Financhill
Sell
31

STIM Quote, Financials, Valuation and Earnings

Last price:
$1.41
Seasonality move :
46.07%
Day range:
$1.36 - $1.47
52-week range:
$1.25 - $5.92
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.62x
P/B ratio:
3.50x
Volume:
1.1M
Avg. volume:
1.9M
1-year change:
8.53%
Market cap:
$95.9M
Revenue:
$74.9M
EPS (TTM):
-$0.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.2M $55.3M $65.2M $71.3M $74.9M
Revenue Growth (YoY) -21.41% 12.32% 17.89% 9.42% 4.96%
 
Cost of Revenues $11.6M $12.7M $17.1M $21.6M $22.8M
Gross Profit $37.7M $42.6M $48.1M $49.7M $52.1M
Gross Profit Margin 76.54% 77.02% 73.73% 69.66% 69.55%
 
R&D Expenses $9.2M $7.9M $9.3M $9.5M $12.8M
Selling, General & Admin $50.8M $63.3M $75.5M $72.7M $76M
Other Inc / (Exp) -$622K $390K $2.2M $5.8M -$1.9M
Operating Expenses $60M $68.6M $82.1M $80.3M $86.7M
Operating Income -$22.3M -$26M -$34M -$30.6M -$34.6M
 
Net Interest Expenses $4.5M $4M $4.3M $5.4M $7.3M
EBT. Incl. Unusual Items -$27.5M -$31.2M -$37.2M -$30.2M -$43.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$27.5M -$31.2M -$37.2M -$30.2M -$43.7M
 
Minority Interest in Earnings -- -- -- -- -$19K
Net Income to Common Excl Extra Items -$27.5M -$31.2M -$37.2M -$30.2M -$43.7M
 
Basic EPS (Cont. Ops) -$1.46 -$1.22 -$1.38 -$1.05 -$1.38
Diluted EPS (Cont. Ops) -$1.46 -$1.22 -$1.38 -$1.05 -$1.38
Weighted Average Basic Share $18.8M $25.5M $26.9M $28.7M $31.7M
Weighted Average Diluted Share $18.8M $25.5M $26.9M $28.7M $31.7M
 
EBITDA -$25.9M -$24.9M -$32.4M -$28.5M -$32.5M
EBIT -$26.8M -$26M -$34M -$30.6M -$34.6M
 
Revenue (Reported) $49.2M $55.3M $65.2M $71.3M $74.9M
Operating Income (Reported) -$22.3M -$26M -$34M -$30.6M -$34.6M
Operating Income (Adjusted) -$26.8M -$26M -$34M -$30.6M -$34.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.8M $16.5M $17.9M $18.5M $37.3M
Revenue Growth (YoY) 10.85% 19.56% 8.4% 3.61% 101.28%
 
Cost of Revenues $3.4M $3.6M $6.6M $5M $21.1M
Gross Profit $10.4M $12.9M $11.3M $13.5M $16.2M
Gross Profit Margin 75.65% 78.36% 62.99% 72.8% 43.49%
 
R&D Expenses $1.6M $2.3M $2.2M $2.4M $1.5M
Selling, General & Admin $16.3M $18M $18.5M $19.3M $22.9M
Other Inc / (Exp) $24K $906K $664K -$3.9M --
Operating Expenses $17.3M $20.3M $20.1M $21.2M $23.5M
Operating Income -$6.9M -$7.4M -$8.9M -$7.7M -$7.3M
 
Net Interest Expenses $993K $1.1M $1.2M $1.7M $2.2M
EBT. Incl. Unusual Items -$8.2M -$7.6M -$9.4M -$13.3M -$9.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.2M -$7.6M -$9.4M -$13.3M -$9.4M
 
Minority Interest in Earnings -- -- -- -- -$356K
Net Income to Common Excl Extra Items -$8.2M -$7.6M -$9.4M -$13.3M -$9.4M
 
Basic EPS (Cont. Ops) -$0.31 -$0.28 -$0.33 -$0.44 -$0.13
Diluted EPS (Cont. Ops) -$0.28 -$0.28 -$0.33 -$0.44 -$0.13
Weighted Average Basic Share $26.3M $27M $28.9M $30.3M $67.3M
Weighted Average Diluted Share $26.3M $27M $28.9M $30.3M $67.3M
 
EBITDA -$6.7M -$7M -$8.4M -$7.2M -$6.4M
EBIT -$6.9M -$7.4M -$8.9M -$7.7M -$7.3M
 
Revenue (Reported) $13.8M $16.5M $17.9M $18.5M $37.3M
Operating Income (Reported) -$6.9M -$7.4M -$8.9M -$7.7M -$7.3M
Operating Income (Adjusted) -$6.9M -$7.4M -$8.9M -$7.7M -$7.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.9M $62M $69.2M $72.7M $129.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.8M $14.9M $21.6M $19.8M $67.5M
Gross Profit $43M $47.1M $47.6M $52.9M $62.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.3M $7.9M $10.4M $9.2M $10.7M
Selling, General & Admin $59M $73.8M $73.1M $73.4M $92.1M
Other Inc / (Exp) $67K $1.9M $5.5M -$1.5M --
Operating Expenses $65M $80.8M $81M $80.4M $99.7M
Operating Income -$22M -$33.7M -$33.4M -$27.5M -$37.3M
 
Net Interest Expenses $4M $4.1M $4.8M $7.4M $7.9M
EBT. Incl. Unusual Items -$27.2M -$36.5M -$33.1M -$36.4M -$44.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$27.2M -$36.5M -$33.1M -$36.4M -$44.6M
 
Minority Interest in Earnings -- -- -- -- -$89K
Net Income to Common Excl Extra Items -$27.2M -$36.5M -$33.1M -$36.4M -$44.1M
 
Basic EPS (Cont. Ops) -$1.11 -$1.37 -$1.18 -$1.22 -$0.83
Diluted EPS (Cont. Ops) -$1.07 -$1.37 -$1.18 -$1.22 -$0.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$21M -$32.4M -$31.2M -$25.4M -$34.2M
EBIT -$22M -$33.7M -$33.4M -$27.5M -$37.3M
 
Revenue (Reported) $55.9M $62M $69.2M $72.7M $129.9M
Operating Income (Reported) -$22M -$33.7M -$33.4M -$27.5M -$37.3M
Operating Income (Adjusted) -$22M -$33.7M -$33.4M -$27.5M -$37.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40.3M $47M $51M $52.4M $107.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3M $11.1M $16.6M $14.8M $59.5M
Gross Profit $32M $35.9M $34.4M $37.6M $47.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.2M $6.2M $7.3M $7M $4.9M
Selling, General & Admin $46.7M $57.1M $54.8M $55.4M $72.1M
Other Inc / (Exp) $53K $1.6M $4.9M -$2.4M $435K
Operating Expenses $52.3M $62.9M $60.6M $60.7M $74.3M
Operating Income -$20.4M -$27M -$26.1M -$23.1M -$26.4M
 
Net Interest Expenses $3M $3M $3.6M $5.5M $6.1M
EBT. Incl. Unusual Items -$23.6M -$28.9M -$24.8M -$31M -$31.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$23.6M -$28.9M -$24.8M -$31M -$31.9M
 
Minority Interest in Earnings -- -- -- -- -$89K
Net Income to Common Excl Extra Items -$23.6M -$28.9M -$24.8M -$31M -$31.9M
 
Basic EPS (Cont. Ops) -$0.91 -$1.08 -$0.87 -$1.04 -$0.49
Diluted EPS (Cont. Ops) -$0.88 -$1.08 -$0.87 -$1.04 -$0.49
Weighted Average Basic Share $77.4M $80.3M $85.5M $89.8M $195M
Weighted Average Diluted Share $77.4M $80.3M $85.5M $89.8M $195M
 
EBITDA -$19.6M -$25.9M -$24.6M -$21.5M -$23.7M
EBIT -$20.3M -$27M -$26.1M -$23.1M -$26.4M
 
Revenue (Reported) $40.3M $47M $51M $52.4M $107.4M
Operating Income (Reported) -$20.4M -$27M -$26.1M -$23.1M -$26.4M
Operating Income (Adjusted) -$20.3M -$27M -$26.1M -$23.1M -$26.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $49M $96.3M $71.9M $60.6M $19.7M
Short Term Investments $1.9M $2.2M $1.5M $905K $206K
Accounts Receivable, Net $7.2M $7.8M $13.8M $17.8M $24.3M
Inventory $3.7M $6.6M $8.9M $8.1M $4.2M
Prepaid Expenses $1.1M $1.6M $2M $2.5M $3.1M
Other Current Assets $2.2M $3.1M $2.2M $4.8M $6.8M
Total Current Assets $65M $115.3M $98.8M $93.8M $58.1M
 
Property Plant And Equipment $4.1M $5.1M $5.3M $4.8M $33.3M
Long-Term Investments $2.3M $11.8M $1.6M $4.5M $381K
Goodwill -- -- -- -- $18.6M
Other Intangibles -- -- -- -- $19.6M
Other Long-Term Assets $1.9M $2.2M $3.6M $4.4M $1.9M
Total Assets $78.7M $141.2M $116.9M $115.8M $140.9M
 
Accounts Payable $3.7M $4.3M $2.4M $4.8M $11.1M
Accrued Expenses $1.6M $2.5M $3M $3.8M $4.2M
Current Portion Of Long-Term Debt -- -- $13.1M -- --
Current Portion Of Capital Lease Obligations $594K $670K $824K $845K $4.8M
Other Current Liabilities -- -- -- -- $1K
Total Current Liabilities $13.7M $15.7M $33.2M $19.8M $31.3M
 
Long-Term Debt $34.6M $38.9M $25.8M $61.6M $77.8M
Capital Leases -- -- -- -- --
Total Liabilities $53.2M $56M $59.8M $81.6M $109.1M
 
Common Stock $191K $264K $273K $291K $557K
Other Common Equity Adj -- -- -- -- --
Common Equity $25.5M $85.2M $57.1M $34.2M $27.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.1M
Total Equity $25.5M $85.2M $57.1M $34.2M $31.8M
 
Total Liabilities and Equity $78.7M $141.2M $116.9M $115.8M $140.9M
Cash and Short Terms $50.8M $96.3M $71.9M $60.6M $19.7M
Total Debt $34.6M $38.9M $38.9M $61.6M $77.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $101.6M $75.6M $36.8M $21.4M $34.6M
Short Term Investments $2.1M $1.9M $968K $572K --
Accounts Receivable, Net $7.7M $12M $16.9M $19.3M $19.2M
Inventory $5.4M $8.6M $9.7M $5M $4.3M
Prepaid Expenses $1.3M $1.9M $2.4M $2.9M $3.1M
Other Current Assets $3.5M $3M $5.2M $4.8M --
Total Current Assets $119.4M $101.1M $71M $53.5M $64.9M
 
Property Plant And Equipment $4.1M $5.6M $5M $4M $29.2M
Long-Term Investments $11.7M $1.7M $4.9M $3M $315K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $3.6M $4.1M $4.9M --
Total Assets $143.1M $119.2M $93M $74.1M $145.5M
 
Accounts Payable $3.3M $2.4M $2.8M $3.3M $11.6M
Accrued Expenses $2.3M $2.9M $3.1M $3.9M --
Current Portion Of Long-Term Debt $35.1M $8.8M -- -- --
Current Portion Of Capital Lease Obligations $616K $818K $840K $862K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $47.8M $25.1M $15.3M $16.9M $28.9M
 
Long-Term Debt $2.8M $30.1M $39.4M $47.8M $85.2M
Capital Leases -- -- -- -- --
Total Liabilities $52M $56.2M $55M $64.7M $114.1M
 
Common Stock $263K $270K $289K $303K $685K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4M
Total Equity $91.1M $63M $37.9M $9.4M $31.4M
 
Total Liabilities and Equity $143.1M $119.2M $93M $74.1M $145.5M
Cash and Short Terms $101.6M $75.6M $36.8M $21.4M $34.6M
Total Debt $38.5M $38.9M $39.4M $47.8M $85.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$27.5M -$31.2M -$37.2M -$30.2M -$43.7M
Depreciation & Amoritzation $941K $1.1M $1.6M $2M $2.1M
Stock-Based Compensation $4.4M $7.9M $8.7M $7.3M $5.6M
Change in Accounts Receivable -$597K -$3.1M -$6.3M -$8.8M -$3.7M
Change in Inventories -$945K -$3.4M -$2.6M -$1.1M $3.2M
Cash From Operations -$28.4M -$28M -$30.7M -$32M -$31M
 
Capital Expenditures $730K $2.4M $3.3M $2.4M $1.5M
Cash Acquisitions -- -- -- -- $2.6M
Cash From Investing -$730K -$9.8M $6.7M -$1.3M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $41.4M -- -- $25M $57.5M
Long-Term Debt Repaid -$38.9M -- -- -$1.2M -$60M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$821K -$401K -$91K -$1.1M -$6.8M
Cash From Financing $2.4M $83M $207K $22.7M -$6.8M
 
Beginning Cash (CF) $75.7M $94.1M $70.3M $59.7M $19.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.8M $45.2M -$23.8M -$10.7M -$40.2M
Ending Cash (CF) $49M $139.3M $46.5M $49M -$20.8M
 
Levered Free Cash Flow -$29.1M -$30.3M -$34M -$34.4M -$32.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.2M -$7.6M -$9.4M -$13.3M -$9.4M
Depreciation & Amoritzation $216K $387K $499K $512K $886K
Stock-Based Compensation $2M $2.2M $1.9M $1.4M $1.4M
Change in Accounts Receivable -$1.3M -$572K -$2.5M -$630K $3.9M
Change in Inventories -$197K -$1.5M -$2.7M $874K $551K
Cash From Operations -$8.5M -$6.5M -$10.1M -$5.4M -$785K
 
Capital Expenditures $444K $726K $552K $386K $114K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.9M $9.3M $66K $14K -$114K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $48.1M --
Long-Term Debt Repaid -- -- -- -$60M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$4.5M --
Cash From Financing $100K -- -- -$16.4M $17.9M
 
Beginning Cash (CF) $99.4M $73.7M $35.8M $20.9M $34.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.3M $2.8M -$10.1M -$21.8M $17M
Ending Cash (CF) $83.1M $76.5M $25.8M -$908K $51.5M
 
Levered Free Cash Flow -$9M -$7.2M -$10.7M -$5.8M -$899K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$27.2M -$36.5M -$33.1M -$36.4M -$44.6M
Depreciation & Amoritzation $968K $1.3M $2.1M $2.1M $3.1M
Stock-Based Compensation $7.7M $8.3M $7.8M $5.9M $5.9M
Change in Accounts Receivable -$3.4M -$4.2M -$10M -$4.7M $1.5M
Change in Inventories -$1.8M -$3.9M -$3M $4.4M $192K
Cash From Operations -$25.2M -$32.2M -$37.3M -$20.3M -$29.9M
 
Capital Expenditures $1.7M $3.6M $2M $2.3M $674K
Cash Acquisitions -- -- -- -- $2.6M
Cash From Investing -$9.2M $6.4M -$1.3M -$600K -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2.5M $70.6M --
Long-Term Debt Repaid -- -- -$1.2M -$60M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$501K -$90K -$864K -- --
Cash From Financing $83M -$6K $682K $5.9M $46.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.7M -$25.7M -$37.9M -$15M $13.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$26.8M -$35.7M -$39.3M -$22.5M -$30.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23.6M -$28.9M -$24.8M -$31M -$31.9M
Depreciation & Amoritzation $768K $1M $1.5M $1.6M $2.7M
Stock-Based Compensation $6.2M $6.6M $5.7M $4.3M $4.7M
Change in Accounts Receivable -$3.1M -$4.3M -$7.9M -$3.8M $1.4M
Change in Inventories -$1.9M -$2.3M -$2.7M $2.7M -$240K
Cash From Operations -$23.5M -$27.6M -$34.2M -$22.4M -$21.3M
 
Capital Expenditures $1.6M $2.8M $1.5M $1.4M $585K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9M $7.2M -$759K -$37K -$585K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.5M $48.1M --
Long-Term Debt Repaid -- -- -$1.2M -$60M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$401K -$90K -$863K -$4.5M -$1.7M
Cash From Financing $83M -$38K $437K -$16.4M $36.9M
 
Beginning Cash (CF) $269.7M $225.5M $137.2M $111.2M $73.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.5M -$20.4M -$34.5M -$38.8M $15M
Ending Cash (CF) $320.1M $205M $102.7M $72.4M $88.2M
 
Levered Free Cash Flow -$25M -$30.4M -$35.7M -$23.8M -$21.9M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock