Go Pro

Sterling Infrastructure (STRL) Financials

Sterling Infrastructure logo
$538.02 +9.51 (+1.80%)
As of 03:42 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Sterling Infrastructure

Annual Income Statements for Sterling Infrastructure

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-39 -9.24 12 25 40 42 63 106 139 257 290
Consolidated Net Income / (Loss)
-36 -7.41 16 30 41 44 63 106 143 271 310
Net Income / (Loss) Continuing Operations
-17 -7.41 16 30 41 44 64 98 143 271 310
Total Pre-Tax Income
-17 -7.32 16 31 14 63 89 140 191 358 408
Total Operating Income
-14 -4.73 26 43 38 93 107 160 206 265 406
Total Gross Profit
28 42 89 110 108 180 204 275 338 426 572
Total Revenue
624 690 958 1,038 1,126 1,227 1,414 1,769 1,972 2,116 2,490
Operating Revenue
624 690 958 1,038 1,126 1,227 1,414 1,769 1,972 2,116 2,490
Total Cost of Revenue
596 648 869 927 1,018 1,047 1,211 1,495 1,635 1,690 1,918
Operating Cost of Revenue
596 648 869 927 1,018 1,047 1,211 1,495 1,635 1,690 1,918
Total Operating Expenses
42 47 63 68 70 87 97 115 132 162 166
Selling, General & Admin Expense
40 37 47 48 49 64 69 86 99 118 155
Amortization Expense
- - 1.80 2.40 4.70 11 11 14 15 17 22
Other Operating Expenses / (Income)
1.57 9.94 15 17 12 10 12 13 17 26 -19
Restructuring Charge
- - 0.00 0.00 4.31 1.03 3.88 0.83 0.87 0.42 8.33
Total Other Income / (Expense), net
-2.79 -2.57 -10 -11 -23 -29 -18 -20 -15 94 2.56
Interest Expense
3.25 2.60 11 12 24 29 18 21 29 25 20
Interest & Investment Income
0.46 0.03 0.31 1.02 1.14 0.15 0.05 0.89 14 119 22
Income Tax Expense
0.01 0.09 0.12 1.74 -26 19 25 42 48 87 99
Net Income / (Loss) Attributable to Noncontrolling Interest
3.22 1.83 4.20 4.35 0.79 - - - 4.19 13 20
Basic Earnings per Share
($2.02) ($0.40) $0.44 $0.94 $1.50 $1.52 $2.19 $3.53 $4.51 $8.35 $9.50
Weighted Average Basic Shares Outstanding
19.38M 23.14M 26.27M 26.90M 26.67M 27.86M 28.60M 30.20M 30.76M 30.83M 30.54M
Diluted Earnings per Share
($2.02) ($0.40) $0.43 $0.93 $1.47 $1.50 $2.15 $3.48 $4.44 $8.27 $9.38
Weighted Average Diluted Shares Outstanding
19.38M 23.14M 26.71M 27.19M 27.12M 28.20M 29.10M 30.56M 31.21M 31.15M 30.95M
Weighted Average Basic & Diluted Shares Outstanding
19.38M 23.10M 26.40M 26.80M 27.79M 28.21M 29.84M 30.59M 30.93M 30.60M 30.64M

Quarterly Income Statements for Sterling Infrastructure

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
40 31 52 61 113 39 71 92 88 96 156
Consolidated Net Income / (Loss)
42 34 55 65 117 43 79 96 92 104 169
Net Income / (Loss) Continuing Operations
38 34 55 65 104 43 79 96 92 104 169
Total Pre-Tax Income
55 41 73 89 156 58 106 127 117 137 220
Total Operating Income
56 42 73 87 62 56 105 125 120 138 219
Total Gross Profit
92 77 113 130 107 95 143 170 164 194 290
Total Revenue
486 440 583 594 499 431 614 689 756 826 1,168
Operating Revenue
486 440 583 594 499 431 614 689 756 826 1,168
Total Cost of Revenue
394 363 470 464 392 336 471 519 591 631 878
Operating Cost of Revenue
394 363 470 464 392 336 471 519 591 631 878
Total Operating Expenses
36 35 40 42 44 39 39 45 44 56 71
Selling, General & Admin Expense
26 27 28 31 33 35 34 38 49 48 53
Amortization Expense
4.02 4.30 4.28 4.28 4.18 4.50 4.54 6.04 7.11 7.09 7.49
Other Operating Expenses / (Income)
5.34 3.15 7.77 7.28 7.42 -0.55 -2.44 -4.06 -12 0.13 -2.45
Restructuring Charge
0.52 0.04 0.10 0.07 0.21 0.18 2.50 5.35 0.30 1.41 13
Total Other Income / (Expense), net
-0.99 -0.76 -0.21 1.31 93 1.60 1.91 1.54 -2.48 -0.38 0.71
Interest Expense
6.80 6.66 6.51 6.29 5.79 5.23 5.00 4.14 5.42 4.01 3.09
Interest & Investment Income
5.81 5.90 6.31 7.59 99 6.83 6.90 5.68 2.94 3.64 3.80
Income Tax Expense
12 7.60 18 23 38 15 27 31 26 34 51
Net Income / (Loss) Attributable to Noncontrolling Interest
2.26 2.71 2.70 4.07 3.98 3.11 8.12 4.24 4.10 7.80 13
Basic Earnings per Share
$1.31 $1.00 $1.68 $2.00 $3.67 $1.29 $2.33 $3.02 $2.86 $3.13 $5.08
Weighted Average Basic Shares Outstanding
30.76M 30.98M 30.91M 30.74M 30.83M 30.55M 30.41M 30.52M 30.54M 30.65M 30.69M
Diluted Earnings per Share
$1.27 $1.00 $1.67 $1.97 $3.63 $1.28 $2.31 $2.97 $2.82 $3.09 $5.00
Weighted Average Diluted Shares Outstanding
31.21M 31.19M 31.15M 31.07M 31.15M 30.88M 30.76M 30.96M 30.95M 31.04M 31.14M
Weighted Average Basic & Diluted Shares Outstanding
30.93M 30.86M 30.73M 30.71M 30.60M 30.41M 30.42M 30.72M 30.64M 30.69M 30.59M

