Financhill
Sell
30

SNBR Quote, Financials, Valuation and Earnings

Last price:
$15.22
Seasonality move :
18.1%
Day range:
$14.83 - $15.70
52-week range:
$8.13 - $20.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.20x
P/B ratio:
--
Volume:
458.9K
Avg. volume:
388.8K
1-year change:
-0.78%
Market cap:
$340M
Revenue:
$1.9B
EPS (TTM):
-$1.81
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.7B $1.9B $2.2B $2.1B $1.9B
Revenue Growth (YoY) 10.89% 9.32% 17.69% -3.23% -10.73%
 
Cost of Revenues $646.4M $700.6M $866.1M $912M $799M
Gross Profit $1.1B $1.2B $1.3B $1.2B $1.1B
Gross Profit Margin 61.94% 62.27% 60.36% 56.87% 57.67%
 
R&D Expenses $35M $40.9M $58.5M $61.5M $55.8M
Selling, General & Admin $904.9M $930.2M $1.1B $1.1B $994.1M
Other Inc / (Exp) -- -- -- -- -$15.7M
Operating Expenses $939.8M $971.1M $1.1B $1.1B $1B
Operating Income $112.1M $184.9M $193.5M $67.9M $38.7M
 
Net Interest Expenses $11.6M $8.9M $6.2M $19M $42.7M
EBT. Incl. Unusual Items $100.5M $176M $187.3M $48.9M -$19.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.7M $36.8M $33.5M $12.3M -$4.5M
Net Income to Company $81.8M $139.2M $153.7M $36.6M -$15.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.8M $139.2M $153.7M $36.6M -$15.3M
 
Basic EPS (Cont. Ops) $2.78 $5.03 $6.40 $1.63 -$0.68
Diluted EPS (Cont. Ops) $2.70 $4.90 $6.16 $1.60 -$0.68
Weighted Average Basic Share $29.5M $27.7M $24M $22.4M $22.4M
Weighted Average Diluted Share $30.4M $28.4M $24.9M $22.9M $22.4M
 
EBITDA $174M $246.5M $253.9M $135.3M $97M
EBIT $112.1M $184.9M $193.5M $67.9M $22.9M
 
Revenue (Reported) $1.7B $1.9B $2.2B $2.1B $1.9B
Operating Income (Reported) $112.1M $184.9M $193.5M $67.9M $38.7M
Operating Income (Adjusted) $112.1M $184.9M $193.5M $67.9M $22.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $531.2M $640.4M $540.6M $472.6M $426.6M
Revenue Growth (YoY) 11.87% 20.57% -15.59% -12.56% -9.74%
 
Cost of Revenues $196.2M $250M $237.5M $201.5M $167.1M
Gross Profit $335M $390.4M $303.1M $271.1M $259.5M
Gross Profit Margin 63.06% 60.96% 56.07% 57.36% 60.83%
 
R&D Expenses $9.6M $14.4M $14.8M $12.6M $10.6M
Selling, General & Admin $255.7M $303.2M $275.7M $253.1M $238.6M
Other Inc / (Exp) -- -- -- -- -$2M
Operating Expenses $265.3M $317.6M $290.4M $265.7M $249.1M
Operating Income $69.6M $72.7M $12.6M $5.4M $10.4M
 
Net Interest Expenses $1.8M $1.8M $5.6M $11M $12.1M
EBT. Incl. Unusual Items $67.8M $70.9M $7M -$5.6M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.5M $17.2M $2M -$3.3M -$489K
Net Income to Company $51.3M $53.7M $5M -$2.3M -$3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $51.3M $53.7M $5M -$2.3M -$3.1M
 
Basic EPS (Cont. Ops) $1.83 $2.29 $0.23 -$0.10 -$0.14
Diluted EPS (Cont. Ops) $1.79 $2.22 $0.22 -$0.10 -$0.14
Weighted Average Basic Share $28M $23.5M $22.2M $22.5M $22.6M
Weighted Average Diluted Share $28.6M $24.2M $22.6M $22.5M $22.6M
 
EBITDA $85M $87.7M $30M $23.8M $24.6M
EBIT $69.6M $72.7M $12.6M $5.4M $8.4M
 
Revenue (Reported) $531.2M $640.4M $540.6M $472.6M $426.6M
Operating Income (Reported) $69.6M $72.7M $12.6M $5.4M $10.4M
Operating Income (Adjusted) $69.6M $72.7M $12.6M $5.4M $8.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.3B $2.1B $2B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $653.6M $865.8M $898.7M $837.9M $714.9M
Gross Profit $1.1B $1.4B $1.2B $1.1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $37.9M $56.1M $61.8M $57.1M $47.9M
Selling, General & Admin $895M $1.1B $1.1B $1B $941.6M
Other Inc / (Exp) -- -- -- -- -$14.4M
Operating Expenses $932.9M $1.1B $1.1B $1.1B $989.5M
Operating Income $143.3M $253.5M $81.6M $43.5M $30.6M
 
Net Interest Expenses $10.7M $5.2M $13.2M $37.6M $49.3M
EBT. Incl. Unusual Items $132.6M $248.3M $68.4M $5.8M -$48.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.6M $44.3M $15.2M $1.3M -$8M
Net Income to Company $101.9M $204M $53.2M $4.5M -$40.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $101.9M $204M $53.2M $4.5M -$40.9M
 
Basic EPS (Cont. Ops) $3.63 $8.11 $2.37 $0.20 -$1.81
Diluted EPS (Cont. Ops) $3.52 $7.80 $2.32 $0.20 -$1.81
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $205.1M $313.6M $146.6M $116.7M $69.7M
EBIT $143.3M $253.5M $81.6M $43.5M $490K
 
Revenue (Reported) $1.7B $2.3B $2.1B $2B $1.7B
Operating Income (Reported) $143.3M $253.5M $81.6M $43.5M $30.6M
Operating Income (Adjusted) $143.3M $253.5M $81.6M $43.5M $490K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.7B $1.6B $1.5B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $488.6M $653.8M $686.4M $612.3M $528.3M
Gross Profit $800.1M $1B $930.3M $845.6M $777.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.4M $43.6M $46.9M $42.5M $34.6M
Selling, General & Admin $661.4M $816.6M $816.5M $760.6M $708.1M
Other Inc / (Exp) -- -- -- -- -$14.4M
Operating Expenses $689.8M $860.2M $863.4M $803.1M $742.7M
Operating Income $110.3M $178.9M $67M $42.5M $34.5M
 
Net Interest Expenses $8.1M $4.4M $11.4M $30M $36.6M
EBT. Incl. Unusual Items $102.2M $174.5M $55.6M $12.5M -$16.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.4M $31.9M $13.6M $2.6M -$863K
Net Income to Company $77.8M $142.6M $42M $9.9M -$15.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $77.8M $142.6M $42M $9.9M -$15.7M
 
Basic EPS (Cont. Ops) $2.78 $5.83 $1.88 $0.44 -$0.69
Diluted EPS (Cont. Ops) $2.70 $5.61 $1.85 $0.44 -$0.69
Weighted Average Basic Share $83.8M $73.2M $67.3M $67.2M $67.8M
Weighted Average Diluted Share $85.3M $76M $68.9M $67.6M $67.8M
 
EBITDA $156.5M $223.7M $116.3M $97.7M $70.5M
EBIT $110.3M $178.9M $67M $42.5M $20.1M
 
Revenue (Reported) $1.3B $1.7B $1.6B $1.5B $1.3B
Operating Income (Reported) $110.3M $178.9M $67M $42.5M $34.5M
Operating Income (Adjusted) $110.3M $178.9M $67M $42.5M $20.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6M $4.2M $2.4M $1.8M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20M $31.9M $25.7M $26M $26.9M
Inventory $87.1M $81.4M $105.6M $114M $115.4M
Prepaid Expenses $15.3M $20.8M $19M $16M $16.7M
Other Current Assets $36.4M $43.5M $54.9M $39.9M $44.6M
Total Current Assets $160.4M $181.8M $207.6M $197.8M $206.1M
 
Property Plant And Equipment $524.4M $489.4M $566.3M $598.4M $574.9M
Long-Term Investments -- -- -- -- --
Goodwill $64M $64M $64M $64M $64M
Other Intangibles $9.2M $8.9M $6.5M $4.1M $2.6M
Other Long-Term Assets $48M $56M $75.2M $81.8M $83M
Total Assets $806M $800.1M $919.5M $953.9M $950.9M
 
Accounts Payable $134.6M $91.9M $162.5M $176.2M $135.9M
Accrued Expenses $19.8M $24.8M $22.4M $25.6M $22.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $59.6M $62.1M $72.4M $79.5M $81.8M
Other Current Liabilities $53.1M $60.9M $64.2M $60.8M $62M
Total Current Liabilities $594.8M $655.9M $906.8M $929.8M $936.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $965.5M $1B $1.3B $1.4B $1.4B
 
Common Stock $280K $254K $227K $220K $222K
Other Common Equity Adj -- -- -- -- --
Common Equity -$159.4M -$224M -$425M -$438.2M -$441.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$159.4M -$224M -$425M -$438.2M -$441.9M
 
Total Liabilities and Equity $806M $800.1M $919.5M $953.9M $950.9M
Cash and Short Terms $1.6M $4.2M $2.4M $1.8M $2.5M
Total Debt $231M $244.2M $382.5M $459.6M $539.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.4M $1.8M $1.3M $906K $1.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.7M $33.4M $26.7M $18.6M $17M
Inventory $83.3M $86.1M $113.6M $116.2M $93M
Prepaid Expenses $10.9M $24.3M $21.2M $21.1M $17.8M
Other Current Assets $36.1M $49.6M $34.8M $41.2M $40.8M
Total Current Assets $164.4M $195.3M $197.7M $198.1M $170.3M
 
Property Plant And Equipment $489.7M $545M $589.4M $592.3M $507.5M
Long-Term Investments -- -- -- -- --
Goodwill $64M -- -- $64M --
Other Intangibles $9.5M -- -- $2.7M --
Other Long-Term Assets $52.6M $72.3M $78.7M $82.6M $93.1M
Total Assets $780.1M $883.6M $940.8M $961M $864.7M
 
Accounts Payable $167.1M $163.9M $199.2M $168.9M $128M
Accrued Expenses $24.1M $28.5M $25.7M $23M $19.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $60.6M $69.3M $77.2M $83.1M $82.5M
Other Current Liabilities $58.4M $61.8M $60.9M $58.9M $57.3M
Total Current Liabilities $512.6M $890.9M $923.3M $919.3M $894M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $882.9M $1.3B $1.4B $1.4B $1.3B
 
Common Stock $278K $226K $220K $222K $224K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$102.8M -$440.1M -$437.5M -$420.7M -$448.8M
 
Total Liabilities and Equity $780.1M $883.6M $940.8M $961M $864.7M
Cash and Short Terms $1.4M $1.8M $1.3M $906K $1.6M
Total Debt $33.5M $359.1M $406.3M $488M $516.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $81.8M $139.2M $153.7M $36.6M -$15.3M
Depreciation & Amoritzation $61.9M $61.6M $60.4M $67.4M $74M
Stock-Based Compensation $16.7M $21.8M $23.2M $13.2M $14.9M
Change in Accounts Receivable $7.9M -$10.8M $3.1M $1.1M -$6.8M
Change in Inventories -$2.2M $5.7M -$24.3M -$11.6M -$1.4M
Cash From Operations $189.2M $279.7M $300M $36.1M -$9M
 
Capital Expenditures $59.2M $39.1M $66.9M $69.5M $57.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.6M -$39M -$66.6M -$70.6M -$58.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$165.1M -$235.6M -$382.4M -$64.2M -$3.7M
Other Financing Activities -$1M -$312K -$2.8M -$718K -$2M
Cash From Financing -$132.6M -$238M -$235.2M $33.9M $68.1M
 
Beginning Cash (CF) $1.6M $1.6M $4.2M $2.4M $1.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19K $2.7M -$1.9M -$597K $747K
Ending Cash (CF) $1.6M $4.2M $2.4M $1.8M $2.5M
 
Levered Free Cash Flow $129.9M $240.6M $233.1M -$33.3M -$66.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $51.3M $53.7M $5M -$2.3M -$3.1M
Depreciation & Amoritzation $15.4M $15M $17.4M $18.4M $16.2M
Stock-Based Compensation $8.5M $7.3M $542K $982K $1.4M
Change in Accounts Receivable -$14.3M $7.1M $2M $7.2M $4.2M
Change in Inventories -$1.6M $2.4M $4.6M $5.2M $2.8M
Cash From Operations $200.3M $131.3M $51.4M $13.1M $27.3M
 
Capital Expenditures $6.4M $17.4M $16.2M $18.1M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$17.1M -$16.2M -$19M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$14.2M -$36.1M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$149K -$100.6M -$497K -$210K -$116K
Other Financing Activities -$13K -- -- -$424K --
Cash From Financing -$194.2M -$114.5M -$36.1M $5M -$24.7M
 
Beginning Cash (CF) $1.7M $2.2M $2.3M $1.8M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$286K -$343K -$931K -$892K -$428K
Ending Cash (CF) $1.4M $1.8M $1.3M $906K $1.6M
 
Levered Free Cash Flow $193.9M $113.9M $35.2M -$5M $24.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $101.9M $204M $53.2M $4.5M -$40.9M
Depreciation & Amoritzation $61.8M $60.1M $65M $73.3M $69.2M
Stock-Based Compensation $20.2M $26M $12.1M $15.5M $13.5M
Change in Accounts Receivable $487K $869K $2.5M $8.5M -$6.2M
Change in Inventories $3.3M -$2.9M -$30.6M -$2.7M $23.2M
Cash From Operations $286.6M $285.1M $87.4M -$12.2M $10M
 
Capital Expenditures $41.5M $59.4M $70.3M $64.7M $26.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.4M -$59.2M -$70.3M -$67.2M -$29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$67.8M -$575.2M -$65M -$3.8M -$764K
Other Financing Activities -$303K -$566K -$2.2M -- --
Cash From Financing -$245.4M -$225.4M -$17.6M $78.9M $19.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$180K $465K -$482K -$442K $686K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $245.1M $225.6M $17.1M -$76.8M -$16.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $77.8M $142.6M $42M $9.9M -$15.7M
Depreciation & Amoritzation $46.2M $44.8M $49.3M $55.2M $50.4M
Stock-Based Compensation $15.6M $19.7M $8.6M $10.9M $9.5M
Change in Accounts Receivable -$7.6M $4.1M $3.5M $10.9M $11.5M
Change in Inventories $3.8M -$4.8M -$11.1M -$2.2M $22.4M
Cash From Operations $287.3M $292.7M $80.1M $31.8M $50.8M
 
Capital Expenditures $29M $49.4M $52.8M $48M $17.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29M -$49.1M -$52.8M -$49.3M -$20M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $132.2M $34.8M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$41.9M -$381.5M -$64.1M -$3.7M -$728K
Other Financing Activities -$303K -$557K -$42K -$424K --
Cash From Financing -$258.5M -$246M -$28.4M $16.6M -$31.8M
 
Beginning Cash (CF) $242.5M $8.7M $6.2M $5M $6.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$228K -$2.4M -$1M -$886K -$947K
Ending Cash (CF) $242.2M $6.2M $5.2M $4.2M $5.7M
 
Levered Free Cash Flow $258.3M $243.3M $27.3M -$16.2M $33.6M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock