Financhill
Sell
19

SRG Quote, Financials, Valuation and Earnings

Last price:
$3.31
Seasonality move :
-1.45%
Day range:
$3.32 - $3.44
52-week range:
$2.43 - $4.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
10.24x
P/B ratio:
0.56x
Volume:
353.3K
Avg. volume:
162.1K
1-year change:
-25.67%
Market cap:
$187.6M
Revenue:
$17.4M
EPS (TTM):
-$1.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.5M $116.5M $106.9M $20.6M $17.4M
Revenue Growth (YoY) -30.92% 0.16% -8.27% -80.74% -15.34%
 
Cost of Revenues $77.9M $131.3M $106.6M $41.7M $33.2M
Gross Profit $38.6M -$14.8M $221K -$21.1M -$15.8M
Gross Profit Margin 33.1% -12.69% 0.21% -102.54% -90.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.8M -- -- -- --
Other Inc / (Exp) $21.5M $116.6M -$23.2M -$60.3M -$83.7M
Operating Expenses $124.8M $41.9M $47.6M $46M $30M
Operating Income -$86.3M -$56.7M -$47.4M -$67.1M -$45.8M
 
Net Interest Expenses $87.9M $108M $86.7M $44.6M $25M
EBT. Incl. Unusual Items -$152.7M -$38.8M -$119.6M -$154.9M -$152M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $252K $196K $466K $38K $1.6M
Net Income to Company -$153M -$39M -$120.1M -$154.9M -$153.5M
 
Minority Interest in Earnings $47.9M -$10.8M -$46.2M $1.2M $1.3M
Net Income to Common Excl Extra Items -$105M -$39M -$120.1M -$153.7M -$152.2M
 
Basic EPS (Cont. Ops) -$2.87 -$0.78 -$1.59 -$2.85 -$2.82
Diluted EPS (Cont. Ops) -$2.87 -$0.78 -$1.59 -$2.85 -$2.82
Weighted Average Basic Share $38.3M $42.4M $49.7M $56.2M $56.3M
Weighted Average Diluted Share $38.3M $42.4M $49.7M $56.2M $56.3M
 
EBITDA $34.6M -$5.5M -$6.3M -$52.6M -$32.7M
EBIT -$61.4M -$56.7M -$47.4M -$67.1M -$45.8M
 
Revenue (Reported) $116.5M $116.5M $106.9M $20.6M $17.4M
Operating Income (Reported) -$86.3M -$56.7M -$47.4M -$67.1M -$45.8M
Operating Income (Adjusted) -$61.4M -$56.7M -$47.4M -$67.1M -$45.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $28.9M $23.4M $4.9M $3.2M $4.7M
Revenue Growth (YoY) -14.12% -19.04% -78.86% -35.32% 47.93%
 
Cost of Revenues $33.2M $25.3M $8.6M $9.6M $5.9M
Gross Profit -$4.3M -$1.9M -$3.6M -$6.4M -$1.1M
Gross Profit Margin -14.82% -7.91% -73.42% -198.58% -24.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.4M $32.2M $18.6M -$1.4M --
Operating Expenses $8.8M $11.3M $8M $7.2M $4.9M
Operating Income -$13.1M -$13.2M -$11.7M -$13.5M -$6.1M
 
Net Interest Expenses $26.7M $21.9M $9.8M $6.1M $5.3M
EBT. Incl. Unusual Items -$26.3M -$3.4M -$813K -$21.9M -$12.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38K $67K $89K $87K $75K
Net Income to Company -$26.3M -$3.5M -$902K -$22M -$12.4M
 
Minority Interest in Earnings -$5.8M -$42K $1.1M $1.3M --
Net Income to Common Excl Extra Items -$26.3M -$3.5M $187K -$20.7M -$12.4M
 
Basic EPS (Cont. Ops) -$0.50 -$0.08 -$0.04 -$0.41 -$0.24
Diluted EPS (Cont. Ops) -$0.50 -$0.08 -$0.04 -$0.41 -$0.24
Weighted Average Basic Share $43.6M $55.4M $56.2M $56.3M $56.3M
Weighted Average Diluted Share $43.6M $55.4M $56.2M $56.3M $56.3M
 
EBITDA $96K -$4M -$8.8M -$9.2M -$4.4M
EBIT -$13.1M -$13.2M -$11.7M -$13.5M -$6.1M
 
Revenue (Reported) $28.9M $23.4M $4.9M $3.2M $4.7M
Operating Income (Reported) -$13.1M -$13.2M -$11.7M -$13.5M -$6.1M
Operating Income (Adjusted) -$13.1M -$13.2M -$11.7M -$13.5M -$6.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $115.5M $112.3M $34.3M $22.3M $18.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $134.8M $114.6M $56.7M $33.8M $24.5M
Gross Profit -$19.3M -$2.3M -$22.4M -$11.5M -$6.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$33.5M $17.7M $4.3M -$60.9M --
Operating Expenses $32M $76.5M $47M $38.9M $33.6M
Operating Income -$51.3M -$78.8M -$69.4M -$50.4M -$39.8M
 
Net Interest Expenses $106.8M $93.3M $57.1M $26.4M $21.3M
EBT. Incl. Unusual Items -$182M -$118.7M -$65.9M -$136.9M -$74.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $235K $294K $209K $1.6M $12K
Net Income to Company -$182.3M -- -- -$138.5M -$74.5M
 
Minority Interest in Earnings -$46.8M -$25.5M $5.3M $4.8M $2.7M
Net Income to Common Excl Extra Items -$182.3M -$119M -$60.8M -$133.7M -$71.8M
 
Basic EPS (Cont. Ops) -$3.38 -$2.23 -$1.26 -$2.55 -$1.41
Diluted EPS (Cont. Ops) -$3.38 -$2.23 -$1.28 -$2.55 -$1.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9M -$35.4M -$48.4M -$36.7M -$31.7M
EBIT -$51.3M -$78.8M -$69.4M -$50.4M -$39.8M
 
Revenue (Reported) $115.5M $112.3M $34.3M $22.3M $18.3M
Operating Income (Reported) -$51.3M -$78.8M -$69.4M -$50.4M -$39.8M
Operating Income (Adjusted) -$51.3M -$78.8M -$69.4M -$50.4M -$39.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $88.1M $83.8M $11.3M $13.1M $13.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74.3M $84.1M $34.2M $26.4M $17.7M
Gross Profit $13.7M -$253K -$22.9M -$13.3M -$3.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.2M -- -- -- --
Other Inc / (Exp) -$14M -$112.9M -$85.3M -$86M -$992K
Operating Expenses $58.5M $66.5M $30.3M $23.2M $26.8M
Operating Income -$44.7M -$66.8M -$53.2M -$36.6M -$30.5M
 
Net Interest Expenses $73.7M $67.2M $37.5M $19.3M $15.7M
EBT. Incl. Unusual Items -$132.4M -$212.3M -$158.6M -$140.6M -$63.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $198K $295K $38K $1.6M --
Net Income to Company -$132.6M -$3.5M -$902K -$142.2M -$63.1M
 
Minority Interest in Earnings $19.9M -$46.2M $3.2M $3.7M $1.3M
Net Income to Common Excl Extra Items -$106.9M -$212.6M -$155.4M -$138.5M -$61.8M
 
Basic EPS (Cont. Ops) -$2.46 -$3.87 -$2.89 -$2.59 -$1.19
Diluted EPS (Cont. Ops) -$2.46 -$3.87 -$2.89 -$2.59 -$1.19
Weighted Average Basic Share $125.9M $142.7M $168.4M $168.8M $168.9M
Weighted Average Diluted Share $125.9M $142.7M $168.4M $168.8M $168.9M
 
EBITDA -$24.3M -$35M -$41.6M -$25.7M -$24.7M
EBIT -$64M -$66.8M -$53.2M -$36.6M -$30.5M
 
Revenue (Reported) $88.1M $83.8M $11.3M $13.1M $13.9M
Operating Income (Reported) -$44.7M -$66.8M -$53.2M -$36.6M -$30.5M
Operating Income (Adjusted) -$64M -$66.8M -$53.2M -$36.6M -$30.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $143.7M $113.8M $144.9M $149.7M $97.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $46.6M $29.1M $41.5M $12.2M $7.9M
Inventory -- -- -- -- --
Prepaid Expenses $63.8M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $262.4M $142.9M $642.1M $201.3M $105.6M
 
Property Plant And Equipment -- -- $16.2M -- $11.5M
Long-Term Investments $457M $498.6M $382.6M $196.4M $189.7M
Goodwill -- -- -- -- --
Other Intangibles $18.6M $14.8M $1.8M $886K $1M
Other Long-Term Assets -- $61.8M $50.9M $28.9M $22.8M
Total Assets $2.6B $2.4B $1.8B $973.9M $677.8M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $146.9M $1.5M $1B $50.7M $32M
 
Long-Term Debt $1.6B $1.5B $978K $360.8M $242.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.6B $1.1B $410.7M $272M
 
Common Stock $417K $436K $561K $562K $562K
Other Common Equity Adj -- -- -- -- --
Common Equity $649M $687.7M $720.4M $562M $404.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $233.7M $157.1M $2.1M $1.2M $1.3M
Total Equity $882.7M $844.8M $722.6M $563.2M $405.8M
 
Total Liabilities and Equity $2.6B $2.4B $1.8B $973.9M $677.8M
Cash and Short Terms $143.7M $113.8M $144.9M $149.7M $97.7M
Total Debt $1.6B $1.5B $978K $360.8M $242.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $160.5M $140.6M $114.8M $98.2M $59.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $27.5M $39.9M $20.6M $8.5M --
Inventory -- -- -- -- --
Prepaid Expenses $67.3M $62.9M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $200.3M $383.3M $246.1M $153.3M $208.5M
 
Property Plant And Equipment -- $16.4M $14.7M $11.9M $10.3M
Long-Term Investments $464.2M $383.1M $208.7M $199.3M $164.5M
Goodwill -- -- -- -- --
Other Intangibles $16M $4.5M $930K $1.1M --
Other Long-Term Assets -- -- $31.5M $26.3M --
Total Assets $2.5B $2.1B $1B $735M $558.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $363K -- $56M $36.2M --
 
Long-Term Debt $1.6B $1.3B $400.9M $282.6M $198.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.4B $456M $316.2M $219.5M
 
Common Stock $436K $560K $562K $562K $562K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $136.4M $2.1M $1.1M $1.3M $1.4M
Total Equity $751.7M $630.6M $560.3M $418.8M $339.1M
 
Total Liabilities and Equity $2.5B $2.1B $1B $735M $558.6M
Cash and Short Terms $160.5M $140.6M $114.8M $98.2M $59.9M
Total Debt $1.6B $1.3B $400.9M $282.6M $198.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$153M -$39M -$120.1M -$154.9M -$153.5M
Depreciation & Amoritzation $94.2M $51.2M $41.1M $14.5M $13.1M
Stock-Based Compensation -$3M $1.9M $2.8M $2.7M $1.5M
Change in Accounts Receivable $9.7M $5.8M -$10.8M $12.5M $5.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$47.3M -$123.4M -$106M $99.5M -$45.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$43.3M -- -- -- --
Cash From Investing $42.9M $252.1M $574.2M $580.5M $119.1M
 
Dividends Paid (Ex Special Dividend) -$4.9M $4.9M $4.9M $4.9M $4.9M
Special Dividend Paid
Long-Term Debt Issued $20.4M -- -- -- --
Long-Term Debt Repaid -- -$160M -$432.1M -$670M -$120M
Repurchase of Common Stock -$85K $269K -- $315K $586K
Other Financing Activities -- $4M -- $126K $173K
Cash From Financing $15.4M -$165.2M -$437M -$675.2M -$125.5M
 
Beginning Cash (CF) $139.3M $113.8M $144.9M $149.7M $97.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11M -$36.5M $31.2M $4.8M -$52M
Ending Cash (CF) $150.3M $77.3M $176.1M $154.5M $45.7M
 
Levered Free Cash Flow -$47.3M -$123.4M -$106M $99.5M -$45.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$26.3M -$3.5M -$902K -$22M -$12.4M
Depreciation & Amoritzation $13.2M $9.2M $2.9M $4.4M $1.7M
Stock-Based Compensation $272K $843K $647K $284K --
Change in Accounts Receivable $3.7M $1.3M $175K $621K $198K
Change in Inventories -- -- -- -- --
Cash From Operations -$19M $36.5M -$10.5M -$15.5M -$11.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $33.8M $140.7M $138.8M $14.4M -$3.7M
 
Dividends Paid (Ex Special Dividend) $1.2M $1.2M $1.2M $1.2M $1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$183K -- -- -- --
Long-Term Debt Repaid -- -$192.1M -$150M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $4M -- $41K $29K --
Cash From Financing -$1.4M -$193.3M -$151.2M -$1.2M -$5.2M
 
Beginning Cash (CF) $160.5M $140.6M $114.8M $98.2M $59.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.3M -$16.1M -$22.9M -$2.3M -$20.3M
Ending Cash (CF) $173.8M $124.5M $91.9M $95.9M $39.6M
 
Levered Free Cash Flow -$19M $36.5M -$10.5M -$15.5M -$11.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$182.3M -- -- -$138.5M -$74.5M
Depreciation & Amoritzation $54.2M -- -- $13.7M $8.1M
Stock-Based Compensation -$5M -- -- $2.1M $283K
Change in Accounts Receivable $10.6M -- -- $12.9M $616K
Change in Inventories -- -- -- -- --
Cash From Operations -$97.7M -- -- $101.9M -$33.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $142.4M -- -- $6.7M $84.8M
 
Dividends Paid (Ex Special Dividend) $4.9M -- -- $4.9M $4.9M
Special Dividend Paid
Long-Term Debt Issued $9K -- -- -- --
Long-Term Debt Repaid -- -$352.1M -$870M -$120M --
Repurchase of Common Stock $262K -- -- $315K $586K
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.2M -- -- -$125.2M -$89.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.6M -- -- -$16.6M -$38.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$97.7M -- -- $101.9M -$33.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$132.6M -$3.5M -$902K -$142.2M -$63.1M
Depreciation & Amoritzation $39.7M $9.2M $2.9M $10.9M $5.8M
Stock-Based Compensation $1.2M $843K $647K $1.4M $201K
Change in Accounts Receivable $7.2M $1.3M $175K $5.2M $668K
Change in Inventories -- -- -- -- --
Cash From Operations -$86.6M $36.5M -$10.5M -$39.6M -$27.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$21.3M -- -- -- --
Cash From Investing $100.9M $140.7M $138.8M $71.8M $37.5M
 
Dividends Paid (Ex Special Dividend) -$1.2M $1.2M $1.2M $3.7M $3.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$192.1M -$630M -$80M --
Repurchase of Common Stock -$262K -- -- -- --
Other Financing Activities $4M -- $41K $84K --
Cash From Financing -$3.9M -$193.3M -$151.2M -$83.7M -$47.7M
 
Beginning Cash (CF) $455.2M $358.2M $384.7M $329.5M $247.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.3M -$16.1M -$22.9M -$51.5M -$37.8M
Ending Cash (CF) $465.5M $124.5M $91.9M $278M $209.3M
 
Levered Free Cash Flow -$86.6M $36.5M -$10.5M -$39.6M -$27.7M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 31.68% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 45.78% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

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

Show me the best stock