Financhill
Sell
19

SMR Quote, Financials, Valuation and Earnings

Last price:
$16.42
Seasonality move :
32.09%
Day range:
$16.16 - $17.26
52-week range:
$11.08 - $57.42
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
32.58x
P/B ratio:
3.32x
Volume:
24.6M
Avg. volume:
24.1M
1-year change:
-16.89%
Market cap:
$2.8B
Revenue:
$37M
EPS (TTM):
-$2.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $2.9M $11.8M $22.8M $37M
Revenue Growth (YoY) 60.86% 377% 312.44% 93.24% 62.41%
 
Cost of Revenues -- $5.5M $7.3M $21.3M $6.6M
Gross Profit -- -$2.6M $4.5M $1.5M $30.4M
Gross Profit Margin 40.83% -90.99% 38.01% 6.44% 82.18%
 
R&D Expenses $95.3M $93.1M $123.4M $156.1M $46.8M
Selling, General & Admin $114.1K $45.2M $63.1M $65.4M $75.9M
Other Inc / (Exp) $71.1M $73.5M $84.7M $84.7M -$216.1M
Operating Expenses $114.1K $171.7M $234.5M $277M $169.2M
Operating Income -$114.1K -$174.3M -$230M -$275.6M -$138.7M
 
Net Interest Expenses -- $1.7M -- -- --
EBT. Incl. Unusual Items -$13M -$102.5M -$141.6M -$180.1M -$346.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1.9M
Net Income to Company -$13M -$102.5M -$141.6M -$180.1M -$348.4M
 
Minority Interest in Earnings -- -- -$31.2M -$121.8M -$211.8M
Net Income to Common Excl Extra Items -$13M -$102.5M -$57.1M -$180.1M -$348.4M
 
Basic EPS (Cont. Ops) -$0.45 -$3.57 -$0.51 -$0.80 -$1.47
Diluted EPS (Cont. Ops) -$0.45 -$3.57 -$0.51 -$0.80 -$1.47
Weighted Average Basic Share $28.8M $28.8M $50.8M $73.4M $93.2M
Weighted Average Diluted Share $28.8M $28.8M $50.8M $73.4M $93.2M
 
EBITDA -$114.1K -$170.6M -$224.9M -$273M -$136.9M
EBIT -$114.1K -$174.3M -$230M -$275.6M -$138.7M
 
Revenue (Reported) -- $2.9M $11.8M $22.8M $37M
Operating Income (Reported) -$114.1K -$174.3M -$230M -$275.6M -$138.7M
Operating Income (Adjusted) -$114.1K -$174.3M -$230M -$275.6M -$138.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $297K $3.2M $7M $475K $8.2M
Revenue Growth (YoY) -- 968.01% 119.11% -93.17% 1635.16%
 
Cost of Revenues $156K $11M $5.9M $514K $5.8M
Gross Profit $141K -$7.8M $1M -$39K $2.5M
Gross Profit Margin 47.48% -246.38% 14.53% -8.21% 29.85%
 
R&D Expenses $26.4M $34.3M $63.7M $12.2M $11.1M
Selling, General & Admin $13.7M $18.5M $16.4M $17M $519.2M
Other Inc / (Exp) $18.8M $15.6M $31.9M -$6.5M --
Operating Expenses $46M $58.3M $93.9M $41M $540.9M
Operating Income -$45.8M -$66.1M -$92.9M -$41M -$538.4M
 
Net Interest Expenses $104K -- -- -- --
EBT. Incl. Unusual Items -$27.1M -$49.6M -$58.3M -$45.5M -$532.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $12K --
Net Income to Company -$27.1M -$49.6M -$58.3M -$45.6M -$532.6M
 
Minority Interest in Earnings -- -- -$39.2M -$28.1M -$259.3M
Net Income to Common Excl Extra Items -$27.1M -$10.7M -$58.3M -$45.6M -$532.6M
 
Basic EPS (Cont. Ops) -$0.94 -$0.23 -$0.26 -$0.18 -$1.85
Diluted EPS (Cont. Ops) -$0.94 -$0.23 -$0.26 -$0.18 -$1.85
Weighted Average Basic Share $28.8M $46.4M $74.8M $95.2M $147.7M
Weighted Average Diluted Share $28.8M $46.4M $74.8M $95.2M $147.7M
 
EBITDA -$45.8M -$56.9M -$92.2M -$40.6M -$538.1M
EBIT -$45.8M -$66.1M -$92.9M -$41M -$538.4M
 
Revenue (Reported) $297K $3.2M $7M $475K $8.2M
Operating Income (Reported) -$45.8M -$66.1M -$92.9M -$41M -$538.4M
Operating Income (Adjusted) -$45.8M -$66.1M -$92.9M -$41M -$538.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $669K $9.9M $21.7M $7.4M $63.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401K $14.9M $17.7M $5.9M $22.4M
Gross Profit $268K -$5M $3.9M $1.4M $41.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $114.4M $152.5M $75.3M $41.4M
Selling, General & Admin $25M $57.1M $66M $71.2M $587.7M
Other Inc / (Exp) $53.9M $90.6M $89.4M -$34M --
Operating Expenses $87.5M $208.7M $275.8M $199.4M $670.2M
Operating Income -$87.2M -$213.7M -$271.9M -$197.9M -$628.7M
 
Net Interest Expenses $670K $215K -- -- --
EBT. Incl. Unusual Items -$56M -$122.4M -$170.9M -$224.5M -$778.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $12K $2.3M
Net Income to Company -$87.4M -$122.4M -$170.9M -$224.5M -$781M
 
Minority Interest in Earnings -- -$31.2M -$59.4M -$144.1M -$401M
Net Income to Common Excl Extra Items -$56M -$72.5M -$111.6M -$224.5M -$781M
 
Basic EPS (Cont. Ops) -$1.95 -$1.27 -$0.75 -$0.94 -$2.86
Diluted EPS (Cont. Ops) -$1.95 -$1.27 -$0.75 -$0.94 -$2.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$46.6M -$201.4M -$276.2M -$195.9M -$627.4M
EBIT -$87.2M -$213.7M -$271.9M -$197.9M -$628.7M
 
Revenue (Reported) $669K $9.9M $21.7M $7.4M $63.9M
Operating Income (Reported) -$87.2M -$213.7M -$271.9M -$197.9M -$628.7M
Operating Income (Adjusted) -$87.2M -$213.7M -$271.9M -$197.9M -$628.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $669K $8.4M $18.3M $2.8M $29.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401K $13.9M $15.1M $2.1M $19M
Gross Profit $268K -$5.6M $3.1M $722K $10.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47.3M $87.3M $116.4M $37.4M $32M
Selling, General & Admin $24.9M $44.4M $47.4M $53.2M $565M
Other Inc / (Exp) $35.7M $67.5M $72.2M -$46.5M $63K
Operating Expenses $87.3M $157M $207.6M $127.6M $627.6M
Operating Income -$87.1M -$162.6M -$204.5M -$126.9M -$616.8M
 
Net Interest Expenses $670K $113K -- -- --
EBT. Incl. Unusual Items -$43M -$94.4M -$123.7M -$168.1M -$600.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $12K $342K
Net Income to Company -$74.4M -$94.4M -$123.7M -$168.1M -$600.7M
 
Minority Interest in Earnings -- -$31.2M -$59.4M -$106.4M -$295.7M
Net Income to Common Excl Extra Items -$43M -$44.5M -$99M -$168.1M -$600.7M
 
Basic EPS (Cont. Ops) -$1.50 -$0.29 -$0.54 -$0.70 -$2.09
Diluted EPS (Cont. Ops) -$1.50 -$0.29 -$0.54 -$0.70 -$2.09
Weighted Average Basic Share $86.3M $158.5M $216.6M $264.3M $408.8M
Weighted Average Diluted Share $86.3M $158.5M $216.6M $264.3M $408.8M
 
EBITDA -$46.5M -$151.3M -$202.6M -$125.5M -$615.9M
EBIT -$87.1M -$162.6M -$204.5M -$126.9M -$616.8M
 
Revenue (Reported) $669K $8.4M $18.3M $2.8M $29.7M
Operating Income (Reported) -$87.1M -$162.6M -$204.5M -$126.9M -$616.8M
Operating Income (Adjusted) -$87.1M -$162.6M -$204.5M -$126.9M -$616.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9M $77.1M $267.7M $125.4M $446.7M
Short Term Investments -- -- $50M -- $40M
Accounts Receivable, Net $2.8M $4.8M $11.2M $9.8M $19.7M
Inventory -- -- -- -- --
Prepaid Expenses $237.1K $4.1M $5.5M $19.1M $3.4M
Other Current Assets -- -- -- $19.1M $3.4M
Total Current Assets $2.1M $86.1M $284.4M $154.5M $471.1M
 
Property Plant And Equipment -- $6.2M $8.6M $6.7M $2.4M
Long-Term Investments $232.3M -- $26.5M -- --
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 $234.4M $121.2M $348.6M $224.9M $544.7M
 
Accounts Payable -- $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 $49.9K $48.4M $38.6M $87.5M $89.7M
 
Long-Term Debt -- -- -- $1.4M --
Capital Leases -- -- -- -- --
Total Liabilities $41.8M $52.8M $71.5M $95.5M $91.6M
 
Common Stock $187.7M $28.2M $23K $23K $27K
Other Common Equity Adj -- -- -- -- --
Common Equity $192.7M -$753.4M $114.7M $93.5M $618.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $162.4M $35.9M -$165.6M
Total Equity $192.7M $68.4M $277.1M $129.3M $453.1M
 
Total Liabilities and Equity $234.4M $121.2M $348.6M $224.9M $544.7M
Cash and Short Terms $1.9M $77.1M $267.7M $125.4M $446.7M
Total Debt -- -- -- $1.4M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2M $318.6M $117.5M $161.7M $696.9M
Short Term Investments -- $50M -- $45M --
Accounts Receivable, Net $15.1M $22.8M $20.2M $7.2M $13.2M
Inventory -- -- -- -- --
Prepaid Expenses $108.4K $6.4M $21.5M $10.9M $7.7M
Other Current Assets -- -- -- -- --
Total Current Assets $1.3M $347.9M $159.2M $180.6M $719.8M
 
Property Plant And Equipment -- $5M $35.4M $2.8M $2.1M
Long-Term Investments $232.3M $18.9M $79.2M -- $62M
Goodwill $8.3M $8.3M $8.3M $8.3M --
Other Intangibles $18.2M $18M $17.8M $17.6M --
Other Long-Term Assets $3M $25.2M $87.9M $2.5M --
Total Assets $233.6M $404.2M $308.5M $253.3M $883.1M
 
Accounts Payable -- $31.9M $35.9M $17.9M $56.9M
Accrued Expenses $1.8M $1.5M $1.5M $1.8M --
Current Portion Of Long-Term Debt $13.9M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $34.5M $33.1M --
Total Current Liabilities $355.6K $42.4M $81.5M $80.6M $445.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $38.6M $84.8M $128.9M $163.2M $448.3M
 
Common Stock $232.3M $23K $23K $25K $30K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $216.7M $73.7M -$69.9M -$393.9M
Total Equity $195M $319.5M $179.6M $90.1M $434.8M
 
Total Liabilities and Equity $233.6M $404.2M $308.5M $253.3M $883.1M
Cash and Short Terms $1.2M $318.6M $117.5M $161.7M $696.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13M -$102.5M -$141.6M -$180.1M -$348.4M
Depreciation & Amoritzation -- $3.7M $5.1M $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 -$346.2K -$99.2M -$148.6M -$183.3M -$108.7M
 
Capital Expenditures -- $2M $2.3M $1.7M $44K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$232.3M -$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 -- $17K $566K -- --
Other Financing Activities -- -- $339.1M -- -$2.6M
Cash From Financing $234.6M $173.3M $368.1M $16.1M $429.8M
 
Beginning Cash (CF) $1.9M $77.1M $217.7M $125.4M $406.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M $72.2M $167.1M -$118.9M $281.3M
Ending Cash (CF) $3.8M $149.3M $384.8M $6.5M $687.9M
 
Levered Free Cash Flow -$346.2K -$101.1M -$150.9M -$185M -$108.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$27.1M -$49.6M -$58.3M -$45.6M -$532.6M
Depreciation & Amoritzation $919K $9.2M $675K $438K $293K
Stock-Based Compensation $1.1M $3.6M $4M $3.9M $4.8M
Change in Accounts Receivable -$4.6M -$7.8M $4.7M $405K -$2.4M
Change in Inventories -- -- -- -$122K --
Cash From Operations -$22.7M -$40.7M -$27.7M -$12.7M -$199.8M
 
Capital Expenditures $1.1M $163K $54K -- $141K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$50.2M -$54K -$45M -$154.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $17K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $91.7M $27.5M $9.8M $38.4M $463.8M
 
Beginning Cash (CF) $1.2M $268.6M $117.5M $116.7M $412.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $67.9M -$63.3M -$18M -$19.3M $109.9M
Ending Cash (CF) $69.1M $205.3M $99.5M $97.4M $522.6M
 
Levered Free Cash Flow -$23.8M -$40.8M -$27.7M -$12.7M -$199.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$87.4M -$122.4M -$170.9M -$224.5M -$781M
Depreciation & Amoritzation -- $12.3M -$4.3M $2M $1.3M
Stock-Based Compensation -- $6.9M $15.7M $14.6M $17.7M
Change in Accounts Receivable -- -$7.7M $2.6M $12.2M -$8.2M
Change in Inventories -- -- -- -$36.4M --
Cash From Operations -$73.7M -$130.5M -$153.9M -$155.5M -$282.3M
 
Capital Expenditures $1.6M $2.1M $2.3M $51K $185K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$233.9M -$52.1M $47.7M -$44.9M -$301.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $17K $566K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $407.3M $367.5M $15.3M $120.4M $879.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.7M $184.9M -$90.9M -$79.9M $296M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$75.3M -$132.6M -$156.2M -$155.5M -$282.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$74.4M -$94.4M -$123.7M -$168.1M -$600.7M
Depreciation & Amoritzation $919K $11.3M $1.9M $1.4M $911K
Stock-Based Compensation $1.1M $5.7M $12.1M $10.4M $14.5M
Change in Accounts Receivable -$12.3M -$18M -$9M $2.2M $5.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$73.4M -$104.7M -$110M -$82.2M -$255.9M
 
Capital Expenditures $1.6M $1.7M $1.7M -- $141K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$51.7M $48.3M -$44.8M -$306.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $17K $566K -- -- --
Other Financing Activities -- $339.1M -- -- --
Cash From Financing $172.7M $366.9M $14.1M $118.4M $568.3M
 
Beginning Cash (CF) $4.2M $620M $490M $389.9M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.8M $210.4M -$47.6M -$8.6M $6M
Ending Cash (CF) $101.9M $830.4M $442.5M $381.2M $1.2B
 
Levered Free Cash Flow -$75M -$106.5M -$111.7M -$82.2M -$256M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 24.71% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is up 20.67% over the past day.

Buy
69
QBTS alert for Dec 23

D-Wave Quantum, Inc. [QBTS] is up 19.65% over the past day.

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

Show me the best stock