Financhill
Sell
25

STEM Quote, Financials, Valuation and Earnings

Last price:
$0.35
Seasonality move :
-14.5%
Day range:
$0.36 - $0.39
52-week range:
$0.30 - $2.26
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.44x
P/B ratio:
0.80x
Volume:
2.3M
Avg. volume:
5.1M
1-year change:
-82.19%
Market cap:
$64M
Revenue:
$144.6M
EPS (TTM):
-$5.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36.3M $127.4M $363M $461.5M $144.6M
Revenue Growth (YoY) 106.85% 250.82% 184.98% 27.15% -68.67%
 
Cost of Revenues $40.2M $126.1M $329.9M $457.9M $155.6M
Gross Profit -$3.9M $1.2M $33.1M $3.7M -$11.1M
Gross Profit Margin -10.78% 0.98% 9.12% 0.79% -7.65%
 
R&D Expenses $15.9M $22.7M $38.3M $56.5M $51.3M
Selling, General & Admin $29.5M $61.6M $125.9M $126.5M $125.8M
Other Inc / (Exp) -$85.9M -$742K $2.4M $54.3M -$647.2M
Operating Expenses $45.5M $84.3M $164.2M $183M $177.1M
Operating Income -$49.4M -$83.1M -$131.1M -$179.3M -$188.2M
 
Net Interest Expenses $20.8M $17.4M $10.5M $15M $18.3M
EBT. Incl. Unusual Items -$156.1M -$101.2M -$139.2M -$140M -$853.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5K -- -$15.2M $433K $332K
Net Income to Company -$156.1M -$101.2M -$124.1M -$140.4M -$854M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$156.1M -$101.2M -$124.1M -$140.4M -$854M
 
Basic EPS (Cont. Ops) -$3.26 -$0.96 -$0.81 -$0.90 -$5.29
Diluted EPS (Cont. Ops) -$3.26 -$0.96 -$0.81 -$0.90 -$5.29
Weighted Average Basic Share $47.9M $105.6M $153.4M $155.6M $161.4M
Weighted Average Diluted Share $47.9M $105.6M $153.4M $155.6M $161.4M
 
EBITDA -$117.6M -$59.3M -$83.3M -$78.7M -$790.4M
EBIT -$135.3M -$83.8M -$128.7M -$125M -$835.4M
 
Revenue (Reported) $36.3M $127.4M $363M $461.5M $144.6M
Operating Income (Reported) -$49.4M -$83.1M -$131.1M -$179.3M -$188.2M
Operating Income (Adjusted) -$135.3M -$83.8M -$128.7M -$125M -$835.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18.6M $52.8M $155.4M $167.4M $55.8M
Revenue Growth (YoY) -- 183.06% 194.51% 7.71% -66.66%
 
Cost of Revenues $17.7M $54.4M $142.9M $156.3M $58.3M
Gross Profit $949K -$1.6M $12.5M $11.1M -$2.4M
Gross Profit Margin 5.09% -3.12% 8.06% 6.63% -4.37%
 
R&D Expenses $3.9M $7.2M $9.9M $14.5M $10.8M
Selling, General & Admin $9.8M $21.3M $36.4M $30.1M $33.9M
Other Inc / (Exp) -$81.3M $687K $552K $807K $437K
Operating Expenses $13.7M $28.5M $46.3M $44.6M $44.7M
Operating Income -$12.7M -$30.2M -$33.7M -$33.5M -$47.1M
 
Net Interest Expenses $7M $4.6M $2M $4.9M $4.4M
EBT. Incl. Unusual Items -$101M -$34.1M -$35.2M -$37.6M -$51.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$137K -- $40K $79K -$12K
Net Income to Company -$100.9M -$34.1M -$35.3M -$37.7M -$51.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$100.9M -$34.1M -$35.3M -$37.7M -$51.1M
 
Basic EPS (Cont. Ops) -$2.10 -$0.23 -$0.23 -$0.24 -$0.30
Diluted EPS (Cont. Ops) -$2.10 -$0.23 -$0.23 -$0.24 -$0.30
Weighted Average Basic Share $47.9M $144.9M $154.5M $155.9M $162.8M
Weighted Average Diluted Share $47.9M $144.9M $154.5M $155.9M $162.8M
 
EBITDA -$90.1M -$20.6M -$19.8M -$20M -$34.9M
EBIT -$94M -$29.5M -$33.2M -$32.7M -$46.7M
 
Revenue (Reported) $18.6M $52.8M $155.4M $167.4M $55.8M
Operating Income (Reported) -$12.7M -$30.2M -$33.7M -$33.5M -$47.1M
Operating Income (Adjusted) -$94M -$29.5M -$33.2M -$32.7M -$46.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $127.4M $363M $461.5M $144.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $126.1M $329.9M $457.9M $155.6M
Gross Profit -- $1.2M $33.1M $3.7M -$11.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $22.7M $38.3M $56.5M $51.3M
Selling, General & Admin $22.2M $61.6M $125.9M $126.5M $125.8M
Other Inc / (Exp) -$85M -$740K $2.4M $54.3M -$647.2M
Operating Expenses $34.7M $84.3M $164.2M $183M $177.1M
Operating Income -$37.2M -$83.1M -$131.1M -$179.3M -$188.2M
 
Net Interest Expenses $16.4M $17.4M $10.5M $15M $18.3M
EBT. Incl. Unusual Items -$138.6M -$101.2M -$139.2M -$140M -$853.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$15.2M $433K $332K
Net Income to Company -$156.1M -$101.2M -$124.1M -$140.4M -$854M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$138.7M -$101.2M -$124.1M -$140.4M -$854M
 
Basic EPS (Cont. Ops) -$2.89 -$1.04 -$0.81 -$0.90 -$5.26
Diluted EPS (Cont. Ops) -$2.89 -$2.04 -$0.81 -$1.28 -$5.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$112.4M -$59.3M -$83.3M -$78.7M -$790.4M
EBIT -$122.2M -$83.8M -$128.7M -$125M -$835.4M
 
Revenue (Reported) -- $127.4M $363M $461.5M $144.6M
Operating Income (Reported) -$37.2M -$83.1M -$131.1M -$179.3M -$188.2M
Operating Income (Adjusted) -$122.2M -$83.8M -$128.7M -$125M -$835.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $127.4M $363M $461.5M $144.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $126.1M $329.9M $457.9M $155.6M --
Gross Profit $1.2M $33.1M $3.7M -$11.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.7M $38.3M $56.5M $51.3M --
Selling, General & Admin $61.6M $125.9M $126.5M $125.8M --
Other Inc / (Exp) -$740K $2.4M $54.3M -$647.2M --
Operating Expenses $84.3M $164.2M $183M $177.1M --
Operating Income -$83.1M -$131.1M -$179.3M -$188.2M --
 
Net Interest Expenses $17.4M $10.5M $15M $18.3M --
EBT. Incl. Unusual Items -$101.2M -$139.2M -$140M -$853.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$15.2M $433K $332K --
Net Income to Company -$101.2M -$124.1M -$140.4M -$854M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$101.2M -$124.1M -$140.4M -$854M --
 
Basic EPS (Cont. Ops) -$1.04 -$0.81 -$0.90 -$5.26 --
Diluted EPS (Cont. Ops) -$2.04 -$0.81 -$1.28 -$5.26 --
Weighted Average Basic Share $506.5M $613.5M $622.3M $645.8M --
Weighted Average Diluted Share $511.6M $613.5M $622.5M $645.8M --
 
EBITDA -$59.3M -$83.3M -$78.7M -$790.4M --
EBIT -$83.8M -$128.7M -$125M -$835.4M --
 
Revenue (Reported) $127.4M $363M $461.5M $144.6M --
Operating Income (Reported) -$83.1M -$131.1M -$179.3M -$188.2M --
Operating Income (Adjusted) -$83.8M -$128.7M -$125M -$835.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.9M $747.8M $87.9M $105.4M $56.3M
Short Term Investments -- $173M $162.1M $8.2M --
Accounts Receivable, Net $13.6M $45.6M $66.8M $108.4M $45.3M
Inventory $20.8M $22.7M $8.4M $26.7M $10.9M
Prepaid Expenses $698K $3.1M $5.8M $6.1M $5.8M
Other Current Assets $895K $1.5M $2.2M $3.1M $3.6M
Total Current Assets $49.3M $1B $532.8M $473M $136.6M
 
Property Plant And Equipment $124.1M $119.6M $105.3M $89.5M $73.5M
Long-Term Investments $744K $1.9M $2M $2.1M $2.2M
Goodwill $1.7M $1.7M $546.6M $547.2M --
Other Intangibles $12.1M $14M $162.3M $157.1M $143.9M
Other Long-Term Assets $458K $1.6M $7.2M $14.2M $22.6M
Total Assets $205.9M $1.2B $1.4B $1.4B $437.4M
 
Accounts Payable $13.7M $28.3M $83.8M $78.3M $30.1M
Accrued Expenses $22M $33.4M $97.7M $91.2M $32.4M
Current Portion Of Long-Term Debt $101.3M -- -- -- --
Current Portion Of Capital Lease Obligations $333K $1.2M $2.6M $3M $2.8M
Other Current Liabilities $15.8M $15.6M $17.9M $24.6M $20.2M
Total Current Liabilities $190.5M $88M $267M $251.1M $128.8M
 
Long-Term Debt $4.6M $318.2M $449.5M $523.6M $525.9M
Capital Leases -- -- -- -- --
Total Liabilities $383.3M $524M $869.7M $930.3M $835.2M
 
Common Stock $4K $14K $15K $16K $16K
Other Common Equity Adj -$192K $20K -$1.7M -$42K $76K
Common Equity -$177.4M $667.8M $551.6M $426.2M -$398.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $541K $485K $541K
Total Equity -$177.4M $667.8M $552.2M $426.7M -$397.8M
 
Total Liabilities and Equity $205.9M $1.2B $1.4B $1.4B $437.4M
Cash and Short Terms $6.9M $920.8M $250M $113.6M $56.3M
Total Debt $105.9M $318.2M $449.5M $523.6M $525.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.9M $747.8M $87.9M $105.4M $56.3M
Short Term Investments -- $173M $162.1M $8.2M --
Accounts Receivable, Net $13.6M $45.6M $66.8M $108.4M $45.3M
Inventory $20.8M $22.7M $8.4M $26.7M $10.9M
Prepaid Expenses $698K $3.1M $5.8M $6.1M $5.8M
Other Current Assets $895K $1.5M $2.2M $3.1M $3.6M
Total Current Assets $49.3M $1B $532.8M $473M $136.6M
 
Property Plant And Equipment $124.1M $119.6M $105.3M $89.5M $73.5M
Long-Term Investments $744K $1.9M $2M $2.1M $2.2M
Goodwill $1.7M $1.7M $546.6M $547.2M --
Other Intangibles $12.1M $14M $162.3M $157.1M $143.9M
Other Long-Term Assets $458K $1.6M $7.2M $14.2M $22.6M
Total Assets $205.9M $1.2B $1.4B $1.4B $437.4M
 
Accounts Payable $13.7M $28.3M $83.8M $78.3M $30.1M
Accrued Expenses $22M $33.4M $97.7M $91.2M $32.4M
Current Portion Of Long-Term Debt $101.3M -- -- -- --
Current Portion Of Capital Lease Obligations $333K $1.2M $2.6M $3M $2.8M
Other Current Liabilities $15.8M $15.6M $17.9M $24.6M $20.2M
Total Current Liabilities $190.5M $88M $267M $251.1M $128.8M
 
Long-Term Debt $4.6M $318.2M $449.5M $523.6M $525.9M
Capital Leases -- -- -- -- --
Total Liabilities $383.3M $524M $869.7M $930.3M $835.2M
 
Common Stock $4K $14K $15K $16K $16K
Other Common Equity Adj -$192K $20K -$1.7M -$42K $76K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $541K $485K $541K
Total Equity -$177.4M $667.8M $552.2M $426.7M -$397.8M
 
Total Liabilities and Equity $205.9M $1.2B $1.4B $1.4B $437.4M
Cash and Short Terms $6.9M $920.8M $250M $113.6M $56.3M
Total Debt $105.9M $318.2M $449.5M $523.6M $525.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$156.1M -$101.2M -$124.1M -$140.4M -$854M
Depreciation & Amoritzation $17.7M $24.5M $45.4M $46.3M $45M
Stock-Based Compensation $4.5M $13.5M $28.7M $45.1M $18.5M
Change in Accounts Receivable -$7M -$48.1M -$155.8M -$80.9M $133.1M
Change in Inventories -$17.3M -$1.9M $18.6M -$18.3M $2.8M
Cash From Operations -$33.7M -$101.3M -$106M -$207.4M -$36.7M
 
Capital Expenditures $12M $10.2M $20.9M $18.2M $11.8M
Cash Acquisitions -- -- -$533M -$1.8M --
Cash From Investing -$12M -$185.2M -$544.4M $135.7M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $56.6M $450.8M -- $232.4M --
Long-Term Debt Repaid -$22.2M -$41.4M -- -$101.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.5M $469.3M -$10.5M -$40.6M -$8.4M
Cash From Financing $40.3M $1B -$9.3M $90.2M -$8.4M
 
Beginning Cash (CF) $12.9M $6.9M $747.8M $87.9M $106.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.4M $740.6M -$659.7M $18.6M -$48.6M
Ending Cash (CF) $6.9M $747.8M $87.9M $106.5M $58.1M
 
Levered Free Cash Flow -$45.7M -$111.4M -$126.9M -$225.6M -$48.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$100.9M -$34.1M -$35.3M -$37.7M -$51.1M
Depreciation & Amoritzation $4M $8.9M $13.4M $12.7M $11.8M
Stock-Based Compensation $3.1M $5.6M $8.3M $16.8M -$3.2M
Change in Accounts Receivable -$949K -$26.7M -$80.4M -$13.9M $26.1M
Change in Inventories $332K $1.5M $20.8M $39M $10.1M
Cash From Operations -$15.8M -$32.2M -$37.4M -$2.1M -$14.7M
 
Capital Expenditures $4.3M -$774K $3.2M $4.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.3M -$3.2M $27.6M $15.5M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19M $445.7M -- -- --
Long-Term Debt Repaid -$580K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $408K -$67.7M -$2.5M -$4.9M -$1.5M
Cash From Financing $19.3M $378.3M -$2.5M -$4.9M -$1.5M
 
Beginning Cash (CF) $7.9M $405.2M $100.1M $98.2M $77.2M
Foreign Exchange Rate Adjustment -$185K -$263K $102K -$130K -$188K
Additions / Reductions -$816K $342.9M -$12.3M $8.4M -$18.9M
Ending Cash (CF) $6.9M $747.8M $87.9M $106.5M $58.1M
 
Levered Free Cash Flow -$20.1M -$31.5M -$40.6M -$6.9M -$17.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$156.1M -$101.2M -$124.1M -$140.4M -$854M
Depreciation & Amoritzation -- $24.5M $45.4M $46.3M $45M
Stock-Based Compensation $4.5M $13.5M $28.7M $45.1M $18.5M
Change in Accounts Receivable -- -$48.1M -$155.8M -$80.9M $133.1M
Change in Inventories -- -$1.9M $18.6M -$18.3M $2.8M
Cash From Operations -$33.7M -$101.3M -$106M -$207.4M -$36.7M
 
Capital Expenditures $12M $10.2M $20.9M $18.2M $11.8M
Cash Acquisitions -- -- -$533M -$1.8M --
Cash From Investing -- -$185.2M -$544.4M $135.7M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $450.8M -- -- --
Long-Term Debt Repaid -- -$41.4M -- -$101.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $469.3M -$10.5M -$40.6M -$8.4M
Cash From Financing -- $1B -$9.3M $90.2M -$8.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $740.6M -$659.7M $18.6M -$48.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$33.7M -$111.4M -$126.9M -$225.6M -$48.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$101.2M -$124.1M -$140.4M -$854M --
Depreciation & Amoritzation $24.5M $45.4M $46.3M $45M --
Stock-Based Compensation $13.5M $28.7M $45.1M $18.5M --
Change in Accounts Receivable -$48.1M -$155.8M -$80.9M $133.1M --
Change in Inventories -$1.9M $18.6M -$18.3M $2.8M --
Cash From Operations -$101.3M -$106M -$207.4M -$36.7M --
 
Capital Expenditures $10.2M $20.9M $18.2M $11.8M --
Cash Acquisitions -- -$533M -$1.8M -- --
Cash From Investing -$185.2M -$544.4M $135.7M -$3.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $450.8M -- $232.4M -- --
Long-Term Debt Repaid -$41.4M -- -$101.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $469.3M -$10.5M -$40.6M -$8.4M --
Cash From Financing $1B -$9.3M $90.2M -$8.4M --
 
Beginning Cash (CF) $896.1M $1.2B $379.4M $389M --
Foreign Exchange Rate Adjustment $242K -$202K -$16K $215K --
Additions / Reductions $740.6M -$659.7M $18.6M -$48.6M --
Ending Cash (CF) $1.6B $513.5M $397.9M $340.6M --
 
Levered Free Cash Flow -$111.4M -$126.9M -$225.6M -$48.4M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 2.4% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 6.72% over the past day.

Sell
24
AIR alert for Mar 31

AAR [AIR] is down 2.36% over the past day.

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

Show me the best stock