Financhill
Sell
36

SDGR Quote, Financials, Valuation and Earnings

Last price:
$19.46
Seasonality move :
-1.92%
Day range:
$19.01 - $19.84
52-week range:
$16.67 - $38.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.36x
P/B ratio:
3.15x
Volume:
989.1K
Avg. volume:
839.9K
1-year change:
-42.31%
Market cap:
$1.4B
Revenue:
$216.7M
EPS (TTM):
-$2.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $85.5M $108.1M $137.9M $181M $216.7M
Revenue Growth (YoY) 28.37% 26.36% 27.6% 31.19% 19.74%
 
Cost of Revenues $36.5M $44.6M $72.3M $79.9M $76M
Gross Profit $49.1M $63.5M $65.6M $101M $140.7M
Gross Profit Margin 57.39% 58.72% 47.58% 55.83% 64.94%
 
R&D Expenses $39.4M $64.7M $90.9M $126.4M $181.8M
Selling, General & Admin $48.4M $59.7M $86.2M $121.5M $136.4M
Other Inc / (Exp) $10.9M $34.6M $10.6M -$2.3M $220.4M
Operating Expenses $87.8M $124.4M $177.1M $247.8M $318.1M
Operating Income -$38.7M -$60.9M -$111.4M -$146.8M -$177.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$26M -$26.3M -$100.8M -$149.1M $42.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$291K $345K $411K $63K $2.2M
Net Income to Company -$25.7M -$26.6M -$101.2M -$149.2M $40.7M
 
Minority Interest in Earnings $1.1M $2.2M $826K $3K --
Net Income to Common Excl Extra Items -$24.6M -$24.5M -$100.4M -$149.2M $40.7M
 
Basic EPS (Cont. Ops) -$0.41 -$0.41 -$1.42 -$2.10 $0.57
Diluted EPS (Cont. Ops) -$0.41 -$0.41 -$1.42 -$2.10 $0.54
Weighted Average Basic Share $59.6M $60M $70.6M $71.2M $71.8M
Weighted Average Diluted Share $59.6M $60M $70.6M $71.2M $75M
 
EBITDA -$35.1M -$57.3M -$108.6M -$142.5M -$171.9M
EBIT -$38.7M -$60.9M -$111.4M -$146.8M -$177.4M
 
Revenue (Reported) $85.5M $108.1M $137.9M $181M $216.7M
Operating Income (Reported) -$38.7M -$60.9M -$111.4M -$146.8M -$177.4M
Operating Income (Adjusted) -$38.7M -$60.9M -$111.4M -$146.8M -$177.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $25.8M $29.9M $37M $42.6M $35.3M
Revenue Growth (YoY) 29.24% 15.71% 23.89% 15.11% -17.1%
 
Cost of Revenues $10.5M $18.7M $19.8M $18.9M $17.6M
Gross Profit $15.3M $11.1M $17.2M $23.6M $17.7M
Gross Profit Margin 59.2% 37.24% 46.51% 55.53% 50.24%
 
R&D Expenses $17M $23.2M $32.9M $46.8M $51M
Selling, General & Admin $13.7M $22.6M $30.5M $33M $35.2M
Other Inc / (Exp) $18.2M -$341K $6.5M -$8.7M $30.2M
Operating Expenses $30.7M $45.8M $63.4M $79.8M $86.2M
Operating Income -$15.4M -$34.7M -$46.2M -$56.2M -$68.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.3M -$35M -$39.7M -$64.9M -$38.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35K -$4K $194K -$2.9M -$90K
Net Income to Company $3.3M -$35M -$39.9M -$62M -$38.1M
 
Minority Interest in Earnings $566K $4K -- -- --
Net Income to Common Excl Extra Items $3.9M -$35M -$39.9M -$62M -$38.1M
 
Basic EPS (Cont. Ops) $0.06 -$0.49 -$0.56 -$0.86 -$0.52
Diluted EPS (Cont. Ops) $0.05 -$0.49 -$0.56 -$0.86 -$0.52
Weighted Average Basic Share $66.3M $70.8M $71.2M $71.9M $72.8M
Weighted Average Diluted Share $72.7M $70.8M $71.2M $71.9M $72.8M
 
EBITDA -$14.6M -$34.1M -$45.1M -$54.9M -$66.9M
EBIT -$15.4M -$34.7M -$46.2M -$56.2M -$68.4M
 
Revenue (Reported) $25.8M $29.9M $37M $42.6M $35.3M
Operating Income (Reported) -$15.4M -$34.7M -$46.2M -$56.2M -$68.4M
Operating Income (Adjusted) -$15.4M -$34.7M -$46.2M -$56.2M -$68.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $100.9M $124.8M $170.3M $199.4M $193.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.9M $66.5M $81.6M $77.5M $67.8M
Gross Profit $60M $58.3M $88.7M $121.8M $125.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $58.5M $83.1M $117M $164.8M $203.9M
Selling, General & Admin $53.7M $80.7M $112.5M $133.4M $139.8M
Other Inc / (Exp) $27.9M $25.1M -$11.4M $223.5M $40.2M
Operating Expenses $112.2M $163.8M $229.5M $298.2M $343.7M
Operating Income -$52.2M -$105.5M -$140.8M -$176.4M -$218.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$22.1M -$81.7M -$152.2M $47.1M -$178M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91K $362K $473K $2.9M -$393K
Net Income to Company -$22.2M -$82.1M -$152.7M $44.2M -$177.6M
 
Minority Interest in Earnings $2.1M $1.3M $2K -- --
Net Income to Common Excl Extra Items -$20.1M -$80.8M -$152.7M $44.2M -$177.6M
 
Basic EPS (Cont. Ops) -$0.44 -$1.16 -$2.14 $0.62 -$2.45
Diluted EPS (Cont. Ops) -$0.45 -$1.16 -$2.14 $0.56 -$2.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$48.6M -$102.3M -$136.9M -$171M -$212.5M
EBIT -$52.2M -$105.5M -$140.8M -$176.4M -$218.2M
 
Revenue (Reported) $100.9M $124.8M $170.3M $199.4M $193.3M
Operating Income (Reported) -$52.2M -$105.5M -$140.8M -$176.4M -$218.2M
Operating Income (Adjusted) -$52.2M -$105.5M -$140.8M -$176.4M -$218.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $75.1M $91.8M $124.1M $142.5M $119.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.6M $52.5M $61.8M $59.4M $51.3M
Gross Profit $44.5M $39.3M $62.3M $83.1M $68M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47.4M $65.8M $91.8M $130.3M $152.4M
Selling, General & Admin $41.4M $62.4M $88.8M $100.7M $104.1M
Other Inc / (Exp) $27.7M $18.1M -$3.5M $222.3M $42.1M
Operating Expenses $88.8M $128.2M $180.6M $231M $256.5M
Operating Income -$44.3M -$88.9M -$118.3M -$147.8M -$188.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$14.9M -$70.4M -$121.8M $74.4M -$146.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120K $137K $199K $3M $449K
Net Income to Company -$15.1M -$70.5M -$122M $71.4M -$146.9M
 
Minority Interest in Earnings $1.7M $824K -- -- --
Net Income to Common Excl Extra Items -$13.3M -$69.7M -$122M $71.4M -$146.9M
 
Basic EPS (Cont. Ops) -$0.33 -$0.98 -$1.71 $1.01 -$2.02
Diluted EPS (Cont. Ops) -$0.34 -$0.98 -$1.71 $0.95 -$2.02
Weighted Average Basic Share $170.3M $211.4M $213.4M $215M $217.8M
Weighted Average Diluted Share $176.7M $211.4M $213.4M $220.8M $217.8M
 
EBITDA -$41.7M -$86.7M -$115.1M -$143.6M -$184.2M
EBIT -$44.3M -$88.9M -$118.3M -$147.8M -$188.6M
 
Revenue (Reported) $75.1M $91.8M $124.1M $142.5M $119.2M
Operating Income (Reported) -$44.3M -$88.9M -$118.3M -$147.8M -$188.6M
Operating Income (Adjusted) -$44.3M -$88.9M -$118.3M -$147.8M -$188.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $26M $202.3M $120.3M $90.5M $155.3M
Short Term Investments $59.8M $440.4M $456.2M $360.6M $307.7M
Accounts Receivable, Net $18.7M $31.4M $31.7M $56M $66M
Inventory -- -- -- -- --
Prepaid Expenses $6.5M $4.4M $5M $8.6M $9.9M
Other Current Assets -- -- -- -- --
Total Current Assets $118.5M $683M $625.1M $534M $567.8M
 
Property Plant And Equipment $19M $15.3M $85.4M $120.2M $141.1M
Long-Term Investments $15.4M $45.7M $43.2M $25.7M $83.3M
Goodwill -- -- -- $4.8M $4.8M
Other Intangibles -- -- -- $587K --
Other Long-Term Assets $2.3M $2.4M $2.9M $3.3M $6M
Total Assets $155.3M $746.3M $756.5M $688.6M $803M
 
Accounts Payable $3.5M $8.4M $8.1M $9.5M $16.8M
Accrued Expenses $10.9M $14.9M $25.7M $30.4M $43.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.6M $4.5M $2M $11M $16.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $45M $73.2M $91.2M $108.8M $133.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $248.6M $122.2M $199.4M $240.7M $254.4M
 
Common Stock $61K $699K $710K $714K $722K
Other Common Equity Adj $16K $317K -$651K -$2.4M $281K
Common Equity -$93.4M $624M $557.1M $447.9M $548.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $41K $4K $14K $11K --
Total Equity -$93.3M $624M $557.1M $447.9M $548.6M
 
Total Liabilities and Equity $155.3M $746.3M $756.5M $688.6M $803M
Cash and Short Terms $85.8M $642.7M $576.5M $451.1M $463M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $210.5M $160.9M $102.8M $249.4M $160.4M
Short Term Investments $388.5M $436.3M $370.7M $246.9M $228.3M
Accounts Receivable, Net $12.3M $11.4M $23.6M $19.9M $13.3M
Inventory -- -- -- -- --
Prepaid Expenses $4.4M $5.5M $9.1M $13.1M $13.1M
Other Current Assets -- -- -- -- --
Total Current Assets $621.1M $622M $524.2M $547.8M $456.4M
 
Property Plant And Equipment $15.9M $85.5M $102.2M $142.3M $137.7M
Long-Term Investments $40.9M $51.1M $27.2M $91.9M $65.2M
Goodwill -- -- $4.8M $4.8M $4.8M
Other Intangibles -- -- $720K -- --
Other Long-Term Assets $2.2M $4M $2.9M $7.4M $5.2M
Total Assets $680.1M $762.6M $662M $794.1M $669.3M
 
Accounts Payable $4.8M $8.2M $10.9M $10.3M $11.2M
Accrued Expenses $9.9M $18.8M $25.3M $34M $41.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.5M $2M $8.7M $16.3M $16.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $39.3M $72.9M $88.8M $105M $111.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $49.2M $182.8M $198.9M $230.6M $219.9M
 
Common Stock $695K $709K $712K $720K $729K
Other Common Equity Adj $480K $44K -$3.7M -$491K $597K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8K $16K $12K -- --
Total Equity $630.9M $579.8M $463.1M $563.6M $449.4M
 
Total Liabilities and Equity $680.1M $762.6M $662M $794.1M $669.3M
Cash and Short Terms $599M $597.2M $473.6M $496.3M $388.7M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$25.7M -$26.6M -$101.2M -$149.2M $40.7M
Depreciation & Amoritzation $3.6M $3.7M $2.8M $4.3M $5.6M
Stock-Based Compensation $2.2M $10.5M $26.5M $39.6M $47.8M
Change in Accounts Receivable -$6.6M -$9.3M -$5.5M -$28M -$20M
Change in Inventories -- -- -- -- --
Cash From Operations -$26.1M $16.8M -$70.7M -$119.7M -$136.7M
 
Capital Expenditures $1.8M $2.5M $7.2M $8M $13.4M
Cash Acquisitions -- -$2.9M -- -$6.4M --
Cash From Investing -$53.9M -$381.7M -$16.8M $90M $193M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$19K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -- $25K -- -$373K
Cash From Financing $28.7M $541.3M $8M $2.1M $9M
 
Beginning Cash (CF) $77.7M $26.5M $202.8M $123.3M $95.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$51.2M $176.3M -$79.5M -$27.6M $65.3M
Ending Cash (CF) $26.5M $202.8M $123.3M $95.7M $161.1M
 
Levered Free Cash Flow -$27.9M $14.2M -$77.8M -$127.7M -$150.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.3M -$35M -$39.9M -$62M -$38.1M
Depreciation & Amoritzation $890K $581K $1.1M $1.3M $1.6M
Stock-Based Compensation $3M $7.7M $9.9M $12.7M $12.4M
Change in Accounts Receivable $13K $9.6M -$4M -$7.9M $7.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$12M -$10.6M -$30.4M -$49.9M -$33.3M
 
Capital Expenditures $325K $2.8M $3M $4.9M $1.3M
Cash Acquisitions -- -$2M -- -- $48.8M
Cash From Investing -$216M $52.4M $7.8M $13.2M $90.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$5K -$14K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$199K --
Cash From Financing $328.1M $1.4M $324K $1.3M $392K
 
Beginning Cash (CF) $110.9M $120.7M $130.8M $291M $112.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $100.1M $43.2M -$22.2M -$35.4M $57.8M
Ending Cash (CF) $211M $163.9M $108.6M $255.6M $170.2M
 
Levered Free Cash Flow -$12.4M -$13.4M -$33.4M -$54.9M -$34.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$22.2M -$82.1M -$152.7M $44.2M -$177.6M
Depreciation & Amoritzation $3.6M $3.2M $3.9M $5.3M $5.7M
Stock-Based Compensation $8.1M $22M $36.9M $45.5M $50M
Change in Accounts Receivable -$2.1M $468K -$18.8M $3.6M -$12.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$38.1M -$7.3M -$114.5M -$124.4M -$163.5M
 
Capital Expenditures $1.8M $7.1M $7.6M $12.3M $8.9M
Cash Acquisitions -$2.9M $12M -$19.1M -$3.5M $49.9M
Cash From Investing -$322.1M -$48M $56.4M $264.2M $65.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$5K -$57K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $538.1M $8.2M $2.8M $7.2M $12.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $177.9M -$47.1M -$55.3M $147M -$85.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$39.9M -$14.4M -$122.1M -$136.7M -$172.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$15.1M -$70.5M -$122M $71.4M -$146.9M
Depreciation & Amoritzation $2.6M $2.2M $3.2M $4.2M $4.4M
Stock-Based Compensation $7.5M $19M $29.4M $35.3M $37.4M
Change in Accounts Receivable $9M $18.7M $5.4M $37M $44.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$26.9M -$50.9M -$94.7M -$99.5M -$126.3M
 
Capital Expenditures $1.7M $6.2M $6.7M $10.9M $6.4M
Cash Acquisitions -$2.9M $12M -$7M -$4.1M $45.8M
Cash From Investing -$328.5M $5.3M $78.5M $252.6M $125.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$5K -$43K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $25K -- -$373K --
Cash From Financing $539.8M $6.7M $1.6M $6.7M $10M
 
Beginning Cash (CF) $282.6M $457.1M $374.9M $624.4M $408.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $184.5M -$38.9M -$14.6M $159.9M $9.1M
Ending Cash (CF) $467.1M $418.2M $360.2M $784.3M $417.4M
 
Levered Free Cash Flow -$28.5M -$57.1M -$101.4M -$110.4M -$132.7M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock