Financhill
Buy
61

SPSC Quote, Financials, Valuation and Earnings

Last price:
$188.00
Seasonality move :
-0.11%
Day range:
$185.07 - $194.30
52-week range:
$160.58 - $218.74
Dividend yield:
0%
P/E ratio:
90.05x
P/S ratio:
11.61x
P/B ratio:
8.53x
Volume:
464.6K
Avg. volume:
200.4K
1-year change:
-0.68%
Market cap:
$7.1B
Revenue:
$536.9M
EPS (TTM):
$2.09
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $279.1M $312.6M $385.3M $450.9M $536.9M
Revenue Growth (YoY) 12.44% 12% 23.24% 17.03% 19.08%
 
Cost of Revenues $92.2M $99.8M $131.7M $153.1M $182.1M
Gross Profit $186.9M $212.8M $253.6M $297.8M $354.8M
Gross Profit Margin 66.95% 68.07% 65.82% 66.05% 66.09%
 
R&D Expenses $28.3M $31M $39M $45.7M $53.7M
Selling, General & Admin $114.9M $126.1M $149.3M $169.1M $207.8M
Other Inc / (Exp) $3.7M $2.5M -$1.5M $142K $8.3M
Operating Expenses $148.5M $162.6M $198.5M $226.6M $277.6M
Operating Income $38.4M $50.2M $55.1M $71.2M $77.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $42.1M $52.7M $53.5M $71.3M $85.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $7.1M $8.9M $16.2M $19.7M
Net Income to Company $33.7M $45.6M $44.6M $55.1M $65.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.7M $45.6M $44.6M $55.1M $65.8M
 
Basic EPS (Cont. Ops) $0.96 $1.29 $1.24 $1.53 $1.80
Diluted EPS (Cont. Ops) $0.94 $1.26 $1.21 $1.49 $1.76
Weighted Average Basic Share $35M $35.2M $35.9M $36.1M $36.6M
Weighted Average Diluted Share $36M $36.3M $37M $37M $37.5M
 
EBITDA $54.8M $68.8M $80M $99.4M $112M
EBIT $38.4M $50.2M $55.1M $71.2M $77.2M
 
Revenue (Reported) $279.1M $312.6M $385.3M $450.9M $536.9M
Operating Income (Reported) $38.4M $50.2M $55.1M $71.2M $77.2M
Operating Income (Adjusted) $38.4M $50.2M $55.1M $71.2M $77.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $79.6M $97.9M $114.5M $135.7M $163.7M
Revenue Growth (YoY) 12.17% 23.04% 16.96% 18.5% 20.66%
 
Cost of Revenues $25M $34.3M $38.6M $45.5M $51.6M
Gross Profit $54.5M $63.5M $75.9M $90.1M $112.1M
Gross Profit Margin 68.52% 64.92% 66.28% 66.45% 68.46%
 
R&D Expenses $8.1M $10.9M $11.1M $13.6M $15.3M
Selling, General & Admin $31.2M $36.8M $42.1M $52.2M $64.7M
Other Inc / (Exp) $423K -$716K -$695K $1.7M $3.8M
Operating Expenses $40.6M $50M $56.2M $69.5M $86.5M
Operating Income $14M $13.5M $19.7M $20.6M $25.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.4M $12.8M $19M $22.3M $29.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $1.4M $3.1M $5.5M $5.9M
Net Income to Company $11.4M $11.4M $15.9M $16.8M $23.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.4M $11.4M $15.9M $16.8M $23.5M
 
Basic EPS (Cont. Ops) $0.32 $0.32 $0.44 $0.46 $0.63
Diluted EPS (Cont. Ops) $0.31 $0.31 $0.43 $0.45 $0.62
Weighted Average Basic Share $35.3M $36M $36.1M $36.7M $37.4M
Weighted Average Diluted Share $36.4M $37M $36.9M $37.6M $38M
 
EBITDA $18.5M $19.6M $26.9M $29.1M $36.7M
EBIT $14M $13.5M $19.7M $20.6M $25.6M
 
Revenue (Reported) $79.6M $97.9M $114.5M $135.7M $163.7M
Operating Income (Reported) $14M $13.5M $19.7M $20.6M $25.6M
Operating Income (Adjusted) $14M $13.5M $19.7M $20.6M $25.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $302.1M $365.8M $431.6M $514M $611.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $96.8M $123M $147.2M $174.6M $204.2M
Gross Profit $205.2M $242.9M $284.5M $339.4M $407.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $30.9M $36.4M $43.8M $51.9M $59.9M
Selling, General & Admin $121.5M $143.9M $162.7M $199.1M $240.1M
Other Inc / (Exp) $4.5M -$120K -$1.7M $6.6M $14.4M
Operating Expenses $157.9M $189.6M $216.9M $266M $320.6M
Operating Income $47.4M $53.3M $67.5M $73.4M $87M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $49.6M $53.1M $65.8M $80M $101.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $7.8M $13.8M $17.3M $22.9M
Net Income to Company $41.3M $45.3M $52M $62.7M $78.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.3M $45.3M $52M $62.7M $78.5M
 
Basic EPS (Cont. Ops) $1.17 $1.27 $1.44 $1.72 $2.13
Diluted EPS (Cont. Ops) $1.13 $1.24 $1.40 $1.68 $2.09
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $65.2M $77.2M $93.7M $106.7M $126.3M
EBIT $47.4M $53.3M $67.5M $73.4M $87M
 
Revenue (Reported) $302.1M $365.8M $431.6M $514M $611.8M
Operating Income (Reported) $47.4M $53.3M $67.5M $73.4M $87M
Operating Income (Adjusted) $47.4M $53.3M $67.5M $73.4M $87M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $229.3M $282.5M $328.9M $391.9M $466.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $72.9M $96M $111.5M $133M $155.1M
Gross Profit $156.4M $186.5M $217.3M $258.9M $311.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.1M $28.5M $33.3M $39.4M $45.7M
Selling, General & Admin $92.7M $110.6M $124M $154M $186.3M
Other Inc / (Exp) $1.2M -$1.4M -$1.6M $4.9M $11M
Operating Expenses $119.8M $146.8M $165.2M $204.6M $247.6M
Operating Income $36.6M $39.7M $52.2M $54.4M $64.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $37.8M $38.3M $50.6M $59.2M $75.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $6.5M $11.3M $12.4M $15.6M
Net Income to Company $32.1M $31.8M $39.2M $46.8M $59.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.1M $31.8M $39.2M $46.8M $59.5M
 
Basic EPS (Cont. Ops) $0.91 $0.89 $1.09 $1.28 $1.61
Diluted EPS (Cont. Ops) $0.88 $0.87 $1.06 $1.25 $1.58
Weighted Average Basic Share $105.4M $107.6M $108.3M $109.7M $111.6M
Weighted Average Diluted Share $108.3M $110.5M $110.8M $112.2M $113.4M
 
EBITDA $50.1M $58.4M $72.1M $79.4M $93.8M
EBIT $36.6M $39.7M $52.2M $54.4M $64.1M
 
Revenue (Reported) $229.3M $282.5M $328.9M $391.9M $466.9M
Operating Income (Reported) $36.6M $39.7M $52.2M $54.4M $64.1M
Operating Income (Adjusted) $36.6M $39.7M $52.2M $54.4M $64.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $179.3M $149.7M $207.6M $162.9M $219.1M
Short Term Investments $34.3M $37.8M $49.8M $51.4M $56.4M
Accounts Receivable, Net $31.5M $33.6M $34.6M $39.4M $46.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.3M $12.3M $16M $16.3M $16.8M
Total Current Assets $291.6M $271.4M $352.4M $322.8M $401.4M
 
Property Plant And Equipment $39.5M $42M $42.8M $44.6M $43.9M
Long-Term Investments -- $2.5M -- -- --
Goodwill $76.8M $134.9M $143.7M $197.3M $249.2M
Other Intangibles $22.7M $60.2M $58.6M $88.4M $107.3M
Other Long-Term Assets $2.5M $2.7M $3M $2.2M $1.1M
Total Assets $447.4M $526.5M $615.8M $672.9M $823.8M
 
Accounts Payable $4.3M $5.4M $8.3M $11.3M $7.4M
Accrued Expenses $6.2M $11.2M $8.3M $7.5M $8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.8M $2.8M $4.1M $4.3M $4.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $68M $80.1M $102.9M $110.6M $130.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $92.6M $105.7M $131.6M $135.8M $156.4M
 
Common Stock $36K $37K $38K $38K $39K
Other Common Equity Adj -$2M -$1M -$1.4M -$3.4M $222K
Common Equity $354.9M $420.7M $484.3M $537.1M $667.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $354.9M $420.7M $484.3M $537.1M $667.5M
 
Total Liabilities and Equity $447.4M $526.5M $615.8M $672.9M $823.8M
Cash and Short Terms $213.5M $187.5M $257.3M $214.3M $275.4M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $208.9M $195.8M $186.2M $178.7M $198.8M
Short Term Investments $52.3M $56.2M $50.9M $60.6M $6.9M
Accounts Receivable, Net $30.3M $35.3M $36.8M $45.1M $55.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.9M $14.3M $15.2M $15.7M $18.6M
Total Current Assets $337M $343.3M $339.3M $359.7M $344.6M
 
Property Plant And Equipment $39.1M $43.7M $42.7M $44.5M $44.6M
Long-Term Investments $2.5M -- -- -- --
Goodwill $76.5M $134.7M $165.9M $252M $423.5M
Other Intangibles $18.6M $52.5M $70.7M $103.6M $168.1M
Other Long-Term Assets $2.2M $2.5M $1.8M $1.2M $1.2M
Total Assets $487.7M $591.3M $637.1M $787.4M $1B
 
Accounts Payable $5M $3.8M $8.2M $6.2M $8.1M
Accrued Expenses $6M $7.1M $5.2M $8.9M $9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.4M $3.9M $4.3M $4.4M $4.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $70.4M $94.9M $105.5M $132.9M $146.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $92.7M $120.8M $129.4M $160.6M $173.9M
 
Common Stock $37K $38K $38K $39K $39K
Other Common Equity Adj -$2.9M -$1.6M -$4.7M -$4.7M -$1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $394.9M $470.5M $507.7M $626.8M $829.4M
 
Total Liabilities and Equity $487.7M $591.3M $637.1M $787.4M $1B
Cash and Short Terms $261.2M $252M $237.2M $239.3M $205.8M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $33.7M $45.6M $44.6M $55.1M $65.8M
Depreciation & Amoritzation $16.4M $18.7M $24.9M $28.2M $34.7M
Stock-Based Compensation $14.7M $18.9M $27.6M $33.4M $45.5M
Change in Accounts Receivable -$6.8M -$5.9M -$5M -$6.4M -$11.9M
Change in Inventories -- -- -- -- --
Cash From Operations $71.8M $88.6M $112.9M $100.1M $132.3M
 
Capital Expenditures $13.6M $16.5M $19.6M $19.9M $19.8M
Cash Acquisitions -$11.5M -$98.7M -$17.1M -$91.4M -$70.2M
Cash From Investing -$14.3M -$120.5M -$46.7M -$112.8M -$92.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$20.6M -$19M -$20.4M -$43.2M --
Other Financing Activities -- -$688K -$2M -- -$2M
Cash From Financing -$12.1M $2.3M -$8.4M -$31.6M $16M
 
Beginning Cash (CF) $133.9M $179.3M $149.7M $207.6M $162.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.3M -$29.6M $57.8M -$44.4M $55.6M
Ending Cash (CF) $179.3M $149.7M $207.6M $162.9M $219.1M
 
Levered Free Cash Flow $58.2M $72.1M $93.3M $80.2M $112.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $11.4M $11.4M $15.9M $16.8M $23.5M
Depreciation & Amoritzation $4.5M $6.1M $7.2M $8.5M $11.1M
Stock-Based Compensation $4.9M $6.8M $8M $11.4M $10.8M
Change in Accounts Receivable $2.5M $1.6M $3.9M $1.1M -$49K
Change in Inventories -- -- -- -- --
Cash From Operations $28.7M $26.9M $39.7M $43.8M $53.3M
 
Capital Expenditures $3.2M $6.8M $5.7M $5.7M $5.2M
Cash Acquisitions -- -- -$44.9M -$70.2M -$118.1M
Cash From Investing $515K -$14.3M -$55.3M -$75.1M -$98.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$4.2M -$12.5M -- -$84K
Other Financing Activities -- -- -- -- --
Cash From Financing $4.8M -$1.1M -$10.5M $1.1M $2.3M
 
Beginning Cash (CF) $174.9M $184.4M $212.7M $209.3M $240.2M
Foreign Exchange Rate Adjustment $19K -$75K -$422K -$354K $1.3M
Additions / Reductions $34.1M $11.5M -$26.1M -$30.2M -$42.7M
Ending Cash (CF) $208.9M $195.8M $186.2M $178.7M $198.8M
 
Levered Free Cash Flow $25.5M $20.1M $34M $38.1M $48.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $41.3M $45.3M $52M $62.7M $78.5M
Depreciation & Amoritzation $17.9M $23.9M $26.1M $33.4M $39.3M
Stock-Based Compensation $17.6M $26M $31.9M $43.9M $51.7M
Change in Accounts Receivable -$7.7M -$6.7M -$3.6M -$11.2M -$14.6M
Change in Inventories -- -- -- -- --
Cash From Operations $86.4M $104.6M $107.8M $123.1M $149.6M
 
Capital Expenditures $16.8M $20.4M $17.9M $21.5M $18.1M
Cash Acquisitions -- -- -$62M -$116.7M -$147.4M
Cash From Investing -$19.7M -$120.6M -$75.2M -$145.6M -$109.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$24.6M -$10.7M -$52.5M -$515K -$37.6M
Other Financing Activities -- -$2M -- -- --
Cash From Financing -$7.5M $2.8M -$41.7M $15M -$21.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.3M -$13.2M -$9.1M -$7.5M $18.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $69.5M $84.2M $89.9M $101.6M $131.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $32.1M $31.8M $39.2M $46.8M $59.5M
Depreciation & Amoritzation $13.5M $18.7M $19.9M $25.1M $29.7M
Stock-Based Compensation $14.2M $21.3M $25.6M $36.1M $42.3M
Change in Accounts Receivable -$4.6M -$5.3M -$4M -$8.8M -$11.5M
Change in Inventories -- -- -- -- --
Cash From Operations $65.5M $81.6M $76.5M $99.5M $116.8M
 
Capital Expenditures $11.6M $15.6M $13.9M $15.5M $13.8M
Cash Acquisitions -- -- -$44.9M -$70.2M -$147.4M
Cash From Investing -$32M -$32.1M -$60.6M -$93.4M -$110.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$19M -$10.7M -$42.7M -- -$37.6M
Other Financing Activities -$688K -$2M -- -- --
Cash From Financing -$3.9M -$3.4M -$36.7M $10M -$27.7M
 
Beginning Cash (CF) $538.6M $503.3M $623.4M $554.5M $694M
Foreign Exchange Rate Adjustment -$26K -$10K -$557K -$260K $849K
Additions / Reductions $29.7M $46.1M -$20.8M $16.1M -$21.1M
Ending Cash (CF) $568.3M $549.4M $602M $570.3M $673.7M
 
Levered Free Cash Flow $53.9M $66M $62.6M $84M $103M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock