Financhill
Buy
63

SAGXF Quote, Financials, Valuation and Earnings

Last price:
$22.74
Seasonality move :
-19.39%
Day range:
$22.74 - $22.74
52-week range:
$18.50 - $22.95
Dividend yield:
1.58%
P/E ratio:
33.21x
P/S ratio:
20.09x
P/B ratio:
2.41x
Volume:
--
Avg. volume:
337
1-year change:
-0.9%
Market cap:
$10.6B
Revenue:
$478.9M
EPS (TTM):
$0.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $320.2M $377M $368.3M $406.7M $478.9M
Revenue Growth (YoY) 15.3% 17.74% -2.3% 10.44% 17.73%
 
Cost of Revenues $55.6M $64.1M $68.7M $72.2M $82.5M
Gross Profit $264.5M $312.9M $299.6M $334.5M $396.4M
Gross Profit Margin 82.63% 83% 81.35% 82.24% 82.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.3M $17.1M $17.2M $17M $17.7M
Operating Income $250.2M $295.8M $282.4M $317.4M $378.7M
 
Net Interest Expenses $52.3M $52.1M $51.4M $72.1M $89.7M
EBT. Incl. Unusual Items $438.5M $1.2B $190.7M $67.4M $468.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.2M $85.7M $58M $16.2M $43.3M
Net Income to Company $470.4M $1.2B $326.6M $15M $542.1M
 
Minority Interest in Earnings -- -- -- -- $1.8M
Net Income to Common Excl Extra Items $403.2M $1.1B $268.6M -$1.2M $498.8M
 
Basic EPS (Cont. Ops) $0.91 $2.57 $0.60 -$0.00 $1.07
Diluted EPS (Cont. Ops) $0.91 $2.57 $0.60 -$0.00 $1.07
Weighted Average Basic Share $435.5M $443.7M $444.1M $451.1M $464.7M
Weighted Average Diluted Share $436.1M $444.2M $444.6M $451.1M $464.8M
 
EBITDA $250.3M $295.9M $283.7M $318.9M $380M
EBIT $250.2M $295.8M $282.4M $317.4M $378.7M
 
Revenue (Reported) $320.2M $377M $368.3M $406.7M $478.9M
Operating Income (Reported) $250.2M $295.8M $282.4M $317.4M $378.7M
Operating Income (Adjusted) $250.2M $295.8M $282.4M $317.4M $378.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $95.1M $95.9M $106.4M $128.5M $144.4M
Revenue Growth (YoY) 12.54% 0.91% 10.89% 20.79% 12.37%
 
Cost of Revenues $14.3M $14.6M $16.2M $20.1M $23M
Gross Profit $80.7M $81.3M $90.2M $108.4M $121.4M
Gross Profit Margin 84.92% 84.78% 84.78% 84.39% 84.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.7M $2.8M $3.6M $4.6M $5.1M
Operating Income $77M $78.5M $86.6M $103.8M $116.2M
 
Net Interest Expenses $13.6M $12.5M $16.8M $23.9M $28.8M
EBT. Incl. Unusual Items $199.6M $82.6M $38.2M $214.5M $70.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.3M $17.5M $3.7M $13.5M $12.4M
Net Income to Company $207.5M $84.2M $62.3M $225.7M $109.3M
 
Minority Interest in Earnings -- -- -- $1.2M $420.3K
Net Income to Common Excl Extra Items $186.2M $66.5M $58.6M $212.1M $94.5M
 
Basic EPS (Cont. Ops) $0.42 $0.15 $0.13 $0.45 $0.20
Diluted EPS (Cont. Ops) $0.42 $0.15 $0.13 $0.45 $0.20
Weighted Average Basic Share $443.9M $444.3M $454.6M $464.7M $464.7M
Weighted Average Diluted Share $444.3M $444.7M $454.8M $464.8M $464.7M
 
EBITDA $221.4M $97.3M $79.4M $250.6M --
EBIT $77M $78.5M $86.6M $103.8M $116.2M
 
Revenue (Reported) $95.1M $95.9M $106.4M $128.5M $144.4M
Operating Income (Reported) $77M $78.5M $86.6M $103.8M $116.2M
Operating Income (Adjusted) $77M $78.5M $86.6M $103.8M $116.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $369.9M $387.7M $408.9M $467.1M $526.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $62.6M $67.6M $71.2M $81.3M $90.2M
Gross Profit $307.3M $320.1M $337.7M $385.8M $435.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.7M $16.6M $17.4M $19.1M $18.6M
Operating Income $290.7M $303.5M $320.3M $366.6M $417.3M
 
Net Interest Expenses $54.3M $50.5M $63.8M $86.8M $103.2M
EBT. Incl. Unusual Items $943.5M $778.4M $41.7M $403.4M $273.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.3M $84.9M $10.2M $34.3M $41.9M
Net Income to Company $971.5M $776.3M $69.4M $401.3M $361.2M
 
Minority Interest in Earnings -- -- -- $1.2M $3.4M
Net Income to Common Excl Extra Items $875.9M $691.4M $63.6M $366.9M $321.7M
 
Basic EPS (Cont. Ops) $1.98 $1.56 $0.14 $0.79 $0.68
Diluted EPS (Cont. Ops) $1.97 $1.56 $0.14 $0.79 $0.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $826.2M $131.5M $489.7M --
EBIT $290.7M $303.5M $320.3M $366.6M $417.3M
 
Revenue (Reported) $369.9M $387.7M $408.9M $467.1M $526.1M
Operating Income (Reported) $290.7M $303.5M $320.3M $366.6M $417.3M
Operating Income (Adjusted) $290.7M $303.5M $320.3M $366.6M $417.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $281.9M $292.3M $318.1M $359.7M $403.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.5M $49.9M $52M $61.1M $68.8M
Gross Profit $235.5M $242.4M $266M $298.6M $335.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.3M $10.9M $11.2M $13.1M $14M
Operating Income $224.1M $231.6M $254.8M $285.5M $321.1M
 
Net Interest Expenses $39.6M $37.8M $50.3M $65.2M $78.8M
EBT. Incl. Unusual Items $737.7M $310.4M $3.1M $394.6M $197.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.5M $62.7M $13.3M $31.4M $30.1M
Net Income to Company $761.7M $314.9M $51.6M $439M $270.8M
 
Minority Interest in Earnings -- -- -- $1.2M $2.9M
Net Income to Common Excl Extra Items $698M $252.1M $38.1M $407.5M $228.5M
 
Basic EPS (Cont. Ops) $1.57 $0.57 $0.08 $0.87 $0.49
Diluted EPS (Cont. Ops) $1.57 $0.57 $0.08 $0.87 $0.49
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.4B $1.4B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.4B $1.4B
 
EBITDA $802.8M $354.3M $102M $505.8M $201.8M
EBIT $224.1M $231.6M $254.8M $285.5M $321.1M
 
Revenue (Reported) $281.9M $292.3M $318.1M $359.7M $403.9M
Operating Income (Reported) $224.1M $231.6M $254.8M $285.5M $321.1M
Operating Income (Adjusted) $224.1M $231.6M $254.8M $285.5M $321.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $92.8M $536.3M $380.7M $77.4M $82.5M
Short Term Investments $90.1M $527.5M $373.3M $74.7M $56.7M
Accounts Receivable, Net $15M $14.7M $18.3M $26.2M $26.1M
Inventory -- -- -- -- --
Prepaid Expenses $15.6M $18.5M $23.5M $35.8M $8.3M
Other Current Assets $366.4K -- -$95.9K -- -$90.7K
Total Current Assets $145.3M $602.2M $656.5M $218.6M $178.4M
 
Property Plant And Equipment $51.1M $45.5M $37.8M $46.7M $51.9M
Long-Term Investments $832M $1.1B $1.1B $1.3B $1.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $191.9K $99.3K -$90.7K
Total Assets $5.7B $6.9B $6.9B $7.3B $7.6B
 
Accounts Payable $5.1M $3.5M $3.4M $9.1M $8.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $52.5M $40.3M $57.3M $64.6M $46.7M
Total Current Liabilities $372.6M $472.6M $392.5M $659.7M $631.3M
 
Long-Term Debt $2.2B $2.6B $2.9B $2.6B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.5B $3.7B $3.7B $3.8B
 
Common Stock $94.9M $86.2M $75M $81.1M $73.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.7B $3.4B $3.2B $3.6B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $78M
Total Equity $2.7B $3.4B $3.2B $3.6B $3.8B
 
Total Liabilities and Equity $5.7B $6.9B $6.9B $7.3B $7.6B
Cash and Short Terms $92.8M $536.3M $380.7M $77.4M $82.5M
Total Debt $2.5B $2.6B $3B $2.9B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $363M $305.3M $70.1M $478.9M $156.8M
Short Term Investments $357.5M $293.9M $67.5M $419.5M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $67.7M $65.8M $96.6M $129M --
Total Current Assets $431M $371.3M $169.5M $613.9M $255.3M
 
Property Plant And Equipment $41.4M $32.1M $41.5M $53.7M $58.9M
Long-Term Investments $999.6M $1B $1.2B $1.1B $1.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13M $89.8K -- $8.5M --
Total Assets $6.5B $6.4B $6.8B $8.2B $9.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $143.6M $133.3M $157.8M $189.1M --
Total Current Liabilities $383M $416.5M $669.7M $660.7M $967M
 
Long-Term Debt $2.7B $2.6B $2.5B $3.1B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.4B $3.5B $4.2B $4.8B
 
Common Stock $89.2M $70.4M $73.5M $80.6M $86.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $1.8M -- -- -- --
Minority Interest, Total -- -- -- $79M $18.2M
Total Equity $3.1B $3B $3.2B $4B $4.4B
 
Total Liabilities and Equity $6.5B $6.4B $6.8B $8.2B $9.2B
Cash and Short Terms $363M $305.3M $70.1M $478.9M $156.8M
Total Debt $2.9B $2.6B $2.5B $3.1B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $470.4M $1.2B $326.6M $15M $542.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $8.4M -$8.3M -$15.7M $7.4M $18.5M
Change in Inventories -- -- -- -- --
Cash From Operations $277.8M $277.1M $318.9M $335.8M $316.9M
 
Capital Expenditures $1.1M $1.9M $5.7M $24.5M $4.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$602.2M -$818.1M -$583.2M -$447.3M -$537.2M
 
Dividends Paid (Ex Special Dividend) $73.8M $92.3M $92.4M $104.7M $123.1M
Special Dividend Paid
Long-Term Debt Issued $861.4M $1.6B $760.8M $692M $1.3B
Long-Term Debt Repaid -$523.3M -$920.7M -$403.8M -$869.5M -$918.4M
Repurchase of Common Stock $977.8K $69.4M -- -- --
Other Financing Activities -$2M -$10M -$1.9M -$3.8M $19.3M
Cash From Financing $317.9M $547.8M $263.3M $106.9M $244.7M
 
Beginning Cash (CF) $2.9M $9.3M $7.3M $2.8M $26M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M $6.9M -$790.5K -$4.5M $24.5M
Ending Cash (CF) -$4M $16.2M $6.7M -$1.6M $50.6M
 
Levered Free Cash Flow $276.7M $275.3M $313.1M $311.3M $312.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $207.5M $84.2M $62.3M $225.7M $109.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $5.7M $11.7M $5M $5M -$14.1M
Change in Inventories -- -- -- -- --
Cash From Operations $88M $86.4M $115.6M $121.8M $108.6M
 
Capital Expenditures -- $2.1M -- -- $31.2K
Cash Acquisitions -- -- -- -- $76.5M
Cash From Investing -$176.7M -$106.7M -$244.5M -$280.3M -$362.5M
 
Dividends Paid (Ex Special Dividend) $7.3M $6M $5.8M $6M $8.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $386.1M $83.8M $154.3M $130.8M --
Long-Term Debt Repaid -$298.9M -$80.2M $10.9M -$189.6M --
Repurchase of Common Stock -- -$2.3M -- -- --
Other Financing Activities -$3.1M $54.6K -$25.3M $3.4M --
Cash From Financing $90M $21.1M $129.1M -$74.8M $250.6M
 
Beginning Cash (CF) $3.7M $10.4M $2.3M $61.6M $2.7M
Foreign Exchange Rate Adjustment -- $284.3K -- -- $1.6K
Additions / Reductions $1.3M $1M $277.5K -$233.3M -$3.1M
Ending Cash (CF) $4.9M $11.7M $2.6M -$171.8M -$440.4K
 
Levered Free Cash Flow $88M $84.4M $115.6M $121.8M $108.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $971.5M $776.3M $69.4M $401.3M $361.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$664.4K $2.5M -$4.2M $5.9M $26M
Change in Inventories -- -- -- -- --
Cash From Operations $277.1M $317.3M $335.8M $325.6M $325.2M
 
Capital Expenditures $624.6K $5.9M $4.3M $24.8M $1.9M
Cash Acquisitions -- -- -- -- $76.5M
Cash From Investing -$649.2M -$715.5M -$257.7M -$744.5M -$625.4M
 
Dividends Paid (Ex Special Dividend) $118.6M $95.6M $103.8M $122M $146.3M
Special Dividend Paid
Long-Term Debt Issued $1.5B $759.8M $621.3M $1.5B --
Long-Term Debt Repaid -$969.3M -$276.4M -$761.2M -$1.1B --
Repurchase of Common Stock $70.8M $162.1K -- -- --
Other Financing Activities -$12.3M -$2.4M -$11.8M $9.2M --
Cash From Financing $355.4M $408.7M -$86.9M $469M $239.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.9M $10.6M -$8.5M $50.2M -$60.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $276.5M $311.5M $331.5M $300.7M $323.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $761.7M $314.9M $51.6M $439M $270.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.4M $4.7M $15.9M $14.4M $22.1M
Change in Inventories -- -- -- -- --
Cash From Operations $205.2M $246M $267.9M $259M $275.5M
 
Capital Expenditures $1.9M $5.9M $4.4M $4.8M $2.1M
Cash Acquisitions -- -- -- -- $76.5M
Cash From Investing -$648.3M -$542.9M -$213.9M -$516.9M -$618.8M
 
Dividends Paid (Ex Special Dividend) $86.5M $88.5M $99.3M $116.1M $144.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $621.6M $482.1M $1.3B $861.8M
Long-Term Debt Repaid -$907.4M -$263.1M -$620.6M -$832M -$665.4M
Repurchase of Common Stock $70.8M $162.1K -- -- --
Other Financing Activities -$8.5M -$763K -$10.7M $2.3M $3.9M
Cash From Financing $444M $301.8M -$58.9M $307.7M $315.6M
 
Beginning Cash (CF) $8.2M $63.6M $9.7M $351.5M $20.7M
Foreign Exchange Rate Adjustment -- $70.2K $94.9K $96.2K $105.1K
Additions / Reductions $914.3K $4.8M -$4.8M $49.9M -$27.5M
Ending Cash (CF) $9.1M $68.5M $5M $401.5M -$6.8M
 
Levered Free Cash Flow $203.3M $240.2M $263.5M $254.2M $273.4M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
54
SMX alert for Dec 12

SMX (Security Matters) Plc [SMX] is down 14.67% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is down 0.54% over the past day.

Sell
28
OXM alert for Dec 12

Oxford Industries, Inc. [OXM] is up 9.32% over the past day.

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

Show me the best stock