Financhill
Buy
69

SPHR Quote, Financials, Valuation and Earnings

Last price:
$44.96
Seasonality move :
-5.06%
Day range:
$42.35 - $43.59
52-week range:
$23.89 - $50.88
Dividend yield:
0%
P/E ratio:
3.62x
P/S ratio:
1.41x
P/B ratio:
0.73x
Volume:
406.9K
Avg. volume:
575K
1-year change:
-2.49%
Market cap:
$1.6B
Revenue:
$536.2M
EPS (TTM):
-$7.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $536.2M
Revenue Growth (YoY) -- -- -- -- -47.78%
 
Cost of Revenues -- -- -- -- $306.9M
Gross Profit -- -- -- -- $229.3M
Gross Profit Margin -- -- -- -- 42.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $254.3M
Other Inc / (Exp) -- -- -- -- -$70.4M
Operating Expenses -- -- -- -- $419.5M
Operating Income -- -- -- -- -$190.2M
 
Net Interest Expenses -- -- -- -- $46M
EBT. Incl. Unusual Items -- -- -- -- -$306.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$75.3M
Net Income to Company -- -- -- -- -$231.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- -$231.2M
 
Basic EPS (Cont. Ops) -- -- -- -- -$6.45
Diluted EPS (Cont. Ops) -- -- -- -- -$6.45
Weighted Average Basic Share -- -- -- -- $35.9M
Weighted Average Diluted Share -- -- -- -- $35.9M
 
EBITDA -- -- -- -- -$84M
EBIT -- -- -- -- -$249.2M
 
Revenue (Reported) -- -- -- -- $536.2M
Operating Income (Reported) -- -- -- -- -$190.2M
Operating Income (Adjusted) -- -- -- -- -$249.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $214.3M $352.5M $162.1M $321.3M $280.6M
Revenue Growth (YoY) 17.82% 64.49% -54.03% 98.28% -10.69%
 
Cost of Revenues $110M $198M $93.7M $154M $158.3M
Gross Profit $104.3M $154.6M $68.4M $167.3M $122.3M
Gross Profit Margin 48.66% 43.85% 42.2% 52.06% 43.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $103.4M $118.8M $143.4M $123.1M $114.3M
Other Inc / (Exp) $25.2M -$24.5M -$22.9M -$7.9M -$3.7M
Operating Expenses $143M $139.3M $151.6M $203M $198.5M
Operating Income -$38.7M $15.3M -$83.2M -$35.7M -$76.2M
 
Net Interest Expenses $5.7M $4.8M -- $19.5M $22.3M
EBT. Incl. Unusual Items -$19.3M -$13.9M -$102.7M -$63.1M -$102.3M
Earnings of Discontinued Ops. -- $2.6M $55.4M -- --
Income Tax Expense $6.6M $6.3M $11.3M -$15.9M -$20.3M
Net Income to Company -$25.8M -$19.3M -$58.6M -$47.2M -$82M
 
Minority Interest in Earnings $7.6M $212K $1.7M -- --
Net Income to Common Excl Extra Items -$18.3M -$17.5M -$56.8M -$47.2M -$82M
 
Basic EPS (Cont. Ops) -$0.79 -$0.51 -$1.64 -$1.33 -$2.27
Diluted EPS (Cont. Ops) -$0.79 -$0.51 -$1.64 -$1.33 -$2.27
Weighted Average Basic Share $34.1M $34.3M $34.7M $35.4M $36.1M
Weighted Average Diluted Share $34.1M $34.3M $34.7M $35.4M $36.1M
 
EBITDA $26.8M $27.2M -$72.3M $43.9M $8.2M
EBIT -$12.8M -$8.4M -$102.7M -$36M -$76.1M
 
Revenue (Reported) $214.3M $352.5M $162.1M $321.3M $280.6M
Operating Income (Reported) -$38.7M $15.3M -$83.2M -$35.7M -$76.2M
Operating Income (Adjusted) -$12.8M -$8.4M -$102.7M -$36M -$76.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.3B $126.3M $882.6M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $625.9M $621.1M $43.7M $481M $601.6M
Gross Profit $609.8M $636.3M $82.7M $401.6M $501.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $454.7M $470.3M $378M $435.5M $463.4M
Other Inc / (Exp) $302.4M -$86M -$3.6M $457.5M -$25.8M
Operating Expenses $580.6M $473.6M $357.2M $618.6M $791.8M
Operating Income $29.2M $162.7M -$274.6M -$217.1M -$290.1M
 
Net Interest Expenses $47.1M $23M -- $32.8M $80.9M
EBT. Incl. Unusual Items $284.5M $53.6M -$245.5M $207.7M -$396.8M
Earnings of Discontinued Ops. -- $2.6M $82.7M $174.5M $24.6M
Income Tax Expense $126.1M $14.7M -$31.4M $1.4M -$91.1M
Net Income to Company $158.4M -$131.2M -$131.2M $383.7M -$281.1M
 
Minority Interest in Earnings $22.9M -$3.1M -$2M -- --
Net Income to Common Excl Extra Items $181.2M -$132.7M -$134M $382.7M -$281.1M
 
Basic EPS (Cont. Ops) $1.79 -$7.63 -$3.99 $11.09 -$7.85
Diluted EPS (Cont. Ops) $1.78 -$7.63 -$3.99 $10.89 -$7.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $462.2M $216.1M -$164.7M $448.9M $38.7M
EBIT $336.2M $79.7M -$270.5M $260.6M -$289.6M
 
Revenue (Reported) $1.2B $1.3B $126.3M $882.6M $1.1B
Operating Income (Reported) $29.2M $162.7M -$274.6M -$217.1M -$290.1M
Operating Income (Adjusted) $336.2M $79.7M -$270.5M $260.6M -$289.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $214.3M $352.5M $162.1M $321.3M $280.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $110M $198M $93.7M $154M $158.3M
Gross Profit $104.3M $154.6M $68.4M $167.3M $122.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $103.4M $118.8M $143.4M $123.1M $114.3M
Other Inc / (Exp) $25.2M -$24.5M -$22.9M -$7.9M -$3.7M
Operating Expenses $143M $139.3M $151.6M $203M $198.5M
Operating Income -$38.7M $15.3M -$83.2M -$35.7M -$76.2M
 
Net Interest Expenses $5.7M $4.8M -- $19.5M $22.3M
EBT. Incl. Unusual Items -$19.3M -$13.9M -$102.7M -$63.1M -$102.3M
Earnings of Discontinued Ops. -- $2.6M $55.4M -- --
Income Tax Expense $6.6M $6.3M $11.3M -$15.9M -$20.3M
Net Income to Company -$25.8M -$19.3M -$58.6M -$47.2M -$82M
 
Minority Interest in Earnings $7.6M $212K $1.7M -- --
Net Income to Common Excl Extra Items -$18.3M -$17.5M -$56.8M -$47.2M -$82M
 
Basic EPS (Cont. Ops) -$0.79 -$0.51 -$1.64 -$1.33 -$2.27
Diluted EPS (Cont. Ops) -$0.79 -$0.51 -$1.64 -$1.33 -$2.27
Weighted Average Basic Share $34.1M $34.3M $34.7M $35.4M $36.1M
Weighted Average Diluted Share $34.1M $34.3M $34.7M $35.4M $36.1M
 
EBITDA $26.8M $27.2M -$72.3M $43.9M $8.2M
EBIT -$12.8M -$8.4M -$102.7M -$36M -$76.1M
 
Revenue (Reported) $214.3M $352.5M $162.1M $321.3M $280.6M
Operating Income (Reported) -$38.7M $15.3M -$83.2M -$35.7M -$76.2M
Operating Income (Adjusted) -$12.8M -$8.4M -$102.7M -$36M -$76.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- $502M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $154.6M
Inventory -- -- -- -- $12.6M
Prepaid Expenses -- -- -- -- $32.4M
Other Current Assets -- -- -- -- $19.9M
Total Current Assets -- -- -- -- $761M
 
Property Plant And Equipment -- -- -- -- $3.1B
Long-Term Investments -- -- -- -- $40.4M
Goodwill -- -- -- -- $410.2M
Other Intangibles -- -- -- -- $28.4M
Other Long-Term Assets -- -- -- -- $145.7M
Total Assets -- -- -- -- $4.5B
 
Accounts Payable -- -- -- -- $33.6M
Accrued Expenses -- -- -- -- $279.3M
Current Portion Of Long-Term Debt -- -- -- -- $829.1M
Current Portion Of Capital Lease Obligations -- -- -- -- $19.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $1.4B
 
Long-Term Debt -- -- -- -- $524M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $2.3B
 
Common Stock -- -- -- -- $359K
Other Common Equity Adj -- -- -- -- -$7.5M
Common Equity -- -- -- -- $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- $2.2B
 
Total Liabilities and Equity -- -- -- -- $4.5B
Cash and Short Terms -- -- -- -- $502M
Total Debt -- -- -- -- $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.3B $999.1M $217.6M $680.6M $465M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $108.2M $250.9M $214.4M $178.7M $162.2M
Inventory -- -- -- $1.7M $13.2M
Prepaid Expenses $58.2M $81M $81.1M $12.6M $29.9M
Other Current Assets $33.6M $46.8M $10.9M $5.4M $21.6M
Total Current Assets $1.5B $1.5B $1.2B $916.1M $735.1M
 
Property Plant And Equipment $2.1B $3.2B $4B $3.3B $3.1B
Long-Term Investments $47.2M $44.7M -- $27.5M $37.6M
Goodwill $74.3M $500.2M $498.8M $456.8M $410.2M
Other Intangibles $191.4M $240.9M $82.5M $15.6M $26.8M
Other Long-Term Assets $113.8M $166.8M $248.2M $102M $178.8M
Total Assets $4.1B $5.6B $6B $4.9B $4.4B
 
Accounts Payable $10.4M $40.4M $699.8M $73.7M $33.9M
Accrued Expenses $109.3M $310M -- $292.1M $281.3M
Current Portion Of Long-Term Debt $4.5M $66M $98.8M $869.8M $804.1M
Current Portion Of Capital Lease Obligations $58.4M $67M $46.1M $17.7M $18.6M
Other Current Liabilities -- -- $289.8M -- --
Total Current Liabilities $513.3M $964.9M $1.4B $1.4B $1.4B
 
Long-Term Debt $657M $1.6B $1.8B $522.1M $524.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $3.3B $3.9B $2.4B $2.3B
 
Common Stock $241K $342K $346K $353K $359K
Other Common Equity Adj -$23.6M -$37M -$46.4M -$7M -$5.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27.2M $152.6M $152.2M -- --
Total Equity $2.6B $2.3B $2.2B $2.4B $2.1B
 
Total Liabilities and Equity $4.1B $5.6B $6B $4.9B $4.4B
Cash and Short Terms $1.3B $999.1M $217.6M $680.6M $465M
Total Debt $661.4M $1.7B $1.9B $1.4B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- -$231.2M
Depreciation & Amoritzation -- -- -- -- $165.2M
Stock-Based Compensation -- -- -- -- $34.1M
Change in Accounts Receivable -- -- -- -- $74.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- $40.8M
 
Capital Expenditures -- -- -- -- $48.9M
Cash Acquisitions -- -- -- -- -$10.6M
Cash From Investing -- -- -- -- -$60.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$20.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$17.3M
Cash From Financing -- -- -- -- -$37.9M
 
Beginning Cash (CF) -- -- -- -- $573.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$57.3M
Ending Cash (CF) -- -- -- -- $515.6M
 
Levered Free Cash Flow -- -- -- -- -$8.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$25.8M -$19.3M -$58.6M -$47.2M -$82M
Depreciation & Amoritzation $39.6M $35.6M $30.4M $79.9M $84.2M
Stock-Based Compensation $11.4M $18.6M $20.4M $17.9M $21.6M
Change in Accounts Receivable -$27.7M -$43.6M -$29.7M $92K -$7.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$11.6M -$26.6M $82.9M $101M $6.3M
 
Capital Expenditures $116.1M $215.7M $243.8M $19.5M $17.5M
Cash Acquisitions -- -- -$6.6M -$51K --
Cash From Investing -$114.4M -$215.4M -$249.6M -$21.2M -$17.6M
 
Dividends Paid (Ex Special Dividend) -$1.8M -$1.7M -$1.8M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8M -- $168K -- --
Long-Term Debt Repaid -$15.3M -$15.3M -$27.6M -$20.6M -$25M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $107K -$2.9M $584K $7.7M -$1.3M
Cash From Financing -$8.9M -$19.9M -$28.7M -$13M -$26.3M
 
Beginning Cash (CF) $1.8B $1.3B $553.7M $627.8M $515.6M
Foreign Exchange Rate Adjustment $123K $594K -$224K -$723K $98K
Additions / Reductions -$135M -$261.9M -$195.4M $66.8M -$37.5M
Ending Cash (CF) $1.6B $1B $358.1M $693.9M $478.2M
 
Levered Free Cash Flow -$127.7M -$242.3M -$161M $81.6M -$11.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $158.4M -$131.2M -$131.2M $383.7M -$281.1M
Depreciation & Amoritzation $126M $136.4M $105.8M $188.3M $328.3M
Stock-Based Compensation $89.6M $75.5M $70.9M $41.3M $68.3M
Change in Accounts Receivable -$24.3M -$35M $18.7M -$75.9M $88.3M
Change in Inventories -- -- -- -- --
Cash From Operations $59.8M $161.6M $173M $68.5M $69M
 
Capital Expenditures $476.6M $658.9M $1.1B $597.1M $70.2M
Cash Acquisitions $209.5M -- $22.4M $751.8M -$10.7M
Cash From Investing $105.2M -$692.9M -$1.1B $151.3M -$83.3M
 
Dividends Paid (Ex Special Dividend) -$1.8M -$2.3M -$2.4M -$119.1M --
Special Dividend Paid
Long-Term Debt Issued -- $500K $1B $344.1M --
Long-Term Debt Repaid -$67.8M -$76M -$733.5M -$96.8M -$73.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$174.7M $3.3M -$55.8M -$10.1M -$33.1M
Cash From Financing $207.2M -$74.4M $247.6M $118.1M -$98.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $372.2M -$605.8M -$661.1M $337.9M -$112.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$416.8M -$497.3M -$936.5M -$528.5M -$1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$25.8M -$19.3M -$58.6M -$47.2M -$82M
Depreciation & Amoritzation $39.6M $35.6M $30.4M $79.9M $84.2M
Stock-Based Compensation $11.4M $18.6M $20.4M $17.9M $21.6M
Change in Accounts Receivable -$27.7M -$43.6M -$29.7M $92K -$7.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$11.6M -$26.6M $82.9M $101M $6.3M
 
Capital Expenditures $116.1M $215.7M $243.8M $19.5M $17.5M
Cash Acquisitions -- -- -$6.6M -$51K --
Cash From Investing -$114.4M -$215.4M -$249.6M -$21.2M -$17.6M
 
Dividends Paid (Ex Special Dividend) -$1.8M -$1.7M -$1.8M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8M -- $168K -- --
Long-Term Debt Repaid -$15.3M -$15.3M -$27.6M -$20.6M -$25M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $107K -$2.9M $584K $7.7M -$1.3M
Cash From Financing -$8.9M -$19.9M -$28.7M -$13M -$26.3M
 
Beginning Cash (CF) $1.8B $1.3B $553.7M $627.8M $515.6M
Foreign Exchange Rate Adjustment $123K $594K -$224K -$723K $98K
Additions / Reductions -$135M -$261.9M -$195.4M $66.8M -$37.5M
Ending Cash (CF) $1.6B $1B $358.1M $693.9M $478.2M
 
Levered Free Cash Flow -$127.7M -$242.3M -$161M $81.6M -$11.1M

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