Financhill
Buy
59

SOMA.V Quote, Financials, Valuation and Earnings

Last price:
$2.12
Seasonality move :
7.62%
Day range:
$2.00 - $2.17
52-week range:
$0.51 - $2.56
Dividend yield:
0%
P/E ratio:
21.05x
P/S ratio:
2.05x
P/B ratio:
4.41x
Volume:
364.8K
Avg. volume:
279K
1-year change:
239.66%
Market cap:
$231M
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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $39.7M $61.8M $64.4M $69M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26M $40.3M $50.5M $52M --
Gross Profit $13.7M $21.5M $14M $17M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $868.2K $1.1M $1.3M $1.4M --
Other Inc / (Exp) -$580.6K -$263.4K -$219.1K -$424.4K --
Operating Expenses $1.7M $2M $2.5M $2.9M --
Operating Income $11.9M $19.6M $11.4M $14.2M --
 
Net Interest Expenses $3.9M $4.7M $5.5M $5M --
EBT. Incl. Unusual Items $7.5M $14.5M $5.7M $8.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M $6.5M $5.1M $3.2M --
Net Income to Company $2.4M $8.1M $587.5K $5.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M $8.1M $587.5K $5.2M --
 
Basic EPS (Cont. Ops) $0.03 $0.09 $0.01 $0.06 --
Diluted EPS (Cont. Ops) $0.03 $0.09 $0.01 $0.05 --
Weighted Average Basic Share $248.9M $273.7M $275M $289.3M --
Weighted Average Diluted Share $257.1M $281.2M $277.2M $299M --
 
EBITDA $14.5M $26.2M $22.9M $28.6M --
EBIT $11.9M $19.6M $11.4M $14.2M --
 
Revenue (Reported) $39.7M $61.8M $64.4M $69M --
Operating Income (Reported) $11.9M $19.6M $11.4M $14.2M --
Operating Income (Adjusted) $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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $2.4M $8.1M $587.5K $5.2M --
Depreciation & Amoritzation $2.6M $6.6M $11.5M $14.4M --
Stock-Based Compensation $476.6K $442.3K $94.3K $670.1K --
Change in Accounts Receivable -$2.6M -$9.7M -$6M -$766.2K --
Change in Inventories -$937.1K -$2.2M -$1.1M -$2.6M --
Cash From Operations $5.1M $16.1M $8.7M $19.2M --
 
Capital Expenditures $12.1M $12.7M $8.5M $19.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$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 $31.7K -$627.7K -$1.2M -$619.7K --
Cash From Financing $9.9M -$2.2M $1.4M $9.1M --
 
Beginning Cash (CF) $6.7M $4.3M $4.8M $28M --
Foreign Exchange Rate Adjustment -$220.9K $958.2K $6.8K -$260.9K --
Additions / Reductions $3M $2.5M $1.2M $8.9M --
Ending Cash (CF) $9.5M $7.7M $6M $36.6M --
 
Levered Free Cash Flow -$7M $3.4M $141K -$328.4K --

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: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock