Financhill
Sell
21

SVC Quote, Financials, Valuation and Earnings

Last price:
$1.97
Seasonality move :
-0.75%
Day range:
$1.78 - $1.95
52-week range:
$1.71 - $6.34
Dividend yield:
12.11%
P/E ratio:
--
P/S ratio:
0.17x
P/B ratio:
0.37x
Volume:
2.1M
Avg. volume:
2.3M
1-year change:
-68.33%
Market cap:
$316.6M
Revenue:
$1.9B
EPS (TTM):
-$1.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.5B $1.9B $1.9B $1.9B
Revenue Growth (YoY) -45.37% 18.2% 24.57% 0.58% 1.23%
 
Cost of Revenues $682.8M $1B $1.2B $1.2B $1.3B
Gross Profit $582.5M $469.2M $622.5M $632.3M $603M
Gross Profit Margin 46.03% 31.37% 33.41% 33.74% 31.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.7M $53.4M $44.4M $45.4M $40.2M
Other Inc / (Exp) $4.3M -$109.3M $26M $82.6M -$73M
Operating Expenses $564.8M $539.4M $445.5M $429.5M $412M
Operating Income $17.7M -$70.2M $177M $202.8M $190.9M
 
Net Interest Expenses $306.2M $365.1M $338.4M $315.4M $379.7M
EBT. Incl. Unusual Items -$284.3M -$544.6M -$135.4M -$29.9M -$261.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.2M -$941K -$199K -$1.5M $1.4M
Net Income to Company -$311.4M -$544.6M -$132.4M -$32.8M -$275.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$311.4M -$544.6M -$132.4M -$32.8M -$275.5M
 
Basic EPS (Cont. Ops) -$1.89 -$3.31 -$0.80 -$0.20 -$1.67
Diluted EPS (Cont. Ops) -$1.89 -$3.31 -$0.80 -$0.20 -$1.67
Weighted Average Basic Share $164.2M $164.6M $164.7M $165M $165.3M
Weighted Average Diluted Share $164.2M $164.6M $164.7M $165M $165.3M
 
EBITDA $506.3M $286M $588.1M $664.8M $462.6M
EBIT $7.4M -$199.9M $187M $280.7M $90.8M
 
Revenue (Reported) $1.3B $1.5B $1.9B $1.9B $1.9B
Operating Income (Reported) $17.7M -$70.2M $177M $202.8M $190.9M
Operating Income (Adjusted) $7.4M -$199.9M $187M $280.7M $90.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $270M $421.4M $455.2M $444.1M $456.6M
Revenue Growth (YoY) -53.51% 56.04% 8.03% -2.45% 2.82%
 
Cost of Revenues $189.9M $302.6M $306.7M $302.1M $317.6M
Gross Profit $80.1M $118.7M $148.5M $142M $138.9M
Gross Profit Margin 29.68% 28.18% 32.62% 31.97% 30.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13M $12.6M $8.7M $11.2M $8.6M
Other Inc / (Exp) $9.6M -$109.6M -$8.5M $3.6M -$6.9M
Operating Expenses $138.6M $116.6M $94.5M $106.2M $102.6M
Operating Income -$58.4M $2.2M $54M $35.8M $36.3M
 
Net Interest Expenses $82.8M $92.3M $77.2M $80.9M $98.7M
EBT. Incl. Unusual Items -$131.6M -$199.7M -$31.7M -$41.5M -$69.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $505K -$2M -$1.8M -$723K -$52K
Net Income to Company -$137.7M -$198.8M -$31.4M -$43.3M -$76.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$137.7M -$198.8M -$31.4M -$43.3M -$76.4M
 
Basic EPS (Cont. Ops) -$0.84 -$1.21 -$0.19 -$0.26 -$0.46
Diluted EPS (Cont. Ops) -$0.84 -$1.21 -$0.19 -$0.26 -$0.46
Weighted Average Basic Share $163.7M $164.7M $164.9M $165.2M $165.6M
Weighted Average Diluted Share $163.7M $164.7M $164.9M $165.2M $165.6M
 
EBITDA $57.7M -$12.5M $121.7M $117.7M $93M
EBIT -$63.7M -$128.3M $26.8M $22.8M -$961K
 
Revenue (Reported) $270M $421.4M $455.2M $444.1M $456.6M
Operating Income (Reported) -$58.4M $2.2M $54M $35.8M $36.3M
Operating Income (Adjusted) -$63.7M -$128.3M $26.8M $22.8M -$961K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.5B $1.9B $1.9B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $682.8M $1B $1.2B $1.2B $1.3B
Gross Profit $582.5M $469.2M $622.5M $632.3M $603M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.7M $53M $44.6M $45.4M $40.2M
Other Inc / (Exp) $4.3M -$109.3M $26M $82.6M -$73M
Operating Expenses $564.8M $539.4M $445.5M $429.5M $412M
Operating Income $17.7M -$70.2M $177M $202.8M $190.9M
 
Net Interest Expenses $306.2M $365.1M $338.4M $315.4M $379.7M
EBT. Incl. Unusual Items -$284.3M -$544.6M -$135.4M -$29.9M -$261.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.2M -$941K -$199K -$1.5M $1.4M
Net Income to Company -$311.4M -$544.6M -$132.4M -$32.8M -$275.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$311.4M -$544.6M -$132.4M -$32.8M -$275.5M
 
Basic EPS (Cont. Ops) -$1.89 -$3.31 -$0.80 -$0.20 -$1.67
Diluted EPS (Cont. Ops) -$1.89 -$3.31 -$0.80 -$0.20 -$1.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $502.8M $286M $583.1M $652.8M $447.9M
EBIT $3.9M -$199.9M $182M $268.7M $76.1M
 
Revenue (Reported) $1.3B $1.5B $1.9B $1.9B $1.9B
Operating Income (Reported) $17.7M -$70.2M $177M $202.8M $190.9M
Operating Income (Adjusted) $3.9M -$199.9M $182M $268.7M $76.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $1.9B $1.9B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.2B $1.2B $1.3B --
Gross Profit $469.2M $622.5M $632.3M $603M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53M $44.6M $45.4M $40.2M --
Other Inc / (Exp) -$109.3M $26M $82.6M -$73M --
Operating Expenses $539.4M $445.5M $429.5M $412M --
Operating Income -$70.2M $177M $202.8M $190.9M --
 
Net Interest Expenses $365.1M $338.4M $315.4M $379.7M --
EBT. Incl. Unusual Items -$544.6M -$135.4M -$29.9M -$261.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$941K -$199K -$1.5M $1.4M --
Net Income to Company -$544.6M -$132.4M -$32.8M -$275.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$544.6M -$132.4M -$32.8M -$275.5M --
 
Basic EPS (Cont. Ops) -$3.31 -$0.80 -$0.20 -$1.67 --
Diluted EPS (Cont. Ops) -$3.31 -$0.80 -$0.20 -$1.67 --
Weighted Average Basic Share $658.3M $659M $659.9M $661.4M --
Weighted Average Diluted Share $658.3M $659M $659.9M $661.4M --
 
EBITDA $286M $583.1M $652.8M $447.9M --
EBIT -$199.9M $182M $268.7M $76.1M --
 
Revenue (Reported) $1.5B $1.9B $1.9B $1.9B --
Operating Income (Reported) -$70.2M $177M $202.8M $190.9M --
Operating Income (Adjusted) -$199.9M $182M $268.7M $76.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73.3M $944M $38.4M $180.1M $143.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $160.5M $1.5B $202.4M $214.7M $204.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $123.8M $165.7M $113.3M $115.8M
Goodwill -- -- -- -- --
Other Intangibles $325.8M $283.2M $252.4M $130.6M $108M
Other Long-Term Assets $318.8M $291.2M $277.1M $292.9M $316.7M
Total Assets $8.7B $9.2B $7.5B $7.4B $7.1B
 
Accounts Payable $345.4M $433.4M $426M $587M $532.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $454.4M $1.5B $443.9M $609.8M $707M
 
Long-Term Debt $6.1B $6.1B $5.7B $5.5B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $7.6B $6.1B $6.1B $6.3B
 
Common Stock $1.6M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -$760K $779K $2.4M $2.3M $1.9M
Common Equity $2.1B $1.6B $1.4B $1.2B $851.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $1.6B $1.4B $1.2B $851.9M
 
Total Liabilities and Equity $8.7B $9.2B $7.5B $7.4B $7.1B
Cash and Short Terms $73.3M $944M $38.4M $180.1M $143.5M
Total Debt $6.2B $7.1B $5.7B $5.5B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73.3M $944M $38.4M $180.1M $143.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $160.5M $1.5B $202.4M $214.7M $204.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $123.8M $165.7M $113.3M $115.8M
Goodwill -- -- -- -- --
Other Intangibles $325.8M $283.2M $252.4M $130.6M $108M
Other Long-Term Assets $318.8M $291.2M $277.1M $292.9M $316.7M
Total Assets $8.7B $9.2B $7.5B $7.4B $7.1B
 
Accounts Payable $345.4M $433.4M $426M $587M $532.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $454.4M $1.5B $443.9M $609.8M $707M
 
Long-Term Debt $6.1B $6.1B $5.7B $5.5B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $7.6B $6.1B $6.1B $6.3B
 
Common Stock $1.6M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -$760K $779K $2.4M $2.3M $1.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $1.6B $1.4B $1.2B $851.9M
 
Total Liabilities and Equity $8.7B $9.2B $7.5B $7.4B $7.1B
Cash and Short Terms $73.3M $944M $38.4M $180.1M $143.5M
Total Debt $6.2B $7.1B $5.7B $5.5B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$311.4M -$544.6M -$132.4M -$32.8M -$275.5M
Depreciation & Amoritzation $498.9M $486M $401.1M $384.1M $371.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$33K -$5.9M -$8K $21.1M $2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $37.6M $49.9M $243.1M $485.5M $139.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$5.3M -$25.4M -$45.5M $96.8M -$15.3M
Cash From Investing -$51.8M -$101.3M $397.3M -$29.6M -$222.9M
 
Dividends Paid (Ex Special Dividend) -$93.8M -$6.6M -$38M -$132.4M -$101.2M
Special Dividend Paid
Long-Term Debt Issued $2.4B $984M $20M $1.6B $1.3B
Long-Term Debt Repaid -$2.3B -$62.5M -$1.5B -$1.7B -$1.2B
Repurchase of Common Stock -$346K -$790K -$470K -$802K -$751K
Other Financing Activities -$26.9M -$6.8M -$3.9M -$56.5M -$5.5M
Cash From Financing $24.4M $907.4M -$1.5B -$303.6M $43M
 
Beginning Cash (CF) $81.3M $91.5M $947.4M $45.4M $197.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.2M $856M -$902M $152.4M -$40.4M
Ending Cash (CF) $91.5M $947.4M $45.4M $197.8M $157.4M
 
Levered Free Cash Flow $37.6M $49.9M $243.1M $485.5M $139.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$137.7M -$198.8M -$31.4M -$43.3M -$76.4M
Depreciation & Amoritzation $121.4M $115.8M $95M $95M $94M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$204K -$5M $19.9M $22M $16.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$27.9M $48.9M $96M $83.6M -$9.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $7M -- -- -$5.1M -$11.9M
Cash From Investing $47.7M -$14M $273K -$80.5M -$42.7M
 
Dividends Paid (Ex Special Dividend) -$1.6M -$1.7M -$33.1M -$33.2M -$1.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $930.1M -- -- $985.9M $160M
Long-Term Debt Repaid -$931.8M -- -$95M -$1.2B -$10.5M
Repurchase of Common Stock -- -$3K -$7K -$5K -$31K
Other Financing Activities -$11M -$60K -$905K -$18M -$883K
Cash From Financing -$14.3M -$1.7M -$129M -$240.7M $146.9M
 
Beginning Cash (CF) $86M $914.2M $78.1M $435.5M $62.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.5M $33.2M -$32.7M -$237.7M $94.5M
Ending Cash (CF) $91.5M $947.4M $45.4M $197.8M $157.4M
 
Levered Free Cash Flow -$27.9M $48.9M $96M $83.6M -$9.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$311.4M -$544.6M -$132.4M -$32.8M -$275.5M
Depreciation & Amoritzation $498.9M $486M $401.1M $384.1M $371.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$33K -$5.9M -$8K $21.1M $2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $37.6M $49.9M $243.1M $485.5M $139.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$5.3M -$25.4M -$45.5M $96.8M -$15.3M
Cash From Investing -$51.8M -$101.3M $397.3M -$29.6M -$222.9M
 
Dividends Paid (Ex Special Dividend) -$93.8M -$6.6M -$38M -$132.4M -$101.2M
Special Dividend Paid
Long-Term Debt Issued $2.4B $984M $20M $1.6B $1.3B
Long-Term Debt Repaid -$2.3B -$62.5M -$1.5B -$1.7B -$1.2B
Repurchase of Common Stock -$346K -- -$470K -$802K -$751K
Other Financing Activities -- -$6.8M -$3.9M -$56.5M -$5.5M
Cash From Financing $24.4M $907.4M -$1.5B -$303.6M $43M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.2M $856M -$902M $152.4M -$40.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $37.6M $49.9M $243.1M $485.5M $139.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$544.6M -$132.4M -$32.8M -$275.5M --
Depreciation & Amoritzation $486M $401.1M $384.1M $371.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.9M -$8K $21.1M $2.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $49.9M $243.1M $485.5M $139.4M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$25.4M -$45.5M $96.8M -$15.3M --
Cash From Investing -$101.3M $397.3M -$29.6M -$222.9M --
 
Dividends Paid (Ex Special Dividend) -$6.6M -$38M -$132.4M -$101.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $984M $20M $1.6B $1.3B --
Long-Term Debt Repaid -$62.5M -$1.5B -$1.7B -$1.2B --
Repurchase of Common Stock -$790K -$470K -$802K -$751K --
Other Financing Activities -$6.8M -$3.9M -$56.5M -$5.5M --
Cash From Financing $907.4M -$1.5B -$303.6M $43M --
 
Beginning Cash (CF) $2.8B $2.7B $1.1B $377.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $856M -$902M $152.4M -$40.4M --
Ending Cash (CF) $3.7B $1.8B $1.3B $337M --
 
Levered Free Cash Flow $49.9M $243.1M $485.5M $139.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Adobe Stock a Bargain With AI Tools Driving Growth?
Is Adobe Stock a Bargain With AI Tools Driving Growth?

The share price of American computer software company Adobe (NASDAQ:ADBE)…

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

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

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Buy
59
Is NVDA Stock a Buy?

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

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is down 22.08% over the past day.

Buy
65
MYRG alert for May 2

MYR Group [MYRG] is up 5.11% over the past day.

Sell
35
FTAI alert for May 2

FTAI Aviation [FTAI] is up 3.53% over the past day.

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

Show me the best stock