Financhill
Buy
69

SKY Quote, Financials, Valuation and Earnings

Last price:
$94.48
Seasonality move :
-0.02%
Day range:
$91.74 - $94.66
52-week range:
$64.82 - $116.49
Dividend yield:
0%
P/E ratio:
33.26x
P/S ratio:
2.26x
P/B ratio:
3.54x
Volume:
314.4K
Avg. volume:
580.2K
1-year change:
17.96%
Market cap:
$5.4B
Revenue:
$2B
EPS (TTM):
$2.84
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $1.4B $1.4B $2.2B $2.6B $2B
Revenue Growth (YoY) 0.71% 3.73% 55.34% 18.09% -22.32%
 
Cost of Revenues $1.1B $1.1B $1.6B $1.8B $1.5B
Gross Profit $279M $287.7M $589.1M $818.7M $485.8M
Gross Profit Margin 20.37% 20.25% 26.69% 31.41% 23.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $192.5M $178.9M $256.2M $300.4M $310.6M
Other Inc / (Exp) -- $5.9M $36K $634K -$2.6M
Operating Expenses $192.5M $178.9M $256.2M $300.4M $310.6M
Operating Income $86.5M $108.8M $332.9M $518.3M $175.2M
 
Net Interest Expenses $1.4M $3.2M $2.5M -- --
EBT. Incl. Unusual Items $85.1M $111.4M $330.4M $533.9M $200.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.9M $26.5M $82.4M $132.1M $47.1M
Net Income to Company $58.2M $84.9M $248M $401.8M $146.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $58.2M $84.9M $248M $401.8M $146.7M
 
Basic EPS (Cont. Ops) $1.03 $1.50 $4.37 $7.05 $2.55
Diluted EPS (Cont. Ops) $1.02 $1.49 $4.33 $7.00 $2.53
Weighted Average Basic Share $56.5M $56.6M $56.8M $57M $57.5M
Weighted Average Diluted Share $56.8M $57M $57.3M $57.4M $58M
 
EBITDA $108.2M $132.9M $354.6M $563.9M $240.4M
EBIT $89.7M $115.2M $333.7M $537.2M $205.5M
 
Revenue (Reported) $1.4B $1.4B $2.2B $2.6B $2B
Operating Income (Reported) $86.5M $108.8M $332.9M $518.3M $175.2M
Operating Income (Adjusted) $89.7M $115.2M $333.7M $537.2M $205.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $377.6M $534.7M $582.3M $559.5M $644.9M
Revenue Growth (YoY) 10.33% 41.61% 8.91% -3.93% 15.28%
 
Cost of Revenues $305.8M $377.5M $408.2M $418.2M $463.9M
Gross Profit $71.8M $157.2M $174.1M $141.3M $181M
Gross Profit Margin 19.01% 29.41% 29.9% 25.25% 28.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.3M $65.8M $71.8M $85.1M $108.2M
Other Inc / (Exp) $180K -$7K -- -$756K -$2.2M
Operating Expenses $44.3M $65.8M $71.8M $85.1M $108.2M
Operating Income $27.5M $91.4M $102.3M $56.2M $72.8M
 
Net Interest Expenses $795K $508K -- -- --
EBT. Incl. Unusual Items $26.9M $90.9M $107.7M $59.7M $79M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $23.3M $24.9M $12.8M $16.7M
Net Income to Company $21.6M $67.6M $82.8M $47M $62.8M
 
Minority Interest in Earnings -- -- -- -- -$1.3M
Net Income to Common Excl Extra Items $21.6M $67.6M $82.8M $47M $61.5M
 
Basic EPS (Cont. Ops) $0.38 $1.19 $1.45 $0.81 $1.07
Diluted EPS (Cont. Ops) $0.38 $1.18 $1.44 $0.81 $1.06
Weighted Average Basic Share $56.7M $56.8M $57M $57.6M $57.4M
Weighted Average Diluted Share $57M $57.3M $57.4M $58.1M $57.4M
 
EBITDA $32.2M $96.9M $115.5M $71.3M $91.7M
EBIT $27.8M $91.6M $108.7M $61.7M $81.1M
 
Revenue (Reported) $377.6M $534.7M $582.3M $559.5M $644.9M
Operating Income (Reported) $27.5M $91.4M $102.3M $56.2M $72.8M
Operating Income (Adjusted) $27.8M $91.6M $108.7M $61.7M $81.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $2B $2.8B $2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.5B $1.9B $1.5B $1.8B
Gross Profit $248.6M $497.2M $868.6M $528.6M $609.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $173.6M $233.7M $303M $292.4M $407.3M
Other Inc / (Exp) $7M -$1.1M $634K -$2.8M -$736K
Operating Expenses $173.6M $233.7M $303M $292.4M $407.3M
Operating Income $74.9M $263.6M $565.5M $236.2M $202.6M
 
Net Interest Expenses $3M $2.6M -- -- --
EBT. Incl. Unusual Items $78.9M $259.8M $572.9M $265.2M $223.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.9M $64.7M $142.1M $63.5M $48.1M
Net Income to Company $57M $195.1M $430.9M $201.7M $166.7M
 
Minority Interest in Earnings -- -- -- -- -$1.9M
Net Income to Common Excl Extra Items $57M $195.1M $430.9M $201.7M $164.9M
 
Basic EPS (Cont. Ops) $1.01 $3.44 $7.57 $3.52 $2.86
Diluted EPS (Cont. Ops) $1.01 $3.41 $7.50 $3.49 $2.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $100.7M $283.3M $601.3M $299.6M $273.4M
EBIT $83M $263.1M $576.6M $268.2M $231.7M
 
Revenue (Reported) $1.3B $2B $2.8B $2B $2.4B
Operating Income (Reported) $74.9M $263.6M $565.5M $236.2M $202.6M
Operating Income (Adjusted) $83M $263.1M $576.6M $268.2M $231.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $973.2M $1.6B $2.1B $1.5B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $784.7M $1.2B $1.4B $1.1B $1.4B
Gross Profit $188.6M $398.1M $677.5M $387.4M $511.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.5M $181.2M $228M $220M $316.7M
Other Inc / (Exp) $7M $36K $634K -$2.8M -$953K
Operating Expenses $126.5M $181.2M $228M $220M $316.7M
Operating Income $62.1M $216.9M $449.5M $167.5M $194.9M
 
Net Interest Expenses $2.6M $2M $90K -- --
EBT. Incl. Unusual Items $66.5M $214.9M $457.4M $188.7M $211.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.5M $53.7M $113.4M $44.8M $45.8M
Net Income to Company $51M $161.2M $344.1M $143.9M $163.9M
 
Minority Interest in Earnings -- -- -- -- -$1.9M
Net Income to Common Excl Extra Items $51M $161.2M $344.1M $143.9M $162.1M
 
Basic EPS (Cont. Ops) $0.90 $2.84 $6.04 $2.51 $2.81
Diluted EPS (Cont. Ops) $0.90 $2.82 $5.99 $2.49 $2.79
Weighted Average Basic Share $169.9M $170.3M $170.8M $172.1M $172.9M
Weighted Average Diluted Share $170.7M $171.7M $172.1M $173.5M $173.9M
 
EBITDA $82.6M $233M $479.7M $215.4M $248.4M
EBIT $69.5M $217.4M $460.3M $191.4M $217.6M
 
Revenue (Reported) $973.2M $1.6B $2.1B $1.5B $1.9B
Operating Income (Reported) $62.1M $216.9M $449.5M $167.5M $194.9M
Operating Income (Adjusted) $69.5M $217.4M $460.3M $191.4M $217.6M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $209.5M $262.6M $435.4M $747.5M $495.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $45.7M $57.5M $90.5M $67.3M $64.6M
Inventory $126.4M $166.1M $241.3M $202.2M $318.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.2M $13.6M $15M $26.5M $39.9M
Total Current Assets $398.8M $499.8M $782.3M $1B $918.3M
 
Property Plant And Equipment $109.3M $115.1M $133M $177.1M $290.9M
Long-Term Investments -- -- -- -- --
Goodwill $173.5M $191.8M $192M $196.6M $358M
Other Intangibles $43.4M $58.8M $51.3M $45.3M $76.4M
Other Long-Term Assets $34.9M $32.4M $58.4M $82.8M $252.9M
Total Assets $781.7M $917.9M $1.2B $1.6B $1.9B
 
Accounts Payable $38.7M $57.2M $92.2M $44.7M $50.8M
Accrued Expenses $47.8M $54.7M $62.9M $68.7M $107.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $15.7M $24.6M $27.3M $24.8M $24M
Total Current Liabilities $186.6M $263.6M $350.1M $248.9M $389.6M
 
Long-Term Debt $77.3M $39.3M $12.4M $12.4M $24.7M
Capital Leases -- -- -- -- --
Total Liabilities $307.4M $349.3M $409.5M $329.7M $501M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$12.8M -$7.5M -$7.2M -$13.7M -$13.9M
Common Equity $474.3M $568.6M $825.1M $1.2B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $474.3M $568.6M $825.1M $1.2B $1.4B
 
Total Liabilities and Equity $781.7M $917.9M $1.2B $1.6B $1.9B
Cash and Short Terms $209.5M $262.6M $435.4M $747.5M $495.1M
Total Debt $111.2M $65.1M $47.9M $12.4M $116M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $267.1M $382.1M $712.4M $497.9M $581.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.3M $46.2M $47.5M $48.7M $68.4M
Inventory $131.1M $185.1M $220.9M $290.5M $336.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.5M $21.3M $24.3M $33.1M $33.7M
Total Current Assets $455M $634.7M $1B $870.2M $1B
 
Property Plant And Equipment $103.8M $127.2M $165.9M $287.7M $304.2M
Long-Term Investments -- -- -- -- --
Goodwill $173.5M $192M $196.6M $359.3M $358M
Other Intangibles $39.3M $53.2M $48.3M $79.3M $67.6M
Other Long-Term Assets $34.7M $46.8M $81M $250.7M $257.4M
Total Assets $825.9M $1.1B $1.5B $1.9B $2B
 
Accounts Payable $38.6M $44.2M $39.4M $43.8M $44.7M
Accrued Expenses $51.9M $66.8M $77.7M $85.1M $122.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18.3M $23M $23M $23.1M $24.5M
Total Current Liabilities $207.7M $283.6M $260.3M $339.3M $394.2M
 
Long-Term Debt $39.3M $12.4M $12.4M $24.7M $24.7M
Capital Leases -- -- -- -- --
Total Liabilities $293.7M $334.8M $338.2M $447.5M $509.2M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$8.7M -$8.2M -$13.8M -$11.3M -$21M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $532.2M $733.4M $1.2B $1.4B $1.5B
 
Total Liabilities and Equity $825.9M $1.1B $1.5B $1.9B $2B
Cash and Short Terms $267.1M $382.1M $712.4M $497.9M $581.8M
Total Debt $64.9M $46.7M $12.4M $105.1M $112.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $58.2M $84.9M $248M $401.8M $146.7M
Depreciation & Amoritzation $18.5M $17.7M $20.9M $26.7M $34.9M
Stock-Based Compensation $8.3M $6M $9.8M $14.2M $19.6M
Change in Accounts Receivable $11.9M -$9.3M -$32.9M $23.1M $3.5M
Change in Inventories -$4.5M -$31M -$75M $49.2M $22.4M
Cash From Operations $76.7M $153.9M $224.5M $416.2M $222.7M
 
Capital Expenditures $15.4M $8M $32M $52.2M $52.9M
Cash Acquisitions -- -$52.5M -$207K -$9.3M -$351.8M
Cash From Investing -$14.1M -$56.8M -$32M -$61.2M -$485.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38M -- -- -- --
Long-Term Debt Repaid -$15M -$38M -$26.9M -- -$77K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$9.9M $5.6M -$39.5M $9.5M
Cash From Financing $21.6M -$47.8M -$19.9M -$37M $10.9M
 
Beginning Cash (CF) $126.6M $209.5M $262.6M $435.4M $747.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.2M $49.3M $172.6M $318M -$252.1M
Ending Cash (CF) $209.5M $262.6M $435.4M $747.5M $495.1M
 
Levered Free Cash Flow $61.4M $145.9M $192.5M $364M $169.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $21.6M $67.6M $82.8M $47M $62.8M
Depreciation & Amoritzation $4.4M $5.3M $6.8M $9.6M $10.7M
Stock-Based Compensation $1M $1.9M $3.9M $4.3M $3M
Change in Accounts Receivable $5.6M $26.8M $35.2M $24.8M $4.5M
Change in Inventories -$2.4M -$5M $18.9M $27.6M -$12.1M
Cash From Operations $40M $75.5M $85.5M $89.5M $50.4M
 
Capital Expenditures $1.7M $7.7M $12.6M $18.1M $13.1M
Cash Acquisitions -- -- -- -$429.2M --
Cash From Investing $121K -$7.7M -$12.5M -$299.8M -$12.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.5M -- -- --
Long-Term Debt Repaid -$38M -- -- -$67K -$9K
Repurchase of Common Stock -- -- -- -- -$20M
Other Financing Activities -$1M -- -$35.5M $4.5M $1.5M
Cash From Financing -$39M $4.2M -$38.5M $4.7M -$18.5M
 
Beginning Cash (CF) $264.3M $310.3M $677M $701.2M $570.2M
Foreign Exchange Rate Adjustment $1.7M -$167K $925K $2.4M -$7.9M
Additions / Reductions $1.1M $72M $34.5M -$205.6M $19.4M
Ending Cash (CF) $267.1M $382.1M $712.4M $497.9M $581.8M
 
Levered Free Cash Flow $38.3M $67.8M $72.9M $71.3M $37.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $57M $195.1M $430.9M $201.7M $166.7M
Depreciation & Amoritzation $17.7M $20.2M $24.7M $31.4M $41.7M
Stock-Based Compensation $6.8M $7.5M $15.3M $17.8M $18.5M
Change in Accounts Receivable $1M -$2.5M -$1.4M $14.6M -$51.6M
Change in Inventories -$22.9M -$46.8M -$25.4M $66.4M -$44.2M
Cash From Operations $107.5M $214.5M $424.1M $270.8M $198.9M
 
Capital Expenditures $7.5M $26.6M $47.4M $55.1M $49.9M
Cash Acquisitions -- -$52.8M -$6.8M -$432.7M $78.4M
Cash From Investing -$4.3M -$78.5M -$53.8M -$490.8M -$46.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$67K -$30K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.5M -$4M -$27.1M $822K -$126K
Cash From Financing -$8.4M -$21.2M -$34.8M $3.1M -$58.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.7M $114.7M $335.5M -$216.9M $93.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $100M $187.9M $376.7M $215.7M $149M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $51M $161.2M $344.1M $143.9M $163.9M
Depreciation & Amoritzation $13.1M $15.5M $19.3M $24M $30.8M
Stock-Based Compensation $4.6M $6.1M $11.6M $15.2M $14.2M
Change in Accounts Receivable $4.6M $11.4M $42.8M $34.4M -$20.7M
Change in Inventories -$3.4M -$19.1M $30.5M $47.7M -$18.9M
Cash From Operations $103.8M $164.4M $364M $218.6M $194.9M
 
Capital Expenditures $4.2M $22.8M $38.2M $41M $38M
Cash Acquisitions -- -$207K -$6.8M -$430.2M --
Cash From Investing -$1.2M -$22.9M -$44.8M -$474.4M -$35M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8.6M -- -- --
Long-Term Debt Repaid -$38M -$26.9M -- -$67K -$20K
Repurchase of Common Stock -- -- -- -- -$60M
Other Financing Activities -$10M -$4.1M -$36.8M $3.5M -$6.1M
Cash From Financing -$47.9M -$21.4M -$36.2M $3.9M -$65.9M
 
Beginning Cash (CF) $710.2M $860.6M $1.6B $2.2B $1.6B
Foreign Exchange Rate Adjustment $2.9M -$578K -$6M $2.3M -$7.3M
Additions / Reductions $54.7M $120.1M $283.1M -$251.9M $94M
Ending Cash (CF) $767.9M $980.1M $1.9B $2B $1.7B
 
Levered Free Cash Flow $99.6M $141.6M $325.9M $177.6M $156.9M

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

GET BETTER TRADE IDEAS

Popular

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…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

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