Financhill
Buy
51

SCS Quote, Financials, Valuation and Earnings

Last price:
$10.31
Seasonality move :
-1.01%
Day range:
$10.04 - $10.32
52-week range:
$9.32 - $14.74
Dividend yield:
3.93%
P/E ratio:
9.88x
P/S ratio:
0.37x
P/B ratio:
1.19x
Volume:
1.2M
Avg. volume:
1.1M
1-year change:
-25.96%
Market cap:
$1.2B
Revenue:
$3.2B
EPS (TTM):
$1.03
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $2.6B $2.8B $3.2B -- $3.2B
Revenue Growth (YoY) -30.28% 6.8% 16.59% -- 0.2%
 
Cost of Revenues $1.8B $2B $2.3B -- $2.1B
Gross Profit $762.8M $761.5M $919.4M -- $1B
Gross Profit Margin 29.38% 27.46% 28.44% -- 33.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $700K $1.1M -- --
Other Inc / (Exp) -$25.6M $7.2M -$2.2M -- $1.4M
Operating Expenses $684.2M $741.4M $837.2M -- $888M
Operating Income $78.6M $20.1M $82.2M -- $158.5M
 
Net Interest Expenses $27.1M $25.7M $28.4M -- $25.7M
EBT. Incl. Unusual Items $25.9M $1.6M $51.6M -- $134.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$200K -$2.4M $16.3M -- $13.5M
Net Income to Company $26.1M $4M $35.3M -- $120.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.1M $4M $35.3M -- $120.7M
 
Basic EPS (Cont. Ops) $0.22 $0.03 $0.30 -- $1.02
Diluted EPS (Cont. Ops) $0.22 $0.03 $0.30 -- $1.02
Weighted Average Basic Share $114.9M $113.8M $112.8M -- $114M
Weighted Average Diluted Share $115.2M $114.2M $113.2M -- $115M
 
EBITDA $138.2M $110.5M $170M -- $240.7M
EBIT $53M $27.3M $80M -- $159.9M
 
Revenue (Reported) $2.6B $2.8B $3.2B -- $3.2B
Operating Income (Reported) $78.6M $20.1M $82.2M -- $158.5M
Operating Income (Adjusted) $53M $27.3M $80M -- $159.9M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $556.6M $740.7M $751.9M $727.3M $779M
Revenue Growth (YoY) 15.29% 33.08% 1.51% -3.27% 7.11%
 
Cost of Revenues $401.9M $549.1M $517.3M $492.9M $515.2M
Gross Profit $154.7M $191.6M $234.6M $234.4M $263.8M
Gross Profit Margin 27.79% 25.87% 31.2% 32.23% 33.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $100K $200K --
Other Inc / (Exp) -$600K -$100K -$4.5M $3.4M -$8.6M
Operating Expenses $186.5M $200.9M $220.6M $217.5M $230.1M
Operating Income -$31.8M -$9.3M $14M $16.9M $33.7M
 
Net Interest Expenses $6.4M $6.4M $6.6M $6.2M $6.3M
EBT. Incl. Unusual Items -$38.8M -$15.8M $2.9M $14.1M $18.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.7M -$4.4M $1.4M $3.2M $5.2M
Net Income to Company -$28.1M -$11.4M $1.5M $10.9M $13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.1M -$11.4M $1.5M $10.9M $13.6M
 
Basic EPS (Cont. Ops) -$0.24 -$0.10 $0.01 $0.09 $0.11
Diluted EPS (Cont. Ops) -$0.24 -$0.10 $0.01 $0.09 $0.11
Weighted Average Basic Share $115.6M $112.7M $113.8M $114.8M $114.5M
Weighted Average Diluted Share $115.6M $112.7M $114.3M $115.5M $115.2M
 
EBITDA -$11.7M $10.8M $29.9M $40.5M $42.7M
EBIT -$32.4M -$9.4M $9.5M $20.3M $25.1M
 
Revenue (Reported) $556.6M $740.7M $751.9M $727.3M $779M
Operating Income (Reported) -$31.8M -$9.3M $14M $16.9M $33.7M
Operating Income (Adjusted) -$32.4M -$9.4M $9.5M $20.3M $25.1M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $2.7B $3B $3.2B $3.1B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $2.3B $2.1B $2.1B
Gross Profit $794.8M $798.4M $962.4M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$13.4M $7.7M -$6.6M $5M -$10.6M
Operating Expenses $713.3M $755.8M $856.9M $873.4M $900.6M
Operating Income $81.5M $42.6M $105.5M $138.8M $175.3M
 
Net Interest Expenses $26.2M $25.7M $28.6M $25.5M $25.8M
EBT. Incl. Unusual Items $41.9M $24.6M $70.3M $118.3M $138.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $3.9M $22.1M $27.8M $15.5M
Net Income to Company $36.1M $20.7M $48.2M $90.5M $123.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.1M $20.7M $48.2M $90.5M $123.4M
 
Basic EPS (Cont. Ops) $0.31 $0.17 $0.41 $0.76 $1.03
Diluted EPS (Cont. Ops) $0.31 $0.17 $0.41 $0.76 $1.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $151.5M $133M $189.1M $227.2M $242.9M
EBIT $68.1M $50.3M $98.9M $143.8M $164.7M
 
Revenue (Reported) $2.7B $3B $3.2B $3.1B $3.2B
Operating Income (Reported) $81.5M $42.6M $105.5M $138.8M $175.3M
Operating Income (Adjusted) $68.1M $50.3M $98.9M $143.8M $164.7M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $556.6M $740.7M $751.9M $1.5B $779M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401.9M $549.1M $517.3M $1B $515.2M
Gross Profit $154.7M $191.6M $234.6M $476.5M $263.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $100K $200K --
Other Inc / (Exp) -$600K -$100K -$4.5M $7.7M -$8.6M
Operating Expenses $186.5M $200.9M $220.6M $431M $230.1M
Operating Income -$31.8M -$9.3M $14M $45.5M $33.7M
 
Net Interest Expenses $6.4M $6.4M $6.6M $12.5M $6.3M
EBT. Incl. Unusual Items -$38.8M -$15.8M $2.9M $40.7M $18.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.7M -$4.4M $1.4M $8.5M $5.2M
Net Income to Company -$28.1M -$11.4M $1.5M $32.2M $13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.1M -$11.4M $1.5M $32.2M $13.6M
 
Basic EPS (Cont. Ops) -$0.24 -$0.10 $0.01 $0.27 $0.11
Diluted EPS (Cont. Ops) -$0.24 -$0.10 $0.01 $0.27 $0.11
Weighted Average Basic Share $115.6M $112.7M $113.8M $228.8M $114.5M
Weighted Average Diluted Share $115.6M $112.7M $114.3M $230M $115.2M
 
EBITDA -$11.7M $10.8M $29.9M $94.2M $42.7M
EBIT -$32.4M -$9.4M $9.5M $53.2M $25.1M
 
Revenue (Reported) $556.6M $740.7M $751.9M $1.5B $779M
Operating Income (Reported) -$31.8M -$9.3M $14M $45.5M $33.7M
Operating Income (Adjusted) -$32.4M -$9.4M $9.5M $53.2M $25.1M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $489.8M $200.9M $90.4M -- $346.3M
Short Term Investments -- -- -- -- $41.6M
Accounts Receivable, Net $270.3M $340.4M $373.3M -- $323.1M
Inventory $193.5M $326.2M $319.7M -- $245.7M
Prepaid Expenses $20.9M $24M $28.9M -- $37.5M
Other Current Assets $21.4M $26M $42.7M -- $34.8M
Total Current Assets $1B $959.2M $884M -- $1B
 
Property Plant And Equipment $636.2M $602.6M $574.8M -- $469.3M
Long-Term Investments $51.5M $53.1M $51.1M -- $53.3M
Goodwill $218.1M $242.8M $276.8M -- $273.5M
Other Intangibles $90.4M $85.5M $111.2M -- $77M
Other Long-Term Assets $29.6M $28.6M $30.3M -- $91.1M
Total Assets $2.4B $2.3B $2.2B -- $2.3B
 
Accounts Payable $181.3M $243.6M $203.5M -- $228.2M
Accrued Expenses $136.5M $119.9M $117.4M -- $121.2M
Current Portion Of Long-Term Debt $4.7M $5.1M $35.7M -- --
Current Portion Of Capital Lease Obligations $43.8M $44.2M $44.7M -- $39.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $515M $567.2M $603.3M -- $669.1M
 
Long-Term Debt $479.2M $477.4M $445.5M -- $447.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.4B -- $1.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$40M -$50.6M -$72.5M -- -$63.5M
Common Equity $960.5M $852.2M $826.2M -- $951.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $960.5M $852.2M $826.2M -- $951.7M
 
Total Liabilities and Equity $2.4B $2.3B $2.2B -- $2.3B
Cash and Short Terms $489.8M $200.9M $90.4M -- $387.9M
Total Debt $483.9M $482.5M $481.2M -- $447.1M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $397.2M $116.7M $40.2M $173.2M $183.9M
Short Term Investments -- -- -- $35.7M $42.1M
Accounts Receivable, Net $260.3M $349M $363.3M $324.5M $340.1M
Inventory $227.6M $372M $307.3M $247.6M $286.6M
Prepaid Expenses $24.9M $29.8M $34.5M $39.5M $43.4M
Other Current Assets $23.1M $33.7M $41.6M $41.7M $42.6M
Total Current Assets $992.1M $917.6M $815.9M $862.2M $938.7M
 
Property Plant And Equipment $629.1M $582.3M $566.6M $500.1M $479.4M
Long-Term Investments $51.3M $53.1M $51.4M $55.5M $53.9M
Goodwill $218.4M $241.8M $277M $274.7M $275.7M
Other Intangibles $86.8M $79.6M $107.5M $90.5M $74.1M
Other Long-Term Assets $27.7M $28.8M $29.8M $60.3M $102.1M
Total Assets $2.3B $2.2B $2.1B $2.1B $2.3B
 
Accounts Payable $199.3M $256.9M $215.3M $224.6M $241.5M
Accrued Expenses $131.1M $119.1M $120.6M $107.6M $118.3M
Current Portion Of Long-Term Debt $5M $37.2M $800K -- --
Current Portion Of Capital Lease Obligations $43.3M $43.2M $46M $41.7M $39.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $498.2M $587.3M $533.6M $535.1M $568.5M
 
Long-Term Debt $478.7M $445.2M $445.7M $446.5M $447.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.3B $1.3B $1.3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$38.8M -$69M -$69.7M -$66.6M -$42M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $930.3M $814.1M $829.1M $873.1M $982.7M
 
Total Liabilities and Equity $2.3B $2.2B $2.1B $2.1B $2.3B
Cash and Short Terms $397.2M $116.7M $40.2M $208.9M $226M
Total Debt $483.7M $482.4M $446.5M $446.5M $447.3M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $26.1M $4M $35.3M -- $120.7M
Depreciation & Amoritzation $85.2M $83.2M $90M -- $80.8M
Stock-Based Compensation $20.9M $16.1M $21.8M -- $24.5M
Change in Accounts Receivable $128.7M -$67.1M -$7.3M -- $15.5M
Change in Inventories $27.1M -$133.4M $12M -- -$16.3M
Cash From Operations $64.8M -$102.6M $89.4M -- $148.5M
 
Capital Expenditures $41.3M $60.5M $59.1M -- $47.1M
Cash Acquisitions -$3.8M -$32.6M -$105.3M -- --
Cash From Investing -$30.6M -$65.5M -$134.8M -- -$34.8M
 
Dividends Paid (Ex Special Dividend) -$43.5M -$62.6M -$57.3M -- -$47.6M
Special Dividend Paid
Long-Term Debt Issued $250M -- $565.2M -- --
Long-Term Debt Repaid -$250M -$2.6M -$567.9M -- --
Repurchase of Common Stock -$42.7M -$55.2M -$3.9M -- -$36.4M
Other Financing Activities -$1.6M $400K $1M -- --
Cash From Financing -$87.8M -$120M -$62.9M -- -$84M
 
Beginning Cash (CF) $547.1M $495.6M $207M -- $325.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$53.6M -$288.1M -$108.3M -- $29.7M
Ending Cash (CF) $495.6M $207M $97.2M -- $353.8M
 
Levered Free Cash Flow $23.5M -$163.1M $30.3M -- $101.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $36.1M $20.7M $48.2M $90.5M $123.4M
Depreciation & Amoritzation $83.4M $82.7M $90.2M $83.4M $78.2M
Stock-Based Compensation $26M $15.2M $23.6M $26.8M $22.8M
Change in Accounts Receivable $13.5M -$56.9M -$6.8M $17.8M -$8.2M
Change in Inventories $25.7M -$149.8M $74.7M $59.5M -$36.9M
Cash From Operations $94.6M -$94.1M $155.8M $238.3M $66.5M
 
Capital Expenditures $50.3M $55.7M $57.2M $47.5M $49M
Cash Acquisitions -$3.8M -$32.6M -$105.3M -- --
Cash From Investing -$40.9M -$59.8M -$138.7M -$29.3M $5.9M
 
Dividends Paid (Ex Special Dividend) -$47.2M -$67.6M -$52.3M -$47.8M -$47.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $632.4M $1.8M --
Long-Term Debt Repaid -- -$2.6M -$667.3M -$1.8M --
Repurchase of Common Stock -$4.7M -- -- -$28.6M -$13.7M
Other Financing Activities -$1.4M -$2.8M $1.9M -- --
Cash From Financing -$298.3M -$123.9M -$92.5M -$75.6M -$61.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$244.6M -$277.8M -$75.4M $133.4M $11.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $44.3M -$149.8M $98.6M $190.8M $17.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$28.1M -$11.4M $1.5M $32.2M $13.6M
Depreciation & Amoritzation $20.7M $20.2M $20.4M $41M $17.6M
Stock-Based Compensation $13.1M $12.2M $14M $18.7M $13.1M
Change in Accounts Receivable $600K $10.8M $11.3M $23.3M -$10.1M
Change in Inventories -$34.2M -$50.6M $12.1M $11.8M -$37.3M
Cash From Operations -$63.6M -$55.1M $11.3M -$1.7M -$141.1M
 
Capital Expenditures $18.4M $13.6M $11.7M $21.8M $14M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13M -$7.3M -$11.2M -$35.3M -$5.9M
 
Dividends Paid (Ex Special Dividend) -$12.1M -$17.1M -$12.1M -$24.2M -$12.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $67.2M -- --
Long-Term Debt Repaid -- -- -$99.4M -- --
Repurchase of Common Stock -$4.3M -- -$3.3M -$27.7M -$5M
Other Financing Activities -$400K -$3.6M -$2.7M -- --
Cash From Financing -$16.8M -$20.7M -$50.3M -$51.9M -$17.2M
 
Beginning Cash (CF) $495.6M $207M $97.2M $595M $353.8M
Foreign Exchange Rate Adjustment $300K -$1.3M -$400K $100K $900K
Additions / Reductions -$93.4M -$83.1M -$50.2M -$88.9M -$164.2M
Ending Cash (CF) $402.5M $122.6M $46.6M $506.2M $190.5M
 
Levered Free Cash Flow -$82M -$68.7M -$400K -$23.5M -$155.1M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock