Financhill
Sell
41

SUPN Quote, Financials, Valuation and Earnings

Last price:
$31.08
Seasonality move :
13.42%
Day range:
$29.77 - $32.05
52-week range:
$25.53 - $40.28
Dividend yield:
0%
P/E ratio:
24.02x
P/S ratio:
2.69x
P/B ratio:
1.71x
Volume:
1M
Avg. volume:
723.6K
1-year change:
0.09%
Market cap:
$1.8B
Revenue:
$661.8M
EPS (TTM):
$1.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $520.4M $579.8M $667.2M $607.5M $661.8M
Revenue Growth (YoY) 32.5% 11.41% 15.09% -8.95% 8.94%
 
Cost of Revenues $52.5M $75.1M $87.2M $83.8M $77.9M
Gross Profit $467.9M $504.7M $580M $523.7M $583.9M
Gross Profit Margin 89.92% 87.05% 86.93% 86.21% 88.23%
 
R&D Expenses $76M $90.5M $74.6M $91.6M $108.8M
Selling, General & Admin $200.7M $304.8M $377.2M $336.4M $321.6M
Other Inc / (Exp) -$1.9M $6.5M $510K -$18.7M $6.1M
Operating Expenses $292.3M $425.2M $534.4M $510.3M $508.4M
Operating Income $175.6M $79.5M $45.6M $13.4M $75.6M
 
Net Interest Expenses $5.1M $12.9M -- -- --
EBT. Incl. Unusual Items $168.6M $73.2M $60.7M $2.8M $97.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.7M $19.8M $32K $1.5M $24M
Net Income to Company $127M $53.4M $60.7M $1.3M $73.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $127M $53.4M $60.7M $1.3M $73.9M
 
Basic EPS (Cont. Ops) $2.41 $1.01 $1.13 $0.02 $1.34
Diluted EPS (Cont. Ops) $2.36 $0.98 $1.04 $0.02 $1.32
Weighted Average Basic Share $52.6M $53.1M $53.7M $54.5M $55.1M
Weighted Average Diluted Share $53.7M $54.4M $61.7M $55.5M $56M
 
EBITDA $210.5M $129.2M $153.4M $90M $178.3M
EBIT $192.4M $96.6M $67.8M $5.2M $97.9M
 
Revenue (Reported) $520.4M $579.8M $667.2M $607.5M $661.8M
Operating Income (Reported) $175.6M $79.5M $45.6M $13.4M $75.6M
Operating Income (Adjusted) $192.4M $96.6M $67.8M $5.2M $97.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $143.6M $159.1M $167.3M $164.3M $174.2M
Revenue Growth (YoY) 42.92% 10.79% 5.21% -1.8% 5.99%
 
Cost of Revenues $18.5M $17M $23M $19.6M $26.1M
Gross Profit $125M $142.1M $144.4M $144.7M $148.1M
Gross Profit Margin 87.09% 89.32% 86.28% 88.06% 85.02%
 
R&D Expenses $17.9M $21.1M $17.8M $23.3M $28.6M
Selling, General & Admin $56.5M $101.7M $74M $81.3M $79.4M
Other Inc / (Exp) -$1.7M -$1.1M $2.4M -$20M -$356K
Operating Expenses $80.3M $134.8M $112.4M $125.7M $126.3M
Operating Income $44.7M $7.2M $31.9M $19M $21.8M
 
Net Interest Expenses $3.3M $4M -- -- --
EBT. Incl. Unusual Items $39.7M $2.1M $35.1M $990K $26.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M -$391K $9.7M -$185K $11.1M
Net Income to Company $30.8M $2.4M $25.5M $1.2M $15.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.8M $2.4M $25.5M $1.2M $15.3M
 
Basic EPS (Cont. Ops) $0.58 $0.05 $0.47 $0.02 $0.28
Diluted EPS (Cont. Ops) $0.57 $0.04 $0.43 $0.02 $0.27
Weighted Average Basic Share $52.7M $53.2M $54.1M $54.6M $55.5M
Weighted Average Diluted Share $53.8M $54.5M $62.1M $55.3M $56.5M
 
EBITDA $51.7M $20.7M $57.6M $22.7M $45.2M
EBIT $45.8M $8M $36.7M $990K $26.4M
 
Revenue (Reported) $143.6M $159.1M $167.3M $164.3M $174.2M
Operating Income (Reported) $44.7M $7.2M $31.9M $19M $21.8M
Operating Income (Adjusted) $45.8M $8M $36.7M $990K $26.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $520.4M $579.8M $667.2M $607.5M $661.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $52.5M $75.1M $87.2M $83.8M $77.9M
Gross Profit $467.9M $504.7M $580M $523.7M $583.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $76M $90.5M $74.6M $91.6M $108.8M
Selling, General & Admin $200.7M $304.8M $377.2M $336.4M $321.6M
Other Inc / (Exp) -$1.9M $6.5M $510K -$18.7M $6.1M
Operating Expenses $292.3M $425.2M $534.4M $510.3M $508.4M
Operating Income $175.6M $79.5M $45.6M $13.4M $75.6M
 
Net Interest Expenses $5.1M $12.9M -- -- --
EBT. Incl. Unusual Items $168.6M $73.2M $60.7M $2.8M $97.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.7M $19.8M $32K $1.5M $24M
Net Income to Company $127M $53.4M $60.7M $1.3M $73.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $127M $53.4M $60.7M $1.3M $73.9M
 
Basic EPS (Cont. Ops) $2.41 $1.02 $1.13 $0.02 $1.34
Diluted EPS (Cont. Ops) $2.36 $0.98 $1.03 -$0.00 $1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $210.9M $129.2M $153.4M $90M $178.3M
EBIT $192.4M $96.6M $67.8M $5.2M $97.9M
 
Revenue (Reported) $520.4M $579.8M $667.2M $607.5M $661.8M
Operating Income (Reported) $175.6M $79.5M $45.6M $13.4M $75.6M
Operating Income (Adjusted) $192.4M $96.6M $67.8M $5.2M $97.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $579.8M $667.2M $607.5M $661.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $75.1M $87.2M $83.8M $77.9M --
Gross Profit $504.7M $580M $523.7M $583.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $90.5M $74.6M $91.6M $108.8M --
Selling, General & Admin $304.8M $377.2M $336.4M $321.6M --
Other Inc / (Exp) $6.5M $510K -$18.7M $6.1M --
Operating Expenses $425.2M $534.4M $510.3M $508.4M --
Operating Income $79.5M $45.6M $13.4M $75.6M --
 
Net Interest Expenses $12.9M $22K -- -- --
EBT. Incl. Unusual Items $73.2M $60.7M $2.8M $97.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.8M $32K $1.5M $24M --
Net Income to Company $53.4M $60.7M $1.3M $73.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $53.4M $60.7M $1.3M $73.9M --
 
Basic EPS (Cont. Ops) $1.02 $1.13 $0.02 $1.34 --
Diluted EPS (Cont. Ops) $0.98 $1.03 -$0.00 $1.32 --
Weighted Average Basic Share $212.4M $214.7M $218.1M $220.4M --
Weighted Average Diluted Share $217.8M $239.9M $226.9M $223.8M --
 
EBITDA $129.2M $153.4M $90M $178.3M --
EBIT $96.6M $67.8M $5.2M $97.9M --
 
Revenue (Reported) $579.8M $667.2M $607.5M $661.8M --
Operating Income (Reported) $79.5M $45.6M $13.4M $75.6M --
Operating Income (Adjusted) $96.6M $67.8M $5.2M $97.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $288.6M $203.4M $93.1M $75.1M $69.3M
Short Term Investments $133.9M $136.2M $368.2M $179.8M $384.3M
Accounts Receivable, Net $140.9M $148.9M $165.5M $144.2M $142.1M
Inventory $48.3M $86M $91.5M $77.4M $54.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.7M $27M $15.8M $16.7M $36.1M
Total Current Assets $630.4M $601.6M $734.2M $493.1M $686.1M
 
Property Plant And Equipment $37.8M $17M $15.2M $13.5M $11.5M
Long-Term Investments $350.4M $119.2M $93.9M $16.6M --
Goodwill $77.9M $117.5M $117M $117M $117M
Other Intangibles $364.3M $784.7M $702.5M $599.9M $521.9M
Other Long-Term Assets $43.2M $49.2M $39.8M $37.5M $31.5M
Total Assets $1.5B $1.7B $1.7B $1.3B $1.4B
 
Accounts Payable $6.1M $9.3M $10.5M $2M $4.6M
Accrued Expenses $179.2M $206.5M $213.7M $202.8M $212.4M
Current Portion Of Long-Term Debt -- -- $402M -- --
Current Portion Of Capital Lease Obligations $3.8M $6.5M $6.8M $8.3M $6.9M
Other Current Liabilities $40M $65M $38M $56.4M $47.3M
Total Current Liabilities $245.1M $315.4M $688M $290.2M $292.4M
 
Long-Term Debt $361.8M $379.3M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $759.2M $873.3M $816.3M $356.2M $332.3M
 
Common Stock $53K $53K $54K $55K $56K
Other Common Equity Adj $9M $1.5M -$3.2M -$593K -$189K
Common Equity $744.9M $815.9M $886.2M $921.5M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $744.9M $815.9M $886.2M $921.5M $1B
 
Total Liabilities and Equity $1.5B $1.7B $1.7B $1.3B $1.4B
Cash and Short Terms $422.5M $339.7M $461.3M $254.9M $453.6M
Total Debt $361.8M $379.3M $402M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $288.6M $203.4M $93.1M $75.1M $69.3M
Short Term Investments $133.9M $136.2M $368.2M $179.8M $384.3M
Accounts Receivable, Net $140.9M $148.9M $165.5M $144.2M $142.1M
Inventory $48.3M $86M $91.5M $77.4M $54.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.7M $27M $15.8M $16.7M $36.1M
Total Current Assets $630.4M $601.6M $734.2M $493.1M $686.1M
 
Property Plant And Equipment $37.8M $17M $15.2M $13.5M $11.5M
Long-Term Investments $350.4M $119.2M $93.9M $16.6M --
Goodwill $77.9M $117.5M $117M $117M $117M
Other Intangibles $364.3M $784.7M $702.5M $599.9M $521.9M
Other Long-Term Assets $43.2M $49.2M $39.8M $37.5M $31.5M
Total Assets $1.5B $1.7B $1.7B $1.3B $1.4B
 
Accounts Payable $6.1M $9.3M $10.5M $2M $4.6M
Accrued Expenses $179.2M $206.5M $213.7M $202.8M $212.4M
Current Portion Of Long-Term Debt -- -- $402M -- --
Current Portion Of Capital Lease Obligations $3.8M $6.5M $6.8M $8.3M $6.9M
Other Current Liabilities $40M $65M $38M $56.4M $47.3M
Total Current Liabilities $245.1M $315.4M $688M $290.2M $292.4M
 
Long-Term Debt $361.8M $379.3M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $759.2M $873.3M $816.3M $356.2M $332.3M
 
Common Stock $53K $53K $54K $55K $56K
Other Common Equity Adj $9M $1.5M -$3.2M -$593K -$189K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $744.9M $815.9M $886.2M $921.5M $1B
 
Total Liabilities and Equity $1.5B $1.7B $1.7B $1.3B $1.4B
Cash and Short Terms $422.5M $339.7M $461.3M $254.9M $453.6M
Total Debt $361.8M $379.3M $402M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $127M $53.4M $60.7M $1.3M $73.9M
Depreciation & Amoritzation $18.1M $32.6M $85.5M $84.9M $80.4M
Stock-Based Compensation $16.6M $17.9M $17.6M $26.8M $27.8M
Change in Accounts Receivable -$34.6M $3.9M -$16.4M $18.8M $2.1M
Change in Inventories -$10.1M -$14.6M -$17.9M $6.1M $15.8M
Cash From Operations $138.4M $127.1M $116.8M $111.1M $172M
 
Capital Expenditures $3.7M $2M $412K $551K $725K
Cash Acquisitions -$298.5M -$311.7M -- -- --
Cash From Investing -$34.7M -$81.9M -$216.7M $268.7M -$189.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $800K -- $93M --
Long-Term Debt Repaid -$802K -$138.3M -- -$495.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$22.9M -$2M -$2.7M
Cash From Financing $3.6M -$130.4M -$10.5M -$397.9M $12.2M
 
Beginning Cash (CF) $181.4M $288.6M $203.4M $93.1M $75.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $107.3M -$85.2M -$110.3M -$18.1M -$5.7M
Ending Cash (CF) $288.6M $203.4M $93.1M $75.1M $69.3M
 
Levered Free Cash Flow $134.7M $125.1M $116.4M $110.5M $171.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.8M $2.4M $25.5M $1.2M $15.3M
Depreciation & Amoritzation $5.5M $12.7M $20.8M $21.7M $18.8M
Stock-Based Compensation $3.1M $4M $4.3M $6.4M $7.6M
Change in Accounts Receivable -$7.8M -$3.5M -$1.4M -$2.4M $3.3M
Change in Inventories -$4.7M -$5.2M -$11.6M $5M $3.2M
Cash From Operations $31.9M $48.8M $27.6M $45M $44.4M
 
Capital Expenditures $315K $40K -$10K -$36K $213K
Cash Acquisitions $13.7M -$310.7M -- -- --
Cash From Investing $49.3M $76.1M -$48.8M -$66M -$12.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $254K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$987K
Cash From Financing $3.1M -$136.7M $2.8M $1.1M $5.9M
 
Beginning Cash (CF) $204.3M $215.3M $111.5M $95M $31.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.3M -$11.8M -$18.4M -$19.9M $37.7M
Ending Cash (CF) $288.6M $203.4M $93.1M $75.1M $69.3M
 
Levered Free Cash Flow $31.6M $48.7M $27.6M $45M $44.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $127M $53.4M $60.7M $1.3M $73.9M
Depreciation & Amoritzation $18.1M $32.6M $85.5M $84.9M $80.4M
Stock-Based Compensation $16.6M $17.9M $17.6M $26.8M $27.8M
Change in Accounts Receivable -$34.6M $3.9M -$16.4M $18.8M $2.1M
Change in Inventories -$10.1M -$14.6M -$17.9M $6.1M $15.8M
Cash From Operations $138.4M $127.1M $116.8M $111.1M $172M
 
Capital Expenditures $3.7M $2M $412K $551K $725K
Cash Acquisitions -$298.5M -$311.7M -- -- --
Cash From Investing -$34.7M -$81.9M -$216.7M $268.7M -$189.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $93M --
Long-Term Debt Repaid -- -- -- -$495.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$22.9M -$2M -$2.7M
Cash From Financing $3.6M -$130.4M -$10.5M -$397.9M $12.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $107.3M -$85.2M -$110.3M -$18.1M -$5.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $134.7M $125.1M $116.4M $110.5M $171.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $53.4M $60.7M $1.3M $73.9M --
Depreciation & Amoritzation $32.6M $85.5M $84.9M $80.4M --
Stock-Based Compensation $17.9M $17.6M $26.8M $27.8M --
Change in Accounts Receivable $3.9M -$16.4M $18.8M $2.1M --
Change in Inventories -$14.6M -$17.9M $6.1M $15.8M --
Cash From Operations $127.1M $116.8M $111.1M $172M --
 
Capital Expenditures $2M $412K $551K $725K --
Cash Acquisitions -$311.7M -- -- -- --
Cash From Investing -$81.9M -$216.7M $268.7M -$189.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $800K -- $93M -- --
Long-Term Debt Repaid -- -- -$495.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$22.9M -$2M -$2.7M --
Cash From Financing -$130.4M -$10.5M -$397.9M $12.2M --
 
Beginning Cash (CF) $983.3M $604.1M $675M $222.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$85.2M -$110.3M -$18.1M -$5.7M --
Ending Cash (CF) $898.1M $493.8M $656.9M $216.5M --
 
Levered Free Cash Flow $125.1M $116.4M $110.5M $171.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

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

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock