Financhill
Buy
55

JYSKY Quote, Financials, Valuation and Earnings

Last price:
$19.15
Seasonality move :
-4.23%
Day range:
$19.15 - $19.15
52-week range:
$14.29 - $19.15
Dividend yield:
3.61%
P/E ratio:
7.85x
P/S ratio:
1.43x
P/B ratio:
0.79x
Volume:
--
Avg. volume:
--
1-year change:
34.01%
Market cap:
$5.8B
Revenue:
$4.4B
EPS (TTM):
$2.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $2.1B $2.2B $4.3B $4.4B
Revenue Growth (YoY) -15.83% 6.92% 7.17% 92.93% 2.88%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$207.8M $1.5B $4.7B -$1.5B -$703.4M
Operating Expenses -$324M -$633.5M -$634.6M -$1.1B -$1B
Operating Income $324M $633.5M $634.6M $1.1B $1B
 
Net Interest Expenses $492M $462.2M $625M $1.5B $1.6B
EBT. Incl. Unusual Items $324.3M $639.7M $635.4M $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.6M $135.3M $113.7M $287.9M $268.7M
Net Income to Company $246.5M $505.4M $531.9M $857.2M $770.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $220.4M $476.8M $509.3M $833M $732.4M
 
Basic EPS (Cont. Ops) $0.60 $1.35 $1.56 $2.59 $2.32
Diluted EPS (Cont. Ops) $0.60 $1.35 $1.56 $2.59 $2.32
Weighted Average Basic Share $364.6M $353.7M $325.6M $321.3M $315.5M
Weighted Average Diluted Share $364.6M $353.7M $325.6M $321.3M $315.5M
 
EBITDA -- -- -- -- --
EBIT $927.2M $1.2B $1.4B $3.4B $3.5B
 
Revenue (Reported) $1.9B $2.1B $2.2B $4.3B $4.4B
Operating Income (Reported) $324M $633.5M $634.6M $1.1B $1B
Operating Income (Adjusted) $927.2M $1.2B $1.4B $3.4B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $511M $458.5M $1.2B $1B $1.1B
Revenue Growth (YoY) 1.05% -10.28% 151.98% -12.5% 6.56%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $16.2M -$57.3M $75.5M $73.8M --
Operating Expenses -$141.9M -$86.1M -$316M -$285.5M -$302M
Operating Income $141.9M $86.1M $316M $285.5M $302M
 
Net Interest Expenses $113.2M $143.3M $398.3M $406.7M $379.4M
EBT. Incl. Unusual Items $142.8M $86.1M $316.1M $285.5M $302M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.9M $18M $80M $74.4M $74.2M
Net Income to Company $106M $54.9M $236M $217.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $103.7M $63.1M $230.2M $199.5M $217.3M
 
Basic EPS (Cont. Ops) $0.29 $0.20 $0.72 $0.64 $0.73
Diluted EPS (Cont. Ops) $0.29 $0.20 $0.72 $0.64 $0.73
Weighted Average Basic Share $352M $321.4M $321.3M $312.2M $299.4M
Weighted Average Diluted Share $352M $321.4M $321.3M $312.2M $299.4M
 
EBITDA -- -- -- -- --
EBIT $297M $243.4M $912.1M $898.5M $754.7M
 
Revenue (Reported) $511M $458.5M $1.2B $1B $1.1B
Operating Income (Reported) $141.9M $86.1M $316M $285.5M $302M
Operating Income (Adjusted) $297M $243.4M $912.1M $898.5M $754.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $1.9B $4B $4.5B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $887.1M $1.7B -$1.1B -$1.5B --
Operating Expenses -$662.4M -$535.4M -$1B -$1.1B -$1B
Operating Income $662.4M $535.4M $1B $1.1B $1B
 
Net Interest Expenses $475.8M $494.9M $1.3B $1.6B $1.5B
EBT. Incl. Unusual Items $669M $536.3M $1B $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151.3M $106.6M $238.1M $293.1M $265.9M
Net Income to Company $503.4M $423.3M $834.5M $853.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $488.8M $416.2M $788M $814M $741.8M
 
Basic EPS (Cont. Ops) $1.36 $1.25 $2.45 $2.55 $2.44
Diluted EPS (Cont. Ops) $1.36 $1.25 $2.45 $2.55 $2.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.3B $1.1B $2.9B $3.6B $3B
 
Revenue (Reported) $2.1B $1.9B $4B $4.5B $4.1B
Operating Income (Reported) $662.4M $535.4M $1B $1.1B $1B
Operating Income (Adjusted) $1.3B $1.1B $2.9B $3.6B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.4B $3.1B $3.4B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $977M $2B -$283.7M $148.6M $16.6M
Operating Expenses -$487.5M -$388.2M -$799.9M -$798.6M -$804.9M
Operating Income $487.5M $388.2M $799.9M $798.6M $804.9M
 
Net Interest Expenses $352.3M $384.6M $1.1B $1.2B $1.1B
EBT. Incl. Unusual Items $493.8M $389.1M $800M $799.1M $804.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $108.4M $79.2M $202.9M $208.1M $205.1M
Net Income to Company $379.1M $297M $599.6M $596M $177.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $362.4M $301.1M $579.7M $561M $570.1M
 
Basic EPS (Cont. Ops) $1.01 $0.92 $1.80 $1.76 $1.88
Diluted EPS (Cont. Ops) $1.01 $0.92 $1.80 $1.76 $1.88
Weighted Average Basic Share $1.1B $981.1M $966.7M $954.5M $910.2M
Weighted Average Diluted Share $1.1B $981.1M $966.7M $954.5M $910.2M
 
EBITDA -- -- -- -- --
EBIT $961.1M $849.1M $2.4B $2.7B $2.2B
 
Revenue (Reported) $1.6B $1.4B $3.1B $3.4B $3B
Operating Income (Reported) $487.5M $388.2M $799.9M $798.6M $804.9M
Operating Income (Adjusted) $961.1M $849.1M $2.4B $2.7B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.7B $4.7B $8.4B $11.1B $5.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $55.4M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.9B $4.8B $8.5B $11.3B $5.4B
 
Property Plant And Equipment $738.9M $657.9M $601.8M $583.4M $645M
Long-Term Investments $5.3B $3.9B $3.7B $2.7B $2.4B
Goodwill -- -- $408.9M $421.8M $396.4M
Other Intangibles -- -- $70.1M $82.3M $67.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $110.6B $98.9B $107.6B $115.5B $104.2B
 
Accounts Payable $233.9M $202.2M $294M $503.2M $500.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $44B $38.7B $48.3B $48.9B $39.9B
 
Long-Term Debt $49.9B $45.9B $40.8B $45.3B $46.7B
Capital Leases -- -- -- -- --
Total Liabilities $105.1B $93.6B $102.3B $109.2B $97.8B
 
Common Stock $119.3M $111M $92.3M $95.3M $89.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.5B $5.3B $5.4B $6.3B $6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B $5.3B $5.4B $6.3B $6.3B
 
Total Liabilities and Equity $110.6B $98.9B $107.6B $115.5B $104.2B
Cash and Short Terms $8.1B $6.8B $10.6B $13.3B $7.7B
Total Debt $75.6B $45.9B $40.8B $45.3B $46.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.5B $8B $10.3B $9.6B $3.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $56.2M $21.4M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.7B $8.2B $10.5B $9.9B $3.5B
 
Property Plant And Equipment $667.2M $560.1M $570.6M $528M $706.3M
Long-Term Investments $4.1B $4B $2.7B $2.3B $2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $104.5B $88.5B $107.8B $114.6B $117.3B
 
Accounts Payable $225.9M $220.1M $545.1M $679M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.5B $17.1B $22.7B $22.7B $25.9B
 
Long-Term Debt $70.7B $55.9B $65.6B $71.3B $73.2B
Capital Leases -- -- -- -- --
Total Liabilities $99.1B $83.8B $102B $107.9B $109.9B
 
Common Stock $113.2M $90.9M $91.3M $96.3M $96.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.4B $4.7B $5.9B $6.7B $7.4B
 
Total Liabilities and Equity $104.5B $88.5B $107.8B $114.6B $117.3B
Cash and Short Terms $10.4B $10.6B $13B $11.4B --
Total Debt $72.1B $55.9B $65.6B $71.3B $73.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $246.5M $505.4M $531.9M $857.2M $770.7M
Depreciation & Amoritzation $98.9M $96M $93M $97.7M $86.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $646.2M $1.2B -$540.1M -$1.9M $136M
 
Capital Expenditures $176.3M $163.5M $235.4M $250.3M $354.1M
Cash Acquisitions -- -- $4.5B $1.3M --
Cash From Investing -$1.1B $911.3M -$3.2B -$2.4B -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- $72.5M $72.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $288.9M $475.4M $468.5M $255.8M $464.4M
Other Financing Activities -- $8.8M -- -- $223.4M
Cash From Financing $2.3B -$3B $7.6B $4.6B -$3.4B
 
Beginning Cash (CF) $5.1B $7.2B $5.7B $9.7B $11.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$876M $3.8B $2.2B -$4.9B
Ending Cash (CF) $7B $6.4B $9.5B $11.9B $7B
 
Levered Free Cash Flow $469.9M $1B -$775.4M -$252.2M -$218.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $106M $54.9M $236M $217.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2.1B -$1.4B -$2.5B -$3.5B
 
Capital Expenditures $1M $44M $4.1M -- $42.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1M -$44M -$4.1M $21.4K -$42.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- $218.2K $8.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5.2M $147.6M -- $11.3M --
Long-Term Debt Repaid -$154.8M $85.6K -$10.8M -$6.8M --
Repurchase of Common Stock $111.1M $69.5M $48.9M $207.4M $158.4M
Other Financing Activities -$229.8M -- -- $4.7M --
Cash From Financing -$440.6M $159.2M -$12.8M -$166.8M $461.8M
 
Beginning Cash (CF) $8.5B $8.6B $13.8B $12.7B --
Foreign Exchange Rate Adjustment -$44.1M -$6.5M $35.5M -$8.9M $5.4M
Additions / Reductions $1.7B $2.2B -$1.4B -$2.7B -$3.1B
Ending Cash (CF) $10B $10.3B $12.4B $10.2B --
 
Levered Free Cash Flow $2.2B $2.1B -$1.4B -$2.5B -$3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $503.4M $423.3M $834.5M $853.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.1B $3.5B -$3.1B -$4.8B -$1.3B
 
Capital Expenditures $155.1M $169.8M $222M $208.8M $51.2M
Cash Acquisitions -- -- $4.5B $1.3M --
Cash From Investing -$1.1B $906.2M -$3.2B -$2.3B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- $144.7M $233.3M
Special Dividend Paid
Long-Term Debt Issued $236.2K -- -$147.6M -- --
Long-Term Debt Repaid -- $275.8M -$32.7M -$297.1M --
Repurchase of Common Stock $355.3M $588M $249M $454.6M $440.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $2B -$2.8B $7.6B $4.8B -$3.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6B $1.5B $1.2B -$2.3B -$6.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.9B $3.3B -$3.4B -$5B -$1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $379.1M $297M $599.6M $596M $177.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $5.3B $2.7B -$2B -$3.5B
 
Capital Expenditures $45.4M $51.5M $39.9M -- $51.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.4M -$51.5M -$39.9M $7.1M -$51.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $72.6M $233M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $232.4M $147.6M -- $549.5M --
Long-Term Debt Repaid -$277.3M -$1.5M -$34.2M -$331.3M --
Repurchase of Common Stock $303.3M $415.5M $199.5M $400.1M $373.9M
Other Financing Activities $8.6M -- -- $230.2M $9.6M
Cash From Financing -$165.7M -$42.6M -$42.8M $170M $151.2M
 
Beginning Cash (CF) $25.3B $21.5B $38.3B $35.4B $6.8B
Foreign Exchange Rate Adjustment -$44.1M -$16M $4.7M $28.9M $78.8M
Additions / Reductions $2.8B $5.2B $2.6B -$1.8B -$3.3B
Ending Cash (CF) $27.9B $25.8B $41.1B $33.7B $10.2B
 
Levered Free Cash Flow $3B $5.3B $2.7B -$2B -$3.5B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock