Financhill
Sell
19

SRNE Quote, Financials, Valuation and Earnings

Last price:
$0.0000
Seasonality move :
42.73%
Day range:
$0.0018 - $0.0026
52-week range:
$0.0001 - $0.0985
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.01x
P/B ratio:
--
Volume:
583K
Avg. volume:
581.9K
1-year change:
50%
Market cap:
$992.3K
Revenue:
--
EPS (TTM):
--
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Revenue $21.2M $31.4M $40M $52.9M $62.8M
Revenue Growth (YoY) -86.04% 48.31% 27.21% 32.31% 18.78%
 
Cost of Revenues $7.1M $12.2M $9.9M $17.2M $37.8M
Gross Profit $14.1M $19.2M $30M $35.7M $25.1M
Gross Profit Margin 66.69% 61.07% 75.14% 67.54% 39.88%
 
R&D Expenses $77M $106.9M $111.3M $206.9M $221.2M
Selling, General & Admin $63.6M $103.6M $116.2M $196.9M $182.3M
Other Inc / (Exp) -$27.6M -$129.3M -$88.9M -$84.3M -$174.7M
Operating Expenses $143.6M $214.4M $231.6M $403.8M $403.6M
Operating Income -$129.5M -$195.2M -$201.5M -$368M -$378.5M
 
Net Interest Expenses $56.7M $35M $20.2M $10.2M $8.6M
EBT. Incl. Unusual Items -$213.8M -$359.6M -$310.6M -$462.5M -$561.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.3M -$473K -$2M -$33.5M -$2.4M
Net Income to Company -$212.5M -$363M -$314.4M -$429.1M -$577.8M
 
Minority Interest in Earnings $9M $70.9M $15.9M -$813K -$4.9M
Net Income to Common Excl Extra Items -$203.5M -$292.1M -$298.5M -$429.1M -$577.8M
 
Basic EPS (Cont. Ops) -$1.92 -$2.20 -$1.30 -$1.45 -$1.37
Diluted EPS (Cont. Ops) -$1.92 -$2.35 -$1.30 -$1.45 -$1.37
Weighted Average Basic Share $106.2M $132.7M $229.8M $294.8M $419.3M
Weighted Average Diluted Share $106.2M $140.5M $229.8M $294.8M $419.3M
 
EBITDA -$146.7M -$313.5M -$279.4M -$351.7M -$361M
EBIT -$156.2M -$324.5M -$290.4M -$368M -$378.5M
 
Revenue (Reported) $21.2M $31.4M $40M $52.9M $62.8M
Operating Income (Reported) -$129.5M -$195.2M -$201.5M -$368M -$378.5M
Operating Income (Adjusted) -$156.2M -$324.5M -$290.4M -$368M -$378.5M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue $6.5M $9M $13.5M $11.5M $15M
Revenue Growth (YoY) 65.53% 39.06% 50.01% -15.17% 31.1%
 
Cost of Revenues $3.3M $2.2M $3.1M $6.7M $9.6M
Gross Profit $3.2M $6.8M $10.4M $4.7M $5.4M
Gross Profit Margin 49.34% 75.03% 76.9% 41.2% 36.24%
 
R&D Expenses $24.8M $24.2M $54.5M $48.5M $33.3M
Selling, General & Admin $27.8M $24.5M $50.3M $48.1M $48.9M
Other Inc / (Exp) -$11.1M -$35.8M -$69.8M -$126.4M -$28.4M
Operating Expenses $53.6M $49.6M $105.9M $96.6M $82.2M
Operating Income -$50.4M -$42.8M -$95.5M -$91.9M -$76.8M
 
Net Interest Expenses $9.2M $8.3M $2M $2.3M $2.7M
EBT. Incl. Unusual Items -$70.7M -$86.9M -$167.3M -$220.6M -$107.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$383K -$1.9M -$641K -$1.1M $671K
Net Income to Company -$71.8M -$85M -$166.7M -$219.5M -$108.4M
 
Minority Interest in Earnings $15.1M $7.3M $84K -$718K -$13.3M
Net Income to Common Excl Extra Items -$56.8M -$77.7M -$166.6M -$219.5M -$108.5M
 
Basic EPS (Cont. Ops) -$0.46 -$0.36 -$0.57 -$0.54 -$0.17
Diluted EPS (Cont. Ops) -$0.47 -$0.36 -$0.57 -$0.54 -$0.17
Weighted Average Basic Share $122.5M $217M $290M $402.8M $551.3M
Weighted Average Diluted Share $132.5M $217M $290M $402.8M $551.3M
 
EBITDA -$58.7M -$76M -$162.2M -$87.5M -$71.1M
EBIT -$61.1M -$78.6M -$165.3M -$91.9M -$76.8M
 
Revenue (Reported) $6.5M $9M $13.5M $11.5M $15M
Operating Income (Reported) -$50.4M -$42.8M -$95.5M -$91.9M -$76.8M
Operating Income (Adjusted) -$61.1M -$78.6M -$165.3M -$91.9M -$76.8M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue $23.7M $35.5M $51M $55M $64.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1M $11.3M $11.8M $24.1M $40.1M
Gross Profit $13.5M $24.2M $39.3M $30.8M $24.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $94.8M $101.8M $164.4M $221M $186.1M
Selling, General & Admin $95.5M $101.4M $159.1M $195.5M $193.5M
Other Inc / (Exp) -$113.7M -$84.1M -$26.3M -$162.2M -$190.5M
Operating Expenses $194M $207.2M $327.7M $414.5M $379.7M
Operating Income -$180.5M -$183M -$288.4M -$383.7M -$355.5M
 
Net Interest Expenses $28.4M $32.4M $9.4M $11.4M $6.8M
EBT. Incl. Unusual Items -$322.6M -$299.5M -$324.2M -$557.4M -$552.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.5M -$2.1M -$666K -$32.3M $9.3M
Net Income to Company -$322.5M -$298.8M -$324.5M -$524.9M -$580.8M
 
Minority Interest in Earnings $60.6M $28.6M $4.9M -$1.1M -$32.8M
Net Income to Common Excl Extra Items -$261.9M -$270.2M -$319.6M -$524.9M -$580.9M
 
Basic EPS (Cont. Ops) -$2.14 -$1.58 -$1.14 -$1.53 -$1.06
Diluted EPS (Cont. Ops) -$2.15 -$1.59 -$1.14 -$1.53 -$1.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$280.9M -$257.2M -$303.3M -$366.2M -$336.1M
EBIT -$292.4M -$267.9M -$314.7M -$383.7M -$355.5M
 
Revenue (Reported) $23.7M $35.5M $51M $55M $64.3M
Operating Income (Reported) -$180.5M -$183M -$288.4M -$383.7M -$355.5M
Operating Income (Adjusted) -$292.4M -$267.9M -$314.7M -$383.7M -$355.5M
Period Ending 2021-12-21 2022-12-21 2023-12-21 2024-12-21
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Cash and Equivalents $158.7M $22.5M $56.5M $126.9M $50M
Short Term Investments -- -- -- $90.2M $26.3M
Accounts Receivable, Net $3.8M $14.5M $15.5M $18.7M $24.5M
Inventory $2.9M $3.4M $1.8M $8.1M $10M
Prepaid Expenses $4M $11.8M $8.7M $11.8M $8.8M
Other Current Assets -- $2.4M $3.7M $7.5M $3.1M
Total Current Assets $179.6M $67.6M $86.2M $173M $96.4M
 
Property Plant And Equipment $24.4M $76.3M $73.9M $126.5M $138.4M
Long-Term Investments $265M $262.2M $256.4M $51.3M $17.2M
Goodwill $38.3M $38.3M $43.6M $79.5M $80.3M
Other Intangibles $66.3M $63.3M $73.7M $259.7M $136.9M
Other Long-Term Assets $50.6M $49.9M $2M $4.8M $3.7M
Total Assets $624.1M $557.6M $535.8M $772.9M $514.5M
 
Accounts Payable $13.8M $27.6M $24.7M $27.4M $47.5M
Accrued Expenses $23.6M $34.6M $40.1M $59.5M $241.4M
Current Portion Of Long-Term Debt $10.2M $36.3M $23.2M $32M $16.3M
Current Portion Of Capital Lease Obligations -- $3.3M $3.6M $11.5M $13.9M
Other Current Liabilities -- $8.8M $398K $7.9M $8.2M
Total Current Liabilities $61.6M $115.2M $96.5M $139.5M $327.9M
 
Long-Term Debt $223.1M $199.1M $92.3M $194.1M $104.3M
Capital Leases -- -- -- -- --
Total Liabilities $416.6M $524.9M $395.1M $694.8M $536.2M
 
Common Stock $13K $18K $28K $32K $52K
Other Common Equity Adj -- -- -- -- --
Common Equity $209.5M $78.6M $165.2M $78.7M -$18.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2M -$45.8M -$24.4M -$619K -$3.1M
Total Equity $207.5M $32.8M $140.7M $78.1M -$21.7M
 
Total Liabilities and Equity $624.1M $557.6M $535.8M $772.9M $514.5M
Cash and Short Terms $158.7M $22.5M $56.5M $126.9M $50M
Total Debt $233.3M $235.3M $115.5M $226M $120.6M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Cash and Equivalents $61.4M $24.4M $77.3M $133.6M $80.6M
Short Term Investments $316K -- $34.4M $63.3M $10.9M
Accounts Receivable, Net $9.8M $13.8M $22.4M $24.7M $32.7M
Inventory $6.6M $2.4M $2.7M $20.7M $9.7M
Prepaid Expenses $5.5M $14.4M $11.7M $9M $5.2M
Other Current Assets -- -- $6.8M $8.1M $4.9M
Total Current Assets $93.5M $55M $155.3M $196M $133.1M
 
Property Plant And Equipment $77.5M $72.6M $83.8M $128.6M $106.6M
Long-Term Investments $262.5M $257M $163M $50.7M $12M
Goodwill $38.3M $38.3M $52.9M $81.4M $80.3M
Other Intangibles $64.8M $61.3M $322M $172.6M $122.3M
Other Long-Term Assets $50.4M $48.9M $2M $2.8M $2.4M
Total Assets $587M $533.1M $778.9M $632.1M $456.7M
 
Accounts Payable $24.9M $26.6M $34M $24.9M $18.6M
Accrued Expenses $29.9M $37.6M $44.4M $74.2M $98.9M
Current Portion Of Long-Term Debt $32.3M $19.2M $29.8M $23.7M $120.4M
Current Portion Of Capital Lease Obligations $2.4M $3.5M $3.9M $13.5M $13.1M
Other Current Liabilities $7.9M -- -- $7.9M $912K
Total Current Liabilities $112M $91.3M $180.5M $145.3M $264.9M
 
Long-Term Debt $223.6M $147M $82.6M $167.4M $74.2M
Capital Leases -- -- -- -- --
Total Liabilities $532.4M $452.9M $593.4M $496.4M $654.6M
 
Common Stock $13K $25K $30K $18K $55K
Other Common Equity Adj -- -- -- -- $2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$28.9M -$57.1M -$633K $3.7M $7.2M
Total Equity $54.6M $80.2M $185.5M $135.8M -$198M
 
Total Liabilities and Equity $587M $533.1M $778.9M $632.1M $456.7M
Cash and Short Terms $61.7M $24.4M $111.7M $133.6M $80.6M
Total Debt $255.8M $166.2M $112.4M $191.1M $194.5M
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders -$212.5M -$363M -$314.4M -$429.1M -$577.8M
Depreciation & Amoritzation $9.5M $11M $11M $16.3M $17.5M
Stock-Based Compensation $6.2M $12.6M $31.4M $90.2M $74.8M
Change in Accounts Receivable -$1.6M -$10.6M -$1.1M -$3M -$5.7M
Change in Inventories -- -- $1.5M -$6.3M -$9.5M
Cash From Operations -$111.8M -$173M -$159.5M -$281.8M -$293.9M
 
Capital Expenditures $11.2M $11.4M $6.5M $8.9M $13.7M
Cash Acquisitions -$10M -$9.7M -$33.4M $754K $14.9M
Cash From Investing -$21.2M -$38.2M -$39.9M $79.8M -$28.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $284.6M $25.4M $18.6M $49.7M $96.1M
Long-Term Debt Repaid -$42.5M -$3.1M -$205.6M -$85.7M -$188.3M
Repurchase of Common Stock -- -- -$55M -- --
Other Financing Activities -- -- -- -- $426K
Cash From Financing $326M $78.9M $174.2M $181.3M $311.7M
 
Beginning Cash (CF) $20.4M $213.3M $80.8M $36.7M $23.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $193M -$132.3M -$25.2M -$19.8M -$13M
Ending Cash (CF) $213.3M $80.8M $56.5M $17.7M $8.2M
 
Levered Free Cash Flow -$123M -$184.4M -$166.1M -$290.7M -$307.5M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -$71.8M -$85M -$166.7M -$219.5M -$108.4M
Depreciation & Amoritzation $2.5M $2.6M $3.1M $4.4M $5.7M
Stock-Based Compensation $3M $3.3M $22.7M $18.3M $15.2M
Change in Accounts Receivable -$2.4M -$3.8M -$626K $3.6M -$6.2M
Change in Inventories -- -- -$2.7M -$5.4M -$498K
Cash From Operations -$46.8M -$37.5M -$78.5M -$81M -$55.7M
 
Capital Expenditures $2.3M $949K $3.5M $2.7M $140K
Cash Acquisitions -- -$2.3M -$13M -- --
Cash From Investing -$2.3M -$3.3M $78.7M -$1.7M -$140K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $11K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.9M $7.1M $10.7M -$28K $93.4M
Long-Term Debt Repaid -$480K -$72.3M -$27.8M -$63M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$1.4M
Cash From Financing $19.5M $43.2M $35.1M $41.8M $88.8M
 
Beginning Cash (CF) $145.7M $66.9M $41.7M $70.3M $69.7M
Foreign Exchange Rate Adjustment $5K -$13K $408K -$616K -$920K
Additions / Reductions -$29.6M $2.5M $35.2M -$41.6M $32.1M
Ending Cash (CF) $116.1M $69.4M $77.3M $28.2M $100.9M
 
Levered Free Cash Flow -$49.1M -$38.5M -$82M -$83.7M -$55.8M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -$322.5M -$298.8M -$324.5M -$524.9M -$580.8M
Depreciation & Amoritzation $11.5M $10.7M $11.4M $17.5M $19.4M
Stock-Based Compensation $8.3M $14.7M $70.8M $82.9M $69.2M
Change in Accounts Receivable -$7.6M -$4M -$3.1M -$3.9M -$11.5M
Change in Inventories -- -- -- -$15M $34K
Cash From Operations -$156.8M -$157.9M -$210M -$319.6M -$234.6M
 
Capital Expenditures $15.9M $4.9M $11M $8.7M $8.6M
Cash Acquisitions -$10M -$12M -$44.1M $6.5M $8.3M
Cash From Investing -$42.9M -$16.9M $40M -$12.2M -$11.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $11K
Special Dividend Paid
Long-Term Debt Issued $244.1M $14.4M $33.2M $84.4M $174.1M
Long-Term Debt Repaid -$24.1M -$133.3M -$130.7M -$140M -$82.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $269M $128.4M $176.7M $326.1M $246.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.3M -$46.4M $6.7M -$6.9M -$596K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$172.7M -$162.9M -$221.1M -$328.3M -$243.2M
Period Ending 2021-12-21 2022-12-21 2023-12-21 2024-12-21
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock