Financhill
Sell
10

SBEV Quote, Financials, Valuation and Earnings

Last price:
$0.16
Seasonality move :
47.87%
Day range:
$0.15 - $0.16
52-week range:
$0.14 - $0.73
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.85x
P/B ratio:
--
Volume:
201K
Avg. volume:
427.7K
1-year change:
-75.03%
Market cap:
$9.2M
Revenue:
$18.9M
EPS (TTM):
-$0.42
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1M $2.3M $11.3M $18.1M $18.9M
Revenue Growth (YoY) -22.25% 125.98% 391.97% 59.84% 4.22%
 
Cost of Revenues $508.9K $1.9M $7.4M $12.2M $13.3M
Gross Profit $509K $363.6K $3.9M $5.9M $5.6M
Gross Profit Margin 50% 15.81% 34.62% 32.72% 29.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $915.6K $12.4M $31.4M $25.8M $19.5M
Other Inc / (Exp) $1K $54.4K $179.7K -- -$30.3K
Operating Expenses $979.4K $18M $33M $27.3M $20.9M
Operating Income -$470.4K -$17.7M -$29.1M -$21.4M -$15.3M
 
Net Interest Expenses $7.9K $2M $442.2K $245.4K $5.7M
EBT. Incl. Unusual Items -$477.2K -$19.6M -$29.3M -$21.6M -$21M
Earnings of Discontinued Ops. -- -$9.1M $294.6K -$50.4K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$477.2K -$28.7M -$29.1M -$21.7M -$21M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$477.2K -$28.7M -$29.1M -$21.7M -$21M
 
Basic EPS (Cont. Ops) -$0.12 -$1.55 -$1.00 -$0.58 -$0.49
Diluted EPS (Cont. Ops) -$0.12 -$1.55 -$1.00 -$0.58 -$0.49
Weighted Average Basic Share $3.9M $37.1M $28.9M $37.4M $42.4M
Weighted Average Diluted Share $4M $37.1M $28.9M $37.4M $42.4M
 
EBITDA -$405.1K -$17.5M -$28.8M -$20.5M -$14.8M
EBIT -$468.9K -$17.6M -$28.9M -$21.4M -$15.3M
 
Revenue (Reported) $1M $2.3M $11.3M $18.1M $18.9M
Operating Income (Reported) -$470.4K -$17.7M -$29.1M -$21.4M -$15.3M
Operating Income (Adjusted) -$468.9K -$17.6M -$28.9M -$21.4M -$15.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $693K $2.8M $4.9M $5.1M $981.9K
Revenue Growth (YoY) 127.06% 308.01% 72.26% 5.62% -80.91%
 
Cost of Revenues $349K $2M $3.1M $3.8M $690.8K
Gross Profit $343.9K $819.9K $1.8M $1.3M $291K
Gross Profit Margin 49.63% 29% 36.31% 25.21% 29.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $553.1K $12.5M $6.4M $5.2M $2.8M
Other Inc / (Exp) $17.9K $1.9K -- -- -$330K
Operating Expenses $2.5M $12.9M $6.9M $5.6M $3M
Operating Income -$2.2M -$12.1M -$5.1M -$4.3M -$2.7M
 
Net Interest Expenses $6.8K $99.6K $66K $1.3M $1.7M
EBT. Incl. Unusual Items -$2.2M -$12.2M -$5.2M -$5.7M -$4.7M
Earnings of Discontinued Ops. $68.1K -$22.1K $33.1K -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M -$12.4M -$5.1M -$5.7M -$4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M -$12.2M -$5.1M -$5.7M -$4.7M
 
Basic EPS (Cont. Ops) -$0.11 -$0.40 -$0.14 -$0.13 -$0.08
Diluted EPS (Cont. Ops) -$0.11 -$0.40 -$0.14 -$0.13 -$0.08
Weighted Average Basic Share $19.5M $30.5M $37.4M $42.8M $5.3M
Weighted Average Diluted Share $19.5M $30.5M $37.4M $42.8M $5.3M
 
EBITDA -$2.1M -$12M -$5.1M -$4.2M -$2.9M
EBIT -$2.1M -$12.1M -$5.1M -$4.3M -$3M
 
Revenue (Reported) $693K $2.8M $4.9M $5.1M $981.9K
Operating Income (Reported) -$2.2M -$12.1M -$5.1M -$4.3M -$2.7M
Operating Income (Adjusted) -$2.1M -$12.1M -$5.1M -$4.3M -$3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5M $9.3M $16.4M $21M $6.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $790.8K $7.2M $10.3M $14.6M $4.8M
Gross Profit $692.7K $2.1M $6.1M $6.3M $1.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $34.8M $26.9M $21.7M $13.4M
Other Inc / (Exp) $57.8K $100.9K $80.4K $49.8K -$412.1K
Operating Expenses $5.1M $38.8M $28.9M $23.1M $14.3M
Operating Income -$4.4M -$36.7M -$22.8M -$16.8M -$12.9M
 
Net Interest Expenses $1.9M $396K $323.8K $3.1M $7.4M
EBT. Incl. Unusual Items -$6.3M -$37M -$23M -$19.8M -$20.7M
Earnings of Discontinued Ops. $96.9K -$8.8M $25.7K -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.4M -$45.7M -$22.8M -$19.8M -$20.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.2M -$45.8M -$23M -$19.8M -$20.7M
 
Basic EPS (Cont. Ops) -$0.43 -$1.90 -$0.64 -$0.48 -$0.42
Diluted EPS (Cont. Ops) -$0.43 -$1.90 -$0.65 -$0.48 -$0.42
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$4.2M -$36.4M -$22.4M -$15.7M -$12.8M
EBIT -$4.3M -$36.6M -$22.7M -$16.7M -$13.3M
 
Revenue (Reported) $1.5M $9.3M $16.4M $21M $6.3M
Operating Income (Reported) -$4.4M -$36.7M -$22.8M -$16.8M -$12.9M
Operating Income (Adjusted) -$4.3M -$36.6M -$22.7M -$16.7M -$13.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2M $8.3M $13.3M $16.2M $3.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $675K $6M $8.9M $11.3M $2.9M
Gross Profit $542.7K $2.2M $4.4M $4.8M $699.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $24.7M $19.8M $15.7M $9.7M
Other Inc / (Exp) $52.8K $99.3K -- $49.8K -$332K
Operating Expenses $4.7M $25.6M $21M $16.8M $10.3M
Operating Income -$4.1M -$23.3M -$16.6M -$12M -$9.6M
 
Net Interest Expenses $1.9M $341.1K $222.7K $3.1M $4.8M
EBT. Incl. Unusual Items -$6M -$23.6M -$16.8M -$15M -$14.7M
Earnings of Discontinued Ops. $97K $375.8K -$50.4K -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.1M -$23.2M -$16.9M -$15M -$14.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.9M -$23.2M -$16.9M -$15M -$14.7M
 
Basic EPS (Cont. Ops) -$0.37 -$0.83 -$0.46 -$0.36 -$0.29
Diluted EPS (Cont. Ops) -$0.37 -$0.83 -$0.47 -$0.36 -$0.29
Weighted Average Basic Share $53.1M $82.5M $109.2M $122.3M $99.2M
Weighted Average Diluted Share $53.1M $88M $109.2M $122.3M $99.2M
 
EBITDA -$4M -$23.1M -$16.3M -$11.5M -$9.5M
EBIT -$4M -$23.2M -$16.6M -$11.9M -$9.9M
 
Revenue (Reported) $1.2M $8.3M $13.3M $16.2M $3.6M
Operating Income (Reported) -$4.1M -$23.3M -$16.6M -$12M -$9.6M
Operating Income (Adjusted) -$4M -$23.2M -$16.6M -$11.9M -$9.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $23.3K $380K $4.2M $4.4M $380K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $309.6K $484.9K $1.1M $1.8M $890.6K
Inventory $30.6K $798.3K $1.9M $3.7M $2.3M
Prepaid Expenses -- $173.4K $607.2K $348K $220.3K
Other Current Assets $18.7K -- -- -- --
Total Current Assets $382.2K $2.2M $8.3M $10.7M $4M
 
Property Plant And Equipment $43.9K $761.8K $1.6M $1.2M $905.9K
Long-Term Investments -- $250K $250K $250K $250K
Goodwill -- $5.7M $256.8K $256.8K $256.8K
Other Intangibles -- $219.5K $5.6M $4.9M $4.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $426.1K $9.2M $16.4M $17.3M $9.9M
 
Accounts Payable $353.9K $1.5M $1.9M $3.4M $4.4M
Accrued Expenses -- $442.8K $171.5K $141.6K $1.7M
Current Portion Of Long-Term Debt $201K $2.4M $2.7M $1.1M $7.7M
Current Portion Of Capital Lease Obligations $18.7K $57.5K $294.1K $268.8K $262.9K
Other Current Liabilities -- $591.6K $389.1K $91.8K --
Total Current Liabilities $643.1K $5.4M $6.5M $5M $14.8M
 
Long-Term Debt $2.1K $1.9M $300K $2.5M $457.7K
Capital Leases -- -- -- -- --
Total Liabilities $645.2K $9.3M $7.5M $8M $15.5M
 
Common Stock $345.5K $9.3M $33.6K $41.1K $44.3K
Other Common Equity Adj -- -- -- -$20.5K -$16.6K
Common Equity -$219.1K -$102K $8.9M $9.3M -$5.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$219.1K -$102K $8.9M $9.3M -$5.6M
 
Total Liabilities and Equity $426.1K $9.2M $16.4M $17.3M $9.9M
Cash and Short Terms $23.3K $380K $4.2M $4.4M $380K
Total Debt $272.6K $4.3M $4M $3.6M $8.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $725.8K $8.1M $2.6M $96.1K $456.9K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $547.5K $811.7K $1.5M $1.5M $595.3K
Inventory $627.4K $1.5M $3.6M $2.9M $1.3M
Prepaid Expenses $219.6K $395.4K $586.1K $225.5K $406.5K
Other Current Assets -- -- -- -- --
Total Current Assets $3.1M $11.4M $8.7M $5.1M $3M
 
Property Plant And Equipment $159.8K $1.7M $1.4M $1M $602.4K
Long-Term Investments $250K $250K $250K $250K $250K
Goodwill $9.4M $5.7M $256.8K $256.8K $256.8K
Other Intangibles -- $196.3K $5.3M $4.6M $4.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $13M $19.5M $16M $11.2M $8.4M
 
Accounts Payable $1.1M $904K $2.1M $4.2M $5.6M
Accrued Expenses $422K $340.7K $183.6K $496.4K $2.4M
Current Portion Of Long-Term Debt $803.6K $2.7M $1.4M $5.5M $9M
Current Portion Of Capital Lease Obligations $70.3K $314K $290.8K $259.1K $274.6K
Other Current Liabilities -- $410.3K $1.2M -- --
Total Current Liabilities $4M $5.6M $5.2M $11.1M $17.8M
 
Long-Term Debt -- $1.1M $248.4K $408.8K $1.3M
Capital Leases -- -- -- -- --
Total Liabilities $4M $9.5M $6M $11.9M $19.2M
 
Common Stock $9.3M $32.6K $39.7K $42.9K $61.2K
Other Common Equity Adj -- -- $2.2K -$8.5K $61.2K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.1M $10M $10M -$657.8K -$10.8M
 
Total Liabilities and Equity $13M $19.5M $16M $11.2M $8.4M
Cash and Short Terms $725.8K $8.1M $2.6M $96.1K $456.9K
Total Debt $1.9M $4.7M $1.6M $6.2M $10.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$477.2K -$28.7M -$29.1M -$21.7M -$21M
Depreciation & Amoritzation $62.7K $113.3K $111.6K $936K $546K
Stock-Based Compensation $160.8K $2.3M -- $7.3M $1.2M
Change in Accounts Receivable -$8.6K -$385.3K -$629.6K -$697.7K $921.5K
Change in Inventories $11.1K -$220.3K -$1.1M -$1.8M $1.5M
Cash From Operations -$228.4K -$21.4M -$15.2M -$14.1M -$10.2M
 
Capital Expenditures $54.4K $91.1K -- $102.7K $14.1K
Cash Acquisitions -- -$677.6K -- -- --
Cash From Investing -$47.9K -$780.3K -- -$102.7K -$14.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.4K $2.4M $928K $4M $6.6M
Long-Term Debt Repaid -$8.5K -- -$1.7M -$636.6K -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $197.9K -$46.3K $129.3K -$390.5K $580K
Cash From Financing $292.7K $22.5M $19M $14.4M $6.1M
 
Beginning Cash (CF) $7K $42.6K $380K $4.2M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.3K $337.4K $3.8M $270.8K -$4.1M
Ending Cash (CF) $23.3K $380K $4.2M $4.4M $380K
 
Levered Free Cash Flow -$282.8K -$21.5M -$15.2M -$14.2M -$10.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3M -$12.4M -$5.1M -$5.7M -$4.7M
Depreciation & Amoritzation -$26.4K $39.8K $50.1K $136.3K $135.1K
Stock-Based Compensation $1.7M $9.4M $2M $433.6K $186.7K
Change in Accounts Receivable -$206.7K $16.6K $133.5K $441.8K $73.8K
Change in Inventories -$115.4K -$294.7K -$941.6K $539.8K -$35.8K
Cash From Operations -$2.5M -$3.9M -$3.7M -$2M -$2.6M
 
Capital Expenditures $4.3K -- $45.4K -- $3.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.4K -- -$45.4K -- -$4.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2M -- $45.4K $1.2M $3.2M
Long-Term Debt Repaid $101.1K -$195.1K -$343.5K -$180.9K -$239.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$69.9K $403.6K -$280.5K $176K $39K
Cash From Financing $3.1M $120.5K $2.2M $1.1M $3M
 
Beginning Cash (CF) $118.8K $11.9M $4.2M $903.2K $8.3K
Foreign Exchange Rate Adjustment -- -- -- $29.4K $85.1K
Additions / Reductions $635.9K -$3.8M -$1.6M -$836.5K $363.5K
Ending Cash (CF) $754.6K $8.1M $2.6M $96.1K $456.9K
 
Levered Free Cash Flow -$2.5M -$3.9M -$3.8M -$2M -$2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.4M -$45.7M -$22.8M -$19.8M -$20.7M
Depreciation & Amoritzation $41.9K $206.8K $298.6K $1M $547.4K
Stock-Based Compensation $2.3M $13.4M -$6.3M $1.7M $1.7M
Change in Accounts Receivable -$217.4K -$858.3K -$277.4K -$34.1K $917.4K
Change in Inventories -$264.3K -$683.7K -$2.1M $676.9K $1.6M
Cash From Operations -$4.3M -$28.9M -$14.2M -$11.8M -$8.1M
 
Capital Expenditures $30.7K $81.4K $45.4K $69.9K $4.7K
Cash Acquisitions -$150K -$527.6K -- -- --
Cash From Investing -$104.3K -$693K -$45.4K -$69.9K -$4.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.9M $45.4K $8.3M $10.2M
Long-Term Debt Repaid -$800 -$1.4M -$1.6M -$108K -$1.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $98K $368K -- $516K -$37K
Cash From Financing $5.1M $37M $8.7M $9.3M $8.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $657.7K $7.4M -$5.5M -$2.5M $291.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.3M -$29M -$14.2M -$11.8M -$8.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.1M -$23.2M -$16.9M -$15M -$14.7M
Depreciation & Amoritzation $26.3K $119.9K $306.9K $404K $405.3K
Stock-Based Compensation $2.3M $13.4M $7.1M $1.5M $2.1M
Change in Accounts Receivable -$243.4K -$716.4K -$364.2K $299.4K $295.3K
Change in Inventories -$269.2K -$732.5K -$1.7M $813.8K $911K
Cash From Operations -$4.3M -$11.8M -$10.8M -$8.5M -$6.4M
 
Capital Expenditures $9.7K -- $45.4K $12.6K $3.2K
Cash Acquisitions -$150K -- -- -- --
Cash From Investing -$87.3K -- -$45.4K -$12.6K -$3.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M $928K $45.4K $4.3M $7.9M
Long-Term Debt Repaid $0 -$1.4M -$1.3M -$757.3K -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $98K $512.2K -$280.5K $626K $9K
Cash From Financing $5.1M $19.6M $9.3M $4.2M $6.4M
 
Beginning Cash (CF) $781.4K $13.5M $16.9M $7.5M $403K
Foreign Exchange Rate Adjustment -- -- -- $12K $77.8K
Additions / Reductions $712K $7.8M -$1.6M -$4.3M -$900
Ending Cash (CF) $1.5M $21.3M $15.3M $3.1M $480K
 
Levered Free Cash Flow -$4.3M -$11.8M -$10.9M -$8.5M -$6.4M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock