Financhill
Sell
25

SMR Quote, Financials, Valuation and Earnings

Last price:
$22.44
Seasonality move :
10.35%
Day range:
$21.56 - $23.45
52-week range:
$11.08 - $57.42
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
44.51x
P/B ratio:
4.54x
Volume:
26M
Avg. volume:
25.6M
1-year change:
-8.96%
Market cap:
$3.8B
Revenue:
$37M
EPS (TTM):
-$2.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $2.9M $11.8M $22.8M $37M
Revenue Growth (YoY) 60.86% 377% 312.44% 93.24% 62.41%
 
Cost of Revenues -- $5.5M $7.3M $21.3M $6.6M
Gross Profit -- -$2.6M $4.5M $1.5M $30.4M
Gross Profit Margin 40.83% -90.99% 38.01% 6.44% 82.18%
 
R&D Expenses $95.3M $93.1M $123.4M $156.1M $46.8M
Selling, General & Admin $114.1K $45.2M $63.1M $65.4M $75.9M
Other Inc / (Exp) $71.1M $73.5M $84.7M $84.7M -$216.1M
Operating Expenses $114.1K $171.7M $234.5M $277M $169.2M
Operating Income -$114.1K -$174.3M -$230M -$275.6M -$138.7M
 
Net Interest Expenses -- $1.7M -- -- --
EBT. Incl. Unusual Items -$13M -$102.5M -$141.6M -$180.1M -$346.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1.9M
Net Income to Company -$13M -$102.5M -$141.6M -$180.1M -$348.4M
 
Minority Interest in Earnings -- -- -$31.2M -$121.8M -$211.8M
Net Income to Common Excl Extra Items -$13M -$102.5M -$57.1M -$180.1M -$348.4M
 
Basic EPS (Cont. Ops) -$0.45 -$3.57 -$0.51 -$0.80 -$1.47
Diluted EPS (Cont. Ops) -$0.45 -$3.57 -$0.51 -$0.80 -$1.47
Weighted Average Basic Share $28.8M $28.8M $50.8M $73.4M $93.2M
Weighted Average Diluted Share $28.8M $28.8M $50.8M $73.4M $93.2M
 
EBITDA -$114.1K -$170.6M -$224.9M -$273M -$136.9M
EBIT -$114.1K -$174.3M -$230M -$275.6M -$138.7M
 
Revenue (Reported) -- $2.9M $11.8M $22.8M $37M
Operating Income (Reported) -$114.1K -$174.3M -$230M -$275.6M -$138.7M
Operating Income (Adjusted) -$114.1K -$174.3M -$230M -$275.6M -$138.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $297K $3.2M $7M $475K $8.2M
Revenue Growth (YoY) -- 968.01% 119.11% -93.17% 1635.16%
 
Cost of Revenues $156K $11M $5.9M $514K $5.8M
Gross Profit $141K -$7.8M $1M -$39K $2.5M
Gross Profit Margin 47.48% -246.38% 14.53% -8.21% 29.85%
 
R&D Expenses $26.4M $34.3M $63.7M $12.2M $11.1M
Selling, General & Admin $13.7M $18.5M $16.4M $17M $519.2M
Other Inc / (Exp) $18.8M $15.6M $31.9M -$6.5M --
Operating Expenses $46M $58.3M $93.9M $41M $540.9M
Operating Income -$45.8M -$66.1M -$92.9M -$41M -$538.4M
 
Net Interest Expenses $104K -- -- -- --
EBT. Incl. Unusual Items -$27.1M -$49.6M -$58.3M -$45.5M -$532.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $12K --
Net Income to Company -$27.1M -$49.6M -$58.3M -$45.6M -$532.6M
 
Minority Interest in Earnings -- -- -$39.2M -$28.1M -$259.3M
Net Income to Common Excl Extra Items -$27.1M -$10.7M -$58.3M -$45.6M -$532.6M
 
Basic EPS (Cont. Ops) -$0.94 -$0.23 -$0.26 -$0.18 -$1.85
Diluted EPS (Cont. Ops) -$0.94 -$0.23 -$0.26 -$0.18 -$1.85
Weighted Average Basic Share $28.8M $46.4M $74.8M $95.2M $147.7M
Weighted Average Diluted Share $28.8M $46.4M $74.8M $95.2M $147.7M
 
EBITDA -$45.8M -$56.9M -$92.2M -$40.6M -$538.1M
EBIT -$45.8M -$66.1M -$92.9M -$41M -$538.4M
 
Revenue (Reported) $297K $3.2M $7M $475K $8.2M
Operating Income (Reported) -$45.8M -$66.1M -$92.9M -$41M -$538.4M
Operating Income (Adjusted) -$45.8M -$66.1M -$92.9M -$41M -$538.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $669K $9.9M $21.7M $7.4M $63.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401K $14.9M $17.7M $5.9M $22.4M
Gross Profit $268K -$5M $3.9M $1.4M $41.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $114.4M $152.5M $75.3M $41.4M
Selling, General & Admin $25M $57.1M $66M $71.2M $587.7M
Other Inc / (Exp) $53.9M $90.6M $89.4M -$34M --
Operating Expenses $87.5M $208.7M $275.8M $199.4M $670.2M
Operating Income -$87.2M -$213.7M -$271.9M -$197.9M -$628.7M
 
Net Interest Expenses $670K $215K -- -- --
EBT. Incl. Unusual Items -$56M -$122.4M -$170.9M -$224.5M -$778.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $12K $2.3M
Net Income to Company -$87.4M -$122.4M -$170.9M -$224.5M -$781M
 
Minority Interest in Earnings -- -$31.2M -$59.4M -$144.1M -$401M
Net Income to Common Excl Extra Items -$56M -$72.5M -$111.6M -$224.5M -$781M
 
Basic EPS (Cont. Ops) -$1.95 -$1.27 -$0.75 -$0.94 -$2.86
Diluted EPS (Cont. Ops) -$1.95 -$1.27 -$0.75 -$0.94 -$2.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$46.6M -$201.4M -$276.2M -$195.9M -$627.4M
EBIT -$87.2M -$213.7M -$271.9M -$197.9M -$628.7M
 
Revenue (Reported) $669K $9.9M $21.7M $7.4M $63.9M
Operating Income (Reported) -$87.2M -$213.7M -$271.9M -$197.9M -$628.7M
Operating Income (Adjusted) -$87.2M -$213.7M -$271.9M -$197.9M -$628.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $669K $8.4M $18.3M $2.8M $29.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401K $13.9M $15.1M $2.1M $19M
Gross Profit $268K -$5.6M $3.1M $722K $10.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47.3M $87.3M $116.4M $37.4M $32M
Selling, General & Admin $24.9M $44.4M $47.4M $53.2M $565M
Other Inc / (Exp) $35.7M $67.5M $72.2M -$46.5M $63K
Operating Expenses $87.3M $157M $207.6M $127.6M $627.6M
Operating Income -$87.1M -$162.6M -$204.5M -$126.9M -$616.8M
 
Net Interest Expenses $670K $113K -- -- --
EBT. Incl. Unusual Items -$43M -$94.4M -$123.7M -$168.1M -$600.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $12K $342K
Net Income to Company -$74.4M -$94.4M -$123.7M -$168.1M -$600.7M
 
Minority Interest in Earnings -- -$31.2M -$59.4M -$106.4M -$295.7M
Net Income to Common Excl Extra Items -$43M -$44.5M -$99M -$168.1M -$600.7M
 
Basic EPS (Cont. Ops) -$1.50 -$0.29 -$0.54 -$0.70 -$2.09
Diluted EPS (Cont. Ops) -$1.50 -$0.29 -$0.54 -$0.70 -$2.09
Weighted Average Basic Share $86.3M $158.5M $216.6M $264.3M $408.8M
Weighted Average Diluted Share $86.3M $158.5M $216.6M $264.3M $408.8M
 
EBITDA -$46.5M -$151.3M -$202.6M -$125.5M -$615.9M
EBIT -$87.1M -$162.6M -$204.5M -$126.9M -$616.8M
 
Revenue (Reported) $669K $8.4M $18.3M $2.8M $29.7M
Operating Income (Reported) -$87.1M -$162.6M -$204.5M -$126.9M -$616.8M
Operating Income (Adjusted) -$87.1M -$162.6M -$204.5M -$126.9M -$616.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9M $77.1M $267.7M $125.4M $446.7M
Short Term Investments -- -- $50M -- $40M
Accounts Receivable, Net $2.8M $4.8M $11.2M $9.8M $19.7M
Inventory -- -- -- -- --
Prepaid Expenses $237.1K $4.1M $5.5M $19.1M $3.4M
Other Current Assets -- -- -- $19.1M $3.4M
Total Current Assets $2.1M $86.1M $284.4M $154.5M $471.1M
 
Property Plant And Equipment -- $6.2M $8.6M $6.7M $2.4M
Long-Term Investments $232.3M -- $26.5M -- --
Goodwill $8.3M $8.3M $8.3M $8.3M $8.3M
Other Intangibles $18.3M $18.1M $18M $17.8M $17.6M
Other Long-Term Assets $3.8M $3.8M $33.2M $3.8M $1.9M
Total Assets $234.4M $121.2M $348.6M $224.9M $544.7M
 
Accounts Payable -- $22.4M $28M $44.9M $47.9M
Accrued Expenses -- -- $1.6M $1.7M $1.4M
Current Portion Of Long-Term Debt $13.6M $14M -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.4M -- $1.5M --
Other Current Liabilities -- -- -- $32.3M $32.3M
Total Current Liabilities $49.9K $48.4M $38.6M $87.5M $89.7M
 
Long-Term Debt -- -- -- $1.4M --
Capital Leases -- -- -- -- --
Total Liabilities $41.8M $52.8M $71.5M $95.5M $91.6M
 
Common Stock $187.7M $28.2M $23K $23K $27K
Other Common Equity Adj -- -- -- -- --
Common Equity $192.7M -$753.4M $114.7M $93.5M $618.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $162.4M $35.9M -$165.6M
Total Equity $192.7M $68.4M $277.1M $129.3M $453.1M
 
Total Liabilities and Equity $234.4M $121.2M $348.6M $224.9M $544.7M
Cash and Short Terms $1.9M $77.1M $267.7M $125.4M $446.7M
Total Debt -- -- -- $1.4M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2M $318.6M $117.5M $161.7M $696.9M
Short Term Investments -- $50M -- $45M --
Accounts Receivable, Net $15.1M $22.8M $20.2M $7.2M $13.2M
Inventory -- -- -- -- --
Prepaid Expenses $108.4K $6.4M $21.5M $10.9M $7.7M
Other Current Assets -- -- -- -- --
Total Current Assets $1.3M $347.9M $159.2M $180.6M $719.8M
 
Property Plant And Equipment -- $5M $35.4M $2.8M $2.1M
Long-Term Investments $232.3M $18.9M $79.2M -- $62M
Goodwill $8.3M $8.3M $8.3M $8.3M --
Other Intangibles $18.2M $18M $17.8M $17.6M --
Other Long-Term Assets $3M $25.2M $87.9M $2.5M --
Total Assets $233.6M $404.2M $308.5M $253.3M $883.1M
 
Accounts Payable -- $31.9M $35.9M $17.9M $56.9M
Accrued Expenses $1.8M $1.5M $1.5M $1.8M --
Current Portion Of Long-Term Debt $13.9M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $34.5M $33.1M --
Total Current Liabilities $355.6K $42.4M $81.5M $80.6M $445.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $38.6M $84.8M $128.9M $163.2M $448.3M
 
Common Stock $232.3M $23K $23K $25K $30K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $216.7M $73.7M -$69.9M -$393.9M
Total Equity $195M $319.5M $179.6M $90.1M $434.8M
 
Total Liabilities and Equity $233.6M $404.2M $308.5M $253.3M $883.1M
Cash and Short Terms $1.2M $318.6M $117.5M $161.7M $696.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13M -$102.5M -$141.6M -$180.1M -$348.4M
Depreciation & Amoritzation -- $3.7M $5.1M $2.6M $1.8M
Stock-Based Compensation $3.7M $6.4M $9.3M $16.2M $13.6M
Change in Accounts Receivable $18M -$2M -$6.4M $1.1M -$12M
Change in Inventories -- -- -- -$36.4M -$7M
Cash From Operations -$346.2K -$99.2M -$148.6M -$183.3M -$108.7M
 
Capital Expenditures -- $2M $2.3M $1.7M $44K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$232.3M -$2M -$52.3M $48.3M -$39.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $23M $27.2M -- -- --
Long-Term Debt Repaid -$3M -$47.2M -- -- --
Repurchase of Common Stock -- $17K $566K -- --
Other Financing Activities -- -- $339.1M -- -$2.6M
Cash From Financing $234.6M $173.3M $368.1M $16.1M $429.8M
 
Beginning Cash (CF) $1.9M $77.1M $217.7M $125.4M $406.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M $72.2M $167.1M -$118.9M $281.3M
Ending Cash (CF) $3.8M $149.3M $384.8M $6.5M $687.9M
 
Levered Free Cash Flow -$346.2K -$101.1M -$150.9M -$185M -$108.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$27.1M -$49.6M -$58.3M -$45.6M -$532.6M
Depreciation & Amoritzation $919K $9.2M $675K $438K $293K
Stock-Based Compensation $1.1M $3.6M $4M $3.9M $4.8M
Change in Accounts Receivable -$4.6M -$7.8M $4.7M $405K -$2.4M
Change in Inventories -- -- -- -$122K --
Cash From Operations -$22.7M -$40.7M -$27.7M -$12.7M -$199.8M
 
Capital Expenditures $1.1M $163K $54K -- $141K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$50.2M -$54K -$45M -$154.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $17K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $91.7M $27.5M $9.8M $38.4M $463.8M
 
Beginning Cash (CF) $1.2M $268.6M $117.5M $116.7M $412.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $67.9M -$63.3M -$18M -$19.3M $109.9M
Ending Cash (CF) $69.1M $205.3M $99.5M $97.4M $522.6M
 
Levered Free Cash Flow -$23.8M -$40.8M -$27.7M -$12.7M -$199.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$87.4M -$122.4M -$170.9M -$224.5M -$781M
Depreciation & Amoritzation -- $12.3M -$4.3M $2M $1.3M
Stock-Based Compensation -- $6.9M $15.7M $14.6M $17.7M
Change in Accounts Receivable -- -$7.7M $2.6M $12.2M -$8.2M
Change in Inventories -- -- -- -$36.4M --
Cash From Operations -$73.7M -$130.5M -$153.9M -$155.5M -$282.3M
 
Capital Expenditures $1.6M $2.1M $2.3M $51K $185K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$233.9M -$52.1M $47.7M -$44.9M -$301.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $17K $566K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $407.3M $367.5M $15.3M $120.4M $879.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.7M $184.9M -$90.9M -$79.9M $296M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$75.3M -$132.6M -$156.2M -$155.5M -$282.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$74.4M -$94.4M -$123.7M -$168.1M -$600.7M
Depreciation & Amoritzation $919K $11.3M $1.9M $1.4M $911K
Stock-Based Compensation $1.1M $5.7M $12.1M $10.4M $14.5M
Change in Accounts Receivable -$12.3M -$18M -$9M $2.2M $5.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$73.4M -$104.7M -$110M -$82.2M -$255.9M
 
Capital Expenditures $1.6M $1.7M $1.7M -- $141K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$51.7M $48.3M -$44.8M -$306.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $17K $566K -- -- --
Other Financing Activities -- $339.1M -- -- --
Cash From Financing $172.7M $366.9M $14.1M $118.4M $568.3M
 
Beginning Cash (CF) $4.2M $620M $490M $389.9M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.8M $210.4M -$47.6M -$8.6M $6M
Ending Cash (CF) $101.9M $830.4M $442.5M $381.2M $1.2B
 
Levered Free Cash Flow -$75M -$106.5M -$111.7M -$82.2M -$256M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win Tokenization?
Will Robinhood Win Tokenization?

For many years, cryptocurrency enthusiasts have predicted a mass tokenization…

Does DraftKings Stock Have a Moat?
Does DraftKings Stock Have a Moat?

DraftKings (NASDAQ:DKNG) has been one of the largest beneficiaries of…

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

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

Buy
62
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 37x

Alerts

Buy
88
CDTX alert for Nov 15

Cidara Therapeutics, Inc. [CDTX] is up 105.38% over the past day.

Buy
60
SRRK alert for Nov 15

Scholar Rock Holding Corp. [SRRK] is up 24.38% over the past day.

Buy
86
ZCSH alert for Nov 15

Grayscale Zcash Trust (ZEC) [ZCSH] is up 21.52% over the past day.

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

Show me the best stock