Annual Cash Flow Statements for Sterling Infrastructure

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-18 38 41 10 -47 22 16 97 286 193 -273
Net Cash From Operating Activities
8.68 44 25 39 42 123 159 219 479 497 440
Net Cash From Continuing Operating Activities
8.68 44 25 39 42 123 159 219 479 497 440
Net Income / (Loss) Continuing Operations
-36 -7.41 16 30 41 43 65 108 143 271 310
Consolidated Net Income / (Loss)
-36 -7.41 16 30 41 43 65 108 143 271 310
Depreciation Expense
16 16 17 17 21 33 34 52 57 68 77
Amortization Expense
- 0.35 2.56 3.25 3.39 3.19 2.24 2.14 1.73 1.15 0.79
Non-Cash Adjustments To Reconcile Net Income
17 30 3.77 2.48 7.57 11 8.34 -9.03 9.34 -76 29
Changes in Operating Assets and Liabilities, net
12 5.86 -14 -13 -30 33 49 66 267 232 23
Net Cash From Investing Activities
-4.49 -8.17 -56 -11 -410 -30 -223 -90 -88 -186 -552
Net Cash From Continuing Investing Activities
-4.49 -8.17 -56 -11 -410 -30 -223 -90 -88 -186 -552
Purchase of Property, Plant & Equipment
-8.09 -11 -9.42 -13 -15 -33 -47 -61 -64 -81 -77
Acquisitions
0.00 0.00 -55 0.00 -396 0.00 -181 -18 -51 -11 -482
Sale of Property, Plant & Equipment
8.54 2.71 8.38 1.79 1.33 2.37 4.11 4.95 14 10 5.72
Divestitures
- - - - - 0.00 0.00 -16 14 0.00 2.00
Other Investing Activities, net
-4.95 - - - - - - 0.00 0.00 -104 0.00
Net Cash From Financing Activities
-23 2.26 72 -18 321 -70 81 -33 -105 -119 -162
Net Cash From Continuing Financing Activities
-23 2.26 72 -18 321 -70 81 -33 -105 -119 -162
Repayment of Debt
-181 -16 -13 -12 -99 -68 -50 -23 -95 -27 -26
Repurchase of Common Equity
- 0.00 0.00 -4.73 -3.20 - - 0.00 0.00 -71 -74
Payment of Dividends
-3.40 -1.08 0.00 -1.35 -7.36 -0.43 -2.48 0.00 -2.45 0.00 -40
Issuance of Debt
162 0.00 85 0.00 430 0.00 140 0.00 2.56 0.00 0.00
Other Financing Activities, net
- - - - - -1.99 -7.34 -9.42 -9.57 -21 -21
Cash Interest Paid
2.89 2.63 9.80 11 12 27 17 19 27 23 18
Cash Income Taxes Paid
0.55 0.07 0.28 0.28 0.09 4.75 3.06 5.60 37 53 81

Quarterly Cash Flow Statements for Sterling Infrastructure

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Change in Cash & Equivalents
62 8.85 60 108 16 -26 61 -393 84 121 -47
Net Cash From Operating Activities
147 50 121 152 174 85 85 84 186 166 162
Net Cash From Continuing Operating Activities
147 50 121 152 174 85 85 84 186 166 162
Net Income / (Loss) Continuing Operations
42 34 55 65 117 43 79 96 92 104 169
Consolidated Net Income / (Loss)
42 34 55 65 117 43 79 96 92 104 169
Depreciation Expense
15 16 17 17 18 17 18 20 23 23 25
Amortization Expense
0.39 0.31 0.29 0.28 0.27 0.26 0.22 0.16 0.15 0.17 0.17
Non-Cash Adjustments To Reconcile Net Income
2.46 4.00 2.42 4.06 -86 4.01 12 5.33 8.30 12 6.55
Changes in Operating Assets and Liabilities, net
87 -4.73 47 65 125 21 -23 -38 63 27 -38
Net Cash From Investing Activities
-62 -21 -24 -17 -124 -54 -12 -465 -21 -18 -189
Net Cash From Continuing Investing Activities
-62 -21 -24 -17 -124 -54 -12 -465 -21 -18 -189
Purchase of Property, Plant & Equipment
-15 -22 -29 -14 -16 -18 -13 -20 -26 -20 -50
Acquisitions
-51 -1.02 - -3.81 -6.40 -38 - -446 1.82 0.00 -140
Sale of Property, Plant & Equipment
4.20 2.40 4.54 0.89 2.32 1.57 1.07 1.37 1.71 1.95 1.19
Net Cash From Financing Activities
-23 -20 -37 -27 -35 -56 -12 -12 -81 -27 -21
Net Cash From Continuing Financing Activities
-23 -20 -37 -27 -35 -56 -12 -12 -81 -27 -21
Repayment of Debt
-18 -6.68 -6.67 -6.61 -6.61 -6.61 -12 -3.79 -3.79 -3.79 -3.78
Repurchase of Common Equity
- 0.00 - -20 -20 -44 - -4.70 -26 -12 -23
Other Financing Activities, net
-4.99 -13 -0.25 -0.14 -8.04 -5.77 -0.36 -3.52 -11 -11 -8.98

Annual Balance Sheets for Sterling Infrastructure

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
266 302 463 483 935 953 1,235 1,442 1,777 2,017 2,634
Total Current Assets
135 176 279 303 330 362 435 597 848 1,022 1,034
Cash & Equivalents
4.43 43 84 94 46 66 61 182 472 664 391
Note & Lease Receivable
82 84 134 145 169 177 200 263 252 279 501
Other Current Assets
19 13 56 63 116 118 102 153 124 79 143
Plant, Property, & Equipment, net
73 68 54 52 0.00 0.00 0.00 0.00 0.00 0.00 278
Total Noncurrent Assets
58 58 130 128 604 591 800 844 929 995 1,321
Long-Term Investments
- - - - - - - - 0.00 107 106
Goodwill
55 55 85 85 192 192 258 263 281 265 585
Intangible Assets
- 0.00 45 42 256 245 303 299 328 316 555
Other Noncurrent Operating Assets
2.95 2.97 0.32 0.31 130 154 218 283 320 307 75
Total Liabilities & Shareholders' Equity
266 302 463 483 935 953 1,235 1,442 1,777 2,017 2,634
Total Liabilities
170 194 317 310 713 684 875 964 1,153 1,190 1,527
Total Current Liabilities
104 147 182 179 266 322 352 447 678 742 1,022
Short-Term Debt
4.86 3.85 3.98 2.90 42 77 23 33 27 26 15
Accounts Payable
59 67 97 99 138 95 113 122 146 130 227
Current Deferred Revenue
31 64 62 62 58 114 119 239 444 509 652
Current Employee Benefit Liabilities
5.98 5.32 9.05 9.45 14 18 20 24 28 37 63
Other Current Liabilities
- - - 4.68 13 17 25 29 34 39 65
Total Noncurrent Liabilities
66 47 135 131 447 362 523 517 475 448 505
Long-Term Debt
16 1.91 87 79 391 291 429 399 315 290 276
Noncurrent Deferred & Payable Income Tax Liabilities
- - 0.00 1.45 - 0.00 18 52 77 109 123
Other Noncurrent Operating Liabilities
50 45 47 51 57 71 37 67 83 49 106
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
96 108 146 172 221 269 360 478 624 826 1,106
Total Preferred & Common Equity
96 107 141 164 220 267 359 475 619 808 1,109
Total Common Equity
96 107 141 164 220 267 359 475 619 808 1,109
Common Stock
188 209 231 234 251 257 281 288 294 289 366
Retained Earnings
-93 -102 -90 -65 -25 17 80 186 325 582 873
Treasury Stock
- - 0.00 -4.73 -6.14 -1.45 - - 0.00 -63 -131
Noncontrolling Interest
-0.09 0.66 4.86 7.86 1.29 1.46 1.46 3.20 4.94 18 -2.08

Quarterly Balance Sheets for Sterling Infrastructure

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

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
1,431 1,567 1,724 1,817 1,965 2,024 2,035 2,161 2,562 2,784 3,194
Total Current Assets
588 716 876 879 1,017 1,084 998 1,132 963 1,195 1,429
Cash & Equivalents
203 278 409 480 540 648 639 699 306 512 464
Note & Lease Receivable
230 296 326 274 375 330 286 350 496 514 771
Other Current Assets
155 141 140 124 102 106 73 83 161 169 194
Plant, Property, & Equipment, net
215 0.00 231 259 0.00 271 245 0.00 268 284 323
Total Noncurrent Assets
628 852 617 680 948 669 792 1,029 1,331 1,305 1,443
Long-Term Investments
- - - - - - 109 109 109 100 102
Goodwill
263 263 263 281 281 281 284 284 581 585 616
Intangible Assets
295 292 288 324 320 316 334 329 562 548 660
Other Noncurrent Operating Assets
70 297 66 74 347 73 65 307 80 71 65
Total Liabilities & Shareholders' Equity
1,431 1,567 1,724 1,817 1,965 2,024 2,035 2,161 2,562 2,784 3,194
Total Liabilities
933 1,025 1,138 1,165 1,284 1,293 1,208 1,250 1,477 1,588 1,804
Total Current Liabilities
445 568 686 706 821 839 757 796 967 1,084 1,291
Short-Term Debt
35 35 35 26 26 26 26 15 15 15 15
Accounts Payable
119 141 150 135 164 160 129 159 198 234 316
Current Deferred Revenue
- 336 - - 556 - - 553 - - 803
Current Employee Benefit Liabilities
17 25 36 20 30 43 25 37 62 51 72
Other Current Liabilities
273 31 465 524 45 609 577 32 691 783 85
Total Noncurrent Liabilities
488 458 452 460 463 454 451 453 510 505 513
Long-Term Debt
366 329 322 309 302 296 284 283 279 272 269
Noncurrent Deferred & Payable Income Tax Liabilities
54 58 62 78 80 83 110 115 119 125 129
Other Noncurrent Operating Liabilities
68 70 69 73 80 75 57 55 112 107 114
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
498 542 585 652 681 731 827 911 1,085 1,195 1,391
Total Preferred & Common Equity
495 538 580 645 671 717 805 882 1,051 1,190 1,357
Total Common Equity
495 538 580 645 671 717 805 882 1,051 1,190 1,357
Common Stock
289 292 295 288 292 296 283 288 370 368 403
Retained Earnings
206 246 285 356 408 469 622 693 785 969 1,124
Treasury Stock
- - - - -29 -49 -100 -99 -104 -147 -170
Noncontrolling Interest
3.59 4.34 5.13 7.65 10 14 22 30 34 5.71 33

Annual Metrics And Ratios for Sterling Infrastructure

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-7.23% 10.67% 38.81% 8.32% 8.54% 8.92% 15.30% 25.10% 11.46% 7.28% 17.69%
EBITDA Growth
-86.91% 512.17% 304.04% 36.95% -1.19% 107.80% 11.56% 49.23% 23.76% 26.14% 44.78%
EBIT Growth
-240.60% 67.13% 653.52% 62.79% -11.41% 145.33% 15.54% 49.40% 28.73% 28.59% 53.39%
NOPAT Growth
-240.60% 67.13% 884.89% 54.89% 163.66% -39.55% 20.11% 45.77% 37.33% 29.75% 53.82%
Net Income Growth
-588.23% 79.39% 313.40% 86.76% 37.76% 7.44% 43.28% 69.94% 34.18% 89.66% 14.32%
EPS Growth
-274.07% 80.20% 207.50% 116.28% 58.06% 2.04% 43.33% 61.86% 27.59% 86.26% 13.42%
Operating Cash Flow Growth
13,871.43% 410.30% -44.06% 59.38% 6.57% 192.14% 29.32% 37.87% 118.42% 3.87% -11.49%
Free Cash Flow Firm Growth
289.79% 6.68% -250.96% 159.53% -1,116.42% 129.65% -199.33% 232.70% 190.04% -16.83% -168.78%
Invested Capital Growth
-28.78% -36.47% 116.17% 4.28% 279.93% -6.14% 31.14% -2.87% -32.13% -24.83% 142.71%
Revenue Q/Q Growth
-0.18% 2.35% 9.81% 0.12% 8.83% -14.02% 6.59% 13.81% 1.93% 0.61% 11.50%
EBITDA Q/Q Growth
106.60% -72.71% 49.29% 10.78% 8.24% 6.88% 0.96% 11.57% 8.16% 2.88% 14.78%
EBIT Q/Q Growth
28.37% -817.60% 88.44% 6.08% 0.86% 10.64% 0.82% 12.32% 10.01% 2.52% 16.57%
NOPAT Q/Q Growth
28.37% -817.60% 103.01% 4.59% 206.00% -40.54% 2.55% 10.75% 13.88% 1.75% 17.75%
Net Income Q/Q Growth
-61.52% 65.15% 176.09% 8.19% 64.19% -26.32% 3.57% 27.54% 7.89% 38.11% -7.61%
EPS Q/Q Growth
-41.26% 66.10% 437.50% 9.41% 68.97% -28.91% 8.59% 22.54% 6.22% 39.93% -7.95%
Operating Cash Flow Q/Q Growth
-82.18% 242.41% 72.57% -12.72% 93.81% -2.34% -4.48% 35.79% 16.12% 5.72% 2.75%
Free Cash Flow Firm Q/Q Growth
374.13% -40.98% 18.54% -21.46% -2,379.15% 134.98% -178.76% 230.83% 16.58% -0.41% 25.49%
Invested Capital Q/Q Growth
-23.91% -15.35% -7.57% -1.00% 235.39% -1.42% 42.26% -0.36% -7.32% -8.44% -6.61%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
4.43% 6.09% 9.30% 10.63% 9.57% 14.64% 14.39% 15.52% 17.12% 20.14% 22.98%
EBITDA Margin
0.30% 1.64% 4.77% 6.04% 5.49% 10.48% 10.14% 12.10% 13.43% 15.79% 19.43%
Operating Margin
-2.31% -0.69% 2.73% 4.11% 3.35% 7.55% 7.57% 9.04% 10.43% 12.51% 16.30%
EBIT Margin
-2.31% -0.69% 2.73% 4.11% 3.35% 7.55% 7.57% 9.04% 10.43% 12.51% 16.30%
Profit (Net Income) Margin
-5.77% -1.07% 1.65% 2.85% 3.61% 3.56% 4.43% 6.02% 7.24% 12.80% 12.44%
Tax Burden Percent
209.33% 101.20% 99.26% 94.44% 281.06% 69.25% 70.54% 75.95% 74.94% 75.62% 75.82%
Interest Burden Percent
119.41% 154.87% 60.88% 73.40% 38.35% 68.17% 82.99% 87.67% 92.62% 135.39% 100.63%
Effective Tax Rate
0.00% 0.00% 0.74% 5.56% -181.06% 30.75% 28.01% 29.76% 25.06% 24.38% 24.18%
Return on Invested Capital (ROIC)
-7.49% -3.62% 23.13% 25.65% 27.60% 10.87% 11.67% 15.21% 25.25% 46.27% 48.39%
ROIC Less NNEP Spread (ROIC-NNEP)
-169.36% 35.56% 91.80% 485.61% -7.25% 4.95% 7.51% 13.38% 6.25% 22.07% 47.80%
Return on Net Nonoperating Assets (RNNOA)
-22.87% -3.65% -10.69% -7.10% -6.92% 6.97% 8.25% 10.20% 0.68% -8.91% -16.34%
Return on Equity (ROE)
-30.36% -7.27% 12.44% 18.55% 20.69% 17.85% 19.92% 25.41% 25.93% 37.36% 32.05%
Cash Return on Invested Capital (CROIC)
26.13% 40.98% -50.36% 21.46% -89.05% 17.20% -15.27% 18.12% 63.54% 74.61% -34.90%
Operating Return on Assets (OROA)
-5.03% -1.67% 6.84% 9.01% 5.33% 9.81% 9.78% 11.95% 12.79% 13.95% 17.46%
Return on Assets (ROA)
-12.56% -2.61% 4.13% 6.25% 5.74% 4.63% 5.73% 7.96% 8.88% 14.28% 13.32%
Return on Common Equity (ROCE)
-29.41% -7.25% 12.17% 17.81% 20.20% 17.75% 19.83% 25.27% 25.74% 36.76% 31.78%
Return on Equity Simple (ROE_SIMPLE)
-37.52% -6.90% 11.19% 17.97% 18.50% 16.36% 17.46% 22.43% 23.08% 33.53% 0.00%
Net Operating Profit after Tax (NOPAT)
-10 -3.31 26 40 106 64 77 112 154 200 308
NOPAT Margin
-1.62% -0.48% 2.71% 3.88% 9.42% 5.23% 5.45% 6.35% 7.82% 9.46% 12.36%
Net Nonoperating Expense Percent (NNEP)
161.87% -39.18% -68.67% -459.96% 34.86% 5.92% 4.16% 1.83% 19.00% 24.20% 0.59%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 12.35% 15.98% 17.51% 22.02%
Cost of Revenue to Revenue
95.57% 93.91% 90.70% 89.37% 90.43% 85.36% 85.61% 84.48% 82.88% 79.86% 77.02%
SG&A Expenses to Revenue
6.49% 5.34% 4.86% 4.65% 4.37% 5.24% 4.89% 4.89% 5.00% 5.60% 6.22%
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
6.74% 6.78% 6.57% 6.53% 6.22% 7.09% 6.82% 6.48% 6.69% 7.63% 6.68%
Earnings before Interest and Taxes (EBIT)
-14 -4.73 26 43 38 93 107 160 206 265 406
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1.85 11 46 63 62 129 143 214 265 334 484
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.24 1.97 3.12 1.79 1.77 1.96 2.11 2.10 4.38 6.40 8.49
Price to Tangible Book Value (P/TBV)
2.90 4.02 38.92 8.02 0.00 0.00 0.00 0.00 288.50 22.78 0.00
Price to Revenue (P/Rev)
0.19 0.31 0.46 0.28 0.35 0.43 0.54 0.56 1.37 2.45 3.78
Price to Earnings (P/E)
0.00 0.00 37.91 11.70 9.78 12.36 12.09 9.34 19.56 20.09 32.42
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% 2.64% 8.54% 10.22% 8.09% 8.27% 10.70% 5.11% 4.98% 3.08%
Enterprise Value to Invested Capital (EV/IC)
1.21 2.46 2.95 1.81 1.28 1.45 1.53 1.72 5.24 12.76 10.21
Enterprise Value to Revenue (EV/Rev)
0.22 0.25 0.47 0.28 0.69 0.67 0.81 0.71 1.31 2.24 3.69
Enterprise Value to EBITDA (EV/EBITDA)
73.06 15.47 9.90 4.64 12.59 6.43 8.01 5.83 9.76 14.17 19.01
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 17.29 6.82 20.63 8.93 10.74 7.81 12.57 17.90 22.66
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 17.42 7.22 7.34 12.89 14.92 11.11 16.77 23.67 29.89
Enterprise Value to Operating Cash Flow (EV/OCF)
15.57 3.96 18.28 7.36 18.52 6.73 7.23 5.69 5.40 9.53 20.91
Enterprise Value to Free Cash Flow (EV/FCFF)
3.85 4.67 0.00 8.63 0.00 8.15 0.00 9.33 6.67 14.68 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.21 0.05 0.63 0.48 1.96 1.37 1.25 0.90 0.55 0.38 0.26
Long-Term Debt to Equity
0.16 0.02 0.60 0.46 1.77 1.08 1.19 0.83 0.50 0.35 0.25
Financial Leverage
0.14 -0.10 -0.12 -0.01 0.95 1.41 1.10 0.76 0.11 -0.40 -0.34
Leverage Ratio
2.42 2.79 3.01 2.97 3.60 3.85 3.48 3.19 2.92 2.62 2.41
Compound Leverage Factor
2.89 4.32 1.83 2.18 1.38 2.63 2.89 2.80 2.71 3.54 2.42
Debt to Total Capital
17.65% 5.06% 38.47% 32.25% 66.19% 57.84% 55.64% 47.45% 35.38% 27.68% 20.83%
Short-Term Debt to Total Capital
4.18% 3.38% 1.67% 1.14% 6.49% 12.15% 2.88% 3.59% 2.75% 2.31% 1.08%
Long-Term Debt to Total Capital
13.47% 1.68% 36.80% 31.11% 59.70% 45.69% 52.76% 43.86% 32.63% 25.37% 19.74%
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
-0.08% 0.58% 2.04% 3.09% 0.20% 0.23% 0.18% 0.35% 0.51% 1.61% -0.15%
Common Equity to Total Capital
82.43% 94.37% 59.48% 64.65% 33.61% 41.93% 44.18% 52.20% 64.11% 70.71% 79.32%
Debt to EBITDA
11.10 0.51 2.00 1.31 7.00 2.87 3.15 2.02 1.29 0.95 0.60
Net Debt to EBITDA
8.70 -3.27 0.16 -0.19 6.26 2.35 2.73 1.17 -0.49 -1.36 -0.42
Long-Term Debt to EBITDA
8.47 0.17 1.91 1.26 6.31 2.26 2.99 1.86 1.19 0.87 0.57
Debt to NOPAT
-2.04 -1.74 3.52 2.04 4.08 5.75 5.87 3.84 2.21 1.58 0.95
Net Debt to NOPAT
-1.60 11.19 0.29 -0.30 3.65 4.72 5.07 2.22 -0.84 -2.28 -0.67
Long-Term Debt to NOPAT
-1.56 -0.58 3.37 1.97 3.68 4.54 5.56 3.55 2.04 1.45 0.90
Altman Z-Score
2.24 2.53 3.06 3.13 1.71 2.14 2.12 2.52 3.27 4.66 5.62
Noncontrolling Interest Sharing Ratio
3.11% 0.28% 2.17% 3.99% 2.33% 0.56% 0.46% 0.56% 0.74% 1.61% 0.84%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.29 1.20 1.53 1.69 1.24 1.12 1.24 1.34 1.25 1.38 1.01
Quick Ratio
1.09 1.09 1.20 1.33 0.81 0.76 0.74 0.99 1.07 1.27 0.87
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
35 37 -57 34 -342 101 -101 134 388 323 -222
Operating Cash Flow to CapEx
0.00% 541.64% 2,390.64% 346.81% 299.13% 403.06% 373.62% 391.54% 946.29% 702.15% 614.59%
Free Cash Flow to Firm to Interest Expense
10.80 14.41 -5.36 2.73 -14.02 3.46 -5.53 6.50 13.23 12.78 -11.22
Operating Cash Flow to Interest Expense
2.67 17.03 2.35 3.20 1.72 4.19 8.71 10.64 16.32 19.68 22.24
Operating Cash Flow Less CapEx to Interest Expense
2.81 13.88 2.25 2.27 1.15 3.15 6.38 7.92 14.60 16.88 18.62
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.18 2.43 2.50 2.19 1.59 1.30 1.29 1.32 1.23 1.12 1.07
Accounts Receivable Turnover
20.68 23.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
119.96 207.61 208.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
7.77 9.75 15.64 19.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
9.48 10.28 10.56 9.42 8.59 9.00 11.65 12.74 12.21 12.23 10.74
Days Sales Outstanding (DSO)
17.65 15.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
3.04 1.76 1.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
38.51 35.50 34.56 38.75 42.47 40.57 31.34 28.65 29.91 29.85 34.00
Cash Conversion Cycle (CCC)
-17.82 -17.98 -32.81 -38.75 -42.47 -40.57 -31.34 -28.65 -29.91 -29.85 -34.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
112 71 154 160 609 571 749 728 494 371 901
Invested Capital Turnover
4.64 7.55 8.53 6.61 2.93 2.08 2.14 2.40 3.23 4.89 3.91
Increase / (Decrease) in Invested Capital
-45 -41 83 6.57 448 -37 178 -21 -234 -123 530
Enterprise Value (EV)
135 175 453 291 779 827 1,150 1,248 2,586 4,737 9,200
Market Capitalization
119 212 440 295 390 523 757 995 2,712 5,174 9,407
Book Value per Share
$4.89 $4.30 $5.22 $6.07 $7.93 $9.51 $12.46 $15.65 $20.07 $26.31 $36.09
Tangible Book Value per Share
$2.09 $2.10 $0.42 $1.36 ($8.24) ($6.04) ($7.04) ($2.88) $0.30 $7.39 ($1.02)
Total Capital
116 114 238 254 654 637 812 909 965 1,143 1,397
Total Debt
21 5.76 91 82 433 369 452 431 342 316 291
Total Long-Term Debt
16 1.91 87 79 391 291 429 399 315 290 276
Net Debt
16 -37 7.46 -12 387 302 391 250 -130 -455 -205
Capital Expenditures (CapEx)
-0.46 8.17 1.04 11 14 30 43 56 51 71 72
Debt-free, Cash-free Net Working Capital (DFCFNWC)
31 -9.62 16 32 61 51 45 1.71 -275 -358 -364
Debt-free Net Working Capital (DFNWC)
35 33 100 126 106 117 106 183 196 306 27
Net Working Capital (NWC)
31 29 96 123 64 40 83 151 170 280 12
Net Nonoperating Expense (NNE)
26 4.10 10 11 65 20 14 5.84 11 -71 -1.94
Net Nonoperating Obligations (NNO)
16 -37 7.43 -12 387 302 389 250 -130 -455 -205
Total Depreciation and Amortization (D&A)
16 16 20 20 24 36 36 54 59 70 78
Debt-free, Cash-free Net Working Capital to Revenue
4.98% -1.39% 1.70% 3.11% 5.39% 4.15% 3.21% 0.10% -13.96% -16.91% -14.60%
Debt-free Net Working Capital to Revenue
5.69% 4.81% 10.46% 12.18% 9.46% 9.55% 7.52% 10.36% 9.95% 14.48% 1.09%
Net Working Capital to Revenue
4.91% 4.25% 10.05% 11.90% 5.68% 3.23% 5.86% 8.51% 8.61% 13.23% 0.48%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.02) ($0.40) $0.44 $0.94 $1.50 $1.52 $0.00 $3.53 $4.51 $8.35 $9.50
Adjusted Weighted Average Basic Shares Outstanding
19.77M 25.05M 26.27M 26.90M 26.67M 27.86M 0.00 30.20M 30.76M 30.83M 30.54M
Adjusted Diluted Earnings per Share
($2.02) ($0.40) $0.43 $0.93 $1.47 $1.50 $0.00 $3.48 $4.44 $8.27 $9.38
Adjusted Weighted Average Diluted Shares Outstanding
19.77M 25.05M 26.71M 27.19M 27.12M 28.20M 0.00 30.56M 31.21M 31.15M 30.95M
Adjusted Basic & Diluted Earnings per Share
($2.02) ($0.40) $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
19.38M 23.14M 27.03M 26.64M 27.79M 28.21M 0.00 30.59M 30.93M 30.60M 30.64M
Normalized Net Operating Profit after Tax (NOPAT)
-10 -3.31 26 40 29 65 80 113 155 200 314
Normalized NOPAT Margin
-1.62% -0.48% 2.71% 3.88% 2.61% 5.29% 5.64% 6.38% 7.85% 9.47% 12.61%
Pre Tax Income Margin
-2.75% -1.06% 1.66% 3.01% 1.29% 5.15% 6.28% 7.92% 9.67% 16.93% 16.40%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-4.42 -1.82 2.48 3.45 1.55 3.16 5.86 7.76 7.02 10.48 20.52
NOPAT to Interest Expense
-3.10 -1.27 2.46 3.26 4.35 2.19 4.22 5.45 5.26 7.92 15.56
EBIT Less CapEx to Interest Expense
-4.28 -4.96 2.38 2.53 0.97 2.12 3.53 5.05 5.29 7.67 16.90
NOPAT Less CapEx to Interest Expense
-2.96 -4.42 2.36 2.34 3.77 1.15 1.89 2.74 3.54 5.12 11.94
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-9.46% -14.56% 0.00% 4.57% 18.09% 0.99% 3.95% 0.00% 1.72% 0.00% 12.93%
Augmented Payout Ratio
-9.46% -14.56% 0.00% 20.59% 25.95% 0.99% 3.95% 0.00% 1.72% 26.06% 36.89%

Quarterly Metrics And Ratios for Sterling Infrastructure

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 30,644,110.00 30,685,954.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 30,644,110.00 30,685,954.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 3.13 5.08
Growth Metrics
- - - - - - - - - - -
Revenue Growth
8.33% 9.11% 11.58% 5.96% 2.65% -2.14% 5.43% 16.05% 51.48% 91.59% 90.11%
EBITDA Growth
39.12% 25.56% 20.42% 45.11% 13.19% 24.94% 36.08% 38.28% 77.49% 119.60% 99.68%
EBIT Growth
50.55% 29.11% 20.69% 53.13% 11.66% 33.12% 43.76% 43.22% 92.65% 145.76% 109.69%
NOPAT Growth
77.28% 42.36% 23.56% 51.79% 8.56% 20.45% 41.95% 47.69% 99.63% 151.25% 116.37%
Net Income Growth
32.66% 68.46% 35.66% 62.92% 176.16% 26.16% 44.96% 47.31% -21.75% 143.63% 113.18%
EPS Growth
25.74% 56.25% 31.50% 56.35% 185.83% 28.00% 38.32% 50.76% -22.31% 141.41% 116.45%
Operating Cash Flow Growth
82.05% 1.09% -8.39% 1.44% 18.25% 71.17% -29.38% -45.08% 6.76% 95.05% 90.16%
Free Cash Flow Firm Growth
504.11% 207.21% 10.40% -20.03% -38.81% -28.74% -31.24% -341.97% -357.29% -336.73% -468.17%
Invested Capital Growth
-32.13% -27.19% -25.19% -23.91% -24.83% -23.27% -14.63% 137.95% 142.71% 123.74% 176.29%
Revenue Q/Q Growth
-13.27% -9.39% 32.35% 1.87% -15.98% -13.61% 42.58% 12.13% 9.67% 9.27% 41.48%
EBITDA Q/Q Growth
-1.95% -17.38% 53.27% 16.88% -23.52% -8.81% 66.94% 18.78% -1.84% 12.83% 51.79%
EBIT Q/Q Growth
-2.40% -24.46% 72.66% 20.29% -28.83% -9.95% 86.47% 19.84% -4.26% 14.88% 59.10%
NOPAT Q/Q Growth
1.78% -20.42% 59.19% 17.73% -27.21% -11.70% 87.60% 22.49% -1.61% 11.13% 61.56%
Net Income Q/Q Growth
5.72% -20.45% 61.66% 19.82% 79.21% -63.66% 85.74% 21.77% -4.81% 13.16% 62.53%
EPS Q/Q Growth
0.79% -21.26% 67.00% 17.96% 84.26% -64.74% 80.47% 28.57% -5.05% 9.57% 61.81%
Operating Cash Flow Q/Q Growth
-1.82% -66.35% 143.94% 25.88% 14.44% -51.29% 0.64% -2.11% 122.48% -11.01% -1.88%
Free Cash Flow Firm Q/Q Growth
15.49% -19.25% -4.79% -9.93% -11.63% -5.96% -8.13% -416.95% 6.04% 13.48% -42.88%
Invested Capital Q/Q Growth
-7.32% 2.67% -7.31% -13.72% -8.44% 4.80% 3.13% 140.48% -6.61% -3.39% 27.35%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
18.88% 17.46% 19.34% 21.86% 21.39% 22.01% 23.29% 24.70% 21.72% 23.53% 24.82%
EBITDA Margin
14.62% 13.33% 15.43% 17.71% 16.12% 17.01% 19.92% 21.10% 18.89% 19.50% 20.92%
Operating Margin
11.48% 9.57% 12.48% 14.74% 12.48% 13.01% 17.02% 18.19% 15.88% 16.69% 18.77%
EBIT Margin
11.48% 9.57% 12.48% 14.74% 12.48% 13.01% 17.02% 18.19% 15.88% 16.69% 18.77%
Profit (Net Income) Margin
8.73% 7.67% 9.36% 11.01% 23.49% 9.88% 12.87% 13.98% 12.14% 12.57% 14.44%
Tax Burden Percent
77.47% 81.62% 75.25% 73.64% 75.32% 73.85% 74.30% 75.94% 78.05% 75.50% 76.67%
Interest Burden Percent
98.22% 98.19% 99.71% 101.49% 249.86% 102.84% 101.82% 101.23% 97.94% 99.73% 100.32%
Effective Tax Rate
22.53% 18.38% 24.75% 26.36% 24.68% 26.15% 25.70% 24.06% 21.95% 24.50% 23.33%
Return on Invested Capital (ROIC)
28.71% 26.07% 35.40% 48.65% 46.00% 45.18% 62.07% 45.02% 48.51% 57.73% 65.56%
ROIC Less NNEP Spread (ROIC-NNEP)
27.43% 23.72% 35.65% 48.14% 21.98% 44.78% 61.67% 44.50% 49.09% 57.81% 65.42%
Return on Net Nonoperating Assets (RNNOA)
2.98% 1.09% -3.64% -13.83% -8.87% -17.65% -27.94% -10.92% -16.78% -21.80% -22.52%
Return on Equity (ROE)
31.69% 27.16% 31.76% 34.82% 37.13% 27.53% 34.13% 34.10% 31.73% 35.93% 43.04%
Cash Return on Invested Capital (CROIC)
63.54% 58.81% 60.66% 69.08% 74.61% 72.77% 68.87% -43.49% -34.90% -17.62% -32.64%
Operating Return on Assets (OROA)
14.06% 11.83% 14.62% 16.54% 13.92% 14.23% 17.64% 17.71% 17.00% 19.99% 24.10%
Return on Assets (ROA)
10.70% 9.48% 10.97% 12.36% 26.20% 10.81% 13.34% 13.62% 13.00% 15.05% 18.54%
Return on Common Equity (ROCE)
31.46% 26.89% 31.38% 34.30% 36.53% 26.99% 33.27% 33.19% 31.46% 35.44% 41.86%
Return on Equity Simple (ROE_SIMPLE)
0.00% 24.29% 25.48% 27.38% 0.00% 34.73% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
43 34 55 64 47 41 78 95 94 104 168
NOPAT Margin
8.89% 7.81% 9.39% 10.85% 9.40% 9.61% 12.64% 13.81% 12.39% 12.60% 14.39%
Net Nonoperating Expense Percent (NNEP)
1.28% 2.36% -0.25% 0.51% 24.02% 0.40% 0.39% 0.52% -0.59% -0.07% 0.14%
Return On Investment Capital (ROIC_SIMPLE)
4.48% - - - 4.10% 3.64% 6.42% 6.90% 6.70% 7.02% 10.04%
Cost of Revenue to Revenue
81.12% 82.54% 80.66% 78.14% 78.61% 77.99% 76.71% 75.30% 78.28% 76.47% 75.18%
SG&A Expenses to Revenue
5.37% 6.20% 4.78% 5.17% 6.53% 8.04% 5.53% 5.45% 6.43% 5.80% 4.55%
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
7.41% 7.90% 6.86% 7.13% 8.90% 9.00% 6.28% 6.52% 5.84% 6.84% 6.05%
Earnings before Interest and Taxes (EBIT)
56 42 73 87 62 56 105 125 120 138 219
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
71 59 90 105 80 73 122 145 143 161 244
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.38 5.28 5.45 6.22 6.40 4.30 7.96 9.83 8.49 10.49 18.98
Price to Tangible Book Value (P/TBV)
288.50 86.99 52.56 37.26 22.78 18.42 26.09 0.00 0.00 220.02 317.72
Price to Revenue (P/Rev)
1.37 1.69 1.76 2.12 2.45 1.64 3.28 4.63 3.78 4.33 7.49
Price to Earnings (P/E)
19.56 22.67 22.48 24.17 20.09 13.03 24.62 32.72 32.42 36.00 59.69
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
5.11% 4.41% 4.45% 4.14% 4.98% 7.67% 4.06% 3.06% 3.08% 2.78% 1.68%
Enterprise Value to Invested Capital (EV/IC)
5.24 6.44 7.35 10.23 12.76 7.84 16.29 10.62 10.21 13.97 23.01
Enterprise Value to Revenue (EV/Rev)
1.31 1.62 1.67 1.97 2.24 1.45 3.06 4.59 3.69 4.22 7.42
Enterprise Value to EBITDA (EV/EBITDA)
9.76 11.79 11.82 12.76 14.17 8.74 17.14 24.31 19.01 21.28 36.78
Enterprise Value to EBIT (EV/EBIT)
12.57 15.16 15.15 16.06 17.90 10.94 21.06 29.43 22.66 24.94 42.35
Enterprise Value to NOPAT (EV/NOPAT)
16.77 19.84 19.75 21.08 23.67 14.65 28.27 39.20 29.89 32.83 55.34
Enterprise Value to Operating Cash Flow (EV/OCF)
5.40 6.81 7.37 8.82 9.53 5.73 13.16 23.93 20.91 23.36 42.68
Enterprise Value to Free Cash Flow (EV/FCFF)
6.67 9.23 10.36 12.79 14.68 9.35 21.79 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.55 0.51 0.48 0.44 0.38 0.37 0.33 0.27 0.26 0.24 0.20
Long-Term Debt to Equity
0.50 0.47 0.44 0.41 0.35 0.34 0.31 0.26 0.25 0.23 0.19
Financial Leverage
0.11 0.05 -0.10 -0.29 -0.40 -0.39 -0.45 -0.25 -0.34 -0.38 -0.34
Leverage Ratio
2.92 2.82 2.89 2.85 2.62 2.60 2.59 2.53 2.41 2.38 2.33
Compound Leverage Factor
2.87 2.77 2.88 2.89 6.54 2.68 2.64 2.56 2.36 2.38 2.33
Debt to Total Capital
35.38% 33.95% 32.57% 30.62% 27.68% 27.27% 24.65% 21.36% 20.83% 19.39% 16.95%
Short-Term Debt to Total Capital
2.75% 2.68% 2.62% 2.51% 2.31% 2.32% 1.25% 1.10% 1.08% 1.02% 0.90%
Long-Term Debt to Total Capital
32.63% 31.27% 29.95% 28.11% 25.37% 24.94% 23.40% 20.26% 19.74% 18.37% 16.05%
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
0.51% 0.77% 1.02% 1.37% 1.61% 1.89% 2.45% 2.45% -0.15% 0.39% 1.98%
Common Equity to Total Capital
64.11% 65.28% 66.41% 68.01% 70.71% 70.84% 72.90% 76.19% 79.32% 80.23% 81.06%
Debt to EBITDA
1.29 1.21 1.13 0.99 0.95 0.89 0.78 0.70 0.60 0.50 0.41
Net Debt to EBITDA
-0.49 -0.52 -0.72 -1.00 -1.36 -1.26 -1.34 -0.29 -0.42 -0.57 -0.41
Long-Term Debt to EBITDA
1.19 1.12 1.04 0.91 0.87 0.81 0.74 0.66 0.57 0.48 0.39
Debt to NOPAT
2.21 2.04 1.88 1.64 1.58 1.49 1.29 1.13 0.95 0.78 0.62
Net Debt to NOPAT
-0.84 -0.88 -1.21 -1.66 -2.28 -2.10 -2.21 -0.46 -0.67 -0.88 -0.61
Long-Term Debt to NOPAT
2.04 1.88 1.73 1.51 1.45 1.36 1.22 1.07 0.90 0.74 0.58
Altman Z-Score
2.99 3.32 3.29 3.72 4.33 3.42 5.15 5.66 5.26 6.45 10.42
Noncontrolling Interest Sharing Ratio
0.74% 0.98% 1.20% 1.48% 1.61% 1.97% 2.51% 2.66% 0.84% 1.35% 2.73%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.25 1.25 1.24 1.29 1.38 1.32 1.42 1.00 1.01 1.10 1.11
Quick Ratio
1.07 1.07 1.11 1.17 1.27 1.22 1.32 0.83 0.87 0.95 0.96
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
277 224 213 192 170 159 146 -464 -436 -377 -539
Operating Cash Flow to CapEx
1,347.31% 247.57% 497.12% 1,161.51% 1,308.13% 519.13% 696.46% 457.17% 753.82% 936.26% 332.69%
Free Cash Flow to Firm to Interest Expense
40.71 33.56 32.70 30.51 29.27 30.47 29.32 -112.11 -80.48 -94.00 -174.25
Operating Cash Flow to Interest Expense
21.66 7.44 18.57 24.22 30.09 16.22 17.10 20.20 34.33 41.25 52.51
Operating Cash Flow Less CapEx to Interest Expense
20.05 4.44 14.84 22.14 27.79 13.10 14.65 15.78 29.78 36.84 36.72
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.23 1.24 1.17 1.12 1.12 1.09 1.04 0.97 1.07 1.20 1.28
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 8.48 0.00 8.38 0.00 8.37 0.00 8.29 0.00 10.91 0.00
Accounts Payable Turnover
12.21 13.00 11.14 10.90 12.23 12.58 10.30 9.59 10.74 12.18 11.02
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)
29.91 28.09 32.76 33.49 29.85 29.02 35.45 38.08 34.00 29.97 33.11
Cash Conversion Cycle (CCC)
-29.91 -28.09 -32.76 -33.49 -29.85 -29.02 -35.45 -38.08 -34.00 -29.97 -33.11
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
494 507 470 405 371 389 401 965 901 870 1,108
Invested Capital Turnover
3.23 3.34 3.77 4.48 4.89 4.70 4.91 3.26 3.91 4.58 4.56
Increase / (Decrease) in Invested Capital
-234 -189 -158 -127 -123 -118 -69 559 530 481 707
Enterprise Value (EV)
2,586 3,264 3,452 4,146 4,737 3,048 6,536 10,247 9,200 12,161 25,508
Market Capitalization
2,712 3,402 3,652 4,457 5,174 3,465 7,017 10,333 9,407 12,480 25,757
Book Value per Share
$20.07 $20.81 $21.73 $23.31 $26.31 $26.32 $28.99 $34.55 $36.09 $38.82 $44.23
Tangible Book Value per Share
$0.30 $1.26 $2.25 $3.89 $7.39 $6.15 $8.84 ($3.00) ($1.02) $1.85 $2.64
Total Capital
965 987 1,010 1,054 1,143 1,137 1,210 1,380 1,397 1,483 1,674
Total Debt
342 335 329 323 316 310 298 295 291 287 284
Total Long-Term Debt
315 309 302 296 290 284 283 279 276 272 269
Net Debt
-130 -145 -211 -326 -455 -438 -510 -120 -205 -325 -282
Capital Expenditures (CapEx)
11 20 24 13 13 16 12 18 25 18 49
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-275 -281 -318 -377 -358 -371 -348 -295 -364 -386 -312
Debt-free Net Working Capital (DFNWC)
196 200 222 271 306 267 351 12 27 126 153
Net Working Capital (NWC)
170 173 196 245 280 241 336 -3.65 12 111 138
Net Nonoperating Expense (NNE)
0.77 0.62 0.16 -0.96 -70 -1.18 -1.42 -1.17 1.93 0.28 -0.54
Net Nonoperating Obligations (NNO)
-130 -145 -211 -326 -455 -438 -510 -120 -205 -325 -282
Total Depreciation and Amortization (D&A)
15 17 17 18 18 17 18 20 23 23 25
Debt-free, Cash-free Net Working Capital to Revenue
-13.96% -13.98% -15.35% -17.93% -16.91% -17.63% -16.28% -13.20% -14.60% -13.37% -9.06%
Debt-free Net Working Capital to Revenue
9.95% 9.94% 10.74% 12.89% 14.48% 12.69% 16.43% 0.52% 1.09% 4.37% 4.44%
Net Working Capital to Revenue
8.61% 8.62% 9.47% 11.63% 13.23% 11.44% 15.72% -0.16% 0.48% 3.85% 4.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.31 $1.00 $1.68 $2.00 $3.67 $1.29 $2.33 $3.02 $2.86 $3.13 $5.08
Adjusted Weighted Average Basic Shares Outstanding
30.76M 30.98M 30.91M 30.74M 30.83M 30.55M 30.41M 30.52M 30.54M 30.65M 30.69M
Adjusted Diluted Earnings per Share
$1.27 $1.00 $1.67 $1.97 $3.63 $1.28 $2.31 $2.97 $2.82 $3.09 $5.00
Adjusted Weighted Average Diluted Shares Outstanding
31.21M 31.19M 31.15M 31.07M 31.15M 30.88M 30.76M 30.96M 30.95M 31.04M 31.14M
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
30.93M 30.86M 30.73M 30.71M 30.60M 30.41M 30.42M 30.72M 30.64M 30.69M 30.59M
Normalized Net Operating Profit after Tax (NOPAT)
44 34 55 64 47 42 80 99 94 105 178
Normalized NOPAT Margin
8.97% 7.81% 9.40% 10.86% 9.43% 9.64% 12.95% 14.40% 12.42% 12.73% 15.21%
Pre Tax Income Margin
11.27% 9.39% 12.44% 14.96% 31.19% 13.38% 17.33% 18.41% 15.55% 16.65% 18.83%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
8.20 6.32 11.17 13.92 10.75 10.72 20.93 30.27 22.14 34.33 70.87
NOPAT to Interest Expense
6.35 5.16 8.40 10.25 8.10 7.92 15.55 22.99 17.28 25.92 54.33
EBIT Less CapEx to Interest Expense
6.59 3.32 7.43 11.83 8.45 7.59 18.48 25.85 17.58 29.93 55.08
NOPAT Less CapEx to Interest Expense
4.74 2.15 4.67 8.16 5.80 4.79 13.10 18.57 12.72 21.52 38.55
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
1.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12.93% 0.00% 0.00%
Augmented Payout Ratio
1.72% 0.00% 0.00% 0.00% 26.06% 40.91% 27.70% 20.45% 36.89% 11.49% 14.25%

Financials Breakdown Chart

Key Financial Trends

Sterling Infrastructure’s latest quarter shows a company still growing quickly, with Q1 2026 revenue up to $825.7 million from $755.6 million in Q4 2025 and $430.9 million in Q1 2025. Profitability also remains strong, with net income of $103.8 million and diluted EPS of $3.09, both higher year over year.

That said, the balance sheet and cash flow picture is mixed. Sterling continues to generate solid operating cash flow, but it is also using a lot of cash on acquisitions and shareholder returns. Cash on hand remains substantial at $511.9 million, though it is down from the very high level seen at year-end 2025. The company also carries meaningful liabilities, including $287.6 million in total debt and more than $1.08 billion in current liabilities.

Over the last four years, the most important trend is clear: Sterling has become much larger and far more profitable. Revenue has risen sharply since 2023, and earnings per share have improved materially. At the same time, the company has relied on acquisitions to expand, which has boosted goodwill and intangible assets and added complexity to the balance sheet.

  • Strong top-line growth: Q1 2026 revenue of $825.7 million was well above the $430.9 million reported in Q1 2025 and far ahead of 2023 levels.
  • Healthy profitability: Q1 2026 net income of $103.8 million and diluted EPS of $3.09 show the business is still converting sales into strong earnings.
  • Operating cash flow remains robust: Q1 2026 operating cash flow was $165.6 million, indicating good underlying cash generation.
  • Large cash position: Sterling ended Q1 2026 with $511.9 million in cash and equivalents, giving it financial flexibility.
  • Long-term growth has been impressive: Quarterly revenue and earnings are much higher than in 2023, reflecting a much larger business.
  • Balance sheet equity has grown: Total equity and noncontrolling interests rose to $1.20 billion in Q1 2026 from $498.3 million in Q1 2023.
  • Acquisition-driven strategy continues: Sterling used $446.3 million for acquisitions in Q3 2025, showing a continued appetite for M&A.
  • Share repurchases are ongoing: The company repurchased common equity in multiple quarters, which supports EPS but uses cash.
  • Liabilities remain heavy: Total liabilities were $1.59 billion in Q1 2026, up sharply from earlier periods as the company scaled.
  • Working-capital needs can be volatile: Changes in operating assets and liabilities were a large cash use in some quarters, which can pressure free cash flow.

From a trend perspective, Sterling appears to be a fast-growing, highly profitable infrastructure contractor with strong cash generation, but investors should also watch the impact of acquisitions and the company’s relatively large liability base. The business looks financially healthier than it did several years ago, though future results will depend on whether management can keep growth, margins, and cash generation moving in the right direction.

08/11/26 01:44 PM ETAI Generated. May Contain Errors.

Sterling Infrastructure Financials - Frequently Asked Questions

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

Sterling Infrastructure's net income appears to be on an upward trend, with a most recent value of $309.73 million in 2025, falling from -$35.96 million in 2015. The previous period was $270.92 million in 2024. See where experts think Sterling Infrastructure is headed by visiting Sterling Infrastructure's forecast page.

Sterling Infrastructure's total operating income in 2025 was $405.92 million, based on the following breakdown:
  • Total Gross Profit: $572.31 million
  • Total Operating Expenses: $166.40 million

Over the last 10 years, Sterling Infrastructure's total revenue changed from $623.60 million in 2015 to $2.49 billion in 2025, a change of 299.3%.

Sterling Infrastructure's total liabilities were at $1.53 billion at the end of 2025, a 28.3% increase from 2024, and a 796.3% increase since 2015.

In the past 10 years, Sterling Infrastructure's cash and equivalents has ranged from $4.43 million in 2015 to $664.20 million in 2024, and is currently $390.72 million as of their latest financial filing in 2025.

Over the last 10 years, Sterling Infrastructure's book value per share changed from 4.89 in 2015 to 36.09 in 2025, a change of 637.5%.



Financial statements for NASDAQ:STRL last updated on 8/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners