Financhill
Buy
73

STEL Quote, Financials, Valuation and Earnings

Last price:
$39.26
Seasonality move :
-7.71%
Day range:
$37.85 - $39.41
52-week range:
$24.13 - $39.41
Dividend yield:
1.46%
P/E ratio:
19.73x
P/S ratio:
3.40x
P/B ratio:
1.19x
Volume:
1.7M
Avg. volume:
560.7K
1-year change:
31.49%
Market cap:
$2B
Revenue:
$596.3M
EPS (TTM):
$1.99
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $261.2M $343M $615.4M $625.4M $596.3M
Revenue Growth (YoY) 70.19% 31.31% 79.42% 1.64% -4.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$101.9M -$86.7M -$177.4M -$145M -$127.8M
Operating Income $101.9M $86.7M $177.4M $145M $127.8M
 
Net Interest Expenses $7.6M $7.1M $25.4M $12.4M $6M
EBT. Incl. Unusual Items $99.9M $62.5M $161.9M $145M $127.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.3M $11.1M $31.4M $30M $24.9M
Net Income to Company $81.6M $51.4M $130.5M $115M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.6M $51.4M $130.5M $115M $102.9M
 
Basic EPS (Cont. Ops) $2.85 $1.48 $2.45 $2.15 $1.99
Diluted EPS (Cont. Ops) $2.82 $1.47 $2.45 $2.15 $1.99
Weighted Average Basic Share $28.7M $34.7M $53.2M $53.5M $51.8M
Weighted Average Diluted Share $28.9M $35M $53.3M $53.5M $51.8M
 
EBITDA -- $110.8M $350.4M $371.4M --
EBIT $124.5M $96.6M $315.9M $339.4M $300.6M
 
Revenue (Reported) $261.2M $343M $615.4M $625.4M $596.3M
Operating Income (Reported) $101.9M $86.7M $177.4M $145M $127.8M
Operating Income (Adjusted) $124.5M $96.6M $315.9M $339.4M $300.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $66M $142.5M $159.1M $155.1M $149.5M
Revenue Growth (YoY) 74.57% 115.79% 11.66% -2.52% -3.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$27.8M -$13.3M -$36.9M -$35.1M -$31.6M
Operating Income $27.8M $13.3M $36.9M $35.1M $31.6M
 
Net Interest Expenses $1.9M $1.9M $6.1M $2.4M $801K
EBT. Incl. Unusual Items $26.4M $1.8M $33.8M $35.1M $31.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M -$218K $6.6M $7.2M $5.5M
Net Income to Company $45.4M $2.1M $27.3M $25.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.6M $2.1M $27.3M $27.8M $26.1M
 
Basic EPS (Cont. Ops) $0.75 $0.04 $0.51 $0.52 $0.51
Diluted EPS (Cont. Ops) $0.74 $0.04 $0.51 $0.52 $0.51
Weighted Average Basic Share $28.7M $52.7M $53.3M $53.4M $51.1M
Weighted Average Diluted Share $29M $53M $53.4M $53.5M $51.2M
 
EBITDA -- -- -- -- --
EBIT $31.9M $18.2M $80.1M $82.1M $72.3M
 
Revenue (Reported) $66M $142.5M $159.1M $155.1M $149.5M
Operating Income (Reported) $27.8M $13.3M $36.9M $35.1M $31.6M
Operating Income (Adjusted) $31.9M $18.2M $80.1M $82.1M $72.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $178M $343.1M $615.1M $625.4M $596.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.4M -- -- -- --
Operating Expenses -$72M -$86.7M -$177.4M -$148.2M -$127.8M
Operating Income $72M $86.7M $177.4M $148.2M $127.8M
 
Net Interest Expenses $2.5M $12.8M $25.4M $12.4M $6M
EBT. Incl. Unusual Items $70.6M $62.5M $161.9M $148.2M $127.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9M $11.1M $31.4M $30.6M $24.9M
Net Income to Company $81.6M $51.4M $130.5M $115M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.7M $51.4M $130.5M $117.6M $102.9M
 
Basic EPS (Cont. Ops) $2.23 $1.76 $2.45 $2.20 $1.99
Diluted EPS (Cont. Ops) $2.22 $1.74 $2.45 $2.20 $1.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $80.7M $96.6M $315.9M $342.7M $300.6M
 
Revenue (Reported) $178M $343.1M $615.1M $625.4M $596.3M
Operating Income (Reported) $72M $86.7M $177.4M $148.2M $127.8M
Operating Income (Adjusted) $80.7M $96.6M $315.9M $342.7M $300.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $343.1M $615.1M $625.4M $596.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$86.7M -$177.4M -$148.2M -$127.8M --
Operating Income $86.7M $177.4M $148.2M $127.8M --
 
Net Interest Expenses $12.8M $25.4M $12.4M $6M --
EBT. Incl. Unusual Items $62.5M $161.9M $148.2M $127.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.1M $31.4M $30.6M $24.9M --
Net Income to Company $51.4M $130.5M $115M $51.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $51.4M $130.5M $117.6M $102.9M --
 
Basic EPS (Cont. Ops) $1.76 $2.45 $2.20 $1.99 --
Diluted EPS (Cont. Ops) $1.74 $2.45 $2.20 $1.99 --
Weighted Average Basic Share $138.8M $212.9M $213.9M $207M --
Weighted Average Diluted Share $139.7M $213.2M $214.1M $207.3M --
 
EBITDA $29.8M $80.4M $87.4M $81.6M --
EBIT $96.6M $315.9M $342.7M $300.6M --
 
Revenue (Reported) $343.1M $615.1M $625.4M $596.3M --
Operating Income (Reported) $86.7M $177.4M $148.2M $127.8M --
Operating Income (Adjusted) $96.6M $315.9M $342.7M $300.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $24M $67.1M $121M $420M $94.3M
Short Term Investments $1.8B $1.8B $1.4B $1.2B --
Accounts Receivable, Net $33.4M $44.7M $44.2M $37.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $790.9M $416.4M $443.5M $949.1M $455.3M
 
Property Plant And Equipment $63.7M $126.8M $118.7M $111.9M $106.1M
Long-Term Investments $742.9M $329M $310M $505.7M $370.7M
Goodwill $223.6M $497.3M $497.3M $497.3M --
Other Intangibles $14.7M $143.5M $116.7M $92.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $10.9B $10.7B $10.9B $10.8B
 
Accounts Payable $1.8M $2.1M $11.3M $17.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1B $6.5B $6.7B $6.7B $5.5B
 
Long-Term Debt $206.2M $191.8M $176M $84.2M $40.2M
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $9.6B $9.2B $9.3B $9.1B
 
Common Stock $289K $530K $533K $534K $509K
Other Common Equity Adj $18.2M -$143.3M -$118.1M -$125.4M --
Common Equity $816.5M $1.4B $1.5B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $816.5M $1.4B $1.5B $1.6B $1.7B
 
Total Liabilities and Equity $7.1B $10.9B $10.7B $10.9B $10.8B
Cash and Short Terms $2.5B $2.2B $1.8B $2.1B --
Total Debt $206.2M $191.8M $176M $84.2M $40.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $24M $67.1M $121M $420M $94.3M
Short Term Investments $1.8B $1.8B $1.4B $1.2B --
Accounts Receivable, Net $33.4M $44.7M $44.2M $37.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $790.9M $416.4M $443.5M $949.1M $455.3M
 
Property Plant And Equipment $63.7M $126.8M $118.7M $111.9M $106.1M
Long-Term Investments $742.9M $329M $310M $505.7M $370.7M
Goodwill $223.6M $497.3M $497.3M $497.3M --
Other Intangibles $14.7M $143.5M $116.7M $92.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $10.9B $10.7B $10.9B $10.8B
 
Accounts Payable $1.8M $2.1M $11.3M $17.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1B $6.5B $6.7B $6.7B $5.5B
 
Long-Term Debt $206.2M $191.8M $176M $84.2M $40.2M
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $9.6B $9.2B $9.3B $9.1B
 
Common Stock $289K $530K $533K $534K $509K
Other Common Equity Adj $18.2M -$143.3M -$118.1M -$125.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $816.5M $1.4B $1.5B $1.6B $1.7B
 
Total Liabilities and Equity $7.1B $10.9B $10.7B $10.9B $10.8B
Cash and Short Terms $2.5B $2.2B $1.8B $2.1B --
Total Debt $206.2M $191.8M $176M $84.2M $40.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $45.5M $81.6M $51.4M $130.5M $115M
Depreciation & Amoritzation $5.6M $7.6M $14.3M $34.5M $32M
Stock-Based Compensation $1.9M $4M $9M $9.9M $10.8M
Change in Accounts Receivable -$24.7M -$1.3M $2.6M -$2.3M -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations $40.9M $107.4M $109.1M $168.2M $132.6M
 
Capital Expenditures $13.6M $2.9M $3.8M $6.9M $4.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$304.9M -$754.8M $73.8M $295.3M $246.1M
 
Dividends Paid (Ex Special Dividend) $10M $9.7M $15.4M $27.7M $28.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$65.6M -$26M -$14M -$90M
Repurchase of Common Stock $8.9M $5.7M $23.6M $76K $2.8M
Other Financing Activities -- -- $77K -$76K -$498K
Cash From Financing $430M $982.2M -$568.6M -$435.9M $133.3M
 
Beginning Cash (CF) $346.2M $422.8M $757.5M $371.7M $399.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $165.9M $334.7M -$385.8M $27.5M $512M
Ending Cash (CF) $422.8M $757.5M $371.7M $399.2M $911.2M
 
Levered Free Cash Flow $27.3M $104.4M $105.3M $161.4M $128M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $45.4M $2.1M $27.3M $25.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.2M $6.2M $1.7M $2.1M --
Change in Accounts Receivable -- $4M -$2.2M -$32.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $55.6M $34.9M $31.3M $3.9M --
 
Capital Expenditures $2.2M $3.1M $1.2M $1.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6B $536.2M $160.5M $113.5M --
 
Dividends Paid (Ex Special Dividend) $864K $6.9M $6.9M $7.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$65.6M -- -- -- --
Repurchase of Common Stock -$166K -$1K $76K -- --
Other Financing Activities $63K -- -$76K -$498K --
Cash From Financing $767.1M -$318M -$94.9M $277.6M --
 
Beginning Cash (CF) $998.8M $118.6M $302.3M $516.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$126M $253.1M $97M $395M --
Ending Cash (CF) $757.5M $371.7M $399.2M $911.2M --
 
Levered Free Cash Flow $53.4M $31.8M $30.1M $2.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $81.6M $51.4M $130.5M $115M --
Depreciation & Amoritzation $7.6M $14.3M $34.5M $32M --
Stock-Based Compensation $4M $9M $9.9M $10.8M --
Change in Accounts Receivable -- $2.6M -$2.3M -$3.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $107.4M $109.1M $168.2M $132.6M --
 
Capital Expenditures $2.9M $3.8M $6.9M $4.7M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$754.8M $73.8M $295.3M $246.1M --
 
Dividends Paid (Ex Special Dividend) $9.7M $15.4M $27.7M $28.3M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $5.7M $23.6M $76K $2.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing $982.2M -$568.6M -$435.9M $133.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $334.7M -$385.8M $27.5M $512M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $104.4M $105.3M $161.4M $128M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $51.4M $130.5M $115M $51.1M --
Depreciation & Amoritzation $1.8M $8.7M $8.2M $15.1M --
Stock-Based Compensation $9M $9.9M $10.8M $7.1M --
Change in Accounts Receivable $2.6M -$2.3M -$3.6M -$17.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $109.1M $168.2M $132.6M $82M --
 
Capital Expenditures $3.8M $6.9M $4.7M $3.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $73.8M $295.3M $246.1M $130.5M --
 
Dividends Paid (Ex Special Dividend) $15.4M $27.7M $28.3M $21.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $23.6M $76K $2.8M $64.2M --
Other Financing Activities -- -$76K -$498K -- --
Cash From Financing -$568.6M -$435.9M $133.3M -$397M --
 
Beginning Cash (CF) $1.9B $1.2B $1.8B $1.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$385.8M $27.5M $512M -$182.8M --
Ending Cash (CF) $1.5B $1.3B $2.3B $1.1B --
 
Levered Free Cash Flow $105.3M $161.4M $128M $78.9M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock