Financhill
Sell
42

VC Quote, Financials, Valuation and Earnings

Last price:
$79.03
Seasonality move :
3.76%
Day range:
$77.19 - $79.30
52-week range:
$65.10 - $117.94
Dividend yield:
0%
P/E ratio:
7.40x
P/S ratio:
0.57x
P/B ratio:
1.64x
Volume:
395.4K
Avg. volume:
426.9K
1-year change:
-27.97%
Market cap:
$2.2B
Revenue:
$3.9B
EPS (TTM):
$10.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.8B $3.8B $4B $3.9B
Revenue Growth (YoY) -13.48% 8.83% 35.45% 5.27% -2.23%
 
Cost of Revenues $2.3B $2.5B $3.4B $3.5B $3.3B
Gross Profit $245M $254M $368M $487M $531M
Gross Profit Margin 9.62% 9.16% 9.8% 12.32% 13.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $193M $175M $188M $207M $207M
Other Inc / (Exp) -$61M $10M $5M -$16M -$28M
Operating Expenses $193M $175M $188M $207M $207M
Operating Income $52M $79M $180M $280M $324M
 
Net Interest Expenses $11M $8M $10M $7M --
EBT. Incl. Unusual Items -$20M $81M $175M $257M $298M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28M $31M $45M -$248M $14M
Net Income to Company -$48M $50M $130M $505M $284M
 
Minority Interest in Earnings -$8M -$9M -$6M -$19M -$10M
Net Income to Common Excl Extra Items -$56M $41M $124M $486M $274M
 
Basic EPS (Cont. Ops) -$2.01 $1.46 $4.41 $17.30 $9.93
Diluted EPS (Cont. Ops) -$2.01 $1.44 $4.35 $17.05 $9.82
Weighted Average Basic Share $27.9M $28M $28.1M $28.1M $27.6M
Weighted Average Diluted Share $27.9M $28.4M $28.5M $28.5M $27.9M
 
EBITDA $100M $199M $297M $378M $409M
EBIT -$4M $91M $189M $274M $313M
 
Revenue (Reported) $2.5B $2.8B $3.8B $4B $3.9B
Operating Income (Reported) $52M $79M $180M $280M $324M
Operating Income (Adjusted) -$4M $91M $189M $274M $313M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $746M $818M $967M $933M $934M
Revenue Growth (YoY) 16.02% 9.65% 18.22% -3.52% 0.11%
 
Cost of Revenues $673M $742M $857M $814M $796M
Gross Profit $73M $76M $110M $119M $138M
Gross Profit Margin 9.79% 9.29% 11.38% 12.76% 14.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45M $44M $52M $52M $47M
Other Inc / (Exp) $5M $1M -$3M -$4M $3M
Operating Expenses $45M $44M $52M $52M $47M
Operating Income $28M $32M $58M $67M $91M
 
Net Interest Expenses $2M $2M $3M -- --
EBT. Incl. Unusual Items $31M $31M $52M $63M $95M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $8M $14M $19M $28M
Net Income to Company $19M $23M $38M $44M $67M
 
Minority Interest in Earnings -$3M -$1M -$4M -$2M -$2M
Net Income to Common Excl Extra Items $16M $22M $34M $42M $65M
 
Basic EPS (Cont. Ops) $0.57 $0.79 $1.21 $1.52 $2.39
Diluted EPS (Cont. Ops) $0.56 $0.77 $1.18 $1.50 $2.36
Weighted Average Basic Share $27.9M $28M $28.2M $27.6M $27.2M
Weighted Average Diluted Share $28.4M $28.4M $28.7M $28M $27.5M
 
EBITDA $61M $61M $86M $89M $123M
EBIT $34M $34M $57M $67M $98M
 
Revenue (Reported) $746M $818M $967M $933M $934M
Operating Income (Reported) $28M $32M $58M $67M $91M
Operating Income (Adjusted) $34M $34M $57M $67M $98M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.7B $2.8B $3.9B $3.9B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.6B $3.5B $3.4B $3.3B
Gross Profit $265M $257M $402M $496M $550M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $184M $174M $196M $207M $202M
Other Inc / (Exp) -$27M $6M $1M -$17M -$21M
Operating Expenses $184M $174M $196M $207M $202M
Operating Income $81M $83M $206M $289M $348M
 
Net Interest Expenses $11M $8M $11M $4M --
EBT. Incl. Unusual Items $42M $81M $196M $268M $330M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35M $27M $51M -$243M $23M
Net Income to Company $7M $54M $145M $511M $307M
 
Minority Interest in Earnings -$12M -$7M -$9M -$17M -$10M
Net Income to Common Excl Extra Items -$5M $47M $136M $494M $297M
 
Basic EPS (Cont. Ops) -$0.18 $1.68 $4.84 $17.62 $10.81
Diluted EPS (Cont. Ops) -$0.21 $1.65 $4.75 $17.37 $10.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $164M $199M $322M $381M $443M
EBIT $58M $91M $212M $284M $344M
 
Revenue (Reported) $2.7B $2.8B $3.9B $3.9B $3.9B
Operating Income (Reported) $81M $83M $206M $289M $348M
Operating Income (Adjusted) $58M $91M $212M $284M $344M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $746M $818M $967M $933M $934M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $673M $742M $857M $814M $796M
Gross Profit $73M $76M $110M $119M $138M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45M $44M $52M $52M $47M
Other Inc / (Exp) $5M $1M -$3M -$4M $3M
Operating Expenses $45M $44M $52M $52M $47M
Operating Income $28M $32M $58M $67M $91M
 
Net Interest Expenses $2M $2M $3M -- --
EBT. Incl. Unusual Items $31M $31M $52M $63M $95M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $8M $14M $19M $28M
Net Income to Company $19M $23M $38M $44M $67M
 
Minority Interest in Earnings -$3M -$1M -$4M -$2M -$2M
Net Income to Common Excl Extra Items $16M $22M $34M $42M $65M
 
Basic EPS (Cont. Ops) $0.57 $0.79 $1.21 $1.52 $2.39
Diluted EPS (Cont. Ops) $0.56 $0.77 $1.18 $1.50 $2.36
Weighted Average Basic Share $27.9M $28M $28.2M $27.6M $27.2M
Weighted Average Diluted Share $28.4M $28.4M $28.7M $28M $27.5M
 
EBITDA $61M $61M $86M $89M $123M
EBIT $34M $34M $57M $67M $98M
 
Revenue (Reported) $746M $818M $967M $933M $934M
Operating Income (Reported) $28M $32M $58M $67M $91M
Operating Income (Adjusted) $34M $34M $57M $67M $98M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $496M $452M $520M $515M $623M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $484M $549M $672M $666M $578M
Inventory $177M $262M $348M $298M $283M
Prepaid Expenses $18M $21M $18M $24M $23M
Other Current Assets $11M $12M $10M $4M $5M
Total Current Assets $1.3B $1.4B $1.7B $1.6B $1.6B
 
Property Plant And Equipment $608M $527M $488M $527M $552M
Long-Term Investments $60M $54M $49M $35M $27M
Goodwill $49M $50M $45M $44M $81M
Other Intangibles $78M $68M $54M $46M $71M
Other Long-Term Assets $19M $14M $21M $21M $34M
Total Assets $2.3B $2.2B $2.5B $2.7B $2.9B
 
Accounts Payable $500M $522M $657M $551M $505M
Accrued Expenses $52M $30M -- -- --
Current Portion Of Long-Term Debt -- $4M $13M $18M $18M
Current Portion Of Capital Lease Obligations $32M $28M $29M $30M $29M
Other Current Liabilities $30M $67M $75M $78M $81M
Total Current Liabilities $824M $852M $1B $931M $916M
 
Long-Term Debt $349M $349M $336M $318M $301M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.6B $1.7B $1.6B $1.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$304M -$229M -$213M -$254M -$306M
Common Equity $387M $516M $675M $1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $123M $100M $99M $85M $81M
Total Equity $510M $616M $774M $1.1B $1.3B
 
Total Liabilities and Equity $2.3B $2.2B $2.5B $2.7B $2.9B
Cash and Short Terms $496M $452M $520M $515M $623M
Total Debt $349M $353M $349M $336M $319M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $482M $402M $484M $504M $655M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $466M $539M $695M $652M $613M
Inventory $188M $331M $358M $342M $310M
Prepaid Expenses $26M $29M $25M $22M $26M
Other Current Assets $10M $8M $4M $3M $7M
Total Current Assets $1.3B $1.5B $1.7B $1.6B $1.7B
 
Property Plant And Equipment $576M $507M $492M $535M $590M
Long-Term Investments $57M $58M $44M $30M $29M
Goodwill $48M $50M $46M $44M $80M
Other Intangibles $75M $66M $49M $43M $73M
Other Long-Term Assets $18M $17M $30M $27M $34M
Total Assets $2.2B $2.2B $2.4B $2.7B $3B
 
Accounts Payable $486M $539M $605M $566M $556M
Accrued Expenses $52M $31M $32M $48M --
Current Portion Of Long-Term Debt -- -- $21M $18M $18M
Current Portion Of Capital Lease Obligations $31M $28M $30M $31M $22M
Other Current Liabilities $84M $71M $75M $81M $81M
Total Current Liabilities $775M $849M $964M $938M $927M
 
Long-Term Debt $349M $349M $331M $314M $297M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.6B $1.6B $1.6B $1.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$321M -$225M -$197M -$268M -$287M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $122M $101M $87M $85M $84M
Total Equity $506M $642M $807M $1.1B $1.4B
 
Total Liabilities and Equity $2.2B $2.2B $2.4B $2.7B $3B
Cash and Short Terms $482M $402M $484M $504M $655M
Total Debt $349M $349M $352M $332M $315M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$48M $50M $130M $505M $284M
Depreciation & Amoritzation $104M $108M $108M $104M $96M
Stock-Based Compensation $18M $18M $26M $34M $41M
Change in Accounts Receivable $51M -$78M -$156M $13M $61M
Change in Inventories -$2M -$92M -$105M $52M $1M
Cash From Operations $168M $58M $167M $267M $427M
 
Capital Expenditures $104M $70M $81M $125M $137M
Cash Acquisitions -$2M -$5M -- -- -$55M
Cash From Investing -$98M -$63M -$68M -$123M -$189M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $400M -- $350M -- --
Long-Term Debt Repaid -$400M -- -$350M -$13M -$18M
Repurchase of Common Stock -$16M -- -- -$106M -$63M
Other Financing Activities -$5M -$33M -$5M -$45M -$19M
Cash From Financing -$58M -$29M -$9M -$156M -$100M
 
Beginning Cash (CF) $469M $500M $455M $523M $518M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12M -$34M $90M -$12M $138M
Ending Cash (CF) $500M $455M $523M $518M $626M
 
Levered Free Cash Flow $64M -$12M $86M $142M $290M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $19M $23M $38M $44M $67M
Depreciation & Amoritzation $27M $27M $29M $22M $25M
Stock-Based Compensation $4M $5M $8M $10M $11M
Change in Accounts Receivable $4M $6M -$13M $3M -$24M
Change in Inventories -$17M -$71M -$5M -$51M -$20M
Cash From Operations $11M -$21M -$19M $69M $70M
 
Capital Expenditures $18M $21M $21M $37M $35M
Cash Acquisitions -- -$1M -- -- --
Cash From Investing -$15M -$21M -$20M -$37M -$33M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4M -$4M
Repurchase of Common Stock -- -- -- -$20M -$7M
Other Financing Activities -- -- -$8M -$7M -$10M
Cash From Financing -- -$4M -$5M -$31M -$18M
 
Beginning Cash (CF) $500M $455M $523M $518M $626M
Foreign Exchange Rate Adjustment -$10M -$4M $8M -$12M $13M
Additions / Reductions -$4M -$46M -$44M $1M $19M
Ending Cash (CF) $486M $405M $487M $507M $658M
 
Levered Free Cash Flow -$7M -$42M -$40M $32M $35M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7M $54M $145M $511M $307M
Depreciation & Amoritzation $106M $108M $110M $97M $99M
Stock-Based Compensation $17M $19M $29M $36M $42M
Change in Accounts Receivable -$47M -$76M -$175M $29M $34M
Change in Inventories -$3M -$146M -$39M $6M $32M
Cash From Operations $154M $26M $169M $355M $428M
 
Capital Expenditures $78M $73M $81M $141M $135M
Cash Acquisitions -$2M -$6M $1M -- -$55M
Cash From Investing -$72M -$69M -$67M -$140M -$185M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$350M -$17M -$18M
Repurchase of Common Stock -- -- -- -$126M -$50M
Other Financing Activities -- -- -- -$44M -$22M
Cash From Financing -$435M -$33M -$10M -$182M -$87M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$353M -$76M $92M $33M $156M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $76M -$47M $88M $214M $293M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $19M $23M $38M $44M $67M
Depreciation & Amoritzation $27M $27M $29M $22M $25M
Stock-Based Compensation $4M $5M $8M $10M $11M
Change in Accounts Receivable $4M $6M -$13M $3M -$24M
Change in Inventories -$17M -$71M -$5M -$51M -$20M
Cash From Operations $11M -$21M -$19M $69M $70M
 
Capital Expenditures $18M $21M $21M $37M $35M
Cash Acquisitions -- -$1M -- -- --
Cash From Investing -$15M -$21M -$20M -$37M -$33M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4M -$4M
Repurchase of Common Stock -- -- -- -$20M -$7M
Other Financing Activities -- -- -$8M -$7M -$10M
Cash From Financing -- -$4M -$5M -$31M -$18M
 
Beginning Cash (CF) $500M $455M $523M $518M $626M
Foreign Exchange Rate Adjustment -$10M -$4M $8M -$12M $13M
Additions / Reductions -$4M -$46M -$44M $1M $19M
Ending Cash (CF) $486M $405M $487M $507M $658M
 
Levered Free Cash Flow -$7M -$42M -$40M $32M $35M

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

GET BETTER TRADE IDEAS

Popular

Why Did Bill Ackman Buy Brookfield Stock?
Why Did Bill Ackman Buy Brookfield Stock?

Bill Ackman of Pershing Square Capital has made a number…

Why Is Chewy Stock Up — And Will It Keep Climbing?
Why Is Chewy Stock Up — And Will It Keep Climbing?

We are all witnesses to the crazy e-commerce industry boom…

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
58
Is MSFT Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
27
SAIA alert for Apr 26

Saia [SAIA] is down 30.77% over the past day.

Sell
48
APPF alert for Apr 26

AppFolio [APPF] is down 18.16% over the past day.

Sell
15
KNSL alert for Apr 26

Kinsale Capital Group [KNSL] is down 16.33% over the past day.

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

Show me the best stock