Financhill
Buy
62

SPRU Quote, Financials, Valuation and Earnings

Last price:
$5.13
Seasonality move :
5.79%
Day range:
$5.05 - $5.29
52-week range:
$1.13 - $6.11
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.85x
P/B ratio:
0.74x
Volume:
38.1K
Avg. volume:
641.1K
1-year change:
65.8%
Market cap:
$92.5M
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 $17.6M $653K $9.9M $39.6M $41.2M
Gross Profit $2.7M -$653K $13.2M $41M $41.4M
Gross Profit Margin 13.49% -- 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 $18M $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) -$5.76 $1.66 -$5.27 -$3.41 -$3.82
Diluted EPS (Cont. Ops) -$5.76 $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 -$53.6M -$34.4M -$52.4M $12.3M $8.3M
EBIT -$54.2M -$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) -$54.2M -$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) -$0.40 -$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) $1.84 -$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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.6M $5.1M $64.2M $62.1M $87.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6M $5M $26.3M $29.8M $31.1M
Gross Profit $936K $61K $37.9M $32.4M $56.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.4M $7.7M -- -- --
Selling, General & Admin $31.5M $44.5M $44.1M $43.7M $42.1M
Other Inc / (Exp) $82M $18.6M -$9M -$41.6M -$6.4M
Operating Expenses $39M $41.5M $44.1M $42.6M $40.9M
Operating Income -$38M -$41.4M -$6.2M -$10.2M $15.7M
 
Net Interest Expenses $35K $2.1M $17M $29.9M $38.3M
EBT. Incl. Unusual Items $43.9M -$25M -$32.2M -$64.8M -$18.8M
Earnings of Discontinued Ops. -- -$25.4M -$4.3M $214K -$55K
Income Tax Expense -- -- -- -- --
Net Income to Company $43.9M -$50.4M -$36.4M -$64.6M -$18.9M
 
Minority Interest in Earnings -- $419K -$764K -$16K $269K
Net Income to Common Excl Extra Items $43.9M -$25M -$32.2M -$64.8M -$18.8M
 
Basic EPS (Cont. Ops) $2.61 -$2.86 -$1.84 -$3.47 -$1.05
Diluted EPS (Cont. Ops) $2.32 -$2.86 -$1.85 -$3.47 -$1.05
Weighted Average Basic Share $51.8M $53.3M $54.2M $56.9M $54.1M
Weighted Average Diluted Share $53.4M $53.3M $55.8M $56.9M $54.1M
 
EBITDA $37.3M -$38.4M $12M $8.1M $39.1M
EBIT $36.2M -$41.4M -$6.2M -$10.2M $15.7M
 
Revenue (Reported) $7.6M $5.1M $64.2M $62.1M $87.8M
Operating Income (Reported) -$38M -$41.4M -$6.2M -$10.2M $15.7M
Operating Income (Adjusted) $36.2M -$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 $329.6M $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 $329.6M $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 $4.5M $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) $3.5M $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) $329.8M $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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $43.9M -$50.4M -$36.4M -$64.6M -$18.9M
Depreciation & Amoritzation $1.1M $3M $16.5M $15.9M $23.1M
Stock-Based Compensation $2.4M $4.1M $2M $1.8M $2.1M
Change in Accounts Receivable $10.9M -$1.1M -$5.2M -$3.5M -$4.6M
Change in Inventories -$13.2M $1.2M -- -- --
Cash From Operations -$34.2M -$46.4M -$15.9M -$28.4M -$228K
 
Capital Expenditures $2.9M -- $285K $182K $220K
Cash Acquisitions $8.2M $32.6M $43.1M -- $4.8M
Cash From Investing -$14.1M -$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 -$235K -$9K -$23M -$145.8M -$6.8M
Repurchase of Common Stock -- -- $5.1M -- $1.8M
Other Financing Activities $75K -$2.6M -$827K -$2.3M -$77K
Cash From Financing $85.4M -$2.3M -$6.7M -$18M -$27.1M
 
Beginning Cash (CF) $1.1B $927.8M $590.8M $449.9M $285.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.1M -$80.2M -$47.4M -$23M -$10.4M
Ending Cash (CF) $1.1B $847.6M $543.4M $426.9M $275.3M
 
Levered Free Cash Flow -$37.1M -$46.4M -$16.2M -$28.5M -$448K

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
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

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

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
44
PSTG alert for Dec 5

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

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock