Financhill
Buy
63

SCM Quote, Financials, Valuation and Earnings

Last price:
$12.89
Seasonality move :
2.37%
Day range:
$12.65 - $12.83
52-week range:
$11.19 - $15.56
Dividend yield:
12.54%
P/E ratio:
11.71x
P/S ratio:
3.42x
P/B ratio:
0.98x
Volume:
168.5K
Avg. volume:
209.9K
1-year change:
-7.67%
Market cap:
$369.4M
Revenue:
$89M
EPS (TTM):
$1.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.5M $87.4M $78.8M $75.6M $89M
Revenue Growth (YoY) -40.71% 87.82% -9.86% -3.98% 17.67%
 
Cost of Revenues $15.3M $21.2M $18M $27M $26.2M
Gross Profit $31.2M $66.2M $60.8M $48.6M $62.8M
Gross Profit Margin 67.06% 75.75% 77.18% 64.24% 70.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10.1M $23.7M $3.7M -$30.2M -$15.7M
Operating Expenses -$5.9M $9.8M $20.5M $453K -$16.3M
Operating Income $37.1M $56.4M $40.3M $48.1M $79.1M
 
Net Interest Expenses $16M $18.7M $24.5M $32M $31.5M
EBT. Incl. Unusual Items $21.2M $37.1M $15.9M $16M $47.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $996K $3.5M $1.4M -$1.5M $1.6M
Net Income to Company $20.2M $33.6M $14.5M $17.5M $45.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.2M $33.6M $14.5M $17.5M $45.8M
 
Basic EPS (Cont. Ops) $1.04 $1.72 $0.74 $0.80 $1.79
Diluted EPS (Cont. Ops) $1.04 $1.72 $0.74 $0.80 $1.79
Weighted Average Basic Share $19.5M $19.5M $19.6M $22M $25.6M
Weighted Average Diluted Share $19.5M $19.5M $19.6M $22M $25.6M
 
EBITDA $37.1M $56.4M $40.3M $48.1M $79.1M
EBIT $37.1M $56.4M $40.3M $48.1M $79.1M
 
Revenue (Reported) $46.5M $87.4M $78.8M $75.6M $89M
Operating Income (Reported) $37.1M $56.4M $40.3M $48.1M $79.1M
Operating Income (Adjusted) $37.1M $56.4M $40.3M $48.1M $79.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25M $21.7M $27.8M $23.2M $29.1M
Revenue Growth (YoY) 76.1% -13.05% 27.98% -16.44% 25.61%
 
Cost of Revenues $7.2M $5.4M $7.2M $7.1M $6.9M
Gross Profit $17.7M $16.3M $20.5M $16.1M $22.3M
Gross Profit Margin 70.96% 75.07% 73.89% 69.2% 76.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.9M $1.6M $600.4K -$3.3M --
Operating Expenses -$1.4M $5.5M $14.5M -$7.7M $6M
Operating Income $19.1M $10.8M $6M $23.8M $16.3M
 
Net Interest Expenses $4.9M $6.4M $8M $8M $8.9M
EBT. Incl. Unusual Items $14.3M $4.3M -$2.1M $15.8M $7.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $330.6K $335.8K $358K $515.7K
Net Income to Company $12.8M $4M -$2.4M $15.5M $6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.8M $4M -$2.4M $15.5M $6.7M
 
Basic EPS (Cont. Ops) $0.66 $0.20 -$0.11 $0.59 $0.24
Diluted EPS (Cont. Ops) $0.66 $0.20 -$0.11 $0.59 $0.24
Weighted Average Basic Share $19.5M $19.5M $22.8M $26.3M $28.5M
Weighted Average Diluted Share $19.5M $19.5M $22.8M $26.3M $28.5M
 
EBITDA $19.1M $10.8M $6M $23.8M $16.3M
EBIT $19.1M $10.8M $6M $23.8M $16.3M
 
Revenue (Reported) $25M $21.7M $27.8M $23.2M $29.1M
Operating Income (Reported) $19.1M $10.8M $6M $23.8M $16.3M
Operating Income (Adjusted) $19.1M $10.8M $6M $23.8M $16.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $58.6M $91.1M $100.5M $54.9M $104.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.1M $19.2M $25.4M $26.2M $25.4M
Gross Profit $39.5M $71.9M $75.1M $28.8M $79.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.1M $21.8M -$673.4K -$52.2M --
Operating Expenses -$20.8M $26.6M $32M -$50.1M $12.9M
Operating Income $60.3M $45.3M $43.1M $78.9M $66.3M
 
Net Interest Expenses $17.6M $21.7M $31.6M $31.8M $33.6M
EBT. Incl. Unusual Items $42.1M $23.5M $11.4M $47M $32.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $2.8M $1.4M -$1.6M $1.9M
Net Income to Company $40.1M $20.8M $10M $48.6M $30.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.1M $20.8M $10M $48.6M $30.5M
 
Basic EPS (Cont. Ops) $2.06 $1.06 $0.51 $1.95 $1.09
Diluted EPS (Cont. Ops) $2.06 $1.06 $0.51 $1.95 $1.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $60.3M $45.3M $43.1M $78.9M $66.3M
EBIT $60.3M $45.3M $43.1M $78.9M $66.3M
 
Revenue (Reported) $58.6M $91.1M $100.5M $54.9M $104.5M
Operating Income (Reported) $60.3M $45.3M $43.1M $78.9M $66.3M
Operating Income (Adjusted) $60.3M $45.3M $43.1M $78.9M $66.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $52.7M $56.4M $78.2M $57.4M $73M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.7M $12.7M $20.1M $19.2M $18.4M
Gross Profit $38M $43.7M $58M $38.2M $54.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.6M $4.7M $324.8K -$21.7M -$6.8M
Operating Expenses -$1.7M $15.1M $26.6M -$24M $5.2M
Operating Income $39.7M $28.7M $31.4M $62.2M $49.4M
 
Net Interest Expenses $13.9M $16.9M $24M $23.8M $25.9M
EBT. Incl. Unusual Items $25.3M $11.7M $7.3M $38.3M $23.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $1.2M $1.2M $1.1M $1.4M
Net Income to Company $23.3M $10.5M $6M $37.2M $21.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.3M $10.5M $6M $37.2M $21.8M
 
Basic EPS (Cont. Ops) $1.20 $0.54 $0.31 $1.48 $0.77
Diluted EPS (Cont. Ops) $1.20 $0.54 $0.31 $1.48 $0.77
Weighted Average Basic Share $58.5M $58.6M $63.8M $75.2M $84.5M
Weighted Average Diluted Share $58.5M $58.6M $63.8M $75.2M $84.5M
 
EBITDA $39.7M $28.7M $31.4M $62.2M $49.4M
EBIT $39.7M $28.7M $31.4M $62.2M $49.4M
 
Revenue (Reported) $52.7M $56.4M $78.2M $57.4M $73M
Operating Income (Reported) $39.7M $28.7M $31.4M $62.2M $49.4M
Operating Income (Adjusted) $39.7M $28.7M $31.4M $62.2M $49.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $18.5M $44.2M $48M $26.1M $20.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $487.2K $512.2K $667.3K $606.7K $666.9K
Other Current Assets -- -- -- -- --
Total Current Assets $21.4M $48.2M $53.4M $33.6M $27.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $653.4M $772.9M $844.7M $874.5M $953.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $674.9M $821.3M $898.2M $908.1M $980.9M
 
Accounts Payable $2.1M $4.9M $4.6M $5.2M $8.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8M $18M $18.2M $12.1M $18M
 
Long-Term Debt $393.2M $518.2M $604.1M $575.8M $593M
Capital Leases -- -- -- -- --
Total Liabilities $401.5M $536.2M $622.4M $588.1M $611M
 
Common Stock $19.5K $19.5K $19.7K $24.1K $27.5K
Other Common Equity Adj -- -- -- -- --
Common Equity $273.4M $285.1M $275.8M $319.9M $369.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $273.4M $285.1M $275.8M $319.9M $369.9M
 
Total Liabilities and Equity $674.9M $821.3M $898.2M $908.1M $980.9M
Cash and Short Terms $18.5M $44.2M $48M $26.1M $20.1M
Total Debt $393.2M $518.2M $604.1M $575.8M $593M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $37.8M $12.4M $19.2M $38.6M $206.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $186.3K $219.1K $149.8K $256.7K --
Other Current Assets -- -- -- -- --
Total Current Assets $41.3M $17.1M $25.6M $48.4M $215.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $785.7M $871.7M $886.3M $908.7M $813M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $827M $889.1M $912M $957.1M $1B
 
Accounts Payable $8.1M $3.1M $4.5M $4.9M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.2M $16M $13.6M $13.9M $18.6M
 
Long-Term Debt $530.2M $596M $580M $575M $632.3M
Capital Leases -- -- -- -- --
Total Liabilities $551.4M $611.9M $593.8M $590.8M $650.9M
 
Common Stock $19.5K $19.5K $24.1K $27K $28.9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $275.6M $277.2M $318.1M $366.3M $377.7M
 
Total Liabilities and Equity $827M $889.1M $912M $957.1M $1B
Cash and Short Terms $37.8M $12.4M $19.2M $38.6M $206.2M
Total Debt $530.2M $596M $580M $575M $632.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20.2M $33.6M $14.5M $17.5M $45.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $725.3K -$784.4K -$1M -$2.5M $172.6K
Change in Inventories -- -- -- -- --
Cash From Operations $19.9M $23.5M $27.2M $32.4M $40.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.4M -$99.6M -$83.5M -$49.6M -$69.3M
 
Dividends Paid (Ex Special Dividend) $24.3M $21M $26.6M $35.5M $37.6M
Special Dividend Paid
Long-Term Debt Issued $136.5M $442.2M $213.5M $119.8M $187.9M
Long-Term Debt Repaid -$108.5M -$314.2M -$126.6M -$148.1M -$172.4M
Repurchase of Common Stock $18.2K $2.5K $31.1K $943.2K $698.2K
Other Financing Activities -$18.2K -$2.5K -$31.1K -$943.3K -$698.2K
Cash From Financing $5.8M $101.8M $60.2M -$4.7M $22.6M
 
Beginning Cash (CF) $18.5M $44.2M $48M $26.1M $20.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M $25.7M $3.9M -$21.9M -$6.1M
Ending Cash (CF) $20.8M $69.9M $51.9M $4.2M $14M
 
Levered Free Cash Flow $19.9M $23.5M $27.2M $32.4M $40.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.8M $4M -$2.4M $15.5M $6.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$201.4K -$594.1K -$995.6K $1.8M -$759.2K
Change in Inventories -- -- -- -- --
Cash From Operations $5.3M $7M $6.7M $14M $4.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $7.2M -$22.7M -$17.1M -$2.3M -$24.8M
 
Dividends Paid (Ex Special Dividend) $5.5M $6.6M $9.1M $10.5M $11.4M
Special Dividend Paid $30K $60K -- -- --
Long-Term Debt Issued $45.4M $44.4M $54.1M $18M --
Long-Term Debt Repaid -$32.2M -$35.6M -$51.4M -$30.8M --
Repurchase of Common Stock -- -- $328.5K $219.2K $111.5K
Other Financing Activities -- -- -$328.5K -$219.2K --
Cash From Financing $6.7M $1.6M $14.8M -$9M -$10.7M
 
Beginning Cash (CF) $37.8M $12.4M $19.2M $38.6M $9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.2M -$14M $4.3M $2.7M -$31M
Ending Cash (CF) $56.9M -$1.6M $23.5M $41.3M -$21.9M
 
Levered Free Cash Flow $5.3M $7M $6.7M $14M $4.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $40.1M $20.8M $10M $48.6M $30.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1M -$992.8K -$1.7M -$2.5M -$533.9K
Change in Inventories -- -- -- -- --
Cash From Operations $20.2M $19.9M $31.4M $42.6M $35.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$138.2M -$86.5M -$37.5M -$14.4M -$100.4M
 
Dividends Paid (Ex Special Dividend) $19.7M $25.1M $31.5M $39.6M $44.5M
Special Dividend Paid
Long-Term Debt Issued $403.7M $255.1M $127M $151.1M --
Long-Term Debt Repaid -$260.8M -$187.5M -$145.7M -$157.2M --
Repurchase of Common Stock $18.2K $8.4K $968.4K $606.1K $401K
Other Financing Activities -$12.4K -$8.4K -$968.4K -$606.1K --
Cash From Financing $117.1M $41.3M $12.9M -$8.9M $35.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$864.4K -$25.3M $6.8M $19.4M -$29.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20.2M $19.9M $31.4M $42.6M $35.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23.3M $10.5M $6M $37.2M $21.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$724.2K -$932.5K -$1.6M -$1.6M -$2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $17.6M $14M $18.2M $28.4M $22.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$119.7M -$106.6M -$60.6M -$25.3M -$56.3M
 
Dividends Paid (Ex Special Dividend) $13.6M $17.7M $22.7M $26.7M $33.7M
Special Dividend Paid $30K $180K -- -- --
Long-Term Debt Issued $364.7M $177.6M $91.1M $122.4M $179.4M
Long-Term Debt Repaid -$224.3M -$97.6M -$116.7M -$125.8M -$134.1M
Repurchase of Common Stock -- $5.9K $943.2K $606.2K $309K
Other Financing Activities -- -$6K -$943.3K -$606.2K -$197.5K
Cash From Financing $121.4M $60.9M $13.6M $9.4M $22.4M
 
Beginning Cash (CF) $86.8M $63.5M $52M $123.2M $59.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.3M -$31.8M -$28.8M $12.5M -$11M
Ending Cash (CF) $106.1M $31.8M $23.2M $135.7M $48.9M
 
Levered Free Cash Flow $17.6M $14M $18.2M $28.4M $22.9M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 4.06% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 2.68% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is down 0.27% over the past day.

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

Show me the best stock