Financhill
Sell
25

SOAR Quote, Financials, Valuation and Earnings

Last price:
$0.65
Seasonality move :
-15.05%
Day range:
$0.60 - $0.69
52-week range:
$0.41 - $6.48
Dividend yield:
0%
P/E ratio:
0.63x
P/S ratio:
0.08x
P/B ratio:
1.17x
Volume:
1M
Avg. volume:
2.4M
1-year change:
-87.06%
Market cap:
$4.8M
Revenue:
$46.3M
EPS (TTM):
$1.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $96.7M $35.6M $46.3M
Revenue Growth (YoY) -- -- 9059.08% -63.22% 30.12%
 
Cost of Revenues -- -- $94.3M $30.8M $38.8M
Gross Profit -- -- $2.4M $4.8M $7.5M
Gross Profit Margin -- 19.19% 2.51% 13.48% 16.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $383.1K $11.6M $28.8M $16.9M
Other Inc / (Exp) -- $745.6K $596K -$12.8M -$5.6M
Operating Expenses -- $383.1K $11.6M $9.2M $16.9M
Operating Income -- -$383.1K -$9.2M -$4.4M -$9.4M
 
Net Interest Expenses -- -- $866K $3.4M $7.5M
EBT. Incl. Unusual Items -- -$381.9K -$9.5M -$20.6M -$22.4M
Earnings of Discontinued Ops. -- -- -- -$32.2M -$18.7M
Income Tax Expense -- -- -$55K $2K -$507K
Net Income to Company -- -$381.9K -$9.4M -$52.8M -$40.6M
 
Minority Interest in Earnings -- -- -$33K -- --
Net Income to Common Excl Extra Items -- -$381.9K -$9.4M -$20.6M -$21.9M
 
Basic EPS (Cont. Ops) -- -$0.01 -$20.78 -$86.62 -$24.42
Diluted EPS (Cont. Ops) -- -$0.01 -$20.78 -$86.62 -$24.42
Weighted Average Basic Share -- $1.4M $450.8K $609.8K $1.7M
Weighted Average Diluted Share -- $1.4M $450.8K $609.8K $1.7M
 
EBITDA -- -$383.1K -$9M -$4.2M -$9M
EBIT -- -$383.1K -$9.2M -$4.4M -$9.4M
 
Revenue (Reported) -- -- $96.7M $35.6M $46.3M
Operating Income (Reported) -- -$383.1K -$9.2M -$4.4M -$9.4M
Operating Income (Adjusted) -- -$383.1K -$9.2M -$4.4M -$9.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $3.7M $38.5M $381K
Revenue Growth (YoY) -- -- -- 952.71% -99.01%
 
Cost of Revenues -- -- $3.3M $32.1M $198K
Gross Profit -- -- $319K $6.4M $183K
Gross Profit Margin -- -- 8.73% 16.63% 48.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $362.6K $2.2M $4.6M $2.8M
Other Inc / (Exp) -- -- $76K $56K --
Operating Expenses -- $362.6K $2.2M $4.3M $2.7M
Operating Income -- -$362.6K -$1.8M $2.1M -$2.6M
 
Net Interest Expenses -- -- $805K $3.2M --
EBT. Incl. Unusual Items -- $394.2K -$2.6M -$1M $2.6M
Earnings of Discontinued Ops. -- -- -$9.3M -$3.4M $4.8M
Income Tax Expense -- $146.6K -- $11K $272K
Net Income to Company -- $529.6K -$11.8M -$1.1M $2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $247.6K -$2.6M -$1.1M $2.3M
 
Basic EPS (Cont. Ops) -- $0.18 -$17.65 -$3.76 $1.42
Diluted EPS (Cont. Ops) -- $0.18 -$17.65 -$3.76 $1.20
Weighted Average Basic Share -- $1.4M $669.9K $1.2M $5M
Weighted Average Diluted Share -- $1.4M $669.9K $1.2M $6M
 
EBITDA -- -$362.6K -$1.7M $2.2M -$2.5M
EBIT -- -$362.6K -$1.8M $2.1M -$2.6M
 
Revenue (Reported) -- -- $3.7M $38.5M $381K
Operating Income (Reported) -- -$362.6K -$1.8M $2.1M -$2.6M
Operating Income (Adjusted) -- -$362.6K -$1.8M $2.1M -$2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $113.4M $58.3M $52.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $113.8M $48.4M $43.4M
Gross Profit -- -- -$404K $9.9M $8.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.9M $19.1M $51.4M $11.1M
Other Inc / (Exp) -- -- $1.6M -$16.2M --
Operating Expenses -- $1.9M $19.1M $15.7M $10.8M
Operating Income -- -$1.9M -$19.5M -$5.8M -$2.1M
 
Net Interest Expenses -- -- $3.6M $6.5M $5.5M
EBT. Incl. Unusual Items -- -$700.1K -$29.2M -$28.6M -$1.7M
Earnings of Discontinued Ops. -- -- -$9.3M -$33.8M $11M
Income Tax Expense -- $176.5K $394.1K $28K $26K
Net Income to Company -- -- -$28.8M -$37.9M $3.5M
 
Minority Interest in Earnings -- -- -$33K -- --
Net Income to Common Excl Extra Items -- -$876.5K -$19.6M -$28.6M -$1.7M
 
Basic EPS (Cont. Ops) -- -$0.18 -$59.14 -$54.15 $1.97
Diluted EPS (Cont. Ops) -- -$0.18 -$59.14 -$54.15 $1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$1.9M -$19.1M -$5.5M -$1.7M
EBIT -- -$1.9M -$19.5M -$5.8M -$2.1M
 
Revenue (Reported) -- -- $113.4M $58.3M $52.1M
Operating Income (Reported) -- -$1.9M -$19.5M -$5.8M -$2.1M
Operating Income (Adjusted) -- -$1.9M -$19.5M -$5.8M -$2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $16.7M $38.7M $50.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $19.5M $32.3M $42.4M
Gross Profit -- -- -$2.8M $6.4M $8.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $800 $1.5M $8.8M $26.1M $7.7M
Other Inc / (Exp) -- $78.9K $1.5M -$2.8M $332K
Operating Expenses $800 $1.5M $8.8M $12.3M $7.4M
Operating Income -$800 -$1.5M -$11.6M -$5.9M $834K
 
Net Interest Expenses -- -- $1.5M $5.6M $3.6M
EBT. Incl. Unusual Items -$800 -$319.1K -$19.9M -$14.2M $5.9M
Earnings of Discontinued Ops. -- -- -$9.3M -$24.5M $5.8M
Income Tax Expense -- $176.5K $625.6K $26K $559K
Net Income to Company -$800 -$375.4K -$19.8M -$14.2M $5.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$800 -$495.5K -$10.5M -$14.2M $5.4M
 
Basic EPS (Cont. Ops) -- -$0.17 -$39.19 -$33.09 $3.00
Diluted EPS (Cont. Ops) -- -$0.17 -$39.19 -$33.09 $2.06
Weighted Average Basic Share $2.5M $4.1M $1.6M $3.5M $9.5M
Weighted Average Diluted Share $2.5M $4.1M $1.6M $3.5M $24.8M
 
EBITDA -$800 -$1.5M -$11.4M -$5.6M $1.1M
EBIT -$800 -$1.5M -$11.6M -$5.9M $834K
 
Revenue (Reported) -- -- $16.7M $38.7M $50.7M
Operating Income (Reported) -$800 -$1.5M -$11.6M -$5.9M $834K
Operating Income (Adjusted) -$800 -$1.5M -$11.6M -$5.9M $834K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $2.6M $5.8M $14.5M $4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $422.8K $1.9M $442K $2K
Inventory -- -- -- -- --
Prepaid Expenses -- $993.6K $2.2M $3.9M $36M
Other Current Assets -- $579.7K $2.2M $1.9M $1.1M
Total Current Assets -- $3.6M $10.7M $46.5M $43.3M
 
Property Plant And Equipment -- -- $1.9M $846K $850K
Long-Term Investments -- $281.5M $3.3M $5.2M --
Goodwill -- -- $635K $635K $635K
Other Intangibles -- $163K $1.6M $1.4M $1.2M
Other Long-Term Assets -- -- $2.1M $4.1M --
Total Assets -- $285.1M $33M $84.6M $68.1M
 
Accounts Payable -- -- -- $4.3M $5.7M
Accrued Expenses -- $15.1K $780.6K -- --
Current Portion Of Long-Term Debt -- $6M $18.9M $20.1M $32.9M
Current Portion Of Capital Lease Obligations -- -- $283K -- $39K
Other Current Liabilities -- -- -- $15.2M $12M
Total Current Liabilities -- $159.6K $30.2M $47.6M $62.2M
 
Long-Term Debt -- -- $5.5M $8.1M $128K
Capital Leases -- -- -- -- --
Total Liabilities -- $9.8M $38.6M $69.8M $84.4M
 
Common Stock -- $281.5M $1K $3K $5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- $11M -$5.7M $14.8M -$16.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $275.3M -$5.7M $14.8M -$16.3M
 
Total Liabilities and Equity -- $285.1M $33M $84.6M $68.1M
Cash and Short Terms -- $2.6M $5.8M $14.5M $4M
Total Debt -- -- $24.4M $28.2M $29M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $1.5M $489.6K $5.6M $6.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $2M -- $514K
Inventory -- -- -- -- --
Prepaid Expenses -- $182.3K $123.3K $1.2M --
Other Current Assets -- -- $5.1M $1.2M --
Total Current Assets -- $1.7M $612.9K $43.8M $11.3M
 
Property Plant And Equipment -- -- -- $972K $480K
Long-Term Investments -- $282.7M $69.8M -- $1.7M
Goodwill -- -- $635K $635K --
Other Intangibles -- -- $1.4M $1.3M --
Other Long-Term Assets -- -- $2.2M $1.1M --
Total Assets -- $284.4M $70.4M $47.9M $13.6M
 
Accounts Payable -- -- -- -- $2.7M
Accrued Expenses -- -- $60K -- --
Current Portion Of Long-Term Debt -- -- $21.8K $30.6M --
Current Portion Of Capital Lease Obligations -- -- $315.1K $37K --
Other Current Liabilities -- -- -- $16.4M --
Total Current Liabilities -- $231.5K $5.5M $66.4M $9.4M
 
Long-Term Debt -- -- -- $139K $96K
Capital Leases -- -- -- -- --
Total Liabilities -- $9.9M $5.6M $67.6M $9.5M
 
Common Stock -- $282.2M $69.2M $3K $5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $12.1M -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $274.5M $64.9M -$19.6M $4.1M
 
Total Liabilities and Equity -- $284.4M $70.4M $47.9M $13.6M
Cash and Short Terms -- $1.5M $489.6K $5.6M $6.3M
Total Debt -- -- -- $30.7M $96K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$381.9K -$9.4M -$52.8M -$40.6M
Depreciation & Amoritzation -- $26.2K $162K $200K $375K
Stock-Based Compensation -- $4K $17K $82K $211K
Change in Accounts Receivable -- -$422.8K -$2.2M $296K $441K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$1.2M -$21.4M -$30.4M -$16.9M
 
Capital Expenditures -- -- $259K $637K $145K
Cash Acquisitions -- -- $1.9M -- --
Cash From Investing -- -$281.5M $5.1M $1.8M -$115K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $13M $28.3M $13.7M $7.9M
Long-Term Debt Repaid -- -$5.7M -$5.8M -$787K -$3.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $5.3M $35K $351K --
Cash From Financing -- $285.3M $22.6M $37.5M $4.3M
 
Beginning Cash (CF) -- $2.6M $5.8M $14.5M $4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.6M $6.3M $8.8M -$12.7M
Ending Cash (CF) -- $5.2M $12M $23.3M -$8.7M
 
Levered Free Cash Flow -- -$1.2M -$21.7M -$31M -$17.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $529.6K -$11.8M -$1.1M $2.3M
Depreciation & Amoritzation -- -- -$48K $91K $84K
Stock-Based Compensation -- -- $40K -$199K $1K
Change in Accounts Receivable -- -- -$150K $1K -$32K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$342.8K -$10.9M -$3.1M -$2.9M
 
Capital Expenditures -- -- $269K $32K $69K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$269K -$32K -$69K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2M $4M --
Long-Term Debt Repaid -- -- -$251K -$1.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $13.8M $1.5M $2.6M
 
Beginning Cash (CF) -- $1.5M $489.6K $5.6M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$342.8K $2.7M -$1.6M -$357K
Ending Cash (CF) -- $1.2M $3.2M $4M $4M
 
Levered Free Cash Flow -- -$342.8K -$11.1M -$3.2M -$3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$28.8M -$37.9M $3.5M
Depreciation & Amoritzation -- -- -- $214K $381K
Stock-Based Compensation -- -- $63K $88K $746K
Change in Accounts Receivable -- -- -- $119K $55K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$37.4M -$16.8M -$8.2M
 
Capital Expenditures -- -- $810K -$42K $69K
Cash Acquisitions -- -- $1.9M -- --
Cash From Investing -- -- $5M $195K -$9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $4M --
Long-Term Debt Repaid -- -- -- -$3.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $42M $12M $6.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $9.6M -$4.6M -$1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$38.2M -$16.7M -$8.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$800 -$375.4K -$19.8M -$14.2M $5.4M
Depreciation & Amoritzation -- $83.1K $207K $221K $272K
Stock-Based Compensation -- $6.6K $63K $69K $604K
Change in Accounts Receivable -- -$912.7K $177K -- -$62K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$1.1M -$17M -$10.5M -$2.4M
 
Capital Expenditures -- -- $551K $142K $69K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$172.5K -$145K -$39K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8.2M $13.7M $4M --
Long-Term Debt Repaid -- -$5.8M -$785K -$3.9M -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $20K -- -- --
Cash From Financing -- -- $19.5M -$486K $2.7M
 
Beginning Cash (CF) -- $5.6M $2.5M $21.1M $11.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$1.1M $2.3M -$11.1M $350K
Ending Cash (CF) -- $4.5M $5M $10M $12M
 
Levered Free Cash Flow -- -$1.1M -$17.6M -$10.6M -$2.4M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Jan 31

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 38.85% over the past day.

Sell
34
PFSI alert for Jan 31

PennyMac Financial Services, Inc. [PFSI] is down 33.21% over the past day.

Sell
40
SHNY alert for Jan 31

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 31.56% over the past day.

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

Show me the best stock