Go Pro

Star (STHO) Financials

Star logo
$9.06 +0.04 (+0.44%)
Closing price 04:00 PM Eastern
Extended Trading
$9.07 +0.01 (+0.11%)
As of 04:10 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Star

Annual Income Statements for Star

This table shows Star's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
63 -36 -196 -87 -64
Consolidated Net Income / (Loss)
63 -36 -196 -88 -71
Net Income / (Loss) Continuing Operations
63 -36 -196 -88 -71
Total Pre-Tax Income
85 -36 -196 -88 -71
Total Operating Income
35 -82 -225 -88 -71
Total Gross Profit
81 36 13 20 32
Total Revenue
298 149 123 117 110
Operating Revenue
298 149 123 117 110
Total Cost of Revenue
217 113 110 97 78
Operating Cost of Revenue
217 113 110 97 78
Total Operating Expenses
46 118 66 42 38
Selling, General & Admin Expense
47 11 37 21 15
Depreciation Expense
6.49 4.91 4.57 4.33 5.22
Other Operating Expenses / (Income)
-8.09 87 25 16 18
Total Other Income / (Expense), net
50 46 -143 -67 -65
Interest Expense
51 0.00 2.09 0.00 0.07
Interest & Investment Income
83 46 31 0.00 0.00
Other Income / (Expense), net
18 - -171 -67 -65
Income Tax Expense
23 0.00 0.00 0.00 0.03
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.07 0.04 0.07 -1.61 -6.53
Basic Earnings per Share
$4.71 ($2.73) ($14.74) ($6.51) ($4.90)
Weighted Average Basic Shares Outstanding
13.32M 13.32M 13.32M 13.32M 13.11M
Diluted Earnings per Share
$4.71 ($2.73) ($14.74) ($6.51) ($4.90)
Weighted Average Diluted Shares Outstanding
13.32M 13.32M 13.32M 13.32M 13.11M
Weighted Average Basic & Diluted Shares Outstanding
- - 13.32M 13.32M 12.09M

Quarterly Income Statements for Star

This table shows Star's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-82 66 -49 -27 92 -103 -7.60 -39 1.80 -19 -10
Consolidated Net Income / (Loss)
-82 66 -49 -28 91 -103 -8.05 -40 0.27 -23 -14
Net Income / (Loss) Continuing Operations
-82 66 -49 -28 91 -87 -8.05 -40 0.27 -23 -14
Total Pre-Tax Income
-82 66 -49 -28 91 -103 -8.05 -40 0.27 -23 -14
Total Operating Income
3.09 -200 -11 -10 -2.38 6.03 -11 3.01 1.22 -64 -12
Total Gross Profit
12 2.89 1.31 -0.63 7.22 12 -1.90 11 10 12 0.09
Total Revenue
44 37 25 31 28 33 15 42 28 25 21
Operating Revenue
44 37 25 31 28 33 15 42 28 25 21
Total Cost of Revenue
32 34 24 31 21 21 17 31 18 13 21
Operating Cost of Revenue
32 34 24 31 21 21 17 31 18 13 21
Total Operating Expenses
8.71 32 12 9.60 9.60 6.12 9.32 8.19 9.14 11 12
Selling, General & Admin Expense
7.49 7.25 7.45 4.59 4.57 4.58 4.72 3.26 3.34 3.26 3.65
Depreciation Expense
1.13 1.28 1.18 1.18 0.99 0.98 0.98 0.95 1.09 2.19 2.23
Other Operating Expenses / (Income)
0.10 23 3.81 3.83 4.05 0.56 3.63 3.98 4.71 5.51 6.51
Total Other Income / (Expense), net
-85 95 -38 -18 94 -93 3.18 -43 -0.95 -24 -2.16
Interest Expense
4.88 -19 0.00 0.00 0.00 -12 0.07 0.00 0.00 - 0.00
Other Income / (Expense), net
-80 76 -38 -18 94 -105 3.25 -43 -0.95 -24 -2.16
Net Income / (Loss) Attributable to Noncontrolling Interest
0.06 0.01 -0.02 -0.84 -0.43 -0.33 -0.44 -0.41 -1.53 -4.15 -4.20
Basic Earnings per Share
($6.14) $4.96 ($3.68) ($2.04) $6.90 ($7.69) ($0.57) ($2.95) $0.14 ($1.52) ($0.85)
Weighted Average Basic Shares Outstanding
13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.31M 13.17M 13.11M 12.13M
Diluted Earnings per Share
($6.14) $4.96 ($3.68) ($2.04) $6.90 ($7.69) ($0.57) ($2.95) $0.14 ($1.52) ($0.85)
Weighted Average Diluted Shares Outstanding
13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.31M 13.17M 13.11M 12.13M
Weighted Average Basic & Diluted Shares Outstanding
13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.29M 12.74M 12.09M 12.08M

Annual Cash Flow Statements for Star

This table details how cash moves in and out of Star's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
5.22 -9.60 53 -15 22
Net Cash From Operating Activities
8.53 -27 -19 -31 -12
Net Cash From Continuing Operating Activities
8.53 -27 -19 -31 -12
Net Income / (Loss) Continuing Operations
63 -36 -196 -88 -71
Consolidated Net Income / (Loss)
63 -36 -196 -88 -71
Depreciation Expense
6.49 4.91 4.57 4.33 5.22
Amortization Expense
-14 -6.86 1.31 6.88 7.29
Non-Cash Adjustments To Reconcile Net Income
-66 15 163 52 46
Changes in Operating Assets and Liabilities, net
20 -3.61 8.27 -6.09 0.31
Net Cash From Investing Activities
673 236 186 0.31 -1.54
Net Cash From Continuing Investing Activities
673 236 186 0.31 -1.54
Purchase of Property, Plant & Equipment
-24 -22 -13 -36 -49
Acquisitions
-71 -82 21 0.00 0.00
Sale of Property, Plant & Equipment
310 100 69 48 47
Sale and/or Maturity of Investments
538 228 117 0.00 18
Other Investing Activities, net
-80 13 -7.54 -11 -18
Net Cash From Financing Activities
-676 -218 -114 16 35
Net Cash From Continuing Financing Activities
-676 -218 -114 16 35
Repayment of Debt
0.00 -0.03 -75 0.00 -4.91
Repurchase of Common Equity
- - 0.00 0.00 -7.95
Payment of Dividends
-0.50 0.00 -2.54 0.00 0.00
Issuance of Debt
0.00 0.00 253 16 48
Other Financing Activities, net
-676 -218 -290 0.00 0.00

Quarterly Cash Flow Statements for Star

This table details how cash moves in and out of Star's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-6.58 9.50 -4.60 1.47 -3.05 -8.99 -2.51 13 -0.11 11 -5.11
Net Cash From Operating Activities
-8.32 -5.74 -14 -6.41 -3.79 -6.87 -6.33 -2.64 5.31 -8.00 -8.40
Net Cash From Continuing Operating Activities
-8.32 -5.74 -14 -6.41 -3.79 -6.87 -6.33 -2.64 5.31 -8.00 -8.40
Net Income / (Loss) Continuing Operations
-82 66 -49 -28 91 -103 -8.05 -40 0.28 -23 -14
Consolidated Net Income / (Loss)
-82 66 -49 -28 91 -103 -8.05 -40 0.28 -23 -14
Depreciation Expense
1.12 1.28 1.18 1.18 0.99 0.98 0.98 0.95 1.09 2.19 2.23
Amortization Expense
-0.04 1.62 1.69 1.72 1.62 1.86 1.69 1.75 1.81 2.04 1.69
Non-Cash Adjustments To Reconcile Net Income
73 -77 34 21 -96 93 -1.40 34 1.67 12 1.46
Changes in Operating Assets and Liabilities, net
-1.12 2.18 -2.03 -2.30 -2.22 0.46 0.45 0.27 0.46 -0.87 0.68
Net Cash From Investing Activities
17 40 9.63 7.88 -1.05 -16 -8.28 3.87 -14 17 0.63
Net Cash From Continuing Investing Activities
17 40 9.63 7.88 -1.05 -16 -8.28 3.87 -14 17 0.63
Purchase of Property, Plant & Equipment
-0.69 -4.93 -6.21 -0.38 -12 -17 -0.31 -22 -11 -0.23 -0.42
Acquisitions
- - - - - - 0.00 - - - -3.05
Sale of Property, Plant & Equipment
22 26 17 16 -27 2.97 5.54 26 -32 47 13
Sale and/or Maturity of Investments
0.25 -0.13 0.00 - - - 3.05 0.45 - 15 2.80
Other Investing Activities, net
-4.14 -1.96 -0.74 -7.90 38 -1.77 -17 -1.14 29 -45 -12
Net Cash From Financing Activities
-15 -25 0.00 - 1.78 14 12 12 8.49 2.63 2.66
Net Cash From Continuing Financing Activities
-15 -25 0.00 - 1.78 14 12 12 8.49 2.63 2.66
Repayment of Debt
-15 -22 0.00 - - - -5.25 -0.11 -0.03 0.48 -0.16
Repurchase of Common Equity
- - - - - - 0.00 - -3.28 -4.48 -2.00
Issuance of Debt
- - 0.00 - 1.78 14 17 12 12 6.63 4.82

Annual Balance Sheets for Star

This table presents Star's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,005 669 609 570
Total Current Assets
4.23 51 35 50
Cash & Equivalents
4.23 51 35 50
Plant, Property, & Equipment, net
-18 -22 -25 -30
Accumulated Depreciation
18 22 25 30
Total Noncurrent Assets
1,019 641 599 550
Long-Term Investments
636 316 250 185
Noncurrent Note & Lease Receivables
40 23 52 46
Other Noncurrent Operating Assets
344 301 297 319
Total Liabilities & Shareholders' Equity
1,005 669 609 570
Total Liabilities
33 235 264 304
Total Current Liabilities
33 42 46 36
Accounts Payable
33 42 46 36
Total Noncurrent Liabilities
0.00 193 217 269
Long-Term Debt
0.00 193 217 269
Commitments & Contingencies
0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
972 434 345 266
Total Preferred & Common Equity
972 412 324 252
Total Common Equity
972 412 324 252
Common Stock
0.00 608 608 600
Retained Earnings
0.00 -196 -283 -347
Accumulated Other Comprehensive Income / (Loss)
0.00 0.36 -0.10 -0.42
Noncontrolling Interest
0.73 22 21 14

Quarterly Balance Sheets for Star

This table presents Star's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
604 623 601 697 618 590 596 480
Total Current Assets
46 46 48 45 30 44 41 46
Cash & Equivalents
46 46 48 45 30 44 41 46
Plant, Property, & Equipment, net
-21 -23 -24 -25 -26 -27 -27 -29
Accumulated Depreciation
21 23 24 25 26 27 27 29
Total Noncurrent Assets
580 600 575 676 614 572 583 463
Long-Term Investments
241 279 261 355 253 210 209 183
Noncurrent Note & Lease Receivables
22 24 32 33 49 49 56 56
Other Noncurrent Operating Assets
317 298 282 289 312 313 317 224
Total Liabilities & Shareholders' Equity
604 623 601 697 618 590 596 480
Total Liabilities
255 238 244 248 282 294 302 240
Total Current Liabilities
43 43 47 47 50 49 43 33
Accounts Payable
43 43 47 47 50 49 43 33
Total Noncurrent Liabilities
213 195 197 201 231 245 259 207
Long-Term Debt
213 195 197 201 231 245 259 207
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
349 385 357 449 336 296 294 240
Total Preferred & Common Equity
345 362 335 428 316 276 275 239
Total Common Equity
345 362 335 428 316 276 275 239
Common Stock
608 608 608 608 608 607 604 598
Retained Earnings
-263 -245 -273 -181 -291 -330 -328 -358
Accumulated Other Comprehensive Income / (Loss)
-0.14 0.21 0.22 0.55 -0.70 -1.20 -0.38 -1.05
Noncontrolling Interest
3.86 22 21 21 20 20 18 1.26

Annual Metrics And Ratios for Star

This table displays calculated financial ratios and metrics derived from Star's official financial filings.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - -
Revenue Growth
0.00% -49.99% -17.56% -4.92% -5.86%
EBITDA Growth
0.00% -285.92% -365.55% 68.70% 14.44%
EBIT Growth
0.00% -254.27% -383.81% 64.06% 12.55%
NOPAT Growth
0.00% -319.83% -174.63% 80.18% 20.01%
Net Income Growth
0.00% -157.94% -440.58% 54.98% 19.90%
EPS Growth
0.00% -157.96% -439.93% 55.83% 24.73%
Operating Cash Flow Growth
0.00% -420.58% 31.58% -67.15% 62.74%
Free Cash Flow Firm Growth
0.00% 0.00% 78.21% -143.24% 10.48%
Invested Capital Growth
0.00% 0.00% -21.86% 6.88% 7.89%
Revenue Q/Q Growth
0.00% 0.00% 0.00% -3.67% -6.30%
EBITDA Q/Q Growth
0.00% 0.00% -9,650.87% -157.11% 0.41%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -175.44% -0.67%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 76.04% -761.77%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -209.54% 52.94%
EPS Q/Q Growth
0.00% 0.00% 0.00% -206.03% 55.74%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 15.36% -3.72% -10.78%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -406.42% -57.46%
Invested Capital Q/Q Growth
0.00% 0.00% -5.61% 10.96% -1.15%
Profitability Metrics
- - - - -
Gross Margin
27.27% 24.06% 10.27% 17.15% 28.79%
EBITDA Margin
15.12% -56.20% -317.37% -52.48% -111.62%
Operating Margin
11.88% -54.89% -182.87% -5.19% -64.17%
EBIT Margin
17.79% -54.89% -322.15% -62.06% -122.98%
Profit (Net Income) Margin
21.00% -24.33% -159.52% -75.53% -64.26%
Tax Burden Percent
73.56% 100.00% 100.00% 100.00% 100.04%
Interest Burden Percent
160.42% 44.32% 49.52% 121.69% 52.23%
Effective Tax Rate
26.44% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -34.53% -53.23% -1.58% -17.15%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -41.10% -43.70% 68.01% 108.18%
Return on Net Nonoperating Assets (RNNOA)
0.00% 27.06% 25.31% -21.11% -6.02%
Return on Equity (ROE)
0.00% -7.47% -27.92% -22.69% -23.17%
Cash Return on Invested Capital (CROIC)
0.00% -234.53% -28.69% -8.24% -24.74%
Operating Return on Assets (OROA)
0.00% -8.15% -47.35% -11.36% -22.98%
Return on Assets (ROA)
0.00% -3.61% -23.44% -13.83% -12.01%
Return on Common Equity (ROCE)
0.00% -7.46% -27.46% -21.44% -21.85%
Return on Equity Simple (ROE_SIMPLE)
0.00% -3.74% 0.00% -27.24% 0.00%
Net Operating Profit after Tax (NOPAT)
26 -57 -158 -4.25 -49
NOPAT Margin
8.74% -38.43% -128.01% -3.64% -44.92%
Net Nonoperating Expense Percent (NNEP)
0.00% 6.58% -9.52% -69.59% -125.34%
Return On Investment Capital (ROIC_SIMPLE)
- -5.90% -25.13% -0.76% -9.25%
Cost of Revenue to Revenue
72.73% 75.94% 89.73% 82.86% 71.21%
SG&A Expenses to Revenue
15.70% 7.66% 30.06% 18.11% 13.23%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
15.39% 78.96% 53.86% 22.34% 34.15%
Earnings before Interest and Taxes (EBIT)
53 -82 -396 -73 -135
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
45 -84 -391 -61 -123
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 0.00 0.48 0.40 0.42
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.48 0.40 0.42
Price to Revenue (P/Rev)
0.00 0.00 1.62 1.11 0.95
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.18 0.30 0.51
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.39 0.71 1.38
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - -
Debt to Equity
0.00 0.00 0.44 0.63 1.01
Long-Term Debt to Equity
0.00 0.00 0.44 0.63 1.01
Financial Leverage
0.00 -0.66 -0.58 -0.31 -0.06
Leverage Ratio
0.00 1.03 1.19 1.64 1.93
Compound Leverage Factor
0.00 0.46 0.59 2.00 1.01
Debt to Total Capital
0.00% 0.00% 30.78% 38.65% 50.27%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 30.78% 38.65% 50.27%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.07% 3.56% 3.67% 2.64%
Common Equity to Total Capital
0.00% 99.93% 65.67% 57.68% 47.10%
Debt to EBITDA
0.00 0.00 -0.49 -3.54 -2.19
Net Debt to EBITDA
0.00 0.00 0.45 1.10 -0.27
Long-Term Debt to EBITDA
0.00 0.00 -0.49 -3.54 -2.19
Debt to NOPAT
0.00 0.00 -1.22 -51.09 -5.43
Net Debt to NOPAT
0.00 0.00 1.11 15.87 -0.68
Long-Term Debt to NOPAT
0.00 0.00 -1.22 -51.09 -5.43
Altman Z-Score
0.00 0.00 -1.66 -0.58 -1.21
Noncontrolling Interest Sharing Ratio
0.00% 0.07% 1.64% 5.51% 5.69%
Liquidity Ratios
- - - - -
Current Ratio
0.00 0.13 1.19 0.75 1.41
Quick Ratio
0.00 0.13 1.19 0.75 1.41
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 -390 -85 -22 -71
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% -463.54%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -40.62 0.00 -1,019.56
Operating Cash Flow to Interest Expense
0.17 0.00 -8.96 0.00 -166.54
Operating Cash Flow Less CapEx to Interest Expense
5.74 0.00 17.79 0.00 -202.47
Efficiency Ratios
- - - - -
Asset Turnover
0.00 0.15 0.15 0.18 0.19
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 3.42 2.92 2.18 1.91
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 106.60 124.90 167.13 190.62
Cash Conversion Cycle (CCC)
0.00 -106.60 -124.90 -167.13 -190.62
Capital & Investment Metrics
- - - - -
Invested Capital
0.00 332 260 277 299
Invested Capital Turnover
0.00 0.90 0.42 0.44 0.38
Increase / (Decrease) in Invested Capital
0.00 332 -73 18 22
Enterprise Value (EV)
0.00 0.00 48 83 152
Market Capitalization
0.00 0.00 200 130 105
Book Value per Share
$0.00 $72.94 $30.90 $24.35 $19.77
Tangible Book Value per Share
$0.00 $72.94 $30.90 $24.35 $19.77
Total Capital
0.00 972 627 562 535
Total Debt
0.00 0.00 193 217 269
Total Long-Term Debt
0.00 0.00 193 217 269
Net Debt
0.00 -640 -174 -68 34
Capital Expenditures (CapEx)
-286 -77 -56 -12 2.52
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -33 -42 -46 -36
Debt-free Net Working Capital (DFNWC)
0.00 -29 8.20 -11 14
Net Working Capital (NWC)
0.00 -29 8.20 -11 14
Net Nonoperating Expense (NNE)
-37 -21 39 84 21
Net Nonoperating Obligations (NNO)
0.00 -640 -174 -68 34
Total Depreciation and Amortization (D&A)
-7.99 -1.95 5.88 11 13
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -22.18% -34.51% -39.58% -32.33%
Debt-free Net Working Capital to Revenue
0.00% -19.35% 6.66% -9.70% 13.14%
Net Working Capital to Revenue
0.00% -19.35% 6.66% -9.70% 13.14%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($14.74) ($6.51) ($4.90)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 13.32M 13.32M 13.11M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($14.74) ($6.51) ($4.90)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 13.32M 13.32M 13.11M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 13.32M 13.32M 12.09M
Normalized Net Operating Profit after Tax (NOPAT)
27 -47 -158 -4.25 -49
Normalized NOPAT Margin
8.91% -31.64% -128.01% -3.64% -44.92%
Pre Tax Income Margin
28.54% -24.33% -159.52% -75.52% -64.23%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
1.03 0.00 -189.67 0.00 -1,935.01
NOPAT to Interest Expense
0.51 0.00 -75.37 0.00 -706.77
EBIT Less CapEx to Interest Expense
6.60 0.00 -162.92 0.00 -1,970.94
NOPAT Less CapEx to Interest Expense
6.08 0.00 -48.62 0.00 -742.70
Payout Ratios
- - - - -
Dividend Payout Ratio
0.80% 0.00% -1.30% 0.00% 0.00%
Augmented Payout Ratio
0.80% 0.00% -1.30% 0.00% -11.24%

Quarterly Metrics And Ratios for Star

This table displays calculated financial ratios and metrics derived from Star's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
0.00 13,319,552.00 13,319,552.00 13,319,552.00 13,319,552.00 - 13,319,552.00 13,319,552.00 13,290,018.00 - 12,088,770.00
DEI Adjusted Shares Outstanding
0.00 13,319,552.00 13,319,552.00 13,319,552.00 13,319,552.00 - 13,319,552.00 13,319,552.00 13,290,018.00 - 12,088,770.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 4.97 -3.68 -2.04 6.90 - -0.57 -2.95 0.14 - -0.85
Growth Metrics
- - - - - - - - - - -
Revenue Growth
13.43% 0.00% 51.53% 19.90% -35.17% -11.97% -42.51% 37.65% -0.50% -22.60% 43.20%
EBITDA Growth
-9,941.48% -11,084.71% 57.99% 69.94% 223.75% -231.44% 88.49% -47.73% -96.63% 49.70% -98.61%
EBIT Growth
-3,942.79% 0.00% 55.71% 66.89% 218.64% -240.93% 83.72% -42.10% -99.70% 48.04% -81.27%
NOPAT Growth
262.19% 0.00% 44.21% -25.47% -209.83% 174.84% -0.81% 129.41% 151.35% 1.43% -9.56%
Net Income Growth
-565.38% 0.00% 46.00% 68.92% 211.88% -255.55% 83.58% -42.10% -99.70% 77.37% -79.69%
EPS Growth
-568.70% 0.00% 45.96% 69.78% 212.38% -255.04% 84.51% -44.61% -97.97% 80.23% -49.12%
Operating Cash Flow Growth
0.00% 37.16% -2,468.59% -56.19% 54.49% -19.53% 55.54% 58.80% 240.20% -16.52% -32.75%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 108.28% -120.37% 86.02% 83.40% -328.31% -5.35% 257.51%
Invested Capital Growth
0.00% -21.86% 0.00% 0.00% -9.08% 6.88% 11.33% 17.95% 21.11% 7.89% -23.41%
Revenue Q/Q Growth
71.00% -14.59% -31.65% 20.11% -7.53% 15.97% -55.36% 187.57% -33.16% -9.79% -17.42%
EBITDA Q/Q Growth
8.81% -59.68% -163.19% 45.67% 475.42% -197.81% 96.81% -597.49% 108.57% -2,740.01% 87.42%
EBIT Q/Q Growth
8.68% -61.20% -169.91% 42.95% 427.24% -203.45% 95.29% -398.01% 100.69% -32,227.01% 83.58%
NOPAT Q/Q Growth
137.91% -9,337.82% -38.10% 8.03% 66.82% 159.04% 82.63% 126.83% -42.07% -3,751.24% 80.70%
Net Income Q/Q Growth
9.09% 180.90% -174.08% 42.95% 427.24% -212.48% 92.18% -393.67% 100.69% -8,596.72% 37.90%
EPS Q/Q Growth
9.04% 180.78% -174.19% 44.57% 438.24% -211.45% 92.59% -417.54% 104.75% -1,185.71% 44.08%
Operating Cash Flow Q/Q Growth
-102.80% 30.95% -147.74% 54.98% 40.91% -81.35% 7.86% 58.27% 301.06% -250.72% -4.98%
Free Cash Flow Firm Q/Q Growth
0.00% 53.32% -492.96% 4.93% 109.03% -151.30% 41.68% -12.87% -24.18% -28.88% 187.19%
Invested Capital Q/Q Growth
0.00% -5.61% -1.61% -4.83% 2.88% 10.96% 2.48% 0.83% 5.63% -1.15% -27.25%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
27.09% 7.78% 5.17% -2.08% 25.57% 37.10% -12.97% 26.63% 36.84% 47.53% 0.44%
EBITDA Margin
-174.46% -326.15% -181.32% -82.02% 333.00% -292.83% -36.29% -88.02% 11.29% -330.46% -50.33%
Operating Margin
7.10% -537.42% -43.76% -33.51% -8.42% 18.41% -76.73% 7.16% 4.34% -251.17% -58.71%
EBIT Margin
-176.94% -333.95% -192.62% -91.49% 323.80% -301.49% -54.54% -94.45% 0.97% -347.15% -69.04%
Profit (Net Income) Margin
-187.64% 177.72% -192.62% -91.49% 323.80% -314.05% -55.02% -94.45% 0.97% -91.81% -69.04%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.12% 100.00%
Interest Burden Percent
106.05% -53.22% 100.00% 100.00% 100.00% 104.17% 100.88% 100.00% 100.00% 26.42% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -223.47% -31.59% -26.39% -3.89% 5.62% -21.13% 2.23% 1.85% -67.14% -19.06%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -288.84% 32.16% 10.18% -72.83% 94.23% -20.92% 70.31% 2.85% -192.48% -3.31%
Return on Net Nonoperating Assets (RNNOA)
0.00% 167.26% -10.81% -3.24% 24.87% -29.25% 5.26% -13.24% -0.73% 10.71% 0.43%
Return on Equity (ROE)
0.00% -56.21% -42.39% -29.64% 20.97% -23.63% -15.87% -11.01% 1.12% -56.43% -18.63%
Cash Return on Invested Capital (CROIC)
0.00% -28.69% -211.97% -213.77% -1.68% -8.24% -33.66% -14.60% -16.39% -24.74% 6.51%
Operating Return on Assets (OROA)
0.00% -49.08% -81.45% -41.64% 60.46% -55.21% -9.33% -18.67% 0.18% -64.87% -14.64%
Return on Assets (ROA)
0.00% 26.12% -81.45% -41.64% 60.46% -57.51% -9.41% -18.67% 0.18% -17.16% -14.64%
Return on Common Equity (ROCE)
0.00% -55.29% -39.94% -27.86% 20.32% -22.33% -14.94% -10.31% 1.06% -53.22% -17.94%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -42.64% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
2.17 -200 -7.79 -7.17 -2.38 4.22 -7.85 2.11 1.22 -45 -8.61
NOPAT Margin
4.97% -537.42% -30.63% -23.46% -8.42% 12.89% -53.71% 5.01% 4.34% -175.82% -41.10%
Net Nonoperating Expense Percent (NNEP)
-227.65% 65.37% -63.75% -36.57% 68.94% -88.62% -0.21% -68.08% -1.00% 125.34% -15.75%
Return On Investment Capital (ROIC_SIMPLE)
- -31.91% -1.34% -1.29% -0.37% 0.75% -1.38% 0.39% 0.22% -8.34% -1.92%
Cost of Revenue to Revenue
72.91% 92.22% 94.83% 102.08% 74.43% 62.90% 112.97% 73.37% 63.16% 52.47% 99.56%
SG&A Expenses to Revenue
17.19% 19.47% 29.29% 15.04% 16.16% 13.98% 32.28% 7.74% 11.86% 12.86% 17.43%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
19.99% 84.66% 48.93% 31.43% 33.99% 18.69% 63.76% 19.48% 32.50% 43.25% 59.15%
Earnings before Interest and Taxes (EBIT)
-77 -124 -49 -28 91 -99 -7.98 -40 0.27 -88 -14
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-76 -121 -46 -25 94 -96 -5.31 -37 3.17 -84 -11
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.48 0.47 0.48 0.43 0.40 0.36 0.38 0.40 0.42 0.38
Price to Tangible Book Value (P/TBV)
0.00 0.48 0.47 0.48 0.43 0.40 0.36 0.38 0.40 0.42 0.38
Price to Revenue (P/Rev)
0.00 1.62 1.31 1.17 1.52 1.11 1.07 0.88 0.93 0.95 0.79
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 2.25 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 44.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.18 0.25 0.29 0.03 0.30 0.29 0.40 0.45 0.51 0.32
Enterprise Value to Revenue (EV/Rev)
0.00 0.39 0.49 0.51 0.06 0.71 0.77 0.97 1.16 1.38 0.60
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.07 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.08 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.12 18.30 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.31
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.61 0.44 0.51 0.55 0.45 0.63 0.69 0.83 0.88 1.01 0.86
Long-Term Debt to Equity
0.61 0.44 0.51 0.55 0.45 0.63 0.69 0.83 0.88 1.01 0.86
Financial Leverage
-0.21 -0.58 -0.34 -0.32 -0.34 -0.31 -0.25 -0.19 -0.26 -0.06 -0.13
Leverage Ratio
1.73 1.19 1.62 1.68 1.63 1.64 1.72 1.82 1.74 1.93 1.91
Compound Leverage Factor
1.84 -0.63 1.62 1.68 1.63 1.71 1.74 1.82 1.74 0.51 1.91
Debt to Total Capital
37.90% 30.78% 33.64% 35.60% 30.96% 38.65% 40.76% 45.33% 46.89% 50.27% 46.29%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
37.90% 30.78% 33.64% 35.60% 30.96% 38.65% 40.76% 45.33% 46.89% 50.27% 46.29%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.69% 3.56% 3.84% 3.87% 3.24% 3.67% 3.56% 3.66% 3.30% 2.64% 0.28%
Common Equity to Total Capital
61.42% 65.67% 62.52% 60.53% 65.79% 57.68% 55.67% 51.01% 49.81% 47.10% 53.42%
Debt to EBITDA
52.05 -0.49 -1.47 -2.66 2.10 -3.54 -2.25 -7.54 -2.10 -2.19 -1.62
Net Debt to EBITDA
-18.03 0.45 0.98 1.51 -2.07 1.10 0.51 0.28 -0.07 -0.27 0.17
Long-Term Debt to EBITDA
52.05 -0.49 -1.47 -2.66 2.10 -3.54 -2.25 -7.54 -2.10 -2.19 -1.62
Debt to NOPAT
0.00 -1.22 -12.76 -11.78 -6.85 -51.09 -3.74 49.51 34.68 -5.43 -4.12
Net Debt to NOPAT
0.00 1.11 8.46 6.69 6.76 15.87 0.84 -1.86 1.23 -0.68 0.44
Long-Term Debt to NOPAT
0.00 -1.22 -12.76 -11.78 -6.85 -51.09 -3.74 49.51 34.68 -5.43 -4.12
Altman Z-Score
0.00 -0.32 -0.16 -0.16 0.69 -0.72 -0.33 -0.60 -0.36 -0.93 -0.64
Noncontrolling Interest Sharing Ratio
1.11% 1.64% 5.79% 6.01% 3.13% 5.51% 5.90% 6.32% 5.30% 5.69% 3.73%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.07 1.19 1.06 1.03 0.96 0.75 0.60 0.91 0.95 1.41 1.40
Quick Ratio
1.07 1.19 1.06 1.03 0.96 0.75 0.60 0.91 0.95 1.41 1.40
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-273 -127 -263 -250 23 -14 -37 -42 -52 -66 58
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% -9.64% -47.72% 0.00% 0.00% 12.50% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
-55.93 0.00 0.00 0.00 0.00 0.00 -525.68 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
-1.71 0.00 0.00 0.00 0.00 0.00 -90.37 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
2.58 0.00 0.00 0.00 0.00 0.00 -15.56 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.15 0.42 0.46 0.19 0.18 0.17 0.20 0.18 0.19 0.21
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 2.92 0.00 0.00 2.48 2.18 1.91 1.86 1.91 1.91 1.98
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 124.90 0.00 0.00 147.41 167.13 191.17 196.13 190.81 190.62 184.37
Cash Conversion Cycle (CCC)
0.00 -124.90 0.00 0.00 -147.41 -167.13 -191.17 -196.13 -190.81 -190.62 -184.37
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
275 260 255 243 250 277 284 287 303 299 218
Invested Capital Turnover
0.00 0.42 1.03 1.13 0.46 0.44 0.39 0.44 0.43 0.38 0.46
Increase / (Decrease) in Invested Capital
275 -73 255 243 -25 18 29 44 53 22 -67
Enterprise Value (EV)
0.00 48 65 70 6.88 83 82 115 137 152 70
Market Capitalization
0.00 200 172 161 184 130 113 104 109 105 92
Book Value per Share
$25.90 $30.90 $27.21 $25.17 $32.10 $24.35 $23.73 $20.73 $20.72 $19.77 $19.76
Tangible Book Value per Share
$25.90 $30.90 $27.21 $25.17 $32.10 $24.35 $23.73 $20.73 $20.72 $19.77 $19.76
Total Capital
562 627 580 554 650 562 568 541 553 535 447
Total Debt
213 193 195 197 201 217 231 245 259 269 207
Total Long-Term Debt
213 193 195 197 201 217 231 245 259 269 207
Net Debt
-74 -174 -129 -112 -199 -68 -52 -9.22 9.22 34 -22
Capital Expenditures (CapEx)
-21 -21 -10 -16 39 14 -5.24 -4.56 42 -46 -13
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-43 -42 -43 -47 -47 -46 -50 -49 -43 -36 -33
Debt-free Net Working Capital (DFNWC)
2.90 8.20 2.56 1.20 -1.67 -11 -20 -4.37 -2.33 14 13
Net Working Capital (NWC)
2.90 8.20 2.56 1.20 -1.67 -11 -20 -4.37 -2.33 14 13
Net Nonoperating Expense (NNE)
84 -266 41 21 -94 107 0.19 42 0.95 -21 5.85
Net Nonoperating Obligations (NNO)
-74 -174 -129 -114 -199 -68 -52 -9.22 9.22 34 -22
Total Depreciation and Amortization (D&A)
1.08 2.90 2.87 2.90 2.60 2.84 2.67 2.71 2.90 4.23 3.92
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -34.51% -32.78% -34.42% -38.46% -39.58% -47.47% -41.27% -36.52% -32.33% -28.51%
Debt-free Net Working Capital to Revenue
0.00% 6.66% 1.94% 0.88% -1.37% -9.70% -18.93% -3.72% -1.98% 13.14% 11.31%
Net Working Capital to Revenue
0.00% 6.66% 1.94% 0.88% -1.37% -9.70% -18.93% -3.72% -1.98% 13.14% 11.31%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($6.14) $4.96 ($3.68) ($2.04) $6.90 ($7.69) ($0.57) ($2.95) $0.14 ($1.52) ($0.85)
Adjusted Weighted Average Basic Shares Outstanding
13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.31M 13.17M 13.11M 12.13M
Adjusted Diluted Earnings per Share
($6.14) $4.96 ($3.68) ($2.04) $6.90 ($7.69) ($0.57) ($2.95) $0.14 ($1.52) ($0.85)
Adjusted Weighted Average Diluted Shares Outstanding
13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.31M 13.17M 13.11M 12.13M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.32M 13.29M 12.74M 12.09M 12.08M
Normalized Net Operating Profit after Tax (NOPAT)
2.17 -140 -7.79 -7.17 -1.66 4.22 -7.85 2.11 0.85 -45 -8.61
Normalized NOPAT Margin
4.97% -376.20% -30.63% -23.46% -5.89% 12.89% -53.71% 5.01% 3.04% -175.82% -41.10%
Pre Tax Income Margin
-187.64% 177.72% -192.62% -91.49% 323.80% -314.05% -55.02% -94.45% 0.97% -91.71% -69.04%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-15.80 0.00 0.00 0.00 0.00 0.00 -113.94 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.44 0.00 0.00 0.00 0.00 0.00 -112.21 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-11.52 0.00 0.00 0.00 0.00 0.00 -39.13 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
4.73 0.00 0.00 0.00 0.00 0.00 -37.40 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% -1.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -1.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -11.24% -12.89%

Financials Breakdown Chart

Star Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Star's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Star's net income appears to be on an upward trend, with a most recent value of -$70.77 million in 2025, falling from $62.67 million in 2021. The previous period was -$88.36 million in 2024. Check out Star's forecast to explore projected trends and price targets.

Star's total operating income in 2025 was -$70.68 million, based on the following breakdown:
  • Total Gross Profit: $31.71 million
  • Total Operating Expenses: $37.62 million

Over the last 4 years, Star's total revenue changed from $298.49 million in 2021 to $110.14 million in 2025, a change of -63.1%.

Star's total liabilities were at $304.33 million at the end of 2025, a 15.4% increase from 2024, and a 819.4% increase since 2022.

In the past 3 years, Star's cash and equivalents has ranged from $4.23 million in 2022 to $50.66 million in 2023, and is currently $50.08 million as of their latest financial filing in 2025.

Over the last 4 years, Star's book value per share changed from 0.00 in 2021 to 19.77 in 2025, a change of 1,976.9%.



Financial statements for NASDAQ:STHO last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners