Financhill
Buy
58

SFEGY Quote, Financials, Valuation and Earnings

Last price:
$13.74
Seasonality move :
0%
Day range:
$13.74 - $13.74
52-week range:
$13.74 - $13.74
Dividend yield:
0%
P/E ratio:
20.21x
P/S ratio:
1.74x
P/B ratio:
1.91x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$2.1B
Revenue:
$1B
EPS (TTM):
$0.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $246.1M $316.3M $567.4M $849.8M $1B
Revenue Growth (YoY) -51.09% 29.88% 79.39% 49.77% 21.81%
 
Cost of Revenues $248.2M $297.1M $395.2M $512.3M $611.7M
Gross Profit -$2M $19.2M $172.2M $337.5M $423.4M
Gross Profit Margin -0.83% 6.06% 30.35% 39.71% 40.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.9M $85.6M $124M $162.8M $190.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $67.9M $83.7M $119.6M $157.7M $184.8M
Operating Income -$69.9M -$64.5M $52.6M $179.7M $238.7M
 
Net Interest Expenses $48.6M $94.5M $141.6M $174.1M $196.4M
EBT. Incl. Unusual Items -$128.3M -$118.6M -$17.2M $114.7M $91.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.9M -$4M $723.4K -$94.6M $10.3M
Net Income to Company -$118.4M -$121.3M -$15.9M $114.4M $92.1M
 
Minority Interest in Earnings $1.1M $289.8K $654.5K $1.5M $767.2K
Net Income to Common Excl Extra Items -$117.3M -$117.3M -$16.7M $209M $81.7M
 
Basic EPS (Cont. Ops) -$1.06 -$0.80 -$0.12 $1.41 $0.55
Diluted EPS (Cont. Ops) -$1.06 -$0.80 -$0.12 $1.36 $0.53
Weighted Average Basic Share $110.7M $146.9M $146.9M $146.9M $146.6M
Weighted Average Diluted Share $110.7M $146.9M $146.9M $152.7M $151.6M
 
EBITDA $85.9M $79M $223.3M $407.5M $496.9M
EBIT -$52.1M -$64.5M $52.6M $179.7M $238.7M
 
Revenue (Reported) $246.1M $316.3M $567.4M $849.8M $1B
Operating Income (Reported) -$69.9M -$64.5M $52.6M $179.7M $238.7M
Operating Income (Adjusted) -$52.1M -$64.5M $52.6M $179.7M $238.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $85.2M $146.1M $223.1M $256.4M $334.8M
Revenue Growth (YoY) 128.59% 71.53% 52.71% 14.96% 30.55%
 
Cost of Revenues $79.2M $99.5M $134.9M $151.5M $197.7M
Gross Profit $6M $46.6M $88.2M $104.9M $137.1M
Gross Profit Margin 7.06% 31.88% 39.53% 40.91% 40.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.7M $29M $43.9M $47.2M $61.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23.1M $28.1M $42.6M $46.2M $58.4M
Operating Income -$17.1M $18.5M $45.6M $58.8M $78.7M
 
Net Interest Expenses $24M $33.8M $44.1M $49.2M $64.3M
EBT. Incl. Unusual Items -$30.1M $2.8M $18.1M $22.7M $34.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$198.1K $1.1M $5.1M $7.3M $8.9M
Net Income to Company -$31.2M $3.5M $18.1M $22.5M $35.8M
 
Minority Interest in Earnings -$71.7K $223.2K $265.2K $158.1K $30.6K
Net Income to Common Excl Extra Items -$30.1M $1.7M $12.6M $15.6M $26.5M
 
Basic EPS (Cont. Ops) -$0.20 $0.01 $0.08 $0.11 $0.18
Diluted EPS (Cont. Ops) -- $0.01 $0.08 $0.10 $0.17
Weighted Average Basic Share $146.9M $146.9M $146.9M $146.9M $149.3M
Weighted Average Diluted Share $146.9M $146.9M $152.4M $152M $152.3M
 
EBITDA $19.1M $62M $105.1M $121.9M $157.6M
EBIT -$17.1M $18.5M $45.6M $58.8M $78.7M
 
Revenue (Reported) $85.2M $146.1M $223.1M $256.4M $334.8M
Operating Income (Reported) -$17.1M $18.5M $45.6M $58.8M $78.7M
Operating Income (Adjusted) -$17.1M $18.5M $45.6M $58.8M $78.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $289.4M $502.8M $785.1M $999.6M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $282.6M $372.2M $481.6M $595.1M $700M
Gross Profit $6.7M $130.5M $303.5M $404.5M $501.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $75.6M $119.8M $147.5M $188M $225.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $73.8M $116M $142.6M $182.4M $217.3M
Operating Income -$67.1M $14.5M $160.8M $222.1M $284.5M
 
Net Interest Expenses $79.6M $134.2M $164.4M $193.6M $223.5M
EBT. Incl. Unusual Items -$124.9M -$51.8M $105.5M $85.7M $121.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.4M -$491.9K $15M -$96.2M $18.4M
Net Income to Company -$128.9M -$51.8M $107.1M $84.4M $124M
 
Minority Interest in Earnings -$339.7K $796.4K $1.3M $1.3M $411.7K
Net Income to Common Excl Extra Items -$117.6M -$51M $91.5M $181.3M $103.8M
 
Basic EPS (Cont. Ops) -$1.11 -$0.35 $0.61 $1.22 $0.70
Diluted EPS (Cont. Ops) -- -$0.35 $0.59 $1.18 $0.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $75.6M $177.8M $374.2M $476.7M $568.6M
EBIT -$67.1M $14.5M $160.8M $222.1M $284.5M
 
Revenue (Reported) $289.4M $502.8M $785.1M $999.6M $1.2B
Operating Income (Reported) -$67.1M $14.5M $160.8M $222.1M $284.5M
Operating Income (Adjusted) -$67.1M $14.5M $160.8M $222.1M $284.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $218.1M $404.9M $622.8M $771.3M $937.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $213.3M $289.1M $375.4M $457.3M $545.3M
Gross Profit $4.8M $115.9M $247.4M $314.1M $392.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.6M $92.9M $116.4M $141.2M $176.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $57.9M $89.7M $112.7M $137.1M $169.6M
Operating Income -$53.2M $26.1M $134.7M $177M $222.9M
 
Net Interest Expenses $50.5M $105.1M $127.8M $147M $174.2M
EBT. Incl. Unusual Items -$95.5M -$26M $97.2M $67.9M $97.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $1.5M $15.8M $15.1M $22.5M
Net Income to Company -$95.7M -$25.5M $97.7M $67.8M $98.4M
 
Minority Interest in Earnings $135.8K $249K $889.3K $668.5K $297.7K
Net Income to Common Excl Extra Items -$93.4M -$27M $81.7M $52.8M $75.6M
 
Basic EPS (Cont. Ops) -$0.74 -$0.19 $0.55 $0.35 $0.51
Diluted EPS (Cont. Ops) -$0.53 -$0.19 $0.53 $0.34 $0.49
Weighted Average Basic Share $343M $440.8M $440.8M $440.8M $445.9M
Weighted Average Diluted Share $343M $440.8M $457M $456M $457M
 
EBITDA $64.4M $150.8M $302.1M $370.9M $442.4M
EBIT -$42M $26.1M $134.7M $177M $222.9M
 
Revenue (Reported) $218.1M $404.9M $622.8M $771.3M $937.8M
Operating Income (Reported) -$53.2M $26.1M $134.7M $177M $222.9M
Operating Income (Adjusted) -$42M $26.1M $134.7M $177M $222.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $196.1M $667.8M $553.6M $538M $477.1M
Short Term Investments -- $316.1M $316.1M $311.1M $235.7M
Accounts Receivable, Net $29.7M $35.1M $51.5M $71.8M $89.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $3.1M $4.5M $6.9M $12.5M
Other Current Assets $26.4M $45.7M $9.9M $22.6M $35.5M
Total Current Assets $252.2M $748.6M $666M $688.8M $665.7M
 
Property Plant And Equipment $991M $988.8M $1.2B $1.6B $1.7B
Long-Term Investments -- $48.6M $122.6M $65.1M $66.1M
Goodwill $279M $257.2M $250.4M $364.3M $339.9M
Other Intangibles $17.3M $15.5M $16.7M $29.9M $47.6M
Other Long-Term Assets $35.7M $30.3M -- -- --
Total Assets $1.6B $2.1B $2.3B $2.9B $3B
 
Accounts Payable $32.7M $36.1M $45.7M $82.2M $71.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $65.3M $69.9M $85M $111.7M $105.1M
Other Current Liabilities $31.4M $29M $42.9M $58.4M $65.6M
Total Current Liabilities $208.6M $256.5M $331.2M $462M $451.9M
 
Long-Term Debt $449.8M $1B $1.1B $1.4B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.5B $1.9B $2.1B
 
Common Stock $62.6M $533.3M $562.6M $611.5M $480.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $470.5M $789.3M $792.9M $1B $883.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.4M $5.9M $4.1M $5.6M $2.6M
Total Equity $474.9M $795.2M $797M $1B $885.7M
 
Total Liabilities and Equity $1.6B $2.1B $2.3B $2.9B $3B
Cash and Short Terms $196.1M $667.8M $553.6M $538M $477.1M
Total Debt $503.2M $1.1B $1.2B $1.5B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $610M $501.1M $552.8M $544.9M $555.5M
Short Term Investments $288.7M $293M $288.5M $266.1M --
Accounts Receivable, Net $37.5M $38.6M $69.9M $93.5M $121.9M
Inventory -- -- -- -- --
Prepaid Expenses $3.7M $9.2M $9.5M $11.6M $14.6M
Other Current Assets -- -- -- -- --
Total Current Assets $695.1M $603.3M $693.5M $725.7M $794.8M
 
Property Plant And Equipment $939.8M $1.1B $1.5B $1.7B $2.1B
Long-Term Investments $58.9M $60.5M $58.6M $67.7M $57.8M
Goodwill $260.6M $248.2M $348.5M $341.4M --
Other Intangibles $16.4M $15.7M $23.8M $29M --
Other Long-Term Assets -- $37.3M -$200 -- --
Total Assets $2B $2.1B $2.6B $3B $3.6B
 
Accounts Payable $36.5M $45.2M $58.4M $69.1M $100M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $66.8M $80.2M $113.6M $112.2M --
Other Current Liabilities $24.8M $30.4M $80.5M $27.9M --
Total Current Liabilities $259.2M $282.1M $473.2M $414M $542.8M
 
Long-Term Debt $890.3M $984.3M $1.2B $1.6B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.7B $2B $2.5B
 
Common Stock $545.1M $549.2M $593.5M $545.5M $591.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.8M $4.1M $5.1M $2.9M $349.3K
Total Equity $836.1M $770.9M $946.7M $968.7M $1.1B
 
Total Liabilities and Equity $2B $2.1B $2.6B $3B $3.6B
Cash and Short Terms $610M $501.1M $552.8M $544.9M $555.5M
Total Debt $1.1B $1.1B $1.3B $1.7B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$118.4M -$121.3M -$15.9M $114.4M $92.1M
Depreciation & Amoritzation $138M $146.6M $174.7M $231.7M $262M
Stock-Based Compensation -- $6M $3.1M $7.4M $4.2M
Change in Accounts Receivable -$6.8M -$20.9M -$38.4M -$36.4M -$82.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$30.6M $6.2M $103.4M $262.3M $255.2M
 
Capital Expenditures $97M $93.3M $201.3M $272.6M $360.8M
Cash Acquisitions -$28.2M $40M $2.9M $23.1M $81.9M
Cash From Investing -$142.6M -$435.2M -$127.2M -$200.9M -$394.8M
 
Dividends Paid (Ex Special Dividend) -- -- $1.6M $53.8M $8.8M
Special Dividend Paid
Long-Term Debt Issued $86.6M $358.5M $158.9M $220.3M $708.9M
Long-Term Debt Repaid -$41.2M -$181M -$182.8M -$160.8M -$386M
Repurchase of Common Stock -$6M -- $189K -- --
Other Financing Activities -$3.2M -$1.3M -$1.1M -$2M -$13M
Cash From Financing $82.3M $604M -$100.4M -$92.5M $200.3M
 
Beginning Cash (CF) $264.8M $351.5M $237M $227.2M $241.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$90.9M $173.9M -$136.8M -$29.6M $71.8M
Ending Cash (CF) $199.8M $524.2M $87.7M $198.9M $324.3M
 
Levered Free Cash Flow -$127.6M -$87.1M -$98M -$10.3M -$105.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$31.2M $3.5M $18.1M $22.5M $35.8M
Depreciation & Amoritzation $38M $44.2M $60.3M $62.3M $82.7M
Stock-Based Compensation $2.8M $762.3K $3.2M $1.1M $327.8K
Change in Accounts Receivable -$11.9M -$10.8M -$6.6M -$10.1M -$8.7M
Change in Inventories -- -- -- -- --
Cash From Operations $2.4M $35.4M $69.3M $77.4M $115.8M
 
Capital Expenditures $14.4M $41.9M $66.2M $84.6M $99M
Cash Acquisitions -$5M $968.7K $1.6M -$741.6K $5.4M
Cash From Investing -$338.3M -$20M -$48M -$81.9M -$105.6M
 
Dividends Paid (Ex Special Dividend) -- -$29K $3.1K $9M $7.2M
Special Dividend Paid -- -- -- $59K --
Long-Term Debt Issued $59.7M $22.9M $52.4M $117M --
Long-Term Debt Repaid -$20.1M -$14.1M -$27.6M -$60.3M --
Repurchase of Common Stock -- $157.5K -- -- $135K
Other Financing Activities -- $972.8K -$27.3K $189K --
Cash From Financing $510.7M -$11.6M -$965.3K $24.2M $11.9M
 
Beginning Cash (CF) $323M $208.7M $262.6M $279.3M $223.7M
Foreign Exchange Rate Adjustment $5.9M -$4.6M $1.6M -$5.9M -$576.5K
Additions / Reductions $180.7M -$813.3K $21.9M $13.8M $21.6M
Ending Cash (CF) $509.6M $203.3M $286.1M $287.1M $244.7M
 
Levered Free Cash Flow -$12M -$6.5M $3.1M -$7.2M $16.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$128.9M -$51.8M $107.1M $84.4M $124M
Depreciation & Amoritzation $143.7M $169.2M $217.9M $256.9M $297M
Stock-Based Compensation $3.4M $5M $5M $6.4M $2.1M
Change in Accounts Receivable -$20.1M -$25M -$41M -$61.4M -$55.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.8M $78.3M $228.3M $261M $346M
 
Capital Expenditures $25.8M $202.8M $222M $337.9M $395.1M
Cash Acquisitions $14.2M $36.1M $22.6M $55.6M $52.5M
Cash From Investing -$389.7M -$126.8M -$153.7M -$349.8M -$446.8M
 
Dividends Paid (Ex Special Dividend) -- $1.4M $565.3K $62.9M $26M
Special Dividend Paid
Long-Term Debt Issued $112M $320.5M $158M $706.7M --
Long-Term Debt Repaid -$57M -$290.4M -$109.9M -$421M --
Repurchase of Common Stock -$105.2K $157.5K $32.8K -- $135K
Other Financing Activities -- -$1.4M -$3M -- --
Cash From Financing $572.7M -$62.5M -$42.7M $124.4M $44.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $183.7M -$127.6M $38.2M $37.4M -$60M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$32.5M -$124.5M $6.3M -$76.9M -$49.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$95.7M -$25.5M $97.7M $67.8M $98.4M
Depreciation & Amoritzation $109.3M $129.1M $171M $196.4M $227.7M
Stock-Based Compensation $3.4M $2.4M $4.2M $3.2M $1.1M
Change in Accounts Receivable -$21.8M -$25.4M -$27.7M -$52.7M -$24.6M
Change in Inventories -- -- -- -- --
Cash From Operations $2.4M $74.5M $198.7M $197.6M $284.9M
 
Capital Expenditures $35.3M $143.8M $163M $228.6M $257.7M
Cash Acquisitions -$15.3M $968.7K $20.7M $53.2M $22.7M
Cash From Investing -$379.4M -$67.9M -$93.5M -$242.6M -$289M
 
Dividends Paid (Ex Special Dividend) -- $1.4M $374.8K $9.5M $26.6M
Special Dividend Paid -- -- -- $59K $48.3K
Long-Term Debt Issued $106.3M $68.3M $67.4M $553.8M $78M
Long-Term Debt Repaid -$53M -$162.4M -$89.5M -$349.7M -$52.2M
Repurchase of Common Stock -- $157.5K -- -- $135K
Other Financing Activities -- -$103K -$2M $679.2K -$134.9K
Cash From Financing $515.2M -$154.2M -$95.8M $121M -$37.6M
 
Beginning Cash (CF) $667.7M $767.7M $776M $729.7M $669.4M
Foreign Exchange Rate Adjustment -$543.1K -$15.7M $3.2M $3.6M -$11.5M
Additions / Reductions $144.1M -$163.3M $12.6M $79.6M -$53.3M
Ending Cash (CF) $817.4M $588.7M $791.9M $812.9M $604.6M
 
Levered Free Cash Flow -$32.9M -$69.3M $35.6M -$30.9M $27.2M

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 10.06% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 47.05% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.4% over the past day.

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

Show me the best stock