Financhill
Sell
22

SPHXF Quote, Financials, Valuation and Earnings

Last price:
$0.31
Seasonality move :
2.39%
Day range:
$0.31 - $0.31
52-week range:
$0.31 - $0.46
Dividend yield:
2.78%
P/E ratio:
10.35x
P/S ratio:
3.53x
P/B ratio:
1.14x
Volume:
--
Avg. volume:
167
1-year change:
-33.18%
Market cap:
$8.9B
Revenue:
$2.5B
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.7B $1.9B $2.3B $2.5B
Revenue Growth (YoY) -27.74% 1.13% 16.19% 18.66% 6.43%
 
Cost of Revenues $457.7M $598.9M $564.7M $581.5M $640.9M
Gross Profit $1.2B $1.1B $1.4B $1.7B $1.8B
Gross Profit Margin 72.29% 64.13% 70.9% 74.74% 73.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $296.7M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $607.8M $413.4M $472.4M $619.4M $622M
Operating Income $586.4M $657.6M $903.2M $1.1B $1.2B
 
Net Interest Expenses $153M $209.1M $235.4M $273.2M $264M
EBT. Incl. Unusual Items $453.1M $562.6M $710.1M $895.8M $992.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.2M $118.1M $146.2M $161.3M $179.8M
Net Income to Company $453.1M $562.6M $710.1M $895.8M $992.2M
 
Minority Interest in Earnings -$2.7M $2.5M $11.8M $15.3M $15.8M
Net Income to Common Excl Extra Items $363.2M $444.5M $563.9M $734.5M $812.3M
 
Basic EPS (Cont. Ops) $0.01 $0.02 $0.02 $0.02 $0.03
Diluted EPS (Cont. Ops) $0.01 $0.02 $0.02 $0.02 $0.03
Weighted Average Basic Share $28.9B $28.9B $28.9B $28.9B $28.9B
Weighted Average Diluted Share $28.9B $28.9B $28.9B $28.9B $28.9B
 
EBITDA $835.1M $877M $1.1B $1.3B $1.5B
EBIT $626.5M $657.6M $903.2M $1.1B $1.2B
 
Revenue (Reported) $1.7B $1.7B $1.9B $2.3B $2.5B
Operating Income (Reported) $586.4M $657.6M $903.2M $1.1B $1.2B
Operating Income (Adjusted) $626.5M $657.6M $903.2M $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $314.1M $484.3M $584.8M $613.1M $619.2M
Revenue Growth (YoY) -9.69% 54.19% 20.77% 4.84% 0.99%
 
Cost of Revenues $109M $133.1M $148.8M $169.3M $167M
Gross Profit $205M $351.1M $436M $443.8M $452.2M
Gross Profit Margin 65.28% 72.51% 74.56% 72.39% 73.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $95.3M $115.9M $158M $153.6M $146.1M
Operating Income $109.7M $235.3M $278M $290.2M $306.1M
 
Net Interest Expenses $69.1M $62.6M $70.6M $66.8M $51.2M
EBT. Incl. Unusual Items $96.9M $178.9M $237.7M $255.3M $275.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.5M $36.1M $43M $44.8M $47.3M
Net Income to Company $96.9M $178.9M $237.7M $255.3M $267.2M
 
Minority Interest in Earnings $58.9K $2.8M $3.9M $4M $3.9M
Net Income to Common Excl Extra Items $79.4M $142.8M $194.7M $210.4M $227.8M
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.01 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.01 $0.01 $0.01
Weighted Average Basic Share $28.9B $28.9B $28.9B $28.9B $28.8B
Weighted Average Diluted Share $28.9B $28.9B $28.9B $28.9B $28.8B
 
EBITDA $162M $289.1M $338M $356.7M $374.2M
EBIT $109.7M $235.3M $278M $290.2M $306.1M
 
Revenue (Reported) $314.1M $484.3M $584.8M $613.1M $619.2M
Operating Income (Reported) $109.7M $235.3M $278M $290.2M $306.1M
Operating Income (Adjusted) $109.7M $235.3M $278M $290.2M $306.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.9B $2.2B $2.4B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $598.9M $574.1M $579.7M $620.7M $643.9M
Gross Profit $1B $1.3B $1.6B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $428.7M $444.8M $591.9M $627M $606.8M
Operating Income $577.7M $859.5M $1.1B $1.1B $1.3B
 
Net Interest Expenses $206.1M $203M $262.5M $276M $253.6M
EBT. Incl. Unusual Items $487.2M $695.4M $864.4M $945.4M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.6M $153M $165.2M $159.4M $194.6M
Net Income to Company $487.2M $695.4M $864.4M $938M $1.1B
 
Minority Interest in Earnings $1.6M $9.4M $15.4M $15.6M $15.4M
Net Income to Common Excl Extra Items $397.6M $542.3M $699.3M $786M $870M
 
Basic EPS (Cont. Ops) $0.01 $0.02 $0.02 $0.03 $0.03
Diluted EPS (Cont. Ops) $0.01 $0.02 $0.02 $0.03 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $794.9M $1.1B $1.3B $1.4B $1.5B
EBIT $577.7M $859.5M $1.1B $1.1B $1.3B
 
Revenue (Reported) $1.6B $1.9B $2.2B $2.4B $2.5B
Operating Income (Reported) $577.7M $859.5M $1.1B $1.1B $1.3B
Operating Income (Adjusted) $577.7M $859.5M $1.1B $1.1B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.4B $1.7B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $492.1M $408M $423.1M $462.6M $466.2M
Gross Profit $674M $965.5M $1.2B $1.3B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.5M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $231M $320.8M $442.9M $450.9M $436M
Operating Income $443M $644.7M $802M $835.9M $909.2M
 
Net Interest Expenses $140.1M $146.9M $176.8M $179.4M $169.2M
EBT. Incl. Unusual Items $396.2M $528.1M $682.7M $732.3M $805.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74.4M $109.4M $128.4M $126.4M $141.3M
Net Income to Company $396.7M $528.1M $682.7M $724.9M $804.7M
 
Minority Interest in Earnings -$856K $7.9M $11.6M $11.8M $11.4M
Net Income to Common Excl Extra Items $320.9M $418.7M $554.3M $605.9M $663.8M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.02 $0.02 $0.02
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.02 $0.02 $0.02
Weighted Average Basic Share $86.6B $86.6B $86.6B $86.6B $86.5B
Weighted Average Diluted Share $86.6B $86.6B $86.6B $86.6B $86.5B
 
EBITDA $649.3M $811.1M $983.1M $1B $1.1B
EBIT $487.7M $644.7M $802M $835.9M $909.2M
 
Revenue (Reported) $1.2B $1.4B $1.7B $1.7B $1.8B
Operating Income (Reported) $443M $644.7M $802M $835.9M $909.2M
Operating Income (Adjusted) $487.7M $644.7M $802M $835.9M $909.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $638.4M $797.3M $764.3M $588.1M $553.9M
Short Term Investments $11.8M $10.6M $9.6M $13.5M $13.6M
Accounts Receivable, Net $1.2B $1.4B $1.4B $1.3B $1.5B
Inventory $918.2M $1.1B $1.3B $1.4B $1.3B
Prepaid Expenses $268.4M $261M $246.3M $273M $229M
Other Current Assets -- -- $4.4M $4M $10.1M
Total Current Assets $3.3B $3.8B $4B $3.9B $4B
 
Property Plant And Equipment $27.3M $26.9M $25.1M $28.1M $25.8M
Long-Term Investments -- $1B $1.1B $1.1B $1.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $29.1M $10.5M $10M $9.8M $6.3M
Total Assets $15B $15.8B $15.7B $17B $17.6B
 
Accounts Payable $1.7B $1.8B $1.6B $1.8B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.8B $2.8B $2.6B $3.1B $3.7B
 
Long-Term Debt $4.6B $5.4B $5.6B $5.6B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $9.2B $9.1B $9.8B $10.1B
 
Common Stock $690.6M $650.4M $595.2M $598.9M $573.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.4B $6.5B $6.5B $7.2B $7.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.8M $28.3M $35M $48.6M $54.4M
Total Equity $6.5B $6.6B $6.6B $7.2B $7.5B
 
Total Liabilities and Equity $15B $15.8B $15.7B $17B $17.6B
Cash and Short Terms $650.2M $797.3M $764.3M $588.1M $553.9M
Total Debt $5.7B $6.3B $6.5B $6.8B $6.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $622.8M $1B $647.9M $716.3M $584.1M
Short Term Investments $10.8M $9.2M $12.8M $13.8M --
Accounts Receivable, Net $1.3B $1.3B $1.3B $1.4B --
Inventory $999.2M $1.2B $1.4B $1.4B $1.3B
Prepaid Expenses $240.2M $227.4M $253.4M $222.7M --
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $4B $3.8B $4B $4.2B
 
Property Plant And Equipment $25.3M $23.1M $26.3M $26.8M $27.4M
Long-Term Investments $972.4M $1B $1.1B $1.1B $1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $31.1M $12M $9.3M $8.2M --
Total Assets $15.1B $14.9B $16.5B $17.8B $18.5B
 
Accounts Payable $1.5B $1.4B $1.7B $1.9B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $2.7B $2.9B $3.5B $4B
 
Long-Term Debt $5.6B $5.3B $5.6B $5.5B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $8.9B $9.6B $10.2B $10.7B
 
Common Stock $650.2M $565.7M $586.2M $591.9M $569.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26.5M $29.7M $41.3M $53.1M $57.2M
Total Equity $6.4B $6B $6.9B $7.6B $7.9B
 
Total Liabilities and Equity $15.1B $14.9B $16.5B $17.8B $18.5B
Cash and Short Terms $622.8M $1B $647.9M $716.3M $584.1M
Total Debt $6.2B $6.4B $6.7B $6.7B $7.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $453.1M $562.6M $710.1M $895.8M $992.2M
Depreciation & Amoritzation $208.6M $219.4M $229M $245.5M $262.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$546.7M -$330.8M -$160.7M -$293.6M -$416.9M
Change in Inventories $48.6M -$95.3M -$228.6M -$97.7M $19.5M
Cash From Operations $346.7M $441.6M $471.3M $913.2M $990.7M
 
Capital Expenditures $2.3M $3.4M $3.6M $6.1M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$886.3M -$914M -$991.1M -$1.2B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$107.7M $54.3M $54M $128.8M $182.2M
Special Dividend Paid
Long-Term Debt Issued $1.8B $1.8B $1.7B $2B $2.9B
Long-Term Debt Repaid -$1.1B -$1B -$1.2B -$1.7B -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$7.5M $60.1M $5.3M $41.8M
Cash From Financing $460.2M $658.5M $563.4M $148.6M $188.3M
 
Beginning Cash (CF) $697.9M $786.6M $754.7M $574.6M $540.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$79.4M $184.9M $41.9M -$184.1M -$10M
Ending Cash (CF) $618.4M $970.2M $795M $391.2M $530.1M
 
Levered Free Cash Flow $344.4M $438.2M $467.7M $907M $988M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $96.9M $178.9M $237.7M $255.3M $267.2M
Depreciation & Amoritzation $52.3M $53.9M $60M $66.5M $66.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$24.9M -$51.2M -$89.6M -$102M -$63.2M
Change in Inventories -$27.5M -$75.9M -$101M $27.1M $36.5M
Cash From Operations $89.4M $102.3M $296.2M $273.6M $311.7M
 
Capital Expenditures $104.4M $74.6M -$24.8M -$14M $3.4M
Cash Acquisitions -- -- -- -- $875.6K
Cash From Investing -$276.9M -$103.8M -$295M -$270.9M -$387.5M
 
Dividends Paid (Ex Special Dividend) $6.2M -- $2.3M $35.1K -$3.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $635.3M $200.6M $290.1M $717.8M --
Long-Term Debt Repaid -$370.5M -$345M -$383.2M -$611.7M --
Repurchase of Common Stock -- -- -- -- $761.8K
Other Financing Activities -$1.4M $33.5M $319.8K -$2.9M --
Cash From Financing $267.7M -$50.1M -$93.2M $95.4M $170.1M
 
Beginning Cash (CF) $612.1M $1B $635.1M $702.5M $570.4M
Foreign Exchange Rate Adjustment -$654.8K $4.7M $100.7K -$502K $257.4K
Additions / Reductions $79.5M -$46.8M -$91.9M $97.7M $94.6M
Ending Cash (CF) $690.9M $982M $543.3M $799.6M $665.3M
 
Levered Free Cash Flow -$15M $27.7M $321M $287.6M $308.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $487.2M $695.4M $864.4M $938M $1.1B
Depreciation & Amoritzation $217.2M $224.4M $243.4M $257.5M $265.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$283.6M -$209.1M -$376.8M -$233.8M -$380.5M
Change in Inventories -$65.6M -$249.5M -$134.1M $11M $94.8M
Cash From Operations $188.7M $442.2M $902.1M $999.3M $1B
 
Capital Expenditures $28.1M $79.5M -$136M -$23.2M $22.9M
Cash Acquisitions -- -- -- -- $875.6K
Cash From Investing -$940.5M -$885.4M -$1.2B -$1.1B -$1.4B
 
Dividends Paid (Ex Special Dividend) $55.3M $55.5M $128.1M $180.3M $248.9M
Special Dividend Paid
Long-Term Debt Issued $2.2B $1.7B $1.9B $2.6B --
Long-Term Debt Repaid -$1.2B -$795.3M -$1.9B -$2.3B --
Repurchase of Common Stock -- -- -- -- $4M
Other Financing Activities -- $38.3M $27.2M $39.9M --
Cash From Financing $931.1M $990.3M -$76.8M $160.9M $268.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $178.3M $563.7M -$421.5M $58.2M -$107.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $160.6M $362.7M $1B $1B $991.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $396.7M $528.1M $682.7M $724.9M $804.7M
Depreciation & Amoritzation $161.8M $166.5M $181M $193.1M $201.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$157.9M -$37.6M -$262.8M -$203.4M -$174.1M
Change in Inventories -$49.1M -$204.3M -$110.2M -$1.9M $73.4M
Cash From Operations $327.2M $262.2M $699M $785.8M $828.4M
 
Capital Expenditures $104.4M $190.5M $40.3M $8.6M $29.1M
Cash Acquisitions -- -- -- -- $875.6K
Cash From Investing -$747.6M -$724.4M -$957.8M -$810.7M -$1B
 
Dividends Paid (Ex Special Dividend) -$43M $55.5M $127.8M $179.4M $250.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $1.4B $1.7B $2.3B $2B
Long-Term Debt Repaid -$913.2M -$667.3M -$1.4B -$2B -$1.6B
Repurchase of Common Stock -- -- -- -- $4M
Other Financing Activities -$7.2M $38.6M $5.6M $40.3M $2.7M
Cash From Financing $421.7M $831.8M $143.3M $156.7M $241.5M
 
Beginning Cash (CF) $1.7B $3.2B $1.8B $1.9B $1.8B
Foreign Exchange Rate Adjustment -$1.2M $16.7M $1.2M -$199.5K $177.6K
Additions / Reductions $629.2K $386.3M -$114.4M $131.6M $34.2M
Ending Cash (CF) $1.7B $3.6B $1.7B $2B $1.8B
 
Levered Free Cash Flow $222.7M $71.7M $658.7M $777.1M $799.3M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock