Financhill
Sell
20

SEOAY Quote, Financials, Valuation and Earnings

Last price:
$9.80
Seasonality move :
2.3%
Day range:
$9.53 - $9.86
52-week range:
$9.43 - $15.29
Dividend yield:
2.18%
P/E ratio:
--
P/S ratio:
0.79x
P/B ratio:
0.64x
Volume:
273.1K
Avg. volume:
180.5K
1-year change:
-29.04%
Market cap:
$7.7B
Revenue:
$10.2B
EPS (TTM):
-$0.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.3B $9.8B $12B $12.3B $10.2B
Revenue Growth (YoY) -9.09% -13.23% 23.12% 2.43% -17.42%
 
Cost of Revenues $6.3B $5.4B $6.5B $6.9B $6.6B
Gross Profit $5B $4.4B $5.5B $5.4B $3.5B
Gross Profit Margin 44.07% 45.06% 46.03% 44.13% 34.73%
 
R&D Expenses $111.9M $114.2M $97M -- --
Selling, General & Admin $1B $920.5M $1.1B $1.2B $955.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.8B $3.3B $4B $3.6B $3.4B
Operating Income $1.2B $1.1B $1.5B $1.8B $100.7M
 
Net Interest Expenses $188.1M $162.2M $172.7M $124.4M $151.6M
EBT. Incl. Unusual Items $1.3B $882.8M $1.7B $2B -$535.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $314.6M $178.2M $178.7M $339.6M -$69.3M
Net Income to Company $958.3M $704.6M $1.5B $1.6B -$466.6M
 
Minority Interest in Earnings $26.9M $10.3M -$3.5M $13.7M $80.1M
Net Income to Common Excl Extra Items $985.2M $714.9M $1.5B $1.6B -$386.5M
 
Basic EPS (Cont. Ops) $1.25 $0.90 $1.90 $2.08 -$0.49
Diluted EPS (Cont. Ops) $1.25 $0.90 $1.89 $2.07 -$0.49
Weighted Average Basic Share $788.6M $788.6M $788.6M $788.6M $788.6M
Weighted Average Diluted Share $789.5M $789.2M $789.1M $789.4M $789.7M
 
EBITDA $2.1B $1.7B $2.7B $2.7B $244.7M
EBIT $1.5B $1B $1.8B $2.1B -$332.4M
 
Revenue (Reported) $11.3B $9.8B $12B $12.3B $10.2B
Operating Income (Reported) $1.2B $1.1B $1.5B $1.8B $100.7M
Operating Income (Adjusted) $1.5B $1B $1.8B $2.1B -$332.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $3B $3B $2.3B $2.5B
Revenue Growth (YoY) -8.97% 24.98% -1.76% -22.41% 7.38%
 
Cost of Revenues $1.5B $1.7B $1.6B $1.6B $1.6B
Gross Profit $968.3M $1.3B $1.3B $717.5M $891.9M
Gross Profit Margin 39.83% 42.96% 44.95% 30.98% 35.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $222.2M $285.3M $319.3M $212.3M $233.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $806.9M $859.5M $846.2M $733.8M $753.4M
Operating Income $161.4M $445.7M $495.6M -$16.3M $138.6M
 
Net Interest Expenses $36.3M $43.6M $63.5M $43.6M $45.1M
EBT. Incl. Unusual Items $134.5M $411.5M $451.3M -$44.6M $107.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.7M $59M $81.6M -$7.6M $15.4M
Net Income to Company $203.9M $446.2M $468.9M -$1.1M $143.2M
 
Minority Interest in Earnings $2.3M $2.4M $5M $1.1M $4.4M
Net Income to Common Excl Extra Items $102.9M $354.9M $374.7M -$35.9M $96.8M
 
Basic EPS (Cont. Ops) $0.13 $0.45 $0.47 -$0.04 $0.12
Diluted EPS (Cont. Ops) $0.13 $0.45 $0.47 -$0.04 $0.12
Weighted Average Basic Share $788.6M $788.6M $788.6M $788.6M $788.6M
Weighted Average Diluted Share $788.6M $789.3M $789.5M $789.8M $789.6M
 
EBITDA $339.1M $606M $630.6M $141.5M $277.2M
EBIT $161.4M $445.7M $495.6M -$16.3M $138.6M
 
Revenue (Reported) $2.4B $3B $3B $2.3B $2.5B
Operating Income (Reported) $161.4M $445.7M $495.6M -$16.3M $138.6M
Operating Income (Adjusted) $161.4M $445.7M $495.6M -$16.3M $138.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.9B $11.5B $12.5B $10.8B $9.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2B $6.4B $6.8B $6.7B $6.1B
Gross Profit $4.7B $5.1B $5.7B $4B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $932.2M $1.1B $1.2B $1B $902.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4B $3.9B $3.7B $3.6B $3B
Operating Income $1.3B $1.2B $2B $434.4M $543.7M
 
Net Interest Expenses $172M $149.4M $164.9M $137.5M $169.4M
EBT. Incl. Unusual Items $1.3B $1.1B $2.2B $549.7M -$135.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $289.1M -$5.2M $458.4M $71.2M -$14.6M
Net Income to Company $1B $823.9M $2B $310.6M -$61.8M
 
Minority Interest in Earnings $7.8M -$77.7K $9.3M $41.2M $48.6M
Net Income to Common Excl Extra Items $1B $1.1B $1.7B $519.8M -$72.6M
 
Basic EPS (Cont. Ops) $1.27 $1.34 $2.19 $0.66 -$0.08
Diluted EPS (Cont. Ops) $1.27 $1.34 $2.17 $0.65 -$0.08
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.2B $1.9B $3B $1.4B $515.3M
EBIT $1.5B $1.2B $2.3B $707.4M $112.9M
 
Revenue (Reported) $9.9B $11.5B $12.5B $10.8B $9.7B
Operating Income (Reported) $1.3B $1.2B $2B $434.4M $543.7M
Operating Income (Adjusted) $1.5B $1.2B $2.3B $707.4M $112.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.2B $8.9B $9.4B $7.8B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $5.1B $5.4B $5.2B $4.7B
Gross Profit $3.2B $3.8B $4B $2.6B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $683M $836.1M $911.7M $741.3M $689.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $3B $2.7B $2.7B $2.2B
Operating Income $719.3M $834.9M $1.3B -$57.5M $389.7M
 
Net Interest Expenses $134.4M $123.2M $115.7M $130.3M $148.9M
EBT. Incl. Unusual Items $574.4M $745.3M $1.3B -$131.3M $271.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $148.5M -$32.6M $256M -$12.7M $42.5M
Net Income to Company $740.2M $859.5M $1.3B $4.4M $409.1M
 
Minority Interest in Earnings $7.8M -$2.5M $11.5M $39.2M $7.6M
Net Income to Common Excl Extra Items $432.5M $776.7M $1B -$79.4M $236.5M
 
Basic EPS (Cont. Ops) $0.54 $0.98 $1.29 -$0.10 $0.31
Diluted EPS (Cont. Ops) $0.54 $0.98 $1.29 -$0.10 $0.31
Weighted Average Basic Share $2.4B $2.4B $2.4B $2.4B $2.3B
Weighted Average Diluted Share $2.4B $2.4B $2.4B $2.4B $2.3B
 
EBITDA $1.2B $1.5B $1.8B $562.4M $792.1M
EBIT $719.3M $834.9M $1.3B -$57.5M $389.7M
 
Revenue (Reported) $7.2B $8.9B $9.4B $7.8B $7.3B
Operating Income (Reported) $719.3M $834.9M $1.3B -$57.5M $389.7M
Operating Income (Adjusted) $719.3M $834.9M $1.3B -$57.5M $389.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $981.3M $2B $1.7B $2.1B $2.7B
Short Term Investments $3.4M -- $55.5M -- --
Accounts Receivable, Net $1.1B $1.1B $1.3B $1.3B $957.3M
Inventory $1.5B $1.5B $1.6B $1.9B $1.6B
Prepaid Expenses $59.4M $78.7M $62.3M $67.6M $57.5M
Other Current Assets -- -- -- -- --
Total Current Assets $4B $5.1B $5.1B $6.2B $6.7B
 
Property Plant And Equipment $6.9B $9.2B $8.7B $8.1B $7.9B
Long-Term Investments -- -- -- -- --
Goodwill $338.3M $345.6M $319.3M $261.7M $558.2M
Other Intangibles $231.9M $209.1M $295.5M $260.6M $433.3M
Other Long-Term Assets $13.4M $12.3M $15.9M $12.9M $34.3M
Total Assets $16.9B $21.4B $21.5B $22.4B $22.9B
 
Accounts Payable $1.5B $1.6B $1.9B $2B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $22.4M $32M $132.5M $116.9M $107.2M
Total Current Liabilities $3.3B $3.6B $3.6B $4.2B $4.1B
 
Long-Term Debt -- $4.7B $3.7B $3B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $8.5B $10.6B $9.5B $9B $10.9B
 
Common Stock $1.5B $1.7B $1.5B $1.4B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $8.3B $10.8B $12.1B $13.4B $12.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$7.8M -$19.7M -$18.1M -$32.2M -$107.2M
Total Equity $8.3B $10.8B $12.1B $13.4B $12B
 
Total Liabilities and Equity $16.9B $21.4B $21.5B $22.4B $22.9B
Cash and Short Terms $984.6M $2B $1.7B $2.1B $2.7B
Total Debt $4.7B $5.8B $4.4B $4.2B $5.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $1.5B $1.6B $2.2B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.7B $1.5B $1.3B $1.2B
Inventory $1.5B $1.7B $1.7B $1.7B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.5B $4.9B $5.4B $5.3B $5.5B
 
Property Plant And Equipment $6.9B $8.7B $7.7B $8.3B $8.8B
Long-Term Investments -- -- -- -- --
Goodwill $326.4M $324.8M $247.7M $609.7M $562.9M
Other Intangibles $227.8M $308.5M $310.6M $495.4M $474.7M
Other Long-Term Assets $31.7M $31.3M $119.9M $83.6M $58.1M
Total Assets $17.7B $20.8B $20.5B $21.4B $22.8B
 
Accounts Payable $1.9B $2.5B $2.3B $2.2B $2.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $3.4B $3.6B $3.6B $4.3B
 
Long-Term Debt -- -- -- $4.4B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $9.2B $9.5B $8.3B $9.8B $10.8B
 
Common Stock $1.6B $1.6B -- $1.4B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$16.4M -$17.4M -$29.5M -$64.6M -$118.4M
Total Equity $8.5B $11.3B $12.2B $11.6B $12B
 
Total Liabilities and Equity $17.7B $20.8B $20.5B $21.4B $22.8B
Cash and Short Terms $1.6B $1.5B $1.6B $2.2B $2.2B
Total Debt $5.3B $4.7B $4B $5.6B $6.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $958.3M $704.6M $1.5B $1.6B -$466.6M
Depreciation & Amoritzation $668.3M $695.5M $649.6M $563.2M $577M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $244.1M $134.8M -$369.2M -$175.1M $355.1M
Change in Inventories $180.2M $115.3M -$231.9M -$478.8M $355.1M
Cash From Operations $1.9B $1.3B $1.7B $1.7B $814.1M
 
Capital Expenditures $669.5M $754.9M $762M $742.4M $1.1B
Cash Acquisitions -$548.6M -$5.7M $113.6M -$78M -$381.1M
Cash From Investing -$1.2B -$777.7M -$531.2M -$782.5M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$441.1M -$254.7M -$280.4M -$457.7M -$511M
Special Dividend Paid
Long-Term Debt Issued $974M $1.2B $22.5M $386M $2.2B
Long-Term Debt Repaid -$1.4B -$455.7M -$1.1B -$411.3M -$775.1M
Repurchase of Common Stock -$3.4M -$6.9M -$3.5M -$1.1M -$6.5M
Other Financing Activities -$13.4M -- -- -- --
Cash From Financing -$958.3M $404.3M -$1.4B -$474.6M $1.2B
 
Beginning Cash (CF) $1.3B $985.6M $2B $1.6B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$319.1M $914.8M -$228.4M $411.3M $566.2M
Ending Cash (CF) $966.1M $1.9B $1.8B $2B $2.7B
 
Levered Free Cash Flow $1.2B $533.3M $984.4M $925.9M -$256.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $203.9M $446.2M $468.9M -$1.1M $143.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $473.7M $504.5M $541.2M $225M $253.6M
 
Capital Expenditures $192.4M $154.5M $483.5M $209.4M $307.7M
Cash Acquisitions -$1.4M $58.9M -$50.9M $4.9M $539.4K
Cash From Investing -$193.6M -$91M -$183M -$225.2M -$308.2M
 
Dividends Paid (Ex Special Dividend) -$8M $6.2M $25.1M $780.6K -$1.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $205.7M $813.3K -$15M $121.9M $7.9M
Long-Term Debt Repaid -$75.4M -$455.2M -$59.5M -$29.6M -$69.9M
Repurchase of Common Stock -$408.5K $78.4K $57.8K $9.9K -$69.2K
Other Financing Activities -$68.1K $1.2M -- -- $2.2M
Cash From Financing $82.1M -$457.3M -$45.3M $114.5M -$31.8M
 
Beginning Cash (CF) $1.2B $1.6B $1.4B $2.1B $2.2B
Foreign Exchange Rate Adjustment -$4.8M -$78.4K -$11M -$24.8K -$8.8M
Additions / Reductions $362.2M -$43.7M $312.9M $114.3M -$86.4M
Ending Cash (CF) $1.6B $1.5B $1.6B $2.2B $2.2B
 
Levered Free Cash Flow $281.3M $350M $57.7M $15.6M -$54.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1B $823.9M $2B $310.6M -$61.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.5B $1.9B $941.9M $1.1B
 
Capital Expenditures $758.6M $763.9M $712.6M $978.6M $1.3B
Cash Acquisitions -$30.6M $59.1M -$24.1M -$382.6M -$75.9M
Cash From Investing -$796.7M -$587.7M -$736.5M -$1.3B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$141M -$396.1M -$438.2M -$535.5M -$82.9M
Special Dividend Paid
Long-Term Debt Issued $663.9M $593.8M $265.7M $1.7B $619.3M
Long-Term Debt Repaid -$512.8M -$1.1B -$581.1M -$658.9M -$423.8M
Repurchase of Common Stock -$7M -$3.4M -$1M -$6.6M -$3.3M
Other Financing Activities -$148.4K -- -- -- --
Cash From Financing -$38.4M -$1.1B -$763.1M $778M $234.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $767.1M -$142.7M $361.5M $426.1M -$90.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $843.6M $760.2M $1.1B -$36.7M -$252.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $740.2M $859.5M $1.3B $4.4M $409.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $872.4M $1.1B $1.2B $496.5M $745.7M
 
Capital Expenditures $523.9M $532.9M $483.5M $719.7M $964.5M
Cash Acquisitions -$4.7M $60.1M -$77.6M -$382.2M -$77M
Cash From Investing -$544.9M -$354.9M -$560.1M -$1.1B -$1B
 
Dividends Paid (Ex Special Dividend) -$138M -$279.4M -$437.2M -$515M -$86.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $658.4M $17.7M $260.9M $1.6B $16.5M
Long-Term Debt Repaid -$235M -$886.7M -$355.6M -$603.2M -$251.9M
Repurchase of Common Stock -$7M -$3.5M -$1M -$6.5M -$3.3M
Other Financing Activities -$1.2M $1.2M -- -- $1.1M
Cash From Financing $256.1M -$1.2B -$547M $705.5M -$233.2M
 
Beginning Cash (CF) $3B $5.1B $4.2B $5.5B $7.2B
Foreign Exchange Rate Adjustment -$7M $3.5M $25.2M $16.3M -$9.9M
Additions / Reductions $583.5M -$474M $115.8M $130.7M -$525.7M
Ending Cash (CF) $3.6B $4.6B $4.1B $5.7B $6.7B
 
Levered Free Cash Flow $348.5M $575.4M $739.4M -$223.2M -$218.9M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock