Financhill
Sell
9

SRFM Quote, Financials, Valuation and Earnings

Last price:
$1.94
Seasonality move :
-53.5%
Day range:
$1.90 - $1.97
52-week range:
$1.77 - $9.91
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.44x
P/B ratio:
--
Volume:
1.2M
Avg. volume:
3.1M
1-year change:
-50.13%
Market cap:
$122.7M
Revenue:
$119.4M
EPS (TTM):
-$3.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.5M $11.8M $20.3M $60.5M $119.4M
Revenue Growth (YoY) -- 57.31% 71.84% 198.44% 97.38%
 
Cost of Revenues $11M $15.5M $25.9M $65.7M $118.3M
Gross Profit -$3.5M -$3.7M -$5.6M -$5.2M $1.2M
Gross Profit Margin -47.03% -31.78% -27.51% -8.55% 0.96%
 
R&D Expenses $2.2M $3M $3.3M $20.9M $24M
Selling, General & Admin $15.1M $26.6M $42M $110.7M $37.4M
Other Inc / (Exp) -$1.1M -$294K -$22.9M -$114.3M -$6.3M
Operating Expenses $17.2M $29.6M $45.3M $131.5M $61.4M
Operating Income -$20.8M -$33.4M -$50.9M -$136.7M -$60.3M
 
Net Interest Expenses $1.6M $2.1M $596K $3M $8.6M
EBT. Incl. Unusual Items -$23.4M -$35.8M -$74.4M -$254M -$75.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$3.3M -$287K
Net Income to Company -$23.4M -$35.8M -$74.4M -$250.7M -$74.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.4M -$35.8M -$74.4M -$250.7M -$74.9M
 
Basic EPS (Cont. Ops) -$2.35 -$3.58 -$7.45 -$23.04 -$5.80
Diluted EPS (Cont. Ops) -$2.35 -$3.58 -$7.45 -$23.04 -$5.80
Weighted Average Basic Share $10M $10M $10M $10.9M $12.9M
Weighted Average Diluted Share $10M $10M $10M $10.9M $12.9M
 
EBITDA -$17.9M -$32.3M -$49.9M -$133M -$51.9M
EBIT -$20.8M -$33.4M -$50.9M -$136.7M -$60.3M
 
Revenue (Reported) $7.5M $11.8M $20.3M $60.5M $119.4M
Operating Income (Reported) -$20.8M -$33.4M -$50.9M -$136.7M -$60.3M
Operating Income (Adjusted) -$20.8M -$33.4M -$50.9M -$136.7M -$60.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $5.1M $22M $28.4M $29.2M
Revenue Growth (YoY) -- -- 355.94% 29.22% 2.77%
 
Cost of Revenues -- $6.5M $22M $29.6M $30.1M
Gross Profit -- -$1.4M $1K -$1.2M -$913K
Gross Profit Margin -- -27.35% 0.01% -4.34% -3.13%
 
R&D Expenses -- $730K $2.9M $5.7M $2.3M
Selling, General & Admin -- $9M $60.1M $1.7M $13.3M
Other Inc / (Exp) -- -$10M -$14.2M -$1.5M --
Operating Expenses -- $9.7M $63M $7.4M $15.6M
Operating Income -- -$11.1M -$63M -$8.6M -$16.5M
 
Net Interest Expenses -- $4K $935K $2.1M $3.3M
EBT. Incl. Unusual Items -- -$21.1M -$78.2M -$12.2M -$27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$3.6M -$14K -$62K
Net Income to Company -- -- -$74.6M -$12.2M -$27.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$21.1M -$74.6M -$12.2M -$27.2M
 
Basic EPS (Cont. Ops) -- -$2.12 -$7.11 -$0.94 -$0.64
Diluted EPS (Cont. Ops) -- -$2.12 -$7.11 -$0.94 -$0.64
Weighted Average Basic Share -- $10M $10.5M $13M $42.4M
Weighted Average Diluted Share -- $10M $10.5M $13M $42.4M
 
EBITDA -- -$10.9M -$61.7M -$6.5M -$14.1M
EBIT -- -$11.1M -$63M -$8.6M -$16.5M
 
Revenue (Reported) -- $5.1M $22M $28.4M $29.2M
Operating Income (Reported) -- -$11.1M -$63M -$8.6M -$16.5M
Operating Income (Adjusted) -- -$11.1M -$63M -$8.6M -$16.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $38.8M $118.2M $108.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $42.7M $119.4M $111.8M
Gross Profit -- -$2.1M -$3.9M -$1.2M -$3.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $5.2M $34.7M $13.4M
Selling, General & Admin -- $18.7M $90.2M $81M $25.8M
Other Inc / (Exp) -- -$14.6M -$61.7M -$63.1M --
Operating Expenses -- -- $95.4M $115.7M $53.3M
Operating Income -- -- -$99.3M -$116.9M -$57M
 
Net Interest Expenses -- $364K $1.6M $7M $13.9M
EBT. Incl. Unusual Items -- -$31.8M -$164.4M -$187M -$72.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$3.6M $172K -$371K
Net Income to Company -- -- -$163.5M -$187.2M -$72.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$160.8M -$187.2M -$72.4M
 
Basic EPS (Cont. Ops) -- -- -$15.74 -$16.80 -$3.00
Diluted EPS (Cont. Ops) -- -$3.18 -$15.74 -$16.80 -$3.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$97.2M -$108.8M -$33.7M
EBIT -- -- -$99.3M -$116.9M -$42.9M
 
Revenue (Reported) -- -- $38.8M $118.2M $108.2M
Operating Income (Reported) -- -- -$99.3M -$116.9M -$57M
Operating Income (Adjusted) -- -- -$99.3M -$116.9M -$42.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $9.9M $33.7M $91.4M $80.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12M $36.2M $89.9M $83.4M --
Gross Profit -$2.1M -$2.5M $1.5M -$3.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5M $4.5M $18.4M $7.7M --
Selling, General & Admin $18.7M $81.2M $51.5M $39.9M --
Other Inc / (Exp) -$14.6M -$53.4M -$2.2M $3.9M --
Operating Expenses $20.2M $85.7M $69.9M $47.7M --
Operating Income -$22.3M -$88.2M -$68.4M -$51M --
 
Net Interest Expenses $364K $1.6M $5.7M $10.9M --
EBT. Incl. Unusual Items -$31.8M -$143.3M -$76.3M -$73.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$3.6M -$95K -$179K --
Net Income to Company -$10.6M -$139.7M -$76.2M -$73.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.8M -$139.7M -$76.2M -$73.7M --
 
Basic EPS (Cont. Ops) -$3.18 -$13.63 -$6.60 -$3.07 --
Diluted EPS (Cont. Ops) -$3.18 -$13.63 -$6.60 -$3.07 --
Weighted Average Basic Share $27M $30.5M $35.7M $80.2M --
Weighted Average Diluted Share $27M $30.5M $35.7M $80.2M --
 
EBITDA -$21.8M -$86.4M -$62.2M -$44M --
EBIT -$22.3M -$88.2M -$68.4M -$51M --
 
Revenue (Reported) $9.9M $33.7M $91.4M $80.1M --
Operating Income (Reported) -$22.3M -$88.2M -$68.4M -$51M --
Operating Income (Adjusted) -$22.3M -$88.2M -$68.4M -$51M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.4M $719K $6K $1.7M $21.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $161K $15K $161K $5M $4.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $60K $9.4M $7.8M
Other Current Assets $813K $1.2M $7.7M $2.8M $2.4M
Total Current Assets $8.4M $1.9M $7.9M $17.7M $33.9M
 
Property Plant And Equipment $600K $703K $1.8M $60.2M $60.4M
Long-Term Investments $115K $855K $906K $711K $568K
Goodwill -- -- -- -- --
Other Intangibles $2.5M $1.9M $3M $28.5M $25M
Other Long-Term Assets $238K $3M $1M $3M $2.2M
Total Assets $11.7M $7.6M $13.7M $111M $124.1M
 
Accounts Payable $8.8M $14M $12.9M $18.9M $18M
Accrued Expenses $6.6M $8.1M $6.8M $18.7M $16M
Current Portion Of Long-Term Debt $8.7M $11.3M $15.9M $15.9M $8.4M
Current Portion Of Capital Lease Obligations -- -- $903K $4.3M $4.4M
Other Current Liabilities $37K $19K $149K $25K $13K
Total Current Liabilities $43.6M $55.6M $57.4M $140.1M $89.6M
 
Long-Term Debt $397K $408K $38M $28.9M $130.2M
Capital Leases -- -- -- -- --
Total Liabilities $49.7M $61.9M $105.1M $188.5M $244.1M
 
Common Stock $154K $186K $279K $8K $2K
Other Common Equity Adj $641K -- -- -- --
Common Equity -$144.8M -$176.3M -$225.5M -$77.5M -$120M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$38M -$54.3M -$91.4M -$77.5M -$120M
 
Total Liabilities and Equity $11.7M $7.6M $13.7M $111M $124.1M
Cash and Short Terms $7.4M $719K $6K $1.7M $21.1M
Total Debt $20.5M $23.6M $59M $65.8M $133M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $5.9M $506K $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $3.9M $4.4M $5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $16.7M $7.5M $8.2M
Other Current Assets -- -- $18.2M $1.8M --
Total Current Assets -- -- $28M $14.2M $22M
 
Property Plant And Equipment -- -- $63.8M $54M $58.1M
Long-Term Investments -- -- $909K $616K $55K
Goodwill -- -- $58.2M -- --
Other Intangibles -- -- $34.6M $24M --
Other Long-Term Assets -- -- $909K $5.7M --
Total Assets -- -- $185.5M $97.9M $106.8M
 
Accounts Payable -- -- $20M $26.8M $16.4M
Accrued Expenses -- -- $21.2M $18M --
Current Portion Of Long-Term Debt -- -- $5.9M $10.6M --
Current Portion Of Capital Lease Obligations -- -- $4.5M $4M --
Other Current Liabilities -- -- $27K $22K --
Total Current Liabilities -- -- $104.5M $133.1M $88.1M
 
Long-Term Debt -- -- $40.3M $79M $93.1M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $157.2M $233.5M $199.3M
 
Common Stock -- -- $7K $1K $5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $1M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $28.3M -$135.6M -$92.6M
 
Total Liabilities and Equity -- -- $185.5M $97.9M $106.8M
Cash and Short Terms -- -- $5.9M $506K $7.1M
Total Debt -- -- $57.7M $94M $97.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.4M -$35.8M -$74.4M -$250.7M -$74.9M
Depreciation & Amoritzation $2.8M $1.1M $1M $3.8M $8.3M
Stock-Based Compensation $6.2M $3.2M $12.5M $48.3M -$6M
Change in Accounts Receivable $143K $287K -$146K -$262K $708K
Change in Inventories -- -- -- -- --
Cash From Operations -$8.7M -$23.9M -$28M -$64.4M -$54.3M
 
Capital Expenditures $297K $261K $298K $7.8M $14.1M
Cash Acquisitions $599K -- -- -- --
Cash From Investing $302K -$261K -$298K -$7.1M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1M $3.5M $26.2M $34.2M $81.5M
Long-Term Debt Repaid -$200K -- -$5K -$1.6M -$6.8M
Repurchase of Common Stock -- -- -- $1.3M --
Other Financing Activities -- -- -- $10.2M $2.4M
Cash From Financing $14.2M $18.3M $27.7M $73M $77.2M
 
Beginning Cash (CF) $7.4M $719K $6K $1.7M $21.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.7M -$5.9M -$662K $1.5M $19.2M
Ending Cash (CF) $13.1M -$5.2M -$656K $3.2M $40.4M
 
Levered Free Cash Flow -$9M -$24.2M -$28.3M -$72.1M -$68.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$74.6M -$12.2M -$27.2M
Depreciation & Amoritzation -- -- $1.4M $2.1M $2.4M
Stock-Based Compensation -- -- $32.6M -$5.4M $2.3M
Change in Accounts Receivable -- -- $305K $127K $273K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$24.5M -$12.3M -$19.3M
 
Capital Expenditures -- -- $11.5M $1.8M $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$10.8M -$1.8M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $875K $8M $13M --
Long-Term Debt Repaid -- -- -$768K $118K --
Repurchase of Common Stock -- -- $1.3M -- --
Other Financing Activities -- -- $4.5M $83K --
Cash From Financing -- -- $38.9M $13.2M $1.2M
 
Beginning Cash (CF) -- $6.7M $5.9M $506K $7.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $3.6M -$952K -$20.4M
Ending Cash (CF) -- $1.6M $9.6M -$446K -$13.4M
 
Levered Free Cash Flow -- -- -$36M -$14.2M -$21.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$163.5M -$187.2M -$72.4M
Depreciation & Amoritzation -- -- $2.1M $8M $9.2M
Stock-Based Compensation -- $10.4M $37.4M $27.5M -$12.7M
Change in Accounts Receivable -- -- $312K -$56K -$675K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$50.7M -$50M -$69.4M
 
Capital Expenditures -- $57K $11.8M $442K $15.6M
Cash Acquisitions -- -- $678K -- --
Cash From Investing -- -- -$11.2M -$442K -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $33.2M $38.5M --
Long-Term Debt Repaid -- -- -$808K -$3.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $9.6M --
Cash From Financing -- -- $67.2M $44.8M $77.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $5.2M -$5.7M $6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$62.6M -$50.5M -$85M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$10.6M -$139.7M -$76.2M -$73.7M --
Depreciation & Amoritzation $257K $1.9M $6.2M $7M --
Stock-Based Compensation $4.7M $35.4M $14.6M $8M --
Change in Accounts Receivable -$80K $399K $605K -$778K --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.9M -$45.1M -$30.7M -$45.8M --
 
Capital Expenditures $57K $11.8M $4.5M $6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$57K -$11.1M -$4.5M -$3.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.2M $28.2M $32.5M $1.2M --
Long-Term Debt Repaid -- -$803K -$2.5M -$657K --
Repurchase of Common Stock -- $1.3M -- -- --
Other Financing Activities -- $4.5M $3.9M -- --
Cash From Financing $5.7M $62.1M $33.9M $34.5M --
 
Beginning Cash (CF) $9.7M $8.4M $3.2M $36.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$233K $5.9M -$1.3M -$14.6M --
Ending Cash (CF) $9.7M $14.3M $1.9M $21.7M --
 
Levered Free Cash Flow -$5.9M -$56.9M -$35.2M -$51.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.7T
P/E Ratio: 65x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 36x

Sell
48
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
54
ACLX alert for Feb 24

Arcellx, Inc. [ACLX] is up 77.43% over the past day.

Buy
73
HYMC alert for Feb 24

Hycroft Mining Holding Corp. [HYMC] is up 2.34% over the past day.

Sell
39
SCL alert for Feb 24

Stepan Co. [SCL] is down 20.6% over the past day.

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

Show me the best stock