Financhill
Buy
53

STRW Quote, Financials, Valuation and Earnings

Last price:
$12.55
Seasonality move :
15.81%
Day range:
$12.23 - $12.83
52-week range:
$6.56 - $12.90
Dividend yield:
4.14%
P/E ratio:
22.04x
P/S ratio:
0.76x
P/B ratio:
3.42x
Volume:
130.3K
Avg. volume:
52K
1-year change:
58.19%
Market cap:
$151.5M
Revenue:
$117.1M
EPS (TTM):
$0.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $84.1M $87M $92.5M $99.8M $117.1M
Revenue Growth (YoY) 3.49% 3.5% 6.33% 7.85% 17.29%
 
Cost of Revenues $10.3M $11.4M $13.7M $15M $15.2M
Gross Profit $73.7M $75.7M $78.9M $84.8M $101.8M
Gross Profit Margin 87.7% 86.95% 85.24% 84.95% 87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $8.1M $7.7M $7.3M $8.4M
Other Inc / (Exp) $114K -$4.9M -$10.8M -$3M $10K
Operating Expenses $36.1M $40.7M $30.6M $36.6M $42.1M
Operating Income $37.7M $35M $48.2M $48.2M $59.8M
 
Net Interest Expenses $25.9M $21.6M $21M $25M $33.3M
EBT. Incl. Unusual Items $11.9M $8.4M $16.4M $20.2M $26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $11.9M $8.4M $16.4M $20.2M --
 
Minority Interest in Earnings -- -$3.1M -$14.6M -$17.7M -$22.4M
Net Income to Common Excl Extra Items $11.9M $5.3M $1.9M $2.5M $4.1M
 
Basic EPS (Cont. Ops) -- $0.07 $0.31 $0.39 $0.57
Diluted EPS (Cont. Ops) -- $0.07 $0.31 $0.39 $0.57
Weighted Average Basic Share $5.9M $5.9M $6M $6.4M $7.1M
Weighted Average Diluted Share $5.9M $5.9M $6M $6.4M $7.1M
 
EBITDA $62.6M $57.6M $66.4M $75.2M $92.8M
EBIT $35.7M $29.8M $37.6M $45.7M $59.1M
 
Revenue (Reported) $84.1M $87M $92.5M $99.8M $117.1M
Operating Income (Reported) $37.7M $35M $48.2M $48.2M $59.8M
Operating Income (Adjusted) $35.7M $29.8M $37.6M $45.7M $59.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $23M $23.6M $25.5M $30.5M
Revenue Growth (YoY) -- -- 2.57% 8.1% 19.66%
 
Cost of Revenues -- $2.9M $3.8M $3.4M $4M
Gross Profit -- $20.1M $19.8M $22M $26.5M
Gross Profit Margin -- 87.54% 84% 86.47% 86.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.1M $2.3M $2.1M $2.2M
Other Inc / (Exp) -- -- $120K $380K --
Operating Expenses -- $14.5M $8M $10.1M $11.2M
Operating Income -- $5.6M $11.8M $12M $15.3M
 
Net Interest Expenses -- $5.9M $4.8M $6.6M $8.7M
EBT. Incl. Unusual Items -- -$311K $7.1M $5.7M $6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $7.1M $5.7M --
 
Minority Interest in Earnings -- $285K -$6.3M -$5M -$5.1M
Net Income to Common Excl Extra Items -- -$26K $832K $714K $1.5M
 
Basic EPS (Cont. Ops) -- -$0.00 $0.14 $0.11 $0.17
Diluted EPS (Cont. Ops) -- -$0.00 $0.14 $0.11 $0.17
Weighted Average Basic Share -- $5.9M $6.3M $6.4M $8.6M
Weighted Average Diluted Share -- $5.9M $6.3M $6.4M $8.6M
 
EBITDA -- $13M $18.9M $20.6M $23.4M
EBIT -- $5.6M $12M $12.6M $14.4M
 
Revenue (Reported) -- $23M $23.6M $25.5M $30.5M
Operating Income (Reported) -- $5.6M $11.8M $12M $15.3M
Operating Income (Adjusted) -- $5.6M $12M $12.6M $14.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $92.5M $99.8M $117.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $13.7M $15M $15.2M
Gross Profit -- -- $78.9M $84.8M $101.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $7.7M $7.3M $8.4M
Other Inc / (Exp) -- -$2M -$10.8M -$3M --
Operating Expenses -- -- $30.6M $36.6M $42.1M
Operating Income -- -- $48.2M $48.2M $59.8M
 
Net Interest Expenses -- $16.7M $21M $25M $33.3M
EBT. Incl. Unusual Items -- -- $16.4M $20.2M $26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $16.4M $20.2M --
 
Minority Interest in Earnings -- -$3.1M -$14.6M -$17.7M -$22.4M
Net Income to Common Excl Extra Items -- -- $1.9M $2.5M $4.1M
 
Basic EPS (Cont. Ops) -- -- $0.31 $0.39 $0.57
Diluted EPS (Cont. Ops) -- -- $0.31 $0.39 $0.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $66.5M $75.3M $93.2M
EBIT -- -- $37.7M $45.8M $59.1M
 
Revenue (Reported) -- -- $92.5M $99.8M $117.1M
Operating Income (Reported) -- -- $48.2M $48.2M $59.8M
Operating Income (Adjusted) -- -- $37.7M $45.8M $59.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $65.9M $92.5M $99.8M $117.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7M $13.7M $15M $15.2M --
Gross Profit $57.2M $78.9M $84.8M $101.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.1M $7.7M $7.3M $8.4M --
Other Inc / (Exp) -$2M -$10.8M -$3M -- --
Operating Expenses $31.7M $30.6M $36.6M $42.1M --
Operating Income $25.5M $48.2M $48.2M $59.8M --
 
Net Interest Expenses $16.7M $21M $25M $33.3M --
EBT. Incl. Unusual Items $6.7M $16.4M $20.2M $26.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $16.4M $20.2M $19.9M --
 
Minority Interest in Earnings -$3.1M -$14.6M -$17.7M -$22.4M --
Net Income to Common Excl Extra Items $3.7M $1.9M $2.5M $4.1M --
 
Basic EPS (Cont. Ops) $0.07 $0.31 $0.39 $0.57 --
Diluted EPS (Cont. Ops) $0.07 $0.31 $0.39 $0.57 --
Weighted Average Basic Share $17.6M $24.2M $25.5M $28.5M --
Weighted Average Diluted Share $17.6M $24.2M $25.5M $28.5M --
 
EBITDA $44.2M $66.5M $75.3M $93.2M --
EBIT $23.2M $37.7M $45.8M $59.1M --
 
Revenue (Reported) $65.9M $92.5M $99.8M $117.1M --
Operating Income (Reported) $25.5M $48.2M $48.2M $59.8M --
Operating Income (Adjusted) $23.2M $37.7M $45.8M $59.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17.8M $26.2M $20.2M $12.2M $28.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.2M $23.3M $23.5M $23.3M $27.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $92M $85.2M $88.7M $78.8M $137.9M
 
Property Plant And Equipment $2.3M $2.1M $1.8M $1.5M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill $1.3M $1.3M $1.3M $1.3M --
Other Intangibles $16.4M $13.3M $10.3M $7.3M --
Other Long-Term Assets $315K $465K $176K $3.5M $5.3M
Total Assets $523.7M $570M $547M $616.8M $787.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.1M $20.7M $13.7M $16.9M $18.7M
 
Long-Term Debt $486.5M $501.8M $455.4M $536.4M $670.5M
Capital Leases -- -- -- -- --
Total Liabilities $510.3M $534.9M $497.6M $569.5M $704M
 
Common Stock -- -- -- -- $1K
Other Common Equity Adj -$23.8M -$2.5M $386K $529K $340K
Common Equity $13.4M $2.3M $7.8M $7.5M $44.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $32.8M $41.6M $39.8M $39.3M
Total Equity $13.4M $35.1M $49.4M $47.3M $83.6M
 
Total Liabilities and Equity $523.7M $570M $547M $616.8M $787.6M
Cash and Short Terms $17.8M $26.2M $20.2M $12.2M $28.6M
Total Debt $486.5M $501.8M $455.4M $536.4M $670.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $26.2M $20.2M $12.2M $28.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $23.3M $23.5M $23.3M $27.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $85.2M $88.7M $78.8M $137.9M
 
Property Plant And Equipment -- $2.1M $1.8M $1.5M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.3M $1.3M $1.3M --
Other Intangibles -- $13.3M $10.3M $7.3M --
Other Long-Term Assets -- $465K $176K $3.5M $5.3M
Total Assets -- $570M $547M $616.8M $787.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $20.7M $13.7M $16.9M $18.7M
 
Long-Term Debt -- $501.8M $455.4M $536.4M $670.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $534.9M $497.6M $569.5M $704M
 
Common Stock -- -- -- -- $1K
Other Common Equity Adj -- -$2.5M $386K $529K $340K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $32.8M $41.6M $39.8M $39.3M
Total Equity -- $35.1M $49.4M $47.3M $83.6M
 
Total Liabilities and Equity -- $570M $547M $616.8M $787.6M
Cash and Short Terms -- $26.2M $20.2M $12.2M $28.6M
Total Debt -- $501.8M $455.4M $536.4M $670.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.6M $11.9M $8.4M $16.4M $20.2M
Depreciation & Amoritzation $27.5M $26.9M $27.8M $28.8M $29.5M
Stock-Based Compensation -- -- $250K -- --
Change in Accounts Receivable -$4.3M $174K -$2M -$272K $200K
Change in Inventories -- -- -- -- --
Cash From Operations $28M $37.3M $44.8M $50.9M $54.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55.6M -$6.4M -$58.3M -$10.1M -$106.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$1.5M -$637K -$2.9M
Special Dividend Paid
Long-Term Debt Issued $89M $15M $64.7M $105M $121.6M
Long-Term Debt Repaid -$57.3M -$67.5M -$39.6M -$139.3M -$38.1M
Repurchase of Common Stock -- -- -- -- -$46K
Other Financing Activities -- -- -- -$12.4M -$37.2M
Cash From Financing $32.2M -$26.1M $23.6M -$47.2M $43.5M
 
Beginning Cash (CF) $32.6M $37.2M $42.1M $52.1M $45.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M $4.8M $10.1M -$6.4M -$7.9M
Ending Cash (CF) $37.2M $42.1M $52.1M $45.7M $37.8M
 
Levered Free Cash Flow $28M $37.3M $44.8M $50.9M $54.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $9.3M $4.7M $6.9M
Depreciation & Amoritzation -- -- $7.2M $7.4M $8.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$1.2M -$445K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $19.4M $16.5M $11.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$856K -$109.1M -$19.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$700K -$909K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $40K $85.8M $37.1M
Long-Term Debt Repaid -- -- -$18.3M -$18.5M -$13.5M
Repurchase of Common Stock -- -- -- -- -$213K
Other Financing Activities -- -- -$6M -$6M -$5.8M
Cash From Financing -- -- -$24.3M $60.6M $19M
 
Beginning Cash (CF) -- -- $43M $67.1M $42.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$5.8M -$32.1M $11.1M
Ending Cash (CF) -- -- $37.2M $35M $53.2M
 
Levered Free Cash Flow -- -- $19.4M $16.5M $11.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $16.4M $20.2M --
Depreciation & Amoritzation -- -- $28.8M $29.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$272K $200K --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $50.9M $54.9M --
 
Capital Expenditures -- -- -- -- $18M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$10.1M -$106.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -$637K -$2.9M -$2.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $105M $121.6M --
Long-Term Debt Repaid -- -- -$139.3M -$38.1M --
Repurchase of Common Stock -- -- -- -$46K --
Other Financing Activities -- -- -- -$37.2M --
Cash From Financing -- -- -$47.2M $43.5M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$6.4M -$7.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $50.9M $54.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $9.3M $14.5M $19.9M --
Depreciation & Amoritzation -- $21.9M $21.5M $25.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$1.1M -$1.2M -$3M --
Change in Inventories -- -- -- -- --
Cash From Operations -- $37.4M $42M $34.5M --
 
Capital Expenditures -- -- -- $18M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$8.5M -$113.6M -$43M --
 
Dividends Paid (Ex Special Dividend) -- -- -$2.1M -$2.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $103.6M $121.6M $62.8M --
Long-Term Debt Repaid -- -$136.5M -$26.9M -$20.6M --
Repurchase of Common Stock -- -- -- -$873K --
Other Financing Activities -- -$10.9M -$31.7M -$17.2M --
Cash From Financing -- -$43.9M $60.9M $24M --
 
Beginning Cash (CF) -- $133.3M $165.7M $118.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$14.9M -$10.7M $15.5M --
Ending Cash (CF) -- $118.4M $155M $134.1M --
 
Levered Free Cash Flow -- $37.4M $42M $16.5M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

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

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 3.97% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.43% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.68% over the past day.

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

Show me the best stock