Financhill
Sell
45

SMR Quote, Financials, Valuation and Earnings

Last price:
$17.10
Seasonality move :
-4.97%
Day range:
$18.06 - $18.77
52-week range:
$3.79 - $32.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
47.09x
P/B ratio:
3.88x
Volume:
4.3M
Avg. volume:
9.4M
1-year change:
359.71%
Market cap:
$2.4B
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 Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock