Financhill
Buy
60

SA Quote, Financials, Valuation and Earnings

Last price:
$30.87
Seasonality move :
11.71%
Day range:
$30.26 - $31.87
52-week range:
$9.40 - $31.87
Dividend yield:
0%
P/E ratio:
250.29x
P/S ratio:
--
P/B ratio:
4.35x
Volume:
1.1M
Avg. volume:
1.1M
1-year change:
170.16%
Market cap:
$3.3B
Revenue:
--
EPS (TTM):
-$0.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.8K $134K $119.8K $285.3K $281.8K
Gross Profit -$26.8K -$134K -$119.8K -$285.3K -$281.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $10.7M $12.4M $12.9M $15.5M
Other Inc / (Exp) $1.1M $19.3M $18.7M -$12M -$577K
Operating Expenses $12.3M $14.9M $17.5M $12.8M $15.7M
Operating Income -$12.3M -$15M -$17.6M -$13.1M -$16M
 
Net Interest Expenses $607.6K $8.8K $2.6M $2.8M $267.2K
EBT. Incl. Unusual Items -$11.6M $4.6M $830.4K -$28M -$14.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$596.4K $3.7M $6.4M -$6.4M $8.3M
Net Income to Company -$11.1M $713.9K -$5.7M -$21.7M -$22.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M $713.9K -$5.7M -$21.7M -$22.8M
 
Basic EPS (Cont. Ops) -$0.17 $0.01 -$0.07 -$0.26 -$0.26
Diluted EPS (Cont. Ops) -$0.17 $0.01 -$0.07 -$0.26 -$0.26
Weighted Average Basic Share $66.4M $76.4M $80.1M $83M $88.8M
Weighted Average Diluted Share $66.4M $77.6M $80.1M $83M $88.8M
 
EBITDA -$12.3M -$14.9M -$17.5M -$12.8M -$15.7M
EBIT -$12.3M -$15M -$17.6M -$13.1M -$16M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$12.3M -$15M -$17.6M -$13.1M -$16M
Operating Income (Adjusted) -$12.3M -$15M -$17.6M -$13.1M -$16M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.2K $14.5K $73.1K $71.1K $42.1K
Gross Profit -$22.2K -$14.5K -$73.1K -$71.1K -$42.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $2.3M $2.8M $2.9M $3.4M
Other Inc / (Exp) $913.9K $11.1M $2.4M -$24M --
Operating Expenses $1.4M $2.4M $2.8M $2.9M $3.4M
Operating Income -$1.5M -$2.4M -$2.8M -$3M -$3.4M
 
Net Interest Expenses -- $6.9K $48.5K $189.2K $75.5K
EBT. Incl. Unusual Items -$442K $9.7M $822.4K -$26.5M -$20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173K $5.8M $4.7M -$6.3M $3.3M
Net Income to Company -$653.1K $3.9M -$3.9M -$20.2M -$23.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$652.3K $3.9M -$3.9M -$20.2M -$23.4M
 
Basic EPS (Cont. Ops) -$0.01 $0.05 -$0.05 -$0.23 -$0.23
Diluted EPS (Cont. Ops) -$0.01 $0.05 -$0.05 -$0.23 -$0.23
Weighted Average Basic Share $77.1M $80.3M $83.5M $89.6M $102.3M
Weighted Average Diluted Share $77.1M $81M $83.5M $89.6M $102.3M
 
EBITDA -$1.4M -$2.4M -$2.8M -$2.9M -$3.4M
EBIT -$1.5M -$2.4M -$2.8M -$3M -$3.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.5M -$2.4M -$2.8M -$3M -$3.4M
Operating Income (Adjusted) -$1.5M -$2.4M -$2.8M -$3M -$3.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $118.9K $138.8K $219.2K $283.7K $194.5K
Gross Profit -$118.9K -$138.8K -$219.2K -$283.7K -$194.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.7M $11.9M $12.8M $14.1M $15.5M
Other Inc / (Exp) $19.1M $35.4M -$7.9M $6M --
Operating Expenses $16.7M $16.2M $17.6M $14M $15.8M
Operating Income -$16.8M -$16.4M -$17.8M -$14.3M -$16M
 
Net Interest Expenses $1M $3.5M $1.5M $275K $274.9K
EBT. Incl. Unusual Items $1.7M $17.6M -$23.6M -$10.4M -$32.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $10.4M $27K -$1M $3.8M
Net Income to Company -$1.9M $7.1M -$23.8M -$9.5M -$36.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M $7.1M -$23.8M -$9.5M -$36.3M
 
Basic EPS (Cont. Ops) -$0.04 $0.08 -$0.29 -$0.11 -$0.39
Diluted EPS (Cont. Ops) -$0.04 $0.08 -$0.29 -$0.11 -$0.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16.7M -$16.2M -$17.6M -$14M -$15.8M
EBIT -$16.8M -$16.4M -$17.8M -$14.3M -$16M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$16.8M -$16.4M -$17.8M -$14.3M -$16M
Operating Income (Adjusted) -$16.8M -$16.4M -$17.8M -$14.3M -$16M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $112K $116.5K $213.4K $211.7K $124.4K
Gross Profit -$112K -$116.5K -$213.4K -$211.7K -$124.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M $8.2M $8.6M $9.8M $10M
Other Inc / (Exp) $19M $34.5M $6.8M $24.6M $12.9M
Operating Expenses $6.8M $8.2M $8.5M $9.8M $10M
Operating Income -$6.9M -$8.3M -$8.8M -$10M -$10.1M
 
Net Interest Expenses $385.4K $3.4M $1.4M $269.1K $227K
EBT. Incl. Unusual Items $12.1M $24.6M -$999.7K $16.2M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $10.7M $4.1M $9.4M $4.8M
Net Income to Company $7.8M $13.9M -$5.2M $6.8M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.8M $13.9M -$5.2M $6.8M -$7.2M
 
Basic EPS (Cont. Ops) $0.10 $0.17 -$0.06 $0.08 -$0.06
Diluted EPS (Cont. Ops) $0.10 $0.17 -$0.06 $0.08 -$0.06
Weighted Average Basic Share $227.2M $239.7M $247.5M $263.9M $298.7M
Weighted Average Diluted Share $229.2M $241.4M $247.7M $264.3M $299.5M
 
EBITDA -$6.8M -$8.2M -$8.5M -$9.8M -$10M
EBIT -$6.9M -$8.3M -$8.8M -$10M -$10.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$6.9M -$8.3M -$8.8M -$10M -$10.1M
Operating Income (Adjusted) -$6.9M -$8.3M -$8.8M -$10M -$10.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.4M $34.9M $97.1M $65.4M $38.4M
Short Term Investments $18.6M $25.6M $62.9M $2.8M $3.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.7M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $36.3M $42.9M $103.6M $71.3M $40.4M
 
Property Plant And Equipment $464.4M $524.3M $650.6M $855.8M $870.1M
Long-Term Investments $7.8M $24.8M $54.4M $97.5M $99.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.3M $11.9M $15.2M $16.1M $15.5M
Total Assets $533.8M $620.5M $840M $1.1B $1.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $32.2K $70.6K $376.5K $281.2K $242.5K
Other Current Liabilities $1.8M $1.1M $3.1M $4.2M $4.8M
Total Current Liabilities $8M $13.7M $38.4M $29.9M $14.1M
 
Long-Term Debt $162.5K $144.1K $195.3M $436M $391.8M
Capital Leases -- -- -- -- --
Total Liabilities $51.3M $64.5M $293.5M $526.7M $469.2M
 
Common Stock $553.1M $640.7M $632.1M $708.8M $731.3M
Other Common Equity Adj -$1.1M -$1.4M $466.4K -$45.9M -$24.1M
Common Equity $482.5M $556M $546.5M $553.6M $586.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $482.5M $556M $546.5M $553.6M $586.2M
 
Total Liabilities and Equity $533.8M $620.5M $840M $1.1B $1.1B
Cash and Short Terms $32.4M $34.9M $97.1M $65.4M $38.4M
Total Debt $194.7K $215.3K $195.7M $436.3M $392.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $45.9M $150.1M $98.1M $41.6M $80M
Short Term Investments $37.3M $102.5M $10M $3.8M --
Accounts Receivable, Net $52.5K $13.9K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.9M $5.2M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $50.5M $158.1M $106.3M $47.4M $89.8M
 
Property Plant And Equipment $507.8M $586.7M $799M $903.4M $997.7M
Long-Term Investments $20.6M $54.1M $87M $106M $139.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.8M $15.1M $85.6M $16.5M --
Total Assets $578.9M $798.9M $992.3M $1.1B $1.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- $28.1M -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $69.8K $375.1K $406.1K $258.3K --
Other Current Liabilities $2.1M $292.5K $52.2K $4.2M --
Total Current Liabilities $17.7M $45.8M $47.2M $20.8M $30M
 
Long-Term Debt $159.5K $161.4M $362.2M $375.5M $419.8M
Capital Leases -- -- -- -- --
Total Liabilities $38M $241M $437.2M $418.1M $467.3M
 
Common Stock $614.5M $610.5M $665.1M $755.2M $916.5M
Other Common Equity Adj -$1.4M $12.5M -$19.9M -$17.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $540.9M $557.9M $555M $638.7M $759.5M
 
Total Liabilities and Equity $578.9M $798.9M $992.3M $1.1B $1.2B
Cash and Short Terms $45.9M $150.1M $98.1M $41.6M $80M
Total Debt $229.8K $161.8M $362.6M $375.7M $420M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.1M $713.9K -$5.7M -$21.7M -$22.8M
Depreciation & Amoritzation $26.8K $134K $119.8K $285.3K $281.8K
Stock-Based Compensation $6.6M $2.8M $2.4M $2.4M $2.7M
Change in Accounts Receivable -$1.3M -$4M -$649.1K $338.6K -$23.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.8M -$9.3M -$17.5M -$16M -$10.4M
 
Capital Expenditures $118.4M $58.7M $140.8M $170.5M $77.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134.5M -$62.8M -$208.7M -$150.3M -$88.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15.7K -$61.4K -$256.7K -$493.2K -$466.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $47.1M -- -- --
Cash From Financing $148.9M $67.4M $250.3M $193M $73.9M
 
Beginning Cash (CF) $13.8M $9.1M $34.1M $62.5M $34.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M -$4.8M $26.6M $26.9M -$23.8M
Ending Cash (CF) $20.3M $4.2M $63.1M $89.6M $12M
 
Levered Free Cash Flow -$126.2M -$68M -$158.2M -$186.5M -$88M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$653.1K $3.9M -$3.9M -$20.2M -$23.4M
Depreciation & Amoritzation $77K $40.6K $73.1K $71.1K $42.5K
Stock-Based Compensation -- $106.4K $571.1K $610.7K $770.2K
Change in Accounts Receivable -$1.2M -$1.9M -$270.6K -$494.1K -$286.8K
Change in Inventories -- -- -- -- --
Cash From Operations $134.9K $740.3K -$2.3M -$2M -$1.5M
 
Capital Expenditures $20.3M $54M $56.6M $19.5M $38.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.7M -$68.6M -$64M -$29.8M -$38.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15.1K -$116.1K -$153.9K -$292.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $8.7M $16.9M -- -- --
Cash From Financing $10.6M -$161.5K $3.4M $17.4M $26.9M
 
Beginning Cash (CF) $8.4M $48.2M $88M $37.9M $74.1M
Foreign Exchange Rate Adjustment $123K $1.5M $510K -$299.9K $272.6K
Additions / Reductions -$33.8M -$66.5M -$62.4M -$14.8M -$13M
Ending Cash (CF) -$25.3M -$16.9M $26.1M $22.8M $61.3M
 
Levered Free Cash Flow -$20.1M -$53.3M -$58.9M -$21.6M -$40.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.9M $7.1M -$23.8M -$9.5M -$36.1M
Depreciation & Amoritzation $117.4K $137.3K $219.2K $283.7K $191.2K
Stock-Based Compensation $10M $2.5M $2.2M $2.7M $3.1M
Change in Accounts Receivable -$101.2K -$4M -$1.7M -$54.3K $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$5.3M -$10.7M -$24.2M -$13.7M -$7.1M
 
Capital Expenditures $142M $105.7M $179.4M $104.7M $82.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$158.5M -$206.9M -$118.5M -$115.8M -$122M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$48.9K -$182.3K -$433.3K -$680.3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $29.9M -- -- --
Cash From Financing $156M $261.9M $181.9M $79.6M $166.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.9M $46.9M $39.4M -$50M $38.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$147.3M -$116.5M -$203.6M -$118.4M -$89.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.8M $13.9M -$5.2M $6.8M -$6.8M
Depreciation & Amoritzation $110.6K $115.2K $213.4K $211.7K $126.3K
Stock-Based Compensation $2.3M $2.1M $1.9M $2.1M $2.6M
Change in Accounts Receivable -$637.7K -$649.7K -$1.7M -$2.1M $175.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.8M -$3.3M -$10.5M -$8.3M -$5.3M
 
Capital Expenditures $36.2M $83.3M $123.8M $57.9M $64.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.7M -$195.3M -$103.5M -$68.9M -$103.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$45.3K -$166.2K -$342.8K -$529.8K -$91.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $34.2M $16.9M -- -- $96.2M
Cash From Financing $48M $242.1M $167.9M $53.9M $148.3M
 
Beginning Cash (CF) $62.3M $403.6M $268.9M $131.1M $272M
Foreign Exchange Rate Adjustment $123K $2.6M $338.8K $145.5K -$423.2K
Additions / Reductions -$4.7M $46.1M $54.2M -$23.2M $38.7M
Ending Cash (CF) $57.7M $452.3M $323.4M $108.1M $310.2M
 
Levered Free Cash Flow -$38M -$86.6M -$134.4M -$66.3M -$69.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock