Financhill
Sell
47

SALRY Quote, Financials, Valuation and Earnings

Last price:
$14.90
Seasonality move :
6.98%
Day range:
$14.87 - $15.04
52-week range:
$9.83 - $16.08
Dividend yield:
3.67%
P/E ratio:
73.12x
P/S ratio:
3.10x
P/B ratio:
4.71x
Volume:
6.2K
Avg. volume:
11.8K
1-year change:
16.82%
Market cap:
$8B
Revenue:
$2.4B
EPS (TTM):
$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.7B $2.1B $2.7B $2.4B
Revenue Growth (YoY) -1.48% 27.49% 19.81% 27.43% -7.94%
 
Cost of Revenues $874.7M $1.3B $1.5B $1.8B $1.8B
Gross Profit $491.1M $487.7M $612.2M $874.8M $638.3M
Gross Profit Margin 35.96% 28.01% 29.34% 32.91% 26.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $173.6M $155.2M $182M $185.6M $149.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $175.7M $184.6M $178.6M $228.3M $149.1M
Operating Income $315.4M $303.1M $433.5M $646.4M $489.2M
 
Net Interest Expenses $16.7M $22.7M $38M $119.8M $119M
EBT. Incl. Unusual Items $268.7M $382.9M $467.3M $691.2M $379.3M
Earnings of Discontinued Ops. -- -- $11.2M $62.1M --
Income Tax Expense $59.8M $83.6M $99.2M $428.9M $101.9M
Net Income to Company $273.2M $393.9M $474.2M $688.6M $390.6M
 
Minority Interest in Earnings $3.1M $6M $41.9M $18.9M $12.6M
Net Income to Common Excl Extra Items $213.3M $310.3M $375M $259.7M $288.7M
 
Basic EPS (Cont. Ops) $0.47 $0.66 $0.72 $0.51 $0.52
Diluted EPS (Cont. Ops) $0.46 $0.66 $0.72 $0.51 $0.52
Weighted Average Basic Share $451.8M $462.9M $479.2M $525.8M $527.1M
Weighted Average Diluted Share $452.7M $463.7M $479.9M $526.5M $528.1M
 
EBITDA $398.4M $396.5M $537.6M $780.7M $646.4M
EBIT $315.4M $303.1M $433.5M $646.4M $489.2M
 
Revenue (Reported) $1.4B $1.7B $2.1B $2.7B $2.4B
Operating Income (Reported) $315.4M $303.1M $433.5M $646.4M $489.2M
Operating Income (Adjusted) $315.4M $303.1M $433.5M $646.4M $489.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $458.6M $490.1M $716.6M $575.3M $777.5M
Revenue Growth (YoY) 42.95% 6.89% 46.2% -19.72% 35.15%
 
Cost of Revenues $373.2M $358.8M $514M $478.1M $709.8M
Gross Profit $85.3M $131.4M $202.6M $97.2M $67.6M
Gross Profit Margin 18.61% 26.81% 28.28% 16.89% 8.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9M -$18.2M $16.3M $4.1M $32M
Operating Income $83.4M $149.6M $186.3M $93M $35.7M
 
Net Interest Expenses $6M $7.2M $33.2M $30.3M $39.9M
EBT. Incl. Unusual Items $103.6M $90.2M $221.5M $80.2M $79.4M
Earnings of Discontinued Ops. -- -- $36.7M -- --
Income Tax Expense $22.9M $18.1M $154.8M $54.1M $44.7M
Net Income to Company $102.6M $79.5M $214.3M $78.4M $74.1M
 
Minority Interest in Earnings $2.6M $11M $6.8M -$2.3M $2.7M
Net Income to Common Excl Extra Items $81.1M $66.9M $65M $24.3M $32.9M
 
Basic EPS (Cont. Ops) $0.17 $0.12 $0.11 $0.05 $0.06
Diluted EPS (Cont. Ops) $0.17 $0.12 $0.11 $0.05 $0.06
Weighted Average Basic Share $470.3M $470.8M $525.7M $527.1M $538.4M
Weighted Average Diluted Share $471.1M $471.5M $526.4M $528M $538.4M
 
EBITDA $106.1M $173.3M $220M $132.4M $83.5M
EBIT $83.4M $149.6M $186.3M $93M $35.7M
 
Revenue (Reported) $458.6M $490.1M $716.6M $575.3M $777.5M
Operating Income (Reported) $83.4M $149.6M $186.3M $93M $35.7M
Operating Income (Adjusted) $83.4M $149.6M $186.3M $93M $35.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $2B $2.6B $2.5B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $2B $1.9B $2.2B
Gross Profit $284M $469.4M $578.4M $550.5M $317.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.7M $17.6M $15.7M $11.2M $50.1M
Operating Income $274.3M $451.8M $562.7M $539.3M $267.4M
 
Net Interest Expenses $19.2M $25.9M $107.1M $107.4M $146.5M
EBT. Incl. Unusual Items $334.2M $550.3M $596.5M $387M $117.9M
Earnings of Discontinued Ops. -- -- $72.8M $184.6K --
Income Tax Expense $75.6M $117.9M $450.6M $88.9M $12.8M
Net Income to Company $350.9M $570.8M $554.5M $389M $119.5M
 
Minority Interest in Earnings $11M $30.2M $33.9M $3.3M $1.2M
Net Income to Common Excl Extra Items $271.8M $450.1M $130.3M $309.2M $109.4M
 
Basic EPS (Cont. Ops) $0.57 $0.89 $0.25 $0.58 $0.20
Diluted EPS (Cont. Ops) $0.57 $0.89 $0.25 $0.58 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $369.5M $550.4M $695.5M $693.7M $442.6M
EBIT $274.3M $451.8M $562.7M $539.3M $267.4M
 
Revenue (Reported) $1.5B $2B $2.6B $2.5B $2.6B
Operating Income (Reported) $274.3M $451.8M $562.7M $539.3M $267.4M
Operating Income (Adjusted) $274.3M $451.8M $562.7M $539.3M $267.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.5B $1.9B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $972.7M $1.1B $1.4B $1.4B $1.7B
Gross Profit $238.2M $367.5M $507.4M $361.8M $182.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.8M -$3.6M $13.7M -$16.9M $36.6M
Operating Income $230.4M $371.1M $493.7M $378.7M $145.9M
 
Net Interest Expenses $15.9M $19.1M $88.8M $77.2M $106.1M
EBT. Incl. Unusual Items $326.7M $492.9M $608.4M $300.3M $38.9M
Earnings of Discontinued Ops. -- -- $62.3M -- --
Income Tax Expense $72.8M $106.8M $455M $115.2M $25.4M
Net Income to Company $337.2M $512.8M $598.1M $307.3M $33.6M
 
Minority Interest in Earnings $8M $32.1M $24.5M $8.6M -$2.9M
Net Income to Common Excl Extra Items $266.1M $404.7M $147.6M $193M $14.3M
 
Basic EPS (Cont. Ops) $0.56 $0.79 $0.29 $0.35 $0.03
Diluted EPS (Cont. Ops) $0.56 $0.79 $0.29 $0.35 $0.03
Weighted Average Basic Share $1.4B $1.4B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.4B $1.4B $1.6B $1.6B $1.6B
 
EBITDA $299.6M $445M $592.9M $494.9M $280M
EBIT $230.4M $371.1M $493.7M $378.7M $145.9M
 
Revenue (Reported) $1.2B $1.5B $1.9B $1.7B $1.8B
Operating Income (Reported) $230.4M $371.1M $493.7M $378.7M $145.9M
Operating Income (Adjusted) $230.4M $371.1M $493.7M $378.7M $145.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $26.1M $102.2M $275.4M $77.3M $45.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $68.8M $106M $143.6M $143.5M $133.6M
Inventory $779M $899M $1.3B $1.4B $1.3B
Prepaid Expenses $7.7M $4M $9.1M $11.1M $20M
Other Current Assets -- -- -- -- --
Total Current Assets $924.8M $1.2B $1.8B $1.8B $1.6B
 
Property Plant And Equipment $747.8M $908.3M $1.3B $1.4B $1.2B
Long-Term Investments $98.6M $146.5M $278.5M $263.5M $258.1M
Goodwill $51.7M $85.3M $306.1M $296.1M $266.3M
Other Intangibles $748M $881.8M $1.6B $1.5B $1.5B
Other Long-Term Assets -$470 -$230 -$100 -$196.7K -$88.2K
Total Assets $2.6B $3.2B $6.3B $5.3B $4.8B
 
Accounts Payable $240.2M $262.8M $338.8M $390.5M $359.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.3M $24.5M $27.9M $33.8M $37M
Other Current Liabilities -- -- $5.6M $5.4M $6.4M
Total Current Liabilities $553.2M $531.4M $1.1B $964.3M $910.7M
 
Long-Term Debt $519.4M $641.5M $2B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $3.9B $3B $3B
 
Common Stock $3.3M $3.3M $3.7M $3.3M $2.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.5B $2B $2B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $132.7M $255.5M $487.1M $312.9M $203.7M
Total Equity $1.3B $1.8B $2.5B $2.3B $1.8B
 
Total Liabilities and Equity $2.6B $3.2B $6.3B $5.3B $4.8B
Cash and Short Terms $26.1M $102.2M $275.4M $77.3M $45.7M
Total Debt $705.9M $684.5M $2.3B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $76.8M $72.2M $70.6M $46.5M $80.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $104.5M $98.5M $147.3M $114.6M $136.1M
Inventory $926.7M $894.6M $1.5B $1.5B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.1B $1.7B $1.7B $1.9B
 
Property Plant And Equipment $876.7M $846.9M $1.3B $1.4B $1.5B
Long-Term Investments $114.6M $154.6M $261.6M $268.2M $217.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $89.3K -- --
Total Assets $3.1B $3B $5B $5.2B $5.8B
 
Accounts Payable $441M $507.4M $399M $407.6M $456.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.8M $22.7M $24.3M $39.8M --
Other Current Liabilities $438.8M $517.7M $328.9M $346.9M --
Total Current Liabilities $535.3M $578.4M $891.7M $1.1B $858.8M
 
Long-Term Debt $663.3M $590.6M $1.4B $1.6B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.4B $3B $3.4B $3.9B
 
Common Stock $3.4M $2.7M $3.4M $3.1M $3.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $236.7M $232.6M $274.6M $225.8M $236.7M
Total Equity $1.7B $1.5B $2B $1.8B $1.9B
 
Total Liabilities and Equity $3.1B $3B $5B $5.2B $5.8B
Cash and Short Terms $76.8M $72.2M $70.6M $46.5M $80.4M
Total Debt $757.6M $627.8M $1.5B $1.7B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $273.2M $393.9M $474.2M $688.6M $390.6M
Depreciation & Amoritzation $83M $93.4M $107.9M $134.3M $157.2M
Stock-Based Compensation $5M $6.5M $5.6M $4.5M $7.2M
Change in Accounts Receivable $16.4M -$38.9M -$16.5M -$3M -$4.8M
Change in Inventories -$68M -$26.2M -$114.7M -$85.5M -$90.4M
Cash From Operations $328.2M $327.8M $417.2M $745.5M $406.1M
 
Capital Expenditures $398.9M $258.7M $255.2M $222.5M $240.1M
Cash Acquisitions $423.9K $38M $620M $71.5M $91.4M
Cash From Investing -$398.7M -$329.2M -$677M $91.7M -$295.6M
 
Dividends Paid (Ex Special Dividend) $156.1M $263M $244.7M $259.9M $428.7M
Special Dividend Paid
Long-Term Debt Issued $174M $436.3M $1.2B $735.8M --
Long-Term Debt Repaid -$61M -$364.2M -$463.3M -$1.6B -$46.1M
Repurchase of Common Stock -- $1.9M -- -- --
Other Financing Activities -$82.7K $75.4M -$409.5M $734.6M $303.1M
Cash From Financing $68.9M $80.9M $442M -$1B -$135.7M
 
Beginning Cash (CF) $26.1M $102.2M $275.4M $77.3M $45.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$801.6K $78.9M $183M -$212.5M -$24.8M
Ending Cash (CF) $26.1M $180.5M $459.1M -$135.8M $21.2M
 
Levered Free Cash Flow -$70.7M $69.1M $162.1M $523M $166M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $102.6M $79.5M $214.3M $78.4M $74.1M
Depreciation & Amoritzation $22.5M $24M $32.7M $39.3M $48.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $109.3M $140.6M $239.3M $76M $225.3M
 
Capital Expenditures -- -- $38.5M $95.1M $53.3M
Cash Acquisitions -- -- -$722.2K $84.1M $20.1M
Cash From Investing -$110.5M -$80.8M $373.9M -$166.8M -$71.6M
 
Dividends Paid (Ex Special Dividend) -$4.1M -$3.5M -$1.6M $110.4K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$119.2K -$156.2M -$5.2M -$83.7M --
Cash From Financing $22.4M -$90.5M -$649.6M $76.8M -$125.3M
 
Beginning Cash (CF) $76.8M $72.2M $70.6M $46.5M $80.4M
Foreign Exchange Rate Adjustment -$103.7K -$652K -$858.1K $1.2M -$597.8K
Additions / Reductions $21.2M -$31.3M -$37.2M -$12.8M $27.7M
Ending Cash (CF) $97.8M $40.3M $32.6M $34.9M $107.5M
 
Levered Free Cash Flow $109.3M $140.6M $200.9M -$19.1M $172M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $350.9M $570.8M $554.5M $389M $119.5M
Depreciation & Amoritzation $91.8M $99.7M $130.8M $152.7M $183.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $262.5M $497.8M $544.5M $473.9M $180.4M
 
Capital Expenditures -- -- $162.3M $246.4M $197.4M
Cash Acquisitions -- -- -- $90.9M $39M
Cash From Investing -$291.2M -$330.1M $123M -$335.9M -$205.5M
 
Dividends Paid (Ex Special Dividend) $419.4M $256.1M $243.2M $430.6M $897.7K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $1.9M -- -- --
Other Financing Activities -- -- -$465.2M $711M --
Cash From Financing $87.1M -$153M -$690.9M -$159.1M $56.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.7M $14.7M -$22.9M -$20.9M $29.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $262.5M $497.8M $382.2M $227.5M -$16.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $337.2M $512.8M $598.1M $307.3M $33.6M
Depreciation & Amoritzation $69M $74.5M $98.6M $115.6M $134.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $250.4M $419.9M $551.6M $292.4M $66.8M
 
Capital Expenditures -- -- $162.3M $189.4M $150.6M
Cash Acquisitions -- -- $63.7M $84.1M $34.8M
Cash From Investing -$229.7M -$230M $164.2M -$265.1M -$179.5M
 
Dividends Paid (Ex Special Dividend) $263.4M $255.8M $256.9M $430.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.4M -$61.2M -$84.7M -$7M
Cash From Financing $32.4M -$201.8M -$931.7M -$55.2M $141.3M
 
Beginning Cash (CF) $157.1M $298M $239.2M $166.9M $163.1M
Foreign Exchange Rate Adjustment -$932K -$321.5K -$474.3K $373.7K -$1.5M
Additions / Reductions $52.1M -$12.3M -$216.4M -$27.6M $27.1M
Ending Cash (CF) $208.3M $285.4M $22.4M $139.7M $188.7M
 
Levered Free Cash Flow $250.4M $419.9M $389.3M $102.9M -$83.8M

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

GET BETTER TRADE IDEAS

Popular

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

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

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…

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 31.68% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 45.15% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.49% over the past day.

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

Show me the best stock