Financhill
Sell
45

SG Quote, Financials, Valuation and Earnings

Last price:
$6.92
Seasonality move :
2.82%
Day range:
$6.77 - $7.04
52-week range:
$5.14 - $42.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.19x
P/B ratio:
2.09x
Volume:
3.8M
Avg. volume:
7.2M
1-year change:
-81.96%
Market cap:
$822.7M
Revenue:
$676.8M
EPS (TTM):
-$0.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $220.6M $339.9M $470.1M $584M $676.8M
Revenue Growth (YoY) -19.53% 54.06% 38.32% 24.24% 15.89%
 
Cost of Revenues $256.2M $335M $447.3M $541.6M $611.2M
Gross Profit -$35.6M $4.9M $22.8M $42.4M $65.6M
Gross Profit Margin -16.12% 1.43% 4.85% 7.27% 9.69%
 
R&D Expenses -- -- -- -- $1M
Selling, General & Admin $99.1M $125M $187.4M $146.8M $149.9M
Other Inc / (Exp) -$7.1M -$33.2M -$29.6M -$21.5M -$18M
Operating Expenses $99.1M $125M $187.4M $146.8M $149.9M
Operating Income -$134.7M -$120.2M -$164.6M -$104.3M -$84.3M
 
Net Interest Expenses $404K $87K $83K $128K $256K
EBT. Incl. Unusual Items -$141.2M -$153M -$189.1M -$113M -$91.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $147K $1.3M $379K -$1.3M
Net Income to Company -$141.2M -$153.2M -$190.4M -$113.4M -$90.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$141.2M -$153.2M -$190.4M -$113.4M -$90.4M
 
Basic EPS (Cont. Ops) -$1.31 -$1.40 -$1.73 -$1.01 -$0.79
Diluted EPS (Cont. Ops) -$1.31 -$1.40 -$1.73 -$1.01 -$0.79
Weighted Average Basic Share $108.2M $109.3M $110.1M $111.9M $114.3M
Weighted Average Diluted Share $108.2M $109.3M $110.1M $111.9M $114.3M
 
EBITDA -$107.8M -$84.6M -$89.6M -$44.8M -$17M
EBIT -$134.7M -$120.2M -$164.6M -$104.3M -$84.3M
 
Revenue (Reported) $220.6M $339.9M $470.1M $584M $676.8M
Operating Income (Reported) -$134.7M -$120.2M -$164.6M -$104.3M -$84.3M
Operating Income (Adjusted) -$134.7M -$120.2M -$164.6M -$104.3M -$84.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $95.8M $124M $153.4M $173.4M $172.4M
Revenue Growth (YoY) 191.16% 29.4% 23.71% 13.04% -0.6%
 
Cost of Revenues $92M $116M $140M $155.4M $168.2M
Gross Profit $3.8M $8M $13.4M $18M $4.2M
Gross Profit Margin 4% 6.48% 8.75% 10.4% 2.44%
 
R&D Expenses -- -- -- $300K --
Selling, General & Admin $28.9M $41.9M $36M $36.8M $30.9M
Other Inc / (Exp) -$5M -$18.8M -$5.6M -$4.7M --
Operating Expenses $28.9M $41.9M $36M $36.8M $30.9M
Operating Income -$25.1M -$33.9M -$22.5M -$18.7M -$26.7M
 
Net Interest Expenses $23K $23K $19K $26K $7K
EBT. Incl. Unusual Items -$30.1M -$51M -$24.7M -$20.7M -$36.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $20K $318K $90K $90K
Net Income to Company -$30.1M -$51M -$25.1M -$20.8M -$36.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.1M -$51M -$25.1M -$20.8M -$36.1M
 
Basic EPS (Cont. Ops) -$0.28 -$0.46 -$0.22 -$0.18 -$0.31
Diluted EPS (Cont. Ops) -$0.28 -$0.46 -$0.22 -$0.18 -$0.31
Weighted Average Basic Share $108.2M $110.4M $112.2M $114.8M $118.3M
Weighted Average Diluted Share $108.2M $110.4M $112.2M $114.8M $118.3M
 
EBITDA -$15.8M -$22M -$6.9M -$1.8M -$8.1M
EBIT -$25.1M -$33.9M -$22.5M -$18.7M -$26.7M
 
Revenue (Reported) $95.8M $124M $153.4M $173.4M $172.4M
Operating Income (Reported) -$25.1M -$33.9M -$22.5M -$18.7M -$26.7M
Operating Income (Adjusted) -$25.1M -$33.9M -$22.5M -$18.7M -$26.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $299M $448M $549.6M $668.9M $685.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $307.8M $423M $515.2M $605.4M $640.6M
Gross Profit -$8.8M $24.9M $34.3M $63.5M $44.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101.7M $190.5M $156.3M $148.4M $140.8M
Other Inc / (Exp) -$15M -$44M -$24.7M -$15.8M --
Operating Expenses $101.7M $190.5M $156.3M $148.4M $140.8M
Operating Income -$110.6M -$165.6M -$121.9M -$84.9M -$96.2M
 
Net Interest Expenses $205K $90K $73K $312K $26K
EBT. Incl. Unusual Items -$123.9M -$207.2M -$137.5M -$89.1M -$114.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $207K $2.2M -$305K -$1.3M
Net Income to Company -- -$207.4M -$135.2M -$88.8M -$113.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$123.9M -$207.4M -$139.8M -$88.8M -$113.4M
 
Basic EPS (Cont. Ops) -$1.14 -$1.90 -$1.26 -$0.78 -$0.97
Diluted EPS (Cont. Ops) -$1.14 -$1.90 -$1.26 -$0.78 -$0.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$78.4M -$121.7M -$37.6M -$18.6M -$25M
EBIT -$110.6M -$165.6M -$121.9M -$84.9M -$96.2M
 
Revenue (Reported) $299M $448M $549.6M $668.9M $685.2M
Operating Income (Reported) -$110.6M -$165.6M -$121.9M -$84.9M -$96.2M
Operating Income (Adjusted) -$110.6M -$165.6M -$121.9M -$84.9M -$96.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $243.4M $351.5M $431M $515.9M $524.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $240.9M $328.9M $397.2M $461M $490.4M
Gross Profit $2.5M $22.6M $33.8M $54.9M $33.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $600K --
Selling, General & Admin $78.4M $143.9M $111.2M $112.8M $103.7M
Other Inc / (Exp) -$11.3M -$22.2M -$17.3M -$11.6M -$1.1M
Operating Expenses $78.4M $143.9M $111.2M $112.8M $103.7M
Operating Income -$75.9M -$121.3M -$77.4M -$57.9M -$69.7M
 
Net Interest Expenses $65K $68K $58K $242K $12K
EBT. Incl. Unusual Items -$87M -$141.1M -$85M -$61.1M -$84.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $60K $954K $270K $270K
Net Income to Company -$30.1M -$141.2M -$86M -$61.3M -$84.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$87M -$141.2M -$86M -$61.3M -$84.3M
 
Basic EPS (Cont. Ops) -$0.80 -$1.29 -$0.77 -$0.54 -$0.72
Diluted EPS (Cont. Ops) -$0.80 -$1.29 -$0.77 -$0.54 -$0.72
Weighted Average Basic Share $324.6M $329.5M $335.1M $341.1M $353.4M
Weighted Average Diluted Share $324.6M $329.5M $335.1M $341.1M $353.4M
 
EBITDA -$50.3M -$87.4M -$34.1M -$7.8M -$15.8M
EBIT -$75.9M -$121.3M -$77.4M -$57.9M -$69.7M
 
Revenue (Reported) $243.4M $351.5M $431M $515.9M $524.3M
Operating Income (Reported) -$75.9M -$121.3M -$77.4M -$57.9M -$69.7M
Operating Income (Adjusted) -$75.9M -$121.3M -$77.4M -$57.9M -$69.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $102.6M $472M $331.6M $257.2M $214.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $2.6M $3.2M $3.5M $5M
Inventory $620K $903K $1.4M $2.1M $2M
Prepaid Expenses $5.4M $13.8M $8.2M $5.8M $7.8M
Other Current Assets $218K $155K $1.7M $7.5M $4.8M
Total Current Assets $115.9M $506.7M $346.1M $276M $234.4M
 
Property Plant And Equipment $127.2M $180.7M $489.3M $510.9M $554M
Long-Term Investments $125K $328K $125K $125K $2.6M
Goodwill $6.3M $36M $36M $36M $36M
Other Intangibles $10.9M $32.9M $30.6M $27.4M $24M
Other Long-Term Assets $125K $328K $4.9M $4.3M $6.5M
Total Assets $265.7M $805.5M $959.2M $912.3M $910.4M
 
Accounts Payable $6.2M $11.2M $12.2M $17.4M $18.7M
Accrued Expenses $17.3M $22.8M $24.2M $30.5M $36.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $29.6M $31.4M $41.8M
Other Current Liabilities -- -- -- $6M $9.7M
Total Current Liabilities $36.3M $47.5M $72.5M $91.6M $115.8M
 
Long-Term Debt -- -- $271.1M $271.4M $288.9M
Capital Leases -- -- -- -- --
Total Liabilities $67.4M $152.3M $418M $429.7M $464.3M
 
Common Stock $17K $109K $111K $113K $117K
Other Common Equity Adj -- -- -- -- --
Common Equity -$307.4M $653.1M $541.2M $482.6M $446.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $198.3M $653.1M $541.2M $482.6M $446.1M
 
Total Liabilities and Equity $265.7M $805.5M $959.2M $912.3M $910.4M
Cash and Short Terms $102.6M $472M $331.6M $257.2M $214.8M
Total Debt -- -- $271.1M $271.4M $288.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $137M $381M $274.7M $234.6M $130M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $4.6M $9.9M $7.1M $6.8M
Inventory $833K $1.2M $3.3M $2.1M $2.4M
Prepaid Expenses $5.2M $10.1M $6M $6.4M $7M
Other Current Assets $5.2M $815K $4.6M $4.9M --
Total Current Assets $162.6M $412.9M $298.6M $255.2M $149.6M
 
Property Plant And Equipment $164.5M $208.3M $510.2M $533.8M $608.3M
Long-Term Investments $328K $166K $125K $2.6M $4.1M
Goodwill $36M $36M $36M $36M --
Other Intangibles $31.9M $30.7M $28.5M $24.5M --
Other Long-Term Assets $328K $4.7M $4.5M $6.6M --
Total Assets $406M $700.2M $879.9M $858M $824.8M
 
Accounts Payable $13M $8.7M $13.6M $18.1M $19M
Accrued Expenses $27.9M $23.4M $30.2M $37.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $30.6M $34.7M --
Other Current Liabilities -- $2.2M -- -- --
Total Current Liabilities $54M $47.6M $81.1M $98.5M $115.9M
 
Long-Term Debt -- -- $272M $279.8M $314.7M
Capital Leases -- -- -- -- --
Total Liabilities $118.7M $116.8M $379.5M $394.7M $431.5M
 
Common Stock $24K $111K $112K $116K $118K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $287.3M $583.4M $500.3M $463.3M $393.3M
 
Total Liabilities and Equity $406M $700.2M $879.9M $858M $824.8M
Cash and Short Terms $137M $381M $274.7M $234.6M $130M
Total Debt -- -- $272M $279.8M $314.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$141.2M -$153.2M -$190.4M -$113.4M -$90.4M
Depreciation & Amoritzation $26.9M $35.5M $74.9M $59.5M $67.3M
Stock-Based Compensation $4.9M $28.9M $78.7M $49.5M $39M
Change in Accounts Receivable -$1.6M -$12.7M -$600K -$258K -$1.5M
Change in Inventories $211K -$283K -$480K -$686K $82K
Cash From Operations -$90.4M -$64.5M -$43.3M $26.5M $43.4M
 
Capital Expenditures $56.9M $92.8M $102.3M $95.8M $92.2M
Cash Acquisitions $791K $3.3M -- -- --
Cash From Investing -$58.4M -$97.5M -$102M -$95.7M -$92.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15M $5.2M -- -- --
Long-Term Debt Repaid -$15M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$126K -$10.4M -$3.9M
Cash From Financing $2.1M $531.6M $4.8M -$5.2M $8.9M
 
Beginning Cash (CF) $102.6M $472M $331.6M $257.2M $214.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$146.6M $369.5M -$140.6M -$74.4M -$39.9M
Ending Cash (CF) -$44M $841.5M $191.1M $182.8M $174.9M
 
Levered Free Cash Flow -$147.2M -$157.3M -$145.6M -$69.3M -$48.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$30.1M -$51M -$25.1M -$20.8M -$36.1M
Depreciation & Amoritzation $9.3M -$9.6M $15.7M $16.9M $18.6M
Stock-Based Compensation $3M $17.6M $11.5M $9.7M $5.8M
Change in Accounts Receivable -$3.2M $8M $19.8M -$647K -$136K
Change in Inventories -$71K -$88K -$203K -$65K -$23K
Cash From Operations -$8.6M -$6.7M $12.7M $14.7M -$1.4M
 
Capital Expenditures $24.4M $20.3M $21M $26.9M $37.5M
Cash Acquisitions $3.3M -- -- -- --
Cash From Investing -$28.3M -$20.3M -$20.9M -$26.9M -$37.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M -- -- -- --
Cash From Financing $24.6M $1.1M $2.6M $4.3M $333K
 
Beginning Cash (CF) $137M $381M $274.7M $234.6M $130M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.3M -$26M -$5.6M -$7.9M -$38.5M
Ending Cash (CF) $124.7M $355M $269.2M $226.7M $91.4M
 
Levered Free Cash Flow -$33.1M -$27M -$8.3M -$12.2M -$38.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$207.4M -$135.2M -$88.8M -$113.4M
Depreciation & Amoritzation -- $43.9M $84.4M $66.3M $71.4M
Stock-Based Compensation $6.1M $85.8M $55.9M $39.6M $32.8M
Change in Accounts Receivable -- -$2.5M -$5.3M $2.8M $336K
Change in Inventories -- -$369K -$2.1M $1.2M -$332K
Cash From Operations -- -$54M -$32K $46.2M $2.1M
 
Capital Expenditures $38.5M $96.8M $112.1M $79.6M $111.1M
Cash Acquisitions -$3.3M -- -- -- --
Cash From Investing -- -$97.2M -$112M -$79.5M -$111M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $395M $5.7M -$4.3M $5.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $243.8M -$106.3M -$37.6M -$103.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$150.8M -$112.1M -$33.4M -$109M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$30.1M -$141.2M -$86M -$61.3M -$84.3M
Depreciation & Amoritzation $9.3M $33.9M $43.3M $50.1M $54.2M
Stock-Based Compensation $3M $63M $40.1M $30.2M $24M
Change in Accounts Receivable -$3.2M -$1.9M -$6.6M -$3.6M -$1.8M
Change in Inventories -$71K -$299K -$2M -$34K -$448K
Cash From Operations -$8.6M -$25.7M $17.6M $37.3M -$4M
 
Capital Expenditures $24.4M $69.5M $79.3M $63.2M $82.1M
Cash Acquisitions $3.3M -- -- -- --
Cash From Investing -$28.3M -$69.4M -$79.4M -$63.2M -$82M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.8M -- -- -$3.9M --
Cash From Financing $24.6M $4M $4.9M $5.8M $2.8M
 
Beginning Cash (CF) $389.4M $1.2B $851.9M $723M $482.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.3M -$91.1M -$56.9M -$20.1M -$83.3M
Ending Cash (CF) $459.1M $1.1B $795M $702.9M $399M
 
Levered Free Cash Flow -$33.1M -$95.2M -$61.8M -$25.9M -$86.1M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 5

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock