Financhill
Buy
59

SUPV Quote, Financials, Valuation and Earnings

Last price:
$11.02
Seasonality move :
10.53%
Day range:
$10.99 - $12.09
52-week range:
$4.54 - $19.75
Dividend yield:
1.84%
P/E ratio:
56.84x
P/S ratio:
0.60x
P/B ratio:
1.43x
Volume:
1.5M
Avg. volume:
2.6M
1-year change:
-11.14%
Market cap:
$962.8M
Revenue:
$2.3B
EPS (TTM):
$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $1.3B $2.3B $4.7B $2.3B
Revenue Growth (YoY) 41.75% -23.68% 70.52% 105.39% -51.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $139.5M $568.9M $244M $1B $179.8M
Operating Expenses -$177.3M -$85.8M -$75.2M -$676.9M -$527.5M
Operating Income $177.3M $85.8M $75.2M $676.9M $527.5M
 
Net Interest Expenses $53.2M $17.4M $9.7M $12.3M $15.5M
EBT. Incl. Unusual Items $83.8M -$309.7K -$65.9M $293.4M $191.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.7M $8.7M -$27.4M $118M $55M
Net Income to Company $147.3M -$111.1M -$268.9M $428.7M $114.9M
 
Minority Interest in Earnings $43.7K -$10.3K -$41.8K $142.6K $105.6K
Net Income to Common Excl Extra Items $68.1M -$9M -$38.5M $175.5M $136.8M
 
Basic EPS (Cont. Ops) $0.74 -$0.10 -$0.43 $1.98 $1.56
Diluted EPS (Cont. Ops) $0.74 -$0.10 -$0.43 $1.98 $1.56
Weighted Average Basic Share $91.3M $91.3M $88.5M $88.4M $87.5M
Weighted Average Diluted Share $91.3M $91.3M $88.5M $88.4M $87.5M
 
EBITDA -- -- -- -- --
EBIT $698.4M $637.9M $1.2B $3.1B $1.2B
 
Revenue (Reported) $1.8B $1.3B $2.3B $4.7B $2.3B
Operating Income (Reported) $177.3M $85.8M $75.2M $676.9M $527.5M
Operating Income (Adjusted) $698.4M $637.9M $1.2B $3.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $304.7M $498.7M $818.4M $389.6M $363.8M
Revenue Growth (YoY) 49.26% 63.69% 64.11% -52.39% -6.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $40M $69.4M $97.4M $23.4M --
Operating Expenses -$19.9M -$37.6M -$111.8M -$59.9M $39.1M
Operating Income $19.9M $37.6M $111.8M $59.9M -$39.1M
 
Net Interest Expenses $3.8M $4.3M $3M $4.5M --
EBT. Incl. Unusual Items $3.2M $4.2M $48.5M $11.4M -$61M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $8.3M $18.3M $2M -$22.5M
Net Income to Company -$15.6M $2.7M $124.8M $18.7M --
 
Minority Interest in Earnings -$1.8K -$5.2K $26.7K -$1.8K -$800.1K
Net Income to Common Excl Extra Items -$620.7K -$4.1M $30.3M $9.4M -$38.6M
 
Basic EPS (Cont. Ops) -$0.01 -$0.05 $0.34 $0.11 -$0.43
Diluted EPS (Cont. Ops) -$0.01 -$0.05 $0.34 $0.11 -$0.43
Weighted Average Basic Share $91.3M $91.3M $88.5M $88.5M $87.5M
Weighted Average Diluted Share $91.3M $91.3M $88.5M $88.5M $87.5M
 
EBITDA -- -- -- -- --
EBIT $154.5M $285M $585.1M $170.7M $144.9M
 
Revenue (Reported) $304.7M $498.7M $818.4M $389.6M $363.8M
Operating Income (Reported) $19.9M $37.6M $111.8M $59.9M -$39.1M
Operating Income (Adjusted) $154.5M $285M $585.1M $170.7M $144.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.7B $2.7B $3.2B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $194.7M $596M $400.7M $616.2M --
Operating Expenses -$22M -$97.6M -$215.6M -$663.6M -$136.6M
Operating Income $22M $97.6M $215.6M $663.6M $136.6M
 
Net Interest Expenses $19.2M $16.3M $5.4M $11.4M $30.3M
EBT. Incl. Unusual Items $14.4M -$22.9M $57.4M $261.4M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $8.4M $9.5M $102M -$22.5M
Net Income to Company $67.7M -$133.1M $76.6M $275.3M --
 
Minority Interest in Earnings $5K -$32.5K $34K $129.1K $59.2K
Net Income to Common Excl Extra Items $9.9M -$31.3M $48M $159.3M $17M
 
Basic EPS (Cont. Ops) $0.11 -$0.34 $0.53 $1.80 $0.19
Diluted EPS (Cont. Ops) $0.11 -$0.34 $0.53 $1.80 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $548M $844.5M $1.8B $1.9B $700.5M
 
Revenue (Reported) $1.1B $1.7B $2.7B $3.2B $1.6B
Operating Income (Reported) $22M $97.6M $215.6M $663.6M $136.6M
Operating Income (Adjusted) $548M $844.5M $1.8B $1.9B $700.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $846.1M $1.3B $2B $1.5B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $113.1M $185.1M $388.2M $214.5M $25.7M
Operating Expenses -$55.7M -$73.2M -$218.8M -$375.2M -$47.7M
Operating Income $55.7M $73.2M $218.8M $375.2M $47.7M
 
Net Interest Expenses $11.6M $11.7M $7.9M $8.8M $25M
EBT. Incl. Unusual Items $708.4K -$22M $96M $133.1M -$39.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $2.6M $35.9M $48.6M -$21.1M
Net Income to Company -$19.6M -$41.5M $304M $150.6M $9.7M
 
Minority Interest in Earnings -$3K -$25.7K $47.7K $67.5K $36.4K
Net Income to Common Excl Extra Items -$1.9M -$24.5M $60.1M $84.5M -$18.4M
 
Basic EPS (Cont. Ops) -$0.02 -$0.27 $0.67 $0.95 -$0.21
Diluted EPS (Cont. Ops) -$0.02 -$0.27 $0.67 $0.95 -$0.21
Weighted Average Basic Share $274M $274M $271.2M $265.6M $262.6M
Weighted Average Diluted Share $274M $274M $271.2M $265.6M $262.6M
 
EBITDA -- -- -- -- --
EBIT $405.4M $651.9M $1.4B $793.3M $461.6M
 
Revenue (Reported) $846.1M $1.3B $2B $1.5B $1.1B
Operating Income (Reported) $55.7M $73.2M $218.8M $375.2M $47.7M
Operating Income (Adjusted) $405.4M $651.9M $1.4B $793.3M $461.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $584.7M $305.4M $261.6M $270.7M $613.5M
Short Term Investments -- -- -- $852.2K $638.6K
Accounts Receivable, Net $19.3M $187.1M -- $67.1M $8.8M
Inventory -- -- -- -- --
Prepaid Expenses $5.8M $15M $23.5M $16M $9.3M
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $852.3M $439.9M $1.3B $667.8M
 
Property Plant And Equipment $127.5M $107.5M $103.7M $63.3M $98.9M
Long-Term Investments $2.6M $2.2M $1.7M $4.7M $4.5M
Goodwill $65.3M $104.2M $175.9M $72.7M $57.1M
Other Intangibles $56.4M $112.4M $217.4M $109.2M $103.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.5B $3.8B $3.9B $2.5B $4.4B
 
Accounts Payable $2.2M $112.1M $286M $105.1M $54.2M
Accrued Expenses $98.8M $118.6M $199.9M $86.7M $112.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $15.6M $17M $5M $4.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $1.8B $2B $540.1M $2.2B
 
Long-Term Debt $154.6M $84.4M $12.1M $3M $6M
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $3.3B $3.4B $2.1B $3.6B
 
Common Stock $5.4M $4.4M $2.5M $547.5K $424.6K
Other Common Equity Adj $24.1M $125.3M $157M $43M $103.4M
Common Equity $564.2M $449.6M $521M $365.2M $685.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $521.4K $416.1K $412.5K $338K $1.1M
Total Equity $653M $520.2M $521.4M $422.6M $798.9M
 
Total Liabilities and Equity $4.5B $3.8B $3.9B $2.5B $4.4B
Cash and Short Terms $657.9M $805M $896.9M $684.1M $642.8M
Total Debt $222.6M $84.4M $12.1M $3M $6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $315M $218.2M $279.7M $780.7M $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $38.3M $181.8M $236.6M $20.6M --
Inventory -- -- -- -- --
Prepaid Expenses $8.9M $9.6M $10.2M $13.1M --
Other Current Assets -- -- -- -- --
Total Current Assets $884M $352.8M $913.6M $870.2M $1.3B
 
Property Plant And Equipment $97.7M $116.4M $97.6M $103.6M $58.3M
Long-Term Investments $1.4M $1.6M $7.9M $1.8M $3.7M
Goodwill $50.5M $62M $57.9M $56.4M --
Other Intangibles $45.7M $68.5M $71.1M $91.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.7B $3.8B $3.7B $4.1B $5.4B
 
Accounts Payable $52.7M $93.9M $92.2M $64.6M --
Accrued Expenses $61.9M $65.1M $62.5M $60.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $2B $1.8B $2.1B $283.8M
 
Long-Term Debt $103.4M $13.7M $8.4M $56.5M $453.6M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.3B $3.1B $3.4B $4.7B
 
Common Stock $4.6M $3.1M $1.3M $451.4K --
Other Common Equity Adj $42.6M $44.8M $13.5M $93.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $397.3K $435.4K $469K $932.4K $487.7K
Total Equity $495.5M $550.4M $590.9M $760.8M $621.2M
 
Total Liabilities and Equity $3.7B $3.8B $3.7B $4.1B $5.4B
Cash and Short Terms $370.1M $236.1M $287.2M $821M --
Total Debt $118.6M $13.7M $8.4M $56.5M $453.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $147.3M -$111.1M -$268.9M $428.7M $114.9M
Depreciation & Amoritzation $51.4M $44.4M $65.8M $85.2M $50.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$521.4M -$370.8M -$697.6M -$1.1B -$422.8M
 
Capital Expenditures $82.9M $54.2M $63.9M $84.1M $62.5M
Cash Acquisitions $155.7K -- -- -- --
Cash From Investing $306.3M $852M $2B $4.9B $2.1B
 
Dividends Paid (Ex Special Dividend) $11.3M $5.4M $3.8M -- $30.5M
Special Dividend Paid
Long-Term Debt Issued $111.6M $144.1M -- $286.8K $57.2M
Long-Term Debt Repaid -$417.6M -$750.1M -$216.2M -$56.3M -$12.3M
Repurchase of Common Stock -- -- $10.6M $2.9M $10.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $306.3M -$569.6M -$1.5B -$3.4B -$1.1B
 
Beginning Cash (CF) $1.6B $3.8B $4.7B $1.4B $604.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $415.2M $203.7M $15.5M $2B $1.5B
Ending Cash (CF) $1.7B $2.9B $2.9B $2.1B $838M
 
Levered Free Cash Flow -$604.3M -$425.1M -$761.6M -$1.2B -$485.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.6M $2.7M $124.8M $18.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.1M -$225.4M -$210.1M -$420.5M --
 
Capital Expenditures $12.8M $23.7M $19M $18.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $102.4M $1.2B $1.8B $842.4M --
 
Dividends Paid (Ex Special Dividend) $384.5K $482.8K -- $3.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.8M -$1.4B -$961.5M -$7M --
Long-Term Debt Repaid -$22.3M $1.5B $963.8M $21.4M --
Repurchase of Common Stock -- $3.5M $387.1K $1.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$109.3M -$1.1B -$1.4B $166.1M --
 
Beginning Cash (CF) $568.7M $840.9M $1.2B $383.3M --
Foreign Exchange Rate Adjustment $31.6M -$282.7K $201.7M $58.7M --
Additions / Reductions $82.9M -$89M $671.9M $769.5M --
Ending Cash (CF) $666.9M $706.1M $1.2B $899.2M --
 
Levered Free Cash Flow -$4.7M -$249.1M -$229.1M -$439.1M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $67.7M -$133.1M $76.6M $275.3M --
Depreciation & Amoritzation $117.7M $312.2M $586.1M $165.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$353.4M -$580.9M -$664.2M -$948.2M --
 
Capital Expenditures $68.6M $71.2M $62.8M $80.6M $45.7M
Cash Acquisitions $103.2K -- -- -- --
Cash From Investing $637.7M $2.2B $3.4B $4.1B --
 
Dividends Paid (Ex Special Dividend) $5.6M $3.9M $219.8K $30M --
Special Dividend Paid
Long-Term Debt Issued $95.3M $105.1M -- $24.1M --
Long-Term Debt Repaid -$390.3M -$642.1M -$206.6M -$44.8M --
Repurchase of Common Stock -- $3.5M $9.4M $11.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$432.8M -$1.7B -$2.5B -$2.3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $322.4M $80.1M $432.1M $2.8B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$422M -$652.2M -$727M -$1B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.6M -$41.5M $304M $150.6M $9.7M
Depreciation & Amoritzation $1.8M $12.7M $13.9M $9.4M $12M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$304.3M -$514.4M -$481M -$336.7M -$190.1M
 
Capital Expenditures $24.9M $41.9M $40.7M $37.3M $20.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $294.8M $1.6B $3B $2.2B $100.2M
 
Dividends Paid (Ex Special Dividend) $5.1M $3.5M -- $30M $26.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39M $0 -- $23.8M $155.3M
Long-Term Debt Repaid -$129.2M -$21.2M -$11.5M -- -$2M
Repurchase of Common Stock -- $3.5M $2.3M $10.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$145.8M -$1.3B -$2.3B -$1.2B $454.9M
 
Beginning Cash (CF) $2.1B $2.6B $3.8B $1.7B $785.4M
Foreign Exchange Rate Adjustment $119M $67.8M $34M $164.6M $37.7M
Additions / Reductions $129.3M $5.8M $422.4M $1.3B $535.1M
Ending Cash (CF) $2B $2.4B $3.7B $1.8B $872M
 
Levered Free Cash Flow -$329.2M -$556.3M -$521.7M -$374M -$210.4M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock