Financhill
Sell
36

SPSC Quote, Financials, Valuation and Earnings

Last price:
$137.46
Seasonality move :
17.81%
Day range:
$131.80 - $138.35
52-week range:
$122.58 - $218.61
Dividend yield:
0%
P/E ratio:
65.81x
P/S ratio:
7.97x
P/B ratio:
5.93x
Volume:
292.5K
Avg. volume:
357.1K
1-year change:
-21.81%
Market cap:
$5.1B
Revenue:
$637.8M
EPS (TTM):
$2.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $312.6M $385.3M $450.9M $536.9M $637.8M
Revenue Growth (YoY) 12% 23.24% 17.03% 19.08% 18.78%
 
Cost of Revenues $99.8M $131.7M $153.1M $182.1M $210.7M
Gross Profit $212.8M $253.6M $297.8M $354.8M $427.1M
Gross Profit Margin 68.07% 65.82% 66.05% 66.09% 66.96%
 
R&D Expenses $31M $39M $45.7M $53.7M $62.8M
Selling, General & Admin $126.1M $149.3M $169.1M $207.8M $251.8M
Other Inc / (Exp) $2.5M -$1.5M $142K $8.3M $10.6M
Operating Expenses $162.6M $198.5M $226.6M $277.6M $338.2M
Operating Income $50.2M $55.1M $71.2M $77.2M $88.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $52.7M $53.5M $71.3M $85.6M $99.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $8.9M $16.2M $19.7M $22.4M
Net Income to Company $45.6M $44.6M $55.1M $65.8M $77.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.6M $44.6M $55.1M $65.8M $77.1M
 
Basic EPS (Cont. Ops) $1.29 $1.24 $1.53 $1.80 $2.07
Diluted EPS (Cont. Ops) $1.26 $1.21 $1.49 $1.76 $2.04
Weighted Average Basic Share $35.2M $35.9M $36.1M $36.6M $37.3M
Weighted Average Diluted Share $36.3M $37M $37M $37.5M $37.9M
 
EBITDA $68.8M $80M $99.4M $112M $131.1M
EBIT $50.2M $55.1M $71.2M $77.2M $88.9M
 
Revenue (Reported) $312.6M $385.3M $450.9M $536.9M $637.8M
Operating Income (Reported) $50.2M $55.1M $71.2M $77.2M $88.9M
Operating Income (Adjusted) $50.2M $55.1M $71.2M $77.2M $88.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $83.3M $102.8M $122M $145M $170.9M
Revenue Growth (YoY) 14.54% 23.35% 18.75% 18.81% 17.9%
 
Cost of Revenues $26.9M $35.6M $41.5M $49M $55.6M
Gross Profit $56.4M $67.1M $80.5M $95.9M $115.3M
Gross Profit Margin 67.69% 65.32% 65.96% 66.17% 67.48%
 
R&D Expenses $7.9M $10.6M $12.5M $14.2M $17.1M
Selling, General & Admin $33.3M $38.8M $45.2M $53.8M $65.6M
Other Inc / (Exp) $1.3M -$120K $1.8M $3.5M -$373K
Operating Expenses $42.8M $51.7M $61.5M $73M $90.6M
Operating Income $13.6M $15.4M $19M $22.9M $24.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.9M $15.3M $20.8M $26.3M $24.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $2.5M $4.9M $7.3M $6.8M
Net Income to Company $13.5M $12.8M $15.9M $19M $17.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.5M $12.8M $15.9M $19M $17.6M
 
Basic EPS (Cont. Ops) $0.38 $0.35 $0.44 $0.52 $0.47
Diluted EPS (Cont. Ops) $0.37 $0.34 $0.43 $0.51 $0.46
Weighted Average Basic Share $35.5M $36.1M $36.2M $36.8M $37.6M
Weighted Average Diluted Share $36.7M $37.2M $37M $37.6M $38.1M
 
EBITDA $18.8M $21.6M $27.3M $32.6M $37.3M
EBIT $13.6M $15.4M $19M $22.9M $24.7M
 
Revenue (Reported) $83.3M $102.8M $122M $145M $170.9M
Operating Income (Reported) $13.6M $15.4M $19M $22.9M $24.7M
Operating Income (Adjusted) $13.6M $15.4M $19M $22.9M $24.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $312.6M $385.3M $450.9M $536.9M $637.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $99.8M $131.7M $153.1M $182.1M $210.7M
Gross Profit $212.8M $253.6M $297.8M $354.8M $427.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31M $39M $45.7M $53.7M $62.8M
Selling, General & Admin $126.1M $149.3M $169.1M $207.8M $251.8M
Other Inc / (Exp) $2.5M -$1.5M $142K $8.3M $10.6M
Operating Expenses $162.6M $198.5M $226.6M $277.6M $338.2M
Operating Income $50.2M $55.1M $71.2M $77.2M $88.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $52.7M $53.5M $71.3M $85.6M $99.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $8.9M $16.2M $19.7M $22.4M
Net Income to Company $45.6M $44.6M $55.1M $65.8M $77.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.6M $44.6M $55.1M $65.8M $77.1M
 
Basic EPS (Cont. Ops) $1.29 $1.24 $1.53 $1.80 $2.08
Diluted EPS (Cont. Ops) $1.25 $1.21 $1.49 $1.76 $2.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $68.8M $80M $99.4M $112M $131.1M
EBIT $50.2M $55.1M $71.2M $77.2M $88.9M
 
Revenue (Reported) $312.6M $385.3M $450.9M $536.9M $637.8M
Operating Income (Reported) $50.2M $55.1M $71.2M $77.2M $88.9M
Operating Income (Adjusted) $50.2M $55.1M $71.2M $77.2M $88.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $385.3M $450.9M $536.9M $637.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $131.7M $153.1M $182.1M $210.7M --
Gross Profit $253.6M $297.8M $354.8M $427.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39M $45.7M $53.7M $62.8M --
Selling, General & Admin $149.3M $169.1M $207.8M $251.8M --
Other Inc / (Exp) -$1.5M $142K $8.3M $10.6M --
Operating Expenses $198.5M $226.6M $277.6M $338.2M --
Operating Income $55.1M $71.2M $77.2M $88.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $53.5M $71.3M $85.6M $99.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M $16.2M $19.7M $22.4M --
Net Income to Company $44.6M $55.1M $65.8M $77.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.6M $55.1M $65.8M $77.1M --
 
Basic EPS (Cont. Ops) $1.24 $1.53 $1.80 $2.08 --
Diluted EPS (Cont. Ops) $1.21 $1.49 $1.76 $2.04 --
Weighted Average Basic Share $143.7M $144.5M $146.6M $149.2M --
Weighted Average Diluted Share $147.6M $147.8M $149.8M $151.4M --
 
EBITDA $80M $99.4M $112M $131.1M --
EBIT $55.1M $71.2M $77.2M $88.9M --
 
Revenue (Reported) $385.3M $450.9M $536.9M $637.8M --
Operating Income (Reported) $55.1M $71.2M $77.2M $88.9M --
Operating Income (Adjusted) $55.1M $71.2M $77.2M $88.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $149.7M $207.6M $162.9M $219.1M $241M
Short Term Investments $37.8M $49.8M $51.4M $56.4M --
Accounts Receivable, Net $33.6M $34.6M $39.4M $46.8M $52M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.3M $16M $16.3M $16.8M $23.5M
Total Current Assets $271.4M $352.4M $322.8M $401.4M $381.9M
 
Property Plant And Equipment $42M $42.8M $44.6M $43.9M $45.7M
Long-Term Investments $2.5M -- -- -- --
Goodwill $134.9M $143.7M $197.3M $249.2M $399.2M
Other Intangibles $60.2M $58.6M $88.4M $107.3M $181.3M
Other Long-Term Assets $2.7M $3M $2.2M $1.1M $2M
Total Assets $526.5M $615.8M $672.9M $823.8M $1B
 
Accounts Payable $5.4M $8.3M $11.3M $7.4M $8.6M
Accrued Expenses $11.2M $8.3M $7.5M $8M $12.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.8M $4.1M $4.3M $4.5M $4.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $80.1M $102.9M $110.6M $130.7M $146.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $105.7M $131.6M $135.8M $156.4M $176.5M
 
Common Stock $37K $38K $38K $39K $40K
Other Common Equity Adj -$1M -$1.4M -$3.4M $222K -$9.7M
Common Equity $420.7M $484.3M $537.1M $667.5M $854.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $420.7M $484.3M $537.1M $667.5M $854.7M
 
Total Liabilities and Equity $526.5M $615.8M $672.9M $823.8M $1B
Cash and Short Terms $187.5M $257.3M $214.3M $275.4M $241M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $149.7M $207.6M $162.9M $219.1M $241M
Short Term Investments $37.8M $49.8M $51.4M $56.4M --
Accounts Receivable, Net $33.6M $34.6M $39.4M $46.8M $52M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.3M $16M $16.3M $16.8M $23.5M
Total Current Assets $271.4M $352.4M $322.8M $401.4M $381.9M
 
Property Plant And Equipment $42M $42.8M $44.6M $43.9M $45.7M
Long-Term Investments $2.5M -- -- -- --
Goodwill $134.9M $143.7M $197.3M $249.2M $399.2M
Other Intangibles $60.2M $58.6M $88.4M $107.3M $181.3M
Other Long-Term Assets $2.7M $3M $2.2M $1.1M $2M
Total Assets $526.5M $615.8M $672.9M $823.8M $1B
 
Accounts Payable $5.4M $8.3M $11.3M $7.4M $8.6M
Accrued Expenses $11.2M $8.3M $7.5M $8M $12.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.8M $4.1M $4.3M $4.5M $4.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $80.1M $102.9M $110.6M $130.7M $146.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $105.7M $131.6M $135.8M $156.4M $176.5M
 
Common Stock $37K $38K $38K $39K $40K
Other Common Equity Adj -$1M -$1.4M -$3.4M $222K -$9.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $420.7M $484.3M $537.1M $667.5M $854.7M
 
Total Liabilities and Equity $526.5M $615.8M $672.9M $823.8M $1B
Cash and Short Terms $187.5M $257.3M $214.3M $275.4M $241M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $45.6M $44.6M $55.1M $65.8M $77.1M
Depreciation & Amoritzation $18.7M $24.9M $28.2M $34.7M $42.2M
Stock-Based Compensation $18.9M $27.6M $33.4M $45.5M $54.6M
Change in Accounts Receivable -$5.9M -$5M -$6.4M -$11.9M -$9.7M
Change in Inventories -- -- -- -- --
Cash From Operations $88.6M $112.9M $100.1M $132.3M $157.4M
 
Capital Expenditures $16.5M $19.6M $19.9M $19.8M $20M
Cash Acquisitions -$98.7M -$17.1M -$91.4M -$70.2M -$147.9M
Cash From Investing -$120.5M -$46.7M -$112.8M -$92.6M -$110.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$19M -$20.4M -$43.2M -- -$37.6M
Other Financing Activities -$688K -$2M -- -$2M --
Cash From Financing $2.3M -$8.4M -$31.6M $16M -$23M
 
Beginning Cash (CF) $179.3M $149.7M $207.6M $162.9M $219.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.6M $57.8M -$44.4M $55.6M $23.9M
Ending Cash (CF) $149.7M $207.6M $162.9M $219.1M $241M
 
Levered Free Cash Flow $72.1M $93.3M $80.2M $112.5M $137.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.5M $12.8M $15.9M $19M $17.6M
Depreciation & Amoritzation $5.2M $6.2M $8.3M $9.7M $12.6M
Stock-Based Compensation $4.7M $6.3M $7.8M $9.4M $12.3M
Change in Accounts Receivable -$1.4M $368K -$2.4M -$3.1M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $23M $31.3M $23.6M $32.8M $40.6M
 
Capital Expenditures $4.8M $4M $6M $4.3M $6.2M
Cash Acquisitions -- -$17.1M -$46.5M -- -$523K
Cash From Investing -$88.5M -$14.6M -$52.2M $806K -$227K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$9.8M -$515K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.2M -$5M $5M $6M $4.7M
 
Beginning Cash (CF) $208.9M $195.8M $186.2M $178.7M $198.8M
Foreign Exchange Rate Adjustment $45K $41K $267K $822K -$2.8M
Additions / Reductions -$59.3M $11.7M -$23.6M $39.6M $45M
Ending Cash (CF) $149.7M $207.6M $162.9M $219.1M $241M
 
Levered Free Cash Flow $18.2M $27.3M $17.6M $28.5M $34.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $45.6M $44.6M $55.1M $65.8M $77.1M
Depreciation & Amoritzation $18.7M $24.9M $28.2M $34.7M $42.2M
Stock-Based Compensation $18.9M $27.6M $33.4M $45.5M $54.6M
Change in Accounts Receivable -$5.9M -$5M -$6.4M -$11.9M -$9.7M
Change in Inventories -- -- -- -- --
Cash From Operations $88.6M $112.9M $100.1M $132.3M $157.4M
 
Capital Expenditures $16.5M $19.6M $19.9M $19.8M $20M
Cash Acquisitions -- -$17.1M -$91.4M -$70.2M -$147.9M
Cash From Investing -$120.5M -$46.7M -$112.8M -$92.6M -$110.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$19M -$20.4M -$43.2M -- -$37.6M
Other Financing Activities -$688K -$2M -- -- --
Cash From Financing $2.3M -$8.4M -$31.6M $16M -$23M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.6M $57.8M -$44.4M $55.6M $23.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $72.1M $93.3M $80.2M $112.5M $137.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $44.6M $55.1M $65.8M $77.1M --
Depreciation & Amoritzation $24.9M $28.2M $34.7M $42.2M --
Stock-Based Compensation $27.6M $33.4M $45.5M $54.6M --
Change in Accounts Receivable -$5M -$6.4M -$11.9M -$9.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $112.9M $100.1M $132.3M $157.4M --
 
Capital Expenditures $19.6M $19.9M $19.8M $20M --
Cash Acquisitions -$17.1M -$91.4M -$70.2M -$147.9M --
Cash From Investing -$46.7M -$112.8M -$92.6M -$110.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$20.4M -$43.2M -- -$37.6M --
Other Financing Activities -$2M -- -- -- --
Cash From Financing -$8.4M -$31.6M $16M -$23M --
 
Beginning Cash (CF) $699.1M $809.6M $733.2M $892.8M --
Foreign Exchange Rate Adjustment $31K -$290K $562K -$2M --
Additions / Reductions $57.8M -$44.4M $55.6M $23.9M --
Ending Cash (CF) $757M $764.9M $789.4M $914.7M --
 
Levered Free Cash Flow $93.3M $80.2M $112.5M $137.4M --

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

GET BETTER TRADE IDEAS

Popular

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
54
NUTX alert for Apr 3

Nutex Health [NUTX] is up 5.41% over the past day.

Sell
50
PVH alert for Apr 3

PVH [PVH] is up 1.81% over the past day.

Sell
15
PCVX alert for Apr 3

Vaxcyte [PCVX] is up 4.47% over the past day.

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

Show me the best stock