Financhill
Sell
30

SRI Quote, Financials, Valuation and Earnings

Last price:
$4.59
Seasonality move :
12.13%
Day range:
$4.43 - $4.76
52-week range:
$4.11 - $18.57
Dividend yield:
0%
P/E ratio:
204.86x
P/S ratio:
0.14x
P/B ratio:
0.52x
Volume:
223.8K
Avg. volume:
453.5K
1-year change:
-75.11%
Market cap:
$127.1M
Revenue:
$908.3M
EPS (TTM):
-$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $648M $770.5M $899.9M $975.8M $908.3M
Revenue Growth (YoY) -22.33% 18.9% 16.8% 8.43% -6.92%
 
Cost of Revenues $493.8M $603.6M $725M $774.5M $719M
Gross Profit $154.2M $166.9M $174.9M $201.3M $189.3M
Gross Profit Margin 23.8% 21.66% 19.44% 20.63% 20.84%
 
R&D Expenses $49.4M $66.2M $65.3M $71.1M $72.2M
Selling, General & Admin $112.5M $116M $106.7M $117.4M $117.5M
Other Inc / (Exp) $3.1M $32.9M -$6.5M -$1.8M $1.2M
Operating Expenses $161.9M $182.2M $172M $188.5M $189.6M
Operating Income -$7.7M -$15.3M $2.9M $12.8M -$381K
 
Net Interest Expenses $6.1M $5.2M $7.1M $13M $14.4M
EBT. Incl. Unusual Items -$10.7M $12.4M -$10.7M -$1.9M -$13.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M $9M $3.4M $3.3M $2.9M
Net Income to Company -$8M $3.4M -$14.1M -$5.2M -$16.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8M $3.4M -$14.1M -$5.2M -$16.5M
 
Basic EPS (Cont. Ops) -$0.29 $0.13 -$0.52 -$0.19 -$0.60
Diluted EPS (Cont. Ops) -$0.29 $0.12 -$0.52 -$0.19 -$0.60
Weighted Average Basic Share $27M $27.1M $27.3M $27.4M $27.6M
Weighted Average Diluted Share $27M $27.4M $27.3M $27.4M $27.6M
 
EBITDA $28.6M $52.1M $31.2M $46M $35.8M
EBIT -$4.6M $17.6M -$3.6M $11.1M $850K
 
Revenue (Reported) $648M $770.5M $899.9M $975.8M $908.3M
Operating Income (Reported) -$7.7M -$15.3M $2.9M $12.8M -$381K
Operating Income (Adjusted) -$4.6M $17.6M -$3.6M $11.1M $850K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $189.7M $203.7M $231.2M $229.5M $218.2M
Revenue Growth (YoY) -0.33% 7.34% 13.51% -0.72% -4.91%
 
Cost of Revenues $140.2M $161.7M $185.7M $184M $175.6M
Gross Profit $49.6M $41.9M $45.5M $45.5M $42.7M
Gross Profit Margin 26.12% 20.59% 19.67% 19.84% 19.55%
 
R&D Expenses $13M $19.6M $16.6M $13.6M $18.5M
Selling, General & Admin $30.9M $26.8M $22.9M $25.9M $28.6M
Other Inc / (Exp) $629K $647K -$3M $1M $1.7M
Operating Expenses $43.9M $46.3M $39.5M $39.5M $47.1M
Operating Income $5.7M -$4.4M $6M $6M -$4.4M
 
Net Interest Expenses $1.8M $116K $2.2M $3.8M $3.4M
EBT. Incl. Unusual Items $4.5M -$3.9M $692K $3.2M -$6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $920K $2.3M $465K $212K -$60K
Net Income to Company $3.6M -$6.2M $227K $3M -$6.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M -$6.2M $227K $3M -$6.1M
 
Basic EPS (Cont. Ops) $0.14 -$0.22 -- $0.11 -$0.22
Diluted EPS (Cont. Ops) $0.14 -$0.23 -- $0.11 -$0.22
Weighted Average Basic Share $27M $27.2M $27.3M $27.5M $27.6M
Weighted Average Diluted Share $27M $27.4M $27.3M $27.5M $27.6M
 
EBITDA $15.4M $5.1M $11.3M $16.1M $5.7M
EBIT $6.3M -$3.8M $2.9M $7.1M -$2.8M
 
Revenue (Reported) $189.7M $203.7M $231.2M $229.5M $218.2M
Operating Income (Reported) $5.7M -$4.4M $6M $6M -$4.4M
Operating Income (Adjusted) $6.3M -$3.8M $2.9M $7.1M -$2.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $648M $770.5M $899.9M $975.8M $908.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $493.8M $603.6M $725M $774.5M $719M
Gross Profit $154.2M $166.9M $174.9M $201.3M $189.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $49.4M $66.2M $65.3M $71.1M $72.2M
Selling, General & Admin $112.5M $116M $106.7M $117.4M $117.5M
Other Inc / (Exp) $3.1M $32.9M -$6.5M -$1.8M $1.2M
Operating Expenses $161.9M $182.2M $172M $188.5M $189.6M
Operating Income -$7.7M -$15.3M $2.9M $12.8M -$381K
 
Net Interest Expenses $6.1M $5.2M $7.1M $13M $14.4M
EBT. Incl. Unusual Items -$10.7M $12.4M -$10.7M -$1.9M -$13.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M $9M $3.4M $3.3M $2.9M
Net Income to Company -$8M $3.4M -$14.1M -$5.2M -$16.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8M $3.4M -$14.1M -$5.2M -$16.5M
 
Basic EPS (Cont. Ops) -$0.29 $0.13 -$0.52 -$0.19 -$0.60
Diluted EPS (Cont. Ops) -$0.29 $0.11 -$0.52 -$0.19 -$0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $28.6M $52.1M $31.2M $46M $35.8M
EBIT -$4.6M $17.6M -$3.6M $11.1M $850K
 
Revenue (Reported) $648M $770.5M $899.9M $975.8M $908.3M
Operating Income (Reported) -$7.7M -$15.3M $2.9M $12.8M -$381K
Operating Income (Adjusted) -$4.6M $17.6M -$3.6M $11.1M $850K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $770.5M $899.9M $975.8M $908.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $603.6M $725M $774.5M $719M --
Gross Profit $166.9M $174.9M $201.3M $189.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $66.2M $65.3M $71.1M $72.2M --
Selling, General & Admin $116M $106.7M $117.4M $117.5M --
Other Inc / (Exp) $32.9M -$6.5M -$1.8M $1.2M --
Operating Expenses $182.2M $172M $188.5M $189.6M --
Operating Income -$15.3M $2.9M $12.8M -$381K --
 
Net Interest Expenses $5.2M $7.1M $13M $14.4M --
EBT. Incl. Unusual Items $12.4M -$10.7M -$1.9M -$13.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9M $3.4M $3.3M $2.9M --
Net Income to Company $3.4M -$14.1M -$5.2M -$16.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.4M -$14.1M -$5.2M -$16.5M --
 
Basic EPS (Cont. Ops) $0.13 -$0.52 -$0.19 -$0.60 --
Diluted EPS (Cont. Ops) $0.11 -$0.52 -$0.19 -$0.60 --
Weighted Average Basic Share $108.5M $109M $109.8M $110.4M --
Weighted Average Diluted Share $109.4M $109.3M $110M $110.6M --
 
EBITDA $52.1M $31.2M $46M $35.8M --
EBIT $17.6M -$3.6M $11.1M $850K --
 
Revenue (Reported) $770.5M $899.9M $975.8M $908.3M --
Operating Income (Reported) -$15.3M $2.9M $12.8M -$381K --
Operating Income (Adjusted) $17.6M -$3.6M $11.1M $850K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73.9M $85.5M $54.8M $40.8M $71.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $136.7M $150.4M $158.2M $166.5M $137.8M
Inventory $90.5M $138.1M $152.6M $187.8M $151.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $33.5M $36.8M $44M $34.2M $26.6M
Total Current Assets $334.7M $410.8M $409.6M $429.4M $387.5M
 
Property Plant And Equipment $138.3M $126.2M $118.4M $120.9M $107.7M
Long-Term Investments -- -- -- -- --
Goodwill $39.1M $36.4M $34.2M $35.3M $33.1M
Other Intangibles $55.4M $49.9M $45.5M $47.3M $39.7M
Other Long-Term Assets $54M $42.1M $44.4M $47M $53.6M
Total Assets $621.4M $665.4M $652.1M $679.9M $621.6M
 
Accounts Payable $86.1M $97.7M $110.2M $111.9M $83.5M
Accrued Expenses $30.4M $51.4M $47M $40.3M $45.3M
Current Portion Of Long-Term Debt $1.6M -- $1.5M $2.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $146M $173.1M $177.7M $178.2M $150M
 
Long-Term Debt $136M $164M $167.8M $189.3M $201.6M
Capital Leases -- -- -- -- --
Total Liabilities $324.8M $369.4M $371.2M $392.2M $376.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$89.6M -$97M -$103.1M -$92.8M -$122M
Common Equity $296.6M $296M $280.9M $287.7M $245.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $296.6M $296M $280.9M $287.7M $245.3M
 
Total Liabilities and Equity $621.4M $665.4M $652.1M $679.9M $621.6M
Cash and Short Terms $73.9M $85.5M $54.8M $40.8M $71.8M
Total Debt $143.7M $169.2M $169.3M $191.5M $201.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73.9M $85.5M $54.8M $40.8M $71.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $136.7M $150.4M $158.2M $166.5M $137.8M
Inventory $90.5M $138.1M $152.6M $187.8M $151.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $33.5M $36.8M $44M $34.2M $26.6M
Total Current Assets $334.7M $410.8M $409.6M $429.4M $387.5M
 
Property Plant And Equipment $138.3M $126.2M $118.4M $120.9M $107.7M
Long-Term Investments -- -- -- -- --
Goodwill $39.1M $36.4M $34.2M $35.3M $33.1M
Other Intangibles $55.4M $49.9M $45.5M $47.3M $39.7M
Other Long-Term Assets $54M $42.1M $44.4M $47M $53.6M
Total Assets $621.4M $665.4M $652.1M $679.9M $621.6M
 
Accounts Payable $86.1M $97.7M $110.2M $111.9M $83.5M
Accrued Expenses $30.4M $51.4M $47M $40.3M $45.3M
Current Portion Of Long-Term Debt $1.6M -- $1.5M $2.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $146M $173.1M $177.7M $178.2M $150M
 
Long-Term Debt $136M $164M $167.8M $189.3M $201.6M
Capital Leases -- -- -- -- --
Total Liabilities $324.8M $369.4M $371.2M $392.2M $376.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$89.6M -$97M -$103.1M -$92.8M -$122M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $296.6M $296M $280.9M $287.7M $245.3M
 
Total Liabilities and Equity $621.4M $665.4M $652.1M $679.9M $621.6M
Cash and Short Terms $73.9M $85.5M $54.8M $40.8M $71.8M
Total Debt $143.7M $169.2M $169.3M $191.5M $201.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8M $3.4M -$14.1M -$5.2M -$16.5M
Depreciation & Amoritzation $33.2M $34.5M $34.8M $34.9M $35M
Stock-Based Compensation $5.9M $6M $5.9M $3.3M $4.1M
Change in Accounts Receivable $4.2M -$17M -$13.2M -$5.9M $20.2M
Change in Inventories $4M -$51.3M -$20.1M -$31.6M $26.9M
Cash From Operations $28.6M -$36.2M $6.8M $4.9M $47.7M
 
Capital Expenditures $32.5M $27M $31.6M $38.5M $24.3M
Cash Acquisitions -- $22.8M -- -- --
Cash From Investing -$33.9M $28M -$28.6M -$37M -$24.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $112.6M $137.7M $60.5M $153.1M $167.2M
Long-Term Debt Repaid -$99.3M -$112.1M -$60.2M -$131.7M -$155.2M
Repurchase of Common Stock -$6.8M -$2.7M -$791K -$1.7M -$795K
Other Financing Activities -- -$18K -$6.8M -$2.3M --
Cash From Financing $6.5M $22.9M -$7.3M $17.5M $11.1M
 
Beginning Cash (CF) $69.4M $73.9M $85.5M $54.8M $40.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M $14.7M -$29.1M -$14.5M $34.4M
Ending Cash (CF) $73.9M $85.5M $54.8M $40.8M $71.8M
 
Levered Free Cash Flow -$3.8M -$63.3M -$24.8M -$33.6M $23.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6M -$6.2M $227K $3M -$6.1M
Depreciation & Amoritzation $9.1M $8.9M $8.4M $9M $8.5M
Stock-Based Compensation $2.4M $1.3M $1.5M $1.1M $1M
Change in Accounts Receivable -$2.9M -$14.3M $15.2M $15.5M $14.1M
Change in Inventories $317K -$14.7M $4.2M $2.1M $17.2M
Cash From Operations $19.7M -$16.6M $30.9M $10.6M $19.2M
 
Capital Expenditures $8.1M $5.5M $8.7M $9.9M $5.3M
Cash Acquisitions -- $21.8M $700K -- --
Cash From Investing -$8.8M $15.1M -$8.9M -$10M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.5M $73.4M $8.2M $44.2M $44.9M
Long-Term Debt Repaid -$19.8M -$35.8M -$9.5M -$40M -$37.9M
Repurchase of Common Stock -- -$7K -$31K -$23K -$15K
Other Financing Activities -- -- -$484K -- --
Cash From Financing -$8.3M $37.5M -$1.8M $2M $7M
 
Beginning Cash (CF) $68.3M $50M $32.3M $36.8M $54.1M
Foreign Exchange Rate Adjustment $3.1M -$516K $2.2M $1.6M -$3.1M
Additions / Reductions $2.5M $36.1M $20.2M $2.5M $20.7M
Ending Cash (CF) $73.9M $85.5M $54.8M $40.8M $71.8M
 
Levered Free Cash Flow $11.6M -$22M $22.2M $700K $14M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8M $3.4M -$14.1M -$5.2M -$16.5M
Depreciation & Amoritzation $33.2M $34.5M $34.8M $34.9M $35M
Stock-Based Compensation $5.9M $6M $5.9M $3.3M $4.1M
Change in Accounts Receivable $4.2M -$17M -$13.2M -$5.9M $20.2M
Change in Inventories $4M -$51.3M -$20.1M -$31.6M $26.9M
Cash From Operations $28.6M -$36.2M $6.8M $4.9M $47.7M
 
Capital Expenditures $32.5M $27M $31.6M $38.5M $24.3M
Cash Acquisitions -- $22.8M -- -- --
Cash From Investing -$33.9M $28M -$28.6M -$37M -$24.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $112.6M $137.7M $60.5M $153.1M $167.2M
Long-Term Debt Repaid -$99.3M -$112.1M -$60.2M -$131.7M -$155.2M
Repurchase of Common Stock -$6.8M -$2.7M -$791K -$1.7M -$795K
Other Financing Activities -- -- -- -- --
Cash From Financing $6.5M $22.9M -$7.3M $17.5M $11.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M $14.7M -$29.1M -$14.5M $34.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.8M -$63.3M -$24.8M -$33.6M $23.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.4M -$14.1M -$5.2M -$16.5M --
Depreciation & Amoritzation $34.5M $34.8M $34.9M $35M --
Stock-Based Compensation $6M $5.9M $3.3M $4.1M --
Change in Accounts Receivable -$17M -$13.2M -$5.9M $20.2M --
Change in Inventories -$51.3M -$20.1M -$31.6M $26.9M --
Cash From Operations -$36.2M $6.8M $4.9M $47.7M --
 
Capital Expenditures $27M $31.6M $38.5M $24.3M --
Cash Acquisitions $22.8M -- -- -- --
Cash From Investing $28M -$28.6M -$37M -$24.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $137.7M $60.5M $153.1M $167.2M --
Long-Term Debt Repaid -$112.1M -$60.2M -$131.7M -$155.2M --
Repurchase of Common Stock -$2.7M -$791K -$1.7M -$795K --
Other Financing Activities -- -$6.8M -- -- --
Cash From Financing $22.9M -$7.3M $17.5M $11.1M --
 
Beginning Cash (CF) $240M $200M $161.4M $185.5M --
Foreign Exchange Rate Adjustment -$3M -$1.7M $591K -$3.4M --
Additions / Reductions $14.7M -$29.1M -$14.5M $34.4M --
Ending Cash (CF) $251.6M $169.2M $147.5M $216.5M --
 
Levered Free Cash Flow -$63.3M -$24.8M -$33.6M $23.4M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock