Financhill
Sell
35

SZDEF Quote, Financials, Valuation and Earnings

Last price:
$0.52
Seasonality move :
0%
Day range:
$0.52 - $0.52
52-week range:
$0.52 - $0.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.22x
P/B ratio:
1.34x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$574.7M
Revenue:
$483.6M
EPS (TTM):
-$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $479.4M $622.6M $574.3M $561.1M $483.6M
Revenue Growth (YoY) -4.26% 29.89% -7.75% -2.3% -13.81%
 
Cost of Revenues $315.8M $451.5M $501.1M $558.6M $476.4M
Gross Profit $163.5M $171.1M $73.3M $2.5M $7.3M
Gross Profit Margin 34.12% 27.49% 12.76% 0.44% 1.51%
 
R&D Expenses -- $25.3M $24.2M $24.2M $12.7M
Selling, General & Admin $67M $80.2M $82.1M $74.4M $67M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $92.5M $79.9M $108.1M $82.8M $78.6M
Operating Income $71.1M $91.2M -$34.9M -$80.3M -$71.3M
 
Net Interest Expenses $16.1M $20.9M $26.3M $26.2M $27.7M
EBT. Incl. Unusual Items $58.5M $27.6M -$79.5M -$124.2M -$121.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $5.5M $3.8M $321.3K $1M
Net Income to Company $58.5M $29.7M -$84M -$125.5M -$123.3M
 
Minority Interest in Earnings -$4.4M -$760.2K -$9.9M -$19.6M -$11.6M
Net Income to Common Excl Extra Items $44.2M $24.2M -$84M -$125.5M -$123.3M
 
Basic EPS (Cont. Ops) $0.05 $0.03 -$0.08 -$0.10 -$0.10
Diluted EPS (Cont. Ops) $0.05 $0.03 -$0.08 -$0.10 -$0.10
Weighted Average Basic Share $879.3M $879.3M $879.3M $1B $1.1B
Weighted Average Diluted Share $879.3M $879.3M $879.3M $1B $1.1B
 
EBITDA $146.7M $176.3M $57.6M $9.8M $23.1M
EBIT $76.9M $91.2M -$34.9M -$80.3M -$71.3M
 
Revenue (Reported) $479.4M $622.6M $574.3M $561.1M $483.6M
Operating Income (Reported) $71.1M $91.2M -$34.9M -$80.3M -$71.3M
Operating Income (Adjusted) $76.9M $91.2M -$34.9M -$80.3M -$71.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $150.7M $117.1M $133.8M $126.3M $125.7M
Revenue Growth (YoY) 28.32% -22.28% 14.18% -5.56% -0.5%
 
Cost of Revenues $117M $112.8M $133.1M $116.3M $123.4M
Gross Profit $33.7M $4.3M $634.9K $10M $2.3M
Gross Profit Margin 22.39% 3.68% 0.48% 7.92% 1.8%
 
R&D Expenses $5.3M $4.2M $7.1M $5M $5.6M
Selling, General & Admin $21.4M $21.1M $19.5M $16.8M $18.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23.6M $21.3M $23.3M $21.9M $26.3M
Operating Income $10.1M -$17M -$22.7M -$11.9M -$24.1M
 
Net Interest Expenses $5.2M $6.1M $5.8M $6.9M $6.6M
EBT. Incl. Unusual Items $9.1M -$20M -$26.2M -$15.9M -$44.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $161.9K $200.6K $398.5K $242.2K
Net Income to Company -$18.6M -$1M -- -- --
 
Minority Interest in Earnings $93.4K -$3.8M -$4.7M -$2.7M -$5.2M
Net Income to Common Excl Extra Items $7.9M -$19.9M -$26.5M -$16.2M -$44.5M
 
Basic EPS (Cont. Ops) $0.01 -$0.02 -$0.02 -$0.01 -$0.04
Diluted EPS (Cont. Ops) -- -$0.02 -$0.02 -$0.01 -$0.04
Weighted Average Basic Share $879.3M $879.3M $1.1B $1.1B $1.1B
Weighted Average Diluted Share $879.3M $879.3M $1.1B $1.1B $1.1B
 
EBITDA $32.7M $5.6M -$492.9K $12.3M --
EBIT $10.1M -$17M -$22.7M -$11.9M -$24.1M
 
Revenue (Reported) $150.7M $117.1M $133.8M $126.3M $125.7M
Operating Income (Reported) $10.1M -$17M -$22.7M -$11.9M -$24.1M
Operating Income (Adjusted) $10.1M -$17M -$22.7M -$11.9M -$24.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $554.6M $640.5M $564.1M $480M $471.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $398.8M $534.6M $543M $473.9M $470.2M
Gross Profit $155.8M $105.9M $21.1M $6.2M $1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.4M $27.4M $23.1M $21.8M $14.5M
Selling, General & Admin $76.7M $79.3M $75.7M $70.5M $66.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $93.5M $100.4M $99.5M $88.4M $92M
Operating Income $62.3M $5.5M -$78.4M -$82.3M -$90.6M
 
Net Interest Expenses $18.8M $25.8M $25.6M $28.2M $26.7M
EBT. Incl. Unusual Items $43M -$18.3M -$121.7M -$118.9M -$153M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M $3.2M $1.7M $1.5M $775.4K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $4.9M -$8.1M -$16.5M -$18.1M -$12.4M
Net Income to Common Excl Extra Items $41.1M -$21.4M -$124.5M -$121.8M -$152.6M
 
Basic EPS (Cont. Ops) $0.04 -$0.02 -$0.12 -$0.09 -$0.13
Diluted EPS (Cont. Ops) -- -$0.02 -$0.12 -$0.09 -$0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $143.5M $99.2M $11.3M $10.3M --
EBIT $62.3M $5.5M -$78.4M -$82.3M -$90.6M
 
Revenue (Reported) $554.6M $640.5M $564.1M $480M $471.6M
Operating Income (Reported) $62.3M $5.5M -$78.4M -$82.3M -$90.6M
Operating Income (Adjusted) $62.3M $5.5M -$78.4M -$82.3M -$90.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $406.6M $427.7M $419.4M $338.6M $329.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $296.1M $370.9M $412.8M $328.5M $327.9M
Gross Profit $110.5M $56.7M $6.6M $10.1M $1.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.4M $17.4M $16.3M $14M $14.2M
Selling, General & Admin $38.8M $57.8M $51.8M $48M $47.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $70.1M $65.5M $58M $55.1M $62.2M
Operating Income $40.3M -$8.8M -$51.4M -$45M -$60.4M
 
Net Interest Expenses $13.8M $19.1M $18.5M $20.6M $19.6M
EBT. Incl. Unusual Items $30.8M -$16.9M -$62.9M -$58.6M -$89.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $1.8M -$214.3K $990.5K $719K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.3M -$5.9M -$12.7M -$11.2M -$12.1M
Net Income to Common Excl Extra Items $25.2M -$18.9M -$63.3M -$60.5M -$89.7M
 
Basic EPS (Cont. Ops) $0.03 -$0.01 -$0.05 -$0.04 -$0.07
Diluted EPS (Cont. Ops) $0.02 -$0.01 -$0.05 -$0.04 -$0.07
Weighted Average Basic Share $2.6B $2.6B $3.1B $3.3B $3.3B
Weighted Average Diluted Share $2.6B $2.6B $3.1B $3.3B $3.3B
 
EBITDA $63.4M $62M $16.5M $25.4M $8.7M
EBIT $40.8M -$8.8M -$51.4M -$45M -$60.4M
 
Revenue (Reported) $406.6M $427.7M $419.4M $338.6M $329.8M
Operating Income (Reported) $40.3M -$8.8M -$51.4M -$45M -$60.4M
Operating Income (Adjusted) $40.8M -$8.8M -$51.4M -$45M -$60.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $100M $86.4M $89.6M $183.4M $161.9M
Short Term Investments -- -- -- $8.5M --
Accounts Receivable, Net $175.7M $200.5M $174M $160.3M $151.9M
Inventory $40.9M $86.4M $93.5M $111.4M $106.2M
Prepaid Expenses $5.8M $18.2M $22.1M $15.5M $19.3M
Other Current Assets -- -- $6.3M $5.7M $3.6M
Total Current Assets $391.4M $467.2M $435.4M $516.2M $488.3M
 
Property Plant And Equipment $681.3M $966.2M $782.7M $762.7M $656.4M
Long-Term Investments -- $134.3M $127.8M $127.4M $115.5M
Goodwill $188.2M $185.5M $142.8M $119.7M $93.6M
Other Intangibles $201.6M $204.9M $179.9M $164.5M $174.9M
Other Long-Term Assets -- -- -- -- $4.4M
Total Assets $1.6B $1.9B $1.7B $1.7B $1.5B
 
Accounts Payable $111.7M $131.8M $98.7M $95.2M $84.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $786.2K -- $687.6K $808.1K
Other Current Liabilities -- -- $160.5M $123.1K $132K
Total Current Liabilities $547.4M $597.1M $497.5M $461.9M $531.2M
 
Long-Term Debt $193M $357.2M $442.9M $478.9M $383.8M
Capital Leases -- -- -- -- --
Total Liabilities $773.8M $973.2M $975M $981.3M $955.8M
 
Common Stock $134.6M $138M $126.5M $155.8M $151.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $697.5M $722.5M $583.8M $634M $493.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $127.8M $132.3M $103.7M $76.9M $75.5M
Total Equity $825.3M $854.8M $687.5M $710.9M $568.7M
 
Total Liabilities and Equity $1.6B $1.8B $1.7B $1.7B $1.5B
Cash and Short Terms $100M $86.4M $89.6M $183.4M $161.9M
Total Debt $496.7M $701M $523.9M $609.2M $602.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $84.8M $143.7M $144.3M $137M $155.5M
Short Term Investments -- -- $48.1M -- --
Accounts Receivable, Net $195.4M $181.3M $166M $172.3M $136.7M
Inventory $56.8M $96.1M $110.5M $122M $120.7M
Prepaid Expenses $11.5M $24.8M $20.2M $27.2M $24.2M
Other Current Assets $50.3M $31.2M $19.5M -- --
Total Current Assets $425.4M $503.7M $485.3M $497.8M $487.3M
 
Property Plant And Equipment $811.5M $765.3M $739.3M $716.6M $616.1M
Long-Term Investments $118.8M $106.9M $107.7M $118.8M $117.5M
Goodwill $191.9M $164.7M $135M -- --
Other Intangibles $220.1M $177M $165.1M -- --
Other Long-Term Assets $6M $22.5M $18.7M -- --
Total Assets $1.8B $1.8B $1.7B $1.7B $1.5B
 
Accounts Payable $107.5M $91.5M $74.6M $77.3M $67.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $14.5K $142.9M $2M -- --
Total Current Liabilities $524M $573.5M $376.3M $545.8M $608.8M
 
Long-Term Debt $368.8M $394.7M $476.1M $387.7M $330.7M
Capital Leases -- -- -- -- --
Total Liabilities $903M $1B $918.4M $997.1M $1B
 
Common Stock $136.1M $124M $151.3M $157.5M $155.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $150.7M $107.4M $85.9M $79.4M $65.5M
Total Equity $863.1M $737.4M $756.3M $657.4M $493.2M
 
Total Liabilities and Equity $1.8B $1.8B $1.7B $1.7B $1.5B
Cash and Short Terms $84.8M $143.7M $144.3M $137M $155.5M
Total Debt $673.1M $482.4M $588.9M $641.1M $553.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $58.5M $29.7M -$84M -$125.5M -$123.3M
Depreciation & Amoritzation $69.8M $85.1M $92.5M $90.1M $94.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.2M -$40.2M $642.9K $20.4M --
Change in Inventories $4.7M -$43.4M -$19M -$15.9M $725.3K
Cash From Operations $139.9M $60.6M $42.2M $1.9M $19.2M
 
Capital Expenditures $149.9M $154.1M $81M $60.2M $28.7M
Cash Acquisitions -$4.3M $77.3M $6.2M $3.3M $494.1K
Cash From Investing -$148.2M -$224.8M -$82.5M -$74.7M -$19.5M
 
Dividends Paid (Ex Special Dividend) -$27.1M $21.6M $7.2M -- --
Special Dividend Paid
Long-Term Debt Issued $366M $579M $594.1M $547.8M $431.9M
Long-Term Debt Repaid -$387.6M -$409.2M -$499.1M -$522.4M -$429.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $19.3M $1.4M -- $168M -$5.8M
Cash From Financing -$56M $146.9M $54.5M $160.3M -$30.6M
 
Beginning Cash (CF) $158.9M $86.4M $89.6M $174.9M $161.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$64.3M -$17.2M $14.3M $87.5M -$30.8M
Ending Cash (CF) $94.7M $69.1M $104.1M $262.5M $131.3M
 
Levered Free Cash Flow -$10M -$93.4M -$38.8M -$58.3M -$9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.6M -$1M -- -- --
Depreciation & Amoritzation -$38.2M -$44.6M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $16.1M -$2.7M -- -- --
Change in Inventories $8.2M $12.2M -- -- --
Cash From Operations $18.6M $2.4M -$2.2M -$15.1M $18.5M
 
Capital Expenditures $35.1M $20.1M $12.4M $5.3M $6.9M
Cash Acquisitions $61M $2.4M -$10.7K -$139.2K --
Cash From Investing -$95.2M -$22.3M -$61M -$76.1M -$36.1M
 
Dividends Paid (Ex Special Dividend) -- -$254.8K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $154.7M $134.1M $139.3M -- --
Long-Term Debt Repaid -$82.7M -$40.2M -$182.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.2K -- -$5.6M -- --
Cash From Financing $47.4M $72.9M -$59.6M $3.2M -$19.8M
 
Beginning Cash (CF) $84.8M $143.7M $96.3M $52.7M $126M
Foreign Exchange Rate Adjustment -$2.1K -- -$100 $3.2K -$300
Additions / Reductions -$29.2M $53M -$122.7M -$88M -$37.5M
Ending Cash (CF) $55.6M $196.7M -$26.4M -$35.2M $88.5M
 
Levered Free Cash Flow -$16.4M -$17.7M -$14.6M -$20.5M $11.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $97.6M $49.6M -$9.8M $10.9M $45M
 
Capital Expenditures $141.5M $91.8M $56.2M $38.5M $21.9M
Cash Acquisitions $63.1M $1.1M $3.4M $3.3M $494.6K
Cash From Investing -$193.1M -$108.2M -$103.9M -$76.4M $31.2M
 
Dividends Paid (Ex Special Dividend) $19.9M $22.2M -- -- --
Special Dividend Paid
Long-Term Debt Issued $483.6M $609.2M $561.6M -- --
Long-Term Debt Repaid -$335M -$440.8M -$623.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $83.3M $128.5M $65.7M $4.8M -$4.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12M $69.9M -$47.8M -$60.6M $71.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$43.8M -$42.2M -$66M -$27.6M $23.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $39.6M $26.9M -$22.8M -$13.8M $12M
 
Capital Expenditures $106.3M $65M $44.4M $24M $17.2M
Cash Acquisitions $61M $2.4M -$100 -$300 --
Cash From Investing -$170.3M -$68.6M -$94.2M -$97.6M -$46.9M
 
Dividends Paid (Ex Special Dividend) -$12.7M $7.1M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $450.6M $480.8M $448.3M -- $184.6M
Long-Term Debt Repaid -$302M -$333.7M -$457.7M -- -$138M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M -- $164.7M -- --
Cash From Financing $112.6M $114.2M $128.1M -$23.6M $2.2M
 
Beginning Cash (CF) $267.4M $346.9M $424.4M $258.8M $459.1M
Foreign Exchange Rate Adjustment $1.4K -$1.2K $3.3K $1.3K $3.7K
Additions / Reductions -$18.1M $72.5M $11.1M -$135M -$32.6M
Ending Cash (CF) $249.8M $419.4M $435.5M $123.8M $426.5M
 
Levered Free Cash Flow -$28.3M -$38.1M -$67.2M -$37.8M -$5.2M

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: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock