Financhill
Sell
45

SPRU Quote, Financials, Valuation and Earnings

Last price:
$4.02
Seasonality move :
-27.94%
Day range:
$4.00 - $4.26
52-week range:
$1.13 - $6.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.67x
P/B ratio:
0.58x
Volume:
49.9K
Avg. volume:
91.3K
1-year change:
63.01%
Market cap:
$72.9M
Revenue:
$82.6M
EPS (TTM):
-$1.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.3M -- $23.2M $80.7M $82.6M
Revenue Growth (YoY) 181.89% -100% -- 247.76% 2.42%
 
Cost of Revenues $18.2M $653K $9.9M $39.6M $41.2M
Gross Profit $2.1M -$653K $13.2M $41M $41.4M
Gross Profit Margin 10.43% -- 57.11% 50.89% 50.16%
 
R&D Expenses $4.4M $10.8M -- -- --
Selling, General & Admin $13.6M $35.1M $73.1M $56.1M $58.9M
Other Inc / (Exp) -$38.9M $87.7M $17.3M -$26M -$35.8M
Operating Expenses $17.4M $34.4M $73.1M $55.1M $58.2M
Operating Income -$15.3M -$35.1M -$59.9M -$14.1M -$16.8M
 
Net Interest Expenses $6.4M $39K $10.1M $41.9M $40.2M
EBT. Incl. Unusual Items -$60.6M $52.6M -$52.7M -$62.5M -$70.1M
Earnings of Discontinued Ops. -- -$23.8M -$40.1M -$4.1M $25K
Income Tax Expense -- -- -- -- --
Net Income to Company -$60.6M $28.8M -$92.8M -$66.6M -$70.1M
 
Minority Interest in Earnings -- -- $1.1M -$779K $436K
Net Income to Common Excl Extra Items -$60.6M $52.6M -$52.7M -$62.5M -$70.1M
 
Basic EPS (Cont. Ops) -$5.73 $1.66 -$5.27 -$3.41 -$3.82
Diluted EPS (Cont. Ops) -$5.73 $1.66 -$5.27 -$3.41 -$3.82
Weighted Average Basic Share $10.6M $17.3M $17.8M $18.4M $18.5M
Weighted Average Diluted Share $10.6M $18.6M $17.8M $18.4M $18.5M
 
EBITDA -$14.7M -$34.4M -$52.4M $12.3M $8.3M
EBIT -$15.3M -$35.1M -$59.9M -$14.1M -$16.8M
 
Revenue (Reported) $20.3M -- $23.2M $80.7M $82.6M
Operating Income (Reported) -$15.3M -$35.1M -$59.9M -$14.1M -$16.8M
Operating Income (Adjusted) -$15.3M -$35.1M -$59.9M -$14.1M -$16.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2M $5.1M $23.3M $21.4M $30.7M
Revenue Growth (YoY) -49.43% 58.75% 357.68% -8.05% 43.73%
 
Cost of Revenues $2.5M $3.8M $9.8M $10M $9.7M
Gross Profit $690K $1.3M $13.4M $11.4M $21M
Gross Profit Margin 21.56% 24.9% 57.81% 53.42% 68.31%
 
R&D Expenses $3.2M $2.3M -- -- --
Selling, General & Admin $12.7M $27M $12.4M $13.5M $12.9M
Other Inc / (Exp) $7.8M $9M -$17.1M -$46.6M --
Operating Expenses $16M $25.2M $12.4M $13.2M $12.5M
Operating Income -$15.3M -$23.9M $1M -$1.8M $8.4M
 
Net Interest Expenses $14K $2.1M $2.9M $11.4M $12.8M
EBT. Incl. Unusual Items -$7.5M -$17M -$19M -$53.6M -$677K
Earnings of Discontinued Ops. -- -$4.6M -$204K -$4K -$37K
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.5M -$21.6M -$19.2M -$53.6M -$714K
 
Minority Interest in Earnings -- $419K $146K -$25K $146K
Net Income to Common Excl Extra Items -$7.5M -$17M -$19M -$53.6M -$677K
 
Basic EPS (Cont. Ops) -$0.43 -$1.23 -$1.11 -$2.88 -$0.05
Diluted EPS (Cont. Ops) -$0.43 -$1.23 -$1.11 -$2.88 -$0.05
Weighted Average Basic Share $17.4M $17.9M $17.4M $18.6M $18M
Weighted Average Diluted Share $17.4M $17.9M $17.4M $18.6M $18M
 
EBITDA -$14.8M -$22.1M $7.5M $4.2M $16.4M
EBIT -$15.3M -$23.9M $1M -$1.8M $8.4M
 
Revenue (Reported) $3.2M $5.1M $23.3M $21.4M $30.7M
Operating Income (Reported) -$15.3M -$23.9M $1M -$1.8M $8.4M
Operating Income (Adjusted) -$15.3M -$23.9M $1M -$1.8M $8.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $27.9M $5.1M $82.3M $78.6M $108.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.8M $5.7M $34.2M $42.9M $42.9M
Gross Profit $3.1M -$621K $48M $35.7M $65.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.9M $11.1M -- -- --
Selling, General & Admin $42.9M $56.1M $72.7M $56.1M $57.6M
Other Inc / (Exp) $47.6M $24.4M -$10.3M -$58.6M --
Operating Expenses $54.2M $52.4M $72.7M $54M $56.3M
Operating Income -$51.1M -$53M -$24.6M -$18.3M $9M
 
Net Interest Expenses $7.3M $2.1M $24.9M $41M $48.6M
EBT. Incl. Unusual Items -$15.4M -$30.8M -$59.9M -$95.3M -$24.3M
Earnings of Discontinued Ops. -- -$34.7M -$19M $344K -$80K
Income Tax Expense -$84.7K -- -- -- --
Net Income to Company $5.5M -$65.5M -$78.8M -$94.8M -$24.4M
 
Minority Interest in Earnings -- $419K -$43K -$31K $721K
Net Income to Common Excl Extra Items -$15.3M -$30.8M -$59.9M -$95.3M -$24.3M
 
Basic EPS (Cont. Ops) -$2.66 -$3.72 -$4.24 -$5.07 -$1.37
Diluted EPS (Cont. Ops) -$2.98 -$3.72 -$4.25 -$5.07 -$1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$49.4M -$49.3M -$1.4M $4.9M $39.1M
EBIT -$51.1M -$53M -$24.6M -$18.3M $9M
 
Revenue (Reported) $27.9M $5.1M $82.3M $78.6M $108.2M
Operating Income (Reported) -$51.1M -$53M -$24.6M -$18.3M $9M
Operating Income (Adjusted) -$51.1M -$53M -$24.6M -$18.3M $9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $5.1M $64.2M $62.1M $87.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5M $26.3M $29.8M $31.1M --
Gross Profit $61K $37.9M $32.4M $56.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.7M -- -- -- --
Selling, General & Admin $44.5M $44.1M $43.7M $42.1M --
Other Inc / (Exp) $18.6M -$9M -$41.6M -$6.4M --
Operating Expenses $41.5M $44.1M $42.6M $40.9M --
Operating Income -$41.4M -$6.2M -$10.2M $15.7M --
 
Net Interest Expenses $2.1M $17M $29.9M $38.3M --
EBT. Incl. Unusual Items -$25M -$32.2M -$64.8M -$18.8M --
Earnings of Discontinued Ops. -$25.4M -$4.3M $214K -$55K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$50.4M -$36.4M -$64.6M -$18.9M --
 
Minority Interest in Earnings $419K -$764K -$16K $269K --
Net Income to Common Excl Extra Items -$25M -$32.2M -$64.8M -$18.8M --
 
Basic EPS (Cont. Ops) -$2.86 -$1.84 -$3.47 -$1.05 --
Diluted EPS (Cont. Ops) -$2.86 -$1.85 -$3.47 -$1.05 --
Weighted Average Basic Share $53.3M $54.2M $56.9M $54.1M --
Weighted Average Diluted Share $53.3M $55.8M $56.9M $54.1M --
 
EBITDA -$38.4M $12M $8.1M $39.1M --
EBIT -$41.4M -$6.2M -$10.2M $15.7M --
 
Revenue (Reported) $5.1M $64.2M $62.1M $87.8M --
Operating Income (Reported) -$41.4M -$6.2M -$10.2M $15.7M --
Operating Income (Adjusted) -$41.4M -$6.2M -$10.2M $15.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $329.8M $351.8M $240.1M $172.9M $109.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.6M -- $8.3M $9.2M $15M
Inventory $3.6M -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $310K $5.3M $9.9M $6M
Total Current Assets $345.3M $374.6M $275M $203.3M $136.4M
 
Property Plant And Equipment $579K $398K $3.1M $6.4M $5.3M
Long-Term Investments -- -- $417.9M $643.6M $743.8M
Goodwill $489K -- $128.5M $28.8M --
Other Intangibles $593K -- -- $10.2M $9M
Other Long-Term Assets $32K $18.2M $383K $289K $255K
Total Assets $347M $428.1M $895.9M $895M $898.5M
 
Accounts Payable $4.4M $697K $2.9M $1.1M $987K
Accrued Expenses $3.6M $6M $14.8M $36.6M $22.6M
Current Portion Of Long-Term Debt $110K -- $25.3M $27.9M $28.3M
Current Portion Of Capital Lease Obligations -- $51K $834K $1.2M $892K
Other Current Liabilities -- $9.6M $9.1M -- $61K
Total Current Liabilities $9.1M $16.6M $59.7M $71.7M $59.6M
 
Long-Term Debt $98K $91K $476.9M $596.6M $681.9M
Capital Leases -- -- -- -- --
Total Liabilities $158.1M $66.3M $606.9M $680.4M $752.3M
 
Common Stock $13K $14K $14K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $188.9M $361.8M $279.9M $212.3M $143.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $9M $2.3M $2.4M
Total Equity $188.9M $361.8M $289M $214.7M $146.2M
 
Total Liabilities and Equity $347M $428.1M $895.9M $895M $898.5M
Cash and Short Terms $329.8M $351.8M $240.1M $172.9M $109.1M
Total Debt $208K $142K $502.2M $624.5M $710.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $366.9M $278.9M $192.7M $150M $98.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8M $17.2M $12.6M $11.5M $18.1M
Inventory $18.1M $14.1M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $5.7M $9.5M $4.8M --
Total Current Assets $389M $315.8M $228.6M $173M $125.4M
 
Property Plant And Equipment $7.7M $9.3M $6.7M $5.5M $573.7M
Long-Term Investments $3M $28M $663.4M $615.4M $145.1M
Goodwill $8.8M $158.6M $28.8M -- --
Other Intangibles $1.8M $1.1M $10.3M $9.3M --
Other Long-Term Assets $80K $404.8M $290K $255K --
Total Assets $410.4M $917.6M $940.1M $806.8M $857.1M
 
Accounts Payable $3.2M $6.8M $1.2M $858K $1.5M
Accrued Expenses $8.1M $20.8M $48.3M $25M --
Current Portion Of Long-Term Debt $86K $25.3M $27.7M $28.4M --
Current Portion Of Capital Lease Obligations $880K $1.5M $1.1M $956K --
Other Current Liabilities -- -- -- $105K --
Total Current Liabilities $17.1M $58.7M $81.8M $62.8M $247.1M
 
Long-Term Debt $3.6M $492M $605.6M $582.1M $471.2M
Capital Leases -- -- -- -- --
Total Liabilities $40.3M $552.5M $696M $655.1M $729.7M
 
Common Stock $14K $14K $14K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $51.2M $2.4M $2.1M $2.5M
Total Equity $370.1M $365.1M $244.1M $151.6M $127.3M
 
Total Liabilities and Equity $410.4M $917.6M $940.1M $806.8M $857.1M
Cash and Short Terms $366.9M $278.9M $192.7M $150M $98.8M
Total Debt $4.1M $517.5M $633.3M $610.4M $689.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$60.6M $28.8M -$92.8M -$66.6M -$70.1M
Depreciation & Amoritzation $622K -- $6.6M $22M $21.5M
Stock-Based Compensation $978K $7.9M $10M $2.9M $2.7M
Change in Accounts Receivable -$9.4M -- $553K $85K -$3.5M
Change in Inventories -$1.3M -$10.4M -- -- --
Cash From Operations -$19.9M -$48.5M -$63.5M -$33.7M -$41.8M
 
Capital Expenditures $145K -- -- $499K $354K
Cash Acquisitions -- -- $40.9M $43.2M $132.8M
Cash From Investing -$145K -$14.8M -$37.3M -$16.8M -$101.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.7M -- -- $21.4M $239.8M
Long-Term Debt Repaid -$18M -- -$9.5M -$33M -$155.9M
Repurchase of Common Stock -- -- -- $5.4M $853K
Other Financing Activities $206.7M $75K -$10.2M -$925K -$3.7M
Cash From Financing $346.3M $85.4M -$10.9M -$16.8M $79.4M
 
Beginning Cash (CF) $329.8M $351.8M $240.1M $172.9M $109.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $326.3M $22M -$111.7M -$67.2M -$63.8M
Ending Cash (CF) $656M $373.9M $128.5M $105.7M $45.4M
 
Levered Free Cash Flow -$20M -$48.5M -$63.5M -$34.2M -$42.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.5M -$21.6M -$19.2M -$53.6M -$714K
Depreciation & Amoritzation $482K $1.8M $5.6M $5.3M $9.3M
Stock-Based Compensation $1.2M $2.7M $660K $702K $727K
Change in Accounts Receivable $4.2M -$1.1M $74K $1.2M $1.3M
Change in Inventories -$5.7M $88K -- -- --
Cash From Operations -$13.7M -$16.1M $2.3M -$1.1M $11.2M
 
Capital Expenditures $1.1M -- $161K $32K $36K
Cash Acquisitions $8.2M $32.6M $19.7M -- $276K
Cash From Investing -$4.2M -$32.3M -$10.6M $9.9M $8.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $21.4M -- --
Long-Term Debt Repaid -$21K $19K -$8.7M -$9M --
Repurchase of Common Stock -- -- $3.5M -- --
Other Financing Activities -- -$2.6M -$557K -$75K --
Cash From Financing -$12K -$2.5M $8.8M -$9.1M -$11.5M
 
Beginning Cash (CF) $366.9M $271.6M $192.7M $150M $98.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.9M -$50.9M $623K -$228K $8.3M
Ending Cash (CF) $349M $220.7M $193.4M $149.8M $107.1M
 
Levered Free Cash Flow -$14.8M -$16.1M $2.2M -$1.1M $11.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.5M -$65.5M -$78.8M -$94.8M -$24.4M
Depreciation & Amoritzation $1.2M $2M $20M $21.4M $28.8M
Stock-Based Compensation $2.7M $9.6M $7.9M $2.6M $3.1M
Change in Accounts Receivable $6.7M -$11.9M -$3.5M $1.8M -$4.7M
Change in Inventories -$12.3M $4M -- -- --
Cash From Operations -$41M -$60.7M -$33M -$46.1M -$13.7M
 
Capital Expenditures $2.9M -$2.9M $285K $396K $392K
Cash Acquisitions $8.2M $24.4M $51.4M $55K $137.6M
Cash From Investing -$14.1M -$32.3M -$30.6M $31.4M -$107.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$17.1M $226K -$32.5M -$155.8M --
Repurchase of Common Stock -- -- $5.1M $305K $2.7M
Other Financing Activities -- -- -$8.4M -$2.4M --
Cash From Financing $420.3M -$2.3M -$15.3M -$28.1M $70.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $365.2M -$95.3M -$78.9M -$42.8M -$51.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$43.9M -$57.8M -$33.3M -$46.5M -$14.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$50.4M -$36.4M -$64.6M -$18.9M --
Depreciation & Amoritzation $3M $16.5M $15.9M $23.1M --
Stock-Based Compensation $4.1M $2M $1.8M $2.1M --
Change in Accounts Receivable -$1.1M -$5.2M -$3.5M -$4.6M --
Change in Inventories $1.2M -- -- -- --
Cash From Operations -$46.4M -$15.9M -$28.4M -$228K --
 
Capital Expenditures -- $285K $182K $220K --
Cash Acquisitions $32.6M $43.1M -- $4.8M --
Cash From Investing -$31.5M -$24.8M $23.4M $16.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $21.4M $130M -- --
Long-Term Debt Repaid -$9K -$23M -$145.8M -$6.8M --
Repurchase of Common Stock -- $5.1M -- $1.8M --
Other Financing Activities -$2.6M -$827K -$2.3M -$77K --
Cash From Financing -$2.3M -$6.7M -$18M -$27.1M --
 
Beginning Cash (CF) $927.8M $590.8M $449.9M $285.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.2M -$47.4M -$23M -$10.4M --
Ending Cash (CF) $847.6M $543.4M $426.9M $275.3M --
 
Levered Free Cash Flow -$46.4M -$16.2M -$28.5M -$448K --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is up 4.33% over the past day.

Buy
67
CGNX alert for Feb 13

Cognex Corp. [CGNX] is down 0.05% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is down 2.26% over the past day.

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

Show me the best stock