Financhill
Sell
9

SHMD Quote, Financials, Valuation and Earnings

Last price:
$2.87
Seasonality move :
1.39%
Day range:
$2.81 - $3.02
52-week range:
$1.98 - $11.50
Dividend yield:
0%
P/E ratio:
4.03x
P/S ratio:
1.29x
P/B ratio:
--
Volume:
60.8K
Avg. volume:
55.1K
1-year change:
-73.85%
Market cap:
$124.5M
Revenue:
$97.7M
EPS (TTM):
-$1.86
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $46.7M $100.2M $97.7M
Revenue Growth (YoY) -- -- -- 114.61% -2.54%
 
Cost of Revenues -- -- $36.1M $65.1M $69.1M
Gross Profit -- -- $10.6M $35.2M $28.6M
Gross Profit Margin -- -- 22.73% 35.07% 29.25%
 
R&D Expenses -- -- $3.2M $5.1M $5.6M
Selling, General & Admin -- -- $16.7M $19.3M $27.2M
Other Inc / (Exp) -- -- $2.6M $5.3M $54.9M
Operating Expenses -- -- $21.8M $24.3M $32.6M
Operating Income -- -- -$11.2M $10.9M -$4.1M
 
Net Interest Expenses -- -- $17.5M $14.4M $6.7M
EBT. Incl. Unusual Items -- -- -$26.1M $1.8M $44.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $6.1M -$2M $3M
Net Income to Company -- -- -$32.3M $3.8M $41.1M
 
Minority Interest in Earnings -- -- $3.3M -$2.2M -$1.2M
Net Income to Common Excl Extra Items -- -- -$28.9M $1.6M $39.9M
 
Basic EPS (Cont. Ops) -- -- -$0.87 $0.05 $1.19
Diluted EPS (Cont. Ops) -- -- -$0.87 $0.05 $1.19
Weighted Average Basic Share -- -- $33.4M $33.4M $33.4M
Weighted Average Diluted Share -- -- $33.4M $33.4M $33.4M
 
EBITDA -- -- $976.1K $27.1M $62.5M
EBIT -- -- -$4.8M $20.5M $55M
 
Revenue (Reported) -- -- $46.7M $100.2M $97.7M
Operating Income (Reported) -- -- -$11.2M $10.9M -$4.1M
Operating Income (Adjusted) -- -- -$4.8M $20.5M $55M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- $94.2M $85.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $62.3M $64.6M
Gross Profit -- -- -- $31.9M $21M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $6.4M $4.6M
Selling, General & Admin -- -- -- $23.7M $26.3M
Other Inc / (Exp) -- -- $3.3M $38M -$46.8M
Operating Expenses -- -- -- $30.1M $30.8M
Operating Income -- -- -- $1.9M -$9.9M
 
Net Interest Expenses -- -- $5M -- $22.6M
EBT. Incl. Unusual Items -- -- -- $42.4M -$79.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $6.1M -$489.1K
Net Income to Company -- -- -- $36.3M --
 
Minority Interest in Earnings -- -- -$536.8K -$1.6M --
Net Income to Common Excl Extra Items -- -- -- $34.7M -$79.9M
 
Basic EPS (Cont. Ops) -- -- -- $1.04 -$1.86
Diluted EPS (Cont. Ops) -- -- -- $1.04 -$1.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $12.4M $53.2M
EBIT -- -- -- $6.1M $48.9M
 
Revenue (Reported) -- -- -- $94.2M $85.6M
Operating Income (Reported) -- -- -- $1.9M -$9.9M
Operating Income (Adjusted) -- -- -- $6.1M $48.9M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08 2025-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $655.6K $20.8M $8.9M $6.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $28.2M $24.1M $43.5M $44.9M
Inventory -- $15.4M $21.7M $26.8M $18.1M
Prepaid Expenses -- $4.1M $4.6M $3.6M $5.5M
Other Current Assets -- $1.2K -$1.1K -$1.1K -$1.1K
Total Current Assets -- $65.5M $79.7M $157.7M $82M
 
Property Plant And Equipment -- $19.3M $17.5M $15.8M $16.3M
Long-Term Investments -- $49.2K $166.4K $123.3K $154.8K
Goodwill -- -- -- -- --
Other Intangibles -- $18.5M $18.1M $17M $16.5M
Other Long-Term Assets -- -- $1.1K -- --
Total Assets -- $161.5M $181.9M $193.3M $117.8M
 
Accounts Payable -- $50.2M $27.4M $27.2M $28.6M
Accrued Expenses -- $8.2M $2.8M $3.2M $4.9M
Current Portion Of Long-Term Debt -- $26M $121.7M $124.9M $27.4M
Current Portion Of Capital Lease Obligations -- $312.4K $608K $526.6K $1.7M
Other Current Liabilities -- $4.4M $7.5M $4.5M $8.1M
Total Current Liabilities -- $114.5M $191M $209.8M $96.5M
 
Long-Term Debt -- $136.6M $47.3M $36.9M $24.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $254.3M $248.8M $251.5M $137.5M
 
Common Stock -- $40.8M $78.2M $75.6M $78M
Other Common Equity Adj -- -$133.2M -$150.5M -$141M -$105.9M
Common Equity -- -$92.4M -$72.3M -$65.4M -$27.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$353K $5.5M $7.2M $8.1M
Total Equity -- -$92.8M -$66.8M -$58.2M -$19.7M
 
Total Liabilities and Equity -- $161.5M $181.9M $193.3M $117.8M
Cash and Short Terms -- $655.6K $20.8M $8.9M $6.3M
Total Debt -- -- $169M $174.7M $53.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- -- -- $8.4M $3.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $37.8M $39M
Inventory -- -- -- $25.3M $17.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- $24.2M $4.2M
Total Current Assets -- -- -- $113.7M $64.1M
 
Property Plant And Equipment -- -- -- $16.5M $15.1M
Long-Term Investments -- -- -- $120.6K $5.7M
Goodwill -- -- -- -- $8.9M
Other Intangibles -- -- -- -- $25.4M
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- $149.7M $122M
 
Accounts Payable -- -- -- $25.7M $24.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $54.1M $31.9M
Current Portion Of Capital Lease Obligations -- -- -- $527.1K $1.6M
Other Current Liabilities -- -- -- $15.1M $23.5M
Total Current Liabilities -- -- -- $138.3M $106.3M
 
Long-Term Debt -- -- -- $24M $23.8M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $170.4M $180M
 
Common Stock -- -- -- $76.8M $120.6M
Other Common Equity Adj -- -- -- -$105.1M -$179.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $7.7M $701K
Total Equity -- -- -- -$20.6M -$58.1M
 
Total Liabilities and Equity -- -- -- $149.7M $122M
Cash and Short Terms -- -- -- $8.4M $3.2M
Total Debt -- -- -- $89.1M $55.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -$32.3M $3.8M $41.1M
Depreciation & Amoritzation -- -- $5.8M $6.6M $7.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $9.1M -$17.5M -$7.3M
Change in Inventories -- -- -$7.9M -$6.1M $8.9M
Cash From Operations -- -- -$12.2M $295.3K $10.7M
 
Capital Expenditures -- -- $6M $4.9M $7.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$8.9M -$7.6M $78M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $3.4M $5.2M --
Long-Term Debt Repaid -- -- -$2.8M -$6.8M -$89.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $42.6M $144.5K $992.8K
Cash From Financing -- -- $42.2M -$3.3M -$90.6M
 
Beginning Cash (CF) -- -- $630.6K $19.4M $9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $21.1M -$10.6M -$1.9M
Ending Cash (CF) -- -- $21.8M $8.8M $6.2M
 
Levered Free Cash Flow -- -- -$18.1M -$4.6M $3.2M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- $36.3M --
Depreciation & Amoritzation -- -- -- $6.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $9.7M --
Change in Inventories -- -- -- -$4.8M --
Cash From Operations -- -- -- $18.4M --
 
Capital Expenditures -- -- $2.4M $5.6M $4.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $69.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -$5.2M --
Long-Term Debt Repaid -- -- -- -$80.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$87.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $262.3K --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $12.8M --
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08 2025-01-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock