Financhill
Sell
29

SA Quote, Financials, Valuation and Earnings

Last price:
$12.21
Seasonality move :
11.99%
Day range:
$12.27 - $12.57
52-week range:
$9.40 - $20.55
Dividend yield:
0%
P/E ratio:
250.29x
P/S ratio:
--
P/B ratio:
1.79x
Volume:
646.3K
Avg. volume:
734.5K
1-year change:
-21.98%
Market cap:
$1.2B
Revenue:
--
EPS (TTM):
-$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $10.7M $12.4M $12.9M $15.5M
Other Inc / (Exp) $1.1M $19.3M $18.7M -$12M -$577K
Operating Expenses $12.3M $15M $17.5M $12.9M $15.8M
Operating Income -$12.3M -$15M -$17.5M -$12.9M -$15.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.7M $4.4M $671.8K -$28.1M -$14.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$597.1K $3.7M $6.4M -$6.4M $8.3M
Net Income to Company -$11.2M $713.9K -$5.7M -$21.7M -$22.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.2M $713.9K -$5.7M -$21.7M -$22.8M
 
Basic EPS (Cont. Ops) -$0.17 $0.01 -$0.07 -$0.26 -$0.26
Diluted EPS (Cont. Ops) -$0.17 $0.01 -$0.07 -$0.26 -$0.26
Weighted Average Basic Share $66.4M $76.4M $80.1M $83M $88.8M
Weighted Average Diluted Share $66.4M $77.6M $80.1M $83M $88.8M
 
EBITDA -$11.1M $4.6M $3.4M -$24.8M -$13.9M
EBIT -$11.1M $4.5M $3.3M -$24.9M -$14M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$12.3M -$15M -$17.5M -$12.9M -$15.8M
Operating Income (Adjusted) -$11.1M $4.5M $3.3M -$24.9M -$14M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $3.6M $2.9M $3.4M $3M
Other Inc / (Exp) $155.4K -$69.4K -$8.1M $1.5M $12.9M
Operating Expenses $3.8M $3.6M $2.9M $3.4M $3M
Operating Income -$3.8M -$3.6M -$2.9M -$3.4M -$3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.7M -$6.1M -$10.5M -$1.8M $10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$288.8K -$1.1M -$2.6M $4.3M $3M
Net Income to Company -$3.4M -$5M -$8M -$6.1M $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.4M -$5M -$8M -$6.1M $7.3M
 
Basic EPS (Cont. Ops) -$0.05 -$0.06 -$0.10 -$0.07 $0.08
Diluted EPS (Cont. Ops) -$0.05 -$0.06 -$0.10 -$0.07 $0.08
Weighted Average Basic Share $74.4M $79.2M $81.6M $86.4M $95.7M
Weighted Average Diluted Share $74.4M $79.2M $81.6M $86.4M $96M
 
EBITDA -$3.6M -$3.6M -$10.4M -$1.7M $10.5M
EBIT -$3.6M -$3.6M -$10.4M -$1.7M $10.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.8M -$3.6M -$2.9M -$3.4M -$3M
Operating Income (Adjusted) -$3.6M -$3.6M -$10.4M -$1.7M $10.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.4M $10.5M $11.5M $13.4M $15M
Other Inc / (Exp) $1.3M $19.8M $11.7M -$2.2M $11.4M
Operating Expenses $13.4M $14.7M $16.5M $13.4M $15.3M
Operating Income -$13.4M -$14.7M -$16.5M -$13.4M -$15.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.9M $2.4M -$2.6M -$19.1M -$1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$629.6K $3M $5.1M $539.7K $7.1M
Net Income to Company -$12.1M -$861.3K -$8.7M -$19.8M -$9.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$542.9K -$7.8M -$19.6M -$8.8M
 
Basic EPS (Cont. Ops) -$0.19 -$0.00 -$0.09 -$0.22 -$0.11
Diluted EPS (Cont. Ops) -$0.19 -$0.00 -$0.09 -$0.22 -$0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12M $4.3M -$2.1M -$15.8M -$1.1M
EBIT -$12M $4.3M -$2.2M -$15.9M -$1.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$13.4M -$14.7M -$16.5M -$13.4M -$15.3M
Operating Income (Adjusted) -$12M $4.3M -$2.2M -$15.9M -$1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $3.6M $2.9M $3.4M $3M
Other Inc / (Exp) $155.4K -$69.4K -$8.1M $1.5M $12.9M
Operating Expenses $3.8M $3.6M $2.9M $3.4M $3M
Operating Income -$3.8M -$3.6M -$2.9M -$3.4M -$3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.7M -$6.1M -$10.5M -$1.8M $10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$288.8K -$1.1M -$2.6M $4.3M $3M
Net Income to Company -$3.4M -$5M -$8M -$6.1M $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.4M -$5M -$8M -$6.1M $7.3M
 
Basic EPS (Cont. Ops) -$0.05 -$0.06 -$0.10 -$0.07 $0.08
Diluted EPS (Cont. Ops) -$0.05 -$0.06 -$0.10 -$0.07 $0.08
Weighted Average Basic Share $74.4M $79.2M $81.6M $86.4M $95.7M
Weighted Average Diluted Share $74.4M $79.2M $81.6M $86.4M $96M
 
EBITDA -$3.6M -$3.6M -$10.4M -$1.7M $10.5M
EBIT -$3.6M -$3.6M -$10.4M -$1.7M $10.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.8M -$3.6M -$2.9M -$3.4M -$3M
Operating Income (Adjusted) -$3.6M -$3.6M -$10.4M -$1.7M $10.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.7M $9M $34M $62.1M $34.7M
Short Term Investments $18.6M $25.6M $62.9M $2.8M $3.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.7M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $36.3M $42.5M $103.4M $70.8M $40.5M
 
Property Plant And Equipment $464M $519.4M $649.5M $850.6M $872M
Long-Term Investments $2M $1.9M $1M $940K $636.2K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.3M $11.9M $15.2M $16.1M $15.5M
Total Assets $508M $586.5M $807.3M $1B $1B
 
Accounts Payable $2M $8M $11.6M $20.6M $5.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $32.2K $70.6K $376.5K $281.2K $242.5K
Other Current Liabilities $1.8M $1.1M $3.1M $4.2M $4.8M
Total Current Liabilities $8M $13.6M $38.3M $29.7M $14.2M
 
Long-Term Debt -- -- $194.2M $432.6M $392M
Capital Leases -- -- -- -- --
Total Liabilities $26M $35.6M $261.6M $468.1M $424.8M
 
Common Stock $552.6M $634.7M $631.1M $704.5M $732.8M
Other Common Equity Adj -$1.1M -$1.4M $466.4K -$45.9M -$24.1M
Common Equity $482.1M $550.8M $545.6M $550.2M $587.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $482.1M $550.8M $545.6M $550.2M $587.4M
 
Total Liabilities and Equity $508M $586.5M $807.3M $1B $1B
Cash and Short Terms $32.4M $34.6M $96.9M $65M $38.5M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $10.9M $237M $27.8M $41.2M $109.5M
Short Term Investments $18.3M $2.8M $3.8M $3.1M $4.6M
Accounts Receivable, Net -- $15.2K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $3.1M $6.1M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $34.4M $247M $38.1M $46.6M $116.1M
 
Property Plant And Equipment $475.4M $540.1M $689.4M $852.2M $889.3M
Long-Term Investments $2M $1.9M $997.3K $937K $579.3K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.4M $39.2M $15.3M $15.8M $15.4M
Total Assets $519.6M $828.7M $814.2M $993.9M $1.1B
 
Accounts Payable $1.5M $4.9M $9.9M $6.2M $2.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $70.5K $60.9K $291.3K $549.1K $189.4K
Other Current Liabilities $1.7M $1M $3M $3.9M $4.6M
Total Current Liabilities $8M $11.4M $40.4M $14.6M $12.2M
 
Long-Term Debt -- $225.2M $208.7M $442M $388.8M
Capital Leases -- -- -- -- --
Total Liabilities $25.8M $257.6M $274.1M $461.9M $420.3M
 
Common Stock $569.4M $660.5M $637.2M $700.7M $836.5M
Other Common Equity Adj -$1.5M -$1.3M -$3.5M -$56.4M -$27M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $493.8M $571.1M $540.2M $532M $695.9M
 
Total Liabilities and Equity $519.6M $828.7M $814.2M $993.9M $1.1B
Cash and Short Terms $29.2M $239.8M $31.6M $44.3M $114.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.2M $713.9K -$5.7M -$21.7M -$22.8M
Depreciation & Amoritzation $26.9K $67.8K $64.6K $97.8K $99.2K
Stock-Based Compensation $6.6M $2.8M $2.4M $2.4M $2.7M
Change in Accounts Receivable -$1.3M -$4M -$649.5K $338.5K -$23.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.3M -$9.4M -$10.2M -$16M -$10.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$326.2K -- -- -- --
Cash From Investing -$134.7M -$62.7M -$216.1M -$150.3M -$88.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15.7K -$61.4K -$256.7K -$493.2K -$466.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $47.1M -- -- --
Cash From Financing $149.1M $67.4M $250.4M $192.9M $73.9M
 
Beginning Cash (CF) $6.6M $14M $8.9M $34.2M $60.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1M -$4.6M $24.1M $26.7M -$24.9M
Ending Cash (CF) $13.1M $9.2M $35.5M $61.1M $36.3M
 
Levered Free Cash Flow -$125.8M -$68.1M -$147M -$186.4M -$87.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.4M -$5M -$8M -$6.1M $7.3M
Depreciation & Amoritzation $16.6K $17.4K $23.7K $25.2K $14.6K
Stock-Based Compensation $2.3M $1.8M $641.5K $882.3K $738.5K
Change in Accounts Receivable -$1.3M $796.9K $40.7K $3.5M -$91.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.2M -$7.6M -$1.4M $1M -$1.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$15.8K -- -- -- --
Cash From Investing -$7.9M -$1.2M -$8.8M -$29.1M -$20.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15K -$5.5K -$93.1K -$149K -$91.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.1M $10.1M $3.9M $8.2M $96.2M
Cash From Financing $8.2M $233.2M $3.8M $8M $96.1M
 
Beginning Cash (CF) $13.8M $9.1M $34.1M $61.1M $34.6M
Foreign Exchange Rate Adjustment -$52.1K -$44.2K -$16.3K $272.9K -$14.6K
Additions / Reductions -$2.9M $224.4M -$6.3M -$20.1M $74.4M
Ending Cash (CF) $10.8M $233.4M $27.8M $41.3M $109M
 
Levered Free Cash Flow -$9.2M -$15.6M -$37.3M -$28.1M -$11.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.1M -$861.3K -$8.7M -$19.8M -$9.4M
Depreciation & Amoritzation $36.7K $68.6K $70.9K $99.3K $88.6K
Stock-Based Compensation $7.4M $2.3M $1.2M $2.7M $2.5M
Change in Accounts Receivable -$1.6M -$2M -$1.4M $3.8M -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$13.8M -$4M -$13.6M -$12.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$333.7K $15.8K -- -- --
Cash From Investing -$138.7M -$56M -$223.7M -$170.6M -$79.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$26.9K -$51.9K -$344.3K -$549.1K -$408.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $52.2M -$6.1M -- --
Cash From Financing $152M $292.5M $21.1M $197.1M $162M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.7M $222.7M -$206.6M $12.9M $69.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$128.7M -$74.5M -$168.8M -$177.2M -$70.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.4M -$5M -$8M -$6.1M $7.3M
Depreciation & Amoritzation $16.6K $17.4K $23.7K $25.2K $14.6K
Stock-Based Compensation $2.3M $1.8M $641.5K $882.3K $738.5K
Change in Accounts Receivable -$1.3M $796.9K $40.7K $3.5M -$91.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.2M -$7.6M -$1.4M $1M -$1.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$15.8K -- -- -- --
Cash From Investing -$7.9M -$1.2M -$8.8M -$29.1M -$20.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15K -$5.5K -$93.1K -$149K -$91.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.1M $10.1M $3.9M $8.2M $96.2M
Cash From Financing $8.2M $233.2M $3.8M $8M $96.1M
 
Beginning Cash (CF) $13.8M $9.1M $34.1M $61.1M $34.6M
Foreign Exchange Rate Adjustment -$52.1K -$44.2K -$16.3K $272.9K -$14.6K
Additions / Reductions -$2.9M $224.4M -$6.3M -$20.1M $74.4M
Ending Cash (CF) $10.8M $233.4M $27.8M $41.3M $109M
 
Levered Free Cash Flow -$9.2M -$15.6M -$37.3M -$28.1M -$11.1M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
10
EXOD alert for May 29

Exodus Movement [EXOD] is up 17.31% over the past day.

Buy
80
SBET alert for May 29

SharpLink Gaming [SBET] is up 181.07% over the past day.

Buy
100
BOX alert for May 29

Box [BOX] is up 1.38% over the past day.

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

Show me the best stock