Financhill
Sell
35

SAIA Quote, Financials, Valuation and Earnings

Last price:
$279.86
Seasonality move :
9.76%
Day range:
$276.96 - $288.01
52-week range:
$229.12 - $624.55
Dividend yield:
0%
P/E ratio:
24.10x
P/S ratio:
2.39x
P/B ratio:
3.26x
Volume:
634.5K
Avg. volume:
1M
1-year change:
-28.68%
Market cap:
$7.7B
Revenue:
$3.2B
EPS (TTM):
$11.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.3B $2.8B $2.9B $3.2B
Revenue Growth (YoY) 1.99% 25.59% 21.99% 3.2% 11.37%
 
Cost of Revenues $1.5B $1.8B $2.2B $2.3B $2.6B
Gross Profit $283.8M $451.7M $591M $598.9M $644.4M
Gross Profit Margin 15.58% 19.74% 21.17% 20.79% 20.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.8M $61.3M $56.6M $68M $77.6M
Other Inc / (Exp) $1.1M $833K -$46K $2.1M $1.7M
Operating Expenses $103.5M $116.5M $120.5M $138.4M $162.3M
Operating Income $180.3M $335.1M $470.5M $460.5M $482.2M
 
Net Interest Expenses $5.2M $3.2M $2.4M -- $7.9M
EBT. Incl. Unusual Items $176.3M $332.8M $468M $466.2M $476M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.9M $79.5M $110.6M $111.4M $113.9M
Net Income to Company $138.3M $253.2M $357.4M $354.9M $362.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.3M $253.2M $357.4M $354.9M $362.1M
 
Basic EPS (Cont. Ops) $5.29 $9.62 $13.48 $13.32 $13.57
Diluted EPS (Cont. Ops) $5.20 $9.48 $13.40 $13.26 $13.51
Weighted Average Basic Share $26.1M $26.3M $26.5M $26.6M $26.7M
Weighted Average Diluted Share $26.6M $26.7M $26.7M $26.8M $26.8M
 
EBITDA $316.1M $477.7M $627.9M $647.6M $695M
EBIT $181.5M $336M $470.7M $468.8M $484.9M
 
Revenue (Reported) $1.8B $2.3B $2.8B $2.9B $3.2B
Operating Income (Reported) $180.3M $335.1M $470.5M $460.5M $482.2M
Operating Income (Adjusted) $181.5M $336M $470.7M $468.8M $484.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $484.1M $661.2M $660.5M $754.8M $787.6M
Revenue Growth (YoY) 8.44% 36.59% -0.1% 14.27% 4.35%
 
Cost of Revenues $409.7M $530.4M $530.2M $599.4M $674.8M
Gross Profit $74.3M $130.8M $130.3M $155.4M $112.8M
Gross Profit Margin 15.36% 19.78% 19.73% 20.59% 14.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $10.7M $14.1M $17.5M $21.5M
Other Inc / (Exp) $330K -$235K $503K $788K -$357K
Operating Expenses $25.8M $27.3M $31.2M $37.5M $42.6M
Operating Income $48.5M $103.4M $99.1M $117.9M $70.2M
 
Net Interest Expenses $852K $692K $548K -- $4.2M
EBT. Incl. Unusual Items $48M $102.5M $99.1M $118.9M $65.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7M $23.1M $23M $28.2M $15.8M
Net Income to Company $37.3M $79.4M $76.1M $90.7M $49.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.3M $79.4M $76.1M $90.7M $49.8M
 
Basic EPS (Cont. Ops) $1.42 $3.01 $2.86 $3.40 $1.86
Diluted EPS (Cont. Ops) $1.40 $2.98 $2.85 $3.38 $1.86
Weighted Average Basic Share $26.3M $26.4M $26.6M $26.7M $26.7M
Weighted Average Diluted Share $26.7M $26.7M $26.7M $26.8M $26.8M
 
EBITDA $84.2M $143.2M $142.7M $168.3M $128.9M
EBIT $48.8M $103.2M $99.8M $119.5M $69.9M
 
Revenue (Reported) $484.1M $661.2M $660.5M $754.8M $787.6M
Operating Income (Reported) $48.5M $103.4M $99.1M $117.9M $70.2M
Operating Income (Adjusted) $48.8M $103.2M $99.8M $119.5M $69.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9B $2.5B $2.8B $3B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2B $2.2B $2.4B $2.6B
Gross Profit $296M $508.1M $590.5M $624M $601.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.8M $60.6M $59.9M $71.4M $81.7M
Other Inc / (Exp) $621K $268K $699K $2.3M $584K
Operating Expenses $104.5M $118.1M $124.3M $144.7M $167.4M
Operating Income $191.5M $390.1M $466.2M $479.3M $434.4M
 
Net Interest Expenses $4.6M $3M $2.3M -- $12.3M
EBT. Incl. Unusual Items $187.4M $387.3M $464.6M $486M $422.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.9M $91.9M $110.5M $116.6M $101.5M
Net Income to Company $147.5M $295.4M $354.1M $369.5M $321.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147.5M $295.4M $354.1M $369.5M $321.2M
 
Basic EPS (Cont. Ops) $5.64 $11.21 $13.34 $13.87 $12.02
Diluted EPS (Cont. Ops) $5.54 $11.06 $13.27 $13.80 $11.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $329.5M $536.6M $627.4M $673.2M $655.6M
EBIT $192.1M $390.4M $467.2M $488.4M $435.3M
 
Revenue (Reported) $1.9B $2.5B $2.8B $3B $3.2B
Operating Income (Reported) $191.5M $390.1M $466.2M $479.3M $434.4M
Operating Income (Adjusted) $192.1M $390.4M $467.2M $488.4M $435.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $484.1M $661.2M $660.5M $754.8M $787.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $409.7M $530.4M $530.2M $599.4M $674.8M
Gross Profit $74.3M $130.8M $130.3M $155.4M $112.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $10.7M $14.1M $17.5M $21.5M
Other Inc / (Exp) $330K -$235K $503K $788K -$357K
Operating Expenses $25.8M $27.3M $31.2M $37.5M $42.6M
Operating Income $48.5M $103.4M $99.1M $117.9M $70.2M
 
Net Interest Expenses $852K $692K $548K -- $4.2M
EBT. Incl. Unusual Items $48M $102.5M $99.1M $118.9M $65.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7M $23.1M $23M $28.2M $15.8M
Net Income to Company $37.3M $79.4M $76.1M $90.7M $49.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.3M $79.4M $76.1M $90.7M $49.8M
 
Basic EPS (Cont. Ops) $1.42 $3.01 $2.86 $3.40 $1.86
Diluted EPS (Cont. Ops) $1.40 $2.98 $2.85 $3.38 $1.86
Weighted Average Basic Share $26.3M $26.4M $26.6M $26.7M $26.7M
Weighted Average Diluted Share $26.7M $26.7M $26.7M $26.8M $26.8M
 
EBITDA $84.2M $143.2M $142.7M $168.3M $128.9M
EBIT $48.8M $103.2M $99.8M $119.5M $69.9M
 
Revenue (Reported) $484.1M $661.2M $660.5M $754.8M $787.6M
Operating Income (Reported) $48.5M $103.4M $99.1M $117.9M $70.2M
Operating Income (Adjusted) $48.8M $103.2M $99.8M $119.5M $69.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.3M $106.6M $187.4M $296.2M $19.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $216.9M $276.8M $290.3M $311.7M $323M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $22.5M $32.6M $35.5M
Other Current Assets $29.4M $32.9M $7.2M $7.1M $13.7M
Total Current Assets $271.7M $416.3M $530.9M $648.7M $435.8M
 
Property Plant And Equipment $1.2B $1.4B $1.6B $1.9B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $12.1M $12.1M $12.1M $12.1M $12.1M
Other Intangibles $8.2M $7.1M $6M $5.2M $4.3M
Other Long-Term Assets $7M $21.6M $22.6M $35.5M $30.9M
Total Assets $1.5B $1.8B $2.2B $2.6B $3.2B
 
Accounts Payable $89.4M $114M $99.8M $141.9M $114.6M
Accrued Expenses $105M $127.8M $112.2M $117.2M $93.1M
Current Portion Of Long-Term Debt -- -- -- -- $5.3M
Current Portion Of Capital Lease Obligations $40.8M $41M $39.4M $35.9M $27.4M
Other Current Liabilities $40.6M $38.6M $22.7M $27.1M $38M
Total Current Liabilities $275.8M $321.3M $274.1M $322.1M $278.4M
 
Long-Term Debt -- -- -- -- $195M
Capital Leases -- -- -- -- --
Total Liabilities $587.5M $624.9M $595.4M $642.1M $855.6M
 
Common Stock $26K $26K $26K $27K $27K
Other Common Equity Adj -- -- -- -- --
Common Equity $961.3M $1.2B $1.6B $1.9B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $961.3M $1.2B $1.6B $1.9B $2.3B
 
Total Liabilities and Equity $1.5B $1.8B $2.2B $2.6B $3.2B
Cash and Short Terms $25.3M $106.6M $187.4M $296.2M $19.5M
Total Debt -- -- -- -- $200.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $53.3M $141.3M $166.4M $12.3M $16.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $242.9M $322.3M $294.9M $345.8M $351.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $51.2M $55.4M
Other Current Assets $52.2M $47M $45.8M $6.9M $12.6M
Total Current Assets $348.3M $510.7M $513.5M $416.3M $469.6M
 
Property Plant And Equipment $1.2B $1.4B $1.7B $2.3B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.7M $27.4M $27.6M $26M $32.8M
Total Assets $1.6B $1.9B $2.2B $2.8B $3.4B
 
Accounts Payable $121.6M $130.2M $108.4M $153.5M $155M
Accrued Expenses $96M $107M $98M $91.9M $103.1M
Current Portion Of Long-Term Debt -- -- -- $7.5M $3.8M
Current Portion Of Capital Lease Obligations $41.4M $40.4M $39.7M $26.5M $27.9M
Other Current Liabilities $48.3M $61.6M $24.5M $58.3M $37.9M
Total Current Liabilities $307.3M $339.1M $270.5M $337.8M $327.7M
 
Long-Term Debt -- -- -- $76.6M $291.8M
Capital Leases -- -- -- -- --
Total Liabilities $613M $640.9M $591.9M $736.8M $1B
 
Common Stock $26K $26K $27K $27K $27K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $997.6M $1.3B $1.7B $2B $2.4B
 
Total Liabilities and Equity $1.6B $1.9B $2.2B $2.8B $3.4B
Cash and Short Terms $53.3M $141.3M $166.4M $12.3M $16.5M
Total Debt -- -- -- $84.1M $295.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $138.3M $253.2M $357.4M $354.9M $362.1M
Depreciation & Amoritzation $134.7M $141.7M $157.2M $178.8M $210.1M
Stock-Based Compensation $7.5M $8.7M $8.8M $11.6M $14.2M
Change in Accounts Receivable -$25.1M -$63.4M -$16.6M -$23.4M -$14.7M
Change in Inventories -- -- -- -- --
Cash From Operations $309.1M $382.6M $473M $577.9M $583.7M
 
Capital Expenditures $231.1M $285.7M $367.4M $439.9M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$218.8M -$277.8M -$365.5M -$448.7M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $323.1M $43.2M $1M -- $1.3B
Long-Term Debt Repaid -$388.5M -$63.7M -$20.5M -$14.5M -$1.1B
Repurchase of Common Stock -$3.6M -- -- -- --
Other Financing Activities -- -$6.6M -$11.8M -$10.8M -$11M
Cash From Financing -$65.3M -$23.5M -$26.7M -$20.4M $175.4M
 
Beginning Cash (CF) $248K $25.3M $106.6M $187.4M $296.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.1M $81.3M $80.8M $108.8M -$276.7M
Ending Cash (CF) $25.3M $106.6M $187.4M $296.2M $19.5M
 
Levered Free Cash Flow $78M $96.8M $105.6M $138.1M -$459.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.3M $79.4M $76.1M $90.7M $49.8M
Depreciation & Amoritzation $35.4M $40M $42.9M $48.8M $59M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$46.8M -$5.3M -$34.4M -$29.1M
Change in Inventories -- -- -- -- --
Cash From Operations $61M $96M $119.3M $106.5M $109.1M
 
Capital Expenditures $25.6M $46.3M $128.4M $457.2M $202.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.4M -$45.4M -$128.1M -$451.8M -$202.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.7M -- -- $120.1M $444M
Long-Term Debt Repaid -$12.7M -$5.5M -$4.5M -$52.5M -$348.8M
Repurchase of Common Stock -$6.4M -- -- -- --
Other Financing Activities -- -$11.2M -$9.9M -$8.1M -$7.6M
Cash From Financing -$7.6M -$15.8M -$12.2M $61.4M $90.1M
 
Beginning Cash (CF) $25.3M $106.6M $187.4M $296.2M $19.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $34.7M -$21M -$283.9M -$2.9M
Ending Cash (CF) $53.3M $141.3M $166.4M $12.3M $16.5M
 
Levered Free Cash Flow $35.4M $49.7M -$9.1M -$350.7M -$93.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $147.5M $295.4M $354.1M $369.5M $321.2M
Depreciation & Amoritzation $137.4M $146.3M $160.1M $184.8M $220.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $24.9M -$52.5M -$9.4M
Change in Inventories -- -- -- -- --
Cash From Operations $318.8M $417.6M $496.3M $565.1M $586.3M
 
Capital Expenditures $149.1M $306.4M $449.6M $768.6M $789.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.5M -$297.8M -$448.2M -$772.5M -$786.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $139.9M -- $1M $120.1M $1.6B
Long-Term Debt Repaid -$309.7M -$56.6M -$19.5M -$62.6M -$1.4B
Repurchase of Common Stock -$6.5M -- -- -- --
Other Financing Activities -- -- -$10.4M -$9M -$10.5M
Cash From Financing -$171M -$31.7M -$23M $53.2M $204M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4M $88.1M $25.1M -$154.1M $4.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $169.7M $111.1M $46.8M -$203.5M -$203M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.3M $79.4M $76.1M $90.7M $49.8M
Depreciation & Amoritzation $35.4M $40M $42.9M $48.8M $59M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$46.8M -$5.3M -$34.4M -$29.1M
Change in Inventories -- -- -- -- --
Cash From Operations $61M $96M $119.3M $106.5M $109.1M
 
Capital Expenditures $25.6M $46.3M $128.4M $457.2M $202.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.4M -$45.4M -$128.1M -$451.8M -$202.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.7M -- -- $120.1M $444M
Long-Term Debt Repaid -$12.7M -$5.5M -$4.5M -$52.5M -$348.8M
Repurchase of Common Stock -$6.4M -- -- -- --
Other Financing Activities -- -$11.2M -$9.9M -$8.1M -$7.6M
Cash From Financing -$7.6M -$15.8M -$12.2M $61.4M $90.1M
 
Beginning Cash (CF) $25.3M $106.6M $187.4M $296.2M $19.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $34.7M -$21M -$283.9M -$2.9M
Ending Cash (CF) $53.3M $141.3M $166.4M $12.3M $16.5M
 
Levered Free Cash Flow $35.4M $49.7M -$9.1M -$350.7M -$93.8M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 16

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 16

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock