
Special (SPE.PR.C) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Sep 2022Income Metrics
Revenue
160.2M
Gross Profit
92.0M
57.44%
Operating Income
48.4M
30.19%
Net Income
46.0M
28.69%
EPS (Diluted)
$0.80
Balance Sheet Metrics
Total Assets
233.4M
Total Liabilities
2.5M
Shareholders Equity
230.9M
Debt to Equity
0.01
Cash Flow Metrics
Operating Cash Flow
45.5M
Free Cash Flow
44.3M
Revenue & Profitability Trend
Special Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 37.1M | 27.5M | -23.7M | 41.6M | 12.9M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 827.6K | 828.6K | 897.4K | 775.4K | 737.7K |
Other Operating Expenses | 47.3K | 43.8K | 90.4K | 28.4K | 27.6K |
Total Operating Expenses | 875.0K | 872.4K | 987.8K | 803.8K | 765.2K |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 36.2M | 26.7M | -24.7M | 40.8M | 12.2M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 36.3M | 26.8M | -24.7M | 40.8M | 12.2M |
Net Margin % | 97.7% | 97.5% | 0.0% | 98.1% | 94.1% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | - | - | - | $2.73 | - |
EPS (Diluted) | - | - | - | $2.67 | - |
Basic Shares Outstanding | - | - | - | 60327000 | - |
Diluted Shares Outstanding | - | - | - | 60327000 | - |
Income Statement Trend
Special Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | - | 8.1K | 1.6M | 16.0K | - |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 233.4M | 215.7M | 210.2M | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.2M | 1.5M | 2.4M | 37.9K | 127.7K |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | - | - | - | - | - |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 2.5M | 1.8M | 2.7M | - | - |
Equity | |||||
Common Stock | 397.8M | 397.8M | 403.1M | 403.4M | 349.3M |
Retained Earnings | 27.3M | 4.9M | -13.9M | 27.6M | 8.4M |
Treasury Stock | 250.1M | 245.2M | 240.1M | 220.5M | 220.5M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 230.9M | 213.9M | 207.5M | 210.4M | 192.7M |
Key Metrics | |||||
Total Debt | 0 | 0 | 0 | 0 | 0 |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Special Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 36.3M | 26.8M | -24.7M | 40.8M | 12.2M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 1.2M | -437.1K | 2.1M | -1.8M | -1.5M |
Operating Cash Flow | 37.4M | 26.4M | -22.5M | 39.0M | 11.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | - | - | - | - | - |
Financing Activities | |||||
Share Repurchases | -5.3M | -6.9M | -19.6M | -1.5M | - |
Dividends Paid | -13.9M | -13.4M | -17.0M | -21.6M | -11.5M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -19.2M | -20.3M | 21.8M | -23.1M | -11.5M |
Free Cash Flow | 19.2M | 18.7M | -20.1M | 23.1M | 11.5M |
Net Change in Cash | 18.2M | 6.1M | -797.5K | 15.9M | -502.9K |
Cash Flow Trend
Special Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
7.94
Price to Book
1.51
Price to Sales
7.14
PEG Ratio
0.56
Profitability Ratios
Profit Margin
350.35%
Operating Margin
68.23%
Return on Equity
16.31%
Return on Assets
2.02%
Financial Health
Current Ratio
0.46
Debt to Equity
0.00
Beta
0.85
Per Share Data
EPS (TTM)
$3.14
Book Value per Share
$16.47
Revenue per Share
$0.97
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
spe.pr.c | 264.8M | 7.94 | 1.51 | 16.31% | 350.35% | 0.00 |
BlackRock | 175.3B | 27.32 | 3.56 | 13.92% | 29.69% | 28.51 |
Brookfield | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
Acadian Asset | 1.8B | 21.26 | 196.93 | 301.03% | 16.65% | 412.31 |
SRH Total Return | 1.8B | 5.58 | 0.86 | 16.36% | 928.40% | 10.77 |
Sprott | 1.7B | 33.40 | 4.84 | 14.34% | 25.21% | 0.00 |
Financial data is updated regularly. All figures are in the company's reporting currency.