Financhill
Buy
58

SITM Quote, Financials, Valuation and Earnings

Last price:
$378.60
Seasonality move :
-12.45%
Day range:
$376.86 - $381.99
52-week range:
$105.40 - $387.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
32.93x
P/B ratio:
9.03x
Volume:
209.4K
Avg. volume:
365.6K
1-year change:
66.43%
Market cap:
$10B
Revenue:
$202.7M
EPS (TTM):
-$2.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.2M $218.8M $283.6M $144M $202.7M
Revenue Growth (YoY) 38.16% 88.37% 29.61% -49.23% 40.77%
 
Cost of Revenues $58.2M $79.3M $100.6M $61.9M $98.2M
Gross Profit $57.9M $139.5M $183M $82.1M $104.5M
Gross Profit Margin 49.87% 63.74% 64.51% 57.01% 51.55%
 
R&D Expenses $30.7M $52.1M $90.3M $97.6M $106.9M
Selling, General & Admin $34.9M $54.5M $76.5M $84M $102.2M
Other Inc / (Exp) -$758K -$488K -$97K -$7.9M -$11.5M
Operating Expenses $65.6M $106.6M $166.8M $181.6M $209M
Operating Income -$7.7M $32.8M $16.1M -$99.5M -$104.5M
 
Net Interest Expenses $726K -- -- -- --
EBT. Incl. Unusual Items -$9.4M $32.4M $23.3M -$80.4M -$93.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $78K $82K $152K $486K
Net Income to Company -$9.4M $32.3M $23.3M -$80.5M -$93.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M $32.3M $23.3M -$80.5M -$93.6M
 
Basic EPS (Cont. Ops) -$0.58 $1.70 $1.09 -$3.63 -$4.05
Diluted EPS (Cont. Ops) -$0.58 $1.53 $1.03 -$3.63 -$4.05
Weighted Average Basic Share $16.1M $19M $21.2M $22.2M $23.1M
Weighted Average Diluted Share $16.1M $21.1M $22.7M $22.2M $23.1M
 
EBITDA -$1.3M $40.8M $28M -$83.3M -$74.4M
EBIT -$7.7M $32.8M $16.1M -$99.5M -$104.5M
 
Revenue (Reported) $116.2M $218.8M $283.6M $144M $202.7M
Operating Income (Reported) -$7.7M $32.8M $16.1M -$99.5M -$104.5M
Operating Income (Adjusted) -$7.7M $32.8M $16.1M -$99.5M -$104.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $63M $73.1M $35.5M $57.7M $83.6M
Revenue Growth (YoY) 92.94% 15.97% -51.41% 62.44% 44.84%
 
Cost of Revenues $21.3M $25.8M $15.6M $28.2M $38.9M
Gross Profit $41.7M $47.3M $19.9M $29.5M $44.7M
Gross Profit Margin 66.15% 64.71% 56.07% 51.07% 53.51%
 
R&D Expenses $13M $23.9M $23.6M $26.5M $30M
Selling, General & Admin $14.6M $19.9M $21.4M $25.4M $30.6M
Other Inc / (Exp) -$110K -$238K -$232K -$2.3M --
Operating Expenses $27.6M $43.8M $45.1M $51.8M $60.6M
Operating Income $14.1M $3.5M -$25.2M -$22.4M -$15.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14M $5.8M -$18.1M -$19.2M -$7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K $3K $49K $119K $111K
Net Income to Company $14M $5.8M -$18.1M -$19.3M -$8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14M $5.8M -$18.1M -$19.3M -$8M
 
Basic EPS (Cont. Ops) $0.73 $0.27 -$0.81 -$0.83 -$0.31
Diluted EPS (Cont. Ops) $0.66 $0.26 -$0.81 -$0.83 -$0.31
Weighted Average Basic Share $19.1M $21.4M $22.3M $23.2M $26M
Weighted Average Diluted Share $21.3M $22.6M $22.3M $23.2M $26M
 
EBITDA $16.1M $7.3M -$21.2M -$14.5M -$6M
EBIT $14.1M $3.5M -$25.2M -$22.4M -$15.9M
 
Revenue (Reported) $63M $73.1M $35.5M $57.7M $83.6M
Operating Income (Reported) $14.1M $3.5M -$25.2M -$22.4M -$15.9M
Operating Income (Adjusted) $14.1M $3.5M -$25.2M -$22.4M -$15.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $183.3M $298.5M $162.4M $177M $281.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74.9M $101.2M $66.3M $84.6M $134.5M
Gross Profit $108.4M $197.3M $96.2M $92.3M $146.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45M $82.3M $98.5M $100.4M $119.9M
Selling, General & Admin $48.7M $72.9M $83.1M $95M $113.4M
Other Inc / (Exp) -$986K -$573K -$126K -$16.7M --
Operating Expenses $93.7M $155.3M $181.6M $195.4M $233.3M
Operating Income $14.7M $42.1M -$85.5M -$103.1M -$86.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.5M $44.8M -$62M -$94.7M -$70.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67K $134K $101K $124K $585K
Net Income to Company $14.4M $44.6M -$62.1M -$94.8M -$70.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.4M $44.6M -$62.1M -$94.8M -$70.9M
 
Basic EPS (Cont. Ops) $0.75 $2.16 -$2.81 -$4.14 -$2.96
Diluted EPS (Cont. Ops) $0.66 $1.99 -$2.81 -$4.14 -$2.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $21.7M $53.4M -$70.4M -$77.3M -$49M
EBIT $14.7M $42.1M -$85.5M -$103.1M -$86.4M
 
Revenue (Reported) $183.3M $298.5M $162.4M $177M $281.5M
Operating Income (Reported) $14.7M $42.1M -$85.5M -$103.1M -$86.4M
Operating Income (Adjusted) $14.7M $42.1M -$85.5M -$103.1M -$86.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $143.1M $222.8M $101.6M $134.6M $213.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $55.7M $77.6M $43.2M $65.9M $102.3M
Gross Profit $87.3M $145.2M $58.4M $68.7M $111.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.3M $66.5M $74.7M $77.5M $90.6M
Selling, General & Admin $38.4M $56.8M $63.5M $74.5M $85.7M
Other Inc / (Exp) -$177K -$263K -$293K -$9.1M -$3.2M
Operating Expenses $74.7M $123.3M $138.1M $152M $176.3M
Operating Income $12.7M $21.9M -$79.7M -$83.3M -$65.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $12.5M $24.9M -$60.4M -$74.7M -$51.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67K $123K $142K $114K $213K
Net Income to Company $12.4M $24.8M -$60.5M -$74.8M -$52.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.4M $24.8M -$60.5M -$74.8M -$52.1M
 
Basic EPS (Cont. Ops) $0.64 $1.17 -$2.74 -$3.26 -$2.16
Diluted EPS (Cont. Ops) $0.55 $1.09 -$2.74 -$3.26 -$2.16
Weighted Average Basic Share $56M $63.4M $66.2M $69M $73.6M
Weighted Average Diluted Share $60M $68M $66.2M $69M $73.6M
 
EBITDA $18.2M $30.9M -$68M -$61.9M -$36.4M
EBIT $12.7M $21.9M -$79.7M -$83.3M -$65.2M
 
Revenue (Reported) $143.1M $222.8M $101.6M $134.6M $213.4M
Operating Income (Reported) $12.7M $21.9M -$79.7M -$83.3M -$65.2M
Operating Income (Adjusted) $12.7M $21.9M -$79.7M -$83.3M -$65.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73.5M $559.5M $564.1M $528.2M $418.8M
Short Term Investments -- -- $529.5M $518.7M $412.7M
Accounts Receivable, Net $24.7M $38.4M $41.2M $21.9M $38.2M
Inventory $13.2M $23.6M $57.7M $65.5M $76.7M
Prepaid Expenses $1.1M $2.4M $3.1M $3.6M $4.3M
Other Current Assets $722K $2.1M $3M $4.1M $6M
Total Current Assets $113.2M $625.9M $669.1M $623.2M $544.1M
 
Property Plant And Equipment $20.6M $46.1M $69.6M $62.9M $89M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $87.1M $87.1M
Other Intangibles $2.1M $6M $5.2M $177.1M $163.6M
Other Long-Term Assets $162K $193K $6.7M $1.3M $1.2M
Total Assets $136M $678.2M $750.6M $951.7M $885M
 
Accounts Payable $6.2M $13.1M $14.9M $8.7M $22.9M
Accrued Expenses $8.6M $15.1M $11.9M $11.7M $17.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M $2.5M $2.6M $2.7M
Other Current Liabilities $3.1M -- -- $19.7M $24M
Total Current Liabilities $19.1M $37.4M $33.8M $121.4M $108.4M
 
Long-Term Debt $7M $6.4M $8.1M $5.4M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities $26.1M $45.7M $42.1M $243.6M $185.2M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $109.9M $632.5M $708.5M $708.1M $699.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.9M $632.5M $708.5M $708.1M $699.7M
 
Total Liabilities and Equity $136M $678.2M $750.6M $951.7M $885M
Cash and Short Terms $73.5M $559.5M $564.1M $528.2M $418.8M
Total Debt $7M $6.4M $8.1M $5.4M $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $267M $563.8M $568.1M $434.8M $809.6M
Short Term Investments -- $522.2M $551.4M $426.3M --
Accounts Receivable, Net $32.5M $44.9M $25.2M $30.2M $22.5M
Inventory $19.7M $45.4M $64.5M $71.9M $86.7M
Prepaid Expenses $2.4M $3.7M $3.1M $3.7M $4.8M
Other Current Assets $1.4M $4.4M $5.9M $5.1M --
Total Current Assets $323.1M $662.2M $666.9M $545.7M $932M
 
Property Plant And Equipment $39.7M $67.2M $64.8M $76.6M $104.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $87.1M --
Other Intangibles $4.5M $4.7M $5.7M $167.4M --
Other Long-Term Assets $162K $3.9M $10.4M $1M --
Total Assets $367.4M $738.1M $747.7M $877.9M $1.3B
 
Accounts Payable $13M $16.6M $12.3M $17.9M $18.9M
Accrued Expenses $11M $11.1M $10.3M $13.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $2.3M $2.6M $2.7M --
Other Current Liabilities $4.2M -- -- $18.1M --
Total Current Liabilities $33.4M $35M $31.3M $94.9M $110.7M
 
Long-Term Debt $6.4M $8.5M $6.1M $4M $1.8M
Capital Leases -- -- -- -- --
Total Liabilities $41.4M $43.6M $37.3M $181.7M $173.6M
 
Common Stock $2K $2K $2K $2K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $326M $694.4M $710.3M $696.2M $1.1B
 
Total Liabilities and Equity $367.4M $738.1M $747.7M $877.9M $1.3B
Cash and Short Terms $267M $563.8M $568.1M $434.8M $809.6M
Total Debt $6.4M $8.5M $6.1M $4M $1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.4M $32.3M $23.3M -$80.5M -$93.6M
Depreciation & Amoritzation $6.4M $7.9M $11.8M $16.1M $30.1M
Stock-Based Compensation $16M $30M $57.4M $76.8M $92.6M
Change in Accounts Receivable -$5.9M -$13.7M -$2.9M $19.4M -$16.3M
Change in Inventories -$2.1M -$13.1M -$37M -$9.9M -$14.3M
Cash From Operations $16.6M $59.1M $39.8M $8.1M $23.2M
 
Capital Expenditures $7.8M $33.8M $35.6M $12.2M $36.7M
Cash Acquisitions -- -- -- $39M --
Cash From Investing -$7.8M -$33.8M -$560.1M -$36.7M $64.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $35M -- -- -- --
Long-Term Debt Repaid -$76M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.5M -$618K -$38.5M -$42.6M -$141.8M
Cash From Financing $1.3M $460.6M -$4.5M $3.5M -$91.3M
 
Beginning Cash (CF) $73.5M $559.5M $34.6M $9.5M $6.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M $485.9M -$524.9M -$25.1M -$3.4M
Ending Cash (CF) $83.6M $1B -$490.3M -$15.7M $2.7M
 
Levered Free Cash Flow $8.8M $25.3M $4.1M -$4.2M -$13.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14M $5.8M -$18.1M -$19.3M -$8M
Depreciation & Amoritzation $2M $3.2M $4M $7.9M $9.9M
Stock-Based Compensation $7.4M $15.7M $19.5M $22.8M $27.8M
Change in Accounts Receivable -$4.8M -$6.2M -$9.4M -$9.2M $4.4M
Change in Inventories -$1.1M -$11M -$287K -$2.4M -$3.9M
Cash From Operations $24M -$392K -$11.6M $8.2M $31.4M
 
Capital Expenditures $10.5M $10.3M $3M $15M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.5M -$530.3M -$3M -$4.7M -$159M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$11.1M -$12M -$25.4M --
Cash From Financing -- -$8M $885K -$11.6M -$17.8M
 
Beginning Cash (CF) $267M $41.6M $16.7M $8.5M $27.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.5M -$538.7M -$13.7M -$8.1M -$145.4M
Ending Cash (CF) $280.5M -$497.1M $3M $341K -$118.3M
 
Levered Free Cash Flow $13.5M -$10.7M -$14.6M -$6.9M $26.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.4M $44.6M -$62.1M -$94.8M -$70.9M
Depreciation & Amoritzation $5.8M $10.9M $15.1M $25.8M $37.4M
Stock-Based Compensation $27.4M $50.3M $74.8M $85M $104.3M
Change in Accounts Receivable -$14.5M -$12.4M $19.7M -$5M $7.7M
Change in Inventories -$5.9M -$27.6M -$22.1M -$11.7M -$19.9M
Cash From Operations $41.2M $59.6M -$4.1M $26.7M $75.3M
 
Capital Expenditures $24.9M $39.3M $16.8M $23.8M $55.8M
Cash Acquisitions -- -- -- $39M --
Cash From Investing -$24.9M -$559.2M -$24.1M $49M -$415.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -- -$41.8M -$124.6M --
Cash From Financing $181.6M $274.2M $3.3M -$83.9M $358.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $197.8M -$225.4M -$24.9M -$8.2M $18.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $16.2M $20.3M -$20.9M $2.9M $19.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.4M $24.8M -$60.5M -$74.8M -$52.1M
Depreciation & Amoritzation $5.6M $8.5M $11.7M $21.4M $28.8M
Stock-Based Compensation $21.5M $41.8M $59.2M $67.4M $79.1M
Change in Accounts Receivable -$7.8M -$6.5M $16M -$8.3M $15.7M
Change in Inventories -$7.3M -$21.8M -$6.9M -$8.8M -$14.3M
Cash From Operations $34.4M $34.9M -$8.9M $9.7M $61.8M
 
Capital Expenditures $22.5M $28M $9.2M $20.7M $39.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.5M -$547.9M -$11.9M $73.8M -$406.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$340K -$28.6M -$31.9M -$113.9M -$49.7M
Cash From Financing $181.6M -$4.9M $2.9M -$84.4M $365.6M
 
Beginning Cash (CF) $777.5M $1.2B $85.4M $121.4M $238.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $193.5M -$517.9M -$17.9M -$979K $21M
Ending Cash (CF) $971M $675.5M $67.5M $120.4M $259.5M
 
Levered Free Cash Flow $11.9M $7M -$18.1M -$11M $21.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock