Financhill
Sell
47

SIMO Quote, Financials, Valuation and Earnings

Last price:
$52.78
Seasonality move :
1.87%
Day range:
$52.03 - $53.99
52-week range:
$37.21 - $85.87
Dividend yield:
3.75%
P/E ratio:
19.26x
P/S ratio:
2.31x
P/B ratio:
2.35x
Volume:
271.2K
Avg. volume:
543.2K
1-year change:
-32.94%
Market cap:
$1.8B
Revenue:
$803.6M
EPS (TTM):
$2.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $539.5M $922.1M $945.9M $639.1M $803.6M
Revenue Growth (YoY) 17.99% 70.91% 2.58% -32.43% 25.72%
 
Cost of Revenues $279.4M $461.3M $480.1M $368.8M $434.8M
Gross Profit $260.2M $460.8M $465.8M $270.4M $368.8M
Gross Profit Margin 48.22% 49.97% 49.25% 42.31% 45.89%
 
R&D Expenses $121.8M $164.3M $188.5M $174.4M $217.8M
Selling, General & Admin $40.4M $50.6M $63M $54.8M $58.8M
Other Inc / (Exp) -$17M $116K -$4.4M $7.6M $742K
Operating Expenses $162.2M $214.9M $251.5M $229.2M $276.6M
Operating Income $98M $245.9M $214.3M $41.2M $92.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $85.6M $247.3M $212.6M $61M $107.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $47.3M $40.1M $8.2M $18.2M
Net Income to Company $79.7M $200M $172.5M $52.9M $89.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.7M $200M $172.5M $52.9M $89.2M
 
Basic EPS (Cont. Ops) $2.28 $5.72 $5.20 $1.60 $2.64
Diluted EPS (Cont. Ops) $2.28 $5.72 $5.16 $1.60 $2.64
Weighted Average Basic Share $34.9M $34.9M $33.3M $33.4M $33.6M
Weighted Average Diluted Share $35M $35M $33.4M $33.5M $33.7M
 
EBITDA $99.1M $264.4M $231.6M $82.9M $132.7M
EBIT $85.6M $247.3M $212.6M $61M $107.4M
 
Revenue (Reported) $539.5M $922.1M $945.9M $639.1M $803.6M
Operating Income (Reported) $98M $245.9M $214.3M $41.2M $92.1M
Operating Income (Adjusted) $85.6M $247.3M $212.6M $61M $107.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $182.4M $242M $124.1M $189.3M $166.5M
Revenue Growth (YoY) 37.38% 32.66% -48.73% 52.59% -12.05%
 
Cost of Revenues $91.1M $115.9M $71.8M $104.2M $88.1M
Gross Profit $91.3M $126.1M $52.3M $85.1M $78.4M
Gross Profit Margin 50.03% 52.12% 42.16% 44.96% 47.07%
 
R&D Expenses $36M $45.6M $34.9M $54.4M $55M
Selling, General & Admin $10.9M $14.1M $12M $12.8M $13.6M
Other Inc / (Exp) -$805K $166K $5M -$1M $3.7M
Operating Expenses $46.9M $59.7M $46.8M $67.2M $68.6M
Operating Income $44.4M $66.4M $5.5M $18M $9.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $43.9M $66.8M $12.3M $20M $16.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $12.3M $2.1M $4M -$3.1M
Net Income to Company $34.4M $54.5M $10.2M $16M $19.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.4M $54.5M $10.2M $16M $19.5M
 
Basic EPS (Cont. Ops) $0.99 $1.61 $0.31 $0.48 $0.56
Diluted EPS (Cont. Ops) $0.98 $1.60 $0.30 $0.48 $0.56
Weighted Average Basic Share $34.7M $33.8M $33.2M $33.5M $33.6M
Weighted Average Diluted Share $34.9M $34M $33.4M $33.7M $33.8M
 
EBITDA $48.3M $70.8M $11.1M $23.6M $17M
EBIT $44.4M $66.4M $5.5M $18M $9.8M
 
Revenue (Reported) $182.4M $242M $124.1M $189.3M $166.5M
Operating Income (Reported) $44.4M $66.4M $5.5M $18M $9.8M
Operating Income (Adjusted) $44.4M $66.4M $5.5M $18M $9.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $589.2M $981.7M $828M $704.4M $780.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $301.6M $486M $436M $401.2M $418.7M
Gross Profit $287.5M $495.6M $392M $303.2M $362M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $128.4M $173.9M $177.8M $193.9M $218.5M
Selling, General & Admin $40.8M $53.9M $60.8M $55.7M $59.6M
Other Inc / (Exp) -$17.4M $1.1M $445K $1.6M $5.4M
Operating Expenses $169.3M $227.8M $238.6M $249.6M $278.1M
Operating Income $118.3M $267.8M $153.4M $53.7M $84M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $104.1M $270.1M $158.1M $68.8M $103.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.9M $50M $29.9M $10M $11.1M
Net Income to Company $88.2M $220.1M $128.2M $58.7M $92.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $88.2M $220.1M $128.2M $58.7M $92.7M
 
Basic EPS (Cont. Ops) $2.53 $6.36 $3.88 $1.76 $2.78
Diluted EPS (Cont. Ops) $2.52 $6.33 $3.85 $1.76 $2.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $132.5M $285.6M $173.5M $95.3M $125.3M
EBIT $118.3M $267.8M $153.4M $73.5M $99.2M
 
Revenue (Reported) $589.2M $981.7M $828M $704.4M $780.7M
Operating Income (Reported) $118.3M $267.8M $153.4M $53.7M $84M
Operating Income (Adjusted) $118.3M $267.8M $153.4M $73.5M $99.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $182.4M $242M $124.1M $189.3M $166.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $91.1M $115.9M $71.8M $104.2M $88.1M
Gross Profit $91.3M $126.1M $52.3M $85.1M $78.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36M $45.6M $34.9M $54.4M $55M
Selling, General & Admin $10.9M $14.1M $12M $12.8M $13.6M
Other Inc / (Exp) -$805K $166K $5M -$1M $3.7M
Operating Expenses $46.9M $59.7M $46.8M $67.2M $68.6M
Operating Income $44.4M $66.4M $5.5M $18M $9.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $43.9M $66.8M $12.3M $20M $16.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $12.3M $2.1M $4M -$3.1M
Net Income to Company $34.4M $54.5M $10.2M $16M $19.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.4M $54.5M $10.2M $16M $19.5M
 
Basic EPS (Cont. Ops) $0.99 $1.61 $0.31 $0.48 $0.56
Diluted EPS (Cont. Ops) $0.98 $1.60 $0.30 $0.48 $0.56
Weighted Average Basic Share $34.7M $33.8M $33.2M $33.5M $33.6M
Weighted Average Diluted Share $34.9M $34M $33.4M $33.7M $33.8M
 
EBITDA $48.3M $70.8M $11.1M $23.6M $17M
EBIT $44.4M $66.4M $5.5M $18M $9.8M
 
Revenue (Reported) $182.4M $242M $124.1M $189.3M $166.5M
Operating Income (Reported) $44.4M $66.4M $5.5M $18M $9.8M
Operating Income (Adjusted) $44.4M $66.4M $5.5M $18M $9.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $343M $360.1M $232.2M $314.3M $276.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $115.8M $208.6M $206.1M $194.7M $233.7M
Inventory $110.2M $163.1M $288M $217M $199.2M
Prepaid Expenses -- -- -- -- $54.6M
Other Current Assets $13.9M $37.8M $12.2M $17.6M $31.2M
Total Current Assets $618.1M $818.1M $787.9M $793.2M $794.9M
 
Property Plant And Equipment $112.2M $130.1M $147.6M $181.6M $203.1M
Long-Term Investments $5M $8.5M $9.3M $17.1M $17.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $8.2M $7.6M $7.6M $7.2M
Total Assets $742.1M $971.3M $961.3M $1B $1B
 
Accounts Payable $44.5M $80.8M $36M $55.6M $17.8M
Accrued Expenses $48.8M $74.9M $69.1M $59.9M $70.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.1M $2.9M $3.2M $2.3M $2.5M
Other Current Liabilities $9.8M $13.3M $10M $10.8M $20.3M
Total Current Liabilities $158.7M $281.5M $183.9M $212.8M $199.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $184.3M $313.7M $228.6M $273.3M $259.1M
 
Common Stock $1.4M $1.4M $1.3M $1.3M $1.3M
Other Common Equity Adj -$349K -$540K $2.6M $1.2M $338K
Common Equity $557.7M $657.6M $732.6M $734.7M $772.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $557.7M $657.6M $732.6M $734.7M $772.3M
 
Total Liabilities and Equity $742.1M $971.3M $961.3M $1B $1B
Cash and Short Terms $343M $360.1M $232.2M $314.3M $276.1M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $350.1M $226.4M $225.4M $294.8M $275.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $136.2M $208.4M $145.8M $186.2M $206.7M
Inventory $113.4M $218.8M $307.7M $253.3M $180.9M
Prepaid Expenses $18.7M $48.5M $49.5M $49.6M $53M
Other Current Assets $25.1M $37.8M $14.1M $17.9M $32.1M
Total Current Assets $643.6M $739.9M $742.4M $801.8M $747.9M
 
Property Plant And Equipment $103.9M $131.3M $147.1M $174.4M $193.6M
Long-Term Investments $5M $8.6M $14.1M $15.5M $20.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.8M $17.7M $24.6M $32.5M $29.3M
Total Assets $763.4M $897.5M $928.2M $1B $991.4M
 
Accounts Payable $44.1M $81M $35.4M $64.8M $23M
Accrued Expenses $85.5M $111M $55.6M $135.4M $130.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $142.5M $247.5M $134.7M $210.9M $168.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $168.7M $278.8M $179.9M $270.8M $219.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $594.8M $618.7M $748.3M $753.5M $772.3M
 
Total Liabilities and Equity $763.4M $897.5M $928.2M $1B $991.4M
Cash and Short Terms $350.1M $226.4M $225.4M $294.8M $275.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $79.7M $200M $172.5M $52.9M $89.2M
Depreciation & Amoritzation $13.6M $17.2M $18.9M $21.8M $25.3M
Stock-Based Compensation $14.6M $19.5M $26.7M $17.5M $17M
Change in Accounts Receivable -$7.1M -$92.7M $2.5M $11.4M -$39M
Change in Inventories -$21.7M -$78.1M -$102.8M $72.1M $4.9M
Cash From Operations $117.2M $174.7M $83.9M $149.1M $77.1M
 
Capital Expenditures $19.5M $24.7M $32.9M $50.3M $44.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.5M -$28.2M -$32.9M -$49.1M -$44.1M
 
Dividends Paid (Ex Special Dividend) -$48.9M -$54M -$49.9M -$16.7M -$67.3M
Special Dividend Paid
Long-Term Debt Issued $50M -- $40M -- --
Long-Term Debt Repaid -$50M -- -$40M -- --
Repurchase of Common Stock -$25M -$45.7M -$133.2M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$73.9M -$99.7M -$183.1M -$16.7M -$67.3M
 
Beginning Cash (CF) $348.3M $369.2M $415.5M $287.1M $369M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.8M $46.8M -$132.1M $83.3M -$34.2M
Ending Cash (CF) $369.2M $415.5M $287.1M $369M $334.3M
 
Levered Free Cash Flow $97.7M $150M $51M $98.8M $32.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $34.4M $54.5M $10.2M $16M $19.5M
Depreciation & Amoritzation $3.9M $4.5M $5.6M $5.6M $7.2M
Stock-Based Compensation $3M $5.6M $5.5M $3.2M $4.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $17.4M -$2.1M $7M $7.8M $50.3M
 
Capital Expenditures $3.3M $11.7M $13.6M $10.7M $11.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3M -$11.7M -$13.6M -$10.7M -$11.6M
 
Dividends Paid (Ex Special Dividend) -$12.2M -$17M -- -$16.8M -$17M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$103M -- -- -$24.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$12.2M -$120M -- -$16.8M -$41.2M
 
Beginning Cash (CF) $369.2M $415.5M $287.1M $369M $334.3M
Foreign Exchange Rate Adjustment -$86K -$84K -$177K $35K $37K
Additions / Reductions $1.8M -$133.8M -$6.6M -$19.7M -$2.6M
Ending Cash (CF) $371M $281.7M $280.3M $349.3M $331.7M
 
Levered Free Cash Flow $14M -$13.8M -$6.6M -$2.9M $38.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $88.2M $220.1M $128.2M $58.7M $92.7M
Depreciation & Amoritzation $14.2M $17.7M $20.1M $21.8M $26.9M
Stock-Based Compensation $15.1M $22.1M $26.6M $15.2M $18.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $95M $155.2M $93M $149.9M $119.6M
 
Capital Expenditures $16.5M $33M $34.8M $47.5M $45.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.5M -$36.5M -$34.8M -$46.3M -$45M
 
Dividends Paid (Ex Special Dividend) -$48.8M -$58.8M -$33M -$33.5M -$67.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$148.7M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$73.8M -$207.5M -$63.1M -$33.5M -$91.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M -$88.8M -$4.9M $70.1M -$17.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $78.5M $122.2M $58.2M $102.4M $74.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $34.4M $54.5M $10.2M $16M $19.5M
Depreciation & Amoritzation $3.9M $4.5M $5.6M $5.6M $7.2M
Stock-Based Compensation $3M $5.6M $5.5M $3.2M $4.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $17.4M -$2.1M $7M $7.8M $50.3M
 
Capital Expenditures $3.3M $11.7M $13.6M $10.7M $11.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3M -$11.7M -$13.6M -$10.7M -$11.6M
 
Dividends Paid (Ex Special Dividend) -$12.2M -$17M -- -$16.8M -$17M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$103M -- -- -$24.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$12.2M -$120M -- -$16.8M -$41.2M
 
Beginning Cash (CF) $369.2M $415.5M $287.1M $369M $334.3M
Foreign Exchange Rate Adjustment -$86K -$84K -$177K $35K $37K
Additions / Reductions $1.8M -$133.8M -$6.6M -$19.7M -$2.6M
Ending Cash (CF) $371M $281.7M $280.3M $349.3M $331.7M
 
Levered Free Cash Flow $14M -$13.8M -$6.6M -$2.9M $38.6M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock