Financhill
Sell
43

SFTBY Quote, Financials, Valuation and Earnings

Last price:
$36.10
Seasonality move :
-5.15%
Day range:
$34.70 - $35.63
52-week range:
$19.86 - $37.76
Dividend yield:
0.42%
P/E ratio:
13.15x
P/S ratio:
2.18x
P/B ratio:
1.31x
Volume:
516.8K
Avg. volume:
705.2K
1-year change:
-2.2%
Market cap:
$101.3B
Revenue:
$47.6B
EPS (TTM):
$2.61
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $53.1B $55.4B $48.7B $46.8B $47.6B
Revenue Growth (YoY) 10.14% 4.38% -12.2% -3.77% 1.57%
 
Cost of Revenues $26B $26.3B $24B $22.3B $22.9B
Gross Profit $27.1B $29.1B $24.6B $24.5B $24.6B
Gross Profit Margin 51.08% 52.49% 50.65% 52.43% 51.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4B $22.7B $20B $20.7B $19.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21.4B $22.7B $20B $20.7B $19.9B
Operating Income $5.7B $6.4B $4.7B $3.9B $4.8B
 
Net Interest Expenses $2.9B $3.4B $4.1B $3.9B $3.8B
EBT. Incl. Unusual Items $53.5B -$7.7B -$3.5B $400.6M $11.2B
Earnings of Discontinued Ops. $6.7B -- -- -- --
Income Tax Expense $12.3B $5.3B $2.4B -$1B $667.1M
Net Income to Company $47.9B -$13B -$5.8B $1.4B $10.5B
 
Minority Interest in Earnings -$851.6M -$2.2B -$1.3B -$3B -$3B
Net Income to Common Excl Extra Items $47.1B -$15.2B -$7.2B -$1.6B $7.6B
 
Basic EPS (Cont. Ops) $12.36 -$4.54 -$2.42 -$0.59 $2.56
Diluted EPS (Cont. Ops) $11.50 -$4.57 -$2.45 -$0.60 $2.56
Weighted Average Basic Share $3.8B $3.4B $3.1B $2.9B $2.9B
Weighted Average Diluted Share $3.8B $3.4B $3.1B $2.9B $2.9B
 
EBITDA $64.4B $3.3B $7.3B $10.2B $20.7B
EBIT $56.4B -$4.3B $642.6M $4.3B $15B
 
Revenue (Reported) $53.1B $55.4B $48.7B $46.8B $47.6B
Operating Income (Reported) $5.7B $6.4B $4.7B $3.9B $4.8B
Operating Income (Adjusted) $56.4B -$4.3B $642.6M $4.3B $15B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.4B $14.1B $12B $12B $12B
Revenue Growth (YoY) 15.27% -2.65% -14.52% 0.08% 5.86%
 
Cost of Revenues $7.3B $6.6B $5.9B $5.7B $5.9B
Gross Profit $7.2B $7.4B $6.1B $6.3B $6.1B
Gross Profit Margin 49.65% 52.71% 50.66% 52.56% 50.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.4B $5.8B $4.7B $5.2B $5.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.4B $5.8B $4.7B $5.2B $5.1B
Operating Income $1.8B $1.6B $1.4B $1.1B $1.1B
 
Net Interest Expenses $675.2M $854.7M $846.2M $891.4M $976.7M
EBT. Incl. Unusual Items $18.4B $1.7B -$4.1B $7.9B -$1.2B
Earnings of Discontinued Ops. $9.5M -- -- -- --
Income Tax Expense $6.7B $1.1B $1.1B $1.3B -$69.1M
Net Income to Company $11.9B $350.3M -$5.3B $6.8B --
 
Minority Interest in Earnings -$434.4M -$265M -$274.8M -$240.2M -$1.2B
Net Income to Common Excl Extra Items $11.2B $255.5M -$5.6B $6.4B -$2.4B
 
Basic EPS (Cont. Ops) $3.00 $0.05 -$1.87 $2.19 -$0.85
Diluted EPS (Cont. Ops) $2.76 $0.05 -$1.90 $2.18 -$0.85
Weighted Average Basic Share $3.7B $3.4B $3B $2.9B $2.8B
Weighted Average Diluted Share $3.7B $3.4B $3B $2.9B $2.8B
 
EBITDA $21.1B $4.4B -$1.7B $10.3B $1.2B
EBIT $19.1B $2.5B -$3.3B $8.8B -$270.3M
 
Revenue (Reported) $14.4B $14.1B $12B $12B $12B
Operating Income (Reported) $1.8B $1.6B $1.4B $1.1B $1.1B
Operating Income (Adjusted) $19.1B $2.5B -$3.3B $8.8B -$270.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $53.1B $55.4B $48.6B $46.8B $48.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26B $26.3B $24B $22.2B $23.2B
Gross Profit $27.1B $29.1B $24.6B $24.5B $24.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4B $22.7B $20B $20.6B $20.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21.4B $22.7B $20B $20.6B $20.1B
Operating Income $5.7B $6.4B $4.7B $3.9B $4.9B
 
Net Interest Expenses $2.9B $3.4B $4.1B $3.9B $3.9B
EBT. Incl. Unusual Items $53.7B -$6.9B -$4.9B $198M $11.4B
Earnings of Discontinued Ops. $6.6B -- -- -- --
Income Tax Expense $12.4B $5.4B $2.2B -$926.1M $705.4M
Net Income to Company $47.9B -$13B -$5.8B $1.4B --
 
Minority Interest in Earnings -$850.6M -$2.2B -$1.3B -$3.1B -$3B
Net Income to Common Excl Extra Items $47.1B -$14.5B -$8.4B -$1.9B $7.7B
 
Basic EPS (Cont. Ops) $12.34 -$4.33 -$2.66 -$0.72 $2.62
Diluted EPS (Cont. Ops) $11.46 -$4.55 -$2.70 -$0.73 $2.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $64.6B $4.1B $5.8B $10B $21.1B
EBIT $56.6B -$3.5B -$844.7M $4.1B $15.3B
 
Revenue (Reported) $53.1B $55.4B $48.6B $46.8B $48.1B
Operating Income (Reported) $5.7B $6.4B $4.7B $3.9B $4.9B
Operating Income (Adjusted) $56.6B -$3.5B -$844.7M $4.1B $15.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $41.2B $35.8B $34.9B $22.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.9B $16.8B $16.3B $5.9B --
Gross Profit $22.3B $19B $18.6B $6.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.6B $14.1B $14.8B $5.1B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.6B $14.1B $14.8B $5.1B --
Operating Income $5.7B $4.9B $3.8B $1.1B --
 
Net Interest Expenses $2.5B $3.2B $3B $976.7M --
EBT. Incl. Unusual Items $11.2B -$3.6B $1.6B -$1.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3B $3.3B $2.7B -$69.1M --
Net Income to Company $5.7B -$5.4B -$810.5M -- --
 
Minority Interest in Earnings -$2.3B -$1.1B -$2.4B -$1.2B --
Net Income to Common Excl Extra Items $3.6B -$8B -$3.5B -$2.4B --
 
Basic EPS (Cont. Ops) $0.98 -$2.46 -$1.24 -$0.85 --
Diluted EPS (Cont. Ops) $0.76 -$2.50 -$1.26 -$0.85 --
Weighted Average Basic Share $10.3B $9.4B $8.8B $2.8B --
Weighted Average Diluted Share $10.3B $9.4B $8.8B $2.8B --
 
EBITDA $19.5B $4.4B $9.1B $1.2B --
EBIT $13.8B -$415.4M $4.6B -$270.3M --
 
Revenue (Reported) $41.2B $35.8B $34.9B $22.9B --
Operating Income (Reported) $5.7B $4.9B $3.8B $1.1B --
Operating Income (Adjusted) $13.8B -$415.4M $4.6B -$270.3M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $42.3B $42.3B $52B $40.9B $24.8B
Short Term Investments $25B $8B $2.8B $5.1B $9.9B
Accounts Receivable, Net $20.1B $19.3B $19.5B $19B $20.1B
Inventory $1.1B $1.2B $1.2B $1.1B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4B $2.7B $2.1B $3.6B $2.4B
Total Current Assets $98.1B $82.2B $79.5B $75.6B $63B
 
Property Plant And Equipment $25.5B $22.6B $19.8B $17.5B $24.6B
Long-Term Investments -- -- -- -- --
Goodwill $42.5B $40.1B $39B $37.7B $38.6B
Other Intangibles $20.9B $19.9B $18.1B $16.2B $16.1B
Other Long-Term Assets $1.2B $1.2B $1.2B $1.3B $1.4B
Total Assets $414.7B $389.5B $329.7B $308.7B $300.8B
 
Accounts Payable $17.9B $16.1B $18.1B $17.9B $20.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18.7B $16B $16.1B $16.2B $16.2B
Total Current Liabilities $114.1B $99.5B $78B $91.6B $83.1B
 
Long-Term Debt $97.7B $115.8B $107.7B $81.2B $82.7B
Capital Leases -- -- -- -- --
Total Liabilities $306.4B $293.6B $249.8B $221.2B $207.6B
 
Common Stock $2.2B $2B $1.8B $1.6B $1.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $92.6B $81.7B $67.8B $73.7B $77.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.8B $14.2B $12.2B $13.7B $16B
Total Equity $108.4B $95.9B $79.9B $87.5B $93.2B
 
Total Liabilities and Equity $414.7B $389.5B $329.7B $308.7B $300.8B
Cash and Short Terms $67.3B $50.3B $54.8B $46B $34.7B
Total Debt $167.8B $175.8B $146.2B $135.9B $120.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $42.3B $42.3B $52B $40.9B $24.8B
Short Term Investments $25B $8B $2.8B $5.1B $9.9B
Accounts Receivable, Net $20.1B $19.3B $19.5B $19B $20.1B
Inventory $1.1B $1.2B $1.2B $1.1B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4B $2.7B $2.1B $3.6B $2.4B
Total Current Assets $98.1B $82.2B $79.5B $75.6B $63B
 
Property Plant And Equipment $25.5B $22.6B $19.8B $17.5B $24.6B
Long-Term Investments -- -- -- -- --
Goodwill $42.5B $40.1B $39B $37.7B $38.6B
Other Intangibles $20.9B $19.9B $18.1B $16.2B $16.1B
Other Long-Term Assets $1.2B $1.2B $1.2B $1.3B $1.4B
Total Assets $414.7B $389.5B $329.7B $308.7B $300.8B
 
Accounts Payable $17.9B $16.1B $18.1B $17.9B $20.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18.7B $16B $16.1B $16.2B $16.2B
Total Current Liabilities $114.1B $99.5B $78B $91.6B $83.1B
 
Long-Term Debt $97.7B $115.8B $107.7B $81.2B $82.7B
Capital Leases -- -- -- -- --
Total Liabilities $306.4B $293.6B $249.8B $221.2B $207.6B
 
Common Stock $2.2B $2B $1.8B $1.6B $1.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.8B $14.2B $12.2B $13.7B $16B
Total Equity $108.4B $95.9B $79.9B $87.5B $93.2B
 
Total Liabilities and Equity $414.7B $389.5B $329.7B $308.7B $300.8B
Cash and Short Terms $67.3B $50.3B $54.8B $46B $34.7B
Total Debt $167.8B $175.8B $146.2B $135.9B $120.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $47.9B -$13B -$5.8B $1.4B $10.5B
Depreciation & Amoritzation $8B $7.6B $6.6B $6B $5.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.7B -$3.6B -$3.8B -$3.3B -$3.3B
Change in Inventories $59.2M -$103.5M -$140.2M $37.7M -$262.6M
Cash From Operations $5.3B $24.3B $5.5B $1.7B $1.3B
 
Capital Expenditures $6.1B $7.4B $4.7B $4.3B $5.6B
Cash Acquisitions $3.2B $1.3B $51.8M $670.5M $622.8M
Cash From Investing -$13.9B -$26.9B $4.1B -$5.8B -$10.7B
 
Dividends Paid (Ex Special Dividend) -$818.4M -$675.6M -$520.2M -$446M -$420.3M
Special Dividend Paid
Long-Term Debt Issued $75.1B $114.7B $68B $35.9B $34.9B
Long-Term Debt Repaid -$54.6B -$78.4B -$46.6B -$35.9B -$25B
Repurchase of Common Stock -$21B -$5.4B -$7.8B -$55.4K -$1.6B
Other Financing Activities $13B -$8.8B -$6.9B -$1.7B -$8.8B
Cash From Financing $20.7B $5.4B $1.4B -$4.2B -$7.3B
 
Beginning Cash (CF) $31.8B $41.5B $38.3B $48B $40.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.1B $2.8B $11B -$8.3B -$16.7B
Ending Cash (CF) $44B $46B $51.3B $42.9B $24.4B
 
Levered Free Cash Flow -$845.6M $16.8B $796.3M -$2.6B -$4.3B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$13.4B $18.3B -$18.7B -$470.6M $2.3B
Depreciation & Amoritzation $5B $2B $2B $2B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.4B $26.2M -$691.5M -$967.1M -$1.1B
Change in Inventories -$471M $317.1M $135.3M $60.8M $146.3M
Cash From Operations $4.5B $6B $3.1B $348.3M $722.4M
 
Capital Expenditures $2.7B $1.4B $1.4B $1.1B $812.8M
Cash Acquisitions -$25.9M $2.9B $117.1M $2.2M $15.2M
Cash From Investing -$4.9B -$6.1B -$1.9B $769.5M $394M
 
Dividends Paid (Ex Special Dividend) -$1.7M $9.9M -$9.8M -$23.2M -$11.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.5B $26.4B $31.6B $21.9B $4.4B
Long-Term Debt Repaid -$9.5B -$16.2B -$22.2B -$10.6B -$4.5B
Repurchase of Common Stock -$148.5M -$5.6B -$2.5B -$329.8M -$28.4K
Other Financing Activities $1.5B -$3.4B -$742.5M -$2.1B -$2.2B
Cash From Financing -$1.3B $1B $2.6B $7.6B -$2.4B
 
Beginning Cash (CF) $35B $42.6B $40.6B $41B $41.7B
Foreign Exchange Rate Adjustment -$158.7M $956.9M $1.1B -$63.6M $1.6B
Additions / Reductions -$1.6B $833.1M $3.8B $8.7B -$1.3B
Ending Cash (CF) $31B $44B $46B $51.3B $42.9B
 
Levered Free Cash Flow $1.8B $4.5B $1.7B -$801.2M -$90.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $16.2B $24B -$24.1B -$1.3B --
Depreciation & Amoritzation $11B $7.6B $6.7B $6.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4B -$2.9B -$3.6B -$3.2B --
Change in Inventories -$728.9M $78.2M -$65.7M -$47.8M --
Cash From Operations $3.9B $27.1B $8.2B $1.4B --
 
Capital Expenditures $7.4B $7.5B $4.9B $4.7B $2.9B
Cash Acquisitions $260.4M $4.1B $166.7M $657.5M -$8.7M
Cash From Investing -$12.6B -$31.2B $1.4B -$5.5B --
 
Dividends Paid (Ex Special Dividend) -$830M -$656M -$506.7M -$458.1M -$217M
Special Dividend Paid
Long-Term Debt Issued $57.2B $109.6B $77.6B $53.4B --
Long-Term Debt Repaid -$48B -$72.3B -$58.2B -$41.9B --
Repurchase of Common Stock -$15.5B -$8.5B -$10B -$329.8M --
Other Financing Activities $17.9B -$11.4B -$5.6B -$1.6B --
Cash From Financing $18.4B $3.8B -$3.6B $5.8B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6B -$253.8M $6.1B $1.7B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.5B $19.7B $3.3B -$3.3B --
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
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 -- -- -- -- --

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