Financhill
Buy
65

STRYF Quote, Financials, Valuation and Earnings

Last price:
$5.68
Seasonality move :
0%
Day range:
$5.68 - $5.68
52-week range:
$5.17 - $5.88
Dividend yield:
0%
P/E ratio:
19.74x
P/S ratio:
1.20x
P/B ratio:
3.10x
Volume:
--
Avg. volume:
--
1-year change:
9.86%
Market cap:
$438.2M
Revenue:
$360.2M
EPS (TTM):
$0.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $244.3M $306.2M $319.1M $329.6M $360.2M
Revenue Growth (YoY) 25.2% 25.33% 4.21% 3.29% 9.3%
 
Cost of Revenues $150.7M $187.8M $198.1M $211.8M $199M
Gross Profit $93.6M $118.4M $121M $117.8M $161.2M
Gross Profit Margin 38.3% 38.66% 37.91% 35.75% 44.76%
 
R&D Expenses $16.5M $24.2M $32.2M $28.6M $24.2M
Selling, General & Admin $98M $99.2M $86.2M $71.2M $70.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $112.9M $160.2M $162.2M $189.3M $137.3M
Operating Income -$19.3M -$41.8M -$41.3M -$71.5M $23.9M
 
Net Interest Expenses $1.3M -- $3.7M $5.2M $3.4M
EBT. Incl. Unusual Items -$20.9M -$41.2M -$39.4M -$76.3M $22.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$321.7K $2.4M -$339.2K $571.7K $2.1M
Net Income to Company -$20.9M -$41.2M -$39.4M -$76.3M $22.3M
 
Minority Interest in Earnings -- -$993.3K -$267.9K -$534.9K -$1.6M
Net Income to Common Excl Extra Items -$20.6M -$44.6M -$39.3M -$77.4M $18.7M
 
Basic EPS (Cont. Ops) -$0.34 -$0.66 -$0.57 -$1.00 $0.24
Diluted EPS (Cont. Ops) -$0.34 -$0.66 -$0.57 -$1.00 $0.24
Weighted Average Basic Share $61.4M $67.2M $69.5M $77.1M $77.1M
Weighted Average Diluted Share $61.4M $67.2M $69.5M $77.1M $77.4M
 
EBITDA -$8.6M -$18.8M -$7.1M -$18.9M $54.2M
EBIT -$19.6M -$40.1M -$35.4M -$70.1M $27M
 
Revenue (Reported) $244.3M $306.2M $319.1M $329.6M $360.2M
Operating Income (Reported) -$19.3M -$41.8M -$41.3M -$71.5M $23.9M
Operating Income (Adjusted) -$19.6M -$40.1M -$35.4M -$70.1M $27M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $70.2M $80.2M $76.4M $86M $89.3M
Revenue Growth (YoY) 31.57% 14.23% -4.75% 12.56% 3.9%
 
Cost of Revenues $44M $49.2M $46.1M $49.5M $49.7M
Gross Profit $26.2M $31M $30.3M $36.5M $39.7M
Gross Profit Margin 37.27% 38.61% 39.62% 42.44% 44.4%
 
R&D Expenses $5.1M $10.3M $6.7M $8.2M $5.4M
Selling, General & Admin $28.8M $45.5M $29.1M $30.5M $31.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $33.9M $55.2M $35.2M $38.2M $34.9M
Operating Income -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
 
Net Interest Expenses $375.6K $688.4K $1.6M -- $3.2M
EBT. Incl. Unusual Items -$7.9M -$25M -$6.2M -$1.4M $1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$167.7K -$94K -$242.7K $800.4K $193.8K
Net Income to Company -$7.9M -$25M -$6.2M -$1.4M $1.9M
 
Minority Interest in Earnings -- -$159.3K -$100.6K -$156K -$308.2K
Net Income to Common Excl Extra Items -$7.7M -$25.1M -$6M -$2.4M $1.4M
 
Basic EPS (Cont. Ops) -$0.12 -$0.37 -$0.08 -$0.03 $0.02
Diluted EPS (Cont. Ops) -$0.12 -$0.37 -$0.08 -$0.03 $0.02
Weighted Average Basic Share $64.1M $68.2M $77.5M $77.6M $77.1M
Weighted Average Diluted Share $64.1M $68.2M $77.5M $77.6M $77.1M
 
EBITDA -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
EBIT -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
 
Revenue (Reported) $70.2M $80.2M $76.4M $86M $89.3M
Operating Income (Reported) -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
Operating Income (Adjusted) -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $261.5M $315.6M $314.2M $339.1M $363.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $168.8M $192.7M $194.3M $215.3M $199.1M
Gross Profit $92.7M $122.9M $119.9M $123.9M $164.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $29.3M $28.6M $30.1M $21.4M
Selling, General & Admin $110.7M $117M $73.6M $163.1M $116.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $114.2M $181.2M $143.3M $192.1M $134M
Operating Income -$21.6M -$58.2M -$23.4M -$68.2M $30.3M
 
Net Interest Expenses $1.8M $321K $4.1M $3.7M $5.1M
EBT. Incl. Unusual Items -$23.5M -$58.3M -$21.8M -$71.5M $25.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $965K $2.4M -$541.1K $1.6M $1.5M
Net Income to Company -$23.8M -$58.3M -$20.5M -$71.5M $25.7M
 
Minority Interest in Earnings -- -$1.1M -$214.1K -$587.6K -$1.7M
Net Income to Common Excl Extra Items -$24.5M -$61.9M -$21.5M -$73.7M $22.2M
 
Basic EPS (Cont. Ops) -$0.39 -$0.91 -$0.30 -$0.96 $0.29
Diluted EPS (Cont. Ops) -$0.39 -$0.91 -$0.30 -$0.96 $0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16.3M -$56.6M -$17.8M -$68.2M $30.3M
EBIT -$21.8M -$56.6M -$17.8M -$68.2M $30.3M
 
Revenue (Reported) $261.5M $315.6M $314.2M $339.1M $363.3M
Operating Income (Reported) -$21.6M -$58.2M -$23.4M -$68.2M $30.3M
Operating Income (Adjusted) -$21.8M -$56.6M -$17.8M -$68.2M $30.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $70.2M $80.2M $76.4M $86M $89.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44M $49.2M $46.1M $49.5M $49.7M
Gross Profit $26.2M $31M $30.3M $36.5M $39.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1M $10.3M $6.7M $8.2M $5.4M
Selling, General & Admin $28.8M $45.5M $29.1M $30.5M $31.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $33.9M $55.2M $35.2M $38.2M $34.9M
Operating Income -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
 
Net Interest Expenses $375.6K $688.4K $1.6M -- $3.2M
EBT. Incl. Unusual Items -$7.9M -$25M -$6.2M -$1.4M $1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$167.7K -$94K -$242.7K $800.4K $193.8K
Net Income to Company -$7.9M -$25M -$6.2M -$1.4M $1.9M
 
Minority Interest in Earnings -- -$159.3K -$100.6K -$156K -$308.2K
Net Income to Common Excl Extra Items -$7.7M -$25.1M -$6M -$2.4M $1.4M
 
Basic EPS (Cont. Ops) -$0.12 -$0.37 -$0.08 -$0.03 $0.02
Diluted EPS (Cont. Ops) -$0.12 -$0.37 -$0.08 -$0.03 $0.02
Weighted Average Basic Share $64.1M $68.2M $77.5M $77.6M $77.1M
Weighted Average Diluted Share $64.1M $68.2M $77.5M $77.6M $77.1M
 
EBITDA -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
EBIT -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
 
Revenue (Reported) $70.2M $80.2M $76.4M $86M $89.3M
Operating Income (Reported) -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
Operating Income (Adjusted) -$7.8M -$24.3M -$4.9M -$1.7M $4.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $44.2M $100.1M $74.5M $43.3M $56.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $27.4M $34.5M $21.4M $19.3M $20M
Inventory $6.5M $7.3M $9.8M $5.9M $4.8M
Prepaid Expenses $29.9M $30.8M $27.9M $26.1M $21.4M
Other Current Assets -- $110 -- -- -$90
Total Current Assets $124.7M $192.4M $142.1M $105.3M $112.7M
 
Property Plant And Equipment $20.3M $17.6M $13.6M $10.1M $7.7M
Long-Term Investments -- -- -- -- --
Goodwill $37.3M $46.2M $121.5M $76.3M $72.8M
Other Intangibles $43.6M $71.3M $130.1M $112.7M $108.1M
Other Long-Term Assets $442.4K $110 -- -$500 -$180
Total Assets $230.8M $332.6M $415.2M $312M $307.4M
 
Accounts Payable $18.1M $18.9M $11.7M $27.3M $26.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.1M $4M $3.4M $4.1M $3.4M
Other Current Liabilities $6.8M $8.9M $4.7M $5.3M $5.2M
Total Current Liabilities $85.6M $93M $130.9M $168.2M $91.5M
 
Long-Term Debt -- -- $57.4M -- $59M
Capital Leases -- -- -- -- --
Total Liabilities $114.1M $121.4M $210.6M $185.5M $166.7M
 
Common Stock $3.8M $3.8M $3.7M $3.8M $3.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $116.7M $203M $197.8M $120M $134M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $8.2M $6.7M $6.5M $6.8M
Total Equity $116.7M $211.2M $204.5M $126.5M $140.8M
 
Total Liabilities and Equity $230.8M $332.6M $415.2M $312M $307.4M
Cash and Short Terms $44.2M $100.1M $74.5M $43.3M $56.5M
Total Debt $258.4K -- $105.4M $74.4M $59M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $169.3M $48.5M $52.2M $33M $53.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $61.7M $77.8M $59.7M $47.1M $20.6M
Inventory $6.8M $9M $10M $5.6M $8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $237.8M $135.3M $121.9M $85.7M $113M
 
Property Plant And Equipment $2.9M $16.5M $13.8M $8.1M $8.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $336.3M $436.6M $392.5M $282M $325M
 
Accounts Payable -- -- -- -- $24.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $65.7M
Total Current Liabilities $70.1M $155.7M $91.7M $83.6M $90.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $75.9M $251.9M $187.5M $161.1M $172.6M
 
Common Stock $3.9M -- -- $3.6M $3.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $6.3M $11.2M
Total Equity $260.4M $184.7M $205M $120.9M $152.4M
 
Total Liabilities and Equity $336.3M $436.6M $392.5M $282M $325M
Cash and Short Terms $169.3M $48.5M $52.2M $33M $53.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.9M -$41.2M -$39.4M -$76.3M $22.3M
Depreciation & Amoritzation $11M $21.3M $28.3M $31M $27.2M
Stock-Based Compensation $2.8M -- -- -- --
Change in Accounts Receivable -$18.1M -$17.1M $12.5M $5.7M -$921.3K
Change in Inventories $2M -$583.7K -$3.3M $2.6M -$545.6K
Cash From Operations -$9.1M -$25.6M -$10M $23.5M $51.9M
 
Capital Expenditures $29.3M $38.3M $25.6M $17.8M $21.6M
Cash Acquisitions -$11.7M -$4.9M -$88.4M -$403.8K -$383.7K
Cash From Investing -$41.2M -$43.4M -$113.8M -$18.3M -$21.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $119.6M $28.3M --
Long-Term Debt Repaid -$43.7M -$247.2K -$46.3M -$61.4M -$9.5M
Repurchase of Common Stock -- -- -- -$101.4K --
Other Financing Activities $110 -- -- $90 -$4.1M
Cash From Financing $56.7M $132.2M $108.2M -$37.2M -$13.6M
 
Beginning Cash (CF) $35.1M $42.3M $90.3M $73.3M $41.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3M $63.3M -$15.6M -$32M $16.6M
Ending Cash (CF) $39.5M $105.8M $77.4M $41.2M $59.1M
 
Levered Free Cash Flow -$38.4M -$63.8M -$35.6M $5.7M $30.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.9M -$25M -$6.2M -$1.4M $1.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $5.2M $5.7M $4.4M
Change in Inventories -- -- -$108.5K $89.3K -$1M
Cash From Operations -$2.1M -$9.7M $2.1M $93.3K $2.7M
 
Capital Expenditures -- -- -- $3M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.8M -$102.1M -$4.6M -$3.7M -$8.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$893K -$876.7K
Cash From Financing $137.2M $61.4M -$20.4M -$5.7M -$876.7K
 
Beginning Cash (CF) $43.2M $97.2M $74.5M $42.1M $58.4M
Foreign Exchange Rate Adjustment $521K $1.2M $240.7K $1.2M -$1.5M
Additions / Reductions $124.3M -$50.4M -$22.9M -$9.3M -$6.8M
Ending Cash (CF) $168.1M $48.1M $51.9M $33.9M $50M
 
Levered Free Cash Flow -$2.1M -$9.7M $2.1M -$2.9M -$152.3K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$23.8M -$58.3M -$20.5M -$71.5M $25.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $6.2M -$2.2M
Change in Inventories -- -- -- $2.8M -$1.7M
Cash From Operations -$6.7M -$33.1M $1.7M $21.5M $54.5M
 
Capital Expenditures -- -- -- $20.8M $21.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46.6M -$134.6M -$16.3M -$17.4M -$26.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $28.3M --
Long-Term Debt Repaid -- -- -- -$66.2M -$4.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$892.9K $16.3K
Cash From Financing $106.8M $56.4M $26.5M -$22.5M -$8.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.6M -$111.4M $11.9M -$18.4M $19.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.7M -$33.1M $1.7M $722.3K $33.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.9M -$25M -$6.2M -$1.4M $1.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $5.2M $5.7M $4.4M
Change in Inventories -- -- -$108.5K $89.3K -$1M
Cash From Operations -$2.1M -$9.7M $2.1M $93.3K $2.7M
 
Capital Expenditures -- -- -- $3M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.8M -$102.1M -$4.6M -$3.7M -$8.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$893K -$876.7K
Cash From Financing $137.2M $61.4M -$20.4M -$5.7M -$876.7K
 
Beginning Cash (CF) $43.2M $97.2M $74.5M $42.1M $58.4M
Foreign Exchange Rate Adjustment $521K $1.2M $240.7K $1.2M -$1.5M
Additions / Reductions $124.3M -$50.4M -$22.9M -$9.3M -$6.8M
Ending Cash (CF) $168.1M $48.1M $51.9M $33.9M $50M
 
Levered Free Cash Flow -$2.1M -$9.7M $2.1M -$2.9M -$152.3K

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

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

Asana stock hasn’t given many investors on Wall Street any…

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

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

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

Buy
65
Is NVDA Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock