Financhill
Buy
57

SOMA.V Quote, Financials, Valuation and Earnings

Last price:
$1.65
Seasonality move :
7.62%
Day range:
$1.62 - $1.75
52-week range:
$0.49 - $1.79
Dividend yield:
0%
P/E ratio:
18.27x
P/S ratio:
1.78x
P/B ratio:
3.83x
Volume:
81.6K
Avg. volume:
203K
1-year change:
211.32%
Market cap:
$200.5M
Revenue:
$89.4M
EPS (TTM):
$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.1M $40M $53M $81.2M $89.4M
Revenue Growth (YoY) -- 73.39% 32.51% 53.26% 10.11%
 
Cost of Revenues $14.7M $27.9M $37.4M $57.4M $68.2M
Gross Profit $8.4M $12.1M $15.5M $23.8M $21.1M
Gross Profit Margin 36.29% 30.18% 29.35% 29.31% 23.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $1.3M $1.5M $1.8M $2.3M
Other Inc / (Exp) $9.3M $1.4M -$3.9M -$390.6K -$198.3K
Operating Expenses $6M $5.4M $2.9M $2.9M $3.9M
Operating Income $2.4M $6.7M $12.6M $20.8M $17.2M
 
Net Interest Expenses $3M $5.3M $5M $6.5M $7M
EBT. Incl. Unusual Items $8.7M $2.8M $3.8M $14M $10.1M
Earnings of Discontinued Ops. -$458.2K -- -- -- --
Income Tax Expense $1.7M $4M $3.5M $11.2M $5.8M
Net Income to Company $6.5M -$1.2M $257.5K $2.8M $4.2M
 
Minority Interest in Earnings $176.6K -- -- -- --
Net Income to Common Excl Extra Items $6.7M -$1.2M $257.5K $2.8M $4.2M
 
Basic EPS (Cont. Ops) $0.15 -$0.02 $0.00 $0.03 $0.05
Diluted EPS (Cont. Ops) $0.14 -$0.02 $0.00 $0.03 $0.04
Weighted Average Basic Share $45.3M $63.9M $85.1M $91.3M $91.8M
Weighted Average Diluted Share $49.3M $63.9M $87.2M $93.9M $94.3M
 
EBITDA $12.8M $9.8M $16.5M $31.5M $33.4M
EBIT $11.7M $6.7M $12.6M $20.8M $17.2M
 
Revenue (Reported) $23.1M $40M $53M $81.2M $89.4M
Operating Income (Reported) $2.4M $6.7M $12.6M $20.8M $17.2M
Operating Income (Adjusted) $11.7M $6.7M $12.6M $20.8M $17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.3M $12.1M $22.8M $22.4M $18.1M
Revenue Growth (YoY) 1.82% 7.55% 88.16% -1.59% -19.16%
 
Cost of Revenues $6.3M $8.7M $15.4M $16.3M $13.9M
Gross Profit $5M $3.4M $7.4M $6.1M $4.3M
Gross Profit Margin 44.08% 27.89% 32.28% 27.14% 23.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $293.2K $287.6K $382.6K $396.4K $472.2K
Other Inc / (Exp) -$219.3K -$207.3K $446.6K -$12.9K --
Operating Expenses $1.3M $409.2K $699.4K $950.4K $1.1M
Operating Income $3.7M $3M $6.7M $5.1M $3.2M
 
Net Interest Expenses $1.4M $1.3M $1.6M $1.9M $1.6M
EBT. Incl. Unusual Items $2.1M $1.5M $5.5M $3.2M $1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $974.3K $1.2M $2.3M $2M $620.3K
Net Income to Company $1.1M $316.5K $3.2M $1.2M $425K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $316.5K $3.2M $1.2M $425K
 
Basic EPS (Cont. Ops) $0.02 $0.00 $0.04 $0.01 $0.00
Diluted EPS (Cont. Ops) $0.02 $0.00 $0.03 $0.01 $0.00
Weighted Average Basic Share $64.4M $91M $91.3M $92M $104.8M
Weighted Average Diluted Share $70.9M $91.8M $94.4M $94.3M $108.6M
 
EBITDA $4.2M $3.8M $9.6M $9.1M $6.8M
EBIT $3.7M $3M $6.7M $5.1M $3.2M
 
Revenue (Reported) $11.3M $12.1M $22.8M $22.4M $18.1M
Operating Income (Reported) $3.7M $3M $6.7M $5.1M $3.2M
Operating Income (Adjusted) $3.7M $3M $6.7M $5.1M $3.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39.8M $50.3M $75.1M $83.8M $93.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.7M $34.2M $51.7M $67.6M $69.8M
Gross Profit $12M $16M $23.4M $16.3M $24.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $916.5K $1.3M $1.7M $2.1M $2.4M
Other Inc / (Exp) $11.1M -$128.4K -$3.6M -$346.2K --
Operating Expenses $5.4M $3.2M $3.2M $3.5M $4.2M
Operating Income $6.7M $12.8M $20.2M $12.7M $19.9M
 
Net Interest Expenses $5.3M $5.2M $5.8M $7.3M $6.4M
EBT. Incl. Unusual Items $13.7M $7.6M $10.8M $5.1M $12.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $6.7M $4.9M $9.8M $3.9M
Net Income to Company $11M $887.3K $5.9M -$4.7M $8.8M
 
Minority Interest in Earnings $71.1K -- -- -- --
Net Income to Common Excl Extra Items $11M $887.3K $5.9M -$4.7M $8.8M
 
Basic EPS (Cont. Ops) $0.18 $0.01 $0.06 -$0.05 $0.10
Diluted EPS (Cont. Ops) $0.26 $0.01 $0.06 -$0.05 $0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.8M $16.9M $28.1M $28.2M $39M
EBIT $6.7M $12.8M $20.2M $12.7M $19.9M
 
Revenue (Reported) $39.8M $50.3M $75.1M $83.8M $93.9M
Operating Income (Reported) $6.7M $12.8M $20.2M $12.7M $19.9M
Operating Income (Adjusted) $6.7M $12.8M $20.2M $12.7M $19.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.4M $39.7M $61.8M $64.4M $69M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.7M $26M $40.3M $50.5M $52M
Gross Profit $9.7M $13.7M $21.5M $14M $17M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $868.2K $1.1M $1.3M $1.4M
Other Inc / (Exp) $836.6K -$580.6K -$263.4K -$219.1K -$424.4K
Operating Expenses $3.8M $1.7M $2M $2.5M $2.9M
Operating Income $5.9M $11.9M $19.6M $11.4M $14.2M
 
Net Interest Expenses $4M $3.9M $4.7M $5.5M $5M
EBT. Incl. Unusual Items $2.7M $7.5M $14.5M $5.7M $8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $5.1M $6.5M $5.1M $3.2M
Net Income to Company $319.6K $2.4M $8.1M $587.5K $5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $319.6K $2.4M $8.1M $587.5K $5.2M
 
Basic EPS (Cont. Ops) $0.01 $0.03 $0.09 $0.01 $0.06
Diluted EPS (Cont. Ops) $0.00 $0.03 $0.09 $0.01 $0.05
Weighted Average Basic Share $189.4M $248.9M $273.7M $275M $289.3M
Weighted Average Diluted Share $207.3M $257.1M $281.2M $277.2M $299M
 
EBITDA $8.5M $14.5M $26.2M $22.9M $28.6M
EBIT $6.9M $11.9M $19.6M $11.4M $14.2M
 
Revenue (Reported) $29.4M $39.7M $61.8M $64.4M $69M
Operating Income (Reported) $5.9M $11.9M $19.6M $11.4M $14.2M
Operating Income (Adjusted) $6.9M $11.9M $19.6M $11.4M $14.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4M $251.6K $529.7K $1.8M $7.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $390.7K $1M $1.3M $4.2M
Inventory $5M $4.9M $5.1M $8.5M $7.5M
Prepaid Expenses $867K $251.2K $445.6K $635K $990.1K
Other Current Assets -- -- -- -- --
Total Current Assets $13.8M $9.8M $12.8M $22.7M $32.3M
 
Property Plant And Equipment $18.6M $21M $34.2M $42.3M $37.2M
Long-Term Investments -- $31.9K $54K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $32.4M $34.5M $51.5M $74.1M $79.2M
 
Accounts Payable $2.8M $5M $7M $7.4M $7.1M
Accrued Expenses $691.9K $760K $239.6K $316.9K $769.3K
Current Portion Of Long-Term Debt -- -- $1.9M $5.7M $2.5M
Current Portion Of Capital Lease Obligations -- -- $243.3K $305.3K $371.9K
Other Current Liabilities $206.3K -- -- -- --
Total Current Liabilities $11.7M $13.5M $12.7M $22.3M $19M
 
Long-Term Debt $15.7M $18.7M $26.6M $25.3M $32M
Capital Leases -- -- -- -- --
Total Liabilities $32.5M $36M $48.7M $59.9M $63.3M
 
Common Stock $47M $48.1M $54.4M $54.5M $54.7M
Other Common Equity Adj -$1.8M -$3.4M -$6.2M $1.9M -$1.3M
Common Equity -$74.2K -$1.5M $2.8M $14.2M $16M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$74.2K -$1.5M $2.8M $14.2M $16M
 
Total Liabilities and Equity $32.4M $34.5M $51.5M $74.1M $79.2M
Cash and Short Terms $2.4M $251.6K $529.7K $1.8M $7.8M
Total Debt $15.7M $18.7M $28.8M $28M $34.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $755.5K $3.3M $3M $3M $16.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $49.2K $2.9M $5.1M $37.6K
Inventory $5.7M $6.1M $8.2M $7.6M $11.3M
Prepaid Expenses $300.2K $101.6K $218.3K $376.8K $637.8K
Other Current Assets -- -- -- -- --
Total Current Assets $10.9M $16.7M $28M $28.7M $45.2M
 
Property Plant And Equipment $19.9M $29.4M $40.8M $37.6M $41.6M
Long-Term Investments $31.9K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.4M $50.5M $77.7M $75.6M $100M
 
Accounts Payable $5.4M $4.9M $5.9M $6.1M $9.3M
Accrued Expenses $520.2K $678.9K $259.6K $252.1K --
Current Portion Of Long-Term Debt -- $1.3M $2.2M $2.6M --
Current Portion Of Capital Lease Obligations $105.9K -- $232.5K $258.6K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.8M $16.3M $21.8M $18M $17.4M
 
Long-Term Debt $17.9M $23.7M $28.5M $30.9M $19.8M
Capital Leases -- -- -- -- --
Total Liabilities $33.8M $43.5M $58.9M $64.3M $47.7M
 
Common Stock $47.9M $54.4M $54.5M $54.7M $80.9M
Other Common Equity Adj -$2.6M -$4M $1.3M -$1.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $600.4K $7M $18.8M $11.3M $52.3M
 
Total Liabilities and Equity $34.4M $50.5M $77.7M $75.6M $100M
Cash and Short Terms $755.5K $3.3M $3M $3M $16.7M
Total Debt $18.1M $25M $30.9M $33.8M $21.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.5M -$1.2M $257.5K $2.8M $4.2M
Depreciation & Amoritzation $1.2M $3.1M $3.9M $10.7M $16.1M
Stock-Based Compensation $424.8K $199.2K $647.7K $358.1K $140.2K
Change in Accounts Receivable -$341.4K -$631.8K -$2.1M -$5M -$4.2M
Change in Inventories -$1.4M -$94.5K -$1M -$2.1M $794.3K
Cash From Operations -$535.8K $4.8M $10.2M $19.2M $21M
 
Capital Expenditures $2.7M $8.5M $20.1M $14.7M $11.5M
Cash Acquisitions -$6.6M -- -- -- --
Cash From Investing -$9.3M -$8M -$19.7M -$14.3M -$11.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.8M -- $7.3M -- $1.3M
Long-Term Debt Repaid -$190.1K -- -$699.9K -$3.5M -$4.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.9M -$4.7M -$3.4M -$823.4K $2.4M
Cash From Financing $12M $1.2M $9.4M -$4.2M -$714.2K
 
Beginning Cash (CF) $45.2K $251.6K $529.7K $1.8M $7.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$2.2M $278.1K $1.3M $6.1M
Ending Cash (CF) $2.4M -$2.1M $1.2M $3.7M $11.2M
 
Levered Free Cash Flow -$3.2M -$3.7M -$9.8M $4.5M $9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1M $316.5K $3.2M $1.2M $425K
Depreciation & Amoritzation $555.1K $857.2K $2.9M $4M $3.6M
Stock-Based Compensation $11.5K $2.8K $2K $4.3K $68.6K
Change in Accounts Receivable -$720.4K -$111.8K -$1.7M -$2.9M $3M
Change in Inventories $211.6K -$35.2K -$890.6K -$994.9K -$1.4M
Cash From Operations $1.8M $4M $8.4M $6.1M $4.9M
 
Capital Expenditures $5.3M $6.7M $4.6M $3.1M $9.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8M -$6.7M -$4.3M -$3.1M -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.8M -$59.3K $729.8K --
Long-Term Debt Repaid -- -$39K -$625K -$831.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $67.8K -- -$178K -$780.2K --
Cash From Financing $424.1K $4M -$862.3K -$815.2K $15.3M
 
Beginning Cash (CF) $755.5K $3.3M $3M $3M $16.7M
Foreign Exchange Rate Adjustment -$50K -$1.2M -$756.5K -$17.2K $1.6M
Additions / Reductions -$592.3K $101.7K $2.5M $2.2M $12.9M
Ending Cash (CF) $113.3K $2.2M $4.8M $5.2M $31.1M
 
Levered Free Cash Flow -$3.5M -$2.7M $3.8M $3M -$4.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11M $887.3K $5.9M -$4.7M $8.8M
Depreciation & Amoritzation $2.1M $4.1M $7.9M $15.5M $19.1M
Stock-Based Compensation $278.7K $487.6K $613.3K $10.1K $716K
Change in Accounts Receivable -$1.1M -$2.4M -$9.2M -$1.4M $1M
Change in Inventories -$1M -$837.5K -$2.3M -$906.3K -$710.2K
Cash From Operations -$2.7M $8.2M $21.2M $11.8M $31.5M
 
Capital Expenditures $7.3M $15.1M $20.6M $11.6M $22.2M
Cash Acquisitions -$939.3K -- -- -- --
Cash From Investing -$5.8M -$14.8M -$20.3M -$11.9M -$21.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.8M $3.9M $5.8M --
Long-Term Debt Repaid -- -$39K -$2.7M -$5.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$4M -$1.4M --
Cash From Financing $3.5M $10.1M -$2.7M $434.1K $7.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M $2.5M -$259.8K -$22.4K $13.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10M -$6.9M $578.3K $211.6K $9.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $319.6K $2.4M $8.1M $587.5K $5.2M
Depreciation & Amoritzation $1.6M $2.6M $6.6M $11.5M $14.4M
Stock-Based Compensation $188.2K $476.6K $442.3K $94.3K $670.1K
Change in Accounts Receivable -$758.7K -$2.6M -$9.7M -$6M -$766.2K
Change in Inventories -$194.1K -$937.1K -$2.2M -$1.1M -$2.6M
Cash From Operations $1.7M $5.1M $16.1M $8.7M $19.2M
 
Capital Expenditures $7.9M $12.1M $12.7M $8.5M $19.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M -$11.7M -$12.3M -$8.9M -$19.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.8M $383.6K $6.2M --
Long-Term Debt Repaid -- -$39K -$2M -$3.8M -$3.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $67.8K $31.7K -$627.7K -$1.2M -$619.7K
Cash From Financing $987.8K $9.9M -$2.2M $1.4M $9.1M
 
Beginning Cash (CF) $5M $6.7M $4.3M $4.8M $28M
Foreign Exchange Rate Adjustment $616.1K -$220.9K $958.2K $6.8K -$260.9K
Additions / Reductions -$2.3M $3M $2.5M $1.2M $8.9M
Ending Cash (CF) $3.3M $9.5M $7.7M $6M $36.6M
 
Levered Free Cash Flow -$6.2M -$7M $3.4M $141K -$328.4K

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
71
Is GOOG Stock a Buy?

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

Alerts

Sell
42
OKLO alert for Dec 16

Oklo, Inc. [OKLO] is down 5.81% over the past day.

Sell
48
SEI alert for Dec 16

Solaris Energy Infrastructure, Inc. [SEI] is down 5.3% over the past day.

Sell
50
SMX alert for Dec 16

SMX (Security Matters) Plc [SMX] is down 21.85% over the past day.

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

Show me the best stock