Financhill
Sell
46

SMSI Quote, Financials, Valuation and Earnings

Last price:
$1.03
Seasonality move :
10.41%
Day range:
$1.01 - $1.11
52-week range:
$0.52 - $2.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.63x
P/B ratio:
0.46x
Volume:
188.2K
Avg. volume:
204K
1-year change:
-50.94%
Market cap:
$18.7M
Revenue:
$20.6M
EPS (TTM):
-$4.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $51.3M $58.4M $48.5M $40.9M $20.6M
Revenue Growth (YoY) 18.35% 13.88% -16.96% -15.77% -49.7%
 
Cost of Revenues $5.2M $12.7M $14.2M $10.6M $6.1M
Gross Profit $46.1M $45.7M $34.3M $30.3M $14.4M
Gross Profit Margin 89.88% 78.27% 70.71% 74.16% 70.2%
 
R&D Expenses $17.8M $26.2M $29.4M $17.1M $14.1M
Selling, General & Admin $21.9M $29.5M $28.4M $23.9M $19.5M
Other Inc / (Exp) $708K -$12.8M $4.6M $171K -$23.4M
Operating Expenses $42.6M $63.8M $65.2M $48.4M $39.8M
Operating Income $3.5M -$18.1M -$30.9M -$18.1M -$25.4M
 
Net Interest Expenses -- -- $2.7M $6.4M --
EBT. Incl. Unusual Items $4.3M -$30.8M -$29.1M -$24.2M -$48.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160K $215K $226K $158K -$13K
Net Income to Company $4.2M -$31M -$29.3M -$24.4M -$48.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M -$31M -$29.3M -$24.4M -$48.7M
 
Basic EPS (Cont. Ops) $0.80 -$4.88 -$4.24 -$3.01 -$3.94
Diluted EPS (Cont. Ops) $0.80 -$4.88 -$4.24 -$3.01 -$3.94
Weighted Average Basic Share $5.1M $6.4M $6.9M $8.1M $12.4M
Weighted Average Diluted Share $5.3M $6.4M $6.9M $8.1M $12.4M
 
EBITDA $7.1M -$8.7M -$18.8M -$10.7M -$19.1M
EBIT $3.5M -$18.1M -$26.4M -$18.1M -$25.4M
 
Revenue (Reported) $51.3M $58.4M $48.5M $40.9M $20.6M
Operating Income (Reported) $3.5M -$18.1M -$30.9M -$18.1M -$25.4M
Operating Income (Adjusted) $3.5M -$18.1M -$26.4M -$18.1M -$25.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.4M $14.7M $11.4M $8.6M $5M
Revenue Growth (YoY) 1.13% 18.22% -22.3% -24.66% -42.16%
 
Cost of Revenues $1.4M $4.1M $3.3M $2.2M $1.2M
Gross Profit $11M $10.6M $8.1M $6.4M $3.8M
Gross Profit Margin 88.54% 72.05% 70.82% 74.88% 75.63%
 
R&D Expenses $4M $7.1M $6.6M $3.9M $2.8M
Selling, General & Admin $4.1M $7.3M $6.8M $5.8M $4M
Other Inc / (Exp) $705K $69K $1.1M -$268K -$10K
Operating Expenses $11M $14.6M $15.2M $12.1M $8.2M
Operating Income -$12K -$4M -$7.2M -$5.7M -$4.5M
 
Net Interest Expenses -- -- $1.8M $614K --
EBT. Incl. Unusual Items $695K -$4M -$7.8M -$6.6M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115K $56K $149K $133K -$52K
Net Income to Company $580K -$4M -$8M -$6.7M -$4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $580K -$4M -$8M -$6.7M -$4.4M
 
Basic EPS (Cont. Ops) $0.08 -$0.56 -$1.12 -$0.72 -$0.25
Diluted EPS (Cont. Ops) $0.08 -$0.56 -$1.12 -$0.72 -$0.25
Weighted Average Basic Share $5.2M $6.8M $7M $9.1M $17.6M
Weighted Average Diluted Share $5.4M $6.8M $7M $9.1M $17.6M
 
EBITDA $894K -$3.6M -$4.2M -$3.7M -$3M
EBIT -$12K -$4M -$6M -$6.1M -$4.5M
 
Revenue (Reported) $12.4M $14.7M $11.4M $8.6M $5M
Operating Income (Reported) -$12K -$4M -$7.2M -$5.7M -$4.5M
Operating Income (Adjusted) -$12K -$4M -$6M -$6.1M -$4.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $51.3M $58.4M $48.5M $40.9M $20.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2M $12.7M $14.2M $10.6M $6.1M
Gross Profit $46.1M $45.7M $34.3M $30.3M $14.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.8M $26.2M $29.4M $17.1M $14.1M
Selling, General & Admin $21.9M $29.5M $28.4M $23.9M $19.5M
Other Inc / (Exp) $702K -$12.8M $4.6M $172K -$23.4M
Operating Expenses $42.6M $63.8M $65.2M $48.4M $39.8M
Operating Income $3.5M -$18.1M -$30.9M -$18.1M -$25.4M
 
Net Interest Expenses -- -- $2.7M $6.4M --
EBT. Incl. Unusual Items $4.3M -$30.8M -$29.1M -$24.2M -$48.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160K $215K $226K $158K -$13K
Net Income to Company $4.2M -$31M -$29.3M -$24.4M -$48.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M -$31M -$29.3M -$24.4M -$48.7M
 
Basic EPS (Cont. Ops) $0.75 -$4.64 -$4.16 -$3.03 -$4.73
Diluted EPS (Cont. Ops) $0.75 -$4.64 -$4.16 -$3.03 -$4.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.1M -$8.7M -$18.8M -$13M -$18.9M
EBIT $3.5M -$18.1M -$26.3M -$20.4M -$25.2M
 
Revenue (Reported) $51.3M $58.4M $48.5M $40.9M $20.6M
Operating Income (Reported) $3.5M -$18.1M -$30.9M -$18.1M -$25.4M
Operating Income (Adjusted) $3.5M -$18.1M -$26.3M -$20.4M -$25.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $58.4M $48.5M $40.9M $20.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.7M $14.2M $10.6M $6.1M --
Gross Profit $45.7M $34.3M $30.3M $14.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.2M $29.4M $17.1M $14.1M --
Selling, General & Admin $29.5M $28.4M $23.9M $19.5M --
Other Inc / (Exp) -$12.8M $4.6M $172K -$23.4M --
Operating Expenses $63.8M $65.2M $48.4M $39.8M --
Operating Income -$18.1M -$30.9M -$18.1M -$25.4M --
 
Net Interest Expenses -- $2.7M $6.4M $12K --
EBT. Incl. Unusual Items -$30.8M -$29.1M -$24.2M -$48.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $215K $226K $158K -$13K --
Net Income to Company -$31M -$29.3M -$24.4M -$48.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31M -$29.3M -$24.4M -$48.7M --
 
Basic EPS (Cont. Ops) -$4.64 -$4.16 -$3.03 -$4.73 --
Diluted EPS (Cont. Ops) -$4.64 -$4.16 -$3.03 -$4.73 --
Weighted Average Basic Share $25.6M $27.7M $32.4M $49.5M --
Weighted Average Diluted Share $25.6M $27.7M $32.4M $49.5M --
 
EBITDA -$8.7M -$18.8M -$13M -$18.9M --
EBIT -$18.1M -$26.3M -$20.4M -$25.2M --
 
Revenue (Reported) $58.4M $48.5M $40.9M $20.6M --
Operating Income (Reported) -$18.1M -$30.9M -$18.1M -$25.4M --
Operating Income (Adjusted) -$18.1M -$26.3M -$20.4M -$25.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.8M $16.1M $14M $7.1M $2.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.3M $10.6M $10.5M $7.9M $5.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $2M $2M $1.8M $1.5M
Total Current Assets $39.3M $28.7M $26.5M $16.9M $10M
 
Property Plant And Equipment $8M $7.6M $5.2M $3.6M $2.9M
Long-Term Investments -- -- -- -- --
Goodwill $12.3M $35M $35M $35M $35M
Other Intangibles $12.7M $42.6M $36.3M $29.5M -$392K
Other Long-Term Assets $694K $620K $490K $482K $496K
Total Assets $72.9M $114.5M $103.6M $85.6M $48M
 
Accounts Payable $2.3M $3.3M $3.2M $2.5M $1.7M
Accrued Expenses $3.1M $4.1M $3.9M $2.5M $1.7M
Current Portion Of Long-Term Debt -- -- $9M -- --
Current Portion Of Capital Lease Obligations $1.4M $1.4M $1.4M $1.5M $1.3M
Other Current Liabilities -- $612K $3.2M $1.1M $940K
Total Current Liabilities $8.4M $9.4M $20.7M $7.6M $5.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14.2M $14M $27.2M $10.2M $7.3M
 
Common Stock $41K $54K $56K $9K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity $58.7M $100.6M $76.4M $75.4M $40.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $58.7M $100.6M $76.4M $75.4M $40.8M
 
Total Liabilities and Equity $72.9M $114.5M $103.6M $85.6M $48M
Cash and Short Terms $25.8M $16.1M $14M $7.1M $2.8M
Total Debt -- -- $9M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.8M $16.1M $14M $7.1M $2.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.3M $10.6M $10.5M $7.9M $5.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $2M $2M $1.8M $1.5M
Total Current Assets $39.3M $28.7M $26.5M $16.9M $10M
 
Property Plant And Equipment $8M $7.6M $5.2M $3.6M $2.9M
Long-Term Investments -- -- -- -- --
Goodwill $12.3M $35M $35M $35M $35M
Other Intangibles $12.7M $42.6M $36.3M $29.5M -$392K
Other Long-Term Assets $694K $620K $490K $482K $496K
Total Assets $72.9M $114.5M $103.6M $85.6M $48M
 
Accounts Payable $2.3M $3.3M $3.2M $2.5M $1.7M
Accrued Expenses $3.1M $4.1M $3.9M $2.5M $1.7M
Current Portion Of Long-Term Debt -- -- $9M -- --
Current Portion Of Capital Lease Obligations $1.4M $1.4M $1.4M $1.5M $1.3M
Other Current Liabilities -- $612K $3.2M $1.1M $940K
Total Current Liabilities $8.4M $9.4M $20.7M $7.6M $5.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14.2M $14M $27.2M $10.2M $7.3M
 
Common Stock $41K $54K $56K $9K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $58.7M $100.6M $76.4M $75.4M $40.8M
 
Total Liabilities and Equity $72.9M $114.5M $103.6M $85.6M $48M
Cash and Short Terms $25.8M $16.1M $14M $7.1M $2.8M
Total Debt -- -- $9M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.2M -$31M -$29.3M -$24.4M -$48.7M
Depreciation & Amoritzation $3.6M $9.3M $7.6M $7.4M $6.3M
Stock-Based Compensation $3.1M $4.8M $4.9M $4.8M $4.5M
Change in Accounts Receivable -$1.3M $7.9M $85K $2.6M $2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $7.9M -$12.9M -$19.3M -$7M -$14.3M
 
Capital Expenditures $1.3M $830K $49K $4K $20K
Cash Acquisitions -$13.5M -$56.9M -- -- --
Cash From Investing -$14.7M -$57.5M $115K $132K $178K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $15M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1M -$906K -$60K -$39K
Cash From Financing $4.2M $60.7M $17.1M -$60K $9.8M
 
Beginning Cash (CF) $28.3M $25.8M $16.1M $14M $7.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5M -$9.7M -$2.1M -$6.9M -$4.3M
Ending Cash (CF) $25.8M $16.1M $14M $7.1M $2.8M
 
Levered Free Cash Flow $6.6M -$13.7M -$19.3M -$7M -$14.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $580K -$4M -$8M -$6.7M -$4.4M
Depreciation & Amoritzation $906K $466K $1.8M $2.5M $1.4M
Stock-Based Compensation $812K $1.2M $1.1M $1.5M $983K
Change in Accounts Receivable -$2.4M $2M -$1M $2.4M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$352K -$15.2M -$4.8M -$1M -$4.9M
 
Capital Expenditures $111K $92K -$36K -$1K $3K
Cash Acquisitions -- -- -- -- --
Cash From Investing $224K $26K $106K $66K -$3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$37K -$1.1M -$298K $100K -$259K
Cash From Financing $10K -$1.1M -$298K $100K $6.2M
 
Beginning Cash (CF) $25.9M $32.4M $19M $8M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$118K -$16.3M -$5M -$857K $1.3M
Ending Cash (CF) $25.8M $16.1M $14M $7.1M $2.8M
 
Levered Free Cash Flow -$463K -$15.3M -$4.7M -$1M -$4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.2M -$31M -$29.3M -$24.4M -$48.7M
Depreciation & Amoritzation $3.6M $9.3M $7.6M $7.4M $6.3M
Stock-Based Compensation $3.1M $4.8M $4.9M $4.8M $4.5M
Change in Accounts Receivable -$1.3M $7.9M $85K $2.6M $2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $7.9M -$12.9M -$19.3M -$7M -$14.3M
 
Capital Expenditures $1.3M $830K $49K $4K $20K
Cash Acquisitions -$13.5M -$56.9M -- -- --
Cash From Investing -$14.7M -$57.5M $115K $132K $178K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1M -$906K -$60K -$39K
Cash From Financing $4.2M $60.7M $17.1M -$60K $9.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5M -$9.7M -$2.1M -$6.9M -$4.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.6M -$13.7M -$19.3M -$7M -$14.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$31M -$29.3M -$24.4M -$48.7M --
Depreciation & Amoritzation $9.3M $7.6M $7.4M $6.3M --
Stock-Based Compensation $4.8M $4.9M $4.8M $4.5M --
Change in Accounts Receivable $7.9M $85K $2.6M $2.2M --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.9M -$19.3M -$7M -$14.3M --
 
Capital Expenditures $830K $49K $4K $20K --
Cash Acquisitions -$56.9M -- -- -- --
Cash From Investing -$57.5M $115K $132K $178K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $15M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$906K -$60K -$39K --
Cash From Financing $60.7M $17.1M -$60K $9.8M --
 
Beginning Cash (CF) $177.3M $50.3M $37.1M $20.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M -$2.1M -$6.9M -$4.3M --
Ending Cash (CF) $167.6M $48.2M $30.2M $16.1M --
 
Levered Free Cash Flow -$13.7M -$19.3M -$7M -$14.3M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 28.8% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 21.57% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is down 15.59% over the past day.

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

Show me the best stock