Financhill
Sell
37

SMSOF Quote, Financials, Valuation and Earnings

Last price:
$2.10
Seasonality move :
5.66%
Day range:
$2.10 - $2.10
52-week range:
$1.45 - $2.94
Dividend yield:
5.14%
P/E ratio:
9.79x
P/S ratio:
0.85x
P/B ratio:
1.94x
Volume:
--
Avg. volume:
5.8K
1-year change:
-17.81%
Market cap:
$2.9B
Revenue:
$3.6B
EPS (TTM):
$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $2B $2.9B $3.7B $3.6B
Revenue Growth (YoY) -57.77% 31.5% 42.5% 27.88% -2.55%
 
Cost of Revenues $830.4M $1.1B $1.4B $1.7B $1.6B
Gross Profit $706.3M $916.2M $1.4B $2B $2B
Gross Profit Margin 45.96% 45.34% 49.88% 54.29% 54.9%
 
R&D Expenses -- $17.4M $17.2M $19.8M $20.2M
Selling, General & Admin $1B $987.9M $1.2B $1.5B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $801.9M $1B $1.3B $1.3B
Operating Income -$311.6M $114.3M $420.2M $663.5M $632.4M
 
Net Interest Expenses $126.4M $130.1M $114.3M $140.9M $146.2M
EBT. Incl. Unusual Items -$1.4B -$32.7M $362.6M $564.9M $490.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$94.4M -$56.2M $24.3M $134.6M $118.2M
Net Income to Company -$1.3B $23.5M $338.3M $430.2M $372.5M
 
Minority Interest in Earnings $10.3M $9.2M $25.6M $33.3M $26.9M
Net Income to Common Excl Extra Items -$1.3B $23.5M $338.3M $430.3M $372.6M
 
Basic EPS (Cont. Ops) -$0.89 $0.01 $0.22 $0.27 $0.24
Diluted EPS (Cont. Ops) -$0.89 $0.01 $0.22 $0.27 $0.24
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.5B $1.5B
 
EBITDA -$1B $312M $595.6M $855.8M $854.4M
EBIT -$1.3B $114.3M $420.2M $663.5M $632.4M
 
Revenue (Reported) $1.5B $2B $2.9B $3.7B $3.6B
Operating Income (Reported) -$311.6M $114.3M $420.2M $663.5M $632.4M
Operating Income (Adjusted) -$1.3B $114.3M $420.2M $663.5M $632.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $557.1M $790.9M $957.7M $877.7M $872.7M
Revenue Growth (YoY) 70.58% 41.97% 21.09% -8.35% -0.57%
 
Cost of Revenues $247.9M $355.7M $386.8M $357.7M $352.9M
Gross Profit $309.2M $435.2M $570.9M $520M $519.8M
Gross Profit Margin 55.5% 55.03% 59.61% 59.25% 59.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $254M $314.3M $387.6M $378.5M $392.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $254M $314.3M $387.6M $378.5M $392.3M
Operating Income $55.2M $120.9M $183.3M $141.5M $127.5M
 
Net Interest Expenses $28.8M $29.7M $48.5M $39.6M $35.7M
EBT. Incl. Unusual Items $20.7M $86.2M $139M $98M $109.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.2M $20.8M $22.5M $26.5M $30.4M
Net Income to Company -$435.9K $59.4M $110.6M $79.5M $83.5M
 
Minority Interest in Earnings $2.7M $7.2M $7.8M $5.3M $5.3M
Net Income to Common Excl Extra Items -$2.5M $65.4M $116.5M $71.5M $78.8M
 
Basic EPS (Cont. Ops) -$0.00 $0.04 $0.08 $0.05 $0.06
Diluted EPS (Cont. Ops) -$0.00 $0.04 $0.07 $0.05 $0.05
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.5B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.5B $1.5B $1.4B
 
EBITDA $103.2M $164.1M $231.5M $197.7M $193.3M
EBIT $55.2M $120.9M $183.3M $141.5M $127.5M
 
Revenue (Reported) $557.1M $790.9M $957.7M $877.7M $872.7M
Operating Income (Reported) $55.2M $120.9M $183.3M $141.5M $127.5M
Operating Income (Adjusted) $55.2M $120.9M $183.3M $141.5M $127.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.7B $3.6B $3.6B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $878.2M $1.2B $1.5B $1.4B $1.4B
Gross Profit $886.1M $1.5B $2.1B $2.2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $948.3M $1.1B $1.5B $1.5B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $948.3M $1.1B $1.5B $1.5B $1.5B
Operating Income -$62.2M $400.8M $626.5M $617.6M $551M
 
Net Interest Expenses $167.6M $85.2M $151.2M $148.7M $142.3M
EBT. Incl. Unusual Items -$330.4M $319.4M $548.8M $544.4M $436.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $17.2M $56.5M $144.8M $110.7M
Net Income to Company -$351.4M $291.3M $485M $402.6M $327.6M
 
Minority Interest in Earnings $1.4M $25.7M $32.9M $26.7M $23.9M
Net Income to Common Excl Extra Items -$339.5M $302.2M $492.3M $399.6M $325.8M
 
Basic EPS (Cont. Ops) -$0.24 $0.19 $0.32 $0.26 $0.22
Diluted EPS (Cont. Ops) -$0.24 $0.19 $0.32 $0.25 $0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $145.5M $580.1M $809.5M $832.8M $798.7M
EBIT -$62.2M $400.8M $626.5M $617.6M $551M
 
Revenue (Reported) $1.8B $2.7B $3.6B $3.6B $3.5B
Operating Income (Reported) -$62.2M $400.8M $626.5M $617.6M $551M
Operating Income (Adjusted) -$62.2M $400.8M $626.5M $617.6M $551M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $557.1M $2.1B $2.7B $2.6B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $247.9M $918.5M $1.1B $1.1B $1B
Gross Profit $309.2M $1.1B $1.6B $1.6B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $254M $852.5M $1.1B $1.1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $254M $852.5M $1.1B $1.1B $1.1B
Operating Income $55.2M $290.1M $496.3M $450.4M $369.1M
 
Net Interest Expenses $28.8M $85.2M $121.1M $114.9M $105.8M
EBT. Incl. Unusual Items $20.7M $183.9M $370.1M $343M $293.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.2M $50M $82.2M $92.4M $85M
Net Income to Company -$435.9K $126.3M $283.2M $257.8M $218.5M
 
Minority Interest in Earnings $2.7M $19.4M $26.7M $20.1M $17.1M
Net Income to Common Excl Extra Items -$2.5M $133.9M $287.9M $250.6M $208.8M
 
Basic EPS (Cont. Ops) -$0.00 $0.08 $0.18 $0.16 $0.14
Diluted EPS (Cont. Ops) -$0.00 $0.08 $0.18 $0.16 $0.14
Weighted Average Basic Share $1.4B $4.3B $4.3B $4.4B $4B
Weighted Average Diluted Share $1.4B $4.3B $4.4B $4.4B $4.2B
 
EBITDA $103.2M $422.5M $636.4M $613.4M $557.8M
EBIT $55.2M $290.1M $496.3M $450.4M $369.1M
 
Revenue (Reported) $557.1M $2.1B $2.7B $2.6B $2.5B
Operating Income (Reported) $55.2M $290.1M $496.3M $450.4M $369.1M
Operating Income (Adjusted) $55.2M $290.1M $496.3M $450.4M $369.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.3B $635.9M $716.6M $676.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $129.8M $197.6M $281.7M $304.1M $313.4M
Inventory $455.9M $348.4M $687.6M $695.9M $651.4M
Prepaid Expenses $82.4M $60.2M $80.2M $89.4M $89.6M
Other Current Assets -- -- -- -$100K $89.6M
Total Current Assets $2.2B $1.9B $1.7B $1.8B $1.7B
 
Property Plant And Equipment $587.5M $504M $475.6M $658.5M $761.3M
Long-Term Investments -- -- $30.5M -- --
Goodwill $849.6M $828.5M $824.2M $825.9M $819.6M
Other Intangibles $1.4B $1.4B $1.5B $1.5B $1.5B
Other Long-Term Assets $41.4M $34.3M $34.7M $34.7M $36.9M
Total Assets $5.2B $5B $4.8B $5.3B $5.2B
 
Accounts Payable $240.2M $355M $583.3M $500.4M $511.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $145.3M $131.2M $118.9M $131.2M $145.4M
Other Current Liabilities -- -- $100K -- -$100K
Total Current Liabilities $731.3M $917.7M $1.2B $1.2B $1.1B
 
Long-Term Debt $3.1B $3B $2.2B $2.1B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.3B $3.8B $3.8B $3.7B
 
Common Stock $14.3M $14.4M $14.4M $14.5M $14.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $634.1M $689.7M $1B $1.5B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $34.9M $36.9M $47.8M $66.7M $68.8M
Total Equity $669M $726.6M $1.1B $1.5B $1.5B
 
Total Liabilities and Equity $5.2B $5B $4.8B $5.3B $5.2B
Cash and Short Terms $1.5B $1.3B $635.9M $716.6M $676.3M
Total Debt $3.2B $3.2B $2.3B $2.2B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2B $801M $603.4M $682.3M $496.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $179M $285.1M $343.7M $325M $356M
Inventory $332.6M $556.7M $734.8M $672.9M $676.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $92M -- --
Total Current Assets $1.8B $1.7B $1.8B $1.8B $1.6B
 
Property Plant And Equipment $491.9M $436.1M $563.1M $743.4M $841.8M
Long-Term Investments -- $31.3M $21M -- --
Goodwill -- -- $821.9M -- --
Other Intangibles -- -- $1.5B -- --
Other Long-Term Assets -- -- $64.3M -- --
Total Assets $4.6B $4.6B $4.9B $5.1B $5B
 
Accounts Payable $422M $694.1M $734.1M $689.6M $648M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $126.9M -- --
Other Current Liabilities -- -- $100K -- --
Total Current Liabilities $795.4M $1.1B $1.1B $1.1B $1.4B
 
Long-Term Debt $3B $2.3B $2.1B $2.1B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $3.7B $3.5B $3.6B $3.5B
 
Common Stock $14.3M $14.4M $14.5M $14.6M $14.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $32.8M $45.4M $62.2M $69.5M $66.2M
Total Equity $549.6M $885.1M $1.4B $1.6B $1.6B
 
Total Liabilities and Equity $4.6B $4.6B $4.9B $5.1B $5B
Cash and Short Terms $1.2B $801M $603.4M $682.3M $496.7M
Total Debt $3.2B $2.5B $2.2B $2.3B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $23.5M $338.3M $430.2M $372.5M
Depreciation & Amoritzation $255.2M $197.7M $175.4M $192.3M $222M
Stock-Based Compensation $6.6M $11.9M $13.8M $14.8M $13.5M
Change in Accounts Receivable $220.1M -$74.5M -$96.3M -$33M -$22.7M
Change in Inventories $140.8M $81.6M -$349.6M -$7.3M $10.1M
Cash From Operations -$114.2M $383.6M $277.7M $517.1M $561.7M
 
Capital Expenditures $26.1M $25.9M $62.8M $110.1M $111.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.1M $9.4M -$62.8M -$110.1M -$111.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $150M
Special Dividend Paid
Long-Term Debt Issued $1.4B $14.2M $10.3M $1.5B $601.1M
Long-Term Debt Repaid -$821.9M -$255.6M -$751.4M -$1.7B -$619.5M
Repurchase of Common Stock -- -- -- -- $157.6M
Other Financing Activities -- -- -- $100K $100K
Cash From Financing $1.2B -$547.7M -$881.1M -$330.7M -$456.6M
 
Beginning Cash (CF) $462.6M $1.3B $635.9M $716.6M $676.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$170.2M -$688.9M $80.7M -$40.2M
Ending Cash (CF) $1.5B $1.1B -$75.7M $801.7M $602.3M
 
Levered Free Cash Flow -$140.3M $357.7M $214.9M $407M $450.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$435.9K $59.4M $110.6M $79.5M $83.5M
Depreciation & Amoritzation $45.7M $38M $48.5M $58.1M $69.7M
Stock-Based Compensation $3.6M $3.4M $4.1M $4M $2.8M
Change in Accounts Receivable -$16.3M -$37.7M -$35.5M $26.6M $5.9M
Change in Inventories $51.3M -$95.9M -$7.5M -$17.2M $17.7M
Cash From Operations $154.4M $109.2M $148.4M $154.1M $138.3M
 
Capital Expenditures $1.7M $15.8M $23.5M $21.3M $25.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $33.1M -$15.8M -$23.5M -$21.3M -$25.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $151.6M $156.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9.2M $1.5B $599M --
Long-Term Debt Repaid -- -$535M -$1.7B -$595.5M --
Repurchase of Common Stock -- -- -- $72.8M $318.5K
Other Financing Activities -- -- -$100K -- --
Cash From Financing -$80.9M -$318.9M -$110.9M -$276.3M -$292.3M
 
Beginning Cash (CF) $1.2B $801M $603.4M $682.3M $496.7M
Foreign Exchange Rate Adjustment -$6.2M -$14.6M -$9.6M $10.1M -$1.1M
Additions / Reductions $100.3M -$240.1M $4.4M -$133.4M -$180.3M
Ending Cash (CF) $1.2B $546.4M $598.3M $559.1M $315.3M
 
Levered Free Cash Flow $152.7M $93.4M $124.9M $132.8M $113.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$351.4M $291.3M $485M $402.6M $327.6M
Depreciation & Amoritzation $209M $168.1M $186M $214.7M $251.6M
Stock-Based Compensation $10.1M $13.1M $15M $14.9M $9.4M
Change in Accounts Receivable -$40.6M -$118.5M -$63.3M $17.9M -$35M
Change in Inventories $188.1M -$247.7M -$170.9M $73.2M -$4.8M
Cash From Operations $210.7M $391.7M $387.9M $568.5M $475.1M
 
Capital Expenditures $11.2M $48.5M $79.2M $122.4M $104.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $23.5M -$49.1M -$79.2M -$122.4M -$104.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- $151.6M $153.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $72.8M $127.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$582M -$628.6M -$520M -$375.7M -$569M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$348.7M -$324.1M -$206.2M $78.1M -$193M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $199.5M $343.2M $308.7M $446.1M $370.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$435.9K $126.3M $283.2M $257.8M $218.5M
Depreciation & Amoritzation $45.7M $125.1M $141M $164.4M $197.4M
Stock-Based Compensation $3.6M $9.4M $11.1M $11.3M $7.4M
Change in Accounts Receivable -$16.3M -$91.2M -$61.3M -$10.6M -$23.3M
Change in Inventories $51.3M -$228.2M -$60.2M $20.2M $5.5M
Cash From Operations $154.4M $169.9M $288.9M $343.1M $264.7M
 
Capital Expenditures $1.7M $31.1M $49.4M $62.3M $56.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $33.1M -$31.1M -$49.4M -$62.3M -$56.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- $151.6M $156.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9.2M $1.5B $599M $6.1M
Long-Term Debt Repaid -- -$535M -$1.7B -$595.5M -$6.3M
Repurchase of Common Stock -- -- -- $72.8M $44.9M
Other Financing Activities -- -- -$100K -- $100K
Cash From Financing -$80.9M -$600.4M -$265.9M -$312.6M -$431.5M
 
Beginning Cash (CF) $1.2B $2.9B $1.8B $2.2B $1.8B
Foreign Exchange Rate Adjustment -$6.2M -$33.4M -$6.3M -$3M $35.6M
Additions / Reductions $100.3M -$495M -$32.7M -$34.9M -$188M
Ending Cash (CF) $1.2B $2.4B $1.7B $2.2B $1.6B
 
Levered Free Cash Flow $152.7M $138.8M $239.5M $280.7M $207.9M

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