Financhill
Buy
52

SIDU Quote, Financials, Valuation and Earnings

Last price:
$1.73
Seasonality move :
-17.61%
Day range:
$1.75 - $1.80
52-week range:
$1.14 - $7.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.92x
P/B ratio:
1.65x
Volume:
409.8K
Avg. volume:
600.8K
1-year change:
-27.64%
Market cap:
$32.6M
Revenue:
$4.7M
EPS (TTM):
-$2.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8M $1.4M $7.3M $6M $4.7M
Revenue Growth (YoY) -35.42% -22.05% 417.73% -18.24% -21.64%
 
Cost of Revenues $1.8M $1.8M $5.9M $4.3M $6.1M
Gross Profit $20.8K -$366.6K $1.4M $1.6M -$1.5M
Gross Profit Margin 1.15% -26.02% 19.72% 27.53% -31.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $3.1M $13.5M $14.2M $14.2M
Other Inc / (Exp) $8.5K $633.3K -$14.3K -$137.8K -$537.9K
Operating Expenses $1.6M $3.1M $13.5M $14.2M $14.2M
Operating Income -$1.5M -$3.5M -$12M -$12.5M -$15.7M
 
Net Interest Expenses $18.3K $865.9K $781.4K $1.7M $1.3M
EBT. Incl. Unusual Items -$1.5M -$3.7M -$12.8M -$14.3M -$17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.5M -$3.7M -$12.8M -$14.3M -$17.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$3.7M -$12.8M -$14.3M -$17.5M
 
Basic EPS (Cont. Ops) -$9.52 -$34.00 -$74.80 -$23.44 -$3.60
Diluted EPS (Cont. Ops) -$9.52 -$34.00 -$74.80 -$23.44 -$3.60
Weighted Average Basic Share $162K $111.6K $171.7K $620K $4.9M
Weighted Average Diluted Share $162K $111.6K $171.7K $620K $4.9M
 
EBITDA -$1.1M -$3.3M -$11.7M -$13.4M -$14M
EBIT -$1.5M -$3.6M -$12.1M -$13.6M -$16.2M
 
Revenue (Reported) $1.8M $1.4M $7.3M $6M $4.7M
Operating Income (Reported) -$1.5M -$3.5M -$12M -$12.5M -$15.7M
Operating Income (Adjusted) -$1.5M -$3.6M -$12.1M -$13.6M -$16.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $153.1K $1.8M $2.3M $1.1M $238.5K
Revenue Growth (YoY) -- 1074.99% 25.8% -53.61% -77.29%
 
Cost of Revenues $287.7K $821K $1.4M $966.1K $1.9M
Gross Profit -$134.5K $978.3K $895.8K $84.1K -$1.6M
Gross Profit Margin -87.86% 54.37% 39.57% 8.01% -682.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $377.6K $3.2M $3.5M $3.6M $4.4M
Other Inc / (Exp) $324K -- -$40.9K -$95.5K -$432.7K
Operating Expenses $385.2K $3.2M $3.5M $3.6M $4.4M
Operating Income -$519.7K -$2.3M -$2.6M -$3.6M -$6.1M
 
Net Interest Expenses $3.6K $65.9K $753.8K $153.5K --
EBT. Incl. Unusual Items -$199.3K -$2.3M -$3.4M -$3.8M -$6.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$199.3K -$2.3M -$3.4M -$3.8M -$6.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$199.3K -$2.3M -$3.4M -$3.8M -$6.4M
 
Basic EPS (Cont. Ops) -$1.23 -$14.00 -$11.58 -$1.42 -$0.35
Diluted EPS (Cont. Ops) -$1.23 -$14.00 -$11.58 -$1.42 -$0.35
Weighted Average Basic Share $162K $166K $297.1K $2.7M $18.2M
Weighted Average Diluted Share $162K $166K $297.1K $2.7M $18.2M
 
EBITDA -$98.7K -$2.2M -$3.3M -$3.4M -$5.1M
EBIT -$195.7K -$2.3M -$3.3M -$3.7M -$6.1M
 
Revenue (Reported) $153.1K $1.8M $2.3M $1.1M $238.5K
Operating Income (Reported) -$519.7K -$2.3M -$2.6M -$3.6M -$6.1M
Operating Income (Adjusted) -$195.7K -$2.3M -$3.3M -$3.7M -$6.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $3.1M $7.8M $4.7M $3.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.3M $6.4M $3.9M $7M
Gross Profit -- $746.3K $1.4M $829.6K -$3.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $6M $13.8M $14.3M $15M
Other Inc / (Exp) $333.1K $309.3K -$40.9K -$192.3K -$875.1K
Operating Expenses -- $6M $13.8M $14.3M $15M
Operating Income -- -$5.3M -$12.4M -$13.4M -$18.2M
 
Net Interest Expenses $15.4K $928.2K $1.5M $1.1M $1M
EBT. Incl. Unusual Items -- -$5.9M -$14M -$14.7M -$20.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$5.9M -$14M -$14.7M -$20.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$5.9M -$14M -$14.7M -$20.1M
 
Basic EPS (Cont. Ops) -- -$35.55 -$80.38 -$15.95 -$2.62
Diluted EPS (Cont. Ops) -- -$35.55 -$80.38 -$15.95 -$2.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$5.3M -$12.8M -$13.5M -$15.8M
EBIT -- -$5.7M -$13M -$14M -$18.6M
 
Revenue (Reported) -- $3.1M $7.8M $4.7M $3.9M
Operating Income (Reported) -- -$5.3M -$12.4M -$13.4M -$18.2M
Operating Income (Adjusted) -- -$5.7M -$13M -$14M -$18.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $153.1K $1.8M $2.3M $1.1M $238.5K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $287.7K $821K $1.4M $966.1K $1.9M
Gross Profit -$134.5K $978.3K $895.8K $84.1K -$1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $377.6K $3.2M $3.5M $3.6M $4.4M
Other Inc / (Exp) $324K -- -$40.9K -$95.5K -$432.7K
Operating Expenses $385.2K $3.2M $3.5M $3.6M $4.4M
Operating Income -$519.7K -$2.3M -$2.6M -$3.6M -$6.1M
 
Net Interest Expenses $3.6K $65.9K $753.8K $153.5K --
EBT. Incl. Unusual Items -$199.3K -$2.3M -$3.4M -$3.8M -$6.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$199.3K -$2.3M -$3.4M -$3.8M -$6.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$199.3K -$2.3M -$3.4M -$3.8M -$6.4M
 
Basic EPS (Cont. Ops) -$1.23 -$14.00 -$11.58 -$1.42 -$0.35
Diluted EPS (Cont. Ops) -$1.23 -$14.00 -$11.58 -$1.42 -$0.35
Weighted Average Basic Share $162K $166K $297.1K $2.7M $18.2M
Weighted Average Diluted Share $162K $166K $297.1K $2.7M $18.2M
 
EBITDA -$98.7K -$2.2M -$3.3M -$3.4M -$5.1M
EBIT -$195.7K -$2.3M -$3.3M -$3.7M -$6.1M
 
Revenue (Reported) $153.1K $1.8M $2.3M $1.1M $238.5K
Operating Income (Reported) -$519.7K -$2.3M -$2.6M -$3.6M -$6.1M
Operating Income (Adjusted) -$195.7K -$2.3M -$3.3M -$3.7M -$6.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.2K $13.7M $2.3M $1.2M $15.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $342.2K $574.1K $1M $1.2M $1.5M
Inventory $205.9K $127.5K $583.4K $858.6K $255.7K
Prepaid Expenses $14.3K $1.6M $3.4M $5.4M $3.3M
Other Current Assets $14.3K -- $57.5K $42.2K $91K
Total Current Assets $582.6K $16M $7.4M $9.2M $22.3M
 
Property Plant And Equipment $1.2M $1.3M $2.8M $9.7M $15M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.5K $12.5K $42.8K $64.9K $81.4K
Total Assets $1.8M $17.3M $10.3M $19.4M $37.7M
 
Accounts Payable $63K $814.1K $2.1M $5.4M $2.7M
Accrued Expenses $113.1K $220.9K $820.5K $1.3M $907.7K
Current Portion Of Long-Term Debt $7.3M $1M $502.4K $2.6M $6.9M
Current Portion Of Capital Lease Obligations $194.8K $312.6K $199.2K $119.3K $121.5K
Other Current Liabilities $82.4K $44.5K -- -- --
Total Current Liabilities $8.1M $3.8M $6.4M $12.2M $14.2M
 
Long-Term Debt -- $2.5M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8.4M $6.6M $6.4M $12.2M $14.2M
 
Common Stock $1K $1.7K $20 $110 $1.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -$6.6M $10.7M $3.9M $7.1M $23.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$6.6M $10.7M $3.9M $7.1M $23.5M
 
Total Liabilities and Equity $1.8M $17.3M $10.3M $19.4M $37.7M
Cash and Short Terms $20.2K $13.7M $2.3M $1.2M $15.7M
Total Debt $7.6M $3.5M $2.1M $4.7M $10M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $10.4M $2.8M $6.2M $11.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.6M $1.8M $822.8K $1.1M
Inventory -- $158.8K $806.3K $1.4M $143K
Prepaid Expenses -- -- $4.6M $4.7M $2M
Other Current Assets -- $2M $16.4K $81K $129.8K
Total Current Assets -- $14.3M $10.1M $13.3M $16.5M
 
Property Plant And Equipment -- $1.7M $3.9M $11.6M $17M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $12.5K $44.3K $72K $84.5K
Total Assets -- $16M $14M $25.4M $34M
 
Accounts Payable -- $1.1M $3.5M $3M $2.5M
Accrued Expenses -- $359.5K $926K $940K $1.4M
Current Portion Of Long-Term Debt -- $1M $1.1M $1.6M $9.8M
Current Portion Of Capital Lease Obligations -- $317.6K $168.4K $48K $49.1K
Other Current Liabilities -- $76.6K $74.2K -- --
Total Current Liabilities -- $3.9M $8.4M $8.2M $14.2M
 
Long-Term Debt -- $2.2M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $6.4M $8.4M $8.2M $14.2M
 
Common Stock -- $1.7K $3.5K $420 $1.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $9.5M $5.6M $17.2M $19.8M
 
Total Liabilities and Equity -- $16M $14M $25.4M $34M
Cash and Short Terms -- $10.4M $2.8M $6.2M $11.7M
Total Debt -- $3.2M $2.8M $3.7M $9.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5M -$3.7M -$12.8M -$14.3M -$17.5M
Depreciation & Amoritzation $466.8K $395K $319.9K $217.1K $2.2M
Stock-Based Compensation -- $200K $1.2M $1M $289.2K
Change in Accounts Receivable $143.7K -$234.6K -$542.8K -$593.8K -$1.2M
Change in Inventories -$55.8K $78.4K -$455.9K -$265.6K $602.9K
Cash From Operations -$1.6M -$2.5M -$12.1M -$11.7M -$15.8M
 
Capital Expenditures $4.5K $217.8K $2.1M $7.2M $7.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.5K -$217.8K -$2.1M -$7.7M -$7.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$19.6K --
Special Dividend Paid
Long-Term Debt Issued $1.9M $478.9K $502.4K $6.4M $7.3M
Long-Term Debt Repaid -$323.4K -$340.8K -$945.5K -$4.6M -$3.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.6M $16.4M $2.8M $18.4M $37.8M
 
Beginning Cash (CF) $57.3K $20.2K $13.7M $2.3M $1.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37.2K $13.7M -$11.4M -$1.1M $14.5M
Ending Cash (CF) $20.2K $13.7M $2.3M $1.2M $15.7M
 
Levered Free Cash Flow -$1.6M -$2.7M -$14.2M -$19M -$23.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$199.3K -$2.3M -$3.4M -$3.8M -$6.4M
Depreciation & Amoritzation $97K $104K $3.4K $253K $934.7K
Stock-Based Compensation -- $1.2M $566.2K $79.2K $252.2K
Change in Accounts Receivable $124.6K -$1.1M -$766.5K $419.7K $368.8K
Change in Inventories $92.3K -$31.3K -$222.9K -$205.7K $112.7K
Cash From Operations -$248.8K -$2.5M -$3.5M -$5.4M -$3.2M
 
Capital Expenditures -- $541.3K $1.1M $2.2M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$541.3K -$1.1M -$2.2M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $307.6K -- $1.9M $46.1K $3.3M
Long-Term Debt Repaid -$46K -$297.1K -$1.3M -$1.2M -$3.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $261.7K -$297.1K $5.2M $12.6M $2.2M
 
Beginning Cash (CF) $20.2K $13.7M $2.3M $1.2M $15.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.9K -$3.3M $523.5K $5M -$4M
Ending Cash (CF) $33K $10.4M $2.8M $6.2M $11.7M
 
Levered Free Cash Flow -$248.8K -$3M -$4.6M -$7.6M -$6.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$5.9M -$14M -$14.7M -$20.1M
Depreciation & Amoritzation -- $401.9K $219.3K $466.8K $2.9M
Stock-Based Compensation -- $1.4M $566.2K $534.9K $462.2K
Change in Accounts Receivable -- -$1.5M -$189.2K $592.4K -$1.3M
Change in Inventories -- -$45.1K -$647.5K -$248.4K $921.3K
Cash From Operations -- -$4.7M -$13.1M -$13.7M -$13.6M
 
Capital Expenditures -- $759.1K $2.7M $8.3M $8.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$759.1K -$2.7M -$8.8M -$8.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $171.3K $2.4M $4.6M $10.5M
Long-Term Debt Repaid -- -$592K -$2M -$4.5M -$5.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $15.8M $8.2M $25.8M $27.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $10.4M -$7.6M $3.4M $5.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$5.4M -$15.8M -$22M -$21.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$199.3K -$2.3M -$3.4M -$3.8M -$6.4M
Depreciation & Amoritzation $97K $104K $3.4K $253K $934.7K
Stock-Based Compensation -- $1.2M $566.2K $79.2K $252.2K
Change in Accounts Receivable $124.6K -$1.1M -$766.5K $419.7K $368.8K
Change in Inventories $92.3K -$31.3K -$222.9K -$205.7K $112.7K
Cash From Operations -$248.8K -$2.5M -$3.5M -$5.4M -$3.2M
 
Capital Expenditures -- $541.3K $1.1M $2.2M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$541.3K -$1.1M -$2.2M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $307.6K -- $1.9M $46.1K $3.3M
Long-Term Debt Repaid -$46K -$297.1K -$1.3M -$1.2M -$3.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $261.7K -$297.1K $5.2M $12.6M $2.2M
 
Beginning Cash (CF) $20.2K $13.7M $2.3M $1.2M $15.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.9K -$3.3M $523.5K $5M -$4M
Ending Cash (CF) $33K $10.4M $2.8M $6.2M $11.7M
 
Levered Free Cash Flow -$248.8K -$3M -$4.6M -$7.6M -$6.2M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Stock Keep Going Up?
Will Robinhood Stock Keep Going Up?

Commission-free online brokerage Robinhood (NASDAQ:HOOD) has served up massive gains…

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock