Financhill
Buy
69

SNBR Quote, Financials, Valuation and Earnings

Last price:
$8.65
Seasonality move :
10.93%
Day range:
$8.25 - $8.72
52-week range:
$3.49 - $19.13
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.14x
P/B ratio:
--
Volume:
235.7K
Avg. volume:
818.9K
1-year change:
-46.44%
Market cap:
$196.9M
Revenue:
$1.7B
EPS (TTM):
-$3.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $2.2B $2.1B $1.9B $1.7B
Revenue Growth (YoY) 9.32% 17.69% -3.23% -10.73% -10.87%
 
Cost of Revenues $700.6M $866.1M $912M $783M $679.5M
Gross Profit $1.2B $1.3B $1.2B $1.1B $1B
Gross Profit Margin 62.27% 60.36% 56.87% 58.52% 59.61%
 
R&D Expenses $40.9M $58.5M $61.5M $55.8M $45.3M
Selling, General & Admin $930.2M $1.1B $1.1B $994.1M $916.6M
Other Inc / (Exp) -- -- -- -$15.7M -$18.1M
Operating Expenses $971.1M $1.1B $1.1B $1.1B $961.8M
Operating Income $184.9M $193.5M $67.9M $38.7M $40.9M
 
Net Interest Expenses $8.9M $6.2M $19M $42.7M $48.4M
EBT. Incl. Unusual Items $176M $187.3M $48.9M -$19.8M -$25.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.8M $33.5M $12.3M -$4.5M -$5.2M
Net Income to Company $139.2M $153.7M $36.6M -$15.3M -$20.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $139.2M $153.7M $36.6M -$15.3M -$20.3M
 
Basic EPS (Cont. Ops) $5.03 $6.40 $1.63 -$0.68 -$0.90
Diluted EPS (Cont. Ops) $4.90 $6.16 $1.60 -$0.68 -$0.90
Weighted Average Basic Share $27.7M $24M $22.4M $22.4M $22.6M
Weighted Average Diluted Share $28.4M $24.9M $22.9M $22.4M $22.6M
 
EBITDA $246.5M $253.9M $135.3M $111.1M $106.1M
EBIT $184.9M $193.5M $67.9M $38.7M $40.9M
 
Revenue (Reported) $1.9B $2.2B $2.1B $1.9B $1.7B
Operating Income (Reported) $184.9M $193.5M $67.9M $38.7M $40.9M
Operating Income (Adjusted) $184.9M $193.5M $67.9M $38.7M $40.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $640.4M $540.6M $472.6M $426.6M $342.9M
Revenue Growth (YoY) 20.57% -15.59% -12.56% -9.74% -19.63%
 
Cost of Revenues $250M $237.5M $197.4M $164.8M $134.5M
Gross Profit $390.4M $303.1M $275.2M $261.8M $208.4M
Gross Profit Margin 60.96% 56.07% 58.24% 61.38% 60.78%
 
R&D Expenses $14.4M $14.8M $12.6M $10.6M $7.3M
Selling, General & Admin $303.2M $275.7M $253.1M $238.6M $199.2M
Other Inc / (Exp) -- -- -- -$2M --
Operating Expenses $317.6M $290.4M $269.9M $251.4M $209.6M
Operating Income $72.7M $12.6M $5.4M $10.4M -$1.2M
 
Net Interest Expenses $1.8M $5.6M $11M $12.1M $12.7M
EBT. Incl. Unusual Items $70.9M $7M -$5.6M -$3.6M -$53M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.2M $2M -$3.3M -$489K -$13.2M
Net Income to Company $53.7M $5M -$2.3M -$3.1M -$39.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $53.7M $5M -$2.3M -$3.1M -$39.8M
 
Basic EPS (Cont. Ops) $2.29 $0.23 -$0.10 -$0.14 -$1.73
Diluted EPS (Cont. Ops) $2.22 $0.22 -$0.10 -$0.14 -$1.73
Weighted Average Basic Share $23.5M $22.2M $22.5M $22.6M $23M
Weighted Average Diluted Share $24.2M $22.6M $22.5M $22.6M $23M
 
EBITDA $87.7M $30M $23.8M $26.3M $11.8M
EBIT $72.7M $12.6M $5.4M $10.4M -$1.2M
 
Revenue (Reported) $640.4M $540.6M $472.6M $426.6M $342.9M
Operating Income (Reported) $72.7M $12.6M $5.4M $10.4M -$1.2M
Operating Income (Adjusted) $72.7M $12.6M $5.4M $10.4M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $2.1B $2B $1.7B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $865.8M $898.7M $833.8M $701.3M $566.8M
Gross Profit $1.4B $1.2B $1.1B $1B $874.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $56.1M $61.8M $57.1M $47.9M $38.3M
Selling, General & Admin $1.1B $1.1B $1B $941.6M $811.5M
Other Inc / (Exp) -- -- -- -$14.4M --
Operating Expenses $1.1B $1.1B $1.1B $1B $858.7M
Operating Income $253.5M $81.6M $43.5M $30.6M $15.5M
 
Net Interest Expenses $5.2M $13.2M $37.6M $49.3M $47.2M
EBT. Incl. Unusual Items $248.3M $68.4M $5.8M -$48.8M -$83M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.3M $15.2M $1.3M -$8M -$4.9M
Net Income to Company $204M $53.2M $4.5M -$40.9M -$78.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $204M $53.2M $4.5M -$40.9M -$78.1M
 
Basic EPS (Cont. Ops) $8.10 $2.37 $0.20 -$1.81 -$3.41
Diluted EPS (Cont. Ops) $7.80 $2.32 $0.19 -$1.81 -$3.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $313.6M $146.6M $116.7M $98.6M $72.6M
EBIT $253.5M $81.6M $43.5M $30.6M $15.5M
 
Revenue (Reported) $2.3B $2.1B $2B $1.7B $1.4B
Operating Income (Reported) $253.5M $81.6M $43.5M $30.6M $15.5M
Operating Income (Adjusted) $253.5M $81.6M $43.5M $30.6M $15.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $1.6B $1.5B $1.3B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $653.8M $686.4M $608.2M $518.3M $415.5M
Gross Profit $1B $930.3M $849.8M $787.2M $648.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.6M $46.9M $42.5M $34.6M $27.7M
Selling, General & Admin $816.6M $816.5M $760.6M $708.1M $603M
Other Inc / (Exp) -- -- -- -$14.4M -$8.4M
Operating Expenses $860.2M $863.4M $807.2M $752.7M $639.5M
Operating Income $178.9M $67M $42.5M $34.5M $9M
 
Net Interest Expenses $4.4M $11.4M $30M $36.6M $35.5M
EBT. Incl. Unusual Items $174.5M $55.6M $12.5M -$16.5M -$74M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.9M $13.6M $2.6M -$863K -$594K
Net Income to Company $142.6M $42M $9.9M -$15.7M -$73.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $142.6M $42M $9.9M -$15.7M -$73.4M
 
Basic EPS (Cont. Ops) $5.83 $1.88 $0.44 -$0.69 -$3.21
Diluted EPS (Cont. Ops) $5.61 $1.85 $0.44 -$0.69 -$3.21
Weighted Average Basic Share $73.2M $67.3M $67.2M $67.8M $68.6M
Weighted Average Diluted Share $76M $68.9M $67.6M $67.8M $68.6M
 
EBITDA $223.7M $116.3M $97.7M $84.5M $50.5M
EBIT $178.9M $67M $42.5M $34.5M $9M
 
Revenue (Reported) $1.7B $1.6B $1.5B $1.3B $1.1B
Operating Income (Reported) $178.9M $67M $42.5M $34.5M $9M
Operating Income (Adjusted) $178.9M $67M $42.5M $34.5M $9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.2M $2.4M $1.8M $2.5M $2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.5M $53.8M $54.1M $26.9M $47.7M
Inventory $81.4M $105.6M $114M $115.4M $103.2M
Prepaid Expenses $20.8M $19M $16M $16.7M $14.6M
Other Current Assets $43.5M $54.9M $39.9M $44.6M $44.1M
Total Current Assets $181.8M $207.6M $197.8M $206.1M $181.3M
 
Property Plant And Equipment $489.4M $566.3M $598.4M $574.9M $486.2M
Long-Term Investments $38M $49.3M $55.6M $54.8M $50.2M
Goodwill $64M $64M $64M $64M $64M
Other Intangibles $8.9M $6.5M $4.1M $2.6M $2.4M
Other Long-Term Assets $56M $75.2M $81.8M $83M $93.3M
Total Assets $917.7M $1.1B $1.1B $1.1B $979.2M
 
Accounts Payable $91.9M $162.5M $176.2M $135.9M $107.6M
Accrued Expenses $24.8M $22.4M $25.6M $22.4M $19.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62.1M $72.4M $79.5M $81.8M $82.3M
Other Current Liabilities $60.9M $64.2M $60.8M $62M $55.8M
Total Current Liabilities $655.9M $906.8M $929.8M $936.1M $908M
 
Long-Term Debt $283.1M $336.2M $356.9M $351.4M $307.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.5B $1.5B $1.5B $1.4B
 
Common Stock $254K $227K $220K $222K $224K
Other Common Equity Adj -- -- -- -- --
Common Equity -$224M -$425M -$438.2M -$441.9M -$451.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$224M -$425M -$438.2M -$441.9M -$451.6M
 
Total Liabilities and Equity $917.7M $1.1B $1.1B $1.1B $979.2M
Cash and Short Terms $4.2M $2.4M $1.8M $2.5M $2M
Total Debt $283.1M $336.2M $356.9M $351.4M $307.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8M $1.3M $906K $1.6M $1.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $33.4M $54.6M $18.6M $47.4M $42.3M
Inventory $86.1M $113.6M $116.2M $93M $89.8M
Prepaid Expenses $24.3M $21.2M $21.1M $17.8M $14.4M
Other Current Assets $49.6M $34.8M $41.2M $40.8M --
Total Current Assets $195.3M $197.7M $169.8M $170.3M $169.8M
 
Property Plant And Equipment $545M $589.4M $592.3M $507.5M $412.1M
Long-Term Investments -- $55.1M $55.7M $51M $44M
Goodwill -- -- $64M -- --
Other Intangibles -- -- $2.7M -- --
Other Long-Term Assets $72.3M $78.7M $82.6M $93.1M --
Total Assets $883.6M $940.8M $961M $864.7M $749.4M
 
Accounts Payable $163.9M $199.2M $168.9M $128M $107M
Accrued Expenses $28.5M $25.7M $23M $19.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $69.3M $77.2M $83.1M $82.5M --
Other Current Liabilities $61.8M $60.9M $58.9M $57.3M --
Total Current Liabilities $890.9M $923.3M $919.3M $894M $898.8M
 
Long-Term Debt $327.5M $350.4M $356.6M $318.7M $279M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.4B $1.3B $1.3B
 
Common Stock $226K $220K $222K $224K $228K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$440.1M -$437.5M -$420.7M -$448.8M -$521.3M
 
Total Liabilities and Equity $883.6M $940.8M $961M $864.7M $749.4M
Cash and Short Terms $1.8M $1.3M $906K $1.6M $1.3M
Total Debt $327.5M $350.4M $356.6M $318.7M $279M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $139.2M $153.7M $36.6M -$15.3M -$20.3M
Depreciation & Amoritzation $61.6M $60.4M $67.4M $74M $66.4M
Stock-Based Compensation $21.8M $23.2M $13.2M $14.9M $11.4M
Change in Accounts Receivable -$11.9M $6.2M -$287K -$854K $9.3M
Change in Inventories $5.7M -$24.3M -$11.6M -$1.4M $12.3M
Cash From Operations $279.7M $300M $36.1M -$11M $27.1M
 
Capital Expenditures $39.1M $66.9M $69.5M $57.1M $23.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39M -$66.6M -$70.6M -$58.4M -$26.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $235.6M $382.4M $64.2M $3.7M $768K
Other Financing Activities -$312K -$2.8M -$718K -$2M --
Cash From Financing -$238M -$235.2M $33.9M $70.1M -$1.4M
 
Beginning Cash (CF) $4.2M $2.4M $1.8M $2.5M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M -$1.9M -$597K $747K -$589K
Ending Cash (CF) $6.9M $535K $1.2M $3.3M $1.4M
 
Levered Free Cash Flow $240.6M $233.1M -$33.3M -$68.1M $3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $53.7M $5M -$2.3M -$3.1M -$39.8M
Depreciation & Amoritzation $15M $17.4M $18.4M $16.2M $13.5M
Stock-Based Compensation $7.3M $542K $982K $1.4M -$788K
Change in Accounts Receivable -$10.2M $1.9M $5.5M $3.2M $2.1M
Change in Inventories $2.4M $4.6M $5.2M $2.8M $9.6M
Cash From Operations $131.3M $51.4M $12.7M $27.3M -$6M
 
Capital Expenditures $17.4M $16.2M $18.1M $3.1M $3.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.1M -$16.2M -$19M -$3M -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$14.2M -$36.1M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $100.6M $497K $210K $116K $75K
Other Financing Activities -- -- -$424K -- --
Cash From Financing -$114.5M -$36.1M $5.4M -$24.7M $9.8M
 
Beginning Cash (CF) $1.8M $1.3M $906K $1.6M $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$343K -$931K -$892K -$428K -$85K
Ending Cash (CF) $1.5M $417K $14K $1.2M $1.2M
 
Levered Free Cash Flow $113.9M $35.2M -$5.5M $24.2M -$9.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $204M $53.2M $4.5M -$40.9M -$78.1M
Depreciation & Amoritzation $60.1M $65M $73.3M $69.2M $58.6M
Stock-Based Compensation $26M $12.1M $15.5M $13.5M $6.6M
Change in Accounts Receivable -$700K $6.6M $8.1M $1.6M $3.1M
Change in Inventories -$2.9M -$30.6M -$2.7M $23.2M $3.2M
Cash From Operations $285.1M $87.4M -$12.6M $8.4M -$30.4M
 
Capital Expenditures $59.4M $70.3M $64.7M $26.3M $18.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$59.2M -$70.3M -$67.2M -$29M -$21.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $575.2M $65M $3.8M $764K $1.1M
Other Financing Activities -$566K -$2.2M -- -- --
Cash From Financing -$225.4M -$17.6M $79.3M $21.3M $51.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $465K -$482K -$442K $686K -$328K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $225.6M $17.1M -$77.3M -$17.9M -$48.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $142.6M $42M $9.9M -$15.7M -$73.4M
Depreciation & Amoritzation $44.8M $49.3M $55.2M $50.4M $42.6M
Stock-Based Compensation $19.7M $8.6M $10.9M $9.5M $4.7M
Change in Accounts Receivable -$1.5M -$1M $7.4M $9.8M $3.6M
Change in Inventories -$4.8M -$11.1M -$2.2M $22.4M $13.3M
Cash From Operations $292.7M $80.1M $31.4M $50.8M -$6.7M
 
Capital Expenditures $49.4M $52.8M $48M $17.2M $11.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.1M -$52.8M -$49.3M -$20M -$15.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $132.2M $34.8M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $381.5M $64.1M $3.7M $728K $1M
Other Financing Activities -$557K -$42K -$424K -- -$1.9M
Cash From Financing -$246M -$28.4M $17.1M -$31.8M $21.2M
 
Beginning Cash (CF) $6.2M $5.2M $4.2M $5.7M $4.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4M -$1M -$886K -$947K -$686K
Ending Cash (CF) $3.8M $4.1M $3.3M $4.7M $3.6M
 
Levered Free Cash Flow $243.3M $27.3M -$16.6M $33.6M -$18.6M

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
64
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