Financhill
Sell
48

SRCE Quote, Financials, Valuation and Earnings

Last price:
$64.12
Seasonality move :
1.41%
Day range:
$63.40 - $64.56
52-week range:
$52.14 - $68.13
Dividend yield:
2.3%
P/E ratio:
11.14x
P/S ratio:
3.91x
P/B ratio:
1.34x
Volume:
79K
Avg. volume:
109.7K
1-year change:
2.35%
Market cap:
$1.6B
Revenue:
$387.1M
EPS (TTM):
$5.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $329.7M $336.7M $354.7M $369.3M $387.1M
Revenue Growth (YoY) 1.45% 2.13% 5.35% 4.1% 4.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.2M $108.5M $108.7M $121.5M $128.1M
Other Inc / (Exp) $279K -$680K -$184K -$2.9M -$3.9M
Operating Expenses $124.4M $122.2M $118.8M $128.6M $132.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $106.3M $154.9M $156.8M $161.7M $171.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.9M $36.3M $36.3M $36.7M $38.4M
Net Income to Company $81.5M $118.6M $120.5M $124.9M $132.6M
 
Minority Interest in Earnings -$24K -$23K -$23K -$7K $5K
Net Income to Common Excl Extra Items $81.4M $118.5M $120.5M $124.9M $132.6M
 
Basic EPS (Cont. Ops) $3.17 $4.70 $4.84 $5.03 $5.36
Diluted EPS (Cont. Ops) $3.17 $4.70 $4.84 $5.03 $5.36
Weighted Average Basic Share $25.5M $25M $24.7M $24.6M $24.5M
Weighted Average Diluted Share $25.5M $25M $24.7M $24.6M $24.5M
 
EBITDA -- -- -- -- --
EBIT $143.6M $173M $187.1M $299.9M $354.3M
 
Revenue (Reported) $329.7M $336.7M $354.7M $369.3M $387.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $143.6M $173M $187.1M $299.9M $354.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $83.3M $82.8M $92.9M $94.1M $104M
Revenue Growth (YoY) 4.8% -0.62% 12.23% 1.27% 10.6%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.8M $27.6M $31.9M $33M $35.5M
Other Inc / (Exp) -- -- -$44K -- --
Operating Expenses $35.6M $30.6M $34M $34.3M $36.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $36.7M $35.2M $40.4M $37.9M $47.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $7.8M $9.3M $8.4M $10.2M
Net Income to Company $28.1M $27.4M $31.1M $29.5M $37.5M
 
Minority Interest in Earnings -$1K -$11K -$7K -$7K -$3K
Net Income to Common Excl Extra Items $28.1M $27.4M $31.1M $29.5M $37.5M
 
Basic EPS (Cont. Ops) $1.10 $1.10 $1.25 $1.19 $1.52
Diluted EPS (Cont. Ops) $1.10 $1.10 $1.25 $1.19 $1.52
Weighted Average Basic Share $25.3M $24.7M $24.7M $24.5M $24.5M
Weighted Average Diluted Share $25.3M $24.7M $24.7M $24.5M $24.5M
 
EBITDA -- -- -- -- --
EBIT $41.6M $37.6M $65.3M $82.4M $90.1M
 
Revenue (Reported) $83.3M $82.8M $92.9M $94.1M $104M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $41.6M $37.6M $65.3M $82.4M $90.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $333.5M $336.2M $364.9M $370.5M $397.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108.3M $104.2M $113.1M $122.6M $130.6M
Other Inc / (Exp) -$1K -$680K -$228K -$2.9M -$3.9M
Operating Expenses $126.9M $117.2M $122.1M $128.9M $134.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $121.5M $153.3M $162M $159.2M $180.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.4M $35.5M $37.7M $35.9M $40.2M
Net Income to Company $93.1M $117.9M $124.3M $123.3M $140.7M
 
Minority Interest in Earnings -$20K -$33K -$19K -$7K $9K
Net Income to Common Excl Extra Items $93.1M $117.8M $124.2M $123.3M $140.7M
 
Basic EPS (Cont. Ops) $3.63 $4.69 $5.00 $4.96 $5.69
Diluted EPS (Cont. Ops) $3.63 $4.69 $5.00 $4.96 $5.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $150.8M $169M $214.8M $317.1M $361.9M
 
Revenue (Reported) $333.5M $336.2M $364.9M $370.5M $397.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $150.8M $169M $214.8M $317.1M $361.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $83.3M $82.8M $92.9M $94.1M $104M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.8M $27.6M $31.9M $33M $35.5M
Other Inc / (Exp) -- -- -$44K -- --
Operating Expenses $35.6M $30.6M $34M $34.3M $36.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $36.7M $35.2M $40.4M $37.9M $47.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $7.8M $9.3M $8.4M $10.2M
Net Income to Company $28.1M $27.4M $31.1M $29.5M $37.5M
 
Minority Interest in Earnings -$1K -$11K -$7K -$7K -$3K
Net Income to Common Excl Extra Items $28.1M $27.4M $31.1M $29.5M $37.5M
 
Basic EPS (Cont. Ops) $1.10 $1.10 $1.25 $1.19 $1.52
Diluted EPS (Cont. Ops) $1.10 $1.10 $1.25 $1.19 $1.52
Weighted Average Basic Share $25.3M $24.7M $24.7M $24.5M $24.5M
Weighted Average Diluted Share $25.3M $24.7M $24.7M $24.5M $24.5M
 
EBITDA -- -- -- -- --
EBIT $41.6M $37.6M $65.3M $82.4M $90.1M
 
Revenue (Reported) $83.3M $82.8M $92.9M $94.1M $104M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $41.6M $37.6M $65.3M $82.4M $90.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74.2M $54.4M $84.7M $77.5M $76.8M
Short Term Investments $1.2B $1.9B $1.8B $1.6B $944.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $2.4B $1.9B $1.8B $1.1B
 
Property Plant And Equipment $114.4M $95.5M $76.5M $66.5M $64.9M
Long-Term Investments $1.2B $1.9B $1.8B $1.6B $1.6B
Goodwill $83.9M $83.9M $83.9M $83.9M $83.9M
Other Intangibles $82K $60K $40K $21K $2K
Other Long-Term Assets -- -- -- -- --
Total Assets $7.3B $8.1B $8.3B $8.7B $8.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $7.1M $5.3M $74.1M $256.6M $176.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $150.6M $200M $215.5M $312.4M $249.2M
 
Long-Term Debt $120.3M $109.4M $87.4M $85M $75.8M
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $7.1B $7.4B $7.7B $7.8B
 
Common Stock $436.5M $436.5M $436.5M $436.5M $436.5M
Other Common Equity Adj $18.4M -$9.9M -$147.7M -$106.3M -$87.2M
Common Equity $886.8M $916.3M $864.1M $989.6M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $43.8M $53.2M $59.7M $78.7M $70.4M
Total Equity $930.7M $969.5M $923.8M $1.1B $1.2B
 
Total Liabilities and Equity $7.3B $8.1B $8.3B $8.7B $8.9B
Cash and Short Terms $1.3B $1.9B $1.9B $1.7B $1B
Total Debt $127.3M $114.7M $161.5M $341.6M $252.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $69.7M $69.2M $66.9M $41.5M $87.8M
Short Term Investments $1.3B $1.9B $1.7B $1.6B $1.3B
Accounts Receivable, Net $20.4M $18.3M $24.9M $30.7M $31.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $2.3B $1.8B $1.7B $1.5B
 
Property Plant And Equipment $132.8M $109.2M $96.8M $83.8M $85M
Long-Term Investments $1.4B $2B $1.7B $1.8B $1.4B
Goodwill $83.9M $83.9M $83.9M $83.9M --
Other Intangibles $4M $4.6M $4M $3.6M $87.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.5B $8B $8.3B $8.7B $9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $7.3M $5.4M $229.6M $167M $1.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $180.6M $199.2M $303M $249.6M $61.2M
 
Long-Term Debt $140.5M $128.3M $105.5M $98.2M $100M
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $7.1B $7.4B $7.6B $7.7B
 
Common Stock $436.5M $436.5M $436.5M $436.5M $436.5M
Other Common Equity Adj $7.2M -$80.5M -$127.5M -$109.3M -$67.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $44.5M $54.6M $59.3M $71.7M $59.1M
Total Equity $935.8M $919.5M $968.4M $1.1B $1.2B
 
Total Liabilities and Equity $7.5B $8B $8.3B $8.7B $9B
Cash and Short Terms $1.4B $1.9B $1.8B $1.6B $1.3B
Total Debt $147.8M $133.7M $335.1M $265.2M $101.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $81.5M $118.6M $120.5M $124.9M $132.6M
Depreciation & Amoritzation $31.1M $24M $19.1M $15.5M $12.4M
Stock-Based Compensation $3.3M $4.2M $3.6M $4.9M $5.7M
Change in Accounts Receivable -$1.1M $2.5M -$7M -$5.5M -$2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $154.5M $166.8M $175.5M $187.9M $193.9M
 
Capital Expenditures $2.9M $2.9M $2.4M $6M $12.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$582.7M -$598.6M -$784.9M -$358.3M -$276.6M
 
Dividends Paid (Ex Special Dividend) -$29.8M -$31.3M -$32.1M -$33.1M -$35.4M
Special Dividend Paid
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -$2.9M -$13.5M -$25.5M -$3.5M -$12.6M
Repurchase of Common Stock -$6.4M -$33.1M -$6.8M -$12.5M -$178K
Other Financing Activities $23.4M $9.4M $6.5M $19M -$2.3M
Cash From Financing $587.8M $713.9M $207M $177.2M $77.9M
 
Beginning Cash (CF) $83.4M $243M $525.2M $122.8M $129.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159.7M $282.1M -$402.4M $6.9M -$4.8M
Ending Cash (CF) $243M $525.2M $122.8M $129.7M $124.8M
 
Levered Free Cash Flow $151.6M $163.9M $173.2M $182M $181.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $28.1M $27.4M $31.1M $29.5M $37.5M
Depreciation & Amoritzation $6.9M $5.4M $4.2M $3.3M $2.8M
Stock-Based Compensation $885K $732K $1.1M $1.3M $1.4M
Change in Accounts Receivable -$142K -$530K -$125K -$453K $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $42.5M $41.8M $46.9M $42M $71.8M
 
Capital Expenditures $408K $113K $813K $575K $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$149.2M -$132.1M -$24.3M -$23.7M $39.3M
 
Dividends Paid (Ex Special Dividend) -$7.6M -$7.9M -$8.1M -$8.6M -$9.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -$2.4M -$2.7M -$11.3M -$1.7M
Repurchase of Common Stock -$6.6M -$2.2M -$766K -- -$455K
Other Financing Activities $639K $1.4M -$420K -$1.1M -$1.5M
Cash From Financing $199.7M -$18M -$51.3M -$67M -$13.1M
 
Beginning Cash (CF) $243M $525.2M $122.8M $129.7M $124.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.9M -$108.3M -$28.8M -$48.8M $98M
Ending Cash (CF) $336M $416.9M $94M $80.9M $222.8M
 
Levered Free Cash Flow $42.1M $41.7M $46M $41.4M $69.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $93.1M $117.9M $124.3M $123.3M $140.7M
Depreciation & Amoritzation $30M $22.5M $17.9M $14.6M $11.9M
Stock-Based Compensation $3.4M $4.1M $4M $5.1M $5.7M
Change in Accounts Receivable -$557K $2.1M -$6.6M -$5.8M -$774K
Change in Inventories -- -- -- -- --
Cash From Operations $163.7M $166.1M $180.6M $183M $223.7M
 
Capital Expenditures $1.6M $2.6M $3.1M $5.7M $14.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$675.5M -$581.4M -$677M -$357.7M -$213.6M
 
Dividends Paid (Ex Special Dividend) -$29.8M -$31.7M -$32.3M -$33.5M -$35.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -$13.9M -$25.8M -$12M -$3.1M
Repurchase of Common Stock -$13M -$28.7M -$5.4M -$11.7M -$633K
Other Financing Activities $18M $10.1M $4.6M $18.3M -$2.7M
Cash From Financing $725.5M $496.3M $173.6M $161.5M $131.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $213.7M $80.9M -$322.9M -$13.1M $141.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $162.1M $163.5M $177.5M $177.3M $209.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $28.1M $27.4M $31.1M $29.5M $37.5M
Depreciation & Amoritzation $6.9M $5.4M $4.2M $3.3M $2.8M
Stock-Based Compensation $885K $732K $1.1M $1.3M $1.4M
Change in Accounts Receivable -$142K -$530K -$125K -$453K $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $42.5M $41.8M $46.9M $42M $71.8M
 
Capital Expenditures $408K $113K $813K $575K $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$149.2M -$132.1M -$24.3M -$23.7M $39.3M
 
Dividends Paid (Ex Special Dividend) -$7.6M -$7.9M -$8.1M -$8.6M -$9.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -$2.4M -$2.7M -$11.3M -$1.7M
Repurchase of Common Stock -$6.6M -$2.2M -$766K -- -$455K
Other Financing Activities $639K $1.4M -$420K -$1.1M -$1.5M
Cash From Financing $199.7M -$18M -$51.3M -$67M -$13.1M
 
Beginning Cash (CF) $243M $525.2M $122.8M $129.7M $124.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.9M -$108.3M -$28.8M -$48.8M $98M
Ending Cash (CF) $336M $416.9M $94M $80.9M $222.8M
 
Levered Free Cash Flow $42.1M $41.7M $46M $41.4M $69.3M

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
71
Is NVDA Stock a Buy?

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

Buy
51
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 18

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

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock