Financhill
Sell
46

SKY Quote, Financials, Valuation and Earnings

Last price:
$91.49
Seasonality move :
1.93%
Day range:
$88.43 - $91.92
52-week range:
$59.44 - $110.00
Dividend yield:
0%
P/E ratio:
24.45x
P/S ratio:
1.98x
P/B ratio:
3.18x
Volume:
710.4K
Avg. volume:
828.6K
1-year change:
-13.3%
Market cap:
$5.1B
Revenue:
$2.5B
EPS (TTM):
$3.75
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $2.2B $2.6B $2B $2.5B
Revenue Growth (YoY) 3.73% 55.34% 18.09% -22.32% 22.65%
 
Cost of Revenues $1.1B $1.6B $1.8B $1.5B $1.8B
Gross Profit $282.1M $581.6M $808M $475M $649.7M
Gross Profit Margin 19.85% 26.35% 31% 23.46% 26.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $178.9M $256.2M $300.4M $310.6M $427M
Other Inc / (Exp) $5.9M $36K $634K -$2.6M $3.4M
Operating Expenses $172.3M $248.7M $289.4M $299.8M $412.6M
Operating Income $109.8M $332.9M $518.6M $175.2M $237M
 
Net Interest Expenses $3.8M $3.2M $3.3M $4.6M $8.5M
EBT. Incl. Unusual Items $111.4M $330.4M $533.9M $200.9M $257.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.5M $82.4M $132.1M $47.1M $53.7M
Net Income to Company $84.9M $248M $401.8M $146.7M $201.6M
 
Minority Interest in Earnings -- -- -- -- $3.2M
Net Income to Common Excl Extra Items $84.8M $248M $401.8M $146.7M $201.6M
 
Basic EPS (Cont. Ops) $1.50 $4.37 $7.05 $2.55 $3.45
Diluted EPS (Cont. Ops) $1.49 $4.33 $7.00 $2.53 $3.42
Weighted Average Basic Share $56.6M $56.8M $57M $57.5M $57.6M
Weighted Average Diluted Share $57M $57.3M $57.4M $58M $58.1M
 
EBITDA $127.5M $353.8M $545.3M $210.1M $281.6M
EBIT $109.8M $332.9M $518.6M $175.2M $237M
 
Revenue (Reported) $1.4B $2.2B $2.6B $2B $2.5B
Operating Income (Reported) $109.8M $332.9M $518.6M $175.2M $237M
Operating Income (Adjusted) $109.8M $332.9M $518.6M $175.2M $237M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $534.7M $582.3M $559.5M $644.9M $656.6M
Revenue Growth (YoY) 41.61% 8.91% -3.93% 15.28% 1.81%
 
Cost of Revenues $379.4M $411.2M $421M $466.8M $487.4M
Gross Profit $155.3M $171.1M $138.5M $178.1M $169.2M
Gross Profit Margin 29.05% 29.39% 24.76% 27.62% 25.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.8M $71.8M $85.1M $108.2M $109.7M
Other Inc / (Exp) -$7K -- -$756K -$2.2M --
Operating Expenses $63.9M $68.5M $81.1M $105.3M $106.3M
Operating Income $91.4M $102.6M $57.4M $72.8M $62.9M
 
Net Interest Expenses $701K $998K $1.9M $2.1M $2.4M
EBT. Incl. Unusual Items $90.9M $107.7M $59.7M $79M $67.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.3M $24.9M $12.8M $16.7M $12.4M
Net Income to Company $67.6M $82.8M $47M $62.8M $56M
 
Minority Interest in Earnings -- -- -- $1.3M $1.7M
Net Income to Common Excl Extra Items $67.6M $82.8M $47M $62.8M $56M
 
Basic EPS (Cont. Ops) $1.19 $1.45 $0.81 $1.07 $0.97
Diluted EPS (Cont. Ops) $1.18 $1.44 $0.81 $1.06 $0.97
Weighted Average Basic Share $56.8M $57M $57.6M $57.4M $55.9M
Weighted Average Diluted Share $57.3M $57.4M $58.1M $58M $56.3M
 
EBITDA $96.7M $109.4M $67M $83.5M $75.2M
EBIT $91.4M $102.6M $57.4M $72.8M $62.9M
 
Revenue (Reported) $534.7M $582.3M $559.5M $644.9M $656.6M
Operating Income (Reported) $91.4M $102.6M $57.4M $72.8M $62.9M
Operating Income (Adjusted) $91.4M $102.6M $57.4M $72.8M $62.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2B $2.8B $2B $2.4B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.9B $1.5B $1.8B $1.9B
Gross Profit $490M $859M $517.8M $598.2M $689.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $233.7M $303M $292.4M $407.3M $444.4M
Other Inc / (Exp) -$1.1M $634K -$2.8M -$736K --
Operating Expenses $225.4M $293.1M $280.4M $395.5M $431.6M
Operating Income $264.6M $565.8M $237.4M $202.6M $258M
 
Net Interest Expenses $3.3M $3.6M $3M $8.4M $7.9M
EBT. Incl. Unusual Items $259.8M $572.9M $265.2M $223.4M $276.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.7M $142.1M $63.5M $48.1M $56.5M
Net Income to Company $195.1M $430.9M $201.7M $166.7M $219.8M
 
Minority Interest in Earnings -- -- -- $1.9M $6.2M
Net Income to Common Excl Extra Items $195.1M $430.9M $201.7M $166.7M $219.8M
 
Basic EPS (Cont. Ops) $3.44 $7.57 $3.52 $2.86 $3.77
Diluted EPS (Cont. Ops) $3.41 $7.53 $3.49 $2.83 $3.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $284.8M $590.6M $268.8M $244.3M $306M
EBIT $264.6M $565.8M $237.4M $202.6M $258M
 
Revenue (Reported) $2B $2.8B $2B $2.4B $2.6B
Operating Income (Reported) $264.6M $565.8M $237.4M $202.6M $258M
Operating Income (Adjusted) $264.6M $565.8M $237.4M $202.6M $258M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $2.1B $1.5B $1.9B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.1B $1.4B $1.5B
Gross Profit $392.4M $669.8M $379.6M $502.8M $541.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $181.2M $228M $220M $316.7M $334.2M
Other Inc / (Exp) $36K $634K -$2.8M -$953K $1.2M
Operating Expenses $175.5M $220M $211M $307.9M $325.2M
Operating Income $216.9M $449.9M $168.6M $194.9M $215.9M
 
Net Interest Expenses $2.5M $2.9M $2.7M $6.4M $5.8M
EBT. Incl. Unusual Items $214.9M $457.4M $188.7M $211.2M $230.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.7M $113.4M $44.8M $45.8M $48.6M
Net Income to Company $161.2M $344.1M $143.9M $163.9M $182.1M
 
Minority Interest in Earnings -- -- -- $1.9M $4.9M
Net Income to Common Excl Extra Items $161.2M $344.1M $143.9M $163.9M $182.1M
 
Basic EPS (Cont. Ops) $2.84 $6.04 $2.51 $2.81 $3.14
Diluted EPS (Cont. Ops) $2.82 $6.00 $2.49 $2.79 $3.12
Weighted Average Basic Share $170.4M $170.8M $172.1M $172.9M $169.4M
Weighted Average Diluted Share $171.7M $172.1M $173.5M $174.5M $170.4M
 
EBITDA $232.5M $469.2M $192.7M $225.7M $251.7M
EBIT $216.9M $449.9M $168.6M $194.9M $215.9M
 
Revenue (Reported) $1.6B $2.1B $1.5B $1.9B $2B
Operating Income (Reported) $216.9M $449.9M $168.6M $194.9M $215.9M
Operating Income (Adjusted) $216.9M $449.9M $168.6M $194.9M $215.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $262.6M $435.4M $747.5M $495.1M $610.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $57.5M $90.5M $67.3M $64.6M $84.1M
Inventory $166.1M $241.3M $202.2M $318.7M $360.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.6M $15M $26.5M $39.9M $31.4M
Total Current Assets $499.8M $782.3M $1B $918.3M $1.1B
 
Property Plant And Equipment $126.6M $133M $207.4M $329.6M $339.5M
Long-Term Investments -- -- -- -- $134.7M
Goodwill $191.8M $192M $196.6M $358M $358M
Other Intangibles $58.8M $51.3M $45.3M $76.4M $64.7M
Other Long-Term Assets $32.4M $58.4M $82.8M $252.9M $256.1M
Total Assets $917.9M $1.2B $1.6B $1.9B $2.1B
 
Accounts Payable $57.2M $92.2M $44.7M $50.8M $65.1M
Accrued Expenses $54.7M $62.9M $68.7M $107.6M $116.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $24.6M $27.3M $24.8M $24M $27.9M
Total Current Liabilities $263.6M $350.1M $248.9M $389.6M $451.3M
 
Long-Term Debt $46.6M $19M $35.8M $55.9M $48.4M
Capital Leases -- -- -- -- --
Total Liabilities $349.3M $409.5M $329.7M $501M $566M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$7.5M -$7.2M -$13.7M -$13.9M -$20.1M
Common Equity $568.6M $825.1M $1.2B $1.4B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $568.6M $825.1M $1.2B $1.4B $1.5B
 
Total Liabilities and Equity $917.9M $1.2B $1.6B $1.9B $2.1B
Cash and Short Terms $262.6M $435.4M $747.5M $495.1M $610.3M
Total Debt $46.6M $19M $35.8M $55.9M $48.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $382.1M $712.4M $497.9M $581.8M $659.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $46.2M $47.5M $48.7M $68.4M $67.1M
Inventory $185.1M $220.9M $290.5M $336.8M $341.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $21.3M $24.3M $33.1M $33.7M --
Total Current Assets $634.7M $1B $870.2M $1B $1.1B
 
Property Plant And Equipment $127.2M $165.9M $287.7M $304.2M $311.7M
Long-Term Investments -- -- -- -- $134.7M
Goodwill $192M $196.6M $359.3M $358M --
Other Intangibles $53.2M $48.3M $79.3M $67.6M --
Other Long-Term Assets $46.8M $81M $250.7M $257.4M --
Total Assets $1.1B $1.5B $1.9B $2B $2.1B
 
Accounts Payable $44.2M $39.4M $43.8M $44.7M $47.5M
Accrued Expenses $66.8M $77.7M $85.1M $122.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $23M $23M $23.1M $24.5M --
Total Current Liabilities $283.6M $260.3M $339.3M $394.2M $411.6M
 
Long-Term Debt $12.4M $12.4M $24.7M $24.7M $23.8M
Capital Leases -- -- -- -- --
Total Liabilities $334.8M $338.2M $447.5M $509.2M $522.1M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.5M
Other Common Equity Adj -$8.2M -$13.8M -$11.3M -$21M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $733.4M $1.2B $1.4B $1.5B $1.6B
 
Total Liabilities and Equity $1.1B $1.5B $1.9B $2B $2.1B
Cash and Short Terms $382.1M $712.4M $497.9M $581.8M $659.8M
Total Debt $12.4M $12.4M $24.7M $24.7M $23.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $84.9M $248M $401.8M $146.7M $201.6M
Depreciation & Amoritzation $17.7M $20.9M $26.7M $34.9M $41.9M
Stock-Based Compensation $6M $9.8M $14.2M $19.6M $18.3M
Change in Accounts Receivable -$9.3M -$32.9M $23.1M $3.5M -$42.1M
Change in Inventories -$31M -$75M $49.2M $22.4M -$42M
Cash From Operations $153.9M $223.3M $416.2M $222.7M $240.9M
 
Capital Expenditures $8M $32M $52.2M $52.9M $50.5M
Cash Acquisitions $52.5M $207K $6.8M $283.2M --
Cash From Investing -$56.8M -$32M -$61.2M -$485.7M -$46.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$38M -$26.9M -- -$77K --
Repurchase of Common Stock -- -- -- -- $80M
Other Financing Activities -$9.9M $5.6M -$39.5M $9.5M $6.5M
Cash From Financing -$47.8M -$18.8M -$37M $10.9M -$73M
 
Beginning Cash (CF) $262.6M $435.4M $747.5M $495.1M $610.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.1M $172.8M $312M -$252.4M $115.3M
Ending Cash (CF) $319.6M $608.5M $1.1B $242.4M $719.2M
 
Levered Free Cash Flow $145.9M $191.4M $364M $169.8M $190.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $67.6M $82.8M $47M $62.8M $56M
Depreciation & Amoritzation $5.3M $6.8M $9.6M $10.7M $12.3M
Stock-Based Compensation $1.9M $3.9M $4.3M $3M $4.9M
Change in Accounts Receivable $26.8M $35.2M $27.2M $6.2M $27.1M
Change in Inventories -$5M $18.9M $27.6M -$12.1M $11.1M
Cash From Operations $74.4M $85.5M $89.5M $50.4M $100M
 
Capital Expenditures $7.7M $12.6M $18.1M $13.1M $7.1M
Cash Acquisitions -- -- $284.5M -- --
Cash From Investing -$7.7M -$12.5M -$299.8M -$12.5M -$7.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M -- -- -- --
Long-Term Debt Repaid -- -- -$67K -$9K --
Repurchase of Common Stock -- -- -- $20M $50M
Other Financing Activities -- -$35.5M $4.5M $1.5M --
Cash From Financing $5.3M -$38.5M $4.7M -$18.5M -$54.2M
 
Beginning Cash (CF) $382.1M $712.4M $497.9M $581.8M $659.8M
Foreign Exchange Rate Adjustment -$167K $925K $2.4M -$7.9M $2.7M
Additions / Reductions $71.9M $35.4M -$203.2M $11.5M $41M
Ending Cash (CF) $453.8M $748.8M $297M $585.4M $703.5M
 
Levered Free Cash Flow $66.7M $72.9M $71.3M $37.3M $92.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $195.1M $430.9M $201.7M $166.7M $219.8M
Depreciation & Amoritzation $20.2M $24.7M $31.4M $41.7M $46.9M
Stock-Based Compensation $7.5M $15.3M $17.8M $18.5M $19.5M
Change in Accounts Receivable -$2.5M -$1.4M $19.6M -$39.7M -$20.7M
Change in Inventories -$46.8M -$25.4M $66.4M -$44.2M $13.8M
Cash From Operations $213.4M $424.1M $270.8M $198.9M $296.2M
 
Capital Expenditures $26.6M $47.4M $55.1M $49.9M $37.5M
Cash Acquisitions -- $6.8M $284.5M -$1.4M $24.6M
Cash From Investing -$78.5M -$53.8M -$490.8M -$46.3M -$56.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$67K -$30K --
Repurchase of Common Stock -- -- -- $60M $170M
Other Financing Activities -$4M -$27.1M $822K -$126K --
Cash From Financing -$20.1M -$34.8M $3.1M -$58.9M -$168.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $115.1M $330.3M -$214.5M $83.8M $78M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $186.8M $376.7M $215.7M $149M $258.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $161.2M $344.1M $143.9M $163.9M $182.1M
Depreciation & Amoritzation $15.5M $19.3M $24M $30.8M $35.8M
Stock-Based Compensation $6.1M $11.6M $15.2M $14.2M $15.4M
Change in Accounts Receivable $11.4M $42.8M $39.3M -$3.9M $17.6M
Change in Inventories -$19.1M $30.5M $47.7M -$18.9M $36.9M
Cash From Operations $163.3M $364M $218.6M $194.9M $250.2M
 
Capital Expenditures $22.8M $38.2M $41M $38M $24.9M
Cash Acquisitions -- $6.8M $284.5M -- $24.6M
Cash From Investing -$22.9M -$44.8M -$474.4M -$35M -$45.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.6M -- -- -- --
Long-Term Debt Repaid -$26.9M -- -$67K -$20K -$684K
Repurchase of Common Stock -- -- -- $60M $150M
Other Financing Activities -$4.1M -$36.8M $3.5M -$6.1M -$4.7M
Cash From Financing -$20.2M -$36.2M $3.9M -$65.9M -$161.1M
 
Beginning Cash (CF) $980.1M $1.9B $2B $1.7B $1.9B
Foreign Exchange Rate Adjustment -$578K -$6M $2.3M -$7.3M $5.7M
Additions / Reductions $119.6M $277M -$249.5M $86.7M $49.4M
Ending Cash (CF) $1.1B $2.1B $1.7B $1.8B $1.9B
 
Levered Free Cash Flow $140.5M $325.9M $177.6M $156.9M $225.2M

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock