Financhill
Sell
19

SMFL Quote, Financials, Valuation and Earnings

Last price:
$0.0100
Seasonality move :
-49.38%
Day range:
$0.0051 - $0.0051
52-week range:
$0.0000 - $0.0899
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.00x
P/B ratio:
0.00x
Volume:
2.2K
Avg. volume:
14.1K
1-year change:
-74%
Market cap:
$300
Revenue:
$8.2M
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.4M $2M $9M $15.9M $8.2M
Revenue Growth (YoY) -- -17.14% 360.43% 76.25% -48.27%
 
Cost of Revenues $3.3M $2M $6.8M $12.7M $7.4M
Gross Profit -$894.8K -$38.6K $2.2M $3.2M $816.8K
Gross Profit Margin -37.84% -1.97% 24.16% 20.07% 9.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $1.9M $7.4M $5.3M $4.3M
Other Inc / (Exp) $13.3K -$14.1K -$12.8K -$541.9K -$5.2M
Operating Expenses $1.5M $1.9M $7.4M $15.1M $12.1M
Operating Income -$2.4M -$1.9M -$5.2M -$12M -$11.3M
 
Net Interest Expenses $624.5K $1.3M $2.5M $15.7M $4.6M
EBT. Incl. Unusual Items -$3M -$3.2M -$7.8M -$28.2M -$21.1M
Earnings of Discontinued Ops. -- -- -- -$1.8M -$1.6M
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M -$3.2M -$7.8M -$30M -$22.7M
 
Minority Interest in Earnings -$492.8K -- -- -- --
Net Income to Common Excl Extra Items -$3M -$3.2M -$7.8M -$28.2M -$21.1M
 
Basic EPS (Cont. Ops) -$250.99 -$315.32 -$808.07 -$1,409,004.77 -$166.31
Diluted EPS (Cont. Ops) -$250.99 -$315.32 -$808.07 -$1,409,004.77 -$166.31
Weighted Average Basic Share $10K $10K $10K -- $136.3K
Weighted Average Diluted Share $10K $10K $10K -- $136.3K
 
EBITDA -$2.2M -$1.7M -$4.5M -$10.1M -$9M
EBIT -$2.4M -$1.9M -$5.2M -$12M -$11.3M
 
Revenue (Reported) $2.4M $2M $9M $15.9M $8.2M
Operating Income (Reported) -$2.4M -$1.9M -$5.2M -$12M -$11.3M
Operating Income (Adjusted) -$2.4M -$1.9M -$5.2M -$12M -$11.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $814.9K $3.4M $5.4M $2.2M $1.3M
Revenue Growth (YoY) -- 313.31% 59.06% -58.08% -43.47%
 
Cost of Revenues $673.4K $2M $3.2M $1.7M $1.1M
Gross Profit $141.5K $1.4M $2.1M $532.8K $217.4K
Gross Profit Margin 17.36% 40.1% 39.39% 23.73% 17.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $703.1K $4.4M $1.8M $1.2M $428.6K
Other Inc / (Exp) -- $78.9K -$74.8K $35.8K --
Operating Expenses $378.8K $3.7M $3.6M $3.4M $1.4M
Operating Income -$237.3K -$2.3M -$1.4M -$2.9M -$1.2M
 
Net Interest Expenses $146.6K $137.4K $426.6K $1.1M $2M
EBT. Incl. Unusual Items -$383.8K -$2.4M -$1.9M -$4M -$3.2M
Earnings of Discontinued Ops. -- -- -- -$358.2K --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$2.4M -$1.9M -$4.3M -$3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$383.8K -$2.4M -$1.9M -$4M -$3.2M
 
Basic EPS (Cont. Ops) -$38.18 -$236.97 -$219.05 -$52.55 -$0.94
Diluted EPS (Cont. Ops) -$38.18 -$236.97 -$219.05 -$52.55 -$0.94
Weighted Average Basic Share $10K $10K $8.9K $82.7K $3.5M
Weighted Average Diluted Share $10K $10K $8.9K $82.7K $3.5M
 
EBITDA -$208.9K -$2.2M -$924K -$2.6M -$903.5K
EBIT -$237.3K -$2.3M -$1.4M -$2.9M -$1.2M
 
Revenue (Reported) $814.9K $3.4M $5.4M $2.2M $1.3M
Operating Income (Reported) -$237.3K -$2.3M -$1.4M -$2.9M -$1.2M
Operating Income (Adjusted) -$237.3K -$2.3M -$1.4M -$2.9M -$1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $5.3M $18.3M $7M $3.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $4.2M $12.4M $7.5M $3.2M
Gross Profit $141.5K $1.2M $5.9M -$548.1K $184.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $703.1K $6.8M $11M $4M $848.4K
Other Inc / (Exp) -- $52.3K -$505.4K $10.1K --
Operating Expenses -- $6M $15.1M $13M $6.2M
Operating Income -- -$4.8M -$9.2M -$13.5M -$6M
 
Net Interest Expenses $146.6K $1.1M $15.9M $4.6M $5.3M
EBT. Incl. Unusual Items -$383.8K -$5.9M -$25.6M -$18.1M -$16.7M
Earnings of Discontinued Ops. -- -- -- -$2.8M -$1.5M
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$25.6M -$20.9M -$18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$5.9M -$25.6M -$18.1M -$16.7M
 
Basic EPS (Cont. Ops) -- -$707.08 -$2,629.24 -$49,475.58 -$40.52
Diluted EPS (Cont. Ops) -$38.18 -$707.08 -$2,629.24 -$49,475.58 -$40.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$4.6M -$7.8M -$12.3M -$4.6M
EBIT -- -$4.8M -$9.2M -$13.5M -$6M
 
Revenue (Reported) -- $5.3M $18.3M $7M $3.4M
Operating Income (Reported) -- -$4.8M -$9.2M -$13.5M -$6M
Operating Income (Adjusted) -- -$4.8M -$9.2M -$13.5M -$6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8M $14.1M $5.2M $2.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5M $9.5M $4.4M $2.4M --
Gross Profit $1.3M $4.6M $816.8K $184.9K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6M $7.8M $3.8M $428.6K --
Other Inc / (Exp) $80.3K -$412.3K $139.8K -- --
Operating Expenses $5.2M $11.9M $9.7M $4.4M --
Operating Income -$3.9M -$7.3M -$8.9M -$4.2M --
 
Net Interest Expenses $276.4K $14.2M $3M $4.1M --
EBT. Incl. Unusual Items -$4.1M -$21.9M -$11.9M -$8.4M --
Earnings of Discontinued Ops. -- -- -$976.9K $89.4K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.4M -$1.9M -$12.8M -$8.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$21.9M -$11.9M -$8.4M --
 
Basic EPS (Cont. Ops) -$533.64 -$2,228.91 -$2,683.94 -$14.21 --
Diluted EPS (Cont. Ops) -$533.64 -$2,228.91 -$2,683.94 -$14.21 --
Weighted Average Basic Share $24.4K $29K $162.8K $4.6M --
Weighted Average Diluted Share $24.4K $29K $162.8K $4.6M --
 
EBITDA -$3.8M -$6M -$8.2M -$3.3M --
EBIT -$3.9M -$7.3M -$8.9M -$4.2M --
 
Revenue (Reported) $4.8M $14.1M $5.2M $2.6M --
Operating Income (Reported) -$3.9M -$7.3M -$8.9M -$4.2M --
Operating Income (Adjusted) -$3.9M -$7.3M -$8.9M -$4.2M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $12.2K $484.9K $205.1K $70.8K $188.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $33.7K $69.3K $389K $540.1K $70.2K
Inventory $566.4K $58.4K $3.4M $2.2M $1.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.3K $77.1K $352.9K $301K $149K
Total Current Assets $716.4K $689.8K $4.3M $3.6M $2.3M
 
Property Plant And Equipment $1.3M $876.3K $2.4M $2.5M $2.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $1.3M $5.8M $3M
Other Intangibles $340.9K $285.6K $14.4M $16.3M $11M
Other Long-Term Assets $36.7K $37.2K $61.9K $922.2K $1.1M
Total Assets $2.4M $1.9M $22.6M $29.1M $19.7M
 
Accounts Payable $992.2K $986.6K $2.1M $3.3M $3.6M
Accrued Expenses $957.9K $1.4M $2.4M $2.6M $4M
Current Portion Of Long-Term Debt $3.6M $4M $11M $6.4M $10.6M
Current Portion Of Capital Lease Obligations $213.2K $249.3K $384.5K $250.7K $298.6K
Other Current Liabilities -- -- -- $1.4M $2.6M
Total Current Liabilities $6M $6.9M $17.1M $15.1M $22.1M
 
Long-Term Debt $473.3K $2.1M $11.6M $15.6M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities $6.5M $9M $28.7M $31.5M $26M
 
Common Stock $200 $1.4K $1.4K -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -$4.1M -$7.1M -$6.1M -$2.4M -$6.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$4.1M -$7.1M -$6.1M -$2.4M -$6.4M
 
Total Liabilities and Equity $2.4M $1.9M $22.6M $29.1M $19.7M
Cash and Short Terms $12.2K $484.9K $205.1K $70.8K $188.6K
Total Debt $4M $6.1M $22.5M $21.9M $14.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $690.1K $303.5K $8.9K $35.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $160.9K $754.9K $412.5K $98K
Inventory -- $3M $5.6M $2M $747.2K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $113.6K $299.2K $139.9K --
Total Current Assets -- $4.3M $8.3M $2.5M $1.7M
 
Property Plant And Equipment -- $2.1M $2.5M $2.7M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $1.3M $5.8M --
Other Intangibles -- $9.4M $21.9M $14.3M --
Other Long-Term Assets -- $61.9K $63.7K $99K --
Total Assets -- $16.3M $34.1M $25.5M $12.7M
 
Accounts Payable -- $1.9M $3.4M $4.2M $3.6M
Accrued Expenses -- $1.3M $3.1M $3.6M --
Current Portion Of Long-Term Debt -- $6.1M $8.4M $4.4M --
Current Portion Of Capital Lease Obligations -- $504.5K $268.3K $347.9K --
Other Current Liabilities -- -- $94.3K -- --
Total Current Liabilities -- $11.4M $16.8M $13.9M $9.8M
 
Long-Term Debt -- $8.2M $15.3M $10.7M $1.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $19.6M $32.1M $24.6M $11.8M
 
Common Stock -- $1.4K $3.2K $100 $700
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $7.1M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$3.2M $2.1M $951.8K $938.5K
 
Total Liabilities and Equity -- $16.3M $34.1M $25.5M $12.7M
Cash and Short Terms -- $690.1K $303.5K $8.9K $35.6K
Total Debt -- $15.6M $23.6M $15.1M $4.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.5M -$3.2M -$7.8M -$30M -$22.7M
Depreciation & Amoritzation $169.4K $166.6K $717.9K $1.9M $2.3M
Stock-Based Compensation -- $700 -- $54.3K $797.5K
Change in Accounts Receivable $46.8K -$46K $94.5K -$226.6K $386K
Change in Inventories $212.4K $508K -$842K $524.2K $939.6K
Cash From Operations -$1.7M -$2M -$5M -$9.7M -$5.8M
 
Capital Expenditures -- $33K $141.4K $29.7K --
Cash Acquisitions -- -- $8.1M $3M --
Cash From Investing -- -$33K -$8.2M -$3M -$3.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.2M $2.9M $7.4M $9.8M $2.9M
Long-Term Debt Repaid -$385K -$490.1K -$1.9M -$10.9M -$6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$85.8K $102.6K $279.9K -- -$332.1K
Cash From Financing $1.8M $2.5M $13M $12.6M $6M
 
Beginning Cash (CF) $12.2K $484.9K $205.1K $70.8K $188.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.7K $472.7K -$279.9K -$127.4K $117.8K
Ending Cash (CF) $25.9K $957.7K -$74.8K -$56.5K $306.4K
 
Levered Free Cash Flow -$1.7M -$2M -$5.2M -$9.7M -$5.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$2.4M -$1.9M -$4.3M -$3.2M
Depreciation & Amoritzation -- $57.9K $510.8K $303.5K $300.6K
Stock-Based Compensation -- -$10 -- $834.6K $264K
Change in Accounts Receivable -- -$250K -$252.3K -$92.1K -$21.3K
Change in Inventories -- -$3M -$661K -$29.3K $217.2K
Cash From Operations -- -$5M -$1.5M -$801.8K $894.8K
 
Capital Expenditures -- -$45.3K $4.6K -$3.4K $5.3K
Cash Acquisitions -- $6M $2M -- --
Cash From Investing -- -$6M -$2M $3.4K -$5.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4.4M $4.9M $696.7K --
Long-Term Debt Repaid -- -$995.8K -$1.4M -$500.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$444.1K $188.5K -- --
Cash From Financing -- $11.5M $3.7M $489K -$885.5K
 
Beginning Cash (CF) -- $690.1K $303.5K $8.9K $35.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $558.7K $196.3K -$309.3K $3.9K
Ending Cash (CF) -- $1.2M $499.8K -$300.4K $39.5K
 
Levered Free Cash Flow -- -$5M -$1.5M -$798.4K $889.5K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$25.6M -$20.9M -$18.2M
Depreciation & Amoritzation -- -- $1.4M $1.2M $1.4M
Stock-Based Compensation -- -- $822.6K $146.4K $350.3K
Change in Accounts Receivable -- -- -$115.6K $45.8K $462.3K
Change in Inventories -- -- -$78.2K $3.3M $939.6K
Cash From Operations -- -- -$7.3M -$8.1M -$1.3M
 
Capital Expenditures -- -$43.4K $144.4K -$42.6K $1.9K
Cash Acquisitions -- -$6M -$5.1M -- --
Cash From Investing -- -- -$5.3M $42.6K -$5.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $10M $4.4M --
Long-Term Debt Repaid -- -- -$9.7M -$7.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$802.9K -- --
Cash From Financing -- -- $12.2M $7.8M $1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$386.6K -$280.9K $59.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$7.5M -$8.1M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.4M -$1.9M -$12.8M -$8.3M --
Depreciation & Amoritzation $57.9K $510.8K $700.7K $946.8K --
Stock-Based Compensation -- $822.6K $914.8K $318.3K --
Change in Accounts Receivable -$250K -$252.3K -$42.2K $30.2K --
Change in Inventories -$3M -$661K $596.5K $677.8K --
Cash From Operations -$5M -$1.5M -$6M -$516.7K --
 
Capital Expenditures -$45.3K $4.6K -- $5.3K --
Cash Acquisitions $6M $2M -- -- --
Cash From Investing -$6M -$2M -- -$5.3K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.6M $8.2M $2.7M -- --
Long-Term Debt Repaid -$995.8K -$8.9M -$5.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$292.3K -$1.4M -- -- --
Cash From Financing $11.5M $3.7M $5.9M $403.1K --
 
Beginning Cash (CF) $690.1K $2M $470.8K $88.6K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $558.7K $196.3K -$55.1K -$119K --
Ending Cash (CF) $1.2M $499.8K $415.7K -$30.4K --
 
Levered Free Cash Flow -$5M -$1.5M -$6M -$522K --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] 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