Financhill
Sell
18

SA Quote, Financials, Valuation and Earnings

Last price:
$11.84
Seasonality move :
12.4%
Day range:
$11.53 - $12.13
52-week range:
$9.31 - $20.55
Dividend yield:
0%
P/E ratio:
263.40x
P/S ratio:
--
P/B ratio:
1.71x
Volume:
897.9K
Avg. volume:
687.5K
1-year change:
-3.34%
Market cap:
$1.1B
Revenue:
--
EPS (TTM):
-$0.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.1M $12.3M $10.7M $12.4M $12.9M
Other Inc / (Exp) $767K $1.1M $19.3M $18.7M -$12.2M
Operating Expenses $10.1M $12.3M $15M $17.5M $12.9M
Operating Income -$10.1M -$12.3M -$15M -$17.5M -$12.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$9.3M -$11.7M $4.4M $671.8K -$28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$525.2K -$597.1K $3.7M $6.4M -$6.4M
Net Income to Company -$8.7M -$11.2M $713.9K -$5.7M -$21.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.7M -$11.2M $713.9K -$5.7M -$21.7M
 
Basic EPS (Cont. Ops) -$0.14 -$0.17 $0.01 -$0.07 -$0.26
Diluted EPS (Cont. Ops) -$0.14 -$0.17 $0.01 -$0.07 -$0.26
Weighted Average Basic Share $62.4M $66.4M $76.4M $80.1M $83M
Weighted Average Diluted Share $62.4M $66.4M $77.6M $80.1M $83M
 
EBITDA -$9M -$11.1M $4.6M $3.4M -$25.1M
EBIT -$9.1M -$11.1M $4.5M $3.3M -$25.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$10.1M -$12.3M -$15M -$17.5M -$12.9M
Operating Income (Adjusted) -$9.1M -$11.1M $4.5M $3.3M -$25.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$2.7M $1.5M $2.3M $2.8M $2.9M
Other Inc / (Exp) $1.1M $913.9K $11.1M $2.4M -$24M
Operating Expenses -$2.7M $1.5M $2.4M $2.8M $2.9M
Operating Income $2.7M -$1.5M -$2.4M -$2.8M -$2.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.6M -$479.6K $9.7M $788.4K -$26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$146.3K $173.1K $5.8M $4.7M -$6.3M
Net Income to Company $3.5M -$861.8K $3.7M -$3.9M -$20.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M -$652.6K $3.9M -$3.9M -$20.2M
 
Basic EPS (Cont. Ops) $0.05 -$0.01 $0.05 -$0.04 -$0.23
Diluted EPS (Cont. Ops) $0.05 -$0.01 $0.05 -$0.04 -$0.23
Weighted Average Basic Share $67M $77.1M $80.3M $83.5M $89.6M
Weighted Average Diluted Share $70.2M $77.1M $80.4M $83.5M $89.6M
 
EBITDA $3.8M -$1.4M $9.7M $943.4K -$26.2M
EBIT $3.8M -$1.5M $9.7M $918K -$26.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) $2.7M -$1.5M -$2.4M -$2.8M -$2.9M
Operating Income (Adjusted) $3.8M -$1.5M $9.7M $918K -$26.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $16.7M $11.9M $12.7M $14.1M
Other Inc / (Exp) $1.6M $19.1M $35.4M -$7.9M $5.8M
Operating Expenses $5.6M $16.7M $16.3M $17.6M $14.1M
Operating Income -$5.6M -$16.7M -$16.3M -$17.6M -$14.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4M $1.5M $17.4M -$23.8M -$10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$173.7K $3.4M $10.3M $24.2K -$1M
Net Income to Company -$3.9M -$1.9M $6.9M -$24.6M -$9.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.8M -$1.9M $7.1M -$23.8M -$9.5M
 
Basic EPS (Cont. Ops) -$0.07 -$0.05 $0.08 -$0.29 -$0.11
Diluted EPS (Cont. Ops) -$0.07 -$0.05 $0.08 -$0.29 -$0.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$3.9M $1.6M $20.2M -$21.9M -$8.8M
EBIT -$3.9M $1.6M $20.1M -$22M -$8.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$5.6M -$16.7M -$16.3M -$17.6M -$14.1M
Operating Income (Adjusted) -$3.9M $1.6M $20.1M -$22M -$8.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $6.9M $8.2M $8.6M $9.8M
Other Inc / (Exp) $1M $19M $34.5M $6.8M $24.6M
Operating Expenses $2.6M $6.8M $8.2M $8.6M $9.8M
Operating Income -$2.6M -$6.8M -$8.2M -$8.6M -$9.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5M $11.9M $24.5M -$1.1M $16.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49K $4.1M $10.7M $4.1M $9.4M
Net Income to Company -$1.7M $7.5M $13.7M -$5.3M $7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6M $7.8M $13.8M -$5.2M $6.8M
 
Basic EPS (Cont. Ops) -$0.03 $0.10 $0.17 -$0.06 $0.08
Diluted EPS (Cont. Ops) -$0.03 $0.10 $0.17 -$0.06 $0.08
Weighted Average Basic Share $196.3M $227.2M $239.7M $247.5M $263.9M
Weighted Average Diluted Share $202.9M $229.3M $240M $247.7M $264.3M
 
EBITDA -$1.5M $11.4M $27.3M $712.4K $16.7M
EBIT -$1.5M $11.4M $27.2M $638.9K $16.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.6M -$6.8M -$8.2M -$8.6M -$9.8M
Operating Income (Adjusted) -$1.5M $11.4M $27.2M $638.9K $16.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.7M $13.7M $9M $34M $62.1M
Short Term Investments $5.5M $18.6M $25.6M $62.9M $2.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $813K $1.7M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $14.7M $36.3M $42.5M $103.4M $70.8M
 
Property Plant And Equipment $326.1M $464M $519.4M $649.5M $850.6M
Long-Term Investments $1.8M $2M $1.9M $1M $940K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1M $5.3M $11.9M $15.2M $16.1M
Total Assets $344M $508M $586.5M $807.3M $1B
 
Accounts Payable $1.7M $2M $8M $11.6M $20.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $35.2K $32.2K $70.6K $376.5K $281.2K
Other Current Liabilities $70.4K $1.8M $1.1M $3.1M $4.2M
Total Current Liabilities $5.1M $8M $13.6M $38.3M $29.7M
 
Long-Term Debt -- -- -- $194.2M $432.6M
Capital Leases -- -- -- -- --
Total Liabilities $26.3M $26M $35.6M $261.6M $468.1M
 
Common Stock $378.8M $552.6M $634.7M $631.1M $704.5M
Other Common Equity Adj -$1.6M -$1.1M -$1.4M $466.4K -$45.9M
Common Equity $317.7M $482.1M $550.8M $545.6M $550.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $317.7M $482.1M $550.8M $545.6M $550.2M
 
Total Liabilities and Equity $344M $508M $586.5M $807.3M $1B
Cash and Short Terms $12.2M $32.4M $34.6M $96.9M $65M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $16.3M $8.3M $48.4M $87.5M $37.9M
Short Term Investments $18.1M $37.3M $102.5M $10M $3.8M
Accounts Receivable, Net -- $52.5K $13.9K -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.3M $1.9M $5.2M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $38.5M $50.2M $158.8M $105.7M $47.4M
 
Property Plant And Equipment $339.3M $504.3M $589.5M $794.7M $903.3M
Long-Term Investments $2M $1.9M $1.1M $930.6K $719.4K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.2M $11.8M $15.1M $85.6M $16.5M
Total Assets $383.5M $575M $802.7M $986.9M $1.1B
 
Accounts Payable $3.7M $6.4M $17.7M $14M $8.6M
Accrued Expenses -- -- -- $28.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $31.4K $69.8K $375.1K $406.1K $258.3K
Other Current Liabilities $1.8M $2.1M $292.5K $52.2K $4.2M
Total Current Liabilities $8.8M $17.6M $46M $46.9M $20.8M
 
Long-Term Debt -- -- $161.4M $359.5M $375.2M
Capital Leases -- -- -- -- --
Total Liabilities $28.7M $37.8M $242.2M $434.9M $418.1M
 
Common Stock $419.2M $610.3M $613.4M $661.6M $755.2M
Other Common Equity Adj -$735.9K -$1.4M $12.5M -$19.9M -$17.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $354.8M $537.2M $560.5M $552M $638.6M
 
Total Liabilities and Equity $383.5M $575M $802.7M $986.9M $1.1B
Cash and Short Terms $34.3M $45.6M $150.8M $97.5M $41.6M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$8.7M -$11.2M $713.9K -$5.7M -$21.7M
Depreciation & Amoritzation $27.1K $26.9K $67.8K $64.6K $97.8K
Stock-Based Compensation $4.1M $6.6M $2.8M $2.4M $2.4M
Change in Accounts Receivable -$1.3M -$1.3M -$4M -$649.5K $338.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$8.2M -$7.3M -$9.4M -$10.2M -$16M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$76.1K -$326.2K -- -- --
Cash From Investing -$11.1M -$134.7M -$62.7M -$216.1M -$150.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$18.1K -$15.7K -$61.4K -$256.7K -$493.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $47.1M -- --
Cash From Financing $23.8M $149.1M $67.4M $250.4M $192.9M
 
Beginning Cash (CF) $2.2M $6.6M $14M $8.9M $34.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.4M $7.1M -$4.6M $24.1M $26.7M
Ending Cash (CF) $6.6M $13.1M $9.2M $35.5M $61.1M
 
Levered Free Cash Flow -$28.7M -$125.8M -$68.1M -$147M -$186.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.5M -$861.8K $3.7M -$3.9M -$20.1M
Depreciation & Amoritzation $7.3K $15.8K -$1.6K $25.5K $25.1K
Stock-Based Compensation -$3.5M -$59.6K $64.4K $573.8K $614.8K
Change in Accounts Receivable $1.2M -$1.2M -$2M -$273.9K -$498.8K
Change in Inventories -- -- -- -- --
Cash From Operations $2.1M $171.8K -$2.9M -$5M -$2.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$12.1K -- -- -- --
Cash From Investing -$12M -$44.5M -$62.2M -$61.4M -$29.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.8K -$15.1K -$116.1K -$153.9K -$292.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30.9M $8.7M $16.9M -- --
Cash From Financing $12.6M $9.6M -$5.3M $3.8M $17.5M
 
Beginning Cash (CF) $13.5M $43.3M $119.8M $150.6M $52.1M
Foreign Exchange Rate Adjustment -$119.4K $129.5K $1.5M $509.3K -$298.4K
Additions / Reductions $2.7M -$34.7M -$70.4M -$62.6M -$14.5M
Ending Cash (CF) $16.3M $8.4M $50.7M $88.6M $37.5M
 
Levered Free Cash Flow -$7.2M -$19.7M -$52.6M -$59M -$21.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.9M -$1.9M $6.9M -$24.6M -$9.4M
Depreciation & Amoritzation $26.9K $57.4K $89.7K $65.6K $98.7K
Stock-Based Compensation $26.5K $9.8M $2.5M $2.2M $2.7M
Change in Accounts Receivable -$2.5M -$159.5K -$4M -$1.7M -$79.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$4.9M -$14.3M -$13.9M -$13.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$311.8K -$14K -- -- --
Cash From Investing -$24.9M -$155.4M -$200.7M -$130.8M -$115.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$17.2K -$48.9K -$182.3K -$433.3K -$680.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$17.1M -- $29.9M -- --
Cash From Financing $47M $152.1M $255M $183.5M $78.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.5M -$8.2M $40M $38.8M -$50.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$29.9M -$143.8M -$115.9M -$195.9M -$117.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.7M $7.5M $13.7M -$5.3M $7M
Depreciation & Amoritzation $20.3K $50.8K $72.8K $73.8K $74.7K
Stock-Based Compensation -$865.2K $2.3M $2M $1.9M $2.1M
Change in Accounts Receivable -$1.8M -$690.7K -$684.7K -$1.7M -$2.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.3M -$1.9M -$6.9M -$10.6M -$8.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$312.1K -- -- -- --
Cash From Investing -$30.1M -$50.8M -$188.8M -$103.5M -$68.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12K -$45.3K -$166.2K -$342.8K -$529.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $0 $34.2M $16.9M -- --
Cash From Financing $44.3M $47.3M $234.9M $168M $53.8M
 
Beginning Cash (CF) $25.1M $68M $362.3M $212.5M $154.5M
Foreign Exchange Rate Adjustment -$234.1K -$127.8K $2.6M $338.3K $142.9K
Additions / Reductions $10M -$5.4M $39.3M $53.9M -$23.1M
Ending Cash (CF) $34.9M $62.6M $403.9M $267.1M $130.9M
 
Levered Free Cash Flow -$19.9M -$37.9M -$85.8M -$134.6M -$66M

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