Financhill
Sell
30

SG Quote, Financials, Valuation and Earnings

Last price:
$7.01
Seasonality move :
19.6%
Day range:
$6.61 - $7.04
52-week range:
$5.14 - $35.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.20x
P/B ratio:
2.11x
Volume:
2.5M
Avg. volume:
5.3M
1-year change:
-78.93%
Market cap:
$831M
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 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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock