Financhill
Buy
54

SIMO Quote, Financials, Valuation and Earnings

Last price:
$92.10
Seasonality move :
10.93%
Day range:
$90.39 - $92.25
52-week range:
$37.21 - $106.60
Dividend yield:
2.17%
P/E ratio:
31.81x
P/S ratio:
3.89x
P/B ratio:
3.76x
Volume:
243.6K
Avg. volume:
439.4K
1-year change:
64.07%
Market cap:
$3.1B
Revenue:
$802.1M
EPS (TTM):
$2.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $540.6M $923.9M $945.3M $640.5M $802.1M
Revenue Growth (YoY) 18.01% 70.9% 2.32% -32.24% 25.23%
 
Cost of Revenues $279.9M $462.2M $479.8M $369.5M $434M
Gross Profit $260.7M $461.7M $465.5M $271M $368.1M
Gross Profit Margin 48.22% 49.97% 49.25% 42.31% 45.89%
 
R&D Expenses $122M $164.6M $188.4M $174.7M $217.4M
Selling, General & Admin $40.5M $50.7M $62.9M $55M $58.7M
Other Inc / (Exp) -$17M $116K -$4.4M $7.6M $742K
Operating Expenses $162.5M $215.3M $251.3M $229.7M $276.1M
Operating Income $98.2M $246.3M $214.2M $41.3M $92M
 
Net Interest Expenses $11K -- $71K -- --
EBT. Incl. Unusual Items $85.7M $247.7M $212.4M $61.2M $107.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $47.4M $40M $8.2M $18.1M
Net Income to Company $79.9M $200.4M $172.4M $53M $89.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.9M $200.4M $172.4M $53M $89.1M
 
Basic EPS (Cont. Ops) $2.29 $5.75 $5.18 $1.59 $2.65
Diluted EPS (Cont. Ops) $2.28 $5.73 $5.16 $1.58 $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 $111.7M $263.5M $233.1M $63.1M $117.3M
EBIT $98.2M $246.3M $214.2M $41.3M $92M
 
Revenue (Reported) $540.6M $923.9M $945.3M $640.5M $802.1M
Operating Income (Reported) $98.2M $246.3M $214.2M $41.3M $92M
Operating Income (Adjusted) $98.2M $246.3M $214.2M $41.3M $92M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $254.3M $248.5M $171.5M $213.5M $239.1M
Revenue Growth (YoY) 100.86% -2.29% -30.97% 24.44% 12.02%
 
Cost of Revenues $127.1M $130.5M $98.7M $113.7M $122.8M
Gross Profit $127.2M $118M $72.8M $99.8M $116.3M
Gross Profit Margin 50.02% 47.49% 42.44% 46.74% 48.63%
 
R&D Expenses $44.6M $47.3M $41.5M $58.8M $68.6M
Selling, General & Admin $13.7M $16.2M $15.7M $16.4M $18.8M
Other Inc / (Exp) -$114K -$2M -$2.9M -$1.1M --
Operating Expenses $58.3M $63.5M $57.3M $75.2M $87.4M
Operating Income $68.9M $54.6M $15.5M $24.6M $28.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $69.1M $53.3M $16.2M $27M $44.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.7M $10.8M $5.6M $6.1M $5.8M
Net Income to Company $55.6M $41.8M $10.5M $20.8M $39M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.4M $42.5M $10.5M $20.9M $38.6M
 
Basic EPS (Cont. Ops) $1.59 $1.29 $0.32 $0.62 $1.15
Diluted EPS (Cont. Ops) $1.58 $1.28 $0.31 $0.62 $1.15
Weighted Average Basic Share $34.9M $33.1M $33.4M $33.7M $33.6M
Weighted Average Diluted Share $35M $33.1M $33.5M $33.7M $33.6M
 
EBITDA $73.1M $59.4M $23.5M $31.3M $36.8M
EBIT $68.9M $54.6M $15.5M $24.6M $28.9M
 
Revenue (Reported) $254.3M $248.5M $171.5M $213.5M $239.1M
Operating Income (Reported) $68.9M $54.6M $15.5M $24.6M $28.9M
Operating Income (Adjusted) $68.9M $54.6M $15.5M $24.6M $28.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $803.1M $1B $637M $816.6M $798.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $406.8M $498.1M $368.3M $446.1M $418M
Gross Profit $396.3M $508.8M $268.6M $370.5M $380.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $157M $180.8M $169.7M $220.6M $236.7M
Selling, General & Admin $47.4M $67.2M $50.9M $57M $62.4M
Other Inc / (Exp) -$17.4M -$4.2M $9.8M -$3.1M --
Operating Expenses $204.4M $248M $220.6M $277.6M $299.2M
Operating Income $192M $260.8M $48M $92.8M $80.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $176.3M $258.3M $67.1M $104.7M $107.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.3M $49.2M $11.8M $15.7M $9.5M
Net Income to Company $141M $208.4M $56.4M $88.7M $98.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $141M $209.1M $55.3M $88.9M $97.6M
 
Basic EPS (Cont. Ops) $4.04 $6.22 $1.67 $2.65 $2.91
Diluted EPS (Cont. Ops) $4.03 $6.16 $1.66 $2.64 $2.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $207.8M $279.8M $71.9M $116.3M $110.9M
EBIT $192M $260.8M $48M $92.8M $80.9M
 
Revenue (Reported) $803.1M $1B $637M $816.6M $798.1M
Operating Income (Reported) $192M $260.8M $48M $92.8M $80.9M
Operating Income (Adjusted) $192M $260.8M $48M $92.8M $80.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $658.8M $741.9M $435.6M $611.5M $607.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $328.7M $364.6M $254.2M $330.7M $316.6M
Gross Profit $330.1M $377.3M $181.4M $280.8M $290.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $119.7M $136M $117.6M $163.4M $182.7M
Selling, General & Admin $36.4M $52.8M $40.9M $43M $46.8M
Other Inc / (Exp) -$400K -$4.7M $9.5M -$1.3M -$683K
Operating Expenses $156.1M $188.8M $158.6M $206.5M $229.5M
Operating Income $174M $188.5M $22.8M $74.3M $61.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $174.6M $185.1M $40.3M $83.8M $81.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35M $36.8M $8.6M $16.2M $7.1M
Net Income to Company $139.7M $147.7M $31.7M $67.4M $75.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $139.6M $148.4M $31.7M $67.6M $74.7M
 
Basic EPS (Cont. Ops) $4.00 $4.45 $0.95 $2.01 $2.22
Diluted EPS (Cont. Ops) $3.99 $4.43 $0.95 $2.01 $2.22
Weighted Average Basic Share $104.5M $100M $100M $100.9M $100.8M
Weighted Average Diluted Share $104.9M $100.3M $100.3M $101.1M $101M
 
EBITDA $186.2M $202.4M $41.8M $92.3M $84.1M
EBIT $174M $188.5M $22.8M $74.3M $61.3M
 
Revenue (Reported) $658.8M $741.9M $435.6M $611.5M $607.5M
Operating Income (Reported) $174M $188.5M $22.8M $74.3M $61.3M
Operating Income (Adjusted) $174M $188.5M $22.8M $74.3M $61.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $367.1M $408.5M $281.7M $363.9M $330.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $115.8M $208.6M $206.1M $194.7M $233.7M
Inventory $110.2M $163.1M $288M $216.9M $199.2M
Prepaid Expenses -- -- -- -- $54.6M
Other Current Assets $13.9M $37.8M $12.2M $17.6M $31.2M
Total Current Assets $618.1M $818M $788M $793.2M $794.8M
 
Property Plant And Equipment $112.2M $130.1M $147.6M $181.5M $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 $971.2M $961.4M $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 $3.9M $3M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $184.3M $313.7M $228.7M $273.2M $259M
 
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 $732.7M $734.6M $772.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $557.7M $657.6M $732.7M $734.6M $772.2M
 
Total Liabilities and Equity $742.1M $971.2M $961.4M $1B $1B
Cash and Short Terms $367.1M $408.5M $281.7M $363.9M $330.7M
Total Debt $6.9M $3M -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $364M $199.2M $295.4M $313.9M $198.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $185M $229.7M $193.4M $202.7M $201.6M
Inventory $161M $305.6M $199M $214.6M $338M
Prepaid Expenses $48.5M $48.5M $49.4M $51.1M --
Other Current Assets $26.4M $13.9M $16.9M $38.2M --
Total Current Assets $784.9M $796.9M $754.2M $820.6M $865.4M
 
Property Plant And Equipment $110.3M $133.5M $162.1M $182M $211.1M
Long-Term Investments $8.5M $8.3M $17M $16.9M $32.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17.8M $22.8M $33.7M $29.3M --
Total Assets $921.5M $961.6M $967M $1B $1.1B
 
Accounts Payable $66.4M $70.7M $27M $30.9M $75M
Accrued Expenses $85.6M $105.9M $77.5M $131.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $183.1M $222.8M $130.8M $176.5M $251.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $214.3M $267.2M $192.9M $239.2M $303.2M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $707.2M $694.4M $774.1M $809.6M $833.8M
 
Total Liabilities and Equity $921.5M $961.6M $967M $1B $1.1B
Cash and Short Terms $364M $199.2M $295.4M $313.9M $198.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $79.9M $200.4M $172.4M $53M $89.1M
Depreciation & Amoritzation $13.6M $17.2M $18.9M $21.9M $25.3M
Stock-Based Compensation $14.6M $19.6M $26.6M $17.6M $16.9M
Change in Accounts Receivable -$7.1M -$92.9M $2.5M $11.4M -$39M
Change in Inventories -$21.8M -$78.2M -$102.8M $72.3M $4.9M
Cash From Operations $115.1M $175M $83.8M $149.4M $77M
 
Capital Expenditures $19.6M $24.7M $32.9M $50.4M $44.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.6M -$28.2M -$32.9M -$49.2M -$44M
 
Dividends Paid (Ex Special Dividend) $49M $54.1M $49.9M $16.7M $67.1M
Special Dividend Paid
Long-Term Debt Issued $50M -- $40M -- --
Long-Term Debt Repaid -$50M -- -$40M -- --
Repurchase of Common Stock $25.1M $45.8M $133.1M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$74.1M -$99.9M -$183M -$16.7M -$67.1M
 
Beginning Cash (CF) $367.1M $408.5M $281.7M $363.9M $330.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.6M $46.4M -$128.4M $82.1M -$34.6M
Ending Cash (CF) $384.9M $454.5M $157M $444.7M $295.7M
 
Levered Free Cash Flow $95.5M $150.3M $50.9M $99M $32.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $55.6M $41.8M $10.5M $20.8M $39M
Depreciation & Amoritzation $4.2M $4.8M $8M $6.7M $8M
Stock-Based Compensation $5.2M $5.7M $3.8M $3.6M $5.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $28.7M $42.3M $64.7M $53.9M $26.7M
 
Capital Expenditures $7.3M $8.4M $17M $12.4M $20M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.4M -$8.4M -$17M -$12.4M -$19.9M
 
Dividends Paid (Ex Special Dividend) $12.2M $16.1M -- $16.8M $16.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$842.3K -- -- -$167K
Other Financing Activities -- -- -- -- --
Cash From Financing -$12.2M -$15.3M -- -$16.8M -$16.4M
 
Beginning Cash (CF) $364M $199.2M $295.4M $313.9M $198.6M
Foreign Exchange Rate Adjustment $24K $1.5M -$2.5M $186.5K $15.9K
Additions / Reductions $7.2M $20.1M $45.2M $24.9M -$9.6M
Ending Cash (CF) $371.2M $220.8M $338.1M $339M $189M
 
Levered Free Cash Flow $21.4M $33.9M $47.7M $41.5M $6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $141M $208.4M $56.4M $88.7M $98.2M
Depreciation & Amoritzation $15.8M $18.9M $24M $20.9M $30M
Stock-Based Compensation $19.3M $22.7M $24.7M $13M $20.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $125.6M $114.4M $147.8M $124.5M $54M
 
Capital Expenditures $22M $36.2M $48.4M $43.2M $58.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.5M -$36.2M -$48.4M -$43.2M -$58M
 
Dividends Paid (Ex Special Dividend) $48.7M $67M $403.9K $67M $67.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$28.2K $177.8M $1M -- $24.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$48.7M -$244.8M -$1.4M -$67M -$91.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.7M -$164.2M $95M $18.6M -$96.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $103.6M $78.2M $99.4M $81.2M -$4.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $139.7M $147.7M $31.7M $67.4M $75.1M
Depreciation & Amoritzation $12.2M $13.9M $19M $18M $22.8M
Stock-Based Compensation $10.6M $13.7M $11.7M $7.2M $10.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $106.3M $43.5M $107.6M $83.1M $60M
 
Capital Expenditures $15.6M $24.9M $40.6M $33.5M $47.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.1M -$24.9M -$40.6M -$33.5M -$47.3M
 
Dividends Paid (Ex Special Dividend) $36.7M $49.5M $15K $50.3M $50.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $132M -- -- $24.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$36.7M -$181.5M -$15K -$50.3M -$74.9M
 
Beginning Cash (CF) $1.1B $605.5M $770.6M $897.9M $681.8M
Foreign Exchange Rate Adjustment -$119.3K $2.7M -$4M $307K $178.4K
Additions / Reductions $50.4M -$160.3M $63.1M -$392.7K -$62.1M
Ending Cash (CF) $1.1B $447.9M $829.7M $897.8M $619.9M
 
Levered Free Cash Flow $90.7M $18.6M $67.1M $49.6M $12.6M

Related Companies

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock