Financhill
Sell
35

SGRY Quote, Financials, Valuation and Earnings

Last price:
$23.62
Seasonality move :
-5.63%
Day range:
$22.66 - $24.04
52-week range:
$19.50 - $33.97
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.94x
P/B ratio:
1.74x
Volume:
2.2M
Avg. volume:
1M
1-year change:
-13.45%
Market cap:
$3B
Revenue:
$3.1B
EPS (TTM):
-$1.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $2.2B $2.5B $2.7B $3.1B
Revenue Growth (YoY) 1.57% 19.62% 14.12% 8.03% 13.52%
 
Cost of Revenues $1.5B $1.7B $2B $2.1B $2.4B
Gross Profit $379.8M $491.4M $574.9M $647.5M $745.6M
Gross Profit Margin 20.42% 22.08% 22.64% 23.6% 23.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.1M $104M $102.2M $120.9M $138.7M
Other Inc / (Exp) -$51.1M -$24.3M -$12.7M -$80.5M -$105.5M
Operating Expenses $145.7M $164.9M $217M $239M $291.3M
Operating Income $234.1M $326.5M $357.9M $408.5M $454.3M
 
Net Interest Expenses $201.8M $221M $234.9M $193M $201.7M
EBT. Incl. Unusual Items -$18.8M $81.2M $110.3M $135M $147.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.1M $10.5M $23.3M -$300K $134.6M
Net Income to Company $1.3M $70.7M $87M $135.3M $12.5M
 
Minority Interest in Earnings -$117.4M -$141.6M -$141.6M -$147.2M -$180.6M
Net Income to Common Excl Extra Items -$116.1M -$70.9M -$54.6M -$11.9M -$168.1M
 
Basic EPS (Cont. Ops) -$3.19 -$1.12 -$0.59 -$0.09 -$1.33
Diluted EPS (Cont. Ops) -$3.19 -$1.12 -$0.59 -$0.09 -$1.33
Weighted Average Basic Share $48.8M $72.4M $92M $125.6M $126.1M
Weighted Average Diluted Share $48.8M $72.4M $92M $125.6M $126.1M
 
EBITDA $277.8M $401M $460M $446.1M $501.4M
EBIT $183M $302.2M $345.2M $328M $348.8M
 
Revenue (Reported) $1.9B $2.2B $2.5B $2.7B $3.1B
Operating Income (Reported) $234.1M $326.5M $357.9M $408.5M $454.3M
Operating Income (Adjusted) $183M $302.2M $345.2M $328M $348.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $512.4M $596.2M $666.2M $717.4M $776M
Revenue Growth (YoY) 16.19% 16.35% 11.74% 7.69% 8.17%
 
Cost of Revenues $408.9M $471.4M $532.2M $562.1M $614.1M
Gross Profit $103.5M $124.8M $134M $155.3M $161.9M
Gross Profit Margin 20.2% 20.93% 20.11% 21.65% 20.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.8M $29.5M $32M $33.2M $36M
Other Inc / (Exp) -$1.8M $28.9M -$22.7M -$14.4M -$27.7M
Operating Expenses $37.4M $53.3M $64.9M $64.9M $72.3M
Operating Income $66.1M $71.5M $69.1M $90.4M $89.6M
 
Net Interest Expenses $53.3M $56.3M $46.8M $47.3M $62.2M
EBT. Incl. Unusual Items $11M $44.1M -$400K $28.7M -$300K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200K $1.3M -$1.6M $4.4M --
Net Income to Company $10.8M $42.8M $1.2M $24.3M -$300K
 
Minority Interest in Earnings -$31.8M -$30.6M -$26.1M -$36.7M -$37.4M
Net Income to Common Excl Extra Items -$21M $12.2M -$24.9M -$12.4M -$37.7M
 
Basic EPS (Cont. Ops) -$0.57 $0.14 -$0.20 -$0.10 -$0.30
Diluted EPS (Cont. Ops) -$0.57 $0.14 -$0.20 -$0.10 -$0.30
Weighted Average Basic Share $54.8M $88M $125.2M $126M $126.6M
Weighted Average Diluted Share $54.8M $90.3M $125.2M $126M $126.6M
 
EBITDA $90M $127.8M $80.1M $109.7M $98.2M
EBIT $64.3M $100.4M $46.4M $76M $61.9M
 
Revenue (Reported) $512.4M $596.2M $666.2M $717.4M $776M
Operating Income (Reported) $66.1M $71.5M $69.1M $90.4M $89.6M
Operating Income (Adjusted) $64.3M $100.4M $46.4M $76M $61.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9B $2.3B $2.6B $2.8B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.8B $2B $2.1B $2.4B
Gross Profit $408.5M $512.7M $584.1M $668.8M $752.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101.1M $106.7M $104.7M $122.1M $141.5M
Other Inc / (Exp) -$46.4M $3.6M -$64.3M -$71M -$112.3M
Operating Expenses $138.3M $178M $228.6M $240.2M $305.2M
Operating Income $270.2M $334.7M $355.5M $428.6M $447M
 
Net Interest Expenses $208M $224M $225.4M $193.5M $216.6M
EBT. Incl. Unusual Items $15.8M $114.3M $65.8M $164.1M $118.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M $11.6M $20.4M $5.7M $130.2M
Net Income to Company $20.5M $102.7M $45.4M $158.4M -$12.1M
 
Minority Interest in Earnings -$130.1M -$140.4M -$137.1M -$157.8M -$181.3M
Net Income to Common Excl Extra Items -$109.6M -$37.7M -$91.7M $600K -$193.4M
 
Basic EPS (Cont. Ops) -$2.99 -$0.53 -$0.92 -- -$1.53
Diluted EPS (Cont. Ops) -$2.99 -$0.53 -$0.92 -- -$1.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $322.5M $438.8M $412.3M $475.7M $489.9M
EBIT $223.8M $338.3M $291.2M $357.6M $334.7M
 
Revenue (Reported) $1.9B $2.3B $2.6B $2.8B $3.2B
Operating Income (Reported) $270.2M $334.7M $355.5M $428.6M $447M
Operating Income (Adjusted) $223.8M $338.3M $291.2M $357.6M $334.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $512.4M $596.2M $666.2M $717.4M $776M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $408.9M $471.4M $532.2M $562.1M $614.1M
Gross Profit $103.5M $124.8M $134M $155.3M $161.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.8M $29.5M $32M $33.2M $36M
Other Inc / (Exp) -$1.8M $28.9M -$22.7M -$14.4M -$27.7M
Operating Expenses $37.4M $53.3M $64.9M $64.9M $72.3M
Operating Income $66.1M $71.5M $69.1M $90.4M $89.6M
 
Net Interest Expenses $53.3M $56.3M $46.8M $47.3M $62.2M
EBT. Incl. Unusual Items $11M $44.1M -$400K $28.7M -$300K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200K $1.3M -$1.6M $4.4M --
Net Income to Company $10.8M $42.8M $1.2M $24.3M -$300K
 
Minority Interest in Earnings -$31.8M -$30.6M -$26.1M -$36.7M -$37.4M
Net Income to Common Excl Extra Items -$21M $12.2M -$24.9M -$12.4M -$37.7M
 
Basic EPS (Cont. Ops) -$0.57 $0.14 -$0.20 -$0.10 -$0.30
Diluted EPS (Cont. Ops) -$0.57 $0.14 -$0.20 -$0.10 -$0.30
Weighted Average Basic Share $54.8M $88M $125.2M $126M $126.6M
Weighted Average Diluted Share $54.8M $90.3M $125.2M $126M $126.6M
 
EBITDA $90M $127.8M $80.1M $109.7M $98.2M
EBIT $64.3M $100.4M $46.4M $76M $61.9M
 
Revenue (Reported) $512.4M $596.2M $666.2M $717.4M $776M
Operating Income (Reported) $66.1M $71.5M $69.1M $90.4M $89.6M
Operating Income (Adjusted) $64.3M $100.4M $46.4M $76M $61.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $317.9M $389.9M $282.9M $195.9M $269.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $382.2M $430.2M $456.3M $496.4M $579.1M
Inventory $56.4M $61.1M $71.4M $75.2M $88.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $45M $64.9M $110.4M $127.5M $182.4M
Total Current Assets $801.5M $946.1M $921M $895M $1.1B
 
Property Plant And Equipment $854.7M $953.8M $1.2B $1.2B $1.4B
Long-Term Investments $90.3M $88.7M $190.3M $184.1M $215.4M
Goodwill $3.5B $3.9B $4.1B $4.3B $5.1B
Other Intangibles $46.9M $43.7M $42.3M $54.8M $45.7M
Other Long-Term Assets $27M $59.1M $144.2M $103.3M $57.5M
Total Assets $5.4B $6.1B $6.7B $6.9B $7.9B
 
Accounts Payable $100.2M $124.9M $151.6M $171.8M $208.7M
Accrued Expenses $184.2M $173.7M $158.3M $192.5M $216.7M
Current Portion Of Long-Term Debt $64.4M $60.4M $62.8M $73.3M $101.4M
Current Portion Of Capital Lease Obligations $39.2M $40.1M $36.5M $37.6M $41M
Other Current Liabilities $38.1M $47.3M $52.3M $23.9M $24.8M
Total Current Liabilities $556.8M $536.8M $493.4M $523M $624.4M
 
Long-Term Debt $2.8B $2.9B $2.6B $2.7B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $3.8B $3.4B $3.5B $4.3B
 
Common Stock $435M $900K $1.3M $1.3M $1.3M
Other Common Equity Adj -- -$31.5M $76.2M $57.5M $4.8M
Common Equity $115.6M $1.1B $2B $2B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.2B $1.3B $1.4B $1.8B
Total Equity $1.6B $2.3B $3.3B $3.4B $3.6B
 
Total Liabilities and Equity $5.4B $6.1B $6.7B $6.9B $7.9B
Cash and Short Terms $317.9M $389.9M $282.9M $195.9M $269.5M
Total Debt $2.9B $2.9B $2.6B $2.8B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $541.9M $378.9M $245.5M $185.2M $229.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $367M $412.4M $452.9M $494.3M $570.6M
Inventory $56.1M $62.9M $71.8M $77M $88.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $52.8M $82.8M $98.7M $139.4M $186.6M
Total Current Assets $1B $937M $868.9M $895.9M $1.1B
 
Property Plant And Equipment $849.7M $1.1B $1.1B $1.2B $1.4B
Long-Term Investments $90.4M $94.5M $191.6M $188.7M $218.6M
Goodwill -- -- -- -- --
Other Intangibles $3.5B $4B -- -- --
Other Long-Term Assets $36.2M $120M $118.6M $112.4M $55.8M
Total Assets $5.6B $6.3B $6.6B $7B $7.9B
 
Accounts Payable $96M $122.9M $144.4M $174.1M $165M
Accrued Expenses $203.7M $194.3M $158.2M $184.5M $201.6M
Current Portion Of Long-Term Debt $61.2M $68M $62.9M $77.2M $103.9M
Current Portion Of Capital Lease Obligations $39.6M $35.2M $38M $37.8M $39.6M
Other Current Liabilities $42.9M $42.7M $71.6M $24M $20.7M
Total Current Liabilities $574.8M $542.3M $475.1M $523.4M $569.4M
 
Long-Term Debt $2.8B $3B $2.5B $2.8B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $3.9B $3.4B $3.6B $4.4B
 
Common Stock $440.3M $900K $1.3M $1.3M $1.3M
Other Common Equity Adj -- -- $64.9M $52M -$11.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.2B $1.3B $1.4B $1.8B
Total Equity $1.9B $2.4B $3.3B $3.4B $3.6B
 
Total Liabilities and Equity $5.6B $6.3B $6.6B $7B $7.9B
Cash and Short Terms $541.9M $378.9M $245.5M $185.2M $229.3M
Total Debt $2.9B $3.1B $2.6B $2.9B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3M $70.7M $87M $135.3M $12.5M
Depreciation & Amoritzation $94.8M $98.8M $114.8M $118.1M $152.6M
Stock-Based Compensation $13.2M $17.4M $18.4M $17.7M $33.3M
Change in Accounts Receivable -$46.6M -$32.1M -$35.3M -$47.2M -$72.1M
Change in Inventories -- -- -- -- --
Cash From Operations $246.9M $87.1M $158.8M $293.8M $300.1M
 
Capital Expenditures $42.9M $57.6M $80.6M $88.8M $90.4M
Cash Acquisitions -$104.6M -$280.4M -$228.7M -$128.9M -$375.9M
Cash From Investing -$88.4M -$331.7M -$307.9M -$225.6M -$488.5M
 
Dividends Paid (Ex Special Dividend) -- -$5.1M -- -- --
Special Dividend Paid
Long-Term Debt Issued $429.4M $299.4M $217.8M $826.6M $1.7B
Long-Term Debt Repaid -$216.3M -$343.2M -$862M -$807.1M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$146.4M -$216.6M -$196.6M -$174.7M -$188.4M
Cash From Financing $66.7M $316.3M $42.1M -$155.2M $262M
 
Beginning Cash (CF) $93M $318.2M $389.9M $282.9M $195.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $225.2M $71.7M -$107M -$87M $73.6M
Ending Cash (CF) $318.2M $389.9M $282.9M $195.9M $269.5M
 
Levered Free Cash Flow $204M $29.5M $78.2M $205M $209.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.8M $42.8M $1.2M $24.3M -$300K
Depreciation & Amoritzation $25.7M $27.4M $33.7M $33.7M $36.3M
Stock-Based Compensation $5.2M $3.7M $4.2M $4.9M $7.6M
Change in Accounts Receivable $3.9M $2M $8.8M $5.4M $4.8M
Change in Inventories -- -- -- -- --
Cash From Operations $50.2M $79.8M $74.5M $40.7M $6M
 
Capital Expenditures $14.5M $18.2M $24.3M $21M $22.7M
Cash Acquisitions -$2.1M -$19.6M -$50.3M -$56.6M -$47.8M
Cash From Investing -$14.3M -$47.1M -$70.7M -$83.1M -$76.4M
 
Dividends Paid (Ex Special Dividend) -$5.1M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600K $11.9M $15.9M $192.5M $213.6M
Long-Term Debt Repaid -$16.6M -$17M -$15.9M -$120.2M -$119.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$52M -$38.6M -$41.2M -$40.6M -$64.1M
Cash From Financing $187.8M -$43.7M -$41.2M $31.7M $30.2M
 
Beginning Cash (CF) $318.2M $389.9M $282.9M $195.9M $269.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $223.7M -$11M -$37.4M -$10.7M -$40.2M
Ending Cash (CF) $541.9M $378.9M $245.5M $185.2M $229.3M
 
Levered Free Cash Flow $35.7M $61.6M $50.2M $19.7M -$16.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $20.5M $102.7M $45.4M $158.4M -$12.1M
Depreciation & Amoritzation $98.7M $100.5M $121.1M $118.1M $155.2M
Stock-Based Compensation $14.9M $15.9M $18.9M $18.4M $36M
Change in Accounts Receivable -$58.2M -$34M -$28.5M -$50.6M -$72.7M
Change in Inventories -- -- -- -- --
Cash From Operations $267.9M $116.7M $153.5M $260M $265.4M
 
Capital Expenditures $45.6M $61.3M $86.7M $85.5M $92.1M
Cash Acquisitions -$101.2M -$297.9M -$259.4M -$135.2M -$367.1M
Cash From Investing -$95M -$364.5M -$331.5M -$238M -$481.8M
 
Dividends Paid (Ex Special Dividend) -$5.1M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $271.6M $310.7M $221.8M $1B $1.8B
Long-Term Debt Repaid -$180.1M -$343.6M -$860.9M -$911.4M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$173.2M -$203.2M -$199.2M -$174.1M -$211.9M
Cash From Financing $174.1M $84.8M $44.6M -$82.3M $260.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $347M -$163M -$133.4M -$60.3M $44.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $222.3M $55.4M $66.8M $174.5M $173.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.8M $42.8M $1.2M $24.3M -$300K
Depreciation & Amoritzation $25.7M $27.4M $33.7M $33.7M $36.3M
Stock-Based Compensation $5.2M $3.7M $4.2M $4.9M $7.6M
Change in Accounts Receivable $3.9M $2M $8.8M $5.4M $4.8M
Change in Inventories -- -- -- -- --
Cash From Operations $50.2M $79.8M $74.5M $40.7M $6M
 
Capital Expenditures $14.5M $18.2M $24.3M $21M $22.7M
Cash Acquisitions -$2.1M -$19.6M -$50.3M -$56.6M -$47.8M
Cash From Investing -$14.3M -$47.1M -$70.7M -$83.1M -$76.4M
 
Dividends Paid (Ex Special Dividend) -$5.1M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600K $11.9M $15.9M $192.5M $213.6M
Long-Term Debt Repaid -$16.6M -$17M -$15.9M -$120.2M -$119.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$52M -$38.6M -$41.2M -$40.6M -$64.1M
Cash From Financing $187.8M -$43.7M -$41.2M $31.7M $30.2M
 
Beginning Cash (CF) $318.2M $389.9M $282.9M $195.9M $269.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $223.7M -$11M -$37.4M -$10.7M -$40.2M
Ending Cash (CF) $541.9M $378.9M $245.5M $185.2M $229.3M
 
Levered Free Cash Flow $35.7M $61.6M $50.2M $19.7M -$16.7M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock