Financhill
Buy
86

STRYF Quote, Financials, Valuation and Earnings

Last price:
$8.86
Seasonality move :
-3.87%
Day range:
$8.86 - $8.86
52-week range:
$5.68 - $8.86
Dividend yield:
0%
P/E ratio:
20.95x
P/S ratio:
1.76x
P/B ratio:
4.34x
Volume:
--
Avg. volume:
--
1-year change:
55.99%
Market cap:
$683.7M
Revenue:
$359.2M
EPS (TTM):
$0.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $244.3M $305.3M $316.2M $328.7M $359.2M
Revenue Growth (YoY) 25.2% 25.63% 3.59% 3.93% 9.29%
 
Cost of Revenues $150.7M $199.6M $214.7M $222.5M $213.9M
Gross Profit $93.6M $105.7M $101.6M $106.1M $145.3M
Gross Profit Margin 38.3% 34.61% 32.12% 32.3% 40.45%
 
R&D Expenses $16.5M $15.9M $15.3M $13.7M $14.3M
Selling, General & Admin $98M $137.3M $126.2M $161.5M $115.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $112.9M $149.3M $140.1M $124.2M $122.7M
Operating Income -$19.3M -$43.7M -$38.5M -$18.1M $22.6M
 
Net Interest Expenses $1.3M $1.1M $4M $6.2M $4.7M
EBT. Incl. Unusual Items -$20.9M -$41.5M -$38.9M -$77.4M $22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$321.7K $2.4M -$336.2K $570.2K $2.1M
Net Income to Company -$20.9M -$41M -$39M -$76.1M $22.3M
 
Minority Interest in Earnings -- $990.4K $265.5K $533.4K $1.6M
Net Income to Common Excl Extra Items -$20.6M -$43.5M -$38.7M -$76.6M $20.2M
 
Basic EPS (Cont. Ops) -$0.34 -$0.66 -$0.56 -$1.00 $0.24
Diluted EPS (Cont. Ops) -$0.34 -$0.66 -$0.56 -$1.00 $0.24
Weighted Average Basic Share $61.4M $67.2M $69.5M $77.1M $77.1M
Weighted Average Diluted Share $61.4M $67.2M $69.5M $77.1M $77.1M
 
EBITDA -$8.6M -$25.4M -$10.5M $12.9M $49.7M
EBIT -$19.6M -$43.7M -$38.5M -$18.1M $22.6M
 
Revenue (Reported) $244.3M $305.3M $316.2M $328.7M $359.2M
Operating Income (Reported) -$19.3M -$43.7M -$38.5M -$18.1M $22.6M
Operating Income (Adjusted) -$19.6M -$43.7M -$38.5M -$18.1M $22.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $82.6M $76.4M $82.8M $91.5M $106.5M
Revenue Growth (YoY) 20.27% -7.5% 8.48% 10.49% 16.32%
 
Cost of Revenues $90.6M $46.8M $48.8M $49.9M $58.2M
Gross Profit -$8M $29.6M $34M $41.6M $48.3M
Gross Profit Margin -9.7% 38.71% 41.06% 45.48% 45.36%
 
R&D Expenses $5.4M $7.8M $5.7M $5.2M $4.9M
Selling, General & Admin -- $24.4M $27.9M $27.4M $27.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $32.3M $33.6M $31.3M $32.4M
Operating Income -$8M -$2.7M $455.2K $10.3M $15.9M
 
Net Interest Expenses $456.9K -- $1.3M $2.5M $835.6K
EBT. Incl. Unusual Items -$6.9M -$59.1K -$381.9K $5.6M $14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$118.9K $637.6K $244.5K $609.4K $576.1K
Net Income to Company -$9.3M -- $257.9K $5.9M $15.3M
 
Minority Interest in Earnings $414.8K $46.5K $250.4K $359.4K $748.6K
Net Income to Common Excl Extra Items -$6.8M -$232.9K -$182K $5.3M $14.5M
 
Basic EPS (Cont. Ops) -$0.11 -$0.00 -$0.01 $0.06 $0.18
Diluted EPS (Cont. Ops) -- -$0.00 -$0.01 $0.06 $0.18
Weighted Average Basic Share $68.3M $73.7M $77.1M $77.1M $77.2M
Weighted Average Diluted Share $68.3M $73.7M $77.1M $77.1M $77.2M
 
EBITDA -$3M $4.9M $8M $17.3M $24.3M
EBIT -$8M -$2.7M $455.2K $10.3M $15.9M
 
Revenue (Reported) $82.6M $76.4M $82.8M $91.5M $106.5M
Operating Income (Reported) -$8M -$2.7M $455.2K $10.3M $15.9M
Operating Income (Adjusted) -$8M -$2.7M $455.2K $10.3M $15.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $302.1M $322.8M $320.7M $352.5M $390.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $264.5M $247.6M $194.7M $212.9M $213.2M
Gross Profit $37.6M $75.2M $126M $139.6M $177.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $33.7M $25.1M $28.4M $22.3M
Selling, General & Admin $65.3M $102.9M $114.3M $162.1M $118.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $75.9M $127.4M $139.4M $189.3M $141.2M
Operating Income -$38.2M -$52.2M -$13.5M -$49.7M $35.9M
 
Net Interest Expenses $1.9M $686.5K $7.1M $8.3M $6.2M
EBT. Incl. Unusual Items -$37.2M -$44.3M -$16.9M -$61.1M $37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $466K $1.6M $1.1M $588.9K $3.1M
Net Income to Company -$37.4M -- -- -$60.7M $38.2M
 
Minority Interest in Earnings $604.4K $424.8K $510.6K $894.6K $2.3M
Net Income to Common Excl Extra Items -$37.2M -$45.6M -$17.5M -$61.3M $35M
 
Basic EPS (Cont. Ops) -$0.57 -$0.67 -$0.24 -$0.81 $0.42
Diluted EPS (Cont. Ops) -- -$0.67 -$0.24 -$0.81 $0.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$20M -$49.3M -$7.8M -$53.8M --
EBIT -$38.2M -$52.2M -$13.5M -$49.7M $35.9M
 
Revenue (Reported) $302.1M $322.8M $320.7M $352.5M $390.3M
Operating Income (Reported) -$38.2M -$52.2M -$13.5M -$49.7M $35.9M
Operating Income (Adjusted) -$38.2M -$52.2M -$13.5M -$49.7M $35.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $235.6M $239.9M $263.8M $294.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $145.7M $144M $147.4M $162.1M --
Gross Profit $89.9M $95.9M $116.4M $132.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.5M $18.4M $18.5M $16.7M --
Selling, General & Admin $102.9M $85.9M $85.9M $89.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $127.4M $104.3M $103.1M $106.2M --
Operating Income -$37.5M -$8.4M $13.4M $26.6M --
 
Net Interest Expenses $686.5K $2.9M $4M $6.2M --
EBT. Incl. Unusual Items -$31.3M -$8.8M $7.4M $22.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$327.8K $1.2M $1.2M $2.3M --
Net Income to Company -$31.4M -$7.5M $7.3M $23.8M --
 
Minority Interest in Earnings $206K $444.8K $808.6K $1.5M --
Net Income to Common Excl Extra Items -$30.6M -$9M $6.1M $21.2M --
 
Basic EPS (Cont. Ops) -$0.45 -$0.12 $0.07 $0.25 --
Diluted EPS (Cont. Ops) -$0.45 -$0.12 $0.07 $0.25 --
Weighted Average Basic Share $210.3M $231.2M $231.4M $231.5M --
Weighted Average Diluted Share $210.3M $231.2M $231.4M $232.8M --
 
EBITDA $4.9M $13.7M $33.5M $40.4M --
EBIT -$37.5M -$8.4M $13.4M $26.6M --
 
Revenue (Reported) $235.6M $239.9M $263.8M $294.9M --
Operating Income (Reported) -$37.5M -$8.4M $13.4M $26.6M --
Operating Income (Adjusted) -$37.5M -$8.4M $13.4M $26.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $44.2M $100.1M $74.5M $43.3M $56.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $27.4M $34.4M $21.4M $19.3M $19.9M
Inventory $6.5M $7.3M $9.8M $5.9M $4.8M
Prepaid Expenses $29.9M $30.8M $27.9M $26M $21.4M
Other Current Assets -- $110 -- -- -$90
Total Current Assets $124.7M $192.2M $142.1M $105.2M $112.4M
 
Property Plant And Equipment $20.3M $17.6M $13.6M $10.1M $7.6M
Long-Term Investments -- $4.7M $6.7M $6.4M $5M
Goodwill $37.3M $46.2M $121.5M $76.3M $72.8M
Other Intangibles $43.6M $71.3M $130.1M $112.7M $108.1M
Other Long-Term Assets $442.4K $110 -- -$500 -$180
Total Assets $230.8M $332.3M $415.3M $311.6M $306.7M
 
Accounts Payable $18.1M $18.9M $11.7M $27.3M $26.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.1M $4M $3.4M $4.1M $3.4M
Other Current Liabilities $6.8M $8.9M $4.7M $5.3M $5.2M
Total Current Liabilities $85.6M $92.9M $130.9M $168M $91.3M
 
Long-Term Debt -- $10.5M $65.3M $5M $62M
Capital Leases -- -- -- -- --
Total Liabilities $114.1M $121.3M $210.7M $185.3M $166.3M
 
Common Stock $3.8M $3.8M $3.7M $3.8M $3.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $116.7M $202.9M $197.9M $119.9M $133.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $8.2M $6.7M $6.5M $6.8M
Total Equity $116.7M $211M $204.6M $126.3M $140.4M
 
Total Liabilities and Equity $230.8M $332.3M $415.3M $311.6M $306.7M
Cash and Short Terms $44.2M $100.1M $74.5M $43.3M $56.4M
Total Debt $258.4K $14.5M $116.7M $83.4M $65.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $137.2M $41.2M $49.8M $44.2M $56M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $74.9M -- $14M $20.8M $25M
Inventory $7.2M $10.9M $8.2M $5.7M $9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $219.7M $110.2M $111.2M $101.9M $124.3M
 
Property Plant And Equipment $2.7M $13.1M $10.8M $9.1M $8.4M
Long-Term Investments $19.4M $8.6M $7.4M $6.8M $8.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $347M $380.2M $372.7M $299.1M $339.7M
 
Accounts Payable -- -- $23.3M $22.6M $25.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $129.6M --
Total Current Liabilities $83.5M $119.9M $92.2M $151.6M $154.1M
 
Long-Term Debt -- -- $64.3M -- --
Capital Leases -- -- -- -- --
Total Liabilities $91.4M $202.4M $179.4M $167.9M $170.8M
 
Common Stock $3.9M -- $3.5M $3.8M $4.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.1M -- $6.1M $6.5M $11.3M
Total Equity $255.6M $177.8M $193.3M $131.2M $168.9M
 
Total Liabilities and Equity $347M $380.2M $372.7M $299.1M $339.7M
Cash and Short Terms $137.2M $41.2M $49.8M $44.2M $56M
Total Debt -- -- $64.3M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.9M -$41M -$39M -$76.1M $22.3M
Depreciation & Amoritzation $11M $21.3M $28M $31M $27.2M
Stock-Based Compensation $2.8M $1M $5.3K -- --
Change in Accounts Receivable -$18.1M -$17M $12.4M $5.7M -$918.8K
Change in Inventories $2M -$582K -$3.3M $2.6M -$544K
Cash From Operations -$9.1M -$25.5M -$9.9M $23.4M $51.8M
 
Capital Expenditures $29.3M $38.2M $25.3M $17.7M $21.6M
Cash Acquisitions -$11.7M $4.9M $87.7M $402.7K $382.7K
Cash From Investing -$41.2M -$43.3M -$112.8M -$18.2M -$21.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $119.6M $28.3M --
Long-Term Debt Repaid -$43.7M -$247.2K -$46.3M -$61.4M -$9.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $110 -- -- $90 -$4.1M
Cash From Financing $56.7M $131.8M $107.2M -$37.1M -$13.5M
 
Beginning Cash (CF) $35.1M $100.1M $74.5M $43.3M $56.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3M $63.4M -$12.8M -$32M $17.7M
Ending Cash (CF) $39.5M $163.8M $64.4M $11.1M $75.2M
 
Levered Free Cash Flow -$38.4M -$63.6M -$35.3M $5.7M $30.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$9.5M -- -$68M $14.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$5.6M $440.8K -$3.9M --
Change in Inventories -- $1.7M $1.3M -$570.7K --
Cash From Operations -$13.1M -- $6.6M $24.7M --
 
Capital Expenditures -- -- -- -$9.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.1M -- -$4.4M -$9.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $28.3M -- --
Long-Term Debt Repaid -- -- -$38.1M $151.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $2.8M $3.3M --
Cash From Financing -$3.5M -- -$10.5M -$407.9K --
 
Beginning Cash (CF) $100.1M $74.5M $43.3M $56.4M --
Foreign Exchange Rate Adjustment -$260.8K -- -$1.5M $1M --
Additions / Reductions -$26M -- -$9.8M $16.2M --
Ending Cash (CF) $73.8M -- $31.9M $73.6M --
 
Levered Free Cash Flow -$13.1M -- $6.6M $34.4M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$37.4M -- -- -$60.7M $38.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$447K $3.5M -$2.5M
Change in Inventories -- -- $3M $1.4M -$2.2M
Cash From Operations -$13.6M -- -- $32.5M $60.7M
 
Capital Expenditures -- -- $3.1M $3.1M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.7M -- -- -$16.4M -$29.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$47.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$464.5K --
Cash From Financing $136.6M -- -- -$23.2M -$23.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72.8M -- -- -$8.6M $6.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$13.6M -- -- $29.4M $58.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$31.4M -$75.6M $21.8M $23.8M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.5M $5.6M -$848.2K $1.4M --
Change in Inventories -$3.3M $2.6M -$533.8K -$1.6M --
Cash From Operations -$16.2M $23.1M $50.6M $35.9M --
 
Capital Expenditures -- $3.1M -$6.6M $11.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$108.9M -$17.9M -$21.2M -$20.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $99.3K --
Long-Term Debt Issued -- $28.3M -- -- --
Long-Term Debt Repaid -- -$61.4M -$9.5M -$5.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $90 $0 -$11.8M --
Cash From Financing $75.4M -$36.6M -$13.1M -$23.4M --
 
Beginning Cash (CF) $207.5M $194.3M $163.2M $160M --
Foreign Exchange Rate Adjustment $598.9K -$175K $1.1M -$2M --
Additions / Reductions -$49M -$31.6M $17.4M -$10.1M --
Ending Cash (CF) $43.3M $162.6M $181.7M $147.9M --
 
Levered Free Cash Flow -$16.2M $20M $57.2M $24.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock