Financhill
Buy
67

SAPMF Quote, Financials, Valuation and Earnings

Last price:
$2.85
Seasonality move :
-1.94%
Day range:
$2.85 - $2.85
52-week range:
$1.81 - $3.02
Dividend yield:
6.87%
P/E ratio:
17.11x
P/S ratio:
0.38x
P/B ratio:
2.53x
Volume:
--
Avg. volume:
6.2K
1-year change:
11.33%
Market cap:
$5.6B
Revenue:
$15.7B
EPS (TTM):
$0.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.4B $7.7B $10.5B $12.8B $15.7B
Revenue Growth (YoY) -17.16% -7.81% 35.94% 22.39% 22.59%
 
Cost of Revenues $6.8B $8.3B $9.7B $11.4B $13.9B
Gross Profit $1.7B -$601.6M $751.4M $1.5B $1.8B
Gross Profit Margin 19.75% -7.8% 7.16% 11.37% 11.73%
 
R&D Expenses -- $41.4M $32.6M $34.6M $35.7M
Selling, General & Admin -- $144.2M $32.6M $77.8M $151.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9B $1.9B $659M $966.5M $1.1B
Operating Income -$188.4M -$2.5B $92.5M $493M $704.2M
 
Net Interest Expenses $154.2M $143M $180.8M $205.4M $240.1M
EBT. Incl. Unusual Items -$1.1B -$2.8B -$101.9M $241.1M $583M
Earnings of Discontinued Ops. -- -$72.1M $111.4M -$6.5M --
Income Tax Expense $163.3M $69.7M $160.8M $156.8M $205.5M
Net Income to Company -$1.3B -$2.8B -$331.1M $200M $331M
 
Minority Interest in Earnings -$21.7M -- -- -- --
Net Income to Common Excl Extra Items -$1.3B -$2.8B -$331.1M $200M $331M
 
Basic EPS (Cont. Ops) -$3.30 -$7.78 -$0.23 $0.10 $0.17
Diluted EPS (Cont. Ops) -$3.30 -$7.78 -$0.23 $0.10 $0.15
Weighted Average Basic Share $395M $374.6M $940.3M $2B $2B
Weighted Average Diluted Share $395.1M $374.6M $940.3M $2B $2.2B
 
EBITDA -$280.9M -$2B $559.1M $990.3M $1.4B
EBIT -$955.9M -$2.5B $92.5M $493M $704.2M
 
Revenue (Reported) $8.4B $7.7B $10.5B $12.8B $15.7B
Operating Income (Reported) -$188.4M -$2.5B $92.5M $493M $704.2M
Operating Income (Adjusted) -$955.9M -$2.5B $92.5M $493M $704.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.7B $2.4B -- -- $4.2B
Revenue Growth (YoY) 0.72% 39.75% -- -- 90.34%
 
Cost of Revenues $1.9B $2.3B -- -- --
Gross Profit -$190.4M $108.6M -- -- --
Gross Profit Margin -11.1% 18.98% -- -- --
 
R&D Expenses -- $7.4M -- -- --
Selling, General & Admin -- -- -- -- -$623.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $425.4M $81.9M -- -- -$646.4M
Operating Income -$615.8M $26.6M -- -- $167.8M
 
Net Interest Expenses $33.7M $66M -- -- --
EBT. Incl. Unusual Items -$717.1M -$10.6M -- -- $107.7M
Earnings of Discontinued Ops. -- -$7.4M -- -- --
Income Tax Expense $28.9M $36.2M -- -- $36.3M
Net Income to Company -$794.2M -$21M -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$794.2M -$26.6M -- -- $71.4M
 
Basic EPS (Cont. Ops) -$2.01 -$0.16 -- -- $0.04
Diluted EPS (Cont. Ops) -$2.01 -$0.16 -- -- $0.04
Weighted Average Basic Share $395.8M $211.9M -- -- $2B
Weighted Average Diluted Share $395.8M $211.9M -- -- $2B
 
EBITDA -$600.2M $117.1M -- -- $167.8M
EBIT -$682.1M $26.6M -- -- $167.8M
 
Revenue (Reported) $1.7B $2.4B -- -- $4.2B
Operating Income (Reported) -$615.8M $26.6M -- -- $167.8M
Operating Income (Adjusted) -$682.1M $26.6M -- -- $167.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $8.1B $8.4B $10B $14B $16.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $8.3B $10B $12.3B $14.7B
Gross Profit $1.8B $109.8M $64.6M $1.7B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $38.3M $34.6M $39.1M
Selling, General & Admin -- -- $159M $67.1M $162.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $1.7B $1.6B $1.1B $1.2B
Operating Income -$25M -$1.6B -$1.6B $585M $771.8M
 
Net Interest Expenses $111.9M $173.9M $155.5M $244.4M $222.8M
EBT. Incl. Unusual Items -$1B -$1.9B -$1.9B $382.8M $622.4M
Earnings of Discontinued Ops. -- -- -- -$6.5M --
Income Tax Expense $146.6M $73.2M $95.9M $152.5M $204.2M
Net Income to Company -$1.3B -- -- $284.4M $356.6M
 
Minority Interest in Earnings -$4.8M -- -- -- --
Net Income to Common Excl Extra Items -$1.2B -$2.1B -$1.9B $284.4M $356.4M
 
Basic EPS (Cont. Ops) -$3.12 -$5.23 -$4.94 $0.14 $0.18
Diluted EPS (Cont. Ops) -$3.12 -$5.23 -$4.94 $0.13 $0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$564.8M -$1.4B -$1B $1.2B $1.7B
EBIT -$920M -$1.8B -$1.6B $585M $771.8M
 
Revenue (Reported) $8.1B $8.4B $10B $14B $16.7B
Operating Income (Reported) -$25M -$1.6B -$1.6B $585M $771.8M
Operating Income (Adjusted) -$920M -$1.8B -$1.6B $585M $771.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $3.7B $4.6B -- $3.3B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $4.4B -- -- $3.4B
Gross Profit $221.7M $141.1M -- -- $293.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $13.1M -- -- $7.4M
Selling, General & Admin -- -- -- -- -$537.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $893M $114.5M -- -- -$518M
Operating Income -$671.3M $26.6M -- -- $333M
 
Net Interest Expenses $65.1M $104.2M -- -- $57.9M
EBT. Incl. Unusual Items -$825.5M -$35.3M -- -- $230.8M
Earnings of Discontinued Ops. -- -$7.4M -- -- --
Income Tax Expense $65.1M $73.2M -- -- $78.4M
Net Income to Company -$938.8M -$130.9M -- -- $81M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$938.8M -$136.5M -- -- $152.5M
 
Basic EPS (Cont. Ops) -$2.37 -$0.44 -- -- $0.08
Diluted EPS (Cont. Ops) -$2.37 -$0.44 -- -- $0.08
Weighted Average Basic Share $791.6M $606.1M -- -- $3.9B
Weighted Average Diluted Share $791.6M $606.1M -- -- $3.9B
 
EBITDA -$530.3M $264M -- -- $403.5M
EBIT -$759.3M $26.6M -- -- $333M
 
Revenue (Reported) $3.7B $4.6B -- $3.3B $7.9B
Operating Income (Reported) -$671.3M $26.6M -- -- $333M
Operating Income (Adjusted) -$759.3M $26.6M -- -- $333M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.9B $2.3B $2.5B $2.6B
Short Term Investments $83.6M $66.8M $80.4M $95.1M $400.6M
Accounts Receivable, Net $2B $2.1B $1.8B $2.1B $3B
Inventory $344.4M $1.8B $2.2B $2.4B $2.6B
Prepaid Expenses $244.8M $299.1M $394.9M $375.6M $360.4M
Other Current Assets $174.7M $163M $149.1M $199M $244.5M
Total Current Assets $7.9B $7.8B $8.1B $9B $10B
 
Property Plant And Equipment $4.4B $3.9B $3.4B $3.9B $3.7B
Long-Term Investments -- $263.8M $324.4M $265.1M $160.5M
Goodwill $819.2M $755.2M $711M $708.6M $667M
Other Intangibles $43M $36.2M $30M $27.6M $28.1M
Other Long-Term Assets $30.7M $26M $21.4M $26.5M $44.7M
Total Assets $13.9B $13.2B $13.3B $14.4B $15.2B
 
Accounts Payable $2.7B $2.7B $2.8B $2.9B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $185.7M $166.4M $149.1M $330.5M $368.4M
Other Current Liabilities $68.9M $82.7M $13.9M $17.7M $27.1M
Total Current Liabilities $6B $7.8B $7.4B $7.6B $8.9B
 
Long-Term Debt $3.2B $3B $2.1B $2.9B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $12.8B $11.1B $11.7B $12.6B
 
Common Stock $2.7B $2.5B $535.8M $554.5M $519.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.6B $370.7M $2.2B $2.6B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.7M $28.4M $19.2M $2.2M --
Total Equity $3.6B $399.2M $2.2B $2.6B $2.6B
 
Total Liabilities and Equity $13.9B $13.2B $13.3B $14.4B $15.2B
Cash and Short Terms $2.2B $1.9B $2.3B $2.5B $2.6B
Total Debt $3.7B $4B $3.1B $3.3B $3.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.7B $1.8B $2.4B $2.1B $2B
Short Term Investments $66.6M $74.2M $77.2M $92.2M $666.1M
Accounts Receivable, Net $1.7B $2.1B $1.8B $2.5B $2.5B
Inventory $330.8M $1.9B $248.9M $299.1M $347.1M
Prepaid Expenses $291.6M $362.8M $381.4M $393.4M --
Other Current Assets $125M $143.1M $142.4M $200.4M $277.9M
Total Current Assets $7.5B $7.8B $9.1B $9.5B $10.3B
 
Property Plant And Equipment $4.2B $3B $3.4B $3.7B $4.5B
Long-Term Investments -- $309.5M -- -- --
Goodwill $793.8M $696.7M $719.4M $687.1M $751.7M
Other Intangibles $36.9M $30.3M $27.2M $23.6M $31.7M
Other Long-Term Assets $22.6M $16.7M $27.2M $40.7M $52.8M
Total Assets $13.2B $13.1B $14B $14.6B $16.3B
 
Accounts Payable $2.4B $2.7B $3B $3.4B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $133.3M $185.9M $130.4M $344.1M $606.2M
Other Current Liabilities $161.8M $140M $132.6M $138.3M $56.3M
Total Current Liabilities $6.4B $8.1B $7.9B $8.7B $9.1B
 
Long-Term Debt $3B $2.7B $2.2B $1.9B $2B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $12.5B $11.7B $12B $13.2B
 
Common Stock $2.6B $480.9M $545.5M $538.1M $588.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.8M $26.1M $2.2M -- --
Total Equity $2.6B $653.4M $2.3B $2.6B $3.1B
 
Total Liabilities and Equity $13.2B $13.1B $14B $14.6B $16.3B
Cash and Short Terms $1.8B $1.8B $2.4B $2.2B $2.7B
Total Debt $4B $3.9B -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B -$2.8B -$331.1M $200M $331M
Depreciation & Amoritzation $674.9M $472.8M $466.6M $497.3M $730.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $470.5M -$42.6M $7.4M -$282.2M -$748.5M
Change in Inventories $17.1M $35.5M -$13.7M -$48.7M -$54.1M
Cash From Operations $140.5M $106.4M -$501.3M $633.5M $1.1B
 
Capital Expenditures $367.7M $290.8M $549.7M $521.1M $364.5M
Cash Acquisitions -$4.6M -- -- -- --
Cash From Investing -$528.8M -$579.2M $5.3M -$189.2M -$586.3M
 
Dividends Paid (Ex Special Dividend) -$78.8M $30.7M -- -- --
Special Dividend Paid
Long-Term Debt Issued $166.7M $717M $1.4B $2.1B $628.8M
Long-Term Debt Repaid -$320.9M -$301.7M -$2.1B -$2.2B -$830.2M
Repurchase of Common Stock -- $17.7M -- -- $70.3M
Other Financing Activities -- -- $2B -- -$2.2M
Cash From Financing -$271.8M $391.2M $915.4M -$304.9M -$588.4M
 
Beginning Cash (CF) $2.6B $1.9B $2.2B $2.4B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$660.1M -$65M $441.4M $90.8M $23.8M
Ending Cash (CF) $1.9B $1.8B $2.7B $2.4B $2.3B
 
Levered Free Cash Flow -$227.3M -$184.4M -$1.1B $112.4M $783.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$144.6M -$109.9M -- -- $81M
Depreciation & Amoritzation $147M $147M -- -- $70.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $102.4M $264.8M -- -- --
Change in Inventories $1.2M -$6.7M -- -- --
Cash From Operations -$143.4M -$138M -- -- $415.6M
 
Capital Expenditures $80.7M $50.5M -- -- $110.5M
Cash Acquisitions -- -- -- -- -$4.2M
Cash From Investing $31.3M -$13.5M -- -- -$8.4M
 
Dividends Paid (Ex Special Dividend) -$31.3M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $748.3M $71.8M -- -- --
Long-Term Debt Repaid -$188M -$110M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $513.9M -- -- -$30.5M
Cash From Financing $610.9M $667.5M -- -- -$211.5M
 
Beginning Cash (CF) $2B $2.3B -- -- -$24.2M
Foreign Exchange Rate Adjustment $6M $10.1M -- -- --
Additions / Reductions $498.9M $526.1M -- -- $195.7M
Ending Cash (CF) $2.5B $2.9B -- -- -$122.1M
 
Levered Free Cash Flow -$224.1M -$188.5M -- -- $305.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$1.3B -- -- $284.4M $356.6M
Depreciation & Amoritzation $559.2M -- -- $583.9M $889M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $517.1M -- -- -$719.1M $20.5M
Change in Inventories $13.2M -- -- -$46.5M -$24.9M
Cash From Operations $307.1M -- -- $972M $1.6B
 
Capital Expenditures $301.2M $234.4M $339.4M $580.7M $359.4M
Cash Acquisitions -$4.6M -- -- -- --
Cash From Investing -$638.3M -- -- -$338.4M -$686.9M
 
Dividends Paid (Ex Special Dividend) -$99.1M -- -- -- $361.5M
Special Dividend Paid
Long-Term Debt Issued $525.1M $874.4M -- -- --
Long-Term Debt Repaid $397.4M -$1.6B -- -- --
Repurchase of Common Stock -- -- -- $35.7M $34.7M
Other Financing Activities -- $487.8M -- -- --
Cash From Financing $539.6M -- -- -$862.9M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $208.4M -- -- -$213.1M -$471.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.9M -$681.7M -- $391.3M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$144.6M -$109.9M -- -- $81M
Depreciation & Amoritzation $147M $147M -- -- $70.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $102.4M $264.8M -- -- --
Change in Inventories $1.2M -$6.7M -- -- --
Cash From Operations -$143.4M -$138M -- -- $415.6M
 
Capital Expenditures $80.7M $50.5M -- -- $110.5M
Cash Acquisitions -- -- -- -- -$4.2M
Cash From Investing $31.3M -$13.5M -- -- -$8.4M
 
Dividends Paid (Ex Special Dividend) -$31.3M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $748.3M $71.8M -- -- --
Long-Term Debt Repaid -$188M -$110M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $513.9M -- -- -$30.5M
Cash From Financing $610.9M $667.5M -- -- -$211.5M
 
Beginning Cash (CF) $2B $2.3B -- -- -$24.2M
Foreign Exchange Rate Adjustment $6M $10.1M -- -- --
Additions / Reductions $498.9M $526.1M -- -- $195.7M
Ending Cash (CF) $2.5B $2.9B -- -- -$122.1M
 
Levered Free Cash Flow -$224.1M -$188.5M -- -- $305.1M

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 0.44% 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