Financhill
Sell
1

SDHC Quote, Financials, Valuation and Earnings

Last price:
$23.28
Seasonality move :
--
Day range:
$23.08 - $24.26
52-week range:
$20.55 - $39.50
Dividend yield:
0%
P/E ratio:
12.36x
P/S ratio:
1.33x
P/B ratio:
17.49x
Volume:
183.8K
Avg. volume:
113.8K
1-year change:
--
Market cap:
$1.2B
Revenue:
$764.6M
EPS (TTM):
$1.89
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $518.9M $755.4M $764.6M
Revenue Growth (YoY) -- -- -- 45.58% 1.23%
 
Cost of Revenues -- -- $395.9M $532.6M $548.3M
Gross Profit -- -- $122.9M $222.8M $216.3M
Gross Profit Margin -- -- 23.7% 29.49% 28.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $64.2M $83M $92.4M
Other Inc / (Exp) -- -- $5.5M $1.7M $953K
Operating Expenses -- -- $64.2M $83M $92.4M
Operating Income -- -- $58.7M $139.7M $123.9M
 
Net Interest Expenses -- -- $1.7M $997K $1.7M
EBT. Incl. Unusual Items -- -- $62.5M $140.4M $123.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $62.5M $140.4M $123.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $62.5M $140.4M $123.2M
 
Basic EPS (Cont. Ops) -- -- $8.13 $17.79 $2.40
Diluted EPS (Cont. Ops) -- -- $8.13 $17.79 $2.40
Weighted Average Basic Share -- -- $7.7M $7.9M $51.3M
Weighted Average Diluted Share -- -- $7.7M $7.9M $51.3M
 
EBITDA -- -- $65.3M $142.3M $125.9M
EBIT -- -- $64.3M $141.4M $124.8M
 
Revenue (Reported) -- -- $518.9M $755.4M $764.6M
Operating Income (Reported) -- -- $58.7M $139.7M $123.9M
Operating Income (Adjusted) -- -- $64.3M $141.4M $124.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $206.5M $197.6M $277.8M
Revenue Growth (YoY) -- -- -- -4.27% 40.58%
 
Cost of Revenues -- -- $147.3M $140.5M $204.1M
Gross Profit -- -- $59.2M $57.1M $73.7M
Gross Profit Margin -- -- 28.66% 28.89% 26.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $20.9M $23M $34.1M
Other Inc / (Exp) -- -- $435K $271K $641K
Operating Expenses -- -- $20.9M $23M $34.1M
Operating Income -- -- $38.2M $34.1M $39.6M
 
Net Interest Expenses -- -- $175K $476K $614K
EBT. Incl. Unusual Items -- -- $38.5M $33.9M $39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1.8M
Net Income to Company -- -- -- $33.9M $37.8M
 
Minority Interest in Earnings -- -- -- -- -$32.5M
Net Income to Common Excl Extra Items -- -- $38.5M $33.9M $5.3M
 
Basic EPS (Cont. Ops) -- -- $4.87 $0.66 $0.60
Diluted EPS (Cont. Ops) -- -- $4.87 $0.66 $0.58
Weighted Average Basic Share -- -- $7.9M $51.3M $8.8M
Weighted Average Diluted Share -- -- $7.9M $51.3M $51.5M
 
EBITDA -- -- $38.9M $34.7M $40.6M
EBIT -- -- $38.7M $34.4M $40.2M
 
Revenue (Reported) -- -- $206.5M $197.6M $277.8M
Operating Income (Reported) -- -- $38.2M $34.1M $39.6M
Operating Income (Adjusted) -- -- $38.7M $34.4M $40.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $770.7M $905.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $544.2M $665.1M
Gross Profit -- -- -- $226.5M $240.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $91.6M $121.3M
Other Inc / (Exp) -- -- $435K $1.4M $113K
Operating Expenses -- -- -- $91.6M $121.3M
Operating Income -- -- -- $134.9M $119M
 
Net Interest Expenses -- -- $175K $1.5M $2.5M
EBT. Incl. Unusual Items -- -- -- $134.8M $116.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- $112.7M
 
Minority Interest in Earnings -- -- -- -- -$71.1M
Net Income to Common Excl Extra Items -- -- -- $134.8M $41.6M
 
Basic EPS (Cont. Ops) -- -- -- $10.15 $1.93
Diluted EPS (Cont. Ops) -- -- -- $10.15 $1.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $137.3M $120.5M
EBIT -- -- -- $136.3M $119.1M
 
Revenue (Reported) -- -- -- $770.7M $905.3M
Operating Income (Reported) -- -- -- $134.9M $119M
Operating Income (Adjusted) -- -- -- $136.3M $119.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $206.5M $547.3M $688M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $147.3M $389M $505.8M
Gross Profit -- -- $59.2M $158.3M $182.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $20.9M $64.7M $93.5M
Other Inc / (Exp) -- -- $435K $875K $35K
Operating Expenses -- -- $20.9M $64.7M $93.5M
Operating Income -- -- $38.2M $93.6M $88.7M
 
Net Interest Expenses -- -- $175K $1M $1.9M
EBT. Incl. Unusual Items -- -- $38.5M $93.5M $86.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $3.8M
Net Income to Company -- -- -- $93.5M $83M
 
Minority Interest in Earnings -- -- -- -- -$71.1M
Net Income to Common Excl Extra Items -- -- $38.5M $93.5M $12M
 
Basic EPS (Cont. Ops) -- -- $4.87 $4.91 $1.35
Diluted EPS (Cont. Ops) -- -- $4.87 $4.91 $1.31
Weighted Average Basic Share -- -- $7.9M $110.5M $26.5M
Weighted Average Diluted Share -- -- $7.9M $110.5M $154.4M
 
EBITDA -- -- $38.9M $95.3M $89.9M
EBIT -- -- $38.7M $94.5M $88.8M
 
Revenue (Reported) -- -- $206.5M $547.3M $688M
Operating Income (Reported) -- -- $38.2M $93.6M $88.7M
Operating Income (Adjusted) -- -- $38.7M $94.5M $88.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $25.3M $29.6M $19.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- $138.9M $142.1M $213.1M
Prepaid Expenses -- -- $25.4M $34M $60.6M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $193.2M $214.7M $304M
 
Property Plant And Equipment -- -- $3.6M $5.8M $20.1M
Long-Term Investments -- -- $2.3M -- --
Goodwill -- -- -- -- $25.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $2.1M $2.9M $2.8M
Total Assets -- -- $201.2M $223.4M $352.7M
 
Accounts Payable -- -- $8.8M $10.9M $17.3M
Accrued Expenses -- -- $5.4M $11M $16.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $100.4M $37.3M $43.4M
 
Long-Term Debt -- -- -- $15M $75.6M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $105.7M $58.9M $143.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- $95.5M $164.5M $208.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $95.5M $164.5M $208.9M
 
Total Liabilities and Equity -- -- $201.2M $223.4M $352.7M
Cash and Short Terms -- -- $25.3M $29.6M $19.8M
Total Debt -- -- $72M $15M $75.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- $60.9M $23.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- $220.7M $282M
Prepaid Expenses -- -- -- $46.7M $80.2M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- $328.3M $385.9M
 
Property Plant And Equipment -- -- -- $20M $13M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $16.5M $25.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $13.4M $24.7M
Total Assets -- -- -- $385M $460.1M
 
Accounts Payable -- -- -- $16.4M $23.5M
Accrued Expenses -- -- -- $24M $33.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $50M $64.4M
 
Long-Term Debt -- -- -- $5M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $79.1M $87.7M
 
Common Stock -- -- -- $8K $5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $260M $303.9M
Total Equity -- -- -- $305.9M $372.4M
 
Total Liabilities and Equity -- -- -- $385M $460.1M
Cash and Short Terms -- -- -- $60.9M $23.7M
Total Debt -- -- -- $5M $3.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- $62.5M $140.4M $123.2M
Depreciation & Amoritzation -- -- $987K $864K $1.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$16.6M -$3.5M -$33.7M
Cash From Operations -- -- $30.9M $132.1M $76.3M
 
Capital Expenditures -- -- $730K $1M $1.3M
Cash Acquisitions -- -- -$844K -- -$75.9M
Cash From Investing -- -- $847K $361K -$76.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$41M -$71.4M -$78.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $395.9M $49.1M $173.9M
Long-Term Debt Repaid -- -- -$391.4M -$105.4M -$104.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2M -$516K -$85K
Cash From Financing -- -- -$38.5M -$128.2M -$9.2M
 
Beginning Cash (CF) -- -- $32.2M $25.3M $29.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$6.8M $4.3M -$9.8M
Ending Cash (CF) -- -- $25.3M $29.6M $19.8M
 
Levered Free Cash Flow -- -- $30.1M $131.1M $74.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $33.9M $37.8M
Depreciation & Amoritzation -- -- -- $295K $419K
Stock-Based Compensation -- -- -- -- $1.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$13M -$11.3M
Cash From Operations -- -- -- $19.1M $22.9M
 
Capital Expenditures -- -- -- $618K $638K
Cash Acquisitions -- -- -- -$74.9M --
Cash From Investing -- -- -- -$75.5M -$627K
 
Dividends Paid (Ex Special Dividend) -- -- -- -$22.1M -$11.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $108.9M $36M
Long-Term Debt Repaid -- -- -- -$31.4M -$40.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $55.4M -$15.8M
 
Beginning Cash (CF) -- -- -- $11.4M $17.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$952K $6.4M
Ending Cash (CF) -- -- -- $10.4M $23.7M
 
Levered Free Cash Flow -- -- -- $18.4M $22.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- $112.7M
Depreciation & Amoritzation -- -- -- -- $1.4M
Stock-Based Compensation -- -- -- -- $3.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- -$60.9M
Cash From Operations -- -- -- -- $35M
 
Capital Expenditures -- -- -- $1.1M $3.4M
Cash Acquisitions -- -- -- -$74.9M -$1.6M
Cash From Investing -- -- -- -- -$5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$70.2M -$47.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $85.9M
Long-Term Debt Repaid -- -- -- -- -$168.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$56.4M
Cash From Financing -- -- -- -- -$16.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $13.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- $31.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $93.5M $83M
Depreciation & Amoritzation -- -- -- $798K $1.1M
Stock-Based Compensation -- -- -- -- $3.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$34.3M -$61.5M
Cash From Operations -- -- -- $55M $13.7M
 
Capital Expenditures -- -- -- $1.1M $3.2M
Cash Acquisitions -- -- -- -$74.9M -$600K
Cash From Investing -- -- -- -$75.6M -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$70.2M -$39.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $152.9M $64.9M
Long-Term Debt Repaid -- -- -- -$81.2M -$145.4M
Repurchase of Common Stock -- -- -- -- -$2.6M
Other Financing Activities -- -- -- -- -$56.3M
Cash From Financing -- -- -- $1.5M -$5.9M
 
Beginning Cash (CF) -- -- -- $53.4M $69.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$19.2M $3.9M
Ending Cash (CF) -- -- -- $34.2M $73.8M
 
Levered Free Cash Flow -- -- -- $53.9M $10.4M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock