Financhill
Sell
20

SPHR Quote, Financials, Valuation and Earnings

Last price:
$31.54
Seasonality move :
-13.68%
Day range:
$31.25 - $32.23
52-week range:
$30.62 - $50.88
Dividend yield:
0%
P/E ratio:
3.62x
P/S ratio:
0.99x
P/B ratio:
0.51x
Volume:
930.7K
Avg. volume:
942.3K
1-year change:
-35.26%
Market cap:
$1.1B
Revenue:
$536.2M
EPS (TTM):
-$9.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $536.2M
Revenue Growth (YoY) -- -- -- -- -47.78%
 
Cost of Revenues -- -- -- -- $306.9M
Gross Profit -- -- -- -- $229.3M
Gross Profit Margin -- -- -- -- 42.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $254.3M
Other Inc / (Exp) -- -- -- -- -$70.4M
Operating Expenses -- -- -- -- $419.5M
Operating Income -- -- -- -- -$190.2M
 
Net Interest Expenses -- -- -- -- $46M
EBT. Incl. Unusual Items -- -- -- -- -$306.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$75.3M
Net Income to Company -- -- -- -- -$231.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- -$231.2M
 
Basic EPS (Cont. Ops) -- -- -- -- -$6.45
Diluted EPS (Cont. Ops) -- -- -- -- -$6.45
Weighted Average Basic Share -- -- -- -- $35.9M
Weighted Average Diluted Share -- -- -- -- $35.9M
 
EBITDA -- -- -- -- -$84M
EBIT -- -- -- -- -$249.2M
 
Revenue (Reported) -- -- -- -- $536.2M
Operating Income (Reported) -- -- -- -- -$190.2M
Operating Income (Adjusted) -- -- -- -- -$249.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $168.8M $516.4M $159.5M $314.2M $308.3M
Revenue Growth (YoY) -57.18% 206.03% -69.11% 96.91% -1.87%
 
Cost of Revenues $92.5M $296.3M $90.4M $159.8M $167.2M
Gross Profit $76.3M $220.2M $69.1M $154.4M $141.1M
Gross Profit Margin 45.19% 42.64% 43.34% 49.15% 45.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96M $162.3M $104.4M $115.5M $135.3M
Other Inc / (Exp) -$10.5M -$10.9M -$8.4M -$119.7M -$64.8M
Operating Expenses $121.7M $192.8M $111.8M $195.6M $218.6M
Operating Income -$45.4M $27.4M -$42.7M -$41.2M -$77.5M
 
Net Interest Expenses $4.4M $7.4M -- $19.9M $26M
EBT. Incl. Unusual Items -$60.4M $9.1M -$48.4M -$180.7M -$168.3M
Earnings of Discontinued Ops. -- -- $97.9M -- --
Income Tax Expense -$298K $4.1M -$21.1M -$7.5M -$42.4M
Net Income to Company -$60.1M $5M $70.6M -$173.2M $105.3M
 
Minority Interest in Earnings $4.2M -$2.7M -$3M -- --
Net Income to Common Excl Extra Items -$55.8M $2.3M $67.6M -$173.2M -$126M
 
Basic EPS (Cont. Ops) -$1.64 $0.07 $1.95 -$4.91 -$3.49
Diluted EPS (Cont. Ops) -$1.64 $0.07 $1.95 -$4.91 -$3.49
Weighted Average Basic Share $34M $34.3M $34.7M $35.3M $36.1M
Weighted Average Diluted Share $34M $34.4M $34.7M $35.3M $36.1M
 
EBITDA -$29.4M $53.7M -$19.4M -$74.9M -$54.6M
EBIT -$55.1M $17.2M -$48.4M -$154.9M -$137.9M
 
Revenue (Reported) $168.8M $516.4M $159.5M $314.2M $308.3M
Operating Income (Reported) -$45.4M $27.4M -$42.7M -$41.2M -$77.5M
Operating Income (Adjusted) -$55.1M $17.2M -$48.4M -$154.9M -$137.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.1B $316.8M $723.3M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $640.5M $533.2M $148M $420.7M $610.4M
Gross Profit $562.8M $586M $168.8M $302.7M $520.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $436.3M $454.9M $353.3M $455.8M $484.5M
Other Inc / (Exp) $156.5M -$36.3M -$5.3M $442.6M -$86.9M
Operating Expenses $548.2M $477.4M $344.8M $567.2M $811.9M
Operating Income $14.6M $108.6M -$176M -$264.6M -$291.4M
 
Net Interest Expenses $38.4M $24M -- $9.9M $84.6M
EBT. Incl. Unusual Items $132.8M $48.3M -$156.7M $168.1M -$462.9M
Earnings of Discontinued Ops. -- -- $29.9M $230M $24.6M
Income Tax Expense $109.4M $14.9M -$36.3M $28.6M -$113.2M
Net Income to Company $23.3M -$137.8M -$92M $372.3M -$93.8M
 
Minority Interest in Earnings $41.4M $4.3M -$3.5M $1.7M --
Net Income to Common Excl Extra Items $64.8M -$133.5M -$94.6M $373.1M -$325.1M
 
Basic EPS (Cont. Ops) -$3.04 -$7.91 -$2.86 $10.78 -$9.07
Diluted EPS (Cont. Ops) -$3.05 -$7.91 -$2.86 $10.58 -$9.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $290.5M $215.7M -$65.1M $332.7M -$24M
EBIT $178.6M $75.4M -$176.2M $193.9M -$351.4M
 
Revenue (Reported) $1.2B $1.1B $316.8M $723.3M $1.1B
Operating Income (Reported) $14.6M $108.6M -$176M -$264.6M -$291.4M
Operating Income (Adjusted) $178.6M $75.4M -$176.2M $193.9M -$351.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $339.3M $810.9M $282.7M $432.2M $536.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $191.7M $462M $165.8M $244.3M $306.9M
Gross Profit $147.6M $348.9M $116.9M $187.9M $229.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $177.7M $337.1M $199M $202.7M $254.3M
Other Inc / (Exp) $1.9M -$22.5M -$8.8M -$79.4M -$70.4M
Operating Expenses $231.8M $397.1M $210.6M $297M $419.5M
Operating Income -$84.2M -$48.1M -$93.7M -$109.1M -$190.2M
 
Net Interest Expenses $8.9M $15.9M -- $19.9M $46M
EBT. Incl. Unusual Items -$91.2M -$86.5M -$96.6M -$203.9M -$306.6M
Earnings of Discontinued Ops. -- -- $100.1M -$647K --
Income Tax Expense $9.2M -$14.8M -$22.9M -$97.8M -$75.3M
Net Income to Company -$100.4M -$71.6M $26.5M -$106.8M --
 
Minority Interest in Earnings $8.8M -$5.3M -$3.7M -- --
Net Income to Common Excl Extra Items -$91.6M -$77M $22.8M -$106.8M -$231.2M
 
Basic EPS (Cont. Ops) -$2.69 -$2.25 $0.65 -$3.01 -$6.44
Diluted EPS (Cont. Ops) -$2.69 -$2.25 $0.65 -$3.02 -$6.44
Weighted Average Basic Share $68.2M $68.4M $69.1M $70.2M $71.7M
Weighted Average Diluted Share $68.2M $68.5M $69.1M $70.5M $71.7M
 
EBITDA -$26.6M $3.3M -$40.7M -$83.8M -$84M
EBIT -$80.7M -$69.1M -$99.5M -$178.1M -$249.2M
 
Revenue (Reported) $339.3M $810.9M $282.7M $432.2M $536.2M
Operating Income (Reported) -$84.2M -$48.1M -$93.7M -$109.1M -$190.2M
Operating Income (Adjusted) -$80.7M -$69.1M -$99.5M -$178.1M -$249.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- $502M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $154.6M
Inventory -- -- -- -- $12.6M
Prepaid Expenses -- -- -- -- $32.4M
Other Current Assets -- -- -- -- $19.9M
Total Current Assets -- -- -- -- $761M
 
Property Plant And Equipment -- -- -- -- $3.1B
Long-Term Investments -- -- -- -- $40.4M
Goodwill -- -- -- -- $410.2M
Other Intangibles -- -- -- -- $28.4M
Other Long-Term Assets -- -- -- -- $145.7M
Total Assets -- -- -- -- $4.5B
 
Accounts Payable -- -- -- -- $33.6M
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 -- -- -- -- $1.4B
 
Long-Term Debt -- -- -- -- $524M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $2.3B
 
Common Stock -- -- -- -- $359K
Other Common Equity Adj -- -- -- -- -$7.5M
Common Equity -- -- -- -- $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- $2.2B
 
Total Liabilities and Equity -- -- -- -- $4.5B
Cash and Short Terms -- -- -- -- $502M
Total Debt -- -- -- -- $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.3B $432.2M $614.5M $515.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $73.7M $190.5M $208.5M $180M $154.6M
Inventory -- -- $14.3M $894K --
Prepaid Expenses $56.1M $71.3M $79.4M $21.2M --
Other Current Assets $23.8M $42.6M $22.9M $3.9M $65M
Total Current Assets $1.7B $1.6B $916.2M $878.6M $761M
 
Property Plant And Equipment $2B $2.9B $4B $3.4B $3.1B
Long-Term Investments $49.6M $46.4M -- $29.2M $40.4M
Goodwill $74.3M $500.2M $500.2M $456.8M $410.2M
Other Intangibles $208.5M $245.8M $217.2M $16.4M $28.4M
Other Long-Term Assets $91.6M $150.3M $207.4M $106M $145.7M
Total Assets $4.1B $5.5B $5.8B $4.9B $4.5B
 
Accounts Payable $5M $43.8M $46.2M $28M $422M
Accrued Expenses $114.3M $268.1M $456.4M $296.8M --
Current Portion Of Long-Term Debt $5.1M $56.5M $102.5M $890.1M $829.1M
Current Portion Of Capital Lease Obligations $55M $65.7M $67.8M $14.7M $19.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $472.3M $869.8M $964.5M $1.4B $1.4B
 
Long-Term Debt $649.4M $1.6B $1.9B $521.4M $524M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $3.3B $3.6B $2.4B $2.3B
 
Common Stock $241K $342K $346K $352K $359K
Other Common Equity Adj -$25.4M -$32.6M -$48.6M -$6.3M -$7.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $25.7M $158M $203.3M -- --
Total Equity $2.7B $2.3B $2.2B $2.5B $2.2B
 
Total Liabilities and Equity $4.1B $5.5B $5.8B $4.9B $4.5B
Cash and Short Terms $1.5B $1.3B $432.2M $614.5M $515.6M
Total Debt $654.6M $1.7B $2B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- -$231.2M
Depreciation & Amoritzation -- -- -- -- $165.2M
Stock-Based Compensation -- -- -- -- $34.1M
Change in Accounts Receivable -- -- -- -- $74.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- $40.8M
 
Capital Expenditures -- -- -- -- $48.9M
Cash Acquisitions -- -- -- -- -$10.6M
Cash From Investing -- -- -- -- -$60.2M
 
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 -- -- -- -- -$37.9M
 
Beginning Cash (CF) -- -- -- -- $573.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$57.3M
Ending Cash (CF) -- -- -- -- $515.6M
 
Levered Free Cash Flow -- -- -- -- -$8.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$60.1M $5M $70.6M -$173.2M $105.3M
Depreciation & Amoritzation $25.7M $36.5M $29.1M $80M -$81.9M
Stock-Based Compensation $29.8M $24.2M $20.5M $12M -$15.6M
Change in Accounts Receivable $9.1M -$26.4M $16M -$52.1M -$112.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.2M $125.8M $136.1M $46.4M $6.7M
 
Capital Expenditures $115.6M $186.4M $318.6M $65.5M -$18.5M
Cash Acquisitions -- -- $27.9M -- $568K
Cash From Investing -$56M -$186.2M -$290.7M -$65.5M -$40.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $637M -- $267.1M $251.6M --
Long-Term Debt Repaid -$8.1M -$15.3M -$13.3M -$55.6M $20.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.4M $2.4M -$4.6M -$956K $15M
Cash From Financing $614.5M -$12.8M $249.2M $195.1M -$2.3M
 
Beginning Cash (CF) $1.2B $1.4B $458.9M $451.7M $553.2M
Foreign Exchange Rate Adjustment $2M -$186K $188K $88K -$1.4M
Additions / Reductions $551.3M -$73.3M $94.7M $176M -$36.1M
Ending Cash (CF) $1.8B $1.3B $553.7M $627.8M $515.6M
 
Levered Free Cash Flow -$122.8M -$60.6M -$182.4M -$19.1M $25.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.3M -$137.8M -$92M $372.3M -$93.8M
Depreciation & Amoritzation $111.9M $140.3M $111M $138.9M $162.2M
Stock-Based Compensation $87M $68.3M $69.1M $43.8M $31.2M
Change in Accounts Receivable -$12.5M -$19M $4.8M -$105.7M -$16.9M
Change in Inventories -- -- -- -- --
Cash From Operations $101.9M $176.6M $63.5M $50.4M $69.4M
 
Capital Expenditures $479M $559.3M $1.1B $821.4M $34.2M
Cash Acquisitions $209.5M -- $29M $745.3M -$10.2M
Cash From Investing -$128.7M -$592M -$1B -$77M -$106.3M
 
Dividends Paid (Ex Special Dividend) -- -$2.3M -$2.3M -$120.9M --
Special Dividend Paid
Long-Term Debt Issued -- $8.5M $1B $344.3M --
Long-Term Debt Repaid -$53.8M -$76M -$721.1M -$103.8M -$28.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $135.8M $6.3M -$59.2M -$17.2M -$16.8M
Cash From Financing $525.5M -$63.5M $256.4M $102.3M -$74.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $498.7M -$478.9M -$727.6M $75.7M -$111.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$377.1M -$382.7M -$1B -$771M $35.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$100.4M -$71.6M $26.5M -$106.8M --
Depreciation & Amoritzation $54.1M $72.4M $58.8M $94.3M --
Stock-Based Compensation $46M $43.7M $35.7M $16.9M --
Change in Accounts Receivable -$11.9M -$20.9M $14.7M -$98.2M --
Change in Inventories -- -- -- -- --
Cash From Operations -$102.5M $132.8M $55M -$48.2M $40.8M
 
Capital Expenditures $229.7M $333M $609.1M $255.5M --
Cash Acquisitions -- -- $27.9M $256.5M --
Cash From Investing $136.2M -$332.5M -$575.9M $973K -$60.2M
 
Dividends Paid (Ex Special Dividend) -- -$516K -$571K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $637M -- $275M $316.6M --
Long-Term Debt Repaid -$16.3M -$45.5M -$26.6M -$55.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.2M -$11.6M -$18.6M -$15.1M --
Cash From Financing $598.5M -$57.6M $229.2M $246M -$37.9M
 
Beginning Cash (CF) $2.3B $2.9B $1.3B $880.9M $1.1B
Foreign Exchange Rate Adjustment $7.8M -$572K -$505K $5K -$345K
Additions / Reductions $632.3M -$257.4M -$291.8M $198.7M -$57.3M
Ending Cash (CF) $3B $2.6B $1B $1.1B $1.1B
 
Levered Free Cash Flow -$332.2M -$200.2M -$554.2M -$303.8M $40.8M

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock