Financhill
Sell
46

STNG Quote, Financials, Valuation and Earnings

Last price:
$40.21
Seasonality move :
-5.44%
Day range:
$38.26 - $40.14
52-week range:
$30.63 - $84.67
Dividend yield:
4.02%
P/E ratio:
3.92x
P/S ratio:
1.85x
P/B ratio:
0.69x
Volume:
1M
Avg. volume:
1.1M
1-year change:
-44.39%
Market cap:
$2B
Revenue:
$1.2B
EPS (TTM):
$10.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $915.9M $540.8M $1.6B $1.3B $1.2B
Revenue Growth (YoY) 30.04% -40.96% 189% -14.18% -7.25%
 
Cost of Revenues $587.5M $578.5M $623.3M $531.3M $534.8M
Gross Profit $328.4M -$37.8M $939.6M $809.9M $709.1M
Gross Profit Margin 35.85% -6.98% 60.12% 60.39% 57.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.2M $52.7M $88.1M $106.3M $121M
Other Inc / (Exp) -$18.4M -$7.1M -$62.8M -$9.1M $165.8M
Operating Expenses $66.2M $52.7M $88.1M $106.3M $121M
Operating Income $262.2M -$90.5M $851.5M $703.6M $588.1M
 
Net Interest Expenses $149.7M $136.9M $151.4M $147.6M $85.1M
EBT. Incl. Unusual Items $94.1M -$234.4M $637.3M $546.9M $668.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $94.1M -$234.4M $637.3M $546.9M $668.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $94.1M -$234.4M $637.3M $546.9M $668.8M
 
Basic EPS (Cont. Ops) $1.72 -$4.28 $11.49 $10.44 $13.78
Diluted EPS (Cont. Ops) $1.67 -$4.28 $10.34 $10.03 $13.15
Weighted Average Basic Share $54.7M $54.7M $55.5M $52.4M $48.5M
Weighted Average Diluted Share $56.4M $54.7M $63.5M $54.5M $50.9M
 
EBITDA $484.2M $138.7M $996M $908.8M $945.9M
EBIT $238.4M -$101.5M $789.2M $706.3M $760.6M
 
Revenue (Reported) $915.9M $540.8M $1.6B $1.3B $1.2B
Operating Income (Reported) $262.2M -$90.5M $851.5M $703.6M $588.1M
Operating Income (Adjusted) $238.4M -$101.5M $789.2M $706.3M $760.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $134.2M $174M $384.4M $391.3M $214M
Revenue Growth (YoY) -47.21% 29.73% 120.88% 1.8% -45.32%
 
Cost of Revenues $145.3M $140.7M $130.9M $127.6M $125.1M
Gross Profit -$11.1M $33.4M $253.5M $263.7M $88.9M
Gross Profit Margin -8.31% 19.17% 65.94% 67.39% 41.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.6M $12.5M $22.3M $30.1M $28.5M
Other Inc / (Exp) -$3.8M -$67.5M $1.3M $13M $12.9M
Operating Expenses $13.6M $12.5M $22.3M $30.1M $28.5M
Operating Income -$24.7M $20.9M $231.2M $233.6M $60.4M
 
Net Interest Expenses $33.8M $37.8M $39.3M $32.4M $15.1M
EBT. Incl. Unusual Items -$62.4M -$84.4M $193.2M $214.2M $58.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$62.4M -$84.4M $193.2M $214.2M $58.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.4M -$84.4M $193.2M $214.2M $58.2M
 
Basic EPS (Cont. Ops) -$1.15 -$1.52 $3.40 $4.29 $1.26
Diluted EPS (Cont. Ops) -$1.15 -$1.52 $3.27 $4.11 $1.22
Weighted Average Basic Share $54.3M $55.4M $56.8M $49.9M $46.2M
Weighted Average Diluted Share $54.3M $55.4M $59.1M $52.1M $47.7M
 
EBITDA $32.3M $7.4M $286.8M $299.1M $122.5M
EBIT -$28.3M -$46.4M $236.8M $251.2M $77.8M
 
Revenue (Reported) $134.2M $174M $384.4M $391.3M $214M
Operating Income (Reported) -$24.7M $20.9M $231.2M $233.6M $60.4M
Operating Income (Adjusted) -$28.3M -$46.4M $236.8M $251.2M $77.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $795.9M $580.7M $1.8B $1.3B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $587.1M $573.9M $613.5M $528M $532.3M
Gross Profit $208.8M $6.7M $1.2B $820.1M $534.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.5M $51.6M $97.9M $114.1M $119.5M
Other Inc / (Exp) -$21.9M -$70.8M $6.1M $2.5M $165.7M
Operating Expenses $62.5M $51.6M $97.9M $114.1M $119.5M
Operating Income $146.3M -$44.9M $1.1B $706M $414.8M
 
Net Interest Expenses $139.3M $140.8M $153M $140.7M $67.8M
EBT. Incl. Unusual Items -$14.9M -$256.5M $914.9M $567.9M $512.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.9M -$256.5M $914.9M $567.9M $512.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.9M -$256.5M $914.9M $567.9M $512.8M
 
Basic EPS (Cont. Ops) -$0.30 -$4.66 $16.42 $11.23 $10.59
Diluted EPS (Cont. Ops) -$0.53 -$4.66 $15.01 $10.78 $10.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $365.1M $113.8M $1.3B $921.2M $769.3M
EBIT $118.7M -$119.6M $1.1B $720.7M $587.2M
 
Revenue (Reported) $795.9M $580.7M $1.8B $1.3B $1.1B
Operating Income (Reported) $146.3M -$44.9M $1.1B $706M $414.8M
Operating Income (Adjusted) $118.7M -$119.6M $1.1B $720.7M $587.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $134.2M $174M $384.4M $391.3M $214M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $145.3M $140.7M $130.9M $127.6M $125.1M
Gross Profit -$11.1M $33.4M $253.5M $263.7M $88.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.6M $12.5M $22.3M $30.1M $28.5M
Other Inc / (Exp) -$3.8M -$67.5M $1.3M $13M $12.9M
Operating Expenses $13.6M $12.5M $22.3M $30.1M $28.5M
Operating Income -$24.7M $20.9M $231.2M $233.6M $60.4M
 
Net Interest Expenses $33.8M $37.8M $39.3M $32.4M $15.1M
EBT. Incl. Unusual Items -$62.4M -$84.4M $193.2M $214.2M $58.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$62.4M -$84.4M $193.2M $214.2M $58.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.4M -$84.4M $193.2M $214.2M $58.2M
 
Basic EPS (Cont. Ops) -$1.15 -$1.52 $3.40 $4.29 $1.26
Diluted EPS (Cont. Ops) -$1.15 -$1.52 $3.27 $4.11 $1.22
Weighted Average Basic Share $54.3M $55.4M $56.8M $49.9M $46.2M
Weighted Average Diluted Share $54.3M $55.4M $59.1M $52.1M $47.7M
 
EBITDA $32.3M $7.4M $286.8M $299.1M $122.5M
EBIT -$28.3M -$46.4M $236.8M $251.2M $77.8M
 
Revenue (Reported) $134.2M $174M $384.4M $391.3M $214M
Operating Income (Reported) -$24.7M $20.9M $231.2M $233.6M $60.4M
Operating Income (Adjusted) -$28.3M -$46.4M $236.8M $251.2M $77.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $187.5M $230.4M $376.9M $355.6M $332.6M
Short Term Investments -- -- -- -- $74.2M
Accounts Receivable, Net -- $820K $34.5M $557K $10M
Inventory $9.3M $8.8M $15.6M $7.8M $10.2M
Prepaid Expenses $12.4M $8M $18M $10.2M $9.2M
Other Current Assets -- -- $116K $3K $4K
Total Current Assets $242.2M $289.2M $687.3M $577.1M $576.3M
 
Property Plant And Equipment $4.8B $4.6B $3.8B $3.6B $3.2B
Long-Term Investments $1.8M $7.5M $9.4M $11.8M $12.6M
Goodwill $8.9M $8.9M $8.2M $8.2M $8.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $88.6M $84.7M $65.4M $51.4M $45.8M
Total Assets $5.2B $5B $4.6B $4.2B $3.8B
 
Accounts Payable $28.8M $50.3M $46.7M $24.3M $34.4M
Accrued Expenses $5M $5.8M $8.2M $9.7M $6.5M
Current Portion Of Long-Term Debt $172.7M $235.3M $31.5M $221M $122.8M
Current Portion Of Capital Lease Obligations $188.4M $232.6M $321.5M $206.8M $8.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $406.2M $527.8M $473.3M $510.4M $237.2M
 
Long-Term Debt $971.2M $666.4M $264.1M $939.2M $665.9M
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.2B $2.1B $1.7B $967.8M
 
Common Stock $656K $659K $727K $745K $760K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.1B $1.8B $2.5B $2.6B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $1.8B $2.5B $2.6B $2.9B
 
Total Liabilities and Equity $5.2B $5B $4.6B $4.2B $3.8B
Cash and Short Terms $187.5M $230.4M $376.9M $355.6M $406.7M
Total Debt $1.1B $901.7M $295.6M $1.2B $788.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $269.5M $242.7M $612.7M $369.5M $419.9M
Short Term Investments -- -- -- -- $117.7M
Accounts Receivable, Net $45.1M $70.3M $233.6M $234.1M $168.7M
Inventory $8.1M $15.4M $8.4M $8.2M $13M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.1M $11.1M $9.6M $10.1M $9.6M
Total Current Assets $331.8M $684.2M $864.3M $653.4M $729M
 
Property Plant And Equipment $4.8B $3.9B $3.7B $3.5B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $8.9M $8.9M $8.2M $8.2M $8.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $102.6M $94M $84.4M $63.3M $66.2M
Total Assets $5.2B $4.7B $4.7B $4.2B $4B
 
Accounts Payable $14.8M $16.7M $24.1M $14M $33.2M
Accrued Expenses $27.9M $31.1M $62.3M $64.6M $47.2M
Current Portion Of Long-Term Debt $105.9M $274.6M $69.4M $203.3M $84.7M
Current Portion Of Capital Lease Obligations $205.9M $267.4M $352.7M $126.6M $8.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $354.4M $589.8M $508.5M $408.5M $173.7M
 
Long-Term Debt $966.3M $508.5M $490.4M $973.3M $815.4M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3B $2.1B $1.5B $1.1B
 
Common Stock $656K $659K $743K $745K $760K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $1.8B $2.6B $2.8B $2.9B
 
Total Liabilities and Equity $5.2B $4.7B $4.7B $4.2B $4B
Cash and Short Terms $269.5M $242.7M $612.7M $369.5M $537.6M
Total Debt $1.1B $783.1M $559.7M $1.2B $900.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $94.1M -$234.4M $637.3M $546.9M $668.8M
Depreciation & Amoritzation $245.8M $240.3M $206.8M $202.5M $185.3M
Stock-Based Compensation -- $22.9M $20.4M $47.3M $62.5M
Change in Accounts Receivable $20M -$5.1M -$238.6M $73.2M $57M
Change in Inventories -$615K $480K -$7.5M $7.8M -$2M
Cash From Operations $419.4M $73.3M $769.3M $865.5M $825.2M
 
Capital Expenditures $174.5M $47.1M $34.5M $23.1M $93.4M
Cash Acquisitions -- -$6.7M -$1.8M -- -$1.9M
Cash From Investing -$174.5M -$52.3M $572M $43.6M $308M
 
Dividends Paid (Ex Special Dividend) -$23.3M -$23.3M -$23.3M -$57.7M -$83.5M
Special Dividend Paid
Long-Term Debt Issued $705.4M $770.2M $122.6M $1.4B $99M
Long-Term Debt Repaid -$924.7M -$707.7M -$1.1B -$1.7B -$835.7M
Repurchase of Common Stock -$13.1M -- -$161.4M -$489.7M -$335.6M
Other Financing Activities -$6.5M -$17.4M $2.3M -$28.9M -$354K
Cash From Financing -$259.7M $21.9M -$1.2B -$930.4M -$1.2B
 
Beginning Cash (CF) $202.3M $187.5M $230.4M $376.9M $355.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.8M $42.9M $146.5M -$21.3M -$23M
Ending Cash (CF) $187.5M $230.4M $376.9M $355.6M $332.6M
 
Levered Free Cash Flow $244.9M $26.2M $734.9M $842.4M $731.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$62.4M -$84.4M $193.2M $214.2M $58.2M
Depreciation & Amoritzation $60.6M $53.8M $50M $47.9M $44.7M
Stock-Based Compensation -- -- $3.8M $9.6M $17.1M
Change in Accounts Receivable -$12.1M -$27.1M $43.1M -$30.6M -$18.5M
Change in Inventories $1.2M -$2.6M $7.3M -$370K -$2.9M
Cash From Operations -$1.8M $5.5M $276.5M $222.1M $63.9M
 
Capital Expenditures $16.6M $14.3M $8.5M $10.6M $24.7M
Cash Acquisitions -- -- -- -$361K --
Cash From Investing -$16.6M $211.8M -$7.6M $28.1M -$55.6M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$5.8M -$11.9M -$21.2M -$20M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $349.5M $3.8M $274.1M $99M $200M
Long-Term Debt Repaid -$239.6M -$204.8M -$151.8M -$313.9M -$89.1M
Repurchase of Common Stock -- -- -$138.2M -- -$309K
Other Financing Activities -$3.6M $1.8M -$5.2M -$202K -$11.6M
Cash From Financing $100.5M -$205M -$33.1M -$236.3M $79.1M
 
Beginning Cash (CF) $187.5M $230.4M $376.9M $355.6M $332.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82M $12.3M $235.8M $14M $87.4M
Ending Cash (CF) $269.5M $242.7M $612.7M $369.5M $419.9M
 
Levered Free Cash Flow -$18.4M -$8.7M $268M $211.6M $39.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$14.9M -$256.5M $914.9M $567.9M $512.8M
Depreciation & Amoritzation $246.4M $233.5M $203M $200.4M $182.1M
Stock-Based Compensation -- -- $3.8M $53.1M $70M
Change in Accounts Receivable $78.3M -$20.1M -$168.4M -$551K $69.2M
Change in Inventories $1.8M -$3.3M $2.3M $178K -$4.5M
Cash From Operations $373.5M $80.7M $1B $811.1M $667M
 
Capital Expenditures $127.6M $44.8M $28.7M $25.2M $107.5M
Cash Acquisitions -- -$6.7M -- -$361K -$1.6M
Cash From Investing -$127.6M $176.1M $352.5M $79.4M $224.2M
 
Dividends Paid (Ex Special Dividend) -$23.2M -$23.3M -$29.3M -$67M -$82.2M
Special Dividend Paid
Long-Term Debt Issued $981M $424.5M $392.9M $1.2B $200M
Long-Term Debt Repaid -$1B -$672.9M -$1.1B -$1.9B -$610.9M
Repurchase of Common Stock -- -- -$299.6M -$351.5M -$335.9M
Other Financing Activities -$8.4M -$11.9M -$4.8M -$23.9M -$11.7M
Cash From Financing -$96.1M -$283.6M -$1B -$1.1B -$840.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $149.7M -$26.9M $370M -$243.2M $50.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $245.9M $35.9M $1B $786M $559.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$62.4M -$84.4M $193.2M $214.2M $58.2M
Depreciation & Amoritzation $60.6M $53.8M $50M $47.9M $44.7M
Stock-Based Compensation -- -- $3.8M $9.6M $17.1M
Change in Accounts Receivable -$12.1M -$27.1M $43.1M -$30.6M -$18.5M
Change in Inventories $1.2M -$2.6M $7.3M -$370K -$2.9M
Cash From Operations -$1.8M $5.5M $276.5M $222.1M $63.9M
 
Capital Expenditures $16.6M $14.3M $8.5M $10.6M $24.7M
Cash Acquisitions -- -- -- -$361K --
Cash From Investing -$16.6M $211.8M -$7.6M $28.1M -$55.6M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$5.8M -$11.9M -$21.2M -$20M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $349.5M $3.8M $274.1M $99M $200M
Long-Term Debt Repaid -$239.6M -$204.8M -$151.8M -$313.9M -$89.1M
Repurchase of Common Stock -- -- -$138.2M -- -$309K
Other Financing Activities -$3.6M $1.8M -$5.2M -$202K -$11.6M
Cash From Financing $100.5M -$205M -$33.1M -$236.3M $79.1M
 
Beginning Cash (CF) $187.5M $230.4M $376.9M $355.6M $332.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82M $12.3M $235.8M $14M $87.4M
Ending Cash (CF) $269.5M $242.7M $612.7M $369.5M $419.9M
 
Levered Free Cash Flow -$18.4M -$8.7M $268M $211.6M $39.2M

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

GET BETTER TRADE IDEAS

Popular

Is RTX The Best Growth Stock?
Is RTX The Best Growth Stock?

Among the worldwide aerospace and defense markets, the US controls…

Is VFS Stock Cheap to Buy Now?
Is VFS Stock Cheap to Buy Now?

VinFast Auto (NASDAQ:VFS) is a leading EV manufacturer in Vietnam.…

Why Did Cathie Wood Buy AMD?
Why Did Cathie Wood Buy AMD?

Noted tech investor Cathie Wood has used the recent stock…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

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

Alerts

Sell
4
CABO alert for May 5

Cable One [CABO] is up 12.71% over the past day.

Buy
55
PDEX alert for May 5

Pro-Dex [PDEX] is down 2.59% over the past day.

Buy
91
TRUP alert for May 5

Trupanion [TRUP] is down 0.24% over the past day.

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

Show me the best stock