Financhill
Buy
74

SRFM Quote, Financials, Valuation and Earnings

Last price:
$4.86
Seasonality move :
-15.03%
Day range:
$3.33 - $3.58
52-week range:
$0.90 - $11.83
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.35x
P/B ratio:
--
Volume:
158.9K
Avg. volume:
524.7K
1-year change:
-59.56%
Market cap:
$54.4M
Revenue:
$60.5M
EPS (TTM):
-$16.81
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $7.5M $11.8M $20.3M $60.5M
Revenue Growth (YoY) -- -- 57.31% 71.84% 198.44%
 
Cost of Revenues -- $11M $15.5M $25.9M $65.7M
Gross Profit -- -$3.5M -$3.7M -$5.6M -$5.2M
Gross Profit Margin -- -47.03% -31.78% -27.51% -8.55%
 
R&D Expenses -- $2.2M $3M $3.3M $20.9M
Selling, General & Admin -- $15.1M $26.6M $42M $110.7M
Other Inc / (Exp) -- -$1.1M -$294K -$22.9M -$114.3M
Operating Expenses -- $17.2M $29.6M $45.3M $131.5M
Operating Income -- -$20.8M -$33.4M -$50.9M -$136.7M
 
Net Interest Expenses -- $1.6M $2.1M $596K $3M
EBT. Incl. Unusual Items -- -$23.4M -$35.8M -$74.4M -$254M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$3.3M
Net Income to Company -- -$23.4M -$35.8M -$74.4M -$250.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$23.4M -$35.8M -$74.4M -$250.7M
 
Basic EPS (Cont. Ops) -- -$3.34 -$5.10 -$10.60 -$44.45
Diluted EPS (Cont. Ops) -- -$3.34 -$5.10 -$10.60 -$44.45
Weighted Average Basic Share -- $7M $7M $7M $5.6M
Weighted Average Diluted Share -- $7M $7M $7M $5.6M
 
EBITDA -- -$19M -$32.6M -$72.7M -$247.3M
EBIT -- -$21.9M -$33.6M -$73.8M -$251M
 
Revenue (Reported) -- $7.5M $11.8M $20.3M $60.5M
Operating Income (Reported) -- -$20.8M -$33.4M -$50.9M -$136.7M
Operating Income (Adjusted) -- -$21.9M -$33.6M -$73.8M -$251M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $5.1M $22M $28.4M
Revenue Growth (YoY) -- -- -- 332.25% 29.22%
 
Cost of Revenues -- -- $6.5M $22M $29.6M
Gross Profit -- -- -$1.4M $1K -$1.2M
Gross Profit Margin -- -- -27.35% 0.01% -4.34%
 
R&D Expenses -- -- $730K $2.9M $5.7M
Selling, General & Admin -- -- $9M $60.1M $1.7M
Other Inc / (Exp) -- -- -$10M -$14.2M -$1.5M
Operating Expenses -- -- $9.7M $63M $7.4M
Operating Income -- -- -$11.1M -$63M -$8.6M
 
Net Interest Expenses -- -- $4K $935K $2.1M
EBT. Incl. Unusual Items -- -- -$21.1M -$78.2M -$12.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$3.6M -$14K
Net Income to Company -- -- -$21.1M -$74.6M -$12.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$21.1M -$74.6M -$12.2M
 
Basic EPS (Cont. Ops) -- -- -$3.01 -$9.55 -$0.94
Diluted EPS (Cont. Ops) -- -- -$3.01 -$9.55 -$0.94
Weighted Average Basic Share -- -- $7M $7.8M $13M
Weighted Average Diluted Share -- -- $7M $7.8M $13M
 
EBITDA -- -- -$20.9M -$75.9M -$8M
EBIT -- -- -$21.1M -$77.2M -$10.2M
 
Revenue (Reported) -- -- $5.1M $22M $28.4M
Operating Income (Reported) -- -- -$11.1M -$63M -$8.6M
Operating Income (Adjusted) -- -- -$21.1M -$77.2M -$10.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $39.6M $118.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $43.8M $119.4M
Gross Profit -- -- -- -$4.2M -$1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $5.6M $34.7M
Selling, General & Admin -- -- -- $93.9M $81M
Other Inc / (Exp) -- -- -$14.6M -$61.7M -$63.1M
Operating Expenses -- -- -- $99.5M $115.7M
Operating Income -- -- -- -$103.7M -$116.9M
 
Net Interest Expenses -- -- $529K $1.7M $7M
EBT. Incl. Unusual Items -- -- -- -$167.1M -$187M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$3.6M $172K
Net Income to Company -- -- -- -$163.5M -$187.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$163.5M -$187.2M
 
Basic EPS (Cont. Ops) -- -- -- -$20.34 -$16.81
Diluted EPS (Cont. Ops) -- -- -- -$20.34 -$16.81
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -$163.3M -$171.9M
EBIT -- -- -- -$165.4M -$180M
 
Revenue (Reported) -- -- -- $39.6M $118.2M
Operating Income (Reported) -- -- -- -$103.7M -$116.9M
Operating Income (Adjusted) -- -- -- -$165.4M -$180M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $14.4M $33.7M $91.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $18.3M $36.2M $89.9M
Gross Profit -- -- -$3.9M -$2.5M $1.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $2.2M $4.5M $18.4M
Selling, General & Admin -- -- $29.3M $81.2M $51.5M
Other Inc / (Exp) -- -- -$14.6M -$53.4M -$2.2M
Operating Expenses -- -- $31.5M $85.7M $69.9M
Operating Income -- -- -$35.4M -$88.2M -$68.4M
 
Net Interest Expenses -- -- $529K $1.6M $5.7M
EBT. Incl. Unusual Items -- -- -$50.5M -$143.3M -$76.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$3.6M -$95K
Net Income to Company -- -- -$50.5M -$139.7M -$76.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$50.5M -$139.7M -$76.2M
 
Basic EPS (Cont. Ops) -- -- -$7.20 -$16.95 -$6.61
Diluted EPS (Cont. Ops) -- -- -$7.20 -$16.95 -$6.61
Weighted Average Basic Share -- -- $21.1M $24.8M $35.7M
Weighted Average Diluted Share -- -- $21.1M $24.8M $35.7M
 
EBITDA -- -- -$49.2M -$139.8M -$64.4M
EBIT -- -- -$50M -$141.6M -$70.6M
 
Revenue (Reported) -- -- $14.4M $33.7M $91.4M
Operating Income (Reported) -- -- -$35.4M -$88.2M -$68.4M
Operating Income (Adjusted) -- -- -$50M -$141.6M -$70.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $7.4M $719K $6K $1.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $161K $15K $161K $5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $60K $1.6M
Other Current Assets -- $813K $1.2M $7.7M $9.4M
Total Current Assets -- $8.4M $1.9M $7.9M $17.7M
 
Property Plant And Equipment -- $600K $703K $1.8M $61.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $2.5M $1.9M $3M $28.5M
Other Long-Term Assets -- $238K $3M $1M $3M
Total Assets -- $11.7M $7.6M $13.7M $111M
 
Accounts Payable -- $8.8M $14M $12.9M $18.9M
Accrued Expenses -- $6.6M $8.1M $6.8M $18.7M
Current Portion Of Long-Term Debt -- $8.7M $11.3M $15.9M $15.9M
Current Portion Of Capital Lease Obligations -- -- -- $903K $4.3M
Other Current Liabilities -- $37K $19K $149K $25K
Total Current Liabilities -- $43.6M $55.6M $57.4M $140.1M
 
Long-Term Debt -- $397K $408K $13.1M $20.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $153.2M $180.6M $235.8M $188.5M
 
Common Stock -- $3.4M $3.5M $3.4M $8K
Other Common Equity Adj -- $641K -- -- --
Common Equity -- -$144.8M -$176.3M -$225.5M -$77.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$141.5M -$173M -$222.1M -$77.5M
 
Total Liabilities and Equity -- $11.7M $7.6M $13.7M $111M
Cash and Short Terms -- $7.4M $719K $6K $1.7M
Total Debt -- $20.4M $23.5M $29.1M $36.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- $5.9M $506K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $3.9M $4.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $7.5M
Other Current Assets -- -- -- $18.2M $1.8M
Total Current Assets -- -- -- $28M $14.2M
 
Property Plant And Equipment -- -- -- $63.8M $54M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $58.2M --
Other Intangibles -- -- -- $34.6M $24M
Other Long-Term Assets -- -- -- $909K $5.7M
Total Assets -- -- -- $185.5M $97.9M
 
Accounts Payable -- -- -- $20M $26.8M
Accrued Expenses -- -- -- $21.2M $18M
Current Portion Of Long-Term Debt -- -- -- $5.9M $10.6M
Current Portion Of Capital Lease Obligations -- -- -- $4.5M $4M
Other Current Liabilities -- -- -- $27K $22K
Total Current Liabilities -- -- -- $104.5M $133.1M
 
Long-Term Debt -- -- -- $31.1M $25.7M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $157.2M $233.5M
 
Common Stock -- -- -- $7K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $1M -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $28.3M -$135.6M
 
Total Liabilities and Equity -- -- -- $185.5M $97.9M
Cash and Short Terms -- -- -- $5.9M $506K
Total Debt -- -- -- $37M $36.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$23.4M -$35.8M -$74.4M -$250.7M
Depreciation & Amoritzation -- $2.8M $1.1M $1M $3.8M
Stock-Based Compensation -- $6.2M $3.2M $12.5M $48.3M
Change in Accounts Receivable -- $143K $287K -$146K -$262K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$8.7M -$23.9M -$28M -$64.4M
 
Capital Expenditures -- $297K $261K $298K $7.8M
Cash Acquisitions -- $599K -- -- $678K
Cash From Investing -- $302K -$261K -$298K -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1M $3.5M $26.2M $34.2M
Long-Term Debt Repaid -- -$200K -- -$5K -$1.6M
Repurchase of Common Stock -- -- -- -- -$1.3M
Other Financing Activities -- -- -- -- $10.2M
Cash From Financing -- $14.2M $18.3M $27.7M $73M
 
Beginning Cash (CF) -- $1.8M $7.5M $1.6M $912K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $5.7M -$5.9M -$662K $1.5M
Ending Cash (CF) -- $7.5M $1.6M $912K $2.4M
 
Levered Free Cash Flow -- -$9M -$24.2M -$28.3M -$72.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$21.1M -$74.6M -$12.2M
Depreciation & Amoritzation -- -- $256K $1.4M $2.1M
Stock-Based Compensation -- -- $458K $32.6M -$5.4M
Change in Accounts Receivable -- -- -$67K $305K $127K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$6.9M -$24.5M -$12.3M
 
Capital Expenditures -- -- $191K $11.5M $1.8M
Cash Acquisitions -- -- -- $678K --
Cash From Investing -- -- -$191K -$10.8M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $875K $8M $13M
Long-Term Debt Repaid -- -- -- -$768K $118K
Repurchase of Common Stock -- -- -- -$1.3M --
Other Financing Activities -- -- -- $4.5M $83K
Cash From Financing -- -- $1.9M $38.9M $13.2M
 
Beginning Cash (CF) -- -- $6.7M $3.2M $2.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$5.2M $3.6M -$952K
Ending Cash (CF) -- -- $1.6M $6.8M $1.1M
 
Levered Free Cash Flow -- -- -$7.1M -$36M -$14.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$163.5M -$187.2M
Depreciation & Amoritzation -- -- -- $2.1M $8M
Stock-Based Compensation -- -- $10.4M $37.4M $27.5M
Change in Accounts Receivable -- -- -- $312K -$56K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$50.7M -$50M
 
Capital Expenditures -- -- $197K $11.9M $442K
Cash Acquisitions -- -- -- $678K --
Cash From Investing -- -- -- -$11.2M -$442K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $33.2M $38.5M
Long-Term Debt Repaid -- -- -- -$808K -$3.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $9.6M
Cash From Financing -- -- -- $67.2M $44.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $5.2M -$5.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$62.6M -$50.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$50.5M -$139.7M -$76.2M
Depreciation & Amoritzation -- -- $771K $1.9M $6.2M
Stock-Based Compensation -- -- $10.4M $35.4M $14.6M
Change in Accounts Receivable -- -- -$59K $399K $605K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$22.4M -$45.1M -$30.7M
 
Capital Expenditures -- -- $197K $11.8M $4.5M
Cash Acquisitions -- -- -- $678K --
Cash From Investing -- -- -$197K -$11.1M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $21.2M $28.2M $32.5M
Long-Term Debt Repaid -- -- -- -$803K -$2.5M
Repurchase of Common Stock -- -- -- -$1.3M --
Other Financing Activities -- -- -- $4.5M $3.9M
Cash From Financing -- -- $22.6M $62.1M $33.9M
 
Beginning Cash (CF) -- -- $9.7M $5.2M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $8K $5.9M -$1.3M
Ending Cash (CF) -- -- $9.7M $11.1M $5.2M
 
Levered Free Cash Flow -- -- -$22.6M -$56.9M -$35.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

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…

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 26

Power Solutions International [PSIX] is down 2.23% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.55% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 0.2% over the past day.

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

Show me the best stock