Financhill
Buy
59

SIF Quote, Financials, Valuation and Earnings

Last price:
$12.63
Seasonality move :
3.48%
Day range:
$12.09 - $13.69
52-week range:
$2.33 - $13.69
Dividend yield:
0%
P/E ratio:
22.49x
P/S ratio:
0.88x
P/B ratio:
2.02x
Volume:
132.4K
Avg. volume:
75.1K
1-year change:
281.76%
Market cap:
$78.1M
Revenue:
$84.8M
EPS (TTM):
$0.56
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $99.6M $83.9M $66.1M $79.6M $84.8M
Revenue Growth (YoY) -12.31% -15.75% -21.26% 20.53% 6.51%
 
Cost of Revenues $90M $86.1M $62.8M $73.7M $74.2M
Gross Profit $9.6M -$2.2M $3.3M $6M $10.6M
Gross Profit Margin 9.63% -2.58% 4.95% 7.51% 12.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.5M $11.9M $14M $11.1M $10.4M
Other Inc / (Exp) $2M $5M -$502K -$363K --
Operating Expenses $13.5M $11.9M $11.1M $11.8M $10.4M
Operating Income -$3.9M -$14.1M -$7.8M -$5.8M $190K
 
Net Interest Expenses $638K $645K $997K $3.1M $1.7M
EBT. Incl. Unusual Items -$2M -$9.7M -$10.5M -$8.6M -$748K
Earnings of Discontinued Ops. -- -- $1.8M $3.2M $204K
Income Tax Expense -$1.2M -$43K $16K $37K $185K
Net Income to Company -$743K -$9.6M -$8.7M -$5.4M -$729K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$743K -$9.6M -$10.5M -$8.6M -$933K
 
Basic EPS (Cont. Ops) -$0.13 -$1.65 -$1.47 -$0.90 -$0.12
Diluted EPS (Cont. Ops) -$0.13 -$1.65 -$1.47 -$0.90 -$0.12
Weighted Average Basic Share $5.8M $5.8M $5.9M $6M $6.1M
Weighted Average Diluted Share $5.8M $5.8M $5.9M $6M $6.1M
 
EBITDA $3.8M -$7.7M -$2.7M -$989K $5.2M
EBIT -$3.9M -$14.1M -$7.8M -$5.8M $190K
 
Revenue (Reported) $99.6M $83.9M $66.1M $79.6M $84.8M
Operating Income (Reported) -$3.9M -$14.1M -$7.8M -$5.8M $190K
Operating Income (Adjusted) -$3.9M -$14.1M -$7.8M -$5.8M $190K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.2M $21.3M $15.5M $20.9M $24M
Revenue Growth (YoY) -23.25% 10.66% -27.35% 34.96% 14.8%
 
Cost of Revenues $19.4M $20.1M $16M $20M $18.8M
Gross Profit -$116K $1.2M -$545K $928K $5.2M
Gross Profit Margin -0.6% 5.63% -3.52% 4.44% 21.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $3.3M $3.6M $2.8M $2.6M
Other Inc / (Exp) $27K -$168K -$73K -$36K --
Operating Expenses $3.5M $3.3M $3.1M $2.8M $2.6M
Operating Income -$3.7M -$2.1M -$3.6M -$1.9M $2.5M
 
Net Interest Expenses $115K $275K $342K $469K $352K
EBT. Incl. Unusual Items -$3.7M -$2.5M -$4.1M -$2.4M $2.2M
Earnings of Discontinued Ops. -- -- $647K $106K --
Income Tax Expense -$49K $66K $6K $5K $405K
Net Income to Company -$3.7M -$2.6M -$3.4M -$2.3M $1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M -$2.6M -$4.1M -$2.4M $1.8M
 
Basic EPS (Cont. Ops) -$0.64 -$0.44 -$0.57 -$0.39 $0.29
Diluted EPS (Cont. Ops) -$0.64 -$0.44 -$0.57 -$0.39 $0.29
Weighted Average Basic Share $5.8M $5.9M $6M $6M $6.1M
Weighted Average Diluted Share $5.8M $5.9M $6M $6M $6.2M
 
EBITDA -$2M -$509K -$2.4M -$731K $3.6M
EBIT -$3.7M -$2.1M -$3.6M -$1.9M $2.5M
 
Revenue (Reported) $19.2M $21.3M $15.5M $20.9M $24M
Operating Income (Reported) -$3.7M -$2.1M -$3.6M -$1.9M $2.5M
Operating Income (Adjusted) -$3.7M -$2.1M -$3.6M -$1.9M $2.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $93.8M $86M $75.6M $85M $87.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87.3M $86.8M $70.9M $77.6M $73.1M
Gross Profit $6.4M -$852K $4.7M $7.5M $14.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.2M $11.7M $14.3M $9.2M $10.2M
Other Inc / (Exp) -$437K $4.8M -$406K -$368K --
Operating Expenses $13.2M $11.7M $9.1M $8.2M $10.2M
Operating Income -$6.8M -$12.5M -$4.4M -$769K $4.6M
 
Net Interest Expenses $587K $806K $1.4M $2.2M $1.6M
EBT. Incl. Unusual Items -$7.8M -$8.5M -$10.1M -$6.9M $3.9M
Earnings of Discontinued Ops. -- -- $763K $3.2M $98K
Income Tax Expense -$366K $72K $217K $507K $586K
Net Income to Company -$7.4M -$8.5M -$9.5M -$4.3M $3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$8.5M -$10.3M -$7.4M $3.3M
 
Basic EPS (Cont. Ops) -$1.27 -$1.42 -$1.59 -$0.71 $0.57
Diluted EPS (Cont. Ops) -$1.27 -$1.43 -$1.59 -$0.71 $0.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $413K -$6.2M $290K $3M $9.6M
EBIT -$6.8M -$12.5M -$4.4M -$769K $4.6M
 
Revenue (Reported) $93.8M $86M $75.6M $85M $87.9M
Operating Income (Reported) -$6.8M -$12.5M -$4.4M -$769K $4.6M
Operating Income (Adjusted) -$6.8M -$12.5M -$4.4M -$769K $4.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.2M $21.3M $15.5M $20.9M $24M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.4M $20.1M $16M $20M $18.8M
Gross Profit -$116K $1.2M -$545K $928K $5.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $3.3M $3.6M $2.8M $2.6M
Other Inc / (Exp) $27K -$168K -$73K -$36K --
Operating Expenses $3.5M $3.3M $3.1M $2.8M $2.6M
Operating Income -$3.7M -$2.1M -$3.6M -$1.9M $2.5M
 
Net Interest Expenses $115K $275K $342K $469K $352K
EBT. Incl. Unusual Items -$3.7M -$2.5M -$4.1M -$2.4M $2.2M
Earnings of Discontinued Ops. -- -- $647K $106K --
Income Tax Expense -$49K $66K $6K $5K $405K
Net Income to Company -$3.7M -$2.6M -$3.4M -$2.3M $1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M -$2.6M -$4.1M -$2.4M $1.8M
 
Basic EPS (Cont. Ops) -$0.64 -$0.44 -$0.57 -$0.39 $0.29
Diluted EPS (Cont. Ops) -$0.64 -$0.44 -$0.57 -$0.39 $0.29
Weighted Average Basic Share $5.8M $5.9M $6M $6M $6.1M
Weighted Average Diluted Share $5.8M $5.9M $6M $6M $6.2M
 
EBITDA -$2M -$509K -$2.4M -$731K $3.6M
EBIT -$3.7M -$2.1M -$3.6M -$1.9M $2.5M
 
Revenue (Reported) $19.2M $21.3M $15.5M $20.9M $24M
Operating Income (Reported) -$3.7M -$2.1M -$3.6M -$1.9M $2.5M
Operating Income (Adjusted) -$3.7M -$2.1M -$3.6M -$1.9M $2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $346K $1.2M $21K $1.7M $2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.8M $26.7M $25.7M $28M $26.7M
Inventory $12.5M $9M $4.5M $6.2M $4.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8M $1.9M $1.5M $2.4M --
Total Current Assets $47.5M $38.7M $41.4M $54.3M $35.1M
 
Property Plant And Equipment $58.7M $54.4M $43.7M $39.6M $34.3M
Long-Term Investments -- -- -- -- --
Goodwill $3.5M $3.5M $3.5M $3.5M --
Other Intangibles $874K $477K $278K -- --
Other Long-Term Assets $77K $79K $7.6M $7.2M --
Total Assets $119.3M $105.1M $102.6M $110.7M $78.3M
 
Accounts Payable $9.8M $10.4M $11M $11.6M $5.8M
Accrued Expenses $1.7M $1.4M $1.7M $2.9M --
Current Portion Of Long-Term Debt $9.6M $4.4M $374K $353K --
Current Portion Of Capital Lease Obligations $788K $792K $818K $879K --
Other Current Liabilities -- -- $8.7M $10.1M --
Total Current Liabilities $36M $32.6M $41.2M $54M $22.2M
 
Long-Term Debt $18.1M $18.3M $13.9M $13M $12.3M
Capital Leases -- -- -- -- --
Total Liabilities $69.7M $64.4M $68.3M $80.3M $41.4M
 
Common Stock $6M $6M $6.1M $6.2M $6.2M
Other Common Equity Adj -$9.1M -$8.7M -$6.7M -$5.4M --
Common Equity $49.6M $40.7M $34.3M $30.4M $36.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49.6M $40.7M $34.3M $30.4M $36.9M
 
Total Liabilities and Equity $119.3M $105.1M $102.6M $110.7M $78.3M
Cash and Short Terms $346K $1.2M $21K $1.7M $2M
Total Debt $36.6M $33.8M $30.6M $33.5M $22.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $748K $1.2M $3.2M $3.1M $2.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.2M $26.8M $29.1M $27M $26.7M
Inventory $15M $8.3M $12.4M $5.7M $6.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3M $1.7M -- $3.1M --
Total Current Assets $45.3M $41.1M $47.6M $38.9M $37.2M
 
Property Plant And Equipment $58.1M $54.6M $50M $38.5M $33.2M
Long-Term Investments -- -- -- -- --
Goodwill $3.5M $3.5M -- $3.5M --
Other Intangibles $738K $453K -- -- --
Other Long-Term Assets $91K $79K -- $75K --
Total Assets $107.8M $99.8M $101.5M $81M $74.9M
 
Accounts Payable $11.8M $13.9M $14.8M $8.8M $7.3M
Accrued Expenses $6.6M $6.4M -- $3.1M --
Current Portion Of Long-Term Debt $7.8M $4.8M -- $3.2M --
Current Portion Of Capital Lease Obligations $782K $807K -- $892K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.2M $37.4M $47.9M $31M $22M
 
Long-Term Debt $18.8M $18.1M $18.2M $12.9M $12M
Capital Leases -- -- -- -- --
Total Liabilities $61.8M $61.2M $70.2M $47.3M $36.2M
 
Common Stock $6M $6.1M $6.2M $6.1M $6.2M
Other Common Equity Adj -$9.1M -$8.3M -- $186K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $46M $38.6M $31.2M $33.7M $38.7M
 
Total Liabilities and Equity $107.8M $99.8M $101.5M $81M $74.9M
Cash and Short Terms $748K $1.2M $3.2M $3.1M $2.2M
Total Debt $36M $34.4M $38.3M $28.8M $14.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$743K -$9.6M -$8.7M -$5.4M -$729K
Depreciation & Amoritzation $7.7M $6.3M $5.1M $4.8M $5M
Stock-Based Compensation $453K $322K $304K $202K $139K
Change in Accounts Receivable $3.2M $2.6M -$3.8M -$2.2M $1.4M
Change in Inventories $2M $443K $2.6M -$3M -$1.4M
Cash From Operations $3.9M $298K -$1.4M -$1.7M -$71K
 
Capital Expenditures $5M $3.2M $1.1M $2M $484K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$878K -$3.2M -$2.4M -$3.4M $13.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $93.9M $86.4M $80M $98.9M --
Long-Term Debt Repaid -$97M -$82.7M -$75.2M -$92.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45K -- -$5K -$461K --
Cash From Financing -$3.1M $3.7M $2.9M $7.9M -$13.4M
 
Beginning Cash (CF) $346K $1.2M $21K $1.7M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81K $828K -$806K $2.4M $330K
Ending Cash (CF) $281K $2M -$675K $3.7M $2.3M
 
Levered Free Cash Flow -$1.1M -$2.9M -$2.5M -$3.7M -$555K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$3.7M -$2.6M -$3.4M -$2.3M $1.8M
Depreciation & Amoritzation $1.6M $1.6M $1.2M $1.2M $1.1M
Stock-Based Compensation $54K $51K $38K -$7K $6K
Change in Accounts Receivable $4.9M $1.6M $2.4M $1.1M -$16K
Change in Inventories -$2.7M $1.5M -$3.1M -$274K -$2.6M
Cash From Operations $1.2M $292K -$2.2M -$3.9M $8.1M
 
Capital Expenditures $466K $547K $482K $109K $96K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$466K -$535K -$496K $13.2M -$76K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.6M $21.1M $26.4M $38M --
Long-Term Debt Repaid -$20.9M -$21M -$23.7M -$47.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$147K -$203K --
Cash From Financing -$358K $116K $5.5M -$8.9M -$7.9M
 
Beginning Cash (CF) $748K $1.2M $3.2M $3.1M $2.2M
Foreign Exchange Rate Adjustment -$13K $110K $33K -$35K --
Additions / Reductions $402K -$17K $2.8M $420K $143K
Ending Cash (CF) $1.1M $1.3M $6.1M $3.5M $2.3M
 
Levered Free Cash Flow $773K -$255K -$2.6M -$4M $8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$7.4M -$8.5M -$9.5M -$4.3M $3.4M
Depreciation & Amoritzation $7.5M $6.3M $4.7M $3.8M $4.9M
Stock-Based Compensation $380K $319K $291K $157K $152K
Change in Accounts Receivable $5.6M -$637K -$3M $773K $289K
Change in Inventories $229K $4.7M -$2.1M $985K -$3.7M
Cash From Operations $2M -$649K -$3.8M -$2M $11.9M
 
Capital Expenditures $1.7M $3.3M $1.1M $1.3M $471K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$3.3M -$2.4M $10.3M $594K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $88M $87M $85.3M $110.6M --
Long-Term Debt Repaid -$89.3M -$82.8M -$77.8M -$115.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$517K --
Cash From Financing -$1.3M $4.2M $8.2M -$6.5M -$12.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$432K $409K $2M -$63K $53K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $273K -$3.9M -$4.9M -$3.3M $11.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$3.7M -$2.6M -$3.4M -$2.3M $1.8M
Depreciation & Amoritzation $1.6M $1.6M $1.2M $1.2M $1.1M
Stock-Based Compensation $54K $51K $38K -$7K $6K
Change in Accounts Receivable $4.9M $1.6M $2.4M $1.1M -$16K
Change in Inventories -$2.7M $1.5M -$3.1M -$274K -$2.6M
Cash From Operations $1.2M $292K -$2.2M -$3.9M $8.1M
 
Capital Expenditures $466K $547K $482K $109K $96K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$466K -$535K -$496K $13.2M -$76K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.6M $21.1M $26.4M $38M --
Long-Term Debt Repaid -$20.9M -$21M -$23.7M -$47.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$147K -$203K --
Cash From Financing -$358K $116K $5.5M -$8.9M -$7.9M
 
Beginning Cash (CF) $748K $1.2M $3.2M $3.1M $2.2M
Foreign Exchange Rate Adjustment -$13K $110K $33K -$35K --
Additions / Reductions $402K -$17K $2.8M $420K $143K
Ending Cash (CF) $1.1M $1.3M $6.1M $3.5M $2.3M
 
Levered Free Cash Flow $773K -$255K -$2.6M -$4M $8M

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 21

RingCentral, Inc. [RNG] is up 34.37% over the past day.

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
72
SNSE alert for Feb 21

Sensei Biotherapeutics, Inc. [SNSE] is up 23.81% over the past day.

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

Show me the best stock