Financhill
Sell
1

SSTK Quote, Financials, Valuation and Earnings

Last price:
$15.76
Seasonality move :
-1.17%
Day range:
$14.35 - $16.02
52-week range:
$14.35 - $46.10
Dividend yield:
7.81%
P/E ratio:
15.60x
P/S ratio:
0.60x
P/B ratio:
1.06x
Volume:
830.6K
Avg. volume:
577K
1-year change:
-63.97%
Market cap:
$549.9M
Revenue:
$935.3M
EPS (TTM):
$1.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $666.7M $773.4M $827.8M $874.6M $935.3M
Revenue Growth (YoY) 2.49% 16.01% 7.04% 5.65% 6.94%
 
Cost of Revenues $259.6M $277.7M $314.3M $352.6M $396.3M
Gross Profit $407.1M $495.8M $513.5M $522M $539M
Gross Profit Margin 61.07% 64.1% 62.03% 59.68% 57.63%
 
R&D Expenses $46M $52M $65.4M $96.2M $88.4M
Selling, General & Admin $275.8M $335.6M $330.5M $352.5M $375M
Other Inc / (Exp) $3.1M -$3.3M -$20M $51.1M -$1.8M
Operating Expenses $321.8M $387.7M $401.2M $453.6M $470.3M
Operating Income $85.3M $108.1M $112.3M $68.4M $68.7M
 
Net Interest Expenses -- $67K $1.2M -- $4.3M
EBT. Incl. Unusual Items $89.5M $104.7M $91M $122.5M $62.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.8M $12.9M $14.9M $12.2M $26.6M
Net Income to Company $71.8M $91.9M $76.1M $110.3M $35.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.8M $91.9M $76.1M $110.3M $35.9M
 
Basic EPS (Cont. Ops) $2.00 $2.52 $2.11 $3.07 $1.02
Diluted EPS (Cont. Ops) $1.97 $2.46 $2.08 $3.04 $1.01
Weighted Average Basic Share $35.8M $36.5M $36M $35.9M $35.3M
Weighted Average Diluted Share $36.4M $37.3M $36.5M $36.2M $35.7M
 
EBITDA $126.6M $153.6M $160.8M $204.1M $160.7M
EBIT $85.3M $104.8M $92.4M $124.3M $73.1M
 
Revenue (Reported) $666.7M $773.4M $827.8M $874.6M $935.3M
Operating Income (Reported) $85.3M $108.1M $112.3M $68.4M $68.7M
Operating Income (Adjusted) $85.3M $104.8M $92.4M $124.3M $73.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $180.9M $205.8M $217.7M $217.2M $250.3M
Revenue Growth (YoY) 8.76% 13.73% 5.8% -0.23% 15.23%
 
Cost of Revenues $66.3M $78.4M $87.9M $95.8M $112.4M
Gross Profit $114.6M $127.3M $129.8M $121.4M $137.9M
Gross Profit Margin 63.35% 61.88% 59.62% 55.88% 55.08%
 
R&D Expenses $9.9M $15.7M $17.1M $23.4M $18.9M
Selling, General & Admin $77.2M $97M $81M $90.9M $99M
Other Inc / (Exp) $4.7M -$415K -$17.1M -$1.6M -$1.2M
Operating Expenses $87M $112.8M $103.5M $119.3M $124.7M
Operating Income $27.6M $14.6M $26.3M $2.1M $13.1M
 
Net Interest Expenses -- $67K $677K -- $3.9M
EBT. Incl. Unusual Items $32.4M $14.1M $8.5M $2.1M $8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.5M -$2.8M $1.5M $3.1M $9.5M
Net Income to Company $25.9M $16.9M $7M -$1M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.9M $16.9M $7M -$1M -$1.4M
 
Basic EPS (Cont. Ops) $0.72 $0.46 $0.20 -$0.03 -$0.04
Diluted EPS (Cont. Ops) $0.70 $0.45 $0.19 -$0.03 -$0.04
Weighted Average Basic Share $36.2M $36.5M $35.8M $35.7M $34.9M
Weighted Average Diluted Share $37.2M $37.4M $36.1M $35.9M $35.1M
 
EBITDA $37.8M $29.2M $27.8M $23M $36.3M
EBIT $27.6M $14.2M $9.2M $2.6M $13.1M
 
Revenue (Reported) $180.9M $205.8M $217.7M $217.2M $250.3M
Operating Income (Reported) $27.6M $14.6M $26.3M $2.1M $13.1M
Operating Income (Adjusted) $27.6M $14.2M $9.2M $2.6M $13.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $666.7M $773.4M $827.8M $874.6M $935.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $259.6M $277.7M $314.3M $352.6M $396.3M
Gross Profit $407.1M $495.8M $513.5M $522M $539M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46M $52M $65.4M $96.2M $88.4M
Selling, General & Admin $275.8M $335.6M $330.5M $352.5M $375M
Other Inc / (Exp) $3.1M -$3.4M -$20M $51.1M -$1.8M
Operating Expenses $321.8M $387.7M $401.2M $453.6M $470.3M
Operating Income $85.3M $108.1M $112.3M $68.4M $68.7M
 
Net Interest Expenses -- $19K $1.3M -- $4.3M
EBT. Incl. Unusual Items $89.5M $104.7M $91M $122.5M $62.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.8M $12.9M $14.9M $12.2M $26.6M
Net Income to Company $71.8M $91.9M $76.1M $110.3M $35.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.8M $91.9M $76.1M $110.3M $35.9M
 
Basic EPS (Cont. Ops) $2.00 $2.52 $2.11 $3.07 $1.01
Diluted EPS (Cont. Ops) $1.97 $2.46 $2.07 $3.03 $1.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $126.6M $156M $160.8M $204.1M $163M
EBIT $85.3M $107.3M $92.4M $124.3M $75.4M
 
Revenue (Reported) $666.7M $773.4M $827.8M $874.6M $935.3M
Operating Income (Reported) $85.3M $108.1M $112.3M $68.4M $68.7M
Operating Income (Adjusted) $85.3M $107.3M $92.4M $124.3M $75.4M
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $277.7M $314.3M $352.6M $396.3M --
Gross Profit $495.8M $513.5M $522M $539M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $52M $65.4M $96.2M $88.4M --
Selling, General & Admin $335.6M $330.5M $352.5M $375M --
Other Inc / (Exp) -$3.4M -$20M $51.1M -$1.8M --
Operating Expenses $387.7M $401.2M $453.6M $470.3M --
Operating Income $108.1M $112.3M $68.4M $68.7M --
 
Net Interest Expenses $67K $1.3M $66K $8.6M --
EBT. Incl. Unusual Items $104.7M $91M $122.5M $62.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9M $14.9M $12.2M $26.6M --
Net Income to Company $91.9M $76.1M $110.3M $35.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.9M $76.1M $110.3M $35.9M --
 
Basic EPS (Cont. Ops) $2.52 $2.11 $3.07 $1.01 --
Diluted EPS (Cont. Ops) $2.46 $2.07 $3.03 $1.01 --
Weighted Average Basic Share $146M $144.2M $143.5M $141.3M --
Weighted Average Diluted Share $149.3M $146.2M $145M $142.6M --
 
EBITDA $156M $160.8M $204.1M $163M --
EBIT $107.3M $92.4M $124.3M $75.4M --
 
Revenue (Reported) $773.4M $827.8M $874.6M $935.3M --
Operating Income (Reported) $108.1M $112.3M $68.4M $68.7M --
Operating Income (Adjusted) $107.3M $92.4M $124.3M $75.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $428.6M $314M $115.2M $100.5M $111.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $43.8M $47.7M $67.2M $91.1M $95.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.7M $26.5M $33.3M $100.9M $49.5M
Total Current Assets $489.1M $388.2M $215.7M $292.6M $256M
 
Property Plant And Equipment $90.5M $82.6M $72.1M $79.7M $80.4M
Long-Term Investments -- -- -- -- --
Goodwill $89.4M $219.8M $381.9M $383.3M $569.7M
Other Intangibles $25.8M $123.8M $173.1M $184.4M $248.5M
Other Long-Term Assets $21.4M $26.7M $21.8M $71.2M $83.7M
Total Assets $729.6M $851.7M $881.2M $1B $1.3B
 
Accounts Payable $2.4M $10.1M $7.2M $9.1M $9.2M
Accrued Expenses $19.2M $34.5M $24.7M $32M $36.7M
Current Portion Of Long-Term Debt -- -- -- -- $3.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.4M $14.2M $11.4M $23.5M $24.8M
Total Current Liabilities $256.9M $333.8M $383.7M $452.4M $625.3M
 
Long-Term Debt -- -- -- -- $119.6M
Capital Leases -- -- -- -- --
Total Liabilities $307.7M $383.2M $433.7M $508.9M $790.8M
 
Common Stock $389K $392K $396K $399K $403K
Other Common Equity Adj -$7.7M -$10.8M -$15.4M -$12M -$16.8M
Common Equity $421.9M $468.5M $447.5M $527.1M $518.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $421.9M $468.5M $447.5M $527.1M $518.4M
 
Total Liabilities and Equity $729.6M $851.7M $881.2M $1B $1.3B
Cash and Short Terms $428.6M $314M $115.2M $100.5M $111.3M
Total Debt -- -- $50M $30M $277.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $428.6M $314M $115.2M $100.5M $111.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $43.8M $47.7M $67.2M $91.1M $95.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.7M $26.5M $33.3M $100.9M $49.5M
Total Current Assets $489.1M $388.2M $215.7M $292.6M $256M
 
Property Plant And Equipment $90.5M $82.6M $72.1M $79.7M $80.4M
Long-Term Investments -- -- -- -- --
Goodwill $89.4M $219.8M $381.9M $383.3M $569.7M
Other Intangibles $25.8M $123.8M $173.1M $184.4M $248.5M
Other Long-Term Assets $21.4M $26.7M $21.8M $71.2M $83.7M
Total Assets $729.6M $851.7M $881.2M $1B $1.3B
 
Accounts Payable $2.4M $10.1M $7.2M $9.1M $9.2M
Accrued Expenses $19.2M $34.5M $24.7M $32M $36.7M
Current Portion Of Long-Term Debt -- -- -- -- $3.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.4M $14.2M $11.4M $23.5M $24.8M
Total Current Liabilities $256.9M $333.8M $383.7M $452.4M $625.3M
 
Long-Term Debt -- -- -- -- $119.6M
Capital Leases -- -- -- -- --
Total Liabilities $307.7M $383.2M $433.7M $508.9M $790.8M
 
Common Stock $389K $392K $396K $399K $403K
Other Common Equity Adj -$7.7M -$10.8M -$15.4M -$12M -$16.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $421.9M $468.5M $447.5M $527.1M $518.4M
 
Total Liabilities and Equity $729.6M $851.7M $881.2M $1B $1.3B
Cash and Short Terms $428.6M $314M $115.2M $100.5M $111.3M
Total Debt -- -- $50M $30M $277.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $71.8M $91.9M $76.1M $110.3M $35.9M
Depreciation & Amoritzation $41.4M $48.8M $68.5M $79.7M $87.6M
Stock-Based Compensation $28.3M $36.2M $35.7M $48.6M $56.3M
Change in Accounts Receivable $513K -$4.1M -$22.1M -$24.4M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $165.1M $216.4M $158.5M $140.6M $32.6M
 
Capital Expenditures $28.6M $37M $60.1M $55.7M $51.2M
Cash Acquisitions -- -$181.6M -$211.8M -$53.7M -$179.1M
Cash From Investing -$35.3M -$250.4M -$275.6M -$54.3M -$166.2M
 
Dividends Paid (Ex Special Dividend) -$24.4M -$30.7M -$34.6M -$38.7M -$42.4M
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 -$4.5M -$22.7M -$23.2M -$15.8M -$14.4M
Cash From Financing -$4.6M -$77.7M -$79.5M -$102.7M $150.1M
 
Beginning Cash (CF) $305.9M $428.6M $314M $115.2M $100.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $125.2M -$111.8M -$196.6M -$16.5M $16.6M
Ending Cash (CF) $428.6M $314M $115.2M $100.5M $111.3M
 
Levered Free Cash Flow $136.5M $179.4M $98.3M $84.8M -$18.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $29.5M $26.6M $32.8M $16.1M --
Depreciation & Amoritzation $10.1M $15.1M $18.9M $21.3M --
Stock-Based Compensation $8.2M $7.8M $8.6M $11.2M --
Change in Accounts Receivable -$5.9M $2.4M $19.2M -$736K --
Change in Inventories -- -- -- -- --
Cash From Operations $35.8M $22.7M $66.8M $8.3M --
 
Capital Expenditures $9M $12.5M $15.9M $15.5M --
Cash Acquisitions -$72.2M -- -- -$19.5M --
Cash From Investing -$81.2M -$12.5M -$15.9M -$16.5M --
 
Dividends Paid (Ex Special Dividend) -$7.6M -$8.7M -$9.7M -$10.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$50M -- --
Repurchase of Common Stock -- -$38.4M -- -- --
Other Financing Activities -$13M -$18.5M -$11M -$8M --
Cash From Financing -$19.4M -$65.6M -$70.7M -$18.6M --
 
Beginning Cash (CF) $428.6M $314M $115.2M $100.5M --
Foreign Exchange Rate Adjustment $108K -$529K $507K -$1.8M --
Additions / Reductions -$64.8M -$55.4M -$19.8M -$26.9M --
Ending Cash (CF) $363.9M $258.1M $95.8M $71.8M --
 
Levered Free Cash Flow $26.8M $10.2M $50.9M -$7.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $71.8M $91.9M $76.1M $110.3M $35.9M
Depreciation & Amoritzation $41.4M $48.8M $68.5M $79.7M $87.6M
Stock-Based Compensation $28.3M $36.2M $35.7M $48.6M $56.3M
Change in Accounts Receivable $513K -$4.1M -$22.1M -$24.4M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $165.1M $216.4M $158.5M $140.6M $32.6M
 
Capital Expenditures $28.6M $37M $60.1M $55.7M $51.2M
Cash Acquisitions -- -$181.6M -$211.8M -$53.7M -$179.1M
Cash From Investing -$35.3M -$250.4M -$275.6M -$54.3M -$166.2M
 
Dividends Paid (Ex Special Dividend) -$24.4M -$30.7M -$34.6M -$38.7M -$42.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$50M -$31.6M
Repurchase of Common Stock -- -$26.5M -$73.5M -- --
Other Financing Activities -$4.5M -$22.7M -$23.2M -$15.8M -$14.4M
Cash From Financing -$4.6M -$77.7M -$79.5M -$102.7M $150.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $125.2M -$111.8M -$196.6M -$16.5M $16.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $136.5M $179.4M $98.3M $84.8M -$18.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $29.5M $26.6M $32.8M $16.1M --
Depreciation & Amoritzation $10.1M $15.1M $18.9M $21.3M --
Stock-Based Compensation $8.2M $7.8M $8.6M $11.2M --
Change in Accounts Receivable -$5.9M $2.4M $19.2M -$736K --
Change in Inventories -- -- -- -- --
Cash From Operations $35.8M $22.7M $66.8M $8.3M --
 
Capital Expenditures $9M $12.5M $15.9M $15.5M --
Cash Acquisitions -$72.2M -- -- -$19.5M --
Cash From Investing -$81.2M -$12.5M -$15.9M -$16.5M --
 
Dividends Paid (Ex Special Dividend) -$7.6M -$8.7M -$9.7M -$10.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$50M -- --
Repurchase of Common Stock -- -$38.4M -- -- --
Other Financing Activities -$13M -$18.5M -$11M -$8M --
Cash From Financing -$19.4M -$65.6M -$70.7M -$18.6M --
 
Beginning Cash (CF) $428.6M $314M $115.2M $100.5M --
Foreign Exchange Rate Adjustment $108K -$529K $507K -$1.8M --
Additions / Reductions -$64.8M -$55.4M -$19.8M -$26.9M --
Ending Cash (CF) $363.9M $258.1M $95.8M $71.8M --
 
Levered Free Cash Flow $26.8M $10.2M $50.9M -$7.2M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock