Financhill
Buy
61

SEOAY Quote, Financials, Valuation and Earnings

Last price:
$12.01
Seasonality move :
6.44%
Day range:
$12.00 - $12.12
52-week range:
$7.97 - $12.40
Dividend yield:
3.17%
P/E ratio:
652.72x
P/S ratio:
0.91x
P/B ratio:
1.95x
Volume:
18.3K
Avg. volume:
38.1K
1-year change:
16.22%
Market cap:
$9.5B
Revenue:
$9.8B
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8B $12B $12.3B $10.2B $9.8B
Revenue Growth (YoY) -13.36% 23.21% 2.18% -17.25% -3.64%
 
Cost of Revenues $7.9B $9.1B $9B $8.8B $8.3B
Gross Profit $1.8B $2.9B $3.3B $1.4B $1.5B
Gross Profit Margin 18.67% 24.11% 26.52% 13.31% 15.55%
 
R&D Expenses $166.4M $157.2M $117.7M $123.2M $84.4M
Selling, General & Admin $1.2B $1.4B $1.4B $1.4B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.5B $1.6B $1.5B $1.4B
Operating Income $495.9M $1.4B $1.6B -$118.9M $91.9M
 
Net Interest Expenses $161.9M $171.4M $139.8M $285.4M $355.9M
EBT. Incl. Unusual Items $882.3M $1.5B $1.7B -$682.2M -$185M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.8M $178.5M $338.4M -$69.2M $70.3M
Net Income to Company $703.4M $1.5B $1.6B -$466M -$197.9M
 
Minority Interest in Earnings -$10.3M $3.5M -$14.7M -$80M -$51.9M
Net Income to Common Excl Extra Items $703.4M $1.5B $1.6B -$466M -$199M
 
Basic EPS (Cont. Ops) $0.90 $1.90 $2.07 -$0.49 -$0.19
Diluted EPS (Cont. Ops) $0.90 $1.90 $2.06 -$0.49 -$0.19
Weighted Average Basic Share $788.6M $788.6M $788.6M $788.6M $788.6M
Weighted Average Diluted Share $789.2M $789.1M $789.4M $788.6M $788.6M
 
EBITDA $1.1B $2B $2.2B $451.9M $647.9M
EBIT $495.9M $1.4B $1.6B -$118.9M $91.9M
 
Revenue (Reported) $9.8B $12B $12.3B $10.2B $9.8B
Operating Income (Reported) $495.9M $1.4B $1.6B -$118.9M $91.9M
Operating Income (Adjusted) $495.9M $1.4B $1.6B -$118.9M $91.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3B $2.3B $2.5B $2.7B
Revenue Growth (YoY) 25.01% -1.8% -22.43% 7.35% 7.41%
 
Cost of Revenues $2.3B $2.1B $2.1B $2.1B $2.2B
Gross Profit $775.6M $895M $250.2M $426.2M $447.6M
Gross Profit Margin 25.53% 30% 10.81% 17.16% 16.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $392.5M $463.1M $302.4M $351.5M $434.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $301.8M $394.6M $235M $291.1M $170.6M
Operating Income $473.8M $500.3M $15.2M $135.1M $276.9M
 
Net Interest Expenses $43.6M $63.4M $43.5M $45M $33.9M
EBT. Incl. Unusual Items $399.6M $433.9M -$60.9M $92.3M $215M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58.9M $81.5M -$7.6M $15.4M $1.2M
Net Income to Company $460M $527.1M -$1.1M $137.5M $269.6M
 
Minority Interest in Earnings -$2.4M -$5M -$1.1M -$4.4M $3.5M
Net Income to Common Excl Extra Items $352.4M $369.5M -$37M $92.3M $234.9M
 
Basic EPS (Cont. Ops) $0.45 $0.47 -$0.05 $0.12 $0.29
Diluted EPS (Cont. Ops) $0.45 $0.47 -$0.05 $0.12 $0.29
Weighted Average Basic Share $788.6M $788.6M $788.6M $788.6M $788.6M
Weighted Average Diluted Share $788.6M $789.5M $788.6M $789.6M $789.7M
 
EBITDA $634.2M $635.2M $173M $273.5M $418.3M
EBIT $473.8M $500.3M $15.2M $135.1M $276.9M
 
Revenue (Reported) $3B $3B $2.3B $2.5B $2.7B
Operating Income (Reported) $473.8M $500.3M $15.2M $135.1M $276.9M
Operating Income (Adjusted) $473.8M $500.3M $15.2M $135.1M $276.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.5B $12.5B $10.7B $9.6B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $9.2B $9.2B $8.9B $9.5B
Gross Profit $2.5B $3.3B $1.6B $780.6M $846M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.7B $1.4B $1.3B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.3B $983.7M $1B $1B
Operating Income $1.3B $2B $577M -$220.4M -$196.4M
 
Net Interest Expenses $158.9M $186.1M $169.9M $204.7M $203.8M
EBT. Incl. Unusual Items $1B $2B $330.8M -$271.4M -$47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.4M $458.1M $71M -$14.6M $60.9M
Net Income to Company $866.3M $2B $225.3M -$66M -$77.4M
 
Minority Interest in Earnings $78.4K -$10.4M -$41.2M -$50.7M -$54.6M
Net Income to Common Excl Extra Items $1.1B $1.7B $477.5M -$136M -$39.8M
 
Basic EPS (Cont. Ops) $1.35 $2.19 $0.66 -$0.11 $0.02
Diluted EPS (Cont. Ops) $1.35 $2.18 $0.66 -$0.11 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $2.7B $1.4B $986.3M $1.1B
EBIT $1.3B $2B $577M -$220.4M -$196.4M
 
Revenue (Reported) $11.5B $12.5B $10.7B $9.6B $10.4B
Operating Income (Reported) $1.3B $2B $577M -$220.4M -$196.4M
Operating Income (Adjusted) $1.3B $2B $577M -$220.4M -$196.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.9B $9.4B $7.8B $7.3B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $6.8B $6.9B $6.1B $6.6B
Gross Profit $2.1B $2.5B $935.5M $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $993.5M $1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $864.5M $998.5M $673.6M $763.3M $744.8M
Operating Income $1.2B $1.5B $261.9M $438.9M $561M
 
Net Interest Expenses $123.1M $133.6M $130.1M $148.8M $124.8M
EBT. Incl. Unusual Items $711.7M $1.2B -$189.4M $223.3M $353.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$32.7M $255.8M -$12.6M $42.4M $33.2M
Net Income to Company $873.3M $1.4B $4.3M $404.3M $525.2M
 
Minority Interest in Earnings $2.5M -$11.5M -$39.1M -$9.8M -$13M
Net Income to Common Excl Extra Items $776.7M $1B -$118.2M $213.5M $364.5M
 
Basic EPS (Cont. Ops) $0.98 $1.29 -$0.10 $0.28 $0.48
Diluted EPS (Cont. Ops) $0.98 $1.29 -$0.10 $0.28 $0.48
Weighted Average Basic Share $2.4B $2.4B $2.4B $2.4B $2.4B
Weighted Average Diluted Share $2.4B $2.4B $2.4B $2.4B $2.4B
 
EBITDA $1.8B $2B $880.8M $857.2M $973M
EBIT $1.2B $1.5B $261.9M $438.9M $561M
 
Revenue (Reported) $8.9B $9.4B $7.8B $7.3B $7.9B
Operating Income (Reported) $1.2B $1.5B $261.9M $438.9M $561M
Operating Income (Adjusted) $1.2B $1.5B $261.9M $438.9M $561M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $1.7B $2B $2.7B $2.1B
Short Term Investments -- $55.5M -- -- $22.9M
Accounts Receivable, Net $1B $1.3B $1.3B $956.6M $691.7M
Inventory $1.6B $1.7B $1.9B $1.6B $1.7B
Prepaid Expenses $78.7M $62.3M $67.6M $73M $88.4M
Other Current Assets -- -- -- -- --
Total Current Assets $5.1B $5.1B $5.6B $5.8B $4.9B
 
Property Plant And Equipment $14.3B $13.9B $12.9B $13B $13.2B
Long-Term Investments $1.2B $1.8B $2.6B $2B $1.6B
Goodwill $345.6M $319.3M $261.7M $558.2M $168.6M
Other Intangibles $209.1M $295.5M $260.6M $456.5M $367.3M
Other Long-Term Assets $12.3M $15.9M $12.9M $29.8M $26M
Total Assets $21.3B $23.1B $22.3B $22.9B $20.5B
 
Accounts Payable $1.6B $1.9B $2B $1.7B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $32M $132.5M $116.9M $107.2M $73.9M
Total Current Liabilities $3.5B $3.6B $3.9B $3.3B $4.4B
 
Long-Term Debt $4.7B $3.8B $3B $4.9B $4B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $11B $9B $10.9B $10.2B
 
Common Stock $1.6B $1.5B $1.4B $1.5B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $8.4B $9.4B $13.4B $12.1B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$19.6M -$18.2M -$32M -$107.2M -$155.3M
Total Equity $10.8B $12.1B $13.3B $12B $10.3B
 
Total Liabilities and Equity $21.3B $23.1B $22.3B $22.9B $20.5B
Cash and Short Terms $2B $1.7B $2B $2.7B $2.1B
Total Debt $5.8B $4B $3.7B $5.2B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.6B $2.2B $2.2B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.5B $1.3B $1.2B $1.2B
Inventory $1.7B $1.7B $1.7B $1.9B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.9B $5B $5.3B $5.5B $6B
 
Property Plant And Equipment $13.5B $11.9B $13.1B $14.2B $14.1B
Long-Term Investments $1.5B $2.4B $1.7B $1.8B $2.3B
Goodwill $324.8M $247.7M $609.7M $562.9M --
Other Intangibles $308.5M $310.6M $495.4M $474.7M --
Other Long-Term Assets $31.3M $119.9M $83.6M $58.1M --
Total Assets $20.8B $20.5B $21.4B $22.8B $23.4B
 
Accounts Payable $2.5B $2.3B $2.2B $2.4B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $3.4B $3.6B $4.3B $4.9B
 
Long-Term Debt $4B $2.9B $4.4B $4.6B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $8.2B $9.8B $10.8B $11B
 
Common Stock $1.6B $1.3B $1.4B $1.5B $1.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$17.4M -$29.4M -$64.6M -$118.3M -$172.7M
Total Equity $11.3B $12.2B $11.7B $12B $12.3B
 
Total Liabilities and Equity $20.8B $20.5B $21.4B $22.8B $23.4B
Cash and Short Terms $1.5B $1.6B $2.2B $2.2B $2.6B
Total Debt $4.7B $3.4B $4.9B $5.5B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $703.4M $1.5B $1.6B -$466M -$197.9M
Depreciation & Amoritzation $637.2M $648.9M $560.2M $576.2M $541.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $135.7M -$368.8M -$173.4M $375.1M $280.2M
Change in Inventories $115.1M -$231.7M -$477.1M $354.6M -$147.1M
Cash From Operations $1.3B $1.7B $1.7B $813M $1B
 
Capital Expenditures $774M $765.9M $739.9M $1.1B $1.2B
Cash Acquisitions $3.4M -- $80.9M $631.4M $81.1M
Cash From Investing -$776.3M -$530.7M -$779.8M -$1.4B -$1.2B
 
Dividends Paid (Ex Special Dividend) $254.2M $280.1M $456.1M $510.3M $157.9M
Special Dividend Paid
Long-Term Debt Issued $1.2B $22.5M $386M $2.2B $20.6M
Long-Term Debt Repaid -$455.7M -$1.1B -$411.3M -$775.1M -$243.5M
Repurchase of Common Stock $6.8M $3.5M $1.1M $6.5M $3.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $403.6M -$1.4B -$472.9M $1.2B -$325.6M
 
Beginning Cash (CF) $2B $1.7B $2B $2.7B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $902.9M -$206.8M $460.3M $591.4M -$509.5M
Ending Cash (CF) $2.9B $1.5B $2.6B $3.3B $1.6B
 
Levered Free Cash Flow $511.8M $978.7M $922.8M -$256.2M -$174.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $460M $527.1M -$1.1M $137.5M $269.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $522.4M $598M $223.7M $245.3M $190.2M
 
Capital Expenditures $163.1M $152.4M $208.5M $294.1M $203.6M
Cash Acquisitions -- $55.1M -$10.6K -$2.8M $3.9M
Cash From Investing -$96.7M -$207.4M -$224.7M -$293.5M $711.9M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$10.3M -$8.6K $499.9K $4.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $813.3K -$15M $121.9M $7.9M --
Long-Term Debt Repaid -$455.2M -$59.5M -$29.6M -$69.9M --
Repurchase of Common Stock -$21.2K -$23.8K -$100 $19K $39.5K
Other Financing Activities $1.2M -- -- $2.2M --
Cash From Financing -$477.1M -$65.7M $114.5M -$28.4M -$184.5M
 
Beginning Cash (CF) $1.5B $1.6B $2.2B $2.2B $2.6B
Foreign Exchange Rate Adjustment -$21.2K -$10.4M -$300 -$8.7M -$7.2M
Additions / Reductions -$51.4M $314.5M $114.5M -$85.2M $710.3M
Ending Cash (CF) $1.4B $1.9B $2.3B $2.1B $3.3B
 
Levered Free Cash Flow $359.3M $445.6M $15.1M -$48.8M -$13.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $866.3M $2B $225.3M -$66M -$77.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.9B $858.3M $1.1B $733.8M
 
Capital Expenditures $792.6M $732.6M $941.3M $1.3B $922.2M
Cash Acquisitions $53.1K $76.9M $635M $76.4M $25M
Cash From Investing -$612.8M -$764.2M -$1.2B -$1.4B $60.4M
 
Dividends Paid (Ex Special Dividend) $405.7M $459.9M $503.5M $85M $201.9M
Special Dividend Paid
Long-Term Debt Issued $593.8M $265.7M $1.7B $619.3M --
Long-Term Debt Repaid -$1.1B -$581.1M -$658.9M -$423.8M --
Repurchase of Common Stock $3.7M $1M $6.5M $3.3M $1.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.1B -$775.1M $807.4M $241.4M -$554.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$128.4M $420.7M $457.7M -$83.7M $241.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $782.2M $1.2B -$83M -$248.8M -$188.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $873.3M $1.4B $4.3M $404.3M $525.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $492.7M $739M $432.8M
 
Capital Expenditures $541.5M $512.9M $714.3M $953M $660.5M
Cash Acquisitions -- $76.9M $631.1M $76.1M $19.2M
Cash From Investing -$360.6M -$594.1M -$1.1B -$1B $271.4M
 
Dividends Paid (Ex Special Dividend) $283.9M $463.7M $511.1M $85.8M $128.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17.7M $260.9M $1.6B $16.5M $553.4M
Long-Term Debt Repaid -$886.7M -$355.6M -$603.2M -$251.9M -$691.7M
Repurchase of Common Stock $3.6M $1.1M $6.5M $3.3M $1.1M
Other Financing Activities $1.2M -- -- $1.1M -$1.1M
Cash From Financing -$1.2B -$580.2M $700.2M -$230.4M -$456.5M
 
Beginning Cash (CF) $4.5B $4.1B $5.7B $6.7B $6.3B
Foreign Exchange Rate Adjustment $3.6M $26.7M $16.2M -$9.8M -$20.3M
Additions / Reductions -$478M $149.6M $147M -$528.1M $227.3M
Ending Cash (CF) $4B $4.3B $5.9B $6.2B $6.5B
 
Levered Free Cash Flow $584.6M $784.2M -$221.5M -$214.1M -$227.7M

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

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock