Financhill
Sell
32

SRMGF Quote, Financials, Valuation and Earnings

Last price:
$12.43
Seasonality move :
-1.78%
Day range:
$12.43 - $12.43
52-week range:
$12.43 - $12.43
Dividend yield:
9.53%
P/E ratio:
6.86x
P/S ratio:
1.14x
P/B ratio:
0.63x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1.8B
Revenue:
$1.5B
EPS (TTM):
$1.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $747.2M $687.1M $842.4M $1.3B $1.5B
Revenue Growth (YoY) -9.48% -8.05% 22.6% 57.15% 13.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.9M -$30.9M -$43M $35.8M -$19.2M
Operating Expenses -$179.4M -$280.4M -$283.9M -$380.4M -$386.1M
Operating Income $179.4M $280.4M $283.9M $380.4M $386.1M
 
Net Interest Expenses $56.7M $50M $114.6M $207.1M $232.8M
EBT. Incl. Unusual Items $179.4M $297.8M $299.6M $396.1M $408.5M
Earnings of Discontinued Ops. $956.1K $23.3M $18.6M $10.2M -$186K
Income Tax Expense $42.5M $65.5M $74.6M $85.5M $98M
Net Income to Company $210M $336.7M $289.5M $348.5M --
 
Minority Interest in Earnings $13.4M $18.6M $13.5M $7M $9.9M
Net Income to Common Excl Extra Items $134.3M $195.6M $167.2M $217.3M $279.6M
 
Basic EPS (Cont. Ops) $0.93 $1.37 $1.19 $1.52 $1.87
Diluted EPS (Cont. Ops) $0.93 $1.37 $1.19 $1.52 $1.87
Weighted Average Basic Share $129.4M $129.3M $129.3M $138.1M $144.2M
Weighted Average Diluted Share $129.4M $129.3M $129.3M $138.1M $144.2M
 
EBITDA -- -- -- -- --
EBIT $332.3M $426.6M $609M $1B $1.2B
 
Revenue (Reported) $747.2M $687.1M $842.4M $1.3B $1.5B
Operating Income (Reported) $179.4M $280.4M $283.9M $380.4M $386.1M
Operating Income (Adjusted) $332.3M $426.6M $609M $1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $184.8M $198.2M $340.6M $379.4M $403.7M
Revenue Growth (YoY) 2.01% 7.25% 71.83% 11.37% 6.41%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.1M -$16.5M $95.3K $5.3M --
Operating Expenses -$76.4M -$63.8M -$90M -$88.4M -$108.5M
Operating Income $76.4M $63.8M $90M $88.4M $108.5M
 
Net Interest Expenses $12.2M $27.2M $53.3M $62.1M $63.7M
EBT. Incl. Unusual Items $76.4M $67.7M $95.2M $94.2M $115.9M
Earnings of Discontinued Ops. $114.1K $1M $2.1M -- -$198.1K
Income Tax Expense $20M $17.9M $26.5M $23.5M $27.2M
Net Income to Company $68.6M $53M -- -- --
 
Minority Interest in Earnings $1.7M $1.9M $763.1K $2.1M $1.8M
Net Income to Common Excl Extra Items $49.1M $38.3M $43.6M $88.6M $76.1M
 
Basic EPS (Cont. Ops) $0.37 $0.28 $0.31 $0.60 $0.51
Diluted EPS (Cont. Ops) $0.37 $0.28 $0.31 $0.60 $0.51
Weighted Average Basic Share $129.4M $129.4M $143.7M $144.2M $144.2M
Weighted Average Diluted Share $129.4M $129.4M $143.7M $144.2M $144.2M
 
EBITDA -- -- -- -- --
EBIT $106.8M $146.9M $267.2M $291.6M $321.9M
 
Revenue (Reported) $184.8M $198.2M $340.6M $379.4M $403.7M
Operating Income (Reported) $76.4M $63.8M $90M $88.4M $108.5M
Operating Income (Adjusted) $106.8M $146.9M $267.2M $291.6M $321.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $878.1M $909.2M $1.2B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.1M -$40.6M $5M $55.7M --
Operating Expenses -$302.3M -$288.3M -$321.2M -$421.7M -$397M
Operating Income $302.3M $288.3M $321.2M $421.7M $397M
 
Net Interest Expenses $50.5M $81.5M $191.1M $231.9M $242.2M
EBT. Incl. Unusual Items $302.1M $300.7M $337.2M $440.8M $421.1M
Earnings of Discontinued Ops. $1.3M $14.3M $13.8M $927.8K -$1M
Income Tax Expense $69.8M $66.9M $82.1M $99.3M $100.1M
Net Income to Company $293M $287.7M -- -- --
 
Minority Interest in Earnings $17.4M $15.3M $11M $6.9M $8.6M
Net Income to Common Excl Extra Items $197.7M $176.3M $185M $290.7M $270.9M
 
Basic EPS (Cont. Ops) $1.40 $1.35 $1.34 $1.97 $1.81
Diluted EPS (Cont. Ops) $1.40 $1.35 $1.34 $1.97 $1.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $424M $527.4M $898.4M $1.2B $1.2B
 
Revenue (Reported) $878.1M $909.2M $1.2B $1.5B $1.6B
Operating Income (Reported) $302.3M $288.3M $321.2M $421.7M $397M
Operating Income (Adjusted) $424M $527.4M $898.4M $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $622M $573.2M $908M $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15.7M -$26.4M -$25.5M -$5.8M $16.6M
Operating Expenses -$253.6M -$216.1M -$252M -$295.6M -$304.4M
Operating Income $253.6M $216.1M $252M $295.6M $304.4M
 
Net Interest Expenses $38.7M $70.7M $148.6M $173.8M $183.3M
EBT. Incl. Unusual Items $253.5M $228.6M $264.9M $311M $323.3M
Earnings of Discontinued Ops. $1.3M $14.4M $9.3M -$179.7K -$954.5K
Income Tax Expense $58.2M $54M $61.5M $75.1M $77.1M
Net Income to Company $250.1M $201.1M -- -- --
 
Minority Interest in Earnings $13.2M $10M $7.3M $7.2M $5.9M
Net Income to Common Excl Extra Items $165M $123.4M $141.1M $217.5M $207M
 
Basic EPS (Cont. Ops) $1.18 $0.98 $1.03 $1.46 $1.39
Diluted EPS (Cont. Ops) $1.18 $0.98 $1.03 $1.46 $1.39
Weighted Average Basic Share $388.2M $388.2M $416.6M $432.5M $432.6M
Weighted Average Diluted Share $388.2M $388.2M $416.6M $432.5M $432.6M
 
EBITDA -- -- -- -- --
EBIT $346.7M $418.1M $710.8M $881M $926.8M
 
Revenue (Reported) $622M $573.2M $908M $1.1B $1.2B
Operating Income (Reported) $253.6M $216.1M $252M $295.6M $304.4M
Operating Income (Adjusted) $346.7M $418.1M $710.8M $881M $926.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $322.8M $142M $118.9M $115.4M $57.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $428.4M $203.8M $350.8M $148M $3.9B
 
Property Plant And Equipment $77.6M $76.2M $56.5M $65.6M $64.9M
Long-Term Investments $1.7B $1.2B $1.5B $1.5B $999.8M
Goodwill $88.6M $91.6M $65.1M $106.1M $96.2M
Other Intangibles $17.5M $5.1M $2.6M $14.7M $12.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $21.9B $22.5B $22.6B $22.9B $21.8B
 
Accounts Payable $5.3M $17M $11.8M $18.8M $13.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.9B $11.7B $11.2B $10.2B $11B
 
Long-Term Debt $5B $4.7B $4.7B $4.8B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $19.6B $20.1B $20.3B $20.3B $19.3B
 
Common Stock $303.3M $294.5M $263.6M $284M $253.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $2.4B $2.2B $2.6B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $97.9M $112.2M $101.2M $65.6M $72.3M
Total Equity $2.3B $2.5B $2.3B $2.6B $2.5B
 
Total Liabilities and Equity $21.9B $22.5B $22.6B $22.9B $21.8B
Cash and Short Terms $323.8M $141.9M $119.5M $115.2M $57.7M
Total Debt $5B $4.7B $4.7B $4.8B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $138.2M $29.1M $111.6M $109.1M $108.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $486.3M $161M $489.3M $291.8M $363.6M
 
Property Plant And Equipment $77.8M $62.9M $63.4M $69.7M $71.9M
Long-Term Investments $1.3B $1.4B $1.6B $1.5B $1.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $22.9B $20.1B $22.9B $23.4B $25.5B
 
Accounts Payable $3.8M $13.5M $19.2M $14.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $153.4M $117.3M $243.5M $176.7M $209.4M
 
Long-Term Debt $7.2B $6B $6.1B $6.8B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $20.4B $18B $20.4B $20.7B $22.6B
 
Common Stock $297.5M $238.3M $271M $273.8M $289M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $97.1M $92.2M $86.4M $74.8M $68.4M
Total Equity $2.5B $2.1B $2.4B $2.6B $2.9B
 
Total Liabilities and Equity $22.9B $20.1B $22.9B $23.4B $25.5B
Cash and Short Terms $973.9M $1.6B $1.3B $882.2M --
Total Debt $7.2B $6B $6.1B $6.8B $6.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $210M $336.7M $289.5M $348.5M --
Depreciation & Amoritzation $17.6M $21.6M $12.2M $14.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$497.3M $510.6M -$435.8M $94.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -$51.1M $551.5M -$407M $644M $368.4M
 
Capital Expenditures $14.4M $16.9M $9.3M $9M $22.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$1.9B -$2.1B $216.2M -$1.1B
 
Dividends Paid (Ex Special Dividend) $68.7M $66.2M $100.8M $79.5M $160.9M
Special Dividend Paid
Long-Term Debt Issued $890.4M $912.9M $1.8B $576.9M $788M
Long-Term Debt Repaid -$31.3M -$814.7M -$765.3M -$1.1B -$484.4M
Repurchase of Common Stock -- $581.5K $2.2M -- --
Other Financing Activities -$44.9M -$43.1M -$13.9M -$43.8M -$80.8M
Cash From Financing $1.9B $1.2B $2.5B -$860M $891.7M
 
Beginning Cash (CF) $80.8M $320.7M $130.1M $110.6M $108.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $212.8M -$175.7M -$8.4M $94.6K $116M
Ending Cash (CF) $293.5M $145.3M $121.7M $110.7M $60.7M
 
Levered Free Cash Flow -$65.5M $534.6M -$416.3M $635M $346M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $68.6M $53M -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$48.5M -$193M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $282.2M -$133.2M $448M $203.4M $225.7M
 
Capital Expenditures $6.6M $2.2M $1.5M -$41.5M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $74M -$391.2M $668.8M -$504.8M -$332.2M
 
Dividends Paid (Ex Special Dividend) -- -$5.7M $1.8M $783.3K $3.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $76.4M $601.5M $291M $79.2M --
Long-Term Debt Repaid -$53.4M -$115.4M -$617.1M -$7.1M --
Repurchase of Common Stock -$456.4K $195.2K -$19.2M -$185.9K -$194.2K
Other Financing Activities $734.1K $2.2M -$20.7M $34.2M --
Cash From Financing -$351.9M -$38.5M -$1.1B $271.7M -$17.5M
 
Beginning Cash (CF) $139.5M $601.3M $57.7M $136M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2M -$562.8M $53M -$29.7M -$124M
Ending Cash (CF) $137.2M $31.6M $113.1M $107M --
 
Levered Free Cash Flow $275.5M -$135.4M $446.5M $244.9M $222.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $293M $287.7M -- -- --
Depreciation & Amoritzation $21.2M $12.9M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $508.6M -$256.3M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B -$407.6M $656.1M $1.1B $513.9M
 
Capital Expenditures $30.3M $7.2M $13.1M $7.8M $14.6M
Cash Acquisitions -- -- -- -$36.6M --
Cash From Investing -$2.3B -$1.6B -$892.7M -$535M -$1B
 
Dividends Paid (Ex Special Dividend) $20.6M $143M $81.9M $161.6M $173.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $931M $771.8M --
Long-Term Debt Repaid -- -- -$1.1B -$477.4M --
Repurchase of Common Stock $692.6K $2M -$40.5K -$15.6M --
Other Financing Activities -$15.2M -$86.8M -$26.1M -$25.2M --
Cash From Financing $826.3M $1.9B $324M -$533.2M $652.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$228.7M -$88.2M $87.4M -$3.5M $157.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B -$414.8M $643M $1.1B $499.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $250.1M $201.1M -- -- --
Depreciation & Amoritzation $6.3M $3.3M $2.8M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $154.4M -$612.5M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $438.5M -$514.7M $525.8M $538.5M $693.2M
 
Capital Expenditures $20.7M $10.9M $15.3M $18M $10.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8B -$1.5B -$377.5M -$1.1B -$1B
 
Dividends Paid (Ex Special Dividend) $19.7M $97.1M $83.7M $161.6M $178.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $894.9M $1.4B $562.2M $757.1M $145.4M
Long-Term Debt Repaid -$716.2M -$712.5M -$1B -$362.8M -$103M
Repurchase of Common Stock $692.6K $2.1M -- -- --
Other Financing Activities -$15.4M -$59.1M -$71.3M -$52.7M -$98.8M
Cash From Financing $1.2B $1.9B -$146.5M $603.8M $387.1M
 
Beginning Cash (CF) $467.3M $876.4M $292.9M $438.8M $339.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$180.9M -$93.6M $1.8M -$2.1M $42.3M
Ending Cash (CF) $281M $767M $291.8M $434.6M $462.9M
 
Levered Free Cash Flow $417.8M -$525.6M $510.5M $520.5M $682.4M

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