Financhill
Buy
75

SKYT Quote, Financials, Valuation and Earnings

Last price:
$18.00
Seasonality move :
11.98%
Day range:
$17.78 - $18.83
52-week range:
$5.67 - $24.23
Dividend yield:
0%
P/E ratio:
6.98x
P/S ratio:
2.49x
P/B ratio:
4.52x
Volume:
1.5M
Avg. volume:
2.1M
1-year change:
117.94%
Market cap:
$872.2M
Revenue:
$342.3M
EPS (TTM):
$2.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $140.4M $162.8M $212.9M $286.7M $342.3M
Revenue Growth (YoY) 2.72% 15.96% 30.76% 34.63% 19.39%
 
Cost of Revenues $117.7M $170.3M $187M $226.7M $272.6M
Gross Profit $22.7M -$7.5M $26M $60M $69.6M
Gross Profit Margin 16.16% -4.59% 12.2% 20.93% 20.34%
 
R&D Expenses $4.2M $8.7M $9.4M $9.5M $15M
Selling, General & Admin $25M $43.6M $46.3M $63.9M $48M
Other Inc / (Exp) -$2.7M $9.2M -$1.1M -- --
Operating Expenses $29.2M $52.3M $55.7M $72.8M $62.9M
Operating Income -$6.5M -$59.8M -$29.8M -$12.8M $6.7M
 
Net Interest Expenses $5.5M $3.5M $5.2M $10.8M $8.8M
EBT. Incl. Unusual Items -$14.8M -$54.2M -$36.1M -$25.6M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M -$6.8M $809K -$521K $240K
Net Income to Company -$19.7M -$47.4M -$36.9M -$25.1M -$2.5M
 
Minority Interest in Earnings $903K $3.3M $2.7M $5.7M $4.3M
Net Income to Common Excl Extra Items -$19.7M -$47.4M -$36.9M -$25.1M -$2.5M
 
Basic EPS (Cont. Ops) -$0.53 -$1.28 -$0.97 -$0.68 -$0.14
Diluted EPS (Cont. Ops) -$0.53 -$1.28 -$0.97 -$0.68 -$0.14
Weighted Average Basic Share $39.1M $39.8M $40.8M $45.5M $47.4M
Weighted Average Diluted Share $39.1M $39.8M $40.8M $45.5M $47.4M
 
EBITDA $12.3M -$32.4M -$1.6M $16.1M $25.4M
EBIT -$6.5M -$59.8M -$29.8M -$12.8M $6.7M
 
Revenue (Reported) $140.4M $162.8M $212.9M $286.7M $342.3M
Operating Income (Reported) -$6.5M -$59.8M -$29.8M -$12.8M $6.7M
Operating Income (Adjusted) -$6.5M -$59.8M -$29.8M -$12.8M $6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35M $52.3M $71.6M $93.8M $150.7M
Revenue Growth (YoY) 6.13% 49.4% 36.88% 30.99% 60.68%
 
Cost of Revenues $36.9M $44M $57.5M $73.6M $114.5M
Gross Profit -$1.8M $8.3M $14.1M $20.2M $36.2M
Gross Profit Margin -5.22% 15.82% 19.75% 21.57% 24.03%
 
R&D Expenses $2.3M $2.6M $2.2M $3.4M $4.4M
Selling, General & Admin $9.6M $10.8M $16.1M $12.1M $24M
Other Inc / (Exp) $1.7M -- -- -- --
Operating Expenses $11.9M $13.4M $18.3M $15.5M $28.4M
Operating Income -$13.7M -$5.1M -$4.2M $4.7M $7.9M
 
Net Interest Expenses $733K $1.3M $2.5M $2M $5.3M
EBT. Incl. Unusual Items -$12.8M -$6.4M -$6.7M $2.7M $113.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194K $87K -$96K $93K -$31.8M
Net Income to Company -$13M -$6.5M -$6.6M $2.6M $145.2M
 
Minority Interest in Earnings $907K $440K $966K $1.1M $1.1M
Net Income to Common Excl Extra Items -$13M -$6.5M -$6.6M $2.6M $145.2M
 
Basic EPS (Cont. Ops) -$0.36 -$0.17 -$0.16 $0.03 $2.98
Diluted EPS (Cont. Ops) -$0.36 -$0.17 -$0.16 $0.03 $2.95
Weighted Average Basic Share $39.1M $40.7M $46.4M $47.5M $48.3M
Weighted Average Diluted Share $39.1M $40.7M $46.4M $47.6M $48.8M
 
EBITDA -$6.7M $2M $2.9M $8.9M $20M
EBIT -$13.7M -$5.1M -$4.2M $4.7M $7.9M
 
Revenue (Reported) $35M $52.3M $71.6M $93.8M $150.7M
Operating Income (Reported) -$13.7M -$5.1M -$4.2M $4.7M $7.9M
Operating Income (Adjusted) -$13.7M -$5.1M -$4.2M $4.7M $7.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $164.1M $186.4M $272.6M $345.9M $346.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $151.4M $193.6M $208.8M $282.9M $265.7M
Gross Profit $12.7M -$7.2M $63.8M $63M $80.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.2M $8.5M $9.5M $13.1M $15.2M
Selling, General & Admin $40.4M $43.2M $61.9M $50.7M $65.5M
Other Inc / (Exp) $7.2M $154K -- -- --
Operating Expenses $49.5M $51.7M $71.4M $63.1M $80.7M
Operating Income -$36.9M -$58.9M -$7.5M -$124K $195K
 
Net Interest Expenses $4.1M $4.2M $9.7M $9.8M $10.7M
EBT. Incl. Unusual Items -$32.5M -$63M -$18.4M -$11.8M $100M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $163K -$2.4M $781K -$443K -$30.5M
Net Income to Company -$32.6M -$60.6M -$19.1M -$11.4M $130.5M
 
Minority Interest in Earnings $3.3M $3M $4.3M $5.1M $4.5M
Net Income to Common Excl Extra Items -$32.6M -$60.6M -$19.1M -$11.4M $130.5M
 
Basic EPS (Cont. Ops) -$0.92 -$1.59 -$0.52 -$0.35 $2.61
Diluted EPS (Cont. Ops) -$0.92 -$1.59 -$0.52 -$0.35 $2.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10.8M -$31.1M $21.6M $20.5M $26M
EBIT -$36.9M -$58.9M -$7.5M -$124K $195K
 
Revenue (Reported) $164.1M $186.4M $272.6M $345.9M $346.6M
Operating Income (Reported) -$36.9M -$58.9M -$7.5M -$124K $195K
Operating Income (Adjusted) -$36.9M -$58.9M -$7.5M -$124K $195K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $124.3M $147.9M $207.5M $266.8M $271.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $115.2M $138.4M $160.2M $216.5M $209.7M
Gross Profit $9.2M $9.4M $47.3M $50.3M $61.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.5M $7.2M $7.3M $10.8M $11M
Selling, General & Admin $33.6M $33.3M $48.8M $35.6M $53M
Other Inc / (Exp) $9M -- -- -- --
Operating Expenses $41.2M $40.5M $56.1M $46.4M $64M
Operating Income -$32M -$31.1M -$8.8M $3.9M -$2.6M
 
Net Interest Expenses $2.7M $3.4M $7.9M $6.9M $8.8M
EBT. Incl. Unusual Items -$25.7M -$34.5M -$16.8M -$3M $99.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.5M -$44K -$71K $7K -$30.7M
Net Income to Company -$21.2M -$34.4M -$16.7M -$3M $130.1M
 
Minority Interest in Earnings $2.4M $2.1M $3.7M $3.2M $3.4M
Net Income to Common Excl Extra Items -$21.2M -$34.4M -$16.7M -$3M $130.1M
 
Basic EPS (Cont. Ops) -$0.61 -$0.91 -$0.45 -$0.13 $2.62
Diluted EPS (Cont. Ops) -$0.61 -$0.91 -$0.45 -$0.13 $2.59
Weighted Average Basic Share $117.2M $120.7M $135M $142M $144.2M
Weighted Average Diluted Share $117.2M $120.7M $135M $142.1M $144.7M
 
EBITDA -$11.7M -$10.3M $12.8M $17.2M $18.2M
EBIT -$32M -$31.1M -$8.8M $3.9M -$2.6M
 
Revenue (Reported) $124.3M $147.9M $207.5M $266.8M $271.1M
Operating Income (Reported) -$32M -$31.1M -$8.8M $3.9M -$2.6M
Operating Income (Adjusted) -$32M -$31.1M -$8.8M $3.9M -$2.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.4M $12.9M $30M $18.4M $18.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30M $39.3M $62.7M $95.6M $75.2M
Inventory $27.2M $17.5M $13.4M $15.3M $14.5M
Prepaid Expenses $2.8M $2.3M $2.5M $2.7M $4M
Other Current Assets $5.4M -- $5.7M $12.7M $16.9M
Total Current Assets $72.7M $72.8M $114.5M $144.9M $130.8M
 
Property Plant And Equipment $178.1M $180.5M $180.1M $159.5M $165.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4.6M $3.9M $5.6M $5.7M $7.8M
Other Long-Term Assets $1.9M $3.1M $3.5M $5.2M $5.2M
Total Assets $263.2M $263.6M $305.8M $316.8M $313.8M
 
Accounts Payable $16.8M $7.6M $21.1M $19.6M $29.6M
Accrued Expenses $19.2M $11.7M $18.7M $31.3M $26.8M
Current Portion Of Long-Term Debt $2.8M $1M $57.7M $4.9M $2.6M
Current Portion Of Capital Lease Obligations -- $1.2M $830K $693K $660K
Other Current Liabilities $8.9M $816K -- -- --
Total Current Liabilities $86.3M $47.8M $132.2M $144.2M $154.3M
 
Long-Term Debt $69.8M $58.4M $44.5M $45.4M $43.4M
Capital Leases -- -- -- -- --
Total Liabilities $264.8M $203.7M $251.8M $256.1M $250.3M
 
Common Stock $3.8M $398K $437K $470K $478K
Other Common Equity Adj -- -- -- -- --
Common Equity -$16K $61.1M $53.7M $53.7M $57.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.6M -$1.2M $308K $7M $5.9M
Total Equity -$1.6M $59.9M $54M $60.7M $63.5M
 
Total Liabilities and Equity $263.2M $263.6M $305.8M $316.8M $313.8M
Cash and Short Terms $7.4M $12.9M $30M $18.4M $18.8M
Total Debt $72.6M $60.6M $47.2M $50M $49M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.5M $9.3M $17.3M $20.7M $30.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.1M $48.6M $81.2M $89.7M $136.4M
Inventory $30.9M $12.2M $16.6M $14.4M $20.3M
Prepaid Expenses $2.2M $2.5M $2.7M $3.1M $4.4M
Other Current Assets $36K -- $4.5M $10.5M --
Total Current Assets $76.7M $73.8M $122.6M $138.5M $236.9M
 
Property Plant And Equipment $184.1M $183.8M $165.9M $163M $517.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4M $6.1M $4.8M $7.2M --
Other Long-Term Assets $3.2M $3.6M $4.9M $4.8M --
Total Assets $271.7M $270.9M $299.7M $315.1M $787M
 
Accounts Payable $12.2M $19.1M $14.4M $30.2M $68M
Accrued Expenses $8M $21.5M $28.5M $22.9M --
Current Portion Of Long-Term Debt $1M $1.1M $4.2M $5.1M --
Current Portion Of Capital Lease Obligations $1.3M $993K $682K $661K --
Other Current Liabilities $1.7M -- -- -- --
Total Current Liabilities $55.2M $73M $127.9M $160M $355.9M
 
Long-Term Debt $34.6M $72.7M $47.2M $45M $59.9M
Capital Leases -- -- -- -- --
Total Liabilities $186.6M $234.9M $231.9M $246.5M $587.3M
 
Common Stock $391K $415K $470K $477K $489K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.1M -$372K $5M $12.4M $6.9M
Total Equity $85.1M $36.1M $67.8M $68.6M $199.7M
 
Total Liabilities and Equity $271.7M $270.9M $299.7M $315.1M $787M
Cash and Short Terms $8.5M $9.3M $17.3M $20.7M $30.9M
Total Debt $36.9M $74.7M $52.1M $50.7M $68.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.7M -$47.4M -$36.9M -$25.1M -$2.5M
Depreciation & Amoritzation $18.9M $27.4M $28.2M $28.9M $18.7M
Stock-Based Compensation -- $12.5M $8.6M $6.9M $8.2M
Change in Accounts Receivable $31.5M -$9.4M -$10M -$33.4M $20.2M
Change in Inventories -$11.2M -$3.8M -$9.2M -$1.9M $805K
Cash From Operations $96.2M -$55.7M -$14.3M $10.1M $18.5M
 
Capital Expenditures $89.9M $32M $17.5M $10.5M $11.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.2M -$29.8M -$17.5M -$9.5M -$10.9M
 
Dividends Paid (Ex Special Dividend) $2.5M $2.9M $1.2M -- --
Special Dividend Paid
Long-Term Debt Issued $38.8M -- $63M $268.4M $347.8M
Long-Term Debt Repaid -$51.1M -$8.2M -$29M -$300.9M -$348.7M
Repurchase of Common Stock $4.1M -- -- -- --
Other Financing Activities $11.2M -$5M -$7M -$1.4M -$8.4M
Cash From Financing -$5.2M $91M $48.9M -$12.2M -$7.1M
 
Beginning Cash (CF) $7.4M $12.9M $30M $18.4M $18.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8M $5.5M $17.1M -$11.6M $461K
Ending Cash (CF) $10.3M $18.4M $47.1M $6.7M $19.3M
 
Levered Free Cash Flow $6.3M -$87.7M -$31.8M -$408K $7.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$13M -$6.5M -$6.6M $2.6M $145.2M
Depreciation & Amoritzation $7M $7.1M $7.1M $4.2M $12.5M
Stock-Based Compensation -- $1.7M $1.9M $2M $2.6M
Change in Accounts Receivable -$1.7M $1.8M -$5.6M -$19.2M -$62.2M
Change in Inventories -$1.7M -$821K -$624K $184K -$1.1M
Cash From Operations -$6.4M $7.9M -$3.7M $14.3M -$47.2M
 
Capital Expenditures $17.3M $5.9M $1.3M $6M $1.7M
Cash Acquisitions -- -- -- -- $86.5M
Cash From Investing -$17.2M -$5.9M -$351K -$5.9M -$88.2M
 
Dividends Paid (Ex Special Dividend) $595K $430K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$382K -$4.4M $67.4M $82.9M --
Long-Term Debt Repaid -$30.9M -$998K -$72M -$88.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$662K -$1.1M $1.4M $5.4M --
Cash From Financing -$32.5M -$3.6M $5.2M -$6.1M $116.9M
 
Beginning Cash (CF) $8.5M $9.3M $17.3M $20.7M $30.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56.1M -$1.7M $1.2M $2.3M -$18.5M
Ending Cash (CF) -$47.7M $7.7M $18.5M $23M $12.4M
 
Levered Free Cash Flow -$23.8M $2M -$4.9M $8.3M -$48.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$32.6M -$60.6M -$19.1M -$11.4M $130.5M
Depreciation & Amoritzation $26.1M $27.8M $29.1M $20.6M $26.9M
Stock-Based Compensation -- -- $7.3M $7.3M $8.9M
Change in Accounts Receivable $8.8M -$3.5M -$33.8M -$4.7M -$24M
Change in Inventories -$7M -$4.7M -$7.8M $2.2M -$72K
Cash From Operations -$32.7M -$24.4M -$30M $51.5M $5.8M
 
Capital Expenditures $53.1M $13.1M $10.2M $15.2M $15.9M
Cash Acquisitions -- -- -- -- $86.5M
Cash From Investing -$52.9M -$11.1M -$9.3M -$14.8M -$108.4M
 
Dividends Paid (Ex Special Dividend) $4.4M $2.3M -$83K -- --
Special Dividend Paid
Long-Term Debt Issued $32.3M $14.5M $237.7M $331.4M --
Long-Term Debt Repaid -$69.7M $21.6M -$224.2M -$360M --
Repurchase of Common Stock $4.1M -- -- -- --
Other Financing Activities $14.8M -- -$6M -$140K --
Cash From Financing $75.7M $36.4M $47.3M -$33.4M $112.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.9M $864K $8M $3.3M $10.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$85.8M -$37.6M -$40.2M $36.3M -$10.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$21.2M -$34.4M -$16.7M -$3M $130.1M
Depreciation & Amoritzation $20.3M $20.7M $21.7M $13.3M $21.5M
Stock-Based Compensation -- $7M $5.7M $6.1M $6.8M
Change in Accounts Receivable -$5.1M $773K -$23.1M $5.6M -$38.6M
Change in Inventories -$3.7M -$4.7M -$3.3M $911K $34K
Cash From Operations -$37.2M -$6M -$21.7M $19.7M $7.1M
 
Capital Expenditures $30.6M $11.7M $4.5M $9.2M $20.5M
Cash Acquisitions -- -- -- -- $86.5M
Cash From Investing -$30.4M -$11.7M -$3.6M -$8.8M -$106.3M
 
Dividends Paid (Ex Special Dividend) $2M $1.3M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14.5M $189.3M $252.3M $194.1M
Long-Term Debt Repaid -$31.7M -$1.9M -$197.1M -$256.2M -$198.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$2.4M -$1.4M -$225K -$1.4M
Cash From Financing $68.7M $14.1M $12.6M -$8.6M $111.3M
 
Beginning Cash (CF) $77.3M $26.7M $47.4M $59M $131.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1M -$3.6M -$12.7M $2.3M $12.1M
Ending Cash (CF) $78.3M $23.1M $34.7M $61.4M $143.6M
 
Levered Free Cash Flow -$67.8M -$17.7M -$26.1M $10.5M -$13.4M

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

GET BETTER TRADE IDEAS

Popular

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…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

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