Financhill
Buy
63

SMR Quote, Financials, Valuation and Earnings

Last price:
$16.55
Seasonality move :
21.66%
Day range:
$16.60 - $18.24
52-week range:
$5.50 - $32.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
44.47x
P/B ratio:
3.66x
Volume:
11.2M
Avg. volume:
6M
1-year change:
203.09%
Market cap:
$2.3B
Revenue:
$37M
EPS (TTM):
-$1.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $600K $2.9M $11.8M $22.8M $37M
Revenue Growth (YoY) 60.86% 377% 312.44% 93.24% 62.41%
 
Cost of Revenues $355K $1.8M $7.3M $19M $4.9M
Gross Profit $245K $1.1M $4.5M $3.8M $32.1M
Gross Profit Margin 40.83% 38.16% 38.01% 16.87% 86.67%
 
R&D Expenses $95.3M $94.4M $127.7M $156.1M $46.8M
Selling, General & Admin $37.2M $38.7M $55.3M $65.4M $75.9M
Other Inc / (Exp) $71.1M $73.5M $84.7M $84.7M -$216.1M
Operating Expenses $159.1M $175.4M $234.5M $279.4M $170.8M
Operating Income -$158.8M -$174.3M -$230M -$275.6M -$138.7M
 
Net Interest Expenses $653K $1.7M -- -- --
EBT. Incl. Unusual Items -$88.4M -$102.5M -$141.6M -$180.1M -$346.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1.9M
Net Income to Company -$88.4M -$102.5M -$141.6M -$180.1M -$348.4M
 
Minority Interest in Earnings -- -- $84.5M $121.8M $211.8M
Net Income to Common Excl Extra Items -$88.4M -$102.5M -$57.1M -$58.4M -$136.6M
 
Basic EPS (Cont. Ops) -$2.03 -$2.35 -$0.51 -$0.80 -$1.47
Diluted EPS (Cont. Ops) -$2.03 -$2.35 -$0.51 -$0.80 -$1.47
Weighted Average Basic Share $43.6M $43.6M $50.8M $73.4M $93.2M
Weighted Average Diluted Share $43.6M $43.6M $50.8M $73.4M $93.2M
 
EBITDA -$156.8M -$172.1M -$227.3M -$273M -$136.9M
EBIT -$158.8M -$174.3M -$230M -$275.6M -$138.7M
 
Revenue (Reported) $600K $2.9M $11.8M $22.8M $37M
Operating Income (Reported) -$158.8M -$174.3M -$230M -$275.6M -$138.7M
Operating Income (Adjusted) -$158.8M -$174.3M -$230M -$275.6M -$138.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $278K $1.5M $3.4M $4.6M $34.2M
Revenue Growth (YoY) -- -- 124.85% 32.64% 650.53%
 
Cost of Revenues $188K $963K $2.6M $3.8M $3.1M
Gross Profit $90K $566K $814K $720K $31.2M
Gross Profit Margin 32.37% 37.02% 23.68% 15.79% 91.07%
 
R&D Expenses $24.4M $28.4M $38M $37.8M $9.4M
Selling, General & Admin $10.5M $6.2M $16.3M $18M $22.7M
Other Inc / (Exp) $18.2M $23.1M $17.2M $12.5M -$169.7M
Operating Expenses $43M $51.6M $68.2M $71.8M $43M
Operating Income -$42.9M -$51.1M -$67.4M -$71.1M -$11.9M
 
Net Interest Expenses $386K $102K -- -- --
EBT. Incl. Unusual Items -$25.1M -$28M -$47.2M -$56.4M -$178.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1.9M
Net Income to Company -- -- -$47.2M -$56.4M -$180.3M
 
Minority Interest in Earnings -- -- $34.6M $37.7M $105.3M
Net Income to Common Excl Extra Items -$25.1M -$28M -$12.6M -$18.8M -$75M
 
Basic EPS (Cont. Ops) -$0.58 -$0.64 -$0.21 -$0.25 -$0.77
Diluted EPS (Cont. Ops) -$0.58 -$0.64 -$0.21 -$0.25 -$0.77
Weighted Average Basic Share $43.6M $43.6M $70.8M $76.8M $108.6M
Weighted Average Diluted Share $43.6M $43.6M $70.8M $76.8M $108.6M
 
EBITDA -$95.3M -$100.9M -$66.7M -$70.4M -$11.4M
EBIT -$95.8M -$101.5M -$67.4M -$71.1M -$11.9M
 
Revenue (Reported) $278K $1.5M $3.4M $4.6M $34.2M
Operating Income (Reported) -$42.9M -$51.1M -$67.4M -$71.1M -$11.9M
Operating Income (Adjusted) -$95.8M -$101.5M -$67.4M -$71.1M -$11.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $2.5M $11.8M $22.8M $37M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.6M $7.3M $19M $4.9M
Gross Profit -- $924K $4.5M $3.8M $32.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $100M $127.2M $156.1M $46.8M
Selling, General & Admin -- $41.3M $55.3M $65.4M $75.9M
Other Inc / (Exp) $18.2M $77M $84.7M $84.7M -$216.1M
Operating Expenses -- $181.6M $234.5M $279.4M $170.8M
Operating Income -- -$180.7M -$230M -$275.6M -$138.7M
 
Net Interest Expenses $386K $1.2M -- -- --
EBT. Incl. Unusual Items -- -$104.9M -$141.6M -$180.1M -$346.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1.9M
Net Income to Company -- -- -$141.6M -$180.1M -$348.4M
 
Minority Interest in Earnings -- -- $84.5M $121.8M $211.8M
Net Income to Common Excl Extra Items -- -$104.9M -$57.1M -$58.4M -$136.6M
 
Basic EPS (Cont. Ops) -- -$2.41 -$0.50 -$0.80 -$1.47
Diluted EPS (Cont. Ops) -- -$2.41 -$0.50 -$0.80 -$1.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$246.8M -$196M -$273M -$136.9M
EBIT -- -$248.4M -$198.7M -$275.6M -$138.7M
 
Revenue (Reported) -- $2.5M $11.8M $22.8M $37M
Operating Income (Reported) -- -$180.7M -$230M -$275.6M -$138.7M
Operating Income (Adjusted) -- -$248.4M -$198.7M -$275.6M -$138.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.2M $11.8M $22.8M $37M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $7.3M $19M $4.9M --
Gross Profit $834K $4.5M $3.8M $32.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $75.6M $127.2M $156.1M $46.8M --
Selling, General & Admin $30.8M $55.3M $65.4M $75.9M --
Other Inc / (Exp) $58.8M $84.7M $84.7M -$216.1M --
Operating Expenses $138.7M $234.5M $279.4M $170.8M --
Operating Income -$137.8M -$230M -$275.6M -$138.7M --
 
Net Interest Expenses $772K $108K -- -- --
EBT. Incl. Unusual Items -$79.8M -$141.6M -$180.1M -$346.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1.9M --
Net Income to Company -- -$141.6M -$180.1M -$348.4M --
 
Minority Interest in Earnings -- $84.5M $121.8M $211.8M --
Net Income to Common Excl Extra Items -$79.8M -$57.1M -$58.4M -$136.6M --
 
Basic EPS (Cont. Ops) -$1.83 -$0.50 -$0.80 -$1.47 --
Diluted EPS (Cont. Ops) -$1.83 -$0.50 -$0.80 -$1.47 --
Weighted Average Basic Share $130.8M $202.9M $293.5M $372.9M --
Weighted Average Diluted Share $130.8M $202.9M $293.5M $372.9M --
 
EBITDA -$151.5M -$196M -$273M -$136.9M --
EBIT -$152.6M -$198.7M -$275.6M -$138.7M --
 
Revenue (Reported) $2.2M $11.8M $22.8M $37M --
Operating Income (Reported) -$137.8M -$230M -$275.6M -$138.7M --
Operating Income (Adjusted) -$152.6M -$198.7M -$275.6M -$138.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9M $77.1M $217.7M $120.3M $401.6M
Short Term Investments -- -- $50M -- $40M
Accounts Receivable, Net $2.8M $4.8M $11.2M $10.1M $21.1M
Inventory -- -- -- -- --
Prepaid Expenses $4M $4.1M $5.5M $19.1M --
Other Current Assets -- -- -- $19.1M $3.4M
Total Current Assets $11.6M $86.1M $284.4M $154.5M $471.1M
 
Property Plant And Equipment $5M $5M $4.8M $4.1M $2.4M
Long-Term Investments -- -- -- -- --
Goodwill $8.3M $8.3M $8.3M $8.3M $8.3M
Other Intangibles $18.3M $18.1M $18M $17.8M $17.6M
Other Long-Term Assets $3.8M $3.8M $33.2M $3.8M $1.9M
Total Assets $47.1M $121.2M $348.6M $224.9M $544.7M
 
Accounts Payable $16.7M $22.4M $28M $44.9M $47.9M
Accrued Expenses -- -- $1.6M $1.7M $1.4M
Current Portion Of Long-Term Debt $13.6M $14M -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.4M -- $1.5M --
Other Current Liabilities -- -- -- $32.3M $32.3M
Total Current Liabilities $70.5M $48.4M $38.6M $87.5M $89.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $74.1M $52.8M $71.5M $95.5M $91.6M
 
Common Stock -- -- $23K $23K $27K
Other Common Equity Adj -- -- -- -- --
Common Equity -$27M -- $296.8M $93.5M $618.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $162.4M $35.9M -$165.6M
Total Equity -$27M $68.4M $277.1M $129.3M $453.1M
 
Total Liabilities and Equity $47.1M $121.2M $348.6M $224.9M $544.7M
Cash and Short Terms $4.9M $77.1M $267.7M $120.3M $441.6M
Total Debt $33.9M $14M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9M $77.1M $217.7M $120.3M $401.6M
Short Term Investments -- -- $50M -- $40M
Accounts Receivable, Net $2.8M $4.8M $11.2M $10.1M $21.1M
Inventory -- -- -- -- --
Prepaid Expenses $4M $4.1M $5.5M -- --
Other Current Assets -- -- -- $19.1M $3.4M
Total Current Assets $11.6M $86.1M $284.4M $154.5M $471.1M
 
Property Plant And Equipment $5M $5M $4.8M $4.1M $2.4M
Long-Term Investments -- -- -- -- --
Goodwill $8.3M $8.3M $8.3M $8.3M $8.3M
Other Intangibles $18.3M $18.1M $18M $17.8M $17.6M
Other Long-Term Assets $3.8M $3.8M $33.2M $3.8M $1.9M
Total Assets $47.1M $121.2M $348.6M $224.9M $544.7M
 
Accounts Payable $16.7M $22.4M $28M $44.9M $47.9M
Accrued Expenses -- -- $1.6M $1.7M $1.4M
Current Portion Of Long-Term Debt $13.6M $14M -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.4M -- $1.5M --
Other Current Liabilities -- -- -- $32.3M $32.3M
Total Current Liabilities $70.5M $48.4M $38.6M $87.5M $89.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $74.1M $52.8M $71.5M $95.5M $91.6M
 
Common Stock -- -- $23K $23K $27K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $162.4M $35.9M -$165.6M
Total Equity -$27M $68.4M $277.1M $129.3M $453.1M
 
Total Liabilities and Equity $47.1M $121.2M $348.6M $224.9M $544.7M
Cash and Short Terms $4.9M $77.1M $267.7M $120.3M $441.6M
Total Debt $33.9M $14M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$88.4M -$102.5M -$141.6M -$180.1M -$348.4M
Depreciation & Amoritzation $2.1M $2.2M $2.7M $2.6M $1.8M
Stock-Based Compensation $3.7M $6.4M $9.3M $16.2M $13.6M
Change in Accounts Receivable $18M -$2M -$6.4M $1.1M -$12M
Change in Inventories -- -- -- -$36.4M -$7M
Cash From Operations -$47.2M -$99.2M -$148.6M -$183.3M -$108.7M
 
Capital Expenditures $3.5M $2M $2.3M $1.7M $44K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.5M -$2M -$52.3M $48.3M -$39.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $23M $27.2M -- -- --
Long-Term Debt Repaid -$3M -$47.2M -- -- --
Repurchase of Common Stock -$49K -$17K -$566K -- --
Other Financing Activities -- -- $339.1M -- -$2.6M
Cash From Financing $38.5M $173.3M $368.1M $16.1M $429.8M
 
Beginning Cash (CF) $17.1M $4.9M $77.1M $244.2M $125.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.3M $72.2M $167.1M -$118.9M $281.3M
Ending Cash (CF) $4.9M $77.1M $244.2M $125.4M $406.7M
 
Levered Free Cash Flow -$50.8M -$101.1M -$150.9M -$185M -$108.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$47.2M -$56.4M -$180.3M
Depreciation & Amoritzation -- -- $684K $611K $423K
Stock-Based Compensation -- -- $3.6M $4.1M $3.2M
Change in Accounts Receivable -- -- $11.6M $40.8M -$8.9M
Change in Inventories -- -- -- -$36.4M -$7M
Cash From Operations -- -- -$43.9M -$73.2M -$26.4M
 
Capital Expenditures -- -- $588K $51K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$588K -$51K $5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $1.2M $2M $311.4M
 
Beginning Cash (CF) -- -- $287.5M $196.6M $116.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$43.3M -$71.3M $289.9M
Ending Cash (CF) -- -- $244.2M $125.4M $406.7M
 
Levered Free Cash Flow -- -- -$44.5M -$73.3M -$26.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$141.6M -$180.1M -$348.4M
Depreciation & Amoritzation -- -- $2.7M $2.6M $1.8M
Stock-Based Compensation -- -- $9.3M $16.2M $13.6M
Change in Accounts Receivable -- -- -$6.4M $1.1M -$12M
Change in Inventories -- -- -- -- -$7M
Cash From Operations -- -- -$148.6M -$183.3M -$108.7M
 
Capital Expenditures -- -- $2.3M $1.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$52.3M $48.3M -$39.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$566K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $368.1M $16.1M $429.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $167.1M -$118.9M $281.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$150.9M -$185M -$108.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -$141.6M -$180.1M -$348.4M --
Depreciation & Amoritzation -- $2.7M $2.6M $1.8M --
Stock-Based Compensation -- $9.3M $16.2M $13.6M --
Change in Accounts Receivable -- -$6.4M $1.1M -$12M --
Change in Inventories -- -- -$36.4M -$7M --
Cash From Operations -- -$148.6M -$183.3M -$108.7M --
 
Capital Expenditures -- $2.3M $1.7M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$52.3M $48.3M -$39.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$566K -- -- --
Other Financing Activities -- $339.1M -- -- --
Cash From Financing -- $368.1M $16.1M $429.8M --
 
Beginning Cash (CF) -- $758.1M $907.8M $515.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $167.1M -$118.9M $281.3M --
Ending Cash (CF) -- $925.2M $788.9M $796.5M --
 
Levered Free Cash Flow -- -$150.9M -$185M -$108.7M --

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

GET BETTER TRADE IDEAS

Popular

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

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

Show me the best stock