Financhill
Sell
42

SOWG Quote, Financials, Valuation and Earnings

Last price:
$3.13
Seasonality move :
21.68%
Day range:
$3.06 - $3.31
52-week range:
$1.98 - $24.83
Dividend yield:
0%
P/E ratio:
12.14x
P/S ratio:
0.67x
P/B ratio:
0.98x
Volume:
71.9K
Avg. volume:
216.8K
1-year change:
-64.43%
Market cap:
$32.1M
Revenue:
$16.1M
EPS (TTM):
$0.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $466.6K -- $88.4K $428.1K $16.1M
Revenue Growth (YoY) -- -- -- 384.09% 3653.73%
 
Cost of Revenues -- -- $81.3K $308.3K $11.2M
Gross Profit -- -- $7.1K $119.8K $4.9M
Gross Profit Margin -- -- 8.06% 27.99% 30.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $3M $5.4M $5.5M $5.9M
Other Inc / (Exp) $14.1M -$1.9M -$1.3M -$5.2M --
Operating Expenses $1.7M $3M $5.6M $5.8M $6.1M
Operating Income -$1.2M -$3M -$5.6M -$5.7M -$1.2M
 
Net Interest Expenses -- $386.2K $5.9K $1.3M $1.8M
EBT. Incl. Unusual Items $12.9M -$5.3M -$6.9M -$12.1M -$3.1M
Earnings of Discontinued Ops. -$7.4M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $5.5M -$5.3M -$6.9M -$12.1M -$3.1M
 
Minority Interest in Earnings -$1.3M -- -- -- --
Net Income to Common Excl Extra Items $4.1M -$5.3M -$6.9M -$12.1M -$3.1M
 
Basic EPS (Cont. Ops) $2.58 -$2.82 -$1.61 -$2.51 -$0.59
Diluted EPS (Cont. Ops) $2.58 -$2.82 -$1.61 -$2.51 -$0.59
Weighted Average Basic Share $1.6M $1.9M $4.3M $4.8M $5.2M
Weighted Average Diluted Share $1.6M $1.9M $4.3M $4.8M $5.2M
 
EBITDA $12.9M -$4.9M -$6.7M -$10.5M -$692.9K
EBIT $12.9M -$4.9M -$6.9M -$10.8M -$1.2M
 
Revenue (Reported) $466.6K -- $88.4K $428.1K $16.1M
Operating Income (Reported) -$1.2M -$3M -$5.6M -$5.7M -$1.2M
Operating Income (Adjusted) $12.9M -$4.9M -$6.9M -$10.8M -$1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $21.1K $87.7K $5M $3.6M
Revenue Growth (YoY) -- -- 315.11% 5637.57% -29.4%
 
Cost of Revenues -- $19.4K $65.2K $3.7M $3M
Gross Profit -- $1.7K $22.6K $1.3M $556K
Gross Profit Margin -- 8.24% 25.7% 26.52% 15.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $981.2K $1.5M $1.3M $988.4K $3.8M
Other Inc / (Exp) -$1.5M -- $36.4K -- --
Operating Expenses $981.6K $1.6M $1.3M $997.6K $3.8M
Operating Income -$981.6K -$1.6M -$1.3M $337.6K -$3.3M
 
Net Interest Expenses $1.7K $1.7K $384K $3.6K $185.6K
EBT. Incl. Unusual Items -$2.5M -$1.6M -$1.6M $334K -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$62.3K
Net Income to Company -$2.5M -$1.6M -$1.6M $334K -$3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.5M -$1.6M -$1.6M $334K -$3.4M
 
Basic EPS (Cont. Ops) -$1.56 -$0.34 -$0.34 $0.06 -$0.33
Diluted EPS (Cont. Ops) -$1.56 -$0.34 -$0.34 $0.06 -$0.33
Weighted Average Basic Share $1.6M $4.6M $4.8M $5.6M $10.2M
Weighted Average Diluted Share $1.6M $4.6M $4.8M $5.6M $10.2M
 
EBITDA -$2.5M -$1.5M -$1.2M $503.6K -$2.2M
EBIT -$2.5M -$1.6M -$1.3M $337.6K -$3.2M
 
Revenue (Reported) -- $21.1K $87.7K $5M $3.6M
Operating Income (Reported) -$981.6K -$1.6M -$1.3M $337.6K -$3.3M
Operating Income (Adjusted) -$2.5M -$1.6M -$1.3M $337.6K -$3.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $441.3K $6.6M $40.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $320.3K $6.7M $20.9M
Gross Profit -- $3.9K $121K -$128.7K $19.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$558.6K $5.2M $5.7M $3.9M $14.7M
Other Inc / (Exp) -$10.7M $514.3K -$1.5M -$5.2M -$696.5K
Operating Expenses -$557.4K $5.4M $6M $4.1M $14.8M
Operating Income $870.8K -$5.4M -$5.9M -$4.2M $4.4M
 
Net Interest Expenses $384.5K $6.1K $844.7K $1.8M $1.7M
EBT. Incl. Unusual Items -$10.2M -$4.8M -$8.2M -$11.2M $2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $195.6K
Net Income to Company -$10.2M -$4.8M -$8.2M -$11.2M $1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.2M -$4.8M -$8.2M -$11.2M $1.8M
 
Basic EPS (Cont. Ops) -$6.35 -$1.01 -$1.75 -$2.32 $0.32
Diluted EPS (Cont. Ops) -$6.35 -$1.01 -$1.75 -$2.32 $0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.8M -$4.7M -$7.1M -$9M $5.3M
EBIT -$9.8M -$4.8M -$7.4M -$9.4M $3.7M
 
Revenue (Reported) -- -- $441.3K $6.6M $40.1M
Operating Income (Reported) $870.8K -$5.4M -$5.9M -$4.2M $4.4M
Operating Income (Adjusted) -$9.8M -$4.8M -$7.4M -$9.4M $3.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $28.2K $381.1K $6.5M $30.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $24.3K $263.3K $6.7M $16.4M
Gross Profit -- $3.9K $117.8K -$130.7K $14.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $4.1M $4.4M $2.8M $11.6M
Other Inc / (Exp) -$2.2M $247.7K $36.4K -- -$696.5K
Operating Expenses $1.8M $4.2M $4.6M $2.9M $11.6M
Operating Income -$1.8M -$4.2M -$4.5M -$3M $2.6M
 
Net Interest Expenses $384.5K $4.4K $843.3K $1.3M $1.2M
EBT. Incl. Unusual Items -$4.4M -$3.9M -$5.3M -$4.4M $661.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $195.6K
Net Income to Company -$4.4M -$3.9M -$5.3M -$4.4M $465.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.4M -$3.9M -$5.3M -$4.4M $465.8K
 
Basic EPS (Cont. Ops) -$2.76 -$0.95 -$1.10 -$0.91 $0.10
Diluted EPS (Cont. Ops) -$2.76 -$0.95 -$1.10 -$0.91 $0.04
Weighted Average Basic Share $4.8M $12.3M $14.5M $15.3M $26.4M
Weighted Average Diluted Share $4.8M $12.3M $14.5M $15.3M $28.2M
 
EBITDA -$4M -$3.8M -$4.2M -$2.7M $3.3M
EBIT -$4M -$3.9M -$4.5M -$3M $1.9M
 
Revenue (Reported) -- $28.2K $381.1K $6.5M $30.6M
Operating Income (Reported) -$1.8M -$4.2M -$4.5M -$3M $2.6M
Operating Income (Adjusted) -$4M -$3.9M -$4.5M -$3M $1.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $108.8K $1.9M $3.3M $276.5K $2.4M
Short Term Investments $7M $280.4K -- -- --
Accounts Receivable, Net -- -- $12.4K $191K $2.6M
Inventory -- $141.4K $1.5M $1.9M $4.1M
Prepaid Expenses $47.2K $56.4K $81.1K $235.6K $1.1M
Other Current Assets -- -- -- -- --
Total Current Assets $7.1M $2.4M $4.9M $2.6M $10.2M
 
Property Plant And Equipment $6.4K $3.3M $4M $6.3M $10.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $6.4M $4.9M -- --
Other Intangibles -- $219.7K $304.2K -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1M $12.3M $14.1M $8.9M $21.5M
 
Accounts Payable $35.7K $325.1K $279.3K $392.7K $853.5K
Accrued Expenses $14.2K $257.8K $77.8K $444.9K $1.5M
Current Portion Of Long-Term Debt -- -- -- -- $2.9M
Current Portion Of Capital Lease Obligations -- $39.9K $46K $52.5K $550.9K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4M $622.8K $403.1K $890.2K $5.8M
 
Long-Term Debt -- $262.9K $1.5M $3.9M $4.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.4M $2.3M $3.3M $6.1M $14.2M
 
Common Stock $1.6K $2.7K $4.8K $4.9K $6K
Other Common Equity Adj -- -- -- -- --
Common Equity $5.7M $10.1M $10.8M $2.8M $7.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.7M $10.1M $10.8M $2.8M $7.3M
 
Total Liabilities and Equity $7.1M $12.3M $14.1M $8.9M $21.5M
Cash and Short Terms $7.1M $2.2M $3.3M $276.5K $2.4M
Total Debt -- $262.9K $1.5M $3.9M $7.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $417.1K $2.6M $1.4M $2.1M $6.9M
Short Term Investments $2.2M -- -- -- --
Accounts Receivable, Net -- $8K $225.9K $1.4M $1.2M
Inventory -- $1.2M $1.9M $2.2M $19.4M
Prepaid Expenses $25.7K $81.4K $118.4K $148.5K $774.5K
Other Current Assets -- -- -- -- --
Total Current Assets $2.7M $3.8M $3.6M $5.9M $28.4M
 
Property Plant And Equipment -- $4.4M $6M $7.6M $27.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $6.4M $4.9M -- --
Other Intangibles -- -- $310.2K -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7M $14.6M $14.9M $13.5M $57.7M
 
Accounts Payable $110.6K $187.9K $487.8K $709.7K $1.3M
Accrued Expenses $262.5K $174.6K $202.7K $930.1K $2.2M
Current Portion Of Long-Term Debt -- -- -- $923.1K $2.9M
Current Portion Of Capital Lease Obligations -- $44.4K $50.9K $165.9K $2.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $373.1K $406.9K $741.4K $2.7M $8.7M
 
Long-Term Debt $262.9K $150K $3.5M $6.4M $150K
Capital Leases -- -- -- -- --
Total Liabilities $636K $1.9M $5.6M $10.6M $24.8M
 
Common Stock $1.6K $4.7K $4.9K $4.9K $10.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2M $12.7M $9.3M $2.9M $32.8M
 
Total Liabilities and Equity $2.7M $14.6M $14.9M $13.5M $57.7M
Cash and Short Terms $2.7M $2.6M $1.4M $2.1M $6.9M
Total Debt $262.9K $150K $3.5M $7.3M $3.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.5M -$5.3M -$6.9M -$12.1M -$3.1M
Depreciation & Amoritzation $870 $3.6K $208.5K $321.2K $527.8K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$490 $510 -$12.4K -$183K -$2.4M
Change in Inventories -- -$141.4K -$1.3M -$521K -$4.1M
Cash From Operations -$9.7M -$1.7M -$5.6M -$5.1M -$4.8M
 
Capital Expenditures $6K $1.1M $1.1M $2.7M $2.3M
Cash Acquisitions -$10M $1.2M -- -- --
Cash From Investing $6.9M $3.3M -$653.1K -$2.6M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $802K $2.1M $4.7M $2.8M
Long-Term Debt Repaid -- -$539.1K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4M $262.9K $7.6M $4.7M $9.2M
 
Beginning Cash (CF) $1.5M $108.8K $1.9M $3.3M $276.5K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M $1.8M $1.4M -$3.1M $2.1M
Ending Cash (CF) $108.8K $1.9M $3.3M $276.5K $2.4M
 
Levered Free Cash Flow -$9.7M -$2.8M -$6.6M -$7.8M -$7.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.5M -$1.6M -$1.6M $334K -$3.4M
Depreciation & Amoritzation $380 $64.9K $92.1K $165.9K $1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$7K -$31.8K -$476.5K $4.8M
Change in Inventories -- -$303.7K -$183.7K -$3.4M -$8.5M
Cash From Operations -$428.8K -$1.5M -$1.9M -$907.3K -$5.2M
 
Capital Expenditures -- $199.6K $321K $964.1K $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $194.3K -$199.6K -$257K -$964.1K -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$3.1M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $3.9M -- --
Cash From Financing -- $565.4K $750K $3.7M --
 
Beginning Cash (CF) $651.6K $3.8M $2.8M $293K $14.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$234.5K -$1.2M -$1.4M $1.8M -$7.4M
Ending Cash (CF) $417.1K $2.6M $1.4M $2.1M $6.9M
 
Levered Free Cash Flow -$428.8K -$1.7M -$2.2M -$1.9M -$7.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.2M -$4.8M -$8.2M -$11.2M $1.8M
Depreciation & Amoritzation $1.1K $132.5K $319.2K $401.8K $1.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $181.2K -$8K -$217.9K -$1.2M -$20.4K
Change in Inventories -- -$1.2M -$867.2K -$2.3M -$17.1M
Cash From Operations -$1.1M -$4.9M -$5.4M -$4.3M -$7.6M
 
Capital Expenditures $5.2K $1M $2.4M $1.7M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.2M $1.5M -$2.3M -$1.7M -$5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $802K -- $2.7M $6.9M --
Long-Term Debt Repaid -$539.1K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $262.9K $5.6M $6.5M $6.7M $17.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $352.5K $2.2M -$1.2M $721.9K $4.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1M -$5.9M -$7.8M -$6M -$13.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.4M -$3.9M -$5.3M -$4.4M $465.8K
Depreciation & Amoritzation $1K $129.9K $240.7K $321.3K $1.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $510 -$8K -$213.5K -$1.2M $1.2M
Change in Inventories -- -$1M -$577.8K -$2.3M -$15.3M
Cash From Operations -$1.1M -$4.3M -$4.1M -$3.3M -$6.1M
 
Capital Expenditures -- $1M $2.3M $1.3M $4.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.2M -$590.3K -$2.3M -$1.3M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $802K -- $580K $2.8M --
Long-Term Debt Repaid -$539.1K -- -- -- -$956.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $3.9M -- --
Cash From Financing $262.9K $5.6M $4.5M $6.5M $15.1M
 
Beginning Cash (CF) $812.5K $8.2M $7.9M $917.9K $23.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $308.4K $667.8K -$2M $1.8M $4.5M
Ending Cash (CF) $1.1M $8.9M $5.9M $2.7M $28.1M
 
Levered Free Cash Flow -$1.1M -$5.3M -$6.5M -$4.7M -$10.6M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock