Financhill
Buy
58

SILA Quote, Financials, Valuation and Earnings

Last price:
$25.94
Seasonality move :
13.25%
Day range:
$25.81 - $26.50
52-week range:
$16.19 - $26.75
Dividend yield:
4.63%
P/E ratio:
34.55x
P/S ratio:
7.86x
P/B ratio:
1.02x
Volume:
1.3M
Avg. volume:
431.1K
1-year change:
44.6%
Market cap:
$1.4B
Revenue:
$186.9M
EPS (TTM):
$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $165.8M $172.8M $180M $189.1M $186.9M
Revenue Growth (YoY) 63.8% 4.26% 4.14% 5.04% -1.17%
 
Cost of Revenues $16.4M $17.7M $18M $20.2M $23.1M
Gross Profit $149.4M $155.1M $162M $168.9M $163.7M
Gross Profit Margin 90.11% 89.75% 90.03% 89.32% 87.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.1M $21.4M $22.1M $23.9M $25.3M
Other Inc / (Exp) -$498K -$27.7M -$47M -$24.2M -$869K
Operating Expenses $97.9M $91.6M $99.3M $98.2M $103.1M
Operating Income $51.5M $63.5M $62.8M $70.7M $60.6M
 
Net Interest Expenses $42M $34.5M $23.8M $22.4M $17.1M
EBT. Incl. Unusual Items $8.9M $1.2M -$8M $24M $42.7M
Earnings of Discontinued Ops. $27.8M $401.4M -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $36.8M $402.7M -$8M $24M $42.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.8M $402.7M -$8M $24M $42.7M
 
Basic EPS (Cont. Ops) $0.68 $7.20 -$0.14 $0.42 $0.75
Diluted EPS (Cont. Ops) $0.68 $7.16 -$0.14 $0.42 $0.75
Weighted Average Basic Share $55.4M $55.8M $56.3M $56.8M $56.2M
Weighted Average Diluted Share $55.4M $56.1M $56.3M $57.3M $56.7M
 
EBITDA $156.4M $119.8M $93.8M $122.2M $139.8M
EBIT $51M $38.8M $16.1M $47.2M $63.9M
 
Revenue (Reported) $165.8M $172.8M $180M $189.1M $186.9M
Operating Income (Reported) $51.5M $63.5M $62.8M $70.7M $60.6M
Operating Income (Adjusted) $51M $38.8M $16.1M $47.2M $63.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.9M $43.6M $43.9M $45.9M $46.5M
Revenue Growth (YoY) -- 4.07% 0.69% 4.58% 1.37%
 
Cost of Revenues $3.8M $8.2M $4.7M $5.5M $5.9M
Gross Profit $38.1M $35.4M $39.2M $40.4M $40.6M
Gross Profit Margin 91.03% 81.2% 89.23% 88.09% 87.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $1.8M $5.3M $7.4M $7M
Other Inc / (Exp) $403K $5.6M -$40.3M -$17.5M $265K
Operating Expenses $22.6M $18.9M $28.1M $26.3M $24.8M
Operating Income $15.5M $16.5M $11.1M $14.2M $15.9M
 
Net Interest Expenses $9.4M $10M $5.5M $5.6M $5M
EBT. Incl. Unusual Items $6.5M $12.1M -$34.8M -$9M $11.1M
Earnings of Discontinued Ops. $8.2M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $14.7M $12.1M -$34.8M -$9M $11.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.7M $12.1M -$34.8M -$9M $11.1M
 
Basic EPS (Cont. Ops) $0.28 $0.20 -$0.60 -$0.16 $0.20
Diluted EPS (Cont. Ops) $0.28 $0.20 -$0.60 -$0.16 $0.20
Weighted Average Basic Share $55.5M $56M $56.5M $57M $55M
Weighted Average Diluted Share $55.6M $57M $56.5M $57.4M $55.5M
 
EBITDA $40.5M $42.3M -$5.7M $16.1M $34.3M
EBIT $17.6M $25.1M -$28.9M -$2.8M $16.4M
 
Revenue (Reported) $41.9M $43.6M $43.9M $45.9M $46.5M
Operating Income (Reported) $15.5M $16.5M $11.1M $14.2M $15.9M
Operating Income (Adjusted) $17.6M $25.1M -$28.9M -$2.8M $16.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $193.5M $172.8M $180M $189.1M $186.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.5M $17.7M $18M $20.2M $23.1M
Gross Profit $170M $155.1M $162M $168.9M $163.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.8M $21.4M $22.1M $23.9M $25.4M
Other Inc / (Exp) -$499K -$27.4M -$47M -$24.2M -$869K
Operating Expenses $108.2M $91.6M $99.3M $98.2M $103.1M
Operating Income $61.8M $63.5M $62.8M $70.7M $60.6M
 
Net Interest Expenses $45.4M $34.9M $23.8M $22.4M $17.1M
EBT. Incl. Unusual Items $15.9M $1.2M -$8M $24M $42.7M
Earnings of Discontinued Ops. $20.9M $401.4M -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $36.8M $402.7M -$8M $24M $42.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.8M $402.7M -$8M $24M $42.7M
 
Basic EPS (Cont. Ops) $0.65 $7.16 -$0.12 $0.42 $0.75
Diluted EPS (Cont. Ops) $0.65 $7.16 -$0.12 $0.42 $0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $166.7M $120.8M $95.3M $122.5M $140.9M
EBIT $61.2M $38.7M $16.1M $47.2M $63.9M
 
Revenue (Reported) $193.5M $172.8M $180M $189.1M $186.9M
Operating Income (Reported) $61.8M $63.5M $62.8M $70.7M $60.6M
Operating Income (Adjusted) $61.2M $38.7M $16.1M $47.2M $63.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $172.8M $180M $189.1M $186.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.7M $18M $20.2M $23.1M --
Gross Profit $155.1M $162M $168.9M $163.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4M $22.1M $23.9M $25.4M --
Other Inc / (Exp) -$27.4M -$47M -$24.2M -$869K --
Operating Expenses $91.6M $99.3M $98.2M $103.1M --
Operating Income $63.5M $62.8M $70.7M $60.6M --
 
Net Interest Expenses $34.9M $23.8M $22.4M $17.1M --
EBT. Incl. Unusual Items $1.2M -$8M $24M $42.7M --
Earnings of Discontinued Ops. $401.4M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $402.7M -$8M $24M $42.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $402.7M -$8M $24M $42.7M --
 
Basic EPS (Cont. Ops) $7.16 -$0.12 $0.42 $0.75 --
Diluted EPS (Cont. Ops) $7.16 -$0.12 $0.42 $0.75 --
Weighted Average Basic Share $223.3M $225.3M $227.2M $224.9M --
Weighted Average Diluted Share $224.3M $226.3M $229M $226.8M --
 
EBITDA $120.8M $95.3M $122.5M $140.9M --
EBIT $38.7M $16.1M $47.2M $63.9M --
 
Revenue (Reported) $172.8M $180M $189.1M $186.9M --
Operating Income (Reported) $63.5M $62.8M $70.7M $60.6M --
Operating Income (Adjusted) $38.7M $16.1M $47.2M $63.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $53.2M $32.4M $12.9M $202M $39.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.7M $57.6M $64.2M $55.6M $61.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $350K
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $113M $77.3M $257.8M $101.9M
 
Property Plant And Equipment $25M $24M $37.4M $36.4M $36.3M
Long-Term Investments -- -- -- -- --
Goodwill $24M $23.3M $21.7M $17.7M $17.7M
Other Intangibles $197.9M $181.6M $167.5M $135M $125.7M
Other Long-Term Assets $4.8M $5.6M $4.6M $4.7M $5.3M
Total Assets $3.2B $2.2B $2.2B $2.1B $2B
 
Accounts Payable $10M $9.4M $5.4M $3.9M $6.3M
Accrued Expenses $4.5M $5.8M $5.9M $6.1M $8.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $366M $698K -- -- --
Total Current Liabilities $1.3B $530.6M $610.3M $552.2M $553.6M
 
Long-Term Debt $146.6M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $576.4M $664.7M $605.1M $603.9M
 
Common Stock $2.2M $2.2M $2.3M $570K $551K
Other Common Equity Adj -$20.4M -$4.8M $28M $16.6M $11.4M
Common Equity $1.7B $1.6B $1.6B $1.5B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.6B $1.6B $1.5B $1.4B
 
Total Liabilities and Equity $3.2B $2.2B $2.2B $2.1B $2B
Cash and Short Terms $53.2M $32.4M $12.9M $202M $39.8M
Total Debt $1.1B $496.8M $580.6M $523.2M $521.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $53.2M $32.4M $12.9M $202M $39.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.7M $57.6M $64.2M $55.6M $61.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $350K
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $113M $77.3M $257.8M $101.9M
 
Property Plant And Equipment $25M $24M $37.4M $36.4M $36.3M
Long-Term Investments -- -- -- -- --
Goodwill $24M $23.3M $21.7M $17.7M $17.7M
Other Intangibles $197.9M $181.6M $167.5M $135M $125.7M
Other Long-Term Assets $4.8M $5.6M $4.6M $4.7M $5.3M
Total Assets $3.2B $2.2B $2.2B $2.1B $2B
 
Accounts Payable $10M $9.4M $5.4M $3.9M $6.3M
Accrued Expenses $4.5M $5.8M $5.9M $6.1M $8.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $366M $698K -- -- --
Total Current Liabilities $1.3B $530.6M $610.3M $552.2M $553.6M
 
Long-Term Debt $146.6M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $576.4M $664.7M $605.1M $603.9M
 
Common Stock $2.2M $2.2M $2.3M $570K $551K
Other Common Equity Adj -$20.4M -$4.8M $28M $16.6M $11.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.6B $1.6B $1.5B $1.4B
 
Total Liabilities and Equity $3.2B $2.2B $2.2B $2.1B $2B
Cash and Short Terms $53.2M $32.4M $12.9M $202M $39.8M
Total Debt $1.1B $496.8M $580.6M $523.2M $521.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $36.8M $402.7M -$8M $24M $42.7M
Depreciation & Amoritzation $105.5M $80.9M $77.7M $75M $75.9M
Stock-Based Compensation $437K $2.4M $4.2M $6.3M $5.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $112.8M $136.9M $121.7M $128.9M $132.8M
 
Capital Expenditures $28.8M $25.4M $8.4M $3.2M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.4M $1.2B -$142.8M $197.3M -$149.7M
 
Dividends Paid (Ex Special Dividend) -$76.5M -$465.8M -$65.3M -$66.5M -$81.4M
Special Dividend Paid
Long-Term Debt Issued $140M $15M $845M $50M $270M
Long-Term Debt Repaid -$113.9M -$935.7M -$762M -$108M -$270M
Repurchase of Common Stock -$29.5M -$9.5M -$9.2M -$12.4M -$61.5M
Other Financing Activities -$3.8M -$2.8M -$7.1M -$240K -$2.6M
Cash From Financing -$83.7M -$1.4B $1.3M -$137.1M -$145.5M
 
Beginning Cash (CF) $80.2M $67.9M $32.9M $13.1M $202.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.3M -$35M -$19.8M $189.1M -$162.3M
Ending Cash (CF) $67.9M $32.9M $13.1M $202.2M $39.8M
 
Levered Free Cash Flow $84M $111.5M $113.2M $125.7M $129.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.7M $12.1M -$34.8M -$9M $11.1M
Depreciation & Amoritzation $22.9M $16.1M $23.2M $19M $17.9M
Stock-Based Compensation $335K $623K $1.1M $2.6M $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $32.2M $32.1M $32.6M $31.1M $35.6M
 
Capital Expenditures $7.5M $5.1M $863K $1.6M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $14.3M -$36.3M -$863K $256.3M -$663K
 
Dividends Paid (Ex Special Dividend) -$19.2M -$15.7M -$16.4M -$16.7M -$22.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$46.1M -$20M -$17M -$80M --
Repurchase of Common Stock -$3M -$3M -$2.8M -$3M -$1.5M
Other Financing Activities -$808K -$527K $4K -$218K --
Cash From Financing -$69.1M -$39.2M -$36.2M -$100M -$23.7M
 
Beginning Cash (CF) $90.5M $76.2M $17.5M $14.7M $28.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.6M -$43.3M -$4.4M $187.5M $11.2M
Ending Cash (CF) $67.9M $32.9M $13.1M $202.2M $39.8M
 
Levered Free Cash Flow $24.7M $27M $31.8M $29.5M $33.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $36.8M $402.7M -$8M $24M $42.7M
Depreciation & Amoritzation $105.5M $80.9M $77.7M $75M $75.9M
Stock-Based Compensation $437K $2.4M $4.2M $6.3M $5.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $112.8M $136.9M $121.7M $128.9M $132.8M
 
Capital Expenditures $28.8M $25.4M $8.4M $3.2M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.4M $1.2B -$142.8M $197.3M -$149.7M
 
Dividends Paid (Ex Special Dividend) -$76.5M -$465.8M -$65.3M -$66.5M -$81.4M
Special Dividend Paid
Long-Term Debt Issued $140M $15M $845M $50M $270M
Long-Term Debt Repaid -$113.9M -$935.7M -$762M -$108M -$270M
Repurchase of Common Stock -$29.5M -$9.5M -$9.2M -$12.4M -$61.5M
Other Financing Activities -$3.8M -$2.8M -$7.1M -$240K -$2.6M
Cash From Financing -$83.7M -$1.4B $1.3M -$137.1M -$145.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.3M -$35M -$19.8M $189.1M -$162.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $84M $111.5M $113.2M $125.7M $129.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $402.7M -$8M $24M $42.7M --
Depreciation & Amoritzation $80.9M $77.7M $75M $75.9M --
Stock-Based Compensation $2.4M $4.2M $6.3M $5.9M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $136.9M $121.7M $128.9M $132.8M --
 
Capital Expenditures $25.4M $8.4M $3.2M $3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.2B -$142.8M $197.3M -$149.7M --
 
Dividends Paid (Ex Special Dividend) -$465.8M -$65.3M -$66.5M -$81.4M --
Special Dividend Paid $7M -- -- -- --
Long-Term Debt Issued $15M $845M $50M $270M --
Long-Term Debt Repaid -$935.7M -$762M -$108M -$270M --
Repurchase of Common Stock -$9.5M -$9.2M -$12.4M -$61.5M --
Other Financing Activities -$2.8M -$7.1M -$240K -$2.6M --
Cash From Financing -$1.4B $1.3M -$137.1M -$145.5M --
 
Beginning Cash (CF) $282.8M $93.3M $71.9M $408.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35M -$19.8M $189.1M -$162.3M --
Ending Cash (CF) $247.7M $73.5M $261M $246M --
 
Levered Free Cash Flow $111.5M $113.2M $125.7M $129.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 25.46% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.57% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock