Financhill
Buy
71

SPHR Quote, Financials, Valuation and Earnings

Last price:
$94.00
Seasonality move :
11.35%
Day range:
$92.60 - $94.74
52-week range:
$23.89 - $96.73
Dividend yield:
0%
P/E ratio:
3.62x
P/S ratio:
1.30x
P/B ratio:
1.54x
Volume:
913.7K
Avg. volume:
813.2K
1-year change:
144.64%
Market cap:
$3.3B
Revenue:
$536.2M
EPS (TTM):
-$1.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- -$70.4M
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $294.5M $123.1M $118M $227.9M $262.5M
Revenue Growth (YoY) 72.69% -58.19% -4.16% 93.14% 15.18%
 
Cost of Revenues $195.2M $81.6M $98.8M $221.6M $221.1M
Gross Profit $99.3M $41.6M $19.2M $6.3M $41.4M
Gross Profit Margin 33.72% 33.77% 16.31% 2.77% 15.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $174.8M $94.6M $87.1M $119M $99.7M
Other Inc / (Exp) -$11.6M -$415K $40.3M -$5.6M --
Operating Expenses $160.8M $90M $96.2M $114.2M $99.4M
Operating Income -$61.5M -$48.4M -$76.9M -$107.9M -$58M
 
Net Interest Expenses $9.2M -- -- $27M $9.4M
EBT. Incl. Unusual Items -$95.6M -$48.1M -$23.2M -$138.2M -$136.7M
Earnings of Discontinued Ops. -- $2.3M -$647K -- --
Income Tax Expense -$18.9M -$1.8M -$90.3M -$33M -$35.5M
Net Income to Company -$76.7M -$44M $66.4M -$105.3M -$101.2M
 
Minority Interest in Earnings $2.6M $714K -- -- --
Net Income to Common Excl Extra Items -$76.7M -$46.3M $67.1M -$105.3M -$101.2M
 
Basic EPS (Cont. Ops) -$2.32 -$1.30 $1.90 -$2.95 -$2.80
Diluted EPS (Cont. Ops) -$2.32 -$1.30 $1.89 -$2.95 -$2.80
Weighted Average Basic Share $34.1M $34.4M $34.9M $35.7M $36.2M
Weighted Average Diluted Share $34.1M $34.4M $35.2M $35.7M $36.2M
 
EBITDA -$32.1M -$42.3M -$62.7M -$19.8M $34.7M
EBIT -$61.5M -$48.4M -$76.9M -$107.9M -$58M
 
Revenue (Reported) $294.5M $123.1M $118M $227.9M $262.5M
Operating Income (Reported) -$61.5M -$48.4M -$76.9M -$107.9M -$58M
Operating Income (Adjusted) -$61.5M -$48.4M -$76.9M -$107.9M -$58M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $938.2M $1.1B $568.7M $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $624.3M $714.2M $390.1M $927.2M --
Gross Profit $313.8M $417.6M $178.6M $209.6M $146.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $517.5M $489.9M $444.7M $464.7M $327M
Other Inc / (Exp) -$36M -$7.7M $553.8M -$141.7M --
Operating Expenses $479.5M $473.9M $403.3M $463.5M --
Operating Income -$165.7M -$56.2M -$224.7M -$253.9M --
 
Net Interest Expenses $24.4M $13.7M $894K $106.8M $61.5M
EBT. Incl. Unusual Items -$225.5M -$114.3M $300.4M -$475.3M -$133.6M
Earnings of Discontinued Ops. -- -$42.8M $330.7M $24.6M --
Income Tax Expense -$22.6M -$1.2M $15M -$78.3M --
Net Income to Company -$202.6M -$157.5M $616.1M -$372.4M -$136.6M
 
Minority Interest in Earnings -$11.3M $4M $2.2M -- --
Net Income to Common Excl Extra Items -$202.9M -$113.1M $285.4M -$397M --
 
Basic EPS (Cont. Ops) -$5.62 -$4.66 $17.64 -$10.50 --
Diluted EPS (Cont. Ops) -$5.62 -$4.66 $17.43 -$10.50 -$1.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$42.7M $70.6M -$156.5M $96.8M --
EBIT -$165.7M -$56.2M -$224.7M -$253.9M -$340.9M
 
Revenue (Reported) $938.2M $1.1B $568.7M $1.1B --
Operating Income (Reported) -$165.7M -$56.2M -$224.7M -$253.9M --
Operating Income (Adjusted) -$165.7M -$56.2M -$224.7M -$253.9M -$340.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $294.5M $123.1M $118M $227.9M $262.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $195.2M $81.6M $98.8M $221.6M $221.1M
Gross Profit $99.3M $41.6M $19.2M $6.3M $41.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $174.8M $94.6M $87.1M $119M $99.7M
Other Inc / (Exp) -$11.6M -$415K $40.3M -$5.6M --
Operating Expenses $160.8M $90M $96.2M $114.2M $99.4M
Operating Income -$61.5M -$48.4M -$76.9M -$107.9M -$58M
 
Net Interest Expenses $9.2M -- -- $27M $9.4M
EBT. Incl. Unusual Items -$95.6M -$48.1M -$23.2M -$138.2M -$136.7M
Earnings of Discontinued Ops. -- $2.3M -$647K -- --
Income Tax Expense -$18.9M -$1.8M -$90.3M -$33M -$35.5M
Net Income to Company -$76.7M -$44M $66.4M -$105.3M -$101.2M
 
Minority Interest in Earnings $2.6M $714K -- -- --
Net Income to Common Excl Extra Items -$76.7M -$46.3M $67.1M -$105.3M -$101.2M
 
Basic EPS (Cont. Ops) -$2.32 -$1.30 $1.90 -$2.95 -$2.80
Diluted EPS (Cont. Ops) -$2.32 -$1.30 $1.89 -$2.95 -$2.80
Weighted Average Basic Share $34.1M $34.4M $34.9M $35.7M $36.2M
Weighted Average Diluted Share $34.1M $34.4M $35.2M $35.7M $36.2M
 
EBITDA -$32.1M -$42.3M -$62.7M -$19.8M $34.7M
EBIT -$61.5M -$48.4M -$76.9M -$107.9M -$58M
 
Revenue (Reported) $294.5M $123.1M $118M $227.9M $262.5M
Operating Income (Reported) -$61.5M -$48.4M -$76.9M -$107.9M -$58M
Operating Income (Adjusted) -$61.5M -$48.4M -$76.9M -$107.9M -$58M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- $19.9M
Total Current Assets -- -- -- -- --
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $410.2M
Other Intangibles -- -- -- -- $28.4M
Other Long-Term Assets -- -- -- -- $145.7M
Total Assets -- -- -- -- --
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- $279.3M
Current Portion Of Long-Term Debt -- -- -- -- $829.1M
Current Portion Of Capital Lease Obligations -- -- -- -- $19.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- --
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- -$7.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- --
 
Total Liabilities and Equity -- -- -- -- --
Cash and Short Terms -- -- -- -- --
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $458.9M $451.7M $553.2M $398.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $231.4M $209.5M $156.1M $128.2M $183.2M
Inventory -- -- $2.4M $14.1M $12.6M
Prepaid Expenses $72.5M $95.2M $18.8M $26.8M $33.9M
Other Current Assets $38.4M $23.4M $5M $15.1M --
Total Current Assets $1.7B $840.9M $662.4M $736.1M $654M
 
Property Plant And Equipment $2.6B $3.7B $3.6B $3.2B $2.9B
Long-Term Investments $132M $869K $50.8M $31.4M $40.4M
Goodwill $500.2M $500.2M $456.8M $470.2M --
Other Intangibles $250M $222M $17.1M $30.1M --
Other Long-Term Assets $152.3M $178.4M $104.8M $132.8M --
Total Assets $5.3B $5.4B $4.9B $4.6B $4.1B
 
Accounts Payable $47.7M $69.8M $19.3M $35.4M $30.8M
Accrued Expenses $221.3M $328.1M $337.7M $257.7M --
Current Portion Of Long-Term Debt $55.2M $86.2M $103.1M $829.1M --
Current Portion Of Capital Lease Obligations $53.6M $62.9M $13.1M $20.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $753.8M $920.1M $642.9M $1.3B $697.2M
 
Long-Term Debt $2B $2.1B $1.2B $648.2M $895.8M
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.3B $2.2B $2.3B $2B
 
Common Stock $342K $342K $351K $358K $364K
Other Common Equity Adj -$35.1M -$61M -$11M -$4.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $153.6M $197.4M -- -- --
Total Equity $2.2B $2.1B $2.6B $2.3B $2.2B
 
Total Liabilities and Equity $5.3B $5.4B $4.9B $4.6B $4.1B
Cash and Short Terms $1.4B $458.9M $451.7M $553.2M $398.3M
Total Debt $2.1B $2.2B $1.3B $1.5B $984.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$20.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$17.3M
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$76.7M -$44M $66.4M -$105.3M -$101.2M
Depreciation & Amoritzation $29.4M $36.9M $15.3M $88.1M $92.7M
Stock-Based Compensation $19.5M $15.2M $4.9M $15.6M $8.5M
Change in Accounts Receivable $5.5M $14.3M -$1.9M $113.6M -$19.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.3M -$101.6M -$119.7M $34.1M $115.8M
 
Capital Expenditures $137.3M $270.1M $165M $18.5M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$136.1M -$264.3M $91.6M -$19.6M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7.9M $65M -- --
Long-Term Debt Repaid -$30.3M -$13.3M -- -$20.6M --
Repurchase of Common Stock -- -- -- -- $50M
Other Financing Activities -$14M -$14M -$14.1M -$15M --
Cash From Financing -$45.7M -$20.5M $50.9M -$35.6M -$81M
 
Beginning Cash (CF) $1.4B $458.9M $451.7M $553.2M $398.3M
Foreign Exchange Rate Adjustment -$386K -$693K -$83K $1.1M -$431K
Additions / Reductions -$184.5M -$387.1M $22.6M -$20M $29.3M
Ending Cash (CF) $1.2B $71.1M $474.3M $534.3M $427.2M
 
Levered Free Cash Flow -$139.6M -$371.7M -$284.6M $15.6M $110.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$202.6M -$157.5M $616.1M -$372.4M -$136.6M
Depreciation & Amoritzation $123M $158.8M $108.6M $349.7M $362M
Stock-Based Compensation $74M $72.8M $52.4M $58.7M $64.5M
Change in Accounts Receivable $16.5M -$7.2M $26.7M $411K $97.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$340K -$6.5M $19.5M $109.1M $97.2M
 
Capital Expenditures $479.5M $889.5M $953.8M $118.3M $37.1M
Cash Acquisitions -- -- -- $9.4M --
Cash From Investing -$398.6M -$877.4M -$179.1M -$131.3M -$8.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $645.5M $772M $359.8M $251.6M --
Long-Term Debt Repaid -$68.9M -$723.1M -$61.6M -$104.5M --
Repurchase of Common Stock -- -- -- -- $50M
Other Financing Activities -$10.5M -$52.2M -$20.9M -$32.7M --
Cash From Financing $544.7M -$11.6M $153.9M $123.3M -$227.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $147.5M -$896.6M -$7.2M $101.5M -$137.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$479.8M -$896M -$934.3M -$9.2M $41.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$76.7M -$44M $66.4M -$105.3M -$101.2M
Depreciation & Amoritzation $29.4M $36.9M $15.3M $88.1M $92.7M
Stock-Based Compensation $19.5M $15.2M $4.9M $15.6M $8.5M
Change in Accounts Receivable $5.5M $14.3M -$1.9M $113.6M -$19.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.3M -$101.6M -$119.7M $34.1M $115.8M
 
Capital Expenditures $137.3M $270.1M $165M $18.5M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$136.1M -$264.3M $91.6M -$19.6M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7.9M $65M -- --
Long-Term Debt Repaid -$30.3M -$13.3M -- -$20.6M --
Repurchase of Common Stock -- -- -- -- $50M
Other Financing Activities -$14M -$14M -$14.1M -$15M --
Cash From Financing -$45.7M -$20.5M $50.9M -$35.6M -$81M
 
Beginning Cash (CF) $1.4B $458.9M $451.7M $553.2M $398.3M
Foreign Exchange Rate Adjustment -$386K -$693K -$83K $1.1M -$431K
Additions / Reductions -$184.5M -$387.1M $22.6M -$20M $29.3M
Ending Cash (CF) $1.2B $71.1M $474.3M $534.3M $427.2M
 
Levered Free Cash Flow -$139.6M -$371.7M -$284.6M $15.6M $110.8M

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