
Beginning Cash (CF) $485.6M $167.4M $306.4M $139.1M $107.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.9M -$48.8M $55.1M -$8.9M -$22.5M
Ending Cash (CF) $546.5M $118.7M $361.5M $130.2M $85.5M
 
Levered Free Cash Flow $25.8M $12.9M $52.1M -$7.7M $30M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Buy
60
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock