Financhill
Sell
32

SSTK Quote, Financials, Valuation and Earnings

Last price:
$16.33
Seasonality move :
-8.61%
Day range:
$15.91 - $17.19
52-week range:
$14.35 - $29.50
Dividend yield:
7.76%
P/E ratio:
13.48x
P/S ratio:
0.62x
P/B ratio:
1.04x
Volume:
558.1K
Avg. volume:
370.1K
1-year change:
-25.32%
Market cap:
$605M
Revenue:
$989.9M
EPS (TTM):
$1.26
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $773.4M $827.8M $874.6M $935.3M $989.9M
Revenue Growth (YoY) 16.01% 7.04% 5.65% 6.94% 5.85%
 
Cost of Revenues $285M $319.7M $357.6M $403.1M $414.2M
Gross Profit $488.5M $508.1M $517M $532.2M $575.8M
Gross Profit Margin 63.16% 61.38% 59.11% 56.9% 58.16%
 
R&D Expenses $52M $65.4M $96.2M $88.4M $89M
Selling, General & Admin $335.6M $335.8M $357.4M $381.8M $419M
Other Inc / (Exp) -$3.3M -$20M $51.1M -$1.8M --
Operating Expenses $374.1M $391.5M $445.6M $456.5M $465.8M
Operating Income $114.4M $116.6M $71.4M $75.7M $110M
 
Net Interest Expenses -- $1.3M $1.9M $10.6M $16.8M
EBT. Incl. Unusual Items $104.7M $91M $122.5M $62.5M $75.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9M $14.9M $12.2M $26.6M $29.8M
Net Income to Company $91.9M $76.1M $110.3M $35.9M $45.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.9M $76.1M $110.3M $35.9M $45.5M
 
Basic EPS (Cont. Ops) $2.52 $2.11 $3.07 $1.02 $1.29
Diluted EPS (Cont. Ops) $2.46 $2.08 $3.04 $1.01 $1.25
Weighted Average Basic Share $36.5M $36M $35.9M $35.3M $35.3M
Weighted Average Diluted Share $37.3M $36.5M $36.2M $35.7M $36.3M
 
EBITDA $163.2M $185.1M $151.1M $163.3M $200.9M
EBIT $114.4M $116.6M $71.4M $75.7M $110M
 
Revenue (Reported) $773.4M $827.8M $874.6M $935.3M $989.9M
Operating Income (Reported) $114.4M $116.6M $71.4M $75.7M $110M
Operating Income (Adjusted) $114.4M $116.6M $71.4M $75.7M $110M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $205.8M $217.7M $217.2M $250.3M $220.2M
Revenue Growth (YoY) 13.73% 5.8% -0.23% 15.23% -12.02%
 
Cost of Revenues $79.8M $89.2M $95.8M $114.5M $99.1M
Gross Profit $126M $128.5M $121.4M $135.8M $121.1M
Gross Profit Margin 61.22% 59.02% 55.88% 54.24% 54.99%
 
R&D Expenses $15.7M $17.1M $23.4M $18.9M $26M
Selling, General & Admin $97M $86.4M $95.8M $105.8M $99.1M
Other Inc / (Exp) -$415K -$17.1M -$1.6M -$1.2M --
Operating Expenses $110.5M $101.8M $119.3M $123.8M $116.2M
Operating Income $15.5M $26.7M $2.1M $11.9M $4.9M
 
Net Interest Expenses -- $691K $570K $5M $4.1M
EBT. Incl. Unusual Items $14.1M $8.5M $2.1M $8.1M -$19.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M $1.5M $3.1M $9.5M -$3.6M
Net Income to Company $16.9M $7M -$1M -$1.4M -$16M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.9M $7M -$1M -$1.4M -$16M
 
Basic EPS (Cont. Ops) $0.46 $0.20 -$0.03 -$0.04 -$0.45
Diluted EPS (Cont. Ops) $0.45 $0.19 -$0.03 -$0.04 -$0.45
Weighted Average Basic Share $36.5M $35.8M $35.7M $34.9M $35.5M
Weighted Average Diluted Share $37.4M $36.1M $35.7M $34.9M $35.5M
 
EBITDA $30.5M $45.3M $22.5M $35.2M $27.6M
EBIT $15.5M $26.7M $2.1M $11.9M $4.9M
 
Revenue (Reported) $205.8M $217.7M $217.2M $250.3M $220.2M
Operating Income (Reported) $15.5M $26.7M $2.1M $11.9M $4.9M
Operating Income (Adjusted) $15.5M $26.7M $2.1M $11.9M $4.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $773.4M $827.8M $874.6M $935.3M $989.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $286.9M $319.8M $356.2M $403.2M $414.1M
Gross Profit $486.5M $508M $518.4M $532.1M $575.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $52M $65.4M $96.2M $88.4M $89M
Selling, General & Admin $335.6M $335.8M $357.4M $381.8M $419M
Other Inc / (Exp) -$3.4M -$20M $51.1M -$1.8M --
Operating Expenses $375.5M $391.4M $442.4M $456.8M $473.8M
Operating Income $111M $116.6M $76M $75.3M $102M
 
Net Interest Expenses -- $1.3M $1.9M $10.6M $16.8M
EBT. Incl. Unusual Items $104.7M $91M $122.5M $62.5M $75.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9M $14.9M $12.2M $26.6M $29.8M
Net Income to Company $91.9M $76.1M $110.3M $35.9M $45.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.9M $76.1M $110.3M $35.9M $45.5M
 
Basic EPS (Cont. Ops) $2.52 $2.11 $3.07 $1.01 $1.30
Diluted EPS (Cont. Ops) $2.46 $2.08 $3.03 $1.00 $1.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $159.8M $185.1M $155.7M $162.9M $192.9M
EBIT $111M $116.6M $76M $75.3M $102M
 
Revenue (Reported) $773.4M $827.8M $874.6M $935.3M $989.9M
Operating Income (Reported) $111M $116.6M $76M $75.3M $102M
Operating Income (Adjusted) $111M $116.6M $76M $75.3M $102M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $827.8M $874.6M $935.3M $989.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $319.8M $356.2M $403.2M $414.1M --
Gross Profit $508M $518.4M $532.1M $575.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65.4M $96.2M $88.4M $89M --
Selling, General & Admin $335.8M $357.4M $381.8M $419M --
Other Inc / (Exp) -$20M $51.1M -$1.8M -$6.2M --
Operating Expenses $391.4M $442.4M $456.8M $473.8M --
Operating Income $116.6M $76M $75.3M $102M --
 
Net Interest Expenses $1.3M $1.9M $10.6M $16.8M --
EBT. Incl. Unusual Items $91M $122.5M $62.5M $75.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.9M $12.2M $26.6M $29.8M --
Net Income to Company $76.1M $110.3M $35.9M $45.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.1M $110.3M $35.9M $45.5M --
 
Basic EPS (Cont. Ops) $2.11 $3.07 $1.01 $1.30 --
Diluted EPS (Cont. Ops) $2.08 $3.03 $1.00 $1.26 --
Weighted Average Basic Share $144.2M $143.5M $141.3M $141.2M --
Weighted Average Diluted Share $146.2M $144.8M $142.4M $143.4M --
 
EBITDA $185.1M $155.7M $162.9M $192.9M --
EBIT $116.6M $76M $75.3M $102M --
 
Revenue (Reported) $827.8M $874.6M $935.3M $989.9M --
Operating Income (Reported) $116.6M $76M $75.3M $102M --
Operating Income (Adjusted) $116.6M $76M $75.3M $102M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $314M $115.2M $100.5M $111.3M $178.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.7M $67.2M $91.1M $95.2M $112.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $26.5M $33.3M $100.9M $49.5M --
Total Current Assets $386.8M $215.1M $292M $255.7M $338.3M
 
Property Plant And Equipment $82.6M $72.1M $79.7M $80.4M $72.3M
Long-Term Investments $20M $20M $20M $54.5M $50M
Goodwill $219.8M $381.9M $383.3M $569.7M --
Other Intangibles $123.8M $173.1M $184.4M $248.5M --
Other Long-Term Assets $26.7M $21.8M $71.2M $83.7M --
Total Assets $851.7M $881.2M $1B $1.3B $1.4B
 
Accounts Payable $10.1M $7.2M $9.1M $9.2M $13.9M
Accrued Expenses $34.5M $24.7M $32M $36.7M --
Current Portion Of Long-Term Debt -- -- -- $3.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $14.2M $11.4M $23.5M $24.8M --
Total Current Liabilities $333.8M $383.7M $452.4M $625.3M $628.4M
 
Long-Term Debt $37M $35.6M $29.4M $143M $133.9M
Capital Leases -- -- -- -- --
Total Liabilities $383.2M $433.7M $508.9M $790.8M $774.9M
 
Common Stock $392K $396K $399K $403K $410K
Other Common Equity Adj -$10.8M -$15.4M -$12M -$16.8M --
Common Equity $468.5M $447.5M $527.1M $518.4M $581M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $468.5M $447.5M $527.1M $518.4M $581M
 
Total Liabilities and Equity $851.7M $881.2M $1B $1.3B $1.4B
Cash and Short Terms $314M $115.2M $100.5M $111.3M $178.2M
Total Debt $37M $35.6M $29.4M $143M $292M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $314M $115.2M $100.5M $111.3M $178.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.7M $67.2M $91.1M $95.2M $112.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $26.5M $33.3M $100.9M $49.5M --
Total Current Assets $386.8M $215.1M $292M $255.7M $338.3M
 
Property Plant And Equipment $82.6M $72.1M $79.7M $80.4M $72.3M
Long-Term Investments $20M $20M $20M $54.5M $50M
Goodwill $219.8M $381.9M $383.3M $569.7M --
Other Intangibles $123.8M $173.1M $184.4M $248.5M --
Other Long-Term Assets $26.7M $21.8M $71.2M $83.7M --
Total Assets $851.7M $881.2M $1B $1.3B $1.4B
 
Accounts Payable $10.1M $7.2M $9.1M $9.2M $13.9M
Accrued Expenses $34.5M $24.7M $32M $36.7M --
Current Portion Of Long-Term Debt -- -- -- $3.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $14.2M $11.4M $23.5M $24.8M --
Total Current Liabilities $333.8M $383.7M $452.4M $625.3M $628.4M
 
Long-Term Debt $37M $35.6M $29.4M $143M $133.9M
Capital Leases -- -- -- -- --
Total Liabilities $383.2M $433.7M $508.9M $790.8M $774.9M
 
Common Stock $392K $396K $399K $403K $410K
Other Common Equity Adj -$10.8M -$15.4M -$12M -$16.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $468.5M $447.5M $527.1M $518.4M $581M
 
Total Liabilities and Equity $851.7M $881.2M $1B $1.3B $1.4B
Cash and Short Terms $314M $115.2M $100.5M $111.3M $178.2M
Total Debt $37M $35.6M $29.4M $143M $292M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $91.9M $76.1M $110.3M $35.9M $45.5M
Depreciation & Amoritzation $48.8M $68.5M $79.7M $87.6M $90.9M
Stock-Based Compensation $36.2M $35.7M $48.6M $56.3M $61.1M
Change in Accounts Receivable -$4.1M -$22.1M -$24.4M $4.9M -$16.3M
Change in Inventories -- -- -- -- --
Cash From Operations $216.4M $157.8M $140.6M $30.4M $166.7M
 
Capital Expenditures $37M $60.1M $55.7M $51.2M $49.4M
Cash Acquisitions $213.2M $215.3M $53.7M $179.1M --
Cash From Investing -$250.4M -$275.6M -$54.3M -$166.2M -$47.8M
 
Dividends Paid (Ex Special Dividend) $30.7M $34.6M $38.7M $42.4M $46.5M
Special Dividend Paid
Long-Term Debt Issued -- $50M $30M $280M --
Long-Term Debt Repaid -- -- -$50M -$31.6M --
Repurchase of Common Stock $26.5M $73.5M $28.2M $41.6M --
Other Financing Activities -$22.7M -$23.2M -$15.8M -$14.4M --
Cash From Financing -$77.7M -$78.9M -$102.7M $152.3M -$59.1M
 
Beginning Cash (CF) $314M $115.2M $100.5M $111.3M $178.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$114.6M -$198.9M -$14.7M $10.8M $67M
Ending Cash (CF) $196.7M -$86M $87.6M $116.2M $252.4M
 
Levered Free Cash Flow $179.4M $97.7M $84.8M -$20.8M $117.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $16.9M $7M -$1M -$1.4M -$16M
Depreciation & Amoritzation $15M $18.6M $20.4M $23.3M $22.7M
Stock-Based Compensation $9.5M $11.8M $12M $15.1M $14.6M
Change in Accounts Receivable -$2.5M -$16.6M -$5.8M -$3.7M $13.1M
Change in Inventories -- -- -- -- --
Cash From Operations $54.5M $61.2M $33.9M $8M $36.2M
 
Capital Expenditures $7.9M $14.3M $11.3M $10.5M $10.7M
Cash Acquisitions $36K $3.4M -- -- --
Cash From Investing -$8M -$17.6M $7.6M -$10M -$10.4M
 
Dividends Paid (Ex Special Dividend) $7.7M $8.6M $9.6M $10.4M $11.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.6M --
Repurchase of Common Stock $22.3M -- $9.2M -- --
Other Financing Activities -$1.5M -$625K -$625K -$452K --
Cash From Financing -$31.3M -$9.2M -$19.5M -$12.5M -$12.8M
 
Beginning Cash (CF) $314M $115.2M $100.5M $111.3M $178.2M
Foreign Exchange Rate Adjustment -$1.7M $4.6M $3.2M -$5.6M -$319K
Additions / Reductions $13.4M $38.9M $25.3M -$20.1M $12.7M
Ending Cash (CF) $325.7M $158.7M $128.9M $85.5M $190.6M
 
Levered Free Cash Flow $46.6M $46.8M $22.6M -$2.5M $25.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $91.9M $76.1M $110.3M $35.9M $45.5M
Depreciation & Amoritzation $48.8M $68.5M $79.7M $87.6M $90.9M
Stock-Based Compensation $36.2M $35.7M $48.6M $56.3M $61.1M
Change in Accounts Receivable -$4.1M -$22.1M -$24.4M $4.9M -$16.3M
Change in Inventories -- -- -- -- --
Cash From Operations $216.4M $157.8M $140.6M $30.4M $166.7M
 
Capital Expenditures $37M $60.1M $55.7M $51.2M $49.4M
Cash Acquisitions $213.2M $215.3M $53.7M $179.1M --
Cash From Investing -$250.4M -$275.6M -$54.3M -$166.2M -$47.8M
 
Dividends Paid (Ex Special Dividend) $30.7M $34.6M $38.7M $42.4M $46.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$50M -$31.6M --
Repurchase of Common Stock $26.5M $73.5M $28.2M $41.6M --
Other Financing Activities -$22.7M -$23.2M -$15.8M -$14.4M --
Cash From Financing -$77.7M -$78.9M -$102.7M $152.3M -$59.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$114.6M -$198.9M -$14.7M $10.8M $67M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $179.4M $97.7M $84.8M -$20.8M $117.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $76.1M $110.3M $35.9M $45.5M --
Depreciation & Amoritzation $68.5M $79.7M $87.6M $90.9M --
Stock-Based Compensation $35.7M $48.6M $56.3M $61.1M --
Change in Accounts Receivable -$22.1M -$24.4M $4.9M -$16.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $157.8M $140.6M $30.4M $166.7M --
 
Capital Expenditures $60.1M $55.7M $51.2M $49.4M --
Cash Acquisitions $215.3M $53.7M $179.1M -- --
Cash From Investing -$275.6M -$54.3M -$166.2M -$47.8M --
 
Dividends Paid (Ex Special Dividend) $34.6M $38.7M $42.4M $46.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50M $30M $280M -- --
Long-Term Debt Repaid -- -$50M -$31.6M -$1.6M --
Repurchase of Common Stock $73.5M $28.2M $41.6M -- --
Other Financing Activities -$23.2M -$15.8M -$14.4M -$5M --
Cash From Financing -$78.9M -$102.7M $152.3M -$59.1M --
 
Beginning Cash (CF) $533.6M $358.7M $389.3M $572.4M --
Foreign Exchange Rate Adjustment -$2.3M $1.8M -$5.8M $7.2M --
Additions / Reductions -$198.9M -$14.7M $10.8M $67M --
Ending Cash (CF) $332.4M $345.8M $394.3M $646.6M --
 
Levered Free Cash Flow $97.7M $84.8M -$20.8M $117.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
50
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 38x

Buy
55
Is AAPL Stock a Buy?

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

Sell
37
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
59
SEZL alert for Feb 27

Sezzle, Inc. [SEZL] is down 15.01% over the past day.

Buy
83
GCT alert for Feb 27

GigaCloud Technology, Inc. [GCT] is down 7.02% over the past day.

Buy
62
LMAT alert for Feb 27

LeMaitre Vascular, Inc. [LMAT] is down 5.48% over the past day.

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

Show me the best stock