Financhill
Buy
73

SMNUF Quote, Financials, Valuation and Earnings

Last price:
$0.05
Seasonality move :
-0.89%
Day range:
$0.05 - $0.05
52-week range:
$0.01 - $0.07
Dividend yield:
3.24%
P/E ratio:
11.54x
P/S ratio:
2.95x
P/B ratio:
1.95x
Volume:
--
Avg. volume:
21.4K
1-year change:
-28.15%
Market cap:
$2.3B
Revenue:
$770.3M
EPS (TTM):
$0.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $455.9M $513.5M $601.2M $743.3M $770.3M
Revenue Growth (YoY) 10.5% 12.64% 17.08% 23.64% 3.63%
 
Cost of Revenues $127.7M $142M $162.9M $196.3M $231.5M
Gross Profit $328.2M $371.5M $438.3M $547M $538.8M
Gross Profit Margin 71.99% 72.34% 72.9% 73.59% 69.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.5M $14.1M $17.9M $14.6M $18.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $54.2M $42.4M $60.9M $67.4M $69.4M
Operating Income $274M $329M $377.4M $479.6M $469.5M
 
Net Interest Expenses $64.2M $80M $93.3M $159.1M $181.9M
EBT. Incl. Unusual Items $205.1M $220.3M $258.7M $265.9M $232.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.9M $23.4M $18.7M $30.4M $15.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$786.4K -$1.2M -$1.4M -$3.7M -$3.3M
Net Income to Common Excl Extra Items $165.4M $195.6M $238.6M $231.8M $213.4M
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $50.4B $50.1B $49.8B $49.8B $49.8B
Weighted Average Diluted Share $50.4B $50.1B $49.8B $49.8B $49.8B
 
EBITDA $267.3M $296.8M $350.1M $423.4M $412.7M
EBIT $267.3M $296.8M $350.1M $423.4M $412.7M
 
Revenue (Reported) $455.9M $513.5M $601.2M $743.3M $770.3M
Operating Income (Reported) $274M $329M $377.4M $479.6M $469.5M
Operating Income (Adjusted) $267.3M $296.8M $350.1M $423.4M $412.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $126.7M $145.1M $186.7M $193.3M $208.9M
Revenue Growth (YoY) 10.15% 14.57% 28.62% 3.54% 8.07%
 
Cost of Revenues $39.4M $38M $49.7M $49M $65.5M
Gross Profit $87.3M $107.1M $137M $144.3M $143.3M
Gross Profit Margin 68.94% 73.8% 73.39% 74.66% 68.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $3.8M $3.3M $4.2M $5.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.4M $13M $17.6M $18.3M $21.7M
Operating Income $75.9M $94.1M $119.4M $126M $121.6M
 
Net Interest Expenses $19.3M $18.6M $36.4M $45M $49.3M
EBT. Incl. Unusual Items $48.5M $70.7M $66.8M $69.4M $53.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $7.9M $7.9M $5.9M -$385.2K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$271.9K -$1.2M -$815.1K -$567.7K -$864.1K
Net Income to Common Excl Extra Items $41.1M $61.6M $58M $62.9M $53.4M
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $50.2B $49.8B $49.8B $49.8B $49.8B
Weighted Average Diluted Share $50.2B $49.8B $49.8B $49.8B $49.9B
 
EBITDA $67.3M $88.7M $105.6M $115.5M $105.7M
EBIT $67.3M $88.7M $105.6M $115.5M $105.7M
 
Revenue (Reported) $126.7M $145.1M $186.7M $193.3M $208.9M
Operating Income (Reported) $75.9M $94.1M $119.4M $126M $121.6M
Operating Income (Adjusted) $67.3M $88.7M $105.6M $115.5M $105.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $513.7M $549.4M $733.3M $764.9M $788.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $146.3M $140M $198.8M $210.2M $250.2M
Gross Profit $367.5M $409.4M $534.6M $554.7M $538.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $14.8M $16.9M $17.4M $22.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $51.4M $47.8M $75.3M $67.9M $80.8M
Operating Income $316M $361.6M $459.2M $486.8M $457.7M
 
Net Interest Expenses $74.4M $75M $157.9M $182.9M $177.9M
EBT. Incl. Unusual Items $215.8M $270M $248M $251.7M $220.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.3M $26.2M $12.7M $29.6M $11.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$2.1M -$1.9M -$1.2M -$5M -$2M
Net Income to Common Excl Extra Items $185.3M $241.9M $234.1M $217M $207.2M
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $287.6M $342.5M $403.8M $432.7M $398.5M
EBIT $287.6M $342.5M $403.8M $432.7M $398.5M
 
Revenue (Reported) $513.7M $549.4M $733.3M $764.9M $788.7M
Operating Income (Reported) $316M $361.6M $459.2M $486.8M $457.7M
Operating Income (Adjusted) $287.6M $342.5M $403.8M $432.7M $398.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $422M $553.9M $576.8M $595.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $113.5M $149.2M $163.3M $182.3M --
Gross Profit $308.5M $404.7M $413.6M $413.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.7M $10.7M $13.6M $16.8M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $38.1M $52.4M $52.9M $64.4M --
Operating Income $270.5M $352.3M $360.6M $348.8M --
 
Net Interest Expenses $54.1M $118.7M $142.6M $138.4M --
EBT. Incl. Unusual Items $201.5M $190.8M $177.5M $165.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.1M $14.1M $14M $9.5M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$2M -$1.8M -$3.2M -$1.9M --
Net Income to Common Excl Extra Items $179.4M $174.9M $160.3M $154.2M --
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 --
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 --
Weighted Average Basic Share $149.5B $149.4B $149.4B $149.4B --
Weighted Average Diluted Share $149.5B $149.4B $149.4B $149.5B --
 
EBITDA $254.3M $308M $318.5M $304.3M --
EBIT $254.3M $308M $318.5M $304.3M --
 
Revenue (Reported) $422M $553.9M $576.8M $595.4M --
Operating Income (Reported) $270.5M $352.3M $360.6M $348.8M --
Operating Income (Adjusted) $254.3M $308M $318.5M $304.3M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $42.8M $101M $332.4M $19.8M $27.4M
Short Term Investments -- -- -- $2.2M $2.3M
Accounts Receivable, Net $97M $86.8M $152M $163.7M $197.5M
Inventory -- -- -- -- $932.6K
Prepaid Expenses $35.7M $19.5M $32.4M $44.3M $48M
Other Current Assets -- -- -- -- --
Total Current Assets $178.2M $210.2M $517.9M $233.7M $283.3M
 
Property Plant And Equipment $1.6B $2B $2.8B $2.8B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill $25.9M $25.2M $1.1B $987M $992.5M
Other Intangibles $79M $68.9M $82.9M $70.4M $63.4M
Other Long-Term Assets $519.1K $314.7K $63.6M $70.2M $73.2M
Total Assets $2B $2.4B $4.6B $4.2B $4.4B
 
Accounts Payable $45.6M $37.4M $36.5M $53.7M $77.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $19.7M $24.7M $24.8M $17M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $328.7M $505.8M $1.5B $924.5M $1.6B
 
Long-Term Debt $952.1M $985.2M $2B $2.2B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.7B $3.8B $3.3B $3.3B
 
Common Stock $36.7M $35.7M $35.7M $32.6M $32.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $628.2M $710.8M $842.2M $921.6M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6M $2.1M $2.2M $2M $3.5M
Total Equity $630.8M $712.9M $844.3M $923.7M $1.1B
 
Total Liabilities and Equity $2B $2.4B $4.6B $4.2B $4.4B
Cash and Short Terms $42.8M $101M $332.4M $21.9M $29.7M
Total Debt $1.1B $1.3B $3.1B $2.8B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $105M $1.3B $18.5M $25.7M $166.2M
Short Term Investments -- -- -- $2.2M $2.4M
Accounts Receivable, Net $79.2M $82.7M $115.9M $200.5M $163.5M
Inventory -- -- -- $922K $878K
Prepaid Expenses $19.9M $19M $44.1M $49.2M $28.8M
Other Current Assets -- -- -- -- --
Total Current Assets $205M $1.4B $179.5M $282M $380.9M
 
Property Plant And Equipment $1.8B $2B $2.8B $2.9B $3.4B
Long-Term Investments -- -- -- -- --
Goodwill $24.1M $24.9M $1B $1B $1.2B
Other Intangibles $77.3M $61.3M $72.1M $64.9M $61.3M
Other Long-Term Assets $628K $360.7K $396.2K $68.4M $3.4M
Total Assets $2.2B $3.6B $4.2B $4.4B $5.2B
 
Accounts Payable $38.9M $33.2M $69M $69.1M $77.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.6M $23.8M $26.9M $28.2M $13M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $528.2M $1.6B $899.6M $1.2B $1.6B
 
Long-Term Debt $885.5M $1.1B $2.2B $2.1B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2.8B $3.3B $3.4B $4B
 
Common Stock $34.2M $35.2M $33.7M $33.2M $33.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6M $2.4M $1.2M $8.7M $5.9M
Total Equity $651.4M $791.7M $918.3M $1B $1.2B
 
Total Liabilities and Equity $2.2B $3.6B $4.2B $4.4B $5.2B
Cash and Short Terms $105M $1.3B $18.5M $27.9M $168.6M
Total Debt $1.2B $2.4B $2.7B $2.8B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $340.4M $271.6M $152.6M $315.3M $299.4M
Cash Acquisitions -$3.2M -- -$1.1B -$76.7M -$31.9M
Cash From Investing -$390.6M -$286.7M -$1.3B -$396.6M -$298.3M
 
Dividends Paid (Ex Special Dividend) -$83.8M -$81M -$97.8M -$81M -$78.8M
Special Dividend Paid
Long-Term Debt Issued $885.3M $760.3M $3.1B $2.6B $3B
Long-Term Debt Repaid -$620.5M -$558.7M -$1.8B -$2.8B -$2.9B
Repurchase of Common Stock -$27.4M -$18.8M -$10.1M -- --
Other Financing Activities $705.8K -$393.3K -$196.1K -$5.3M -$3.5M
Cash From Financing $87.3M -$59.3M $1.1B -$451.9M -$278.6M
 
Beginning Cash (CF) $68M $41M $100.4M $319.8M $20.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.9M $64.4M $230.3M -$304.8M $8M
Ending Cash (CF) $41.9M $99.5M $330.6M $20.8M $28.1M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $22.9M $39.1M $102.7M $63.8M $80.7M
Cash Acquisitions -- -- $1.9M -$10.5M -$181.8M
Cash From Investing -$25.3M -$38.9M -$100.6M -$75.1M -$251.5M
 
Dividends Paid (Ex Special Dividend) $1.4M -$4.9M -$2.1M $1.4M -$57.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $112.9M $1.3B $561.3M $523.4M $1.2B
Long-Term Debt Repaid -$138.7M -$162.3M -$525.8M -$484.3M -$1B
Repurchase of Common Stock -$7.5M $430 -- -- --
Other Financing Activities $4.6K $1.2M $1.5M $393.1K $20.1M
Cash From Financing -$63M $1.1B -$19.4M -$28.9M $87.9M
 
Beginning Cash (CF) $94.7M $114.2M $52.7M $32.7M $148.4M
Foreign Exchange Rate Adjustment $3M -$134.7K $3.2M -$655.5K -$4.5M
Additions / Reductions $9.5M $1.2B -$29.3M -$5.6M $15.1M
Ending Cash (CF) $106.2M $1.3B $18.7M $26M $159.6M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $438.6M $138.7M $283.5M $291.7M $313.9M
Cash Acquisitions -- -- -$1.2B -$32.4M -$188.1M
Cash From Investing -$462.7M -$138.5M -$1.5B -$295.9M -$500.8M
 
Dividends Paid (Ex Special Dividend) -$82M -$98M -$81.4M -$79.7M -$76.7M
Special Dividend Paid
Long-Term Debt Issued $919.9M $1.9B $3.4B $2.7B $4.8B
Long-Term Debt Repaid -$626.6M -$768.6M -$3.4B -$2.6B -$4.4B
Repurchase of Common Stock -- -$21.3M -- -- --
Other Financing Activities -- -$392.5K -$559.7K -$5.7M $16.8M
Cash From Financing $40.9M $934.3M -$296.2M -$227.3M -$8.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$47.3M $1.2B -$1.3B $4.7M $133M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $96.9M $227.7M $204.1M $218.6M --
Cash Acquisitions -- -$76.3M -$31.9M -$188.1M --
Cash From Investing -$96.4M -$303.7M -$203.1M -$405.5M --
 
Dividends Paid (Ex Special Dividend) -$77.8M -$61.4M -$60.2M -$58M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $2B $2.1B $3.8B --
Long-Term Debt Repaid -$624.3M -$2.3B -$2.1B -$3.5B --
Repurchase of Common Stock -$10M -- -- -- --
Other Financing Activities -$195.1K -$558.7K -$971.7K $19.3M --
Cash From Financing $934.5M -$456.7M -$232M $38.2M --
 
Beginning Cash (CF) $304.9M $506.8M $106.8M $248M --
Foreign Exchange Rate Adjustment $1.2M $4.7M -$278.2K $1.4M --
Additions / Reductions $1.2B -$303.5M $6M $131M --
Ending Cash (CF) $1.5B $195M $112.5M $380.2M --
 
Levered Free Cash Flow -- -- -- -- --

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
42
Is AAPL Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

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

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock