Financhill
Sell
49

SN Quote, Financials, Valuation and Earnings

Last price:
$98.57
Seasonality move :
20.52%
Day range:
$96.63 - $98.86
52-week range:
$45.85 - $112.93
Dividend yield:
0%
P/E ratio:
38.65x
P/S ratio:
2.71x
P/B ratio:
7.70x
Volume:
653.1K
Avg. volume:
1M
1-year change:
105.55%
Market cap:
$13.8B
Revenue:
$4.3B
EPS (TTM):
$2.55
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $2.8B $3.7B $3.7B $4.3B
Revenue Growth (YoY) -- -- 35.37% -0.26% 14.43%
 
Cost of Revenues -- $1.5B $2.3B $2.3B $2.3B
Gross Profit -- $1.3B $1.4B $1.4B $1.9B
Gross Profit Margin -- 45.53% 38.59% 37.94% 44.85%
 
R&D Expenses -- $159.6M $200.6M $215.7M $249.4M
Selling, General & Admin -- $628.4M $799.3M $873.2M $1.3B
Other Inc / (Exp) -- -$5.7M -$7.6M $7.6M -$35.4M
Operating Expenses -- $788M $999.9M $1.1B $1.5B
Operating Income -- $465.4M $438.3M $321.4M $373.6M
 
Net Interest Expenses -- $40.3M $16.3M $27M $44.9M
EBT. Incl. Unusual Items -- $419.5M $414.3M $302M $293.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $92.3M $83.2M $69.6M $126.2M
Net Income to Company -- $327.2M $331.1M $232.4M $167.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $327.2M $331.1M $232.4M $167.1M
 
Basic EPS (Cont. Ops) -- $2.35 $2.38 $1.67 $1.20
Diluted EPS (Cont. Ops) -- $2.35 $2.38 $1.67 $1.20
Weighted Average Basic Share -- $139M $139M $139M $139M
Weighted Average Diluted Share -- $139M $139M $139M $139.4M
 
EBITDA -- $537.8M $508.8M $415.7M $442M
EBIT -- $459.7M $430.6M $329M $338.1M
 
Revenue (Reported) -- $2.8B $3.7B $3.7B $4.3B
Operating Income (Reported) -- $465.4M $438.3M $321.4M $373.6M
Operating Income (Adjusted) -- $459.7M $430.6M $329M $338.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $946.9M $1.1B $1.4B
Revenue Growth (YoY) -- -- -- 13.07% 33.25%
 
Cost of Revenues -- -- $603.4M $583.1M $731.6M
Gross Profit -- -- $343.5M $487.5M $695M
Gross Profit Margin -- -- 36.28% 45.53% 48.72%
 
R&D Expenses -- -- $54M $60.7M $94.8M
Selling, General & Admin -- -- $180.4M $332.3M $419.9M
Other Inc / (Exp) -- -- $2M -$5.9M $11M
Operating Expenses -- -- $234.4M $392.9M $514.7M
Operating Income -- -- $109.1M $94.5M $180.3M
 
Net Interest Expenses -- -- $8.5M $13M $16.9M
EBT. Incl. Unusual Items -- -- $102.6M $75.7M $174.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $22.3M $57M $42M
Net Income to Company -- -- $80.3M $18.7M $132.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $80.3M $18.7M $132.3M
 
Basic EPS (Cont. Ops) -- -- $0.58 $0.13 $0.94
Diluted EPS (Cont. Ops) -- -- $0.58 $0.13 $0.94
Weighted Average Basic Share -- -- $139M $139.1M $140.1M
Weighted Average Diluted Share -- -- $139M $139.4M $141.3M
 
EBITDA -- -- $132.5M $114.3M $221.1M
EBIT -- -- $111.1M $88.7M $191.3M
 
Revenue (Reported) -- -- $946.9M $1.1B $1.4B
Operating Income (Reported) -- -- $109.1M $94.5M $180.3M
Operating Income (Adjusted) -- -- $111.1M $88.7M $191.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $4.1B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $2.4B $2.7B
Gross Profit -- -- -- $1.7B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $236.1M $323.4M
Selling, General & Admin -- -- -- $1.1B $1.6B
Other Inc / (Exp) -- -- -$8.8M -$24.8M $20.9M
Operating Expenses -- -- -- $1.4B $1.9B
Operating Income -- -- -- $326.6M $539.8M
 
Net Interest Expenses -- -- $18.6M $37M $62.9M
EBT. Incl. Unusual Items -- -- -- $264.8M $497.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $100.4M $138.5M
Net Income to Company -- -- -- $164.4M $359.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $164.4M $359.3M
 
Basic EPS (Cont. Ops) -- -- -- $1.19 $2.57
Diluted EPS (Cont. Ops) -- -- -- $1.19 $2.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $404.3M $673.9M
EBIT -- -- -- $301.8M $560.7M
 
Revenue (Reported) -- -- -- $4.1B $5.1B
Operating Income (Reported) -- -- -- $326.6M $539.8M
Operating Income (Adjusted) -- -- -- $301.8M $560.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $2.5B $2.9B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.5B $1.6B $1.9B
Gross Profit -- -- $986.9M $1.3B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $160M $180.4M $254.5M
Selling, General & Admin -- -- $559.4M $831.7M $1.1B
Other Inc / (Exp) -- -- -$8.8M -$41.3M $15M
Operating Expenses -- -- $719.3M $1B $1.4B
Operating Income -- -- $267.6M $272.8M $439M
 
Net Interest Expenses -- -- $18.6M $28.5M $46.5M
EBT. Incl. Unusual Items -- -- $240.2M $203M $407.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $54.5M $85.2M $97.5M
Net Income to Company -- -- $185.7M $117.8M $310M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $185.7M $117.8M $310M
 
Basic EPS (Cont. Ops) -- -- $1.34 $0.85 $2.22
Diluted EPS (Cont. Ops) -- -- $1.34 $0.85 $2.20
Weighted Average Basic Share -- -- $416.9M $417M $419.5M
Weighted Average Diluted Share -- -- $416.9M $417.4M $422.9M
 
EBITDA -- -- $320.3M $308.9M $540.9M
EBIT -- -- $258.7M $231.5M $454M
 
Revenue (Reported) -- -- $2.5B $2.9B $3.7B
Operating Income (Reported) -- -- $267.6M $272.8M $439M
Operating Income (Adjusted) -- -- $258.7M $231.5M $454M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $225.4M $192.9M $154.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $841.5M $766.5M $985.2M
Inventory -- -- $602.5M $548.6M $699.7M
Prepaid Expenses -- -- $22M $86.3M $20.2M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $1.8B $1.7B $1.9B
 
Property Plant And Equipment -- -- $182.4M $204.7M $229.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $840.8M $840.1M $834.2M
Other Intangibles -- -- $510.2M $492.7M $477.8M
Other Long-Term Assets -- -- $44M $35.4M $48.2M
Total Assets -- -- $3.4B $3.3B $3.5B
 
Accounts Payable -- -- $442.6M $328.1M $459.7M
Accrued Expenses -- -- $401.4M $402.8M $474.6M
Current Portion Of Long-Term Debt -- -- $49.4M $87M $24.2M
Current Portion Of Capital Lease Obligations -- -- $14.5M $13M $8.4M
Other Current Liabilities -- -- $18.3M $21.2M $27.8M
Total Current Liabilities -- -- $993.5M $968.7M $1.1B
 
Long-Term Debt -- -- $436M $349.2M $775.5M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.6B $1.5B $2B
 
Common Stock -- -- $10K $14K $14K
Other Common Equity Adj -- -- $8.9M -$9.7M -$1M
Common Equity -- -- $1.8B $1.8B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $1.8B $1.8B $1.5B
 
Total Liabilities and Equity -- -- $3.4B $3.3B $3.5B
Cash and Short Terms -- -- $225.4M $192.9M $154.1M
Total Debt -- -- $485.4M $436.1M $799.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- $170.4M $127.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $938.1M $1.2B
Inventory -- -- -- $792.2M $1.1B
Prepaid Expenses -- -- -- $41.5M --
Other Current Assets -- -- -- -- $121.7M
Total Current Assets -- -- -- $2B $2.5B
 
Property Plant And Equipment -- -- -- $213.4M $346M
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
 
Accounts Payable -- -- -- $646.7M $632.9M
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
 
Long-Term Debt -- -- -- $785.4M $746M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $2B $2.4B
 
Common Stock -- -- -- $14K $14K
Other Common Equity Adj -- -- -- -$8.1M $1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $1.5B $1.8B
 
Total Liabilities and Equity -- -- -- $3.6B $4.2B
Cash and Short Terms -- -- -- $170.4M $127.9M
Total Debt -- -- -- $804.6M $960.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- $327.2M $331.1M $232.4M $167.1M
Depreciation & Amoritzation -- $78.1M $78.2M $86.7M $103.8M
Stock-Based Compensation -- $10M $13.9M $5.5M $47M
Change in Accounts Receivable -- -$335.3M -$77.4M $519K -$229.7M
Change in Inventories -- -$179.4M -$185.5M $53.9M -$155.8M
Cash From Operations -- $293.4M $229.1M $205M $280.6M
 
Capital Expenditures -- $61.1M $60.1M $94.4M $131.8M
Cash Acquisitions -- -$20.4M -$4.5M -$66K --
Cash From Investing -- -$81.4M -$66.4M -$52.4M -$118.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$42M -$45.4M -$585.5M
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
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $80M -- -$49.3M -$4.3M
Cash From Financing -- -$120.7M -$54.5M -$160.2M -$234.9M
 
Beginning Cash (CF) -- $33.3M $133M $240.6M $218.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $91.3M $108.3M -$7.6M -$72.3M
Ending Cash (CF) -- $133M $240.6M $218.8M $154.1M
 
Levered Free Cash Flow -- $232.4M $169.1M $110.5M $148.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $46.6M $49.3M --
Depreciation & Amoritzation -- -- $25.1M $26.4M --
Stock-Based Compensation -- -- $94K $22.5M --
Change in Accounts Receivable -- -- -$136.7M -$37.4M --
Change in Inventories -- -- $140M $103.2M --
Cash From Operations -- -- $165.5M $184.8M --
 
Capital Expenditures -- -- $31.7M $53.7M --
Cash Acquisitions -- -- $295K -- --
Cash From Investing -- -- $11.1M -$53.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$150.2M --
Special Dividend Paid -- -- -- $1.1M --
Long-Term Debt Issued -- -- -$41K -$262K --
Long-Term Debt Repaid -- -- -$155M -$5.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$155M -$159.8M --
 
Beginning Cash (CF) -- -- $199.7M $170.4M --
Foreign Exchange Rate Adjustment -- -- -$2.5M $12.4M --
Additions / Reductions -- -- $21.5M -$28.7M --
Ending Cash (CF) -- -- $218.8M $154.1M --
 
Levered Free Cash Flow -- -- $133.9M $131.1M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $164.4M $359.3M
Depreciation & Amoritzation -- -- -- $102.5M $113.3M
Stock-Based Compensation -- -- $5.4M $24.6M $69.8M
Change in Accounts Receivable -- -- -- -$328.9M -$230.6M
Change in Inventories -- -- -- -$119M -$253.9M
Cash From Operations -- -- -- $261.3M $141.8M
 
Capital Expenditures -- -- $62.8M $109.7M $156.6M
Cash Acquisitions -- -- -$361K $295K --
Cash From Investing -- -- -- -$53.3M -$156.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$45.4M -$435.3M -$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
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$22.1M -$59.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $151.6M -$14.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $232.4M $167.1M $310M
Depreciation & Amoritzation -- -- $86.7M $103.8M $86.9M
Stock-Based Compensation -- -- $5.5M $47M $47.3M
Change in Accounts Receivable -- -- $519K -$229.7M -$193.2M
Change in Inventories -- -- $53.9M -$155.8M -$357.1M
Cash From Operations -- -- $205M $280.6M -$43M
 
Capital Expenditures -- -- $94.4M $131.8M $102.9M
Cash Acquisitions -- -- -$66K -- --
Cash From Investing -- -- -$52.4M -$118.1M -$102.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$45.4M -$585.5M --
Special Dividend Paid -- -- -- $1.1M --
Long-Term Debt Issued -- -- $259.9M $800.7M $175M
Long-Term Debt Repaid -- -- -$310M -$442.6M -$15.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$49.3M -- -$50M
Cash From Financing -- -- -$160.2M -$234.9M $115.3M
 
Beginning Cash (CF) -- -- $722.6M $876.2M $424.1M
Foreign Exchange Rate Adjustment -- -- -$14.2M $7.6M $4.6M
Additions / Reductions -- -- -$7.6M -$72.3M -$30.7M
Ending Cash (CF) -- -- $700.8M $811.5M $398M
 
Levered Free Cash Flow -- -- $110.5M $148.8M -$146M

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

GET BETTER TRADE IDEAS

Popular

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock