Financhill
Buy
59

SN Quote, Financials, Valuation and Earnings

Last price:
$113.00
Seasonality move :
2.99%
Day range:
$111.73 - $113.99
52-week range:
$60.50 - $128.51
Dividend yield:
0%
P/E ratio:
27.87x
P/S ratio:
2.63x
P/B ratio:
6.62x
Volume:
530.9K
Avg. volume:
1.7M
1-year change:
15.3%
Market cap:
$15.9B
Revenue:
$5.5B
EPS (TTM):
$4.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $3.7B $3.7B $4.3B $5.5B
Revenue Growth (YoY) -- 35.37% -0.26% 14.43% 29.97%
 
Cost of Revenues $1.5B $2.3B $2.3B $2.4B $2.9B
Gross Profit $1.2B $1.4B $1.4B $1.9B $2.6B
Gross Profit Margin 44.78% 38.02% 37.33% 44.32% 47.7%
 
R&D Expenses $154.8M $195.2M $209M $242.5M $332.5M
Selling, General & Admin $628.4M $799.3M $873.2M $1.3B $1.7B
Other Inc / (Exp) -$5.7M -$7.6M $7.6M -$35.4M -$8M
Operating Expenses $767.3M $978.6M $1.1B $1.4B $2B
Operating Income $465.4M $438.3M $321.4M $455.8M $682.3M
 
Net Interest Expenses $40.3M $16.3M $27M $44.9M $63.7M
EBT. Incl. Unusual Items $419.5M $414.3M $302M $293.2M $572.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.3M $83.2M $69.6M $126.2M $133.8M
Net Income to Company $327.2M $331.1M $232.4M $167.1M $438.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $327.2M $331.1M $232.4M $167.1M $438.7M
 
Basic EPS (Cont. Ops) $2.35 $2.38 $1.67 $1.20 $3.14
Diluted EPS (Cont. Ops) $2.35 $2.38 $1.67 $1.20 $3.11
Weighted Average Basic Share $139M $139M $139M $139M $139.9M
Weighted Average Diluted Share $139M $139M $139M $139.4M $141.1M
 
EBITDA $543.5M $516.4M $408.1M $559.7M $805.4M
EBIT $465.4M $438.3M $321.4M $455.8M $682.3M
 
Revenue (Reported) $2.8B $3.7B $3.7B $4.3B $5.5B
Operating Income (Reported) $465.4M $438.3M $321.4M $455.8M $682.3M
Operating Income (Adjusted) $465.4M $438.3M $321.4M $455.8M $682.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $946.9M $1.1B $1.4B $1.6B
Revenue Growth (YoY) -- -- 13.07% 33.25% 14.28%
 
Cost of Revenues -- $608.8M $588.7M $737.4M $818.9M
Gross Profit -- $338.1M $481.9M $689.1M $811.4M
Gross Profit Margin -- 35.71% 45.01% 48.31% 49.77%
 
R&D Expenses -- $52.5M $59.1M $92.9M $90.7M
Selling, General & Admin -- -- $332.3M $419.9M $461.8M
Other Inc / (Exp) -- $2M -$5.9M $11M --
Operating Expenses -- $228.7M $345.9M $479.8M $541.5M
Operating Income -- $109.4M $136M $209.3M $269.8M
 
Net Interest Expenses -- $8.5M $13M $16.9M $12.8M
EBT. Incl. Unusual Items -- $102.6M $75.7M $174.4M $244M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $22.3M $57M $42M $55.3M
Net Income to Company -- $80.3M $18.7M $132.3M $188.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $80.3M $18.7M $132.3M $188.7M
 
Basic EPS (Cont. Ops) -- $0.58 $0.13 $0.94 $1.34
Diluted EPS (Cont. Ops) -- $0.58 $0.13 $0.94 $1.33
Weighted Average Basic Share -- $139M $139M $140.1M $141.1M
Weighted Average Diluted Share -- $139M $139M $141.3M $142.1M
 
EBITDA -- $130.8M $161.6M $239.1M $303.5M
EBIT -- $109.4M $136M $209.3M $269.8M
 
Revenue (Reported) -- $946.9M $1.1B $1.4B $1.6B
Operating Income (Reported) -- $109.4M $136M $209.3M $269.8M
Operating Income (Adjusted) -- $109.4M $136M $209.3M $269.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $4.1B $5.1B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $2.4B $2.7B $3.1B
Gross Profit -- $970.5M $1.7B $2.4B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $229M $315.7M $347.3M
Selling, General & Admin -- $378.9M $831.7M $1.6B $1.8B
Other Inc / (Exp) -- -$8.8M -$24.8M $20.9M --
Operating Expenses -- -- $1.3B $1.8B $2.2B
Operating Income -- -- $387.3M $575.9M $782.7M
 
Net Interest Expenses -- $18.6M $37M $62.9M $56.4M
EBT. Incl. Unusual Items -- $240.2M $264.8M $497.8M $735.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $100.4M $138.5M $160.5M
Net Income to Company -- -- $164.4M $359.3M $574.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $164.4M $359.3M $574.9M
 
Basic EPS (Cont. Ops) -- -- $1.18 $2.57 $4.08
Diluted EPS (Cont. Ops) -- $1.34 $1.18 $2.55 $4.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $489.9M $689.2M $919.6M
EBIT -- -- $387.3M $575.9M $782.7M
 
Revenue (Reported) -- -- $4.1B $5.1B $6.1B
Operating Income (Reported) -- -- $387.3M $575.9M $782.7M
Operating Income (Adjusted) -- -- $387.3M $575.9M $782.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $2.5B $2.9B $3.7B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.6B $1.6B $1.9B $2.2B
Gross Profit -- $970.5M $1.3B $1.8B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $155.5M $175.5M $248.7M $263.5M
Selling, General & Admin -- $378.9M $831.7M $1.1B $1.3B
Other Inc / (Exp) -- -$8.8M -$41.3M $15M $13.2M
Operating Expenses -- $702.7M $937.2M $1.3B $1.5B
Operating Income -- $267.8M $330.9M $469.4M $583.4M
 
Net Interest Expenses -- $18.6M $28.5M $46.5M $39.2M
EBT. Incl. Unusual Items -- $240.2M $203M $407.5M $570.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $54.5M $85.2M $97.5M $124.2M
Net Income to Company -- $185.7M $117.8M $310M $446.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $185.7M $117.8M $310M $446.2M
 
Basic EPS (Cont. Ops) -- $1.34 $0.85 $2.22 $3.17
Diluted EPS (Cont. Ops) -- $1.34 $0.85 $2.20 $3.14
Weighted Average Basic Share -- $416.9M $416.9M $419.5M $422.8M
Weighted Average Diluted Share -- $416.9M $416.9M $422.9M $426.2M
 
EBITDA -- $329.4M $408.3M $556.3M $684.1M
EBIT -- $267.8M $330.9M $469.4M $583.4M
 
Revenue (Reported) -- $2.5B $2.9B $3.7B $4.3B
Operating Income (Reported) -- $267.8M $330.9M $469.4M $583.4M
Operating Income (Adjusted) -- $267.8M $330.9M $469.4M $583.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $240.6M $218.8M $154.1M $363.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $841.5M $766.5M $985.2M $1.3B
Inventory -- $602.5M $548.6M $699.7M $900M
Prepaid Expenses -- $22M $86.3M $20.2M --
Other Current Assets -- -- -- $58.3M $114M
Total Current Assets -- $1.8B $1.7B $1.9B $2.6B
 
Property Plant And Equipment -- $182.4M $204.7M $229.6M $357.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $840.8M $840.1M $834.2M $834.8M
Other Intangibles -- $510.2M $492.7M $477.8M $462.7M
Other Long-Term Assets -- $44M $35.4M $48.2M $51.6M
Total Assets -- $3.4B $3.3B $3.5B $4.4B
 
Accounts Payable -- $442.6M $328.1M $459.7M $612M
Accrued Expenses -- $401.4M $402.8M $474.6M $674.4M
Current Portion Of Long-Term Debt -- $49.4M $87M $24.2M $39.3M
Current Portion Of Capital Lease Obligations -- $14.5M $13M $8.4M $18.1M
Other Current Liabilities -- $18.3M $21.2M $27.8M $19.5M
Total Current Liabilities -- $993.5M $968.7M $1.1B $1.5B
 
Long-Term Debt -- $499.9M $410.9M $838.5M $881.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.6B $1.5B $2B $2.5B
 
Common Stock -- $10K $10K $14K $14K
Other Common Equity Adj -- $8.9M -$9.7M -$1M -$11.3M
Common Equity -- $1.8B $1.8B $1.5B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.8B $1.8B $1.5B $1.9B
 
Total Liabilities and Equity -- $3.4B $3.3B $3.5B $4.4B
Cash and Short Terms -- $240.6M $218.8M $154.1M $363.7M
Total Debt -- $549.3M $497.9M $862.7M $920.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $170.4M $127.9M $263.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $938.1M $1.2B $1.6B
Inventory -- -- $792.2M $1.1B $1.2B
Prepaid Expenses -- -- $41.5M -- $96.6M
Other Current Assets -- -- -- $121.7M --
Total Current Assets -- -- $2B $2.5B $3.2B
 
Property Plant And Equipment -- -- $213.4M $346M $362.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $834M $834.8M --
Other Intangibles -- -- $481.8M $466.8M --
Other Long-Term Assets -- -- $49M $53.7M --
Total Assets -- -- $3.6B $4.2B $5B
 
Accounts Payable -- -- $646.7M $632.9M $681.8M
Accrued Expenses -- -- $347.2M $510.1M --
Current Portion Of Long-Term Debt -- -- $19.1M $214.3M --
Current Portion Of Capital Lease Obligations -- -- $9.4M $14.7M --
Other Current Liabilities -- -- $33.3M $28.6M --
Total Current Liabilities -- -- $1.1B $1.5B $1.7B
 
Long-Term Debt -- -- $848.1M $898.1M $853.3M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2B $2.4B $2.6B
 
Common Stock -- -- $14K $14K $14K
Other Common Equity Adj -- -- -$8.1M $1.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $1.5B $1.8B $2.4B
 
Total Liabilities and Equity -- -- $3.6B $4.2B $5B
Cash and Short Terms -- -- $170.4M $127.9M $263.8M
Total Debt -- -- $867.2M $1.1B $892.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $327.2M $331.1M $232.4M $167.1M $438.7M
Depreciation & Amoritzation $78.1M $78.2M $86.7M $103.8M $123.1M
Stock-Based Compensation $10M $13.9M $5.5M $47M $84.5M
Change in Accounts Receivable -$335.3M -$77.4M $519K -$229.7M -$299.2M
Change in Inventories -$179.4M -$185.5M $53.9M -$155.8M -$204.9M
Cash From Operations $293.4M $229.1M $205M $280.6M $446.6M
 
Capital Expenditures $61.1M $60.1M $94.4M $131.8M $151.2M
Cash Acquisitions $16.9M -- -- -- --
Cash From Investing -$81.4M -$66.4M -$52.4M -$118.1M -$151.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $150.2M --
Special Dividend Paid
Long-Term Debt Issued $727.3M $110M $259.9M $800.7M --
Long-Term Debt Repaid -$927.9M -$122.5M -$310M -$442.6M -$25.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $80M -- -$49.3M -$4.3M -$61.4M
Cash From Financing -$120.7M -$54.5M -$160.2M -$234.9M -$81.2M
 
Beginning Cash (CF) $33.3M $240.6M $218.8M $154.1M $363.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.8M $107.6M -$21.8M -$64.7M $209.6M
Ending Cash (CF) $133M $347.5M $182.7M $97M $568.7M
 
Levered Free Cash Flow $232.4M $169.1M $110.5M $148.8M $295.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $80.3M $18.7M $132.3M $188.7M
Depreciation & Amoritzation -- $21.4M $25.6M $29.8M $33.7M
Stock-Based Compensation -- $969K $21.3M $13.8M $9.1M
Change in Accounts Receivable -- -$123.9M -$48.7M -$92.6M -$275.9M
Change in Inventories -- $27.3M -$275M -$214.8M -$114.2M
Cash From Operations -- $53.5M -$104.6M -$23.1M $111M
 
Capital Expenditures -- $24.8M $30.6M $43.7M $31.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$24.8M -$16.5M -$43.7M -$31.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $59.9M $800.9M $60M --
Long-Term Debt Repaid -- $16.3M -$400M -$5.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$49.3M -- -$9.8M --
Cash From Financing -- $26.9M $22.7M $50.6M -$3.9M
 
Beginning Cash (CF) -- $148.2M $170.4M $127.9M $263.8M
Foreign Exchange Rate Adjustment -- -$4.1M -$10.8M $6M $70K
Additions / Reductions -- $51.5M -$109.2M -$10.2M $75.6M
Ending Cash (CF) -- $199.7M $50.4M $123.7M $339.5M
 
Levered Free Cash Flow -- $28.7M -$135.2M -$66.8M $79.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $164.4M $359.3M $574.9M
Depreciation & Amoritzation -- -- $102.5M $113.3M $136.9M
Stock-Based Compensation -- $5.4M $24.6M $69.8M $68.8M
Change in Accounts Receivable -- -- -$328.9M -$230.6M -$390.8M
Change in Inventories -- -- -$119M -$253.9M -$86.7M
Cash From Operations -- -- $261.3M $141.8M $536.7M
 
Capital Expenditures -- $62.8M $109.7M $156.6M $144.3M
Cash Acquisitions -- -$361K $295K -- --
Cash From Investing -- -- -$53.3M -$156.6M -$144.3M
 
Dividends Paid (Ex Special Dividend) -- -$45.4M -- $150.2M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$592.5M -$20.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$230.1M -$44.5M -$262.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$29.3M -$42.4M $135.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $151.6M -$14.8M $392.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $185.7M $117.8M $310M $446.2M
Depreciation & Amoritzation -- $61.6M $77.4M $86.9M $100.7M
Stock-Based Compensation -- $5.4M $24.5M $47.3M $31.6M
Change in Accounts Receivable -- $137.2M -$192.2M -$193.2M -$284.7M
Change in Inventories -- -$86.1M -$259M -$357.1M -$238.9M
Cash From Operations -- $39.4M $95.8M -$43M $47.1M
 
Capital Expenditures -- $62.8M $78.1M $102.9M $96M
Cash Acquisitions -- -$360K -- -- --
Cash From Investing -- -$63.4M -$64.4M -$102.9M -$96M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $259.9M $800.9M $175M --
Long-Term Debt Repaid -- -$155M -$437.5M -$15.2M -$10.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$49.3M -- -$50M -$48.4M
Cash From Financing -- -$5.1M -$75M $115.3M -$65.9M
 
Beginning Cash (CF) -- $522.9M $657.4M $398M $676.7M
Foreign Exchange Rate Adjustment -- -$11.8M -$4.8M $4.6M $15M
Additions / Reductions -- -$40.9M -$48.4M -$26.1M -$99.9M
Ending Cash (CF) -- $482M $604.3M $376.4M $591.9M
 
Levered Free Cash Flow -- -$23.3M $17.7M -$146M -$49M

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