Financhill
Sell
39

SLNG Quote, Financials, Valuation and Earnings

Last price:
$5.47
Seasonality move :
1.38%
Day range:
$5.35 - $5.41
52-week range:
$3.77 - $6.20
Dividend yield:
0%
P/E ratio:
25.57x
P/S ratio:
1.36x
P/B ratio:
1.54x
Volume:
1.4K
Avg. volume:
12.7K
1-year change:
25.45%
Market cap:
$100.5M
Revenue:
$73.1M
EPS (TTM):
$0.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $47.1M $41.6M $69.2M $98.8M $73.1M
Revenue Growth (YoY) 520.09% -11.73% 66.48% 42.87% -26.02%
 
Cost of Revenues $41.1M $39.1M $64.1M $86.4M $62.8M
Gross Profit $5.9M $2.5M $5.1M $12.5M $10.3M
Gross Profit Margin 12.6% 6.01% 7.32% 12.61% 14.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.4M $10.8M $13.8M $13.2M $12.9M
Other Inc / (Exp) $1.2M $2.7M $2.5M $569K $3.3M
Operating Expenses $11.4M $10.8M $13.8M $13.2M $12.9M
Operating Income -$5.4M -$8.3M -$8.7M -$726K -$2.6M
 
Net Interest Expenses $1.2M $916K $901K $770K $334K
EBT. Incl. Unusual Items -$5.4M -$6.5M -$7.1M -$927K $369K
Earnings of Discontinued Ops. -- -- -$168K -$2M --
Income Tax Expense $116K $256K $487K $265K $244K
Net Income to Company -$5.5M -$6.8M -$7.6M -$1.2M $125K
 
Minority Interest in Earnings -$207K -- -- -- --
Net Income to Common Excl Extra Items -$5.7M -$6.8M -$7.8M -$3.2M $125K
 
Basic EPS (Cont. Ops) -$0.39 -$0.40 -$0.45 -$0.17 $0.01
Diluted EPS (Cont. Ops) -$0.39 -$0.40 -$0.45 -$0.17 $0.01
Weighted Average Basic Share $14.6M $16.9M $17.5M $18.3M $18.5M
Weighted Average Diluted Share $14.6M $16.9M $17.5M $18.3M $18.5M
 
EBITDA $5.1M $3.5M $2.7M $8.5M $8.6M
EBIT -$4.2M -$5.6M -$6.2M -$157K $703K
 
Revenue (Reported) $47.1M $41.6M $69.2M $98.8M $73.1M
Operating Income (Reported) -$5.4M -$8.3M -$8.7M -$726K -$2.6M
Operating Income (Adjusted) -$4.2M -$5.6M -$6.2M -$157K $703K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9M $17.8M $25.8M $15.3M $17.6M
Revenue Growth (YoY) -14.22% 97.13% 45.22% -40.68% 15.09%
 
Cost of Revenues $9.1M $16.7M $22M $14.1M $14.4M
Gross Profit -$95K $1.1M $3.8M $1.3M $3.2M
Gross Profit Margin -1.05% 6.33% 14.72% 8.21% 18.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $5.3M $3.7M $3M $3M
Other Inc / (Exp) $542K -$93K $966K $1.6M $615K
Operating Expenses $2.3M $5.3M $3.7M $3M $3M
Operating Income -$2.4M -$4.2M $142K -$1.7M $178K
 
Net Interest Expenses $201K $239K $199K -- --
EBT. Incl. Unusual Items -$2.1M -$4.5M $909K -$150K $874K
Earnings of Discontinued Ops. -- -$44K -$1.3M -- --
Income Tax Expense $41K $89K -$115K $57K -$123K
Net Income to Company -$2.1M -$4.5M $1M -$207K $997K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M -$4.6M -$277K -$207K $997K
 
Basic EPS (Cont. Ops) -$0.13 -$0.26 -$0.02 -$0.01 $0.05
Diluted EPS (Cont. Ops) -$0.13 -$0.26 -$0.02 -$0.01 $0.05
Weighted Average Basic Share $16.9M $17.6M $18.3M $18.5M $18.6M
Weighted Average Diluted Share $16.9M $17.6M $18.6M $18.5M $18.6M
 
EBITDA $375K -$2M $3.2M $1.9M $2.7M
EBIT -$1.9M -$4.3M $1.1M -$135K $874K
 
Revenue (Reported) $9M $17.8M $25.8M $15.3M $17.6M
Operating Income (Reported) -$2.4M -$4.2M $142K -$1.7M $178K
Operating Income (Adjusted) -$1.9M -$4.3M $1.1M -$135K $874K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $40.3M $65.2M $90.1M $84.7M $74M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.5M $58.5M $81.7M $73.7M $58.9M
Gross Profit $2.8M $6.7M $8.4M $10.9M $15.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.1M $14.2M $12.9M $13M $13.3M
Other Inc / (Exp) $2.4M $3.2M $1.6M $2.2M $2.4M
Operating Expenses $11.1M $14.2M $12.9M $13M $13.3M
Operating Income -$8.3M -$7.5M -$4.5M -$2.1M $1.8M
 
Net Interest Expenses $970K $861K $837K $512K --
EBT. Incl. Unusual Items -$6.9M -$5.2M -$3.7M -$342K $4.3M
Earnings of Discontinued Ops. -- -$44K -$1.5M -$553K --
Income Tax Expense $329K $357K $10K $737K $404K
Net Income to Company -$7.2M -$5.4M -$3.7M -$1.1M $3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.2M -$5.6M -$5.2M -$1.6M $3.9M
 
Basic EPS (Cont. Ops) -$0.43 -$0.32 -$0.29 -$0.09 $0.21
Diluted EPS (Cont. Ops) -$0.43 -$0.32 -$0.29 -$0.09 $0.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.3M $4.6M $6M $8.3M $11.6M
EBIT -$5.9M -$4.3M -$2.9M $230K $4.3M
 
Revenue (Reported) $40.3M $65.2M $90.1M $84.7M $74M
Operating Income (Reported) -$8.3M -$7.5M -$4.5M -$2.1M $1.8M
Operating Income (Adjusted) -$5.9M -$4.3M -$2.9M $230K $4.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.9M $51.5M $69.2M $55.1M $56M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27M $46.5M $61.5M $48.9M $45M
Gross Profit $854K $5M $7.7M $6.1M $10.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9M $11.3M $9.6M $9.4M $9.8M
Other Inc / (Exp) $1.4M $1.9M $849K $2.5M $1.6M
Operating Expenses $7.9M $11.3M $9.6M $9.4M $9.8M
Operating Income -$7M -$6.3M -$1.9M -$3.3M $1.1M
 
Net Interest Expenses $709K $654K $566K $353K $4K
EBT. Incl. Unusual Items -$6.4M -$5.1M -$1.7M -$1.1M $2.9M
Earnings of Discontinued Ops. -- -$44K -$1.4M -- --
Income Tax Expense $251K $352K -$248K $224K $384K
Net Income to Company -$6.6M -$5.3M -$1.4M -$1.3M $2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$5.5M -$2.9M -$1.3M $2.5M
 
Basic EPS (Cont. Ops) -$0.40 -$0.31 -$0.16 -$0.07 $0.13
Diluted EPS (Cont. Ops) -$0.40 -$0.31 -$0.16 -$0.07 $0.13
Weighted Average Basic Share $50.6M $51.6M $54.8M $55.4M $55.7M
Weighted Average Diluted Share $50.6M $51.6M $55M $55.5M $55.8M
 
EBITDA $1.1M $2.2M $5.5M $5.3M $8.2M
EBIT -$5.7M -$4.4M -$1.1M -$705K $2.9M
 
Revenue (Reported) $27.9M $51.5M $69.2M $55.1M $56M
Operating Income (Reported) -$7M -$6.3M -$1.9M -$3.3M $1.1M
Operating Income (Adjusted) -$5.7M -$4.4M -$1.1M -$705K $2.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4M $1.8M $910K $11.5M $5.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.9M $5.9M $9.4M $16.3M $7.8M
Inventory $209K $226K $258K $205K $169K
Prepaid Expenses $1.5M $1.4M $1.4M $1.5M $1.4M
Other Current Assets $465K $182K $33K $73K $137K
Total Current Assets $13.7M $10.8M $15.5M $32.2M $15M
 
Property Plant And Equipment $61.3M $53.2M $54.3M $48.4M $50M
Long-Term Investments $10.5M $11.9M $12.3M $11.6M $12M
Goodwill $4.5M $4.5M $4.3M $4.3M $4.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $308K -- $832K -- --
Total Assets $90.3M $80.3M $87.3M $96.6M $81.3M
 
Accounts Payable $4.7M $4.4M $5.1M $4.5M $1.5M
Accrued Expenses $2.2M $1.9M $3.4M $7.4M $4.3M
Current Portion Of Long-Term Debt $1M $4.5M $2M $3.3M $1.7M
Current Portion Of Capital Lease Obligations $3.8M $1M $292K $133K $164K
Other Current Liabilities -$182K -- $1.9M -- --
Total Current Liabilities $15.1M $14.2M $15.6M $27.5M $11.7M
 
Long-Term Debt $6.1M $3.4M $10M $8.7M $7.7M
Capital Leases -- -- -- -- --
Total Liabilities $22.5M $18.3M $26.3M $36.7M $19.5M
 
Common Stock $17K $17K $18K $19K $19K
Other Common Equity Adj -$291K $122K $351K $82K -$18K
Common Equity $67.8M $62M $61.1M $59.9M $61.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $67.8M $62M $61.1M $59.9M $61.8M
 
Total Liabilities and Equity $90.3M $80.3M $87.3M $96.6M $81.3M
Cash and Short Terms $4M $1.8M $910K $11.5M $5.4M
Total Debt $7.6M $7.9M $12.1M $11.9M $9.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.4M $2.9M $11.1M $4.9M $12.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2M $7.3M $10.4M $6.1M $5.8M
Inventory $161K $424K $214K $128K $218K
Prepaid Expenses $1.5M $2.1M $1.9M $1.7M $1.5M
Other Current Assets $157K $253K $51K $104K $132K
Total Current Assets $9.3M $15M $30.5M $14.6M $20.4M
 
Property Plant And Equipment $54.7M $56M $48.7M $50.6M $53M
Long-Term Investments $10.3M $11.9M $10.4M $11.6M $11.6M
Goodwill $4.5M $4.5M $4.3M $4.3M $4.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $306K $319K -- -- --
Total Assets $79.1M $87.7M $94M $81.1M $89.4M
 
Accounts Payable $3.3M $5.2M $1.8M $2.2M $10.3M
Accrued Expenses $1.6M $3.4M $7.4M $4.6M $974K
Current Portion Of Long-Term Debt $3.2M $4M $3.5M $2.3M $2.2M
Current Portion Of Capital Lease Obligations $1.7M $222K $157K $168K $204K
Other Current Liabilities -- -- $2.8M -- --
Total Current Liabilities $13M $16.8M $25.4M $13.4M $16.5M
 
Long-Term Debt $4M $7.7M $9.3M $8M $7.1M
Capital Leases -- -- -- -- --
Total Liabilities $17.7M $24.9M $35.5M $21.5M $24M
 
Common Stock $17K $18K $19K $19K $19K
Other Common Equity Adj -$402K $172K -$1.1M -$460K -$43K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $61.4M $62.7M $58.4M $59.6M $65.4M
 
Total Liabilities and Equity $79.1M $87.7M $94M $81.1M $89.4M
Cash and Short Terms $3.4M $2.9M $11.1M $4.9M $12.4M
Total Debt $7.9M $11.7M $12.7M $10.3M $9.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$5.5M -$6.8M -$7.6M -$1.2M $125K
Depreciation & Amoritzation $9.3M $9M $8.9M $8.7M $7.9M
Stock-Based Compensation -- $530K $3.2M $2.3M $2.1M
Change in Accounts Receivable -$897K -$328K -$4.5M -$7M $4M
Change in Inventories -$34K -$54K -$138K $73K $36K
Cash From Operations $4.1M $1.3M $4.3M $14.7M $6.7M
 
Capital Expenditures $2.1M $768K $7.6M $3.9M $10.3M
Cash Acquisitions -$1.3M -- -- $200K $87K
Cash From Investing -$3.2M -$256K -$7.5M -$1.9M -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.8M $2M $8M $1M --
Long-Term Debt Repaid -$3.8M -$5.2M -$4.1M -$3.1M -$3.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10K -$850K -$85K -$270K
Cash From Financing $1.9M -$3.2M $3M -$2.3M -$3.9M
 
Beginning Cash (CF) $1.2M $4M $1.2M $910K $11.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8M -$2.1M -$211K $10.5M -$6.1M
Ending Cash (CF) $4M $1.8M $910K $11.5M $5.4M
 
Levered Free Cash Flow $2M $568K -$3.3M $10.8M -$3.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.1M -$4.5M $1M -$207K $997K
Depreciation & Amoritzation $2.3M $2.2M $2.1M $2M $1.8M
Stock-Based Compensation $186K $2.4M $602K $513K $293K
Change in Accounts Receivable -$687K $47K -$513K -$1.4M $109K
Change in Inventories $20K -$115K -- -- --
Cash From Operations -$1.9M $2.8M $7M $1.5M $2.6M
 
Capital Expenditures $46K $831K $723K $3.8M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46K -$1M $1.3M -$3.8M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $776K -$90K -- -- --
Long-Term Debt Repaid -$2.5M -$1.6M -$682K -$742K -$405K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$430K -$85K -$162K --
Cash From Financing -$1.7M -$2.1M -$822K -$904K -$405K
 
Beginning Cash (CF) $7.1M $3.3M $3.8M $8.1M $11.5M
Foreign Exchange Rate Adjustment $5K -$105K -$47K -$10K -$30K
Additions / Reductions -$3.7M -$280K $7.4M -$3.2M $940K
Ending Cash (CF) $3.4M $2.4M $11.1M $4.9M $12.4M
 
Levered Free Cash Flow -$1.9M $2M $6.2M -$2.3M $1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.2M -$5.4M -$3.7M -$1.1M $3.9M
Depreciation & Amoritzation $9.2M $8.9M $8.8M $8.1M $7.2M
Stock-Based Compensation $344K $2.9M $2.2M $2.3M $1.5M
Change in Accounts Receivable $909K -$5.3M -$4M -$400K $228K
Change in Inventories -$53K -$125K -- -- --
Cash From Operations $2.9M $4.3M $10.4M $8.5M $12.9M
 
Capital Expenditures $340K $7.2M $2.6M $11.2M $4.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$315K -$6.6M -$761K -$11M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9M -- -- -- --
Long-Term Debt Repaid -$5.3M -$4.5M -$2.7M -$3.5M -$2.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$9K
Cash From Financing -$3.4M $1.8M -$861K -$3.8M -$2.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$873K -$520K $8.8M -$6.2M $7.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5M -$2.9M $7.8M -$2.6M $8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.6M -$5.3M -$1.4M -$1.3M $2.5M
Depreciation & Amoritzation $6.8M $6.7M $6.6M $6M $5.3M
Stock-Based Compensation $344K $2.7M $1.7M $1.7M $1.1M
Change in Accounts Receivable $3.6M -$1.4M -$977K $5.6M $1.8M
Change in Inventories $48K -$23K -- -- --
Cash From Operations $2.5M $5.4M $11.5M $5.4M $11.5M
 
Capital Expenditures $327K $6.7M $1.7M $9M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$315K -$6.7M $69K -$9M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9M $7M $1M -- --
Long-Term Debt Repaid -$4.4M -$3.7M -$2.2M -$2.7M -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$850K -$85K -$270K -$9K
Cash From Financing -$2.6M $2.5M -$1.4M -$2.9M -$1.3M
 
Beginning Cash (CF) $14.2M $8.2M $6.8M $26.4M $25.1M
Foreign Exchange Rate Adjustment -$157K -$76K $7K $8K -$34K
Additions / Reductions -$412K $1.2M $10.2M -$6.5M $7.1M
Ending Cash (CF) $13.6M $8.7M $17M $19.9M $32.2M
 
Levered Free Cash Flow $2.1M -$1.3M $9.8M -$3.6M $8M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock