Financhill
Sell
1

SCR.TO Quote, Financials, Valuation and Earnings

Last price:
$29.00
Seasonality move :
-1.65%
Day range:
$28.41 - $29.43
52-week range:
$22.75 - $45.09
Dividend yield:
3.98%
P/E ratio:
5.69x
P/S ratio:
1.46x
P/B ratio:
0.94x
Volume:
81.5K
Avg. volume:
151.7K
1-year change:
-2.48%
Market cap:
$6.2B
Revenue:
$4.7B
EPS (TTM):
$5.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $131.8M $376.9M $3.7B $4.2B $4.7B
Revenue Growth (YoY) 121.05% 186.06% 893.98% 13.14% 12.03%
 
Cost of Revenues $137.1M $196.1M $2.5B $3.1B $3.4B
Gross Profit -$5.3M $180.8M $1.3B $1.1B $1.3B
Gross Profit Margin -4.04% 47.97% 34.34% 25.79% 27.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3M $7.9M $68.8M $91.9M $101.1M
Other Inc / (Exp) -- -- -$96.5M $107.7M -$94.4M
Operating Expenses $8.3M $11.4M $68.8M $91.9M $101.1M
Operating Income -$13.7M $169.4M $1.2B $1B $1.2B
 
Net Interest Expenses $16.5M $22.6M $129.7M $252.8M $253.2M
EBT. Incl. Unusual Items -$22.5M $90.4M $975M $836.5M $853M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.3M $22.5M -$371.9M $249.3M $249.3M
Net Income to Company -$17.3M $67.9M $1.4B $587.2M $603.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.3M $67.9M $1.4B $587.2M $603.7M
 
Basic EPS (Cont. Ops) -$1.34 $5.22 $71.64 $2.94 $2.82
Diluted EPS (Cont. Ops) -$1.34 $3.55 $71.64 $2.94 $2.82
Weighted Average Basic Share $12.9M $13M $19M $199.9M $214.2M
Weighted Average Diluted Share $12.9M $19.1M $19M $199.9M $214.2M
 
EBITDA $39.6M $235.6M $1.6B $1.8B $2.1B
EBIT -$13.7M $169.4M $1.2B $1B $1.2B
 
Revenue (Reported) $131.8M $376.9M $3.7B $4.2B $4.7B
Operating Income (Reported) -$13.7M $169.4M $1.2B $1B $1.2B
Operating Income (Adjusted) -$13.7M $169.4M $1.2B $1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $96.4M $151.5M $1.1B $989.7M $929.7M
Revenue Growth (YoY) 214.9% 57.26% 629.53% -10.48% -6.06%
 
Cost of Revenues $49.1M $71.6M $733.8M $661.6M $642.3M
Gross Profit $47.3M $79.9M $371.8M $328.1M $287.4M
Gross Profit Margin 49.1% 52.74% 33.63% 33.15% 30.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $3.2M $20.7M $25.5M $23.6M
Other Inc / (Exp) -- $6.8M -$274.9M -$8.6M --
Operating Expenses $3.1M $4.7M $20.7M $19.2M $23.6M
Operating Income $44.2M $75.3M $351.1M $308.9M $263.8M
 
Net Interest Expenses $5.5M $6.4M $68.3M $61M $35.9M
EBT. Incl. Unusual Items $25.2M $75.7M $3.5M $243.3M $201.4M
Earnings of Discontinued Ops. -- -- -- $4.1M $428.6M
Income Tax Expense $6.5M $18.1M $44.6M $59.4M $56.8M
Net Income to Company $18.8M $57.5M -$41.1M $188M $573.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.8M $57.5M -$41.1M $183.9M $144.6M
 
Basic EPS (Cont. Ops) $1.44 $4.52 -$0.28 $0.88 $2.68
Diluted EPS (Cont. Ops) $0.98 $3.03 -$0.28 $0.88 $2.68
Weighted Average Basic Share $13M $12.7M $148.6M $214.2M $214.2M
Weighted Average Diluted Share $19.1M $19.3M $148.6M $214.2M $214.2M
 
EBITDA $61.1M $96.1M $529.8M $535.2M $415.1M
EBIT $44.2M $75.3M $351.1M $308.9M $263.8M
 
Revenue (Reported) $96.4M $151.5M $1.1B $989.7M $929.7M
Operating Income (Reported) $44.2M $75.3M $351.1M $308.9M $263.8M
Operating Income (Adjusted) $44.2M $75.3M $351.1M $308.9M $263.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $290.3M $618.8M $4.6B $4.4B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $172.8M $255.2M $3B $3.1B $3.1B
Gross Profit $117.4M $363.6M $1.6B $1.3B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7M $10.6M $91.6M $97.2M $97.8M
Other Inc / (Exp) -- $6.8M -$100.4M $94.4M --
Operating Expenses $10.1M $18.9M $91.6M $84.7M $97.8M
Operating Income $107.3M $344.7M $1.5B $1.2B $1.1B
 
Net Interest Expenses $22M $24.5M $253.8M $251.1M $205.2M
EBT. Incl. Unusual Items $21.5M $284.1M $587.2M $1B $818.3M
Earnings of Discontinued Ops. -- -- -- $28.5M $501.2M
Income Tax Expense $6.8M $66.1M $201.5M $261.4M $222.2M
Net Income to Company $14.8M $218M $1.5B $779.5M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.8M $218M $385.7M $751M $596.1M
 
Basic EPS (Cont. Ops) $1.13 $16.87 $9.62 $3.64 $5.12
Diluted EPS (Cont. Ops) $0.68 $11.32 $9.62 $3.64 $5.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $167.3M $422.1M $2.2B $2.1B $1.8B
EBIT $107.3M $344.7M $1.5B $1.2B $1.1B
 
Revenue (Reported) $290.3M $618.8M $4.6B $4.4B $4.3B
Operating Income (Reported) $107.3M $344.7M $1.5B $1.2B $1.1B
Operating Income (Adjusted) $107.3M $344.7M $1.5B $1.2B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $246.4M $488.3M $3.1B $3.2B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $135.3M $194.3M $2.3B $2.3B $2.3B
Gross Profit $111.2M $294M $800.4M $966.7M $895.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $8.2M $67.4M $72.7M $69.4M
Other Inc / (Exp) -- $6.8M -$46.1M -$59.4M $35.1M
Operating Expenses $8.2M $15.7M $67.4M $60.2M $69.4M
Operating Income $103M $278.2M $733M $906.5M $826.5M
 
Net Interest Expenses $16.7M $18.5M $197.9M $185M $148.8M
EBT. Incl. Unusual Items $23.8M $217.5M $482.8M $658.7M $666.1M
Earnings of Discontinued Ops. -- -- -- $28.5M $501.2M
Income Tax Expense $7.2M $50.8M $159.3M $171.4M $157.9M
Net Income to Company $16.6M $166.7M $323.5M $515.8M $1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.6M $166.7M $323.5M $487.3M $508.2M
 
Basic EPS (Cont. Ops) $1.27 $12.94 $6.34 $2.41 $4.71
Diluted EPS (Cont. Ops) $0.82 $8.64 $6.34 $2.41 $4.71
Weighted Average Basic Share $39M $38.7M $316.2M $642.6M $642.6M
Weighted Average Diluted Share $45.1M $58.2M $316.2M $642.6M $642.6M
 
EBITDA $150.5M $337M $1.3B $1.6B $1.4B
EBIT $103M $278.2M $733M $906.5M $826.5M
 
Revenue (Reported) $246.4M $488.3M $3.1B $3.2B $3.2B
Operating Income (Reported) $103M $278.2M $733M $906.5M $826.5M
Operating Income (Adjusted) $103M $278.2M $733M $906.5M $826.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $34.3M -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16M $45M $299.1M $334.6M $348.2M
Inventory -- -- $64.2M $43.3M $47.8M
Prepaid Expenses -- -- $10M $28.1M $30M
Other Current Assets -- -- $9.5M $41.3M $51.5M
Total Current Assets $22.2M $49.8M $421.4M $447.3M $506.1M
 
Property Plant And Equipment $637.6M $806.6M $8.7B $10B $10.5B
Long-Term Investments $472K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $18.9M $19.5M $15M
Total Assets $694.5M $886.2M $9.2B $10.5B $11B
 
Accounts Payable $28.4M $35.6M $652.9M $783.8M $918.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $295M -- --
Current Portion Of Capital Lease Obligations -- -- $32.4M $43.8M $64.5M
Other Current Liabilities -- -- $108.6M $165M $44.6M
Total Current Liabilities $70.8M $94.3M $1.2B $1.1B $1.1B
 
Long-Term Debt $255.2M $327.3M $3B $3B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $339.4M $462.5M $5B $5.2B $5.2B
 
Common Stock $380.4M $394.2M $3.1B $3.6B $3.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $355.1M $423.6M $4.2B $5.3B $5.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $355.1M $423.6M $4.2B $5.3B $5.8B
 
Total Liabilities and Equity $694.5M $886.2M $9.2B $10.5B $11B
Cash and Short Terms -- -- $34.3M -- --
Total Debt $259.8M $333.5M $3.3B $3.1B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- -- $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $50M $63.4M $43.4M $289.1M $251.9M
Inventory -- -- -- $35.2M $37.9M
Prepaid Expenses -- -- $16M $42M --
Other Current Assets -- -- -- $5.9M --
Total Current Assets $52.2M $75.4M $59.4M $372.2M $2.3B
 
Property Plant And Equipment $743.4M $960.5M $1.1B $10.3B $8.7B
Long-Term Investments -- -- -- -- $2.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $14.9M --
Total Assets $828.3M $1.1B $1.2B $10.7B $11B
 
Accounts Payable $84M $122.5M $80.1M $698.2M $241.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $8.8M $57.9M --
Other Current Liabilities -- -- -- $15.6M --
Total Current Liabilities $121.6M $208.2M $91.5M $834.6M $2.2B
 
Long-Term Debt $309.8M $207.7M $271.1M $2.7B $565.6M
Capital Leases -- -- -- -- --
Total Liabilities $453.7M $504M $477.2M $4.9B $4.4B
 
Common Stock $396.7M $362.5M $440.9M $3.6B $3.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $374.6M $560.1M $713.2M $5.8B $6.6B
 
Total Liabilities and Equity $828.3M $1.1B $1.2B $10.7B $11B
Cash and Short Terms -- -- -- -- $1.3B
Total Debt $314.5M $291.9M $279.9M $2.8B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17.3M $67.9M $1.4B $587.2M $603.7M
Depreciation & Amoritzation $53.1M $66.2M $405.2M $761.6M $901.8M
Stock-Based Compensation $2M $3.5M $4M -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.6M $157.9M $1.5B $1.5B $2B
 
Capital Expenditures $104.6M $191.4M $620.9M $1B $1.3B
Cash Acquisitions -- -- $2.3B -- $41M
Cash From Investing -$103.2M -$187.6M -$3B -$999.4M -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $107.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $2.1B $375.3M --
Long-Term Debt Repaid -- -- -$555.2M -$879.2M -$339.2M
Repurchase of Common Stock -- $3.4M -- -- --
Other Financing Activities -- -- $109.5M -$4.1M -$11.4M
Cash From Financing $32.9M $29.8M $1.6B -$559.6M -$683.1M
 
Beginning Cash (CF) -- -- $34.3M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.6M -- $34.3M -$34.3M --
Ending Cash (CF) -$28.6M -- $68.6M -$34.3M --
 
Levered Free Cash Flow -$63M -$33.5M $834.4M $497.9M $685.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.8M $57.5M -$41.1M $188M $573.2M
Depreciation & Amoritzation $16.8M $20.9M $171.6M $226.3M $151.3M
Stock-Based Compensation $1.1M $1.4M -$9.3M -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $34.2M $89.1M $430.5M $521.9M $288.9M
 
Capital Expenditures $53.8M $60.4M $260.2M $319.6M $282M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36.6M -$81.8M -$253.5M -$306.4M $1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- $53.6M $64.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- $93.4M $101.7M --
Repurchase of Common Stock -- $13.2M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.4M -$7.3M -$177M -$215.5M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.6M $28.7M $170.3M $202.3M $6.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.8M $218M $1.5B $779.5M $1.1B
Depreciation & Amoritzation $59.9M $77.5M $851.8M $933.4M $768.9M
Stock-Based Compensation $3.2M $4.1M -$5.7M -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $96.1M $354.5M $2.1B $2B $1.7B
 
Capital Expenditures $195.9M $255.5M $1.1B $1.2B $1.5B
Cash Acquisitions -- -- $2.3B -- $41M
Cash From Investing -$157.8M -$254.3M -$3.5B -$1.2B -$678.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- $53.6M $237.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.1B --
Repurchase of Common Stock -- $37.9M -$34.5M -- --
Other Financing Activities -- -- -- -$16.1M --
Cash From Financing $61.7M -$100.2M $1.4B -$801.8M -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$99.7M $99M $1B $799.7M $264.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.6M $166.7M $323.5M $515.8M $1B
Depreciation & Amoritzation $47.5M $58.8M $505.4M $677.2M $544.3M
Stock-Based Compensation $2.7M $3.2M -$6.5M -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $86.1M $282.7M $954.7M $1.4B $1.2B
 
Capital Expenditures $152.1M $216.2M $720.6M $903.1M $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$136.3M -$203M -$698.7M -$906.5M -$287.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- $53.6M $184.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$10.1M -$215.3M -$48.1M
Repurchase of Common Stock -- $34.5M -- -- --
Other Financing Activities -- -- $600K -$11.4M $663M
Cash From Financing $50.3M -$79.7M -$290.3M -$532.5M -$886M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$34.3M -- --
Ending Cash (CF) -- -- -$34.3M -- --
 
Levered Free Cash Flow -$66.1M $66.5M $234.1M $535.9M $114.6M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock