Financhill
Sell
27

SD Quote, Financials, Valuation and Earnings

Last price:
$10.26
Seasonality move :
11.5%
Day range:
$10.13 - $10.39
52-week range:
$8.81 - $14.04
Dividend yield:
4.33%
P/E ratio:
5.81x
P/S ratio:
2.75x
P/B ratio:
0.80x
Volume:
331K
Avg. volume:
362.8K
1-year change:
-26.06%
Market cap:
$372.7M
Revenue:
$125.3M
EPS (TTM):
$1.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $115M $168.9M $254.3M $148.6M $125.3M
Revenue Growth (YoY) -56.91% 46.89% 50.55% -41.54% -15.71%
 
Cost of Revenues $111.2M $61.4M $75.1M $74.9M $79.3M
Gross Profit $3.8M $107.5M $179.2M $73.7M $46M
Gross Profit Margin 3.33% 63.67% 70.48% 49.61% 36.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $9.7M $9.4M $10.7M $11.7M
Other Inc / (Exp) -$264.5M $18.9M $6M $1.1M $58K
Operating Expenses $15.6M $9.3M $9.4M $10.6M $13.1M
Operating Income -$11.8M $98.2M $169.9M $63.2M $33M
 
Net Interest Expenses $1.7M $404K -- -- --
EBT. Incl. Unusual Items -$278M $116.7M $177.6M $74.8M $40.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$646K -- -$64.5M $14M -$22.2M
Net Income to Company -$277.4M $116.7M $242.2M $60.9M $63M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$277.4M $116.7M $242.2M $60.9M $63M
 
Basic EPS (Cont. Ops) -$7.77 $3.21 $6.59 $1.65 $1.70
Diluted EPS (Cont. Ops) -$7.77 $3.13 $6.52 $1.64 $1.69
Weighted Average Basic Share $35.7M $36.4M $36.7M $36.9M $37.1M
Weighted Average Diluted Share $35.7M $37.3M $37.2M $37.1M $37.2M
 
EBITDA -$218.2M $113.7M $187.7M $97.1M $73.4M
EBIT -$276.2M $98.2M $169.9M $74.9M $40.9M
 
Revenue (Reported) $115M $168.9M $254.3M $148.6M $125.3M
Operating Income (Reported) -$11.8M $98.2M $169.9M $63.2M $33M
Operating Income (Adjusted) -$276.2M $98.2M $169.9M $74.9M $40.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $33.6M $57.5M $43.1M $30.3M $42.6M
Revenue Growth (YoY) -16.63% 70.98% -24.95% -29.81% 40.69%
 
Cost of Revenues $14.1M $18.9M $20.5M $18.5M $24M
Gross Profit $19.5M $38.5M $22.6M $11.7M $18.6M
Gross Profit Margin 57.98% 67.04% 52.45% 38.77% 43.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $2.5M $2.9M $3.3M $3.9M
Other Inc / (Exp) $17.6M -$1.2M $1.4M $9K -$2.5M
Operating Expenses $2M $2.5M $2.8M $3.3M $3.9M
Operating Income $17.5M $36.1M $19.8M $8.4M $14.7M
 
Net Interest Expenses $47K $152K -- -- --
EBT. Incl. Unusual Items $35M $34.7M $23.8M $11.1M $13M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $35M $34.7M $23.8M $11.1M $13M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35M $34.7M $23.8M $11.1M $13M
 
Basic EPS (Cont. Ops) $0.97 $0.95 $0.64 $0.30 $0.35
Diluted EPS (Cont. Ops) $0.94 $0.94 $0.64 $0.30 $0.35
Weighted Average Basic Share $36.2M $36.6M $36.9M $37M $37M
Weighted Average Diluted Share $37.4M $37M $37.1M $37.1M $37.1M
 
EBITDA $39.1M $40M $24.9M $14.2M $24.7M
EBIT $35.1M $36.1M $19.8M $8.4M $14.7M
 
Revenue (Reported) $33.6M $57.5M $43.1M $30.3M $42.6M
Operating Income (Reported) $17.5M $36.1M $19.8M $8.4M $14.7M
Operating Income (Adjusted) $35.1M $36.1M $19.8M $8.4M $14.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $108.3M $192.7M $239.9M $135.8M $137.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $78.9M $66.2M $76.6M $72.9M $84.8M
Gross Profit $29.3M $126.6M $163.3M $62.8M $52.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $10.1M $9.8M $11.2M $12.2M
Other Inc / (Exp) -$245.8M $80K $8.6M -$326K -$2.5M
Operating Expenses $12M $9.7M $9.7M $11.1M $13.6M
Operating Income $17.3M $116.8M $153.6M $51.8M $39.3M
 
Net Interest Expenses $1.1M $509K -- -- --
EBT. Incl. Unusual Items -$229.6M $116.4M $166.7M $62.2M $42.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K -- -$64.5M $14M -$22.2M
Net Income to Company -$229.6M $116.4M $231.2M $48.2M $64.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$229.6M $116.4M $231.2M $48.2M $64.9M
 
Basic EPS (Cont. Ops) -$6.44 $3.19 $6.28 $1.31 $1.76
Diluted EPS (Cont. Ops) -$6.47 $3.13 $6.22 $1.30 $1.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$193.9M $114.6M $172.6M $86.4M $83.9M
EBIT -$228.5M $99.2M $153.6M $63.5M $47.2M
 
Revenue (Reported) $108.3M $192.7M $239.9M $135.8M $137.6M
Operating Income (Reported) $17.3M $116.8M $153.6M $51.8M $39.3M
Operating Income (Adjusted) -$228.5M $99.2M $153.6M $63.5M $47.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $33.6M $57.5M $43.1M $30.3M $42.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.1M $18.9M $20.5M $18.5M $24M
Gross Profit $19.5M $38.5M $22.6M $11.7M $18.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $2.5M $2.9M $3.3M $3.9M
Other Inc / (Exp) $17.6M -$1.2M $1.4M $9K -$2.5M
Operating Expenses $2M $2.5M $2.8M $3.3M $3.9M
Operating Income $17.5M $36.1M $19.8M $8.4M $14.7M
 
Net Interest Expenses $47K $152K -- -- --
EBT. Incl. Unusual Items $35M $34.7M $23.8M $11.1M $13M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $35M $34.7M $23.8M $11.1M $13M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35M $34.7M $23.8M $11.1M $13M
 
Basic EPS (Cont. Ops) $0.97 $0.95 $0.64 $0.30 $0.35
Diluted EPS (Cont. Ops) $0.94 $0.94 $0.64 $0.30 $0.35
Weighted Average Basic Share $36.2M $36.6M $36.9M $37M $37M
Weighted Average Diluted Share $37.4M $37M $37.1M $37.1M $37.1M
 
EBITDA $39.1M $40M $24.9M $14.2M $24.7M
EBIT $35.1M $36.1M $19.8M $8.4M $14.7M
 
Revenue (Reported) $33.6M $57.5M $43.1M $30.3M $42.6M
Operating Income (Reported) $17.5M $36.1M $19.8M $8.4M $14.7M
Operating Income (Adjusted) $35.1M $36.1M $19.8M $8.4M $14.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.1M $137.3M $255.7M $252.4M $98.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.2M $22.3M $33.1M $22M $25.3M
Inventory -- -- -- -- --
Prepaid Expenses $2.9M $626K $523K $430K $3.4M
Other Current Assets $80K $80K $7.7M $1.3M $780K
Total Current Assets $50.8M $161.7M $304.9M $277.9M $127.7M
 
Property Plant And Equipment $209.3M $190.8M $230.9M $242.6M $378.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $680K $332K $190K $3.1M $2.1M
Total Assets $260.8M $352.9M $600.5M $574.2M $581.5M
 
Accounts Payable $23M $13.7M $18M $12.9M $19.5M
Accrued Expenses $6.2M $4.2M $3.5M $4.1M $2.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $984K $648K $870K $645K $839K
Total Current Liabilities $68.9M $64M $63.3M $49.3M $60.6M
 
Long-Term Debt $20M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $132.8M $107.6M $112.6M $106.1M $121M
 
Common Stock $36K $37K $37K $37K $37K
Other Common Equity Adj -- -- -- -- --
Common Equity $128.1M $245.3M $487.9M $468.1M $460.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $128.1M $245.3M $487.9M $468.1M $460.5M
 
Total Liabilities and Equity $260.8M $352.9M $600.5M $574.2M $581.5M
Cash and Short Terms $22.1M $137.3M $255.7M $252.4M $98.1M
Total Debt $20M -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $73.9M $163.5M $285.8M $207M $99.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19M $26.7M $26.6M $22.3M $24.9M
Inventory -- -- -- -- --
Prepaid Expenses $2.8M $3.1M $2.3M $2.4M $3.9M
Other Current Assets $80K $80K $7.5M $1.1M $1.1M
Total Current Assets $98.4M $195.7M $324M $234.3M $131M
 
Property Plant And Equipment $181.2M $193.7M $239.3M $239.2M $382.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $703K $294K $311K $3.3M $2M
Total Assets $280.3M $389.7M $628.2M $527.4M $588.3M
 
Accounts Payable $19.8M $14.6M $21.3M $12.7M $19.6M
Accrued Expenses $2M $2.5M $2.2M $5M $1.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $364K $643K $1.1M $778K $2.5M
Total Current Liabilities $58.6M $65.3M $66.3M $49.8M $61.6M
 
Long-Term Debt $20M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $116.9M $109.5M $116.3M $107.7M $123.3M
 
Common Stock $36K $37K $37K $37K $37K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $163.3M $280.2M $511.9M $419.7M $464.9M
 
Total Liabilities and Equity $280.3M $389.7M $628.2M $527.4M $588.3M
Cash and Short Terms $73.9M $163.5M $285.8M $207M $99.7M
Total Debt $20M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$277.4M $116.7M $242.2M $60.9M $63M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3M $1.4M $1.5M $1.9M $2.4M
Change in Accounts Receivable $5.9M $841K -$13.2M $12.1M -$842K
Change in Inventories -- -- -- -- --
Cash From Operations $36.2M $110.3M $164.7M $115.6M $73.9M
 
Capital Expenditures $8.8M $11.6M $44.1M $26.4M $26.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $25.1M $23M -$45.1M -$36.2M -$154.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$81.5M -$72.3M
Special Dividend Paid
Long-Term Debt Issued $59M -- -- -- --
Long-Term Debt Repaid -$97.7M -$21M -$541K -$588K -$708K
Repurchase of Common Stock -- -- -- -- -$233K
Other Financing Activities -$224K -$974K -$1.2M -$929K -$393K
Cash From Financing -$39M -$22M -$1.6M -$82.9M -$73.7M
 
Beginning Cash (CF) $6M $28.3M $139.5M $257.5M $253.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.3M $111.3M $117.9M -$3.5M -$154.4M
Ending Cash (CF) $28.3M $139.5M $257.5M $253.9M $99.5M
 
Levered Free Cash Flow $27.4M $98.6M $120.6M $89.2M $47.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $16.3M $48.5M $16.6M $8.8M --
Depreciation & Amoritzation $7.7M $8.4M $8.8M $11.8M --
Stock-Based Compensation $564K $398K $550K $536K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $18.9M $47M $24M $11.4M --
 
Capital Expenditures $1.3M $6.3M $15M $2.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$7.5M -$13.6M -$4M --
 
Dividends Paid (Ex Special Dividend) -- -- -$73.8M -$4.3M --
Special Dividend Paid -- -- $2M -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$48K -$84K -$129K -$189K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$601K -- -- -$124K --
Cash From Financing -$628K -$42K -$73.9M -$4.6M --
 
Beginning Cash (CF) $76.5M $165.8M $287.6M $208.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.1M $39.4M -$63.5M $2.8M --
Ending Cash (CF) $90.6M $205.2M $224M $211.3M --
 
Levered Free Cash Flow $17.6M $40.6M $9.1M $9M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$229.6M $116.4M $231.2M $48.2M $64.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.1M $1.5M $1.6M $2.1M $2.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $32.4M $128.1M $172.4M $91.4M $78.6M
 
Capital Expenditures $6.5M $14.2M $47.9M $18.1M $32M
Cash Acquisitions -- -- -- -- --
Cash From Investing $63.6M -$16.7M -$48.9M -$27.9M -$162.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$141.2M -$16.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$64.9M -$21.1M -$560K -$663K -$700K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$316K -$1.1M -$1.2M -$821K -$436K
Cash From Financing -$27.3M -$22.1M -$1.7M -$142.6M -$23.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.8M $89.3M $121.8M -$79.1M -$107.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.9M $114M $124.5M $73.3M $46.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $51.3M $83.2M $40.4M $19.9M $13M
Depreciation & Amoritzation $7.7M $8.4M $10.4M $11.8M --
Stock-Based Compensation $799K $754K $946K $1.1M $650K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $33.2M $79.2M $63.9M $27.1M $20.3M
 
Capital Expenditures $4.4M $12M $24.4M $3.6M $6.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $29.9M -$13.1M -$23M -$5.1M -$9.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$73.8M -$64M -$4.1M
Special Dividend Paid -- -- $2M $1.5M --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$122K -$197K -$261K -$396K -$199K
Repurchase of Common Stock -- -- -- -- -$5M
Other Financing Activities -$694K -$235K -$211K -$227K -$146K
Cash From Financing -$795K -$362K -$74.3M -$64.6M -$9.5M
 
Beginning Cash (CF) $104.8M $305.3M $545M $462.4M $99.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.3M $65.7M -$33.4M -$42.7M $1.6M
Ending Cash (CF) $167.1M $371M $511.6M $419.8M $101.1M
 
Levered Free Cash Flow $28.8M $67.1M $39.5M $23.5M $13.6M

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