Financhill
Sell
41

SGY.TO Quote, Financials, Valuation and Earnings

Last price:
$6.85
Seasonality move :
21.51%
Day range:
$6.68 - $6.85
52-week range:
$4.37 - $7.85
Dividend yield:
7.59%
P/E ratio:
15.40x
P/S ratio:
1.36x
P/B ratio:
0.91x
Volume:
303.5K
Avg. volume:
567.6K
1-year change:
28.28%
Market cap:
$677.8M
Revenue:
$545.4M
EPS (TTM):
$0.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $191.3M $356.2M $606.9M $558.6M $545.4M
Revenue Growth (YoY) -44.83% 86.16% 70.4% -7.96% -2.38%
 
Cost of Revenues $219.9M $240.7M $320.7M $415.4M $394M
Gross Profit -$28.6M $115.5M $286.2M $143.3M $151.4M
Gross Profit Margin -14.92% 32.42% 47.16% 25.65% 27.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.5M $13.2M $16.6M $19.2M $29.7M
Other Inc / (Exp) -$634.2M $323.6M -$76.7M -$55.2M -$156M
Operating Expenses $19.2M $17.1M $21.4M $28.6M $29.9M
Operating Income -$47.7M $98.4M $264.8M $114.7M $121.5M
 
Net Interest Expenses $28.2M $28.7M $32M $40.7M $36.7M
EBT. Incl. Unusual Items -$706.3M $396.2M $159.4M $20.6M -$70.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41M -$11.4M -$72.3M $4.9M -$16.7M
Net Income to Company -$747.3M $407.6M $231.7M $15.8M -$53.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$747.3M $407.6M $231.7M $15.8M -$53.7M
 
Basic EPS (Cont. Ops) -$18.90 $7.42 $2.74 $0.16 -$0.53
Diluted EPS (Cont. Ops) -$18.90 $7.28 $2.66 $0.16 -$0.53
Weighted Average Basic Share $39.5M $54.9M $84.6M $98.8M $100.8M
Weighted Average Diluted Share $39.5M $56M $87M $101M $100.8M
 
EBITDA $60.8M $215.6M $414.1M $320.1M $318.4M
EBIT -$47.7M $98.4M $264.8M $114.7M $121.5M
 
Revenue (Reported) $191.3M $356.2M $606.9M $558.6M $545.4M
Operating Income (Reported) -$47.7M $98.4M $264.8M $114.7M $121.5M
Operating Income (Adjusted) -$47.7M $98.4M $264.8M $114.7M $121.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $90.6M $147.3M $152.9M $131.7M $120M
Revenue Growth (YoY) 75.61% 62.59% 3.82% -13.89% -8.86%
 
Cost of Revenues $62.9M $80.7M $103.7M $94.9M $91M
Gross Profit $27.7M $66.6M $49.2M $36.7M $28.9M
Gross Profit Margin 30.61% 45.21% 32.2% 27.89% 24.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3M $4.2M $4.7M $5.2M $5.3M
Other Inc / (Exp) $39.3M $25.9M -$10.3M $6.5M --
Operating Expenses $4.1M $5.5M $7M $7.9M $7.1M
Operating Income $23.6M $61.1M $42.2M $28.8M $21.8M
 
Net Interest Expenses $6.6M $9.6M $10.2M $10M $6.7M
EBT. Incl. Unusual Items $56.5M $78.1M $21.8M $25.3M $9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.2M -- $5.2M $8M $1.9M
Net Income to Company $67.6M $78.1M $16.6M $17.3M $7.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $67.6M $78.1M $16.6M $17.3M $7.2M
 
Basic EPS (Cont. Ops) $1.18 $0.93 $0.17 $0.17 $0.07
Diluted EPS (Cont. Ops) $1.15 $0.91 $0.16 $0.17 $0.07
Weighted Average Basic Share $57.4M $83.6M $99.4M $101.1M $99.1M
Weighted Average Diluted Share $58.6M $86M $101M $102.5M $101.2M
 
EBITDA $56.4M $99.3M $95M $77.5M $70.5M
EBIT $23.6M $61.1M $42.2M $28.8M $21.8M
 
Revenue (Reported) $90.6M $147.3M $152.9M $131.7M $120M
Operating Income (Reported) $23.6M $61.1M $42.2M $28.8M $21.8M
Operating Income (Adjusted) $23.6M $61.1M $42.2M $28.8M $21.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $289.3M $587.9M $560M $549.1M $508.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $215.5M $310.8M $387.9M $404.6M $379M
Gross Profit $73.8M $277.2M $172.1M $144.5M $129.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $16.3M $18.3M $20.5M $24.4M
Other Inc / (Exp) $261.5M -$57.9M -$20.5M -$176.7M --
Operating Expenses $15.6M $21.2M $26.2M $28.7M $31.4M
Operating Income $58.2M $256M $145.8M $115.7M $98.4M
 
Net Interest Expenses $30.4M $32.4M $38.3M $40.3M $31.7M
EBT. Incl. Unusual Items $295.9M $170.9M $87.3M -$100.4M $55.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.2M -$227K -$61.6M -$19.6M $11.1M
Net Income to Company $307M $171.1M $148.9M -$80.7M $44.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $307M $171.1M $148.9M -$80.7M $44.7M
 
Basic EPS (Cont. Ops) $6.72 $2.07 $1.64 -$0.80 $0.45
Diluted EPS (Cont. Ops) $6.47 $2.01 $1.60 -$0.81 $0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $158.5M $406.1M $327.3M $319.9M $302.1M
EBIT $58.2M $256M $145.8M $115.7M $98.4M
 
Revenue (Reported) $289.3M $587.9M $560M $549.1M $508.7M
Operating Income (Reported) $58.2M $256M $145.8M $115.7M $98.4M
Operating Income (Adjusted) $58.2M $256M $145.8M $115.7M $98.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $234.9M $466.6M $419.7M $410.1M $373.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $165.2M $235.2M $300.9M $293.9M $278.9M
Gross Profit $69.7M $231.4M $118.8M $116.2M $94.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $12.4M $14.1M $15.4M $16.5M
Other Inc / (Exp) $317M -$64.5M -$8.3M -$129.7M $21.1M
Operating Expenses $12.1M $16.1M $21M $21.8M $23.5M
Operating Income $57.6M $215.3M $97.8M $94.5M $71M
 
Net Interest Expenses $22M $25.7M $33.9M $29.7M $24.7M
EBT. Incl. Unusual Items $353.6M $128.2M $56.1M -$64.8M $61.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.2M -- $10.7M -$13.8M $14M
Net Income to Company $364.7M $128.2M $45.4M -$51.1M $47.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $364.7M $128.2M $45.4M -$51.1M $47.4M
 
Basic EPS (Cont. Ops) $8.16 $1.54 $0.46 -$0.51 $0.48
Diluted EPS (Cont. Ops) $7.92 $1.48 $0.45 -$0.51 $0.47
Weighted Average Basic Share $139.8M $250.3M $294.8M $302.2M $298.4M
Weighted Average Diluted Share $142.4M $255.7M $301.5M $303.6M $302.6M
 
EBITDA $136M $326.5M $239.7M $238.9M $222.4M
EBIT $57.6M $215.3M $97.8M $94.5M $71M
 
Revenue (Reported) $234.9M $466.6M $419.7M $410.1M $373.4M
Operating Income (Reported) $57.6M $215.3M $97.8M $94.5M $71M
Operating Income (Adjusted) $57.6M $215.3M $97.8M $94.5M $71M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- $7.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.8M $55.7M $60.6M $53.4M $58.3M
Inventory -- -- -- -- --
Prepaid Expenses $5.3M $3.2M $3M $5.4M $3.2M
Other Current Assets -- -- -- -- --
Total Current Assets $35M $58.9M $65.1M $63.4M $75.6M
 
Property Plant And Equipment $672.9M $1.2B $1.4B $1.4B $1.2B
Long-Term Investments -- -- $660K $83K $20K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $708M $1.3B $1.6B $1.5B $1.4B
 
Accounts Payable $51.3M $84.3M $93.4M $85.4M $95.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $260.9M $46M $24.8M $13.7M $715K
Current Portion Of Capital Lease Obligations $8.8M $7.7M $6.4M $6.7M $4.1M
Other Current Liabilities $18.9M $32M $3.4M $2.3M $4.1M
Total Current Liabilities $343.9M $180M $141.4M $122.1M $118.7M
 
Long-Term Debt $135.9M $283.4M $316.7M $261.8M $227.3M
Capital Leases -- -- -- -- --
Total Liabilities $774.2M $762.1M $711.8M $636.8M $627.6M
 
Common Stock $1.5B $1.7B $1.8B $1.8B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -$66.2M $513.4M $838.3M $844M $738.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$66.2M $513.4M $838.3M $844M $738.5M
 
Total Liabilities and Equity $708M $1.3B $1.6B $1.5B $1.4B
Cash and Short Terms -- -- -- -- $7.6M
Total Debt $405.6M $337.1M $347.9M $282.2M $232.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- $11.5M $20.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $59M $63M $74.6M $53.2M $52.3M
Inventory -- -- -- -- --
Prepaid Expenses $4M $3.1M $3.1M $4.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $63M $67.6M $79.7M $77.7M $82.8M
 
Property Plant And Equipment $1.1B $1.1B $1.4B $1.2B $1.2B
Long-Term Investments -- $905K $381K $117K $237K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.2B $1.5B $1.3B $1.4B
 
Accounts Payable $73M $82.3M $84M $93.1M $72.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $48.8M $61.3M $1.9M --
Current Portion Of Capital Lease Obligations $9.2M $7.9M $6.6M $7.6M --
Other Current Liabilities $54.9M $7.3M $10.2M $113K --
Total Current Liabilities $143M $159.2M $176.1M $117M $94.4M
 
Long-Term Debt $334.7M $215M $232.9M $228.7M $234.4M
Capital Leases -- -- -- -- --
Total Liabilities $746.7M $575.6M $622.3M $576.4M $614.8M
 
Common Stock $1.6B $1.7B $1.8B $1.8B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $410.1M $630.9M $876.6M $756.5M $742.9M
 
Total Liabilities and Equity $1.2B $1.2B $1.5B $1.3B $1.4B
Cash and Short Terms -- -- -- $11.5M $20.5M
Total Debt $343.9M $271.8M $300.8M $238.2M $242.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$747.3M $407.6M $231.7M $15.8M -$53.7M
Depreciation & Amoritzation $105M $112.2M $149.3M $205.4M $196.9M
Stock-Based Compensation $5.7M $3.9M $4.9M $8.8M $9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $72.2M $100.5M $276.1M $266.1M $278.6M
 
Capital Expenditures $52.8M $123M $339.2M $185.8M $198.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$42.7M -$16M -$332.3M -$177.6M -$153M
 
Dividends Paid (Ex Special Dividend) $8.6M -- $17.9M $46.8M $50M
Special Dividend Paid
Long-Term Debt Issued $32.5M $93M $120.2M $58.2M $170.6M
Long-Term Debt Repaid -$63.6M -$200M -$117.7M -$119.1M -$223.6M
Repurchase of Common Stock -- -- $4.8M -- $11.2M
Other Financing Activities -$112K -$423K -$9M -$400K -$3.8M
Cash From Financing -$29.5M -$84.5M $56.1M -$88.6M -$118.1M
 
Beginning Cash (CF) -- -- -- -- $7.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $7.6M
Ending Cash (CF) -- -- -- -- $15.2M
 
Levered Free Cash Flow $19.4M -$22.5M -$63.1M $80.3M $80M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $67.6M $78.1M $16.6M $17.3M $7.2M
Depreciation & Amoritzation $32.8M $38.2M $56.6M $48.7M $48.7M
Stock-Based Compensation $631K $1.3M $2.3M $2.8M $1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $26.3M $69.2M $71.3M $73.4M $66.4M
 
Capital Expenditures $33.9M $42.4M $44.2M $51.4M $38.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.5M -$38.1M -$44.7M -$54.1M -$39.5M
 
Dividends Paid (Ex Special Dividend) -- $8.8M $11.9M $12.7M $12.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.5M -$1.5M -$1.3M -$679K --
Repurchase of Common Stock -- $4.8M -- $4M $545K
Other Financing Activities -$317K -$7.7M -$47K -$3.8M --
Cash From Financing -$4.8M -$31.1M -$26.6M -$7.9M -$14.8M
 
Beginning Cash (CF) -- -- -- $11.5M $20.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $11.5M $12.1M
Ending Cash (CF) -- -- -- $23M $32.6M
 
Levered Free Cash Flow -$7.7M $26.8M $27.1M $22.1M $27.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $307M $171.1M $148.9M -$80.7M $44.7M
Depreciation & Amoritzation $100.3M $143.5M $185.3M $204.2M $203.7M
Stock-Based Compensation $3.6M $4.9M $8.1M $8.3M $9.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $61.1M $247.6M $265.4M $293.5M $271M
 
Capital Expenditures $95.6M $163.9M $337.5M $205.7M $182.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $22.9M -$159.8M -$339M -$164M -$180.2M
 
Dividends Paid (Ex Special Dividend) -- $8.8M $43.9M $48.9M $51.9M
Special Dividend Paid
Long-Term Debt Issued $40M -- -- -- --
Long-Term Debt Repaid -$144.5M -$97.1M -$117.3M -$118.6M --
Repurchase of Common Stock -- $4.8M -- $5M $14.1M
Other Financing Activities -- -- -$4.4M -- --
Cash From Financing -$83.9M -$87.8M $73.6M -$118M -$81.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $11.5M $9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$34.5M $83.7M -$72.1M $87.9M $89M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $364.7M $128.2M $45.4M -$51.1M $47.4M
Depreciation & Amoritzation $78.4M $109.7M $145.6M $144.5M $151.3M
Stock-Based Compensation $2.7M $3.7M $6.9M $6.3M $6.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $50.1M $197.2M $186.4M $213.8M $206.2M
 
Capital Expenditures $81.3M $122.2M $120.5M $140.4M $123.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $29.1M -$114.6M -$121.4M -$107.8M -$135M
 
Dividends Paid (Ex Special Dividend) -- $8.8M $34.8M $36.9M $38.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.5M -- -- -- --
Long-Term Debt Repaid -$107.3M -$4.4M -$3.9M -$3.4M -$2.5M
Repurchase of Common Stock -- $4.8M -- $5M $7.9M
Other Financing Activities -$2.4M -$4.8M -$261K -$3.8M -$6.9M
Cash From Financing -$79.2M -$82.5M -$65M -$94.5M -$58.3M
 
Beginning Cash (CF) -- -- -- $11.5M $40.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $11.5M $12.9M
Ending Cash (CF) -- -- -- $23M $53.6M
 
Levered Free Cash Flow -$31.3M $74.9M $65.9M $73.4M $82.4M

Related Companies

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