Financhill
Sell
40

SM Quote, Financials, Valuation and Earnings

Last price:
$29.99
Seasonality move :
18.27%
Day range:
$28.88 - $29.99
52-week range:
$26.66 - $53.26
Dividend yield:
2.53%
P/E ratio:
4.49x
P/S ratio:
1.30x
P/B ratio:
0.81x
Volume:
2.2M
Avg. volume:
2.3M
1-year change:
-35.73%
Market cap:
$3.4B
Revenue:
$2.7B
EPS (TTM):
$6.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $2.6B $3.3B $2.4B $2.7B
Revenue Growth (YoY) -28.98% 130.68% 28.79% -29.35% 13%
 
Cost of Revenues $1.2B $1.3B $1.2B $1.3B $1.4B
Gross Profit -$50M $1.3B $2.1B $1.1B $1.2B
Gross Profit Margin -4.44% 50.74% 63.4% 46.95% 45.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99.2M $111.9M $114.6M $121.1M $138.3M
Other Inc / (Exp) -$578.3M -$941M -$443.2M $67.2M $49.2M
Operating Expenses $164.5M $172.3M $167.7M $191.1M $199.3M
Operating Income -$214.5M $1.1B $2B $918.8M $1B
 
Net Interest Expenses $163.9M $158.6M $114.6M $71.8M $108.8M
EBT. Incl. Unusual Items -$956.7M $46.2M $1.4B $914.2M $966.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$192.1M $9.9M $283.8M $96.3M $195.9M
Net Income to Company -$764.6M $36.2M $1.1B $817.9M $770.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$764.6M $36.2M $1.1B $817.9M $770.3M
 
Basic EPS (Cont. Ops) -$6.72 $0.30 $9.09 $6.89 $6.71
Diluted EPS (Cont. Ops) -$6.72 $0.29 $8.96 $6.86 $6.67
Weighted Average Basic Share $113.7M $119M $122.4M $118.7M $114.8M
Weighted Average Diluted Share $113.7M $123.7M $124.1M $119.2M $115.5M
 
EBITDA -$7.8M $980.9M $2.1B $1.7B $1.9B
EBIT -$792.8M $206.5M $1.5B $1B $1.1B
 
Revenue (Reported) $1.1B $2.6B $3.3B $2.4B $2.7B
Operating Income (Reported) -$214.5M $1.1B $2B $918.8M $1B
Operating Income (Adjusted) -$792.8M $206.5M $1.5B $1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $320.2M $852.4M $669.3M $606.9M $835.9M
Revenue Growth (YoY) -28.48% 166.24% -21.48% -9.32% 37.74%
 
Cost of Revenues $284.9M $343.3M $294.3M $326.5M $475.1M
Gross Profit $35.3M $509.1M $375M $280.4M $360.7M
Gross Profit Margin 11.01% 59.72% 56.03% 46.21% 43.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20M $37.1M $32.8M $36.6M $41.9M
Other Inc / (Exp) -$147.5M $12.7M $10.8M $80.3M -$20.3M
Operating Expenses $45.9M $48.4M $43.5M $51M $53.5M
Operating Income -$10.6M $460.6M $331.5M $229.4M $307.3M
 
Net Interest Expenses $40.5M $38.4M $18.9M $17.9M $45.5M
EBT. Incl. Unusual Items -$198.6M $434.9M $323.3M $291.8M $241.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$33.4M $10M $64.9M $44.7M $53.1M
Net Income to Company -$165.2M $424.9M $258.5M $247.1M $188.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$165.2M $424.9M $258.5M $247.1M $188.3M
 
Basic EPS (Cont. Ops) -$1.44 $3.50 $2.11 $2.13 $1.65
Diluted EPS (Cont. Ops) -$1.44 $3.43 $2.09 $2.12 $1.64
Weighted Average Basic Share $114.5M $121.5M $122.5M $115.9M $114.4M
Weighted Average Diluted Share $114.5M $140.1M $123.6M $116.5M $115M
 
EBITDA $30.8M $675M $489.6M $504.8M $548.2M
EBIT -$158.1M $475M $346M $315.7M $287.7M
 
Revenue (Reported) $320.2M $852.4M $669.3M $606.9M $835.9M
Operating Income (Reported) -$10.6M $460.6M $331.5M $229.4M $307.3M
Operating Income (Adjusted) -$158.1M $475M $346M $315.7M $287.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $2.6B $3.3B $2.4B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.2B $1.3B $1.4B
Gross Profit -$48.7M $1.3B $2.1B $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99.2M $111.9M $114.6M $121.1M $138.3M
Other Inc / (Exp) -$578.3M -$941M -$442.6M $67.2M $49.2M
Operating Expenses $165.8M $172.3M $167.7M $191.1M $199.3M
Operating Income -$214.5M $1.1B $2B $918.8M $1B
 
Net Interest Expenses $163.9M $158.6M $115.1M $71.8M $108.8M
EBT. Incl. Unusual Items -$956.7M $46.2M $1.4B $914.2M $966.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$192.1M $9.9M $283.8M $96.3M $195.9M
Net Income to Company -$764.6M $36.2M $1.1B $817.9M $770.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$764.6M $36.2M $1.1B $817.9M $770.3M
 
Basic EPS (Cont. Ops) -$6.73 $0.13 $9.07 $6.91 $6.71
Diluted EPS (Cont. Ops) -$6.73 $0.05 $8.95 $6.87 $6.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.8M $980.9M $2.1B $1.7B $1.9B
EBIT -$792.8M $206.5M $1.5B $1B $1.1B
 
Revenue (Reported) $1.1B $2.6B $3.3B $2.4B $2.7B
Operating Income (Reported) -$214.5M $1.1B $2B $918.8M $1B
Operating Income (Adjusted) -$792.8M $206.5M $1.5B $1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.6B $3.3B $2.4B $2.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.2B $1.3B $1.4B --
Gross Profit $1.3B $2.1B $1.1B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111.9M $114.6M $121.1M $138.3M --
Other Inc / (Exp) -$941M -$442.6M $67.2M $49.2M --
Operating Expenses $172.3M $167.7M $191.1M $199.3M --
Operating Income $1.1B $2B $918.8M $1B --
 
Net Interest Expenses $158.6M $115.1M $71.8M $108.8M --
EBT. Incl. Unusual Items $46.2M $1.4B $914.2M $966.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $283.8M $96.3M $195.9M --
Net Income to Company $36.2M $1.1B $817.9M $770.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.2M $1.1B $817.9M $770.3M --
 
Basic EPS (Cont. Ops) $0.13 $9.07 $6.91 $6.71 --
Diluted EPS (Cont. Ops) $0.05 $8.95 $6.87 $6.68 --
Weighted Average Basic Share $476.1M $489.5M $474.8M $459.1M --
Weighted Average Diluted Share $497.1M $496.4M $477.2M $462.2M --
 
EBITDA $980.9M $2.1B $1.7B $1.9B --
EBIT $206.5M $1.5B $1B $1.1B --
 
Revenue (Reported) $2.6B $3.3B $2.4B $2.7B --
Operating Income (Reported) $1.1B $2B $918.8M $1B --
Operating Income (Adjusted) $206.5M $1.5B $1B $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10K $332.7M $445M $616.2M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $361M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10M $9.2M $10.2M $12.7M $25.2M
Total Current Assets $203.7M $613.2M $737.2M $916.4M $434.7M
 
Property Plant And Equipment $4.7B $4.6B $4.9B $5.4B $8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $47.7M $44.6M $71.6M $78.5M $145.3M
Total Assets $5B $5.2B $5.7B $6.4B $8.6B
 
Accounts Payable $63M $25.1M $43.9M $107.3M $82.5M
Accrued Expenses $118.2M $131.3M $161.6M $182.4M $279.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $213.2M $383.2M $89M $22.2M $29.5M
Total Current Liabilities $583.7M $889.3M $598.6M $633.8M $790M
 
Long-Term Debt $2.2B $2.1B $1.6B $1.6B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.2B $2.6B $2.8B $4.3B
 
Common Stock $1.1M $1.2M $1.2M $1.2M $1.1M
Other Common Equity Adj -$13.6M -$12.8M -$4M -$2.6M -$1.2M
Common Equity $2B $2.1B $3.1B $3.6B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.1B $3.1B $3.6B $4.2B
 
Total Liabilities and Equity $5B $5.2B $5.7B $6.4B $8.6B
Cash and Short Terms $10K $332.7M $445M $616.2M --
Total Debt $2.2B $2.1B $1.6B $1.6B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10K $332.7M $445M $616.2M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $361M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10M $9.2M $10.2M $12.7M $25.2M
Total Current Assets $203.7M $613.2M $737.2M $916.4M $434.7M
 
Property Plant And Equipment $4.7B $4.6B $4.9B $5.4B $8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $47.7M $44.6M $71.6M $78.5M $145.3M
Total Assets $5B $5.2B $5.7B $6.4B $8.6B
 
Accounts Payable $63M $25.1M $43.9M $107.3M $82.5M
Accrued Expenses $118.2M $131.3M $161.6M $182.4M $279.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $213.2M $383.2M $89M $22.2M $29.5M
Total Current Liabilities $583.7M $889.3M $598.6M $633.8M $790M
 
Long-Term Debt $2.2B $2.1B $1.6B $1.6B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.2B $2.6B $2.8B $4.3B
 
Common Stock $1.1M $1.2M $1.2M $1.2M $1.1M
Other Common Equity Adj -$13.6M -$12.8M -$4M -$2.6M -$1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.1B $3.1B $3.6B $4.2B
 
Total Liabilities and Equity $5B $5.2B $5.7B $6.4B $8.6B
Cash and Short Terms $10K $332.7M $445M $616.2M --
Total Debt $2.2B $2.1B $1.6B $1.6B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$764.6M $36.2M $1.1B $817.9M $770.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $15M $18.8M $18.8M $20.3M $25M
Change in Accounts Receivable $29.1M -$101M $38.6M -$10.2M -$85.5M
Change in Inventories -- -- -- -- --
Cash From Operations $790.9M $1.2B $1.7B $1.6B $1.8B
 
Capital Expenditures $555.7M $678.2M $879.9M $1.1B $3.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$555.6M -$667.2M -$880.3M -$1.1B -$3.4B
 
Dividends Paid (Ex Special Dividend) -$2.3M -$2.4M -$19.6M -$71.6M -$85M
Special Dividend Paid
Long-Term Debt Issued $1.4B $2.2B -- -- $2.5B
Long-Term Debt Repaid -$1.7B -$2.4B -$584.9M -- -$1.3B
Repurchase of Common Stock -- -$9.1M -$57.2M -$228.1M -$86.1M
Other Financing Activities -$15.1M -- -$10M -- -$13M
Cash From Financing -$235.4M -$159.8M -$693.9M -$304.5M $1B
 
Beginning Cash (CF) $10K $10K $332.7M $445M $616.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $332.7M $112.3M $171.2M -$616.2M
Ending Cash (CF) $10K $332.7M $445M $616.2M --
 
Levered Free Cash Flow $235.3M $481.6M $806.5M $475.1M -$1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$165.2M $424.9M $258.5M $247.1M $188.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -$438K $4.6M $4.9M $5.7M $7.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $256.9M $429.6M $288.4M $476.5M $577.9M
 
Capital Expenditures $128.8M $127.9M $288.1M $223.3M $2.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$128.8M -$122.5M -$287.8M -$223.3M -$2.4B
 
Dividends Paid (Ex Special Dividend) -$1.1M -$1.2M -$18.4M -$17.4M -$22.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $281.5M $183M -- -- $1B
Long-Term Debt Repaid -$408.7M -$183M -- -- -$950M
Repurchase of Common Stock -- -$9.1M -$37M -$22.9M -$2.1M
Other Financing Activities -$197K $4.7M $25.1M -- -$10.6M
Cash From Financing -$128.1M -$4.2M -$54M -$39.1M $34.1M
 
Beginning Cash (CF) $10K $29.8M $498.4M $402M $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $302.9M -$53.4M $214.2M -$1.8B
Ending Cash (CF) $10K $332.7M $445M $616.2M --
 
Levered Free Cash Flow $128.1M $301.7M $287K $253.2M -$1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$764.6M $36.2M $1.1B $817.9M $770.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $15M $18.8M $18.8M $20.3M $25M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $790.9M $1.2B $1.7B $1.6B $1.8B
 
Capital Expenditures $555.7M $678.2M $879.9M $1.1B $3.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$555.6M -$667.2M -$880.3M -$1.1B -$3.4B
 
Dividends Paid (Ex Special Dividend) -$2.3M -$2.4M -$19.6M -$71.6M -$85M
Special Dividend Paid
Long-Term Debt Issued $1.4B $2.2B -- -- --
Long-Term Debt Repaid -$1.7B -$2.4B -$584.9M -- --
Repurchase of Common Stock -- -- -$57.2M -$228.1M -$86.1M
Other Financing Activities -$15.1M -- -$10M -- --
Cash From Financing -$235.4M -$159.8M -$693.9M -$304.5M $1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $332.7M $112.3M $171.2M -$616.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $235.3M $481.6M $806.5M $475.1M -$1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $36.2M $1.1B $817.9M $770.3M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $18.8M $18.8M $20.3M $25M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.7B $1.6B $1.8B --
 
Capital Expenditures $678.2M $879.9M $1.1B $3.4B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$667.2M -$880.3M -$1.1B -$3.4B --
 
Dividends Paid (Ex Special Dividend) -$2.4M -$19.6M -$71.6M -$85M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B -- -- $2.5B --
Long-Term Debt Repaid -$2.4B -$584.9M -- -$1.3B --
Repurchase of Common Stock -$9.1M -$57.2M -$228.1M -$86.1M --
Other Financing Activities -$0 -$10M -- -$13M --
Cash From Financing -$159.8M -$693.9M -$304.5M $1B --
 
Beginning Cash (CF) $29.8M $1.5B $1.7B $3.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $332.7M $112.3M $171.2M -$616.2M --
Ending Cash (CF) $362.5M $1.6B $1.9B $2.9B --
 
Levered Free Cash Flow $481.6M $806.5M $475.1M -$1.6B --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock