Financhill
Buy
74

STEM Quote, Financials, Valuation and Earnings

Last price:
$1.13
Seasonality move :
-22.7%
Day range:
$1.10 - $1.26
52-week range:
$0.30 - $3.80
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.70x
P/B ratio:
0.80x
Volume:
15.2M
Avg. volume:
15.2M
1-year change:
-67.81%
Market cap:
$183.9M
Revenue:
$461.5M
EPS (TTM):
-$5.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $17.6M $36.3M $127.4M $363M $461.5M
Revenue Growth (YoY) -- 106.85% 250.82% 184.98% 27.15%
 
Cost of Revenues $20.8M $40.2M $126.1M $329.9M $457.9M
Gross Profit -$3.3M -$3.9M $1.2M $33.1M $3.7M
Gross Profit Margin -18.57% -10.78% 0.98% 9.12% 0.79%
 
R&D Expenses $14.7M $15.9M $22.7M $38.3M $56.5M
Selling, General & Admin $29.9M $29.5M $61.6M $125.9M $126.5M
Other Inc / (Exp) $990K -$85.9M -$742K $2.4M $54.3M
Operating Expenses $44.6M $45.5M $84.3M $164.2M $183M
Operating Income -$47.9M -$49.4M -$83.1M -$131.1M -$179.3M
 
Net Interest Expenses $12.5M $20.8M $17.4M $10.5M $15M
EBT. Incl. Unusual Items -$59.4M -$156.1M -$101.2M -$139.2M -$140M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6K $5K -- -$15.2M $433K
Net Income to Company -$59.4M -$156.1M -$101.2M -$124.1M -$140.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$59.4M -$156.1M -$101.2M -$124.1M -$140.4M
 
Basic EPS (Cont. Ops) -$1.24 -$3.26 -$0.96 -$0.81 -$0.90
Diluted EPS (Cont. Ops) -$1.24 -$3.26 -$0.96 -$0.81 -$0.90
Weighted Average Basic Share $47.9M $47.9M $105.6M $153.4M $155.6M
Weighted Average Diluted Share $47.9M $47.9M $105.6M $153.4M $155.6M
 
EBITDA -$33M -$117.6M -$59.3M -$83.3M -$78.7M
EBIT -$46.9M -$135.3M -$83.8M -$128.7M -$125M
 
Revenue (Reported) $17.6M $36.3M $127.4M $363M $461.5M
Operating Income (Reported) -$47.9M -$49.4M -$83.1M -$131.1M -$179.3M
Operating Income (Adjusted) -$46.9M -$135.3M -$83.8M -$128.7M -$125M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.2M $39.8M $99.5M $133.7M $29.3M
Revenue Growth (YoY) -- 334.29% 149.8% 34.41% -78.1%
 
Cost of Revenues $10.9M $36.7M $90.4M $154M $23.1M
Gross Profit -$1.7M $3.1M $9.1M -$20.3M $6.2M
Gross Profit Margin -18.86% 7.88% 9.17% -15.17% 21.15%
 
R&D Expenses $5.1M $6.3M $10.5M $14.4M $11.1M
Selling, General & Admin $5.7M $16M $31.2M $33.6M $35.4M
Other Inc / (Exp) -$1.9M $137.4M $863K -$4.4M -$103.3M
Operating Expenses $10.7M $22.3M $41.7M $48M $46.5M
Operating Income -$12.5M -$19.1M -$32.6M -$68.3M -$40.3M
 
Net Interest Expenses $4.3M $2.7M $2.5M $4.4M $4.5M
EBT. Incl. Unusual Items -$18.6M $115.6M -$34.3M -$77.1M -$148.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $142K -- $19K -$46K $129K
Net Income to Company -$18.8M $115.6M -$34.3M -$77.1M -$148.3M
 
Minority Interest in Earnings -- -- -$4K -- --
Net Income to Common Excl Extra Items -$18.8M $115.6M -$34.3M -$77.1M -$148.3M
 
Basic EPS (Cont. Ops) -$0.39 $0.85 -$0.22 -$0.49 -$0.91
Diluted EPS (Cont. Ops) -$0.39 -$0.15 -$0.22 -$0.49 -$0.91
Weighted Average Basic Share $47.9M $135.2M $154.4M $155.8M $162.6M
Weighted Average Diluted Share $47.9M $140.3M $154.4M $155.8M $162.6M
 
EBITDA -$8.5M $123.6M -$20.6M -$61.5M -$132.6M
EBIT -$14.4M $118.3M -$31.7M -$72.7M -$143.7M
 
Revenue (Reported) $9.2M $39.8M $99.5M $133.7M $29.3M
Operating Income (Reported) -$12.5M -$19.1M -$32.6M -$68.3M -$40.3M
Operating Income (Adjusted) -$14.4M $118.3M -$31.7M -$72.7M -$143.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $93.2M $260.3M $449.5M $256.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $89.4M $241.4M $444.4M $253.7M
Gross Profit -- $3.8M $18.9M $5.1M $2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $19.4M $35.7M $51.9M $55M
Selling, General & Admin -- $50.1M $110.8M $132.8M $122M
Other Inc / (Exp) -$3.7M -$82.7M $2.5M $54.1M -$646.8M
Operating Expenses -- $69.5M $146.5M $184.6M $177M
Operating Income -- -$65.6M -$127.6M -$179.5M -$174.5M
 
Net Interest Expenses $9.5M $19.8M $13M $12.1M $18.7M
EBT. Incl. Unusual Items -- -$168.2M -$138M -$137.6M -$840.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$137K -$15.2M $394K $423K
Net Income to Company -- -$168M -$122.8M -$138M -$840.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$168M -$122.8M -$138M -$840.6M
 
Basic EPS (Cont. Ops) -- -$2.91 -$0.81 -$0.89 -$5.20
Diluted EPS (Cont. Ops) -- -$3.91 -$0.81 -$1.27 -$5.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$128.8M -$84.1M -$78.5M -$775.5M
EBIT -- -$148.4M -$125M -$125.5M -$821.4M
 
Revenue (Reported) -- $93.2M $260.3M $449.5M $256.2M
Operating Income (Reported) -- -$65.6M -$127.6M -$179.5M -$174.5M
Operating Income (Adjusted) -- -$148.4M -$125M -$125.5M -$821.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.6M $74.6M $207.5M $294.1M $88.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17M $71.7M $187M $301.5M $97.4M
Gross Profit -$3.5M $2.9M $20.6M -$7.4M -$8.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.7M $15.5M $28.4M $42M $40.5M
Selling, General & Admin $12.3M $40.3M $89.5M $96.3M $91.9M
Other Inc / (Exp) -$3.7M -$1.4M $1.8M $53.5M -$647.7M
Operating Expenses $21M $55.8M $117.9M $138.4M $132.4M
Operating Income -$24.5M -$52.9M -$97.4M -$145.8M -$141M
 
Net Interest Expenses $9.5M $12.8M $8.4M $10.1M $13.9M
EBT. Incl. Unusual Items -$37.6M -$67.2M -$104M -$102.4M -$802.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $142K -- -$15.2M $354K $344K
Net Income to Company -$55.2M -$67.2M -$88.8M -$102.7M -$802.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.8M -$67.2M -$88.8M -$102.7M -$802.9M
 
Basic EPS (Cont. Ops) -$0.79 -$0.81 -$0.58 -$0.66 -$4.96
Diluted EPS (Cont. Ops) -$0.79 -$1.81 -$0.58 -$1.04 -$4.96
Weighted Average Basic Share $143.8M $361.6M $459M $466.4M $483M
Weighted Average Diluted Share $143.8M $366.7M $459M $466.6M $483M
 
EBITDA -$22.3M -$38.7M -$63.5M -$58.7M -$755.5M
EBIT -$28.2M -$54.3M -$95.6M -$92.3M -$788.7M
 
Revenue (Reported) $13.6M $74.6M $207.5M $294.1M $88.8M
Operating Income (Reported) -$24.5M -$52.9M -$97.4M -$145.8M -$141M
Operating Income (Adjusted) -$28.2M -$54.3M -$95.6M -$92.3M -$788.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $6.9M $747.8M $87.9M $105.4M
Short Term Investments -- -- $173M $162.1M $8.2M
Accounts Receivable, Net -- $13.6M $45.6M $66.8M $108.4M
Inventory -- $20.8M $22.7M $8.4M $26.7M
Prepaid Expenses -- $698K $3.1M $5.8M $6.1M
Other Current Assets -- $895K $1.5M $2.2M $3.1M
Total Current Assets -- $49.3M $1B $532.8M $473M
 
Property Plant And Equipment -- $124.1M $119.6M $105.3M $89.5M
Long-Term Investments -- $744K $1.9M $2M $2.1M
Goodwill -- $1.7M $1.7M $546.6M $547.2M
Other Intangibles -- $12.1M $14M $162.3M $157.1M
Other Long-Term Assets -- $458K $1.6M $7.2M $14.2M
Total Assets -- $205.9M $1.2B $1.4B $1.4B
 
Accounts Payable -- $13.7M $28.3M $83.8M $78.3M
Accrued Expenses -- $22M $33.4M $97.7M $91.2M
Current Portion Of Long-Term Debt -- $101.3M -- -- --
Current Portion Of Capital Lease Obligations -- $333K $1.2M $2.6M $3M
Other Current Liabilities -- $15.8M $15.6M $17.9M $24.6M
Total Current Liabilities -- $190.5M $88M $267M $251.1M
 
Long-Term Debt -- $4.6M $318.2M $449.5M $523.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $383.3M $524M $869.7M $930.3M
 
Common Stock -- $4K $14K $15K $16K
Other Common Equity Adj -- -$192K $20K -$1.7M -$42K
Common Equity -- -$177.4M $667.8M $551.6M $426.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $541K $485K
Total Equity -- -$177.4M $667.8M $552.2M $426.7M
 
Total Liabilities and Equity -- $205.9M $1.2B $1.4B $1.4B
Cash and Short Terms -- $6.9M $920.8M $250M $113.6M
Total Debt -- $105.9M $318.2M $449.5M $523.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $405.2M $100.1M $97.1M $75.4M
Short Term Investments -- $170.8M $193.4M $28.3M --
Accounts Receivable, Net -- $35M $144.3M $288.7M $92.7M
Inventory -- $24.2M $29.2M $65.7M $34M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $16.5M $8.7M $10.5M $10.3M
Total Current Assets -- $651.7M $537.2M $510.5M $227.5M
 
Property Plant And Equipment -- $128M $107.4M $93.7M $75.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.7M $546.6M $547.2M --
Other Intangibles -- $13.1M $163.6M $158.3M $148.2M
Other Long-Term Assets -- $18.7M $52.6M $77.1M $76.6M
Total Assets -- $825M $1.4B $1.4B $537.8M
 
Accounts Payable -- $15M $94.9M $85.4M $47.4M
Accrued Expenses -- $19.5M $74.9M $71.1M $67.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $16.8M $21.2M $30M $20.9M
Total Current Liabilities -- $78.4M $240.5M $269.2M $207M
 
Long-Term Debt -- $1.7M $449M $523.1M $525.3M
Capital Leases -- -- -- -- --
Total Liabilities -- $194M $840M $945.4M $881.4M
 
Common Stock -- $14K $15K $16K $16K
Other Common Equity Adj -- -$317K -$2.1M $23K $302K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $407K $485K $541K
Total Equity -- $630.9M $577.2M $453.3M -$343.6M
 
Total Liabilities and Equity -- $825M $1.4B $1.4B $537.8M
Cash and Short Terms -- $576M $293.5M $125.4M $75.4M
Total Debt -- $1.7M $449M $523.1M $525.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$59.4M -$156.1M -$101.2M -$124.1M -$140.4M
Depreciation & Amoritzation $13.9M $17.7M $24.5M $45.4M $46.3M
Stock-Based Compensation $1.5M $4.5M $13.5M $28.7M $45.1M
Change in Accounts Receivable -$5.1M -$7M -$48.1M -$155.8M -$80.9M
Change in Inventories -$1.6M -$17.3M -$1.9M $18.6M -$18.3M
Cash From Operations -$29.7M -$33.7M -$101.3M -$106M -$207.4M
 
Capital Expenditures $46.4M $12M $10.2M $20.9M $18.2M
Cash Acquisitions -- -- -- -$533M -$1.8M
Cash From Investing -$46.4M -$12M -$185.2M -$544.4M $135.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $68M $56.6M $450.8M -- $232.4M
Long-Term Debt Repaid -$25.8M -$22.2M -$41.4M -- -$101.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $25M $5.5M $469.3M -$10.5M -$40.6M
Cash From Financing $67.2M $40.3M $1B -$9.3M $90.2M
 
Beginning Cash (CF) $21.9M $12.9M $6.9M $747.8M $87.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.8M -$5.4M $740.6M -$659.7M $18.6M
Ending Cash (CF) $12.9M $6.9M $747.8M $87.9M $106.5M
 
Levered Free Cash Flow -$76M -$45.7M -$111.4M -$126.9M -$225.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$18.8M $115.6M -$34.3M -$77.1M -$148.3M
Depreciation & Amoritzation $5.9M $5.3M $11.2M $11.2M $11M
Stock-Based Compensation $495K $6.2M $7.7M $11.2M $6.5M
Change in Accounts Receivable -$8.3M -$17.2M -$49.3M $5.2M $9.1M
Change in Inventories -$11.3M $3M $34.4M $79.9M -$737K
Cash From Operations -$1.4M -$27.2M -$36M -$4M -$9.4M
 
Capital Expenditures -$2.5M $2.4M $6.9M $3.1M $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.5M -$173.5M -$15.9M $31.8M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$23K -- -- --
Long-Term Debt Repaid -$2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1M -$13.7M $579K -$5.2M -$2.8M
Cash From Financing -$1M $131.6M $1.2M -$5.1M -$2.8M
 
Beginning Cash (CF) $8.1M $474.1M $151M $75.4M $91.4M
Foreign Exchange Rate Adjustment -$173K $67K -$168K $121K $216K
Additions / Reductions $22K -$69M -$50.7M $22.6M -$14.5M
Ending Cash (CF) $7.9M $405.2M $100.1M $98.2M $77.2M
 
Levered Free Cash Flow $1M -$29.5M -$42.9M -$7.1M -$11.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$168M -$122.8M -$138M -$840.6M
Depreciation & Amoritzation -- $19.6M $40.9M $47M $45.9M
Stock-Based Compensation $1.4M $11.1M $26M $36.6M $38.5M
Change in Accounts Receivable -- -$22.3M -$102.1M -$147.5M $93.1M
Change in Inventories -- -$3M -$757K -$36.4M $31.7M
Cash From Operations -- -$84.8M -$100.9M -$242.6M -$24.1M
 
Capital Expenditures $7.7M $15.3M $16.8M $16.7M $13.9M
Cash Acquisitions -- -- -$533M -$1.8M --
Cash From Investing -- -$186.4M -$575.1M $147.8M $14.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $24.1M $445.7M -- --
Long-Term Debt Repaid -- -$42M -- -$101.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $537.3M -$75.7M -$38.2M -$11.9M
Cash From Financing -- $668.1M $371.5M $92.7M -$11.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $396.9M -$304.5M -$2.2M -$21.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$100M -$117.7M -$259.3M -$38M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$55.2M -$67.2M -$88.8M -$102.7M -$802.9M
Depreciation & Amoritzation $13.8M $15.6M $32.1M $33.6M $33.2M
Stock-Based Compensation $1.4M $8M $20.4M $28.3M $21.7M
Change in Accounts Receivable -$6M -$21.4M -$75.4M -$67M $106.9M
Change in Inventories -$17.6M -$3.4M -$2.2M -$57.3M -$7.3M
Cash From Operations -$17.9M -$69M -$68.6M -$205.2M -$21.9M
 
Capital Expenditures $7.7M $10.9M $17.6M $13.4M $9.1M
Cash Acquisitions -- -- -$533M -$1.8M --
Cash From Investing -$7.7M -$182.1M -$571.9M $120.3M -$846K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $37.5M $5M -- $232.4M --
Long-Term Debt Repaid -$21.7M -$41.4M -- -$101.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.1M $536.9M -$8M -$35.7M -$6.9M
Cash From Financing $21M $648.8M -$6.8M $95.1M -$6.9M
 
Beginning Cash (CF) $8.1M $491M $1.1B $281.2M $311.8M
Foreign Exchange Rate Adjustment -$349K $505K -$304K $114K $403K
Additions / Reductions -$4.6M $397.7M -$647.4M $10.1M -$29.7M
Ending Cash (CF) $16M $889.2M $425.6M $291.5M $282.5M
 
Levered Free Cash Flow -$25.6M -$80M -$86.3M -$218.7M -$31M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock