Financhill
Sell
34

SCABY Quote, Financials, Valuation and Earnings

Last price:
$11.55
Seasonality move :
10.92%
Day range:
$11.55 - $11.55
52-week range:
$11.35 - $16.50
Dividend yield:
2.22%
P/E ratio:
23.25x
P/S ratio:
4.38x
P/B ratio:
0.78x
Volume:
207
Avg. volume:
127
1-year change:
-22.51%
Market cap:
$8.1B
Revenue:
$1.7B
EPS (TTM):
$0.50
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.1B $2B $2.2B $2.1B $1.7B
Revenue Growth (YoY) -4.02% -3.04% 9.36% -5.72% -17.63%
 
Cost of Revenues -$1B $660.2M $377.5M $282.7M $228.9M
Gross Profit $3.1B $1.4B $1.8B $1.8B $1.5B
Gross Profit Margin -- 67.17% 82.83% 86.37% 86.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.2B $948.4M $939.1M $1B
Operating Income $2.1B $122.8M $873.2M $851.5M $439M
 
Net Interest Expenses $14.2M $12.8M $12.5M $3.9M $39.3M
EBT. Incl. Unusual Items $2.1B $112.3M $879.4M $857.7M $419.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $425.3M $28.5M $166.6M $177.7M $77.3M
Net Income to Company $2.1B $112.3M $879.4M $857.7M $419.7M
 
Minority Interest in Earnings -- -- -$18.7M -$7.3M $4.7M
Net Income to Common Excl Extra Items $1.6B $83.8M $694.1M $672.8M $347.1M
 
Basic EPS (Cont. Ops) $2.34 $0.12 $0.99 $0.96 $0.49
Diluted EPS (Cont. Ops) $2.34 $0.12 $0.99 $0.96 $0.49
Weighted Average Basic Share $702.3M $702.3M $702.3M $702.3M $702.3M
Weighted Average Diluted Share $702.3M $702.3M $702.3M $702.3M $702.3M
 
EBITDA $2.3B $371.9M $1.1B $1B $646.7M
EBIT $2.1B $126.4M $891.7M $864.5M $462.5M
 
Revenue (Reported) $2.1B $2B $2.2B $2.1B $1.7B
Operating Income (Reported) $2.1B $122.8M $873.2M $851.5M $439M
Operating Income (Adjusted) $2.1B $126.4M $891.7M $864.5M $462.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $490M $587.8M $477.6M $398.8M $505.7M
Revenue Growth (YoY) -5.59% 19.96% -18.76% -16.49% 26.8%
 
Cost of Revenues $180.6M $101.1M $51.5M $53.1M $80.2M
Gross Profit $309.4M $486.8M $426M $345.7M $425.5M
Gross Profit Margin 63.14% 82.81% 89.22% 86.68% 84.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $231.8M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $442M $222.9M $223.8M $263.8M $282.7M
Operating Income -$132.6M $263.9M $202.3M $81.9M $142.8M
 
Net Interest Expenses $3.2M $2.8M -- $10.3M $12.6M
EBT. Incl. Unusual Items -$135M $263.3M $200M $74.3M $129.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26.8M $52.5M $41.1M $12.9M $26.5M
Net Income to Company -$123.8M $254.2M $166.3M $67.8M $135.3M
 
Minority Interest in Earnings -- -$8.6M -$1.6M $1M --
Net Income to Common Excl Extra Items -$108.2M $202.3M $157.3M $62.5M $103.1M
 
Basic EPS (Cont. Ops) -$0.15 $0.29 $0.22 $0.09 $0.15
Diluted EPS (Cont. Ops) -$0.15 $0.29 $0.22 $0.09 $0.15
Weighted Average Basic Share $702.3M $702.3M $702.3M $702.3M $702.3M
Weighted Average Diluted Share $702.3M $702.3M $702.3M $702.3M $702.3M
 
EBITDA -$10.7M $308.6M $239.5M $128.6M $194.3M
EBIT -$132.6M $263.9M $202.3M $81.9M $142.8M
 
Revenue (Reported) $490M $587.8M $477.6M $398.8M $505.7M
Operating Income (Reported) -$132.6M $263.9M $202.3M $81.9M $142.8M
Operating Income (Adjusted) -$132.6M $263.9M $202.3M $81.9M $142.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.2B $2.2B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -$1B $473.5M $259.6M $261.7M $261.6M
Gross Profit $2.9B $1.7B $1.9B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.1B $997.6M $1B $1.1B
Operating Income $1.9B $651.6M $900.9M $489.7M $470.9M
 
Net Interest Expenses $12.3M $13.2M $5M $27.8M $51.5M
EBT. Incl. Unusual Items $1.7B $727.7M $985.5M $475.8M $427.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $353.5M $153.6M $189M $97M $80.2M
Net Income to Company $1.8B $710.7M $954.4M $508M $437.2M
 
Minority Interest in Earnings -- -$8.6M -$15.1M $4.9M $2M
Net Income to Common Excl Extra Items $1.4B $565.6M $781.4M $383.7M $349.6M
 
Basic EPS (Cont. Ops) $1.94 $0.80 $1.11 $0.55 $0.50
Diluted EPS (Cont. Ops) $1.94 $0.80 $1.11 $0.55 $0.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $825.4M $1.1B $674.2M $693.8M
EBIT $1.7B $655.5M $918.8M $501.9M $494.3M
 
Revenue (Reported) $1.9B $2.2B $2.2B $1.8B $1.9B
Operating Income (Reported) $1.9B $651.6M $900.9M $489.7M $470.9M
Operating Income (Adjusted) $1.7B $655.5M $918.8M $501.9M $494.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.7B $1.6B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $515.6M $332.2M $218.8M $196.1M $228.3M
Gross Profit $957.6M $1.3B $1.4B $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $595.3M $383.2M $176M -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $799.2M $758.7M $750.1M $832M
Operating Income -$43M $527M $641.2M $350.4M $380.9M
 
Net Interest Expenses $8.9M $9.2M $2.1M $25.8M $38M
EBT. Incl. Unusual Items -$13.3M $605.6M $716M $329M $335.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M $122.5M $145.4M $64M $66.5M
Net Income to Company -$2.5M $595.9M $671M $321.2M $338.8M
 
Minority Interest in Earnings -- -$8.6M -$9.9M $2.7M --
Net Income to Common Excl Extra Items -$10.5M $474.5M $560.7M $267.8M $269.2M
 
Basic EPS (Cont. Ops) -$0.01 $0.67 $0.80 $0.38 $0.38
Diluted EPS (Cont. Ops) -$0.01 $0.67 $0.80 $0.38 $0.38
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $162.2M $654.2M $759.2M $486.1M $531.8M
EBIT -$43M $527M $641.2M $350.4M $380.9M
 
Revenue (Reported) $1.5B $1.7B $1.6B $1.3B $1.4B
Operating Income (Reported) -$43M $527M $641.2M $350.4M $380.9M
Operating Income (Adjusted) -$43M $527M $641.2M $350.4M $380.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $48.6M $155.5M $116.7M $80.2M $49.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $247.5M $239.8M $278.1M $288.5M $283.9M
Inventory $536.6M $493.8M $463M $465.9M $532.5M
Prepaid Expenses $18M $26.4M $32.7M $36.3M $30M
Other Current Assets -- -- -- -- --
Total Current Assets $928.8M $1B $969.2M $980.8M $1B
 
Property Plant And Equipment $4.2B $5.3B $5.9B $6.5B $7.5B
Long-Term Investments -- -- -- -- --
Goodwill $321K -- -- -- --
Other Intangibles $22.3M $39.1M $58.1M $70.1M $80.8M
Other Long-Term Assets $214K $610.6K $110.5K $16.8M $2.8M
Total Assets $10.6B $12.8B $13.1B $13.2B $14.7B
 
Accounts Payable $357M $405.3M $384.4M $347.5M $393.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $16.7M $18.1M $15M $14.3M $15.7M
Other Current Liabilities $28.8M $26.4M $16.2M $38M $32.1M
Total Current Liabilities $877.9M $807.6M $738.4M $745.5M $732.1M
 
Long-Term Debt $555.4M $960.6M $948.7M $989.4M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $4B $3.9B $3.9B $4.3B
 
Common Stock $251.5M $287M $259.8M $225.5M $233.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.3B $8.8B $9.2B $9.2B $10.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.3B $8.8B $9.2B $9.2B $10.4B
 
Total Liabilities and Equity $10.6B $12.8B $13.1B $13.2B $14.7B
Cash and Short Terms $48.6M $155.5M $116.7M $80.2M $49.9M
Total Debt $936.6M $1.1B $1B $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $257.2M $127.8M $122.4M $84.7M $20.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $270.5M $334M $277.1M $234.4M $363.4M
Inventory $482.5M $424.3M $414.4M $468.9M $548M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $992.2M $963M $867.9M $1B
 
Property Plant And Equipment $4.5B $5.2B $5.2B $6.2B $7.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $124.6M $238.9M $268.9M $324.6M $399.3M
Total Assets $11.4B $12.5B $11.5B $12.7B $14.8B
 
Accounts Payable $391.9M $369.4M $322.7M $332M $353.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $13.2M $13.7M $19.2M
Other Current Liabilities $247.5M $243.6M $301.4M $130.1M $143.2M
Total Current Liabilities $921.7M $723.1M $727.4M $622M $787.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3.8B $3.5B $3.8B $4.4B
 
Common Stock $262.1M $267.2M $211M $215.3M $233.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.7B $8.7B $8B $8.9B $10.4B
 
Total Liabilities and Equity $11.4B $12.5B $11.5B $12.7B $14.8B
Cash and Short Terms $257.2M $127.8M $122.4M $84.7M $20.3M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.1B $112.3M $879.4M $857.7M $419.7M
Depreciation & Amoritzation $179.5M $245.6M $172.3M $154.7M $184.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $50.1M -$19.8M -$52M -$95.4M $32M
Change in Inventories -$64M $85.2M -$19M -$66.1M -$47.6M
Cash From Operations $349M $404.6M $698M $630.6M $367.8M
 
Capital Expenditures $242.3M $291.1M $597.1M $594.3M $296.1M
Cash Acquisitions -$78.9M -$50.5M -- -$81M -$13.8M
Cash From Investing -$323.9M -$323.8M -$576.3M -$650.4M -$293.3M
 
Dividends Paid (Ex Special Dividend) -$130.1M -- -$164.2M -$227.5M -$165.9M
Special Dividend Paid
Long-Term Debt Issued $107M $423.3M $173M $421M $198.3M
Long-Term Debt Repaid -$24.1M -$391.9M -$135.3M -$178.3M -$119.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$47.2M $9.8M -$148M -$3M -$106.2M
 
Beginning Cash (CF) $68.6M $49.6M $148.7M $105.3M $79M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.1M $90.7M -$26.4M -$22.7M -$31.6M
Ending Cash (CF) $48.1M $139.1M $123.4M $83.4M $47.4M
 
Levered Free Cash Flow $106.7M $113.5M $100.8M $36.3M $71.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$123.8M $254.2M $166.3M $67.8M $135.3M
Depreciation & Amoritzation $129.4M $42.4M $31.9M $44.4M $54.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $53.9M -$22M $15.5M $55.3M -$3.9M
Change in Inventories $39.9M $12.3M -$15.5M $4.4M -$1.1M
Cash From Operations $165.7M $247M $173M $132M $79.8M
 
Capital Expenditures $91.4M $99.1M $68.2M $67.3M $54.2M
Cash Acquisitions -- -- -$13.2M -$3.7M -$1.2M
Cash From Investing -$92.7M -$97.2M -$81.2M -$55.8M -$52.8M
 
Dividends Paid (Ex Special Dividend) -- $4.5M $15.6M $4.3M -$5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $337.9M -$4.7M $3.1M $14.3M $5.7M
Long-Term Debt Repaid -$171.7M -$68.6M -$47M -$23.9M -$47.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $159.4M -$74M -$32.1M -$9.4M -$52.2M
 
Beginning Cash (CF) $24.4M $58.2M $77.2M $21.1M $43.7M
Foreign Exchange Rate Adjustment -$725.3K $215.7K $340.6K -$102.6K -$91.1K
Additions / Reductions $232.5M $75.8M $59.7M $66.8M -$25.2M
Ending Cash (CF) $260.5M $130.1M $130M $85.8M $19.8M
 
Levered Free Cash Flow $74.3M $148M $104.8M $64.7M $25.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.8B $710.7M $954.4M $508M $437.2M
Depreciation & Amoritzation $266.9M $157.8M $158.4M $176.9M $203.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48.8M -$99.1M -$76.7M $84M -$100.4M
Change in Inventories $52.7M $42.8M -$93.5M -$49.8M -$39.1M
Cash From Operations $367.8M $599.4M $736.8M $445.8M $231.4M
 
Capital Expenditures $268.8M $412.2M $537.4M $513.1M $226.5M
Cash Acquisitions -$117.5M -$50.5M -$69.9M -$23.8M -$10.4M
Cash From Investing -$387.5M -$445.6M -$586.5M -$497.3M -$193.6M
 
Dividends Paid (Ex Special Dividend) -$1.9M -$162.7M -$219.1M -$172.7M -$189.1M
Special Dividend Paid
Long-Term Debt Issued $426.1M $152.6M $265.9M $304.3M $256.7M
Long-Term Debt Repaid -- -$260.7M -$158.8M -$104.1M -$153.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $224.4M -$291.6M -$130.4M $8.4M -$106.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $204.7M -$137.8M $20M -$43.1M -$68.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $99M $187.2M $199.4M -$67.3M $4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.5M $595.9M $671M $321.2M $338.8M
Depreciation & Amoritzation $212.5M $124.7M $110.7M $132.9M $152.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.5M -$90.9M -$115.6M $63.8M -$68.6M
Change in Inventories $76.5M $34M -$40.4M -$24.1M -$15.6M
Cash From Operations $283.5M $478.3M $517.1M $332.3M $195.9M
 
Capital Expenditures $227M $348.2M $288.4M $207.2M $137.6M
Cash Acquisitions -- -- -$69.9M -$12.8M -$9.4M
Cash From Investing -$228.3M -$350.1M -$360.2M -$207.2M -$107.5M
 
Dividends Paid (Ex Special Dividend) -- -$162.7M -$217.6M -$162.8M -$186.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $442.2M $171.6M $264.5M $147.8M $206.2M
Long-Term Debt Repaid -$270.2M -$138.9M -$162.4M -$88.3M -$121.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $155.2M -$146.2M -$128.6M -$117.2M -$117.1M
 
Beginning Cash (CF) $161.8M $352M $315.5M $185.1M $332.6M
Foreign Exchange Rate Adjustment -$1.2M $810.5K $953.8K $278.1K $96.4K
Additions / Reductions $210.4M -$18.1M $28.3M $8M -$28.7M
Ending Cash (CF) $375.1M $330.1M $332.1M $190.6M $304M
 
Levered Free Cash Flow $56.5M $130.1M $228.7M $125.2M $58.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock