Financhill
Sell
38

STIM Quote, Financials, Valuation and Earnings

Last price:
$4.52
Seasonality move :
-25.02%
Day range:
$4.43 - $4.70
52-week range:
$0.52 - $5.92
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.91x
P/B ratio:
10.40x
Volume:
769.2K
Avg. volume:
2M
1-year change:
14.14%
Market cap:
$293.3M
Revenue:
$74.9M
EPS (TTM):
-$1.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.2M $55.3M $65.2M $71.3M $74.9M
Revenue Growth (YoY) -21.41% 12.32% 17.89% 9.42% 4.96%
 
Cost of Revenues $11.6M $11.7M $15.5M $19.6M $20.7M
Gross Profit $37.7M $43.7M $49.7M $51.7M $54.2M
Gross Profit Margin 76.54% 78.93% 76.26% 72.47% 72.32%
 
R&D Expenses $9.2M $7.9M $9.3M $9.5M $12.8M
Selling, General & Admin $50.8M $63.3M $75.5M $72.7M $75.4M
Other Inc / (Exp) -$622K $390K $2.2M $5.8M -$1.9M
Operating Expenses $60M $71.2M $84.8M $82.3M $88.2M
Operating Income -$22.3M -$27.6M -$35.1M -$30.6M -$34M
 
Net Interest Expenses $4.5M $4M $4.3M $5.4M $7.3M
EBT. Incl. Unusual Items -$27.5M -$31.2M -$37.2M -$30.2M -$43.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$27.5M -$31.2M -$37.2M -$30.2M -$43.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.5M -$31.2M -$37.2M -$30.2M -$43.2M
 
Basic EPS (Cont. Ops) -$1.46 -$1.22 -$1.38 -$1.05 -$1.37
Diluted EPS (Cont. Ops) -$1.46 -$1.22 -$1.38 -$1.05 -$1.37
Weighted Average Basic Share $18.8M $25.5M $26.9M $28.7M $31.6M
Weighted Average Diluted Share $18.8M $25.5M $26.9M $28.7M $31.6M
 
EBITDA -$25.9M -$26.8M -$32M -$23.4M -$33.8M
EBIT -$26.8M -$27.9M -$33.6M -$25.4M -$35.9M
 
Revenue (Reported) $49.2M $55.3M $65.2M $71.3M $74.9M
Operating Income (Reported) -$22.3M -$27.6M -$35.1M -$30.6M -$34M
Operating Income (Adjusted) -$26.8M -$27.9M -$33.6M -$25.4M -$35.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.6M $15M $18.2M $20.3M $22.5M
Revenue Growth (YoY) -10.24% -3.58% 21.14% 11.63% 10.73%
 
Cost of Revenues $3.8M $3.5M $4.4M $4.5M $7.6M
Gross Profit $11.8M $11.5M $13.8M $15.8M $14.9M
Gross Profit Margin 75.85% 76.45% 75.88% 77.64% 66.21%
 
R&D Expenses $2.1M $1.7M $3.1M $2.2M $5.8M
Selling, General & Admin $12.4M $16.6M $18.4M $18M $20.1M
Other Inc / (Exp) $14K $337K $649K $894K $548K
Operating Expenses $14.5M $18.4M $21.5M $20.2M $25.8M
Operating Income -$2.7M -$6.9M -$7.7M -$4.4M -$10.9M
 
Net Interest Expenses $1M $1M $1.3M $1.8M $1.8M
EBT. Incl. Unusual Items -$3.7M -$7.6M -$8.3M -$5.4M -$12.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.7M -$7.6M -$8.3M -$5.4M -$12.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M -$7.6M -$8.3M -$5.4M -$12.2M
 
Basic EPS (Cont. Ops) -$0.19 -$0.29 -$0.30 -$0.19 -$0.33
Diluted EPS (Cont. Ops) -$0.19 -$0.29 -$0.30 -$0.19 -$0.33
Weighted Average Basic Share $19M $26.4M $27.2M $29.1M $36.7M
Weighted Average Diluted Share $19M $26.4M $27.2M $29.1M $36.7M
 
EBITDA -$6.3M -$7M -$7.2M -$3.6M -$10M
EBIT -$6.5M -$7.3M -$7.8M -$4.1M -$10.4M
 
Revenue (Reported) $15.6M $15M $18.2M $20.3M $22.5M
Operating Income (Reported) -$2.7M -$6.9M -$7.7M -$4.4M -$10.9M
Operating Income (Adjusted) -$6.5M -$7.3M -$7.8M -$4.1M -$10.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.2M $55.3M $65.2M $71.3M $74.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.6M $11.7M $15.5M $19.6M $20.7M
Gross Profit $37.7M $43.7M $49.7M $51.7M $54.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.2M $7.9M $9.3M $9.5M $12.8M
Selling, General & Admin $50.8M $63.3M $75.5M $72.7M $75.4M
Other Inc / (Exp) -$622K $390K $2.2M $5.8M -$1.9M
Operating Expenses $60M $71.2M $84.8M $82.3M $88.2M
Operating Income -$22.3M -$27.6M -$35.1M -$30.6M -$34M
 
Net Interest Expenses $4.5M $4M $4.3M $5.4M $7.3M
EBT. Incl. Unusual Items -$27.5M -$31.2M -$37.2M -$30.2M -$43.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$27.5M -$31.2M -$37.2M -$30.2M -$43.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.5M -$31.2M -$37.2M -$30.2M -$43.2M
 
Basic EPS (Cont. Ops) -$1.46 -$1.20 -$1.38 -$1.07 -$1.37
Diluted EPS (Cont. Ops) -$1.46 -$1.20 -$1.38 -$1.07 -$1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$25.9M -$26.8M -$32M -$23.4M -$33.8M
EBIT -$26.8M -$27.9M -$33.6M -$25.4M -$35.9M
 
Revenue (Reported) $49.2M $55.3M $65.2M $71.3M $74.9M
Operating Income (Reported) -$22.3M -$27.6M -$35.1M -$30.6M -$34M
Operating Income (Adjusted) -$26.8M -$27.9M -$33.6M -$25.4M -$35.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $55.3M $65.2M $71.3M $74.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.7M $15.5M $19.6M $20.7M --
Gross Profit $43.7M $49.7M $51.7M $54.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.9M $9.3M $9.5M $12.8M --
Selling, General & Admin $63.3M $75.5M $72.7M $75.4M --
Other Inc / (Exp) $390K $2.2M $5.8M -$1.9M --
Operating Expenses $71.2M $84.8M $82.3M $88.2M --
Operating Income -$27.6M -$35.1M -$30.6M -$34M --
 
Net Interest Expenses $4M $4.3M $5.4M $7.3M --
EBT. Incl. Unusual Items -$31.2M -$37.2M -$30.2M -$43.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$31.2M -$37.2M -$30.2M -$43.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.2M -$37.2M -$30.2M -$43.2M --
 
Basic EPS (Cont. Ops) -$1.20 -$1.38 -$1.07 -$1.37 --
Diluted EPS (Cont. Ops) -$1.20 -$1.38 -$1.07 -$1.37 --
Weighted Average Basic Share $103.7M $107.6M $114.6M $126.5M --
Weighted Average Diluted Share $103.7M $107.6M $114.6M $126.5M --
 
EBITDA -$26.8M -$32M -$23.4M -$33.8M --
EBIT -$27.9M -$33.6M -$25.4M -$35.9M --
 
Revenue (Reported) $55.3M $65.2M $71.3M $74.9M --
Operating Income (Reported) -$27.6M -$35.1M -$30.6M -$34M --
Operating Income (Adjusted) -$27.9M -$33.6M -$25.4M -$35.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $49M $94.1M $70.3M $59.7M $18.5M
Short Term Investments $1.9M $2.2M $1.5M $905K $206K
Accounts Receivable, Net $7.2M $7.7M $13.6M $15.8M $23.4M
Inventory $3.7M $6.6M $8.9M $8.1M $4.2M
Prepaid Expenses $1.1M $1.6M $2M $2.5M $3.1M
Other Current Assets $2.2M $3.1M $2.2M $4.8M $6.8M
Total Current Assets $65M $115.3M $98.8M $93.8M $58.1M
 
Property Plant And Equipment $4.1M $5.1M $5.3M $4.8M $33.3M
Long-Term Investments $2.3M $1.7M $1.2M $661K $86K
Goodwill -- -- -- -- $14M
Other Intangibles -- -- -- -- $16.8M
Other Long-Term Assets $1.9M $2.2M $3.6M $4.4M $1.9M
Total Assets $78.7M $141.2M $116.9M $115.8M $133.4M
 
Accounts Payable $3.7M $4.3M $2.4M $4.8M $11.1M
Accrued Expenses $1.6M $2.5M $3M $3.8M $13M
Current Portion Of Long-Term Debt -- -- $13.1M -- --
Current Portion Of Capital Lease Obligations $594K $670K $824K $845K $4.8M
Other Current Liabilities -- -- -- -- $1K
Total Current Liabilities $13.7M $15.7M $33.2M $19.8M $31.5M
 
Long-Term Debt $34.6M $35.3M $22.8M $59.3M $55.2M
Capital Leases -- -- -- -- --
Total Liabilities $53.2M $56M $59.8M $81.6M $109.3M
 
Common Stock $191K $264K $273K $291K $557K
Other Common Equity Adj -- -- -- -- --
Common Equity $25.5M $85.2M $57.1M $34.2M $28.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$4.1M
Total Equity $25.5M $85.2M $57.1M $34.2M $24.1M
 
Total Liabilities and Equity $78.7M $141.2M $116.9M $115.8M $133.4M
Cash and Short Terms $50.8M $96.3M $71.9M $60.6M $18.7M
Total Debt $34.6M $35.3M $36M $59.3M $55.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $49M $94.1M $70.3M $59.7M $18.5M
Short Term Investments $1.9M $2.2M $1.5M $905K $206K
Accounts Receivable, Net $7.2M $7.7M $13.6M $15.8M $23.4M
Inventory $3.7M $6.6M $8.9M $8.1M $4.2M
Prepaid Expenses $1.1M $1.6M $2M $2.5M $3.1M
Other Current Assets $2.2M $3.1M $2.2M $4.8M $6.8M
Total Current Assets $65M $115.3M $98.8M $93.8M $58.1M
 
Property Plant And Equipment $4.1M $5.1M $5.3M $4.8M $33.3M
Long-Term Investments $2.3M $1.7M $1.2M $661K $86K
Goodwill -- -- -- -- $14M
Other Intangibles -- -- -- -- $16.8M
Other Long-Term Assets $1.9M $2.2M $3.6M $4.4M $1.9M
Total Assets $78.7M $141.2M $116.9M $115.8M $133.4M
 
Accounts Payable $3.7M $4.3M $2.4M $4.8M $11.1M
Accrued Expenses $1.6M $2.5M $3M $3.8M $13M
Current Portion Of Long-Term Debt -- -- $13.1M -- --
Current Portion Of Capital Lease Obligations $594K $670K $824K $845K $4.8M
Other Current Liabilities -- -- -- -- $1K
Total Current Liabilities $13.7M $15.7M $33.2M $19.8M $31.5M
 
Long-Term Debt $34.6M $35.3M $22.8M $59.3M $55.2M
Capital Leases -- -- -- -- --
Total Liabilities $53.2M $56M $59.8M $81.6M $109.3M
 
Common Stock $191K $264K $273K $291K $557K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$4.1M
Total Equity $25.5M $85.2M $57.1M $34.2M $24.1M
 
Total Liabilities and Equity $78.7M $141.2M $116.9M $115.8M $133.4M
Cash and Short Terms $50.8M $96.3M $71.9M $60.6M $18.7M
Total Debt $34.6M $35.3M $36M $59.3M $55.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$27.5M -$31.2M -$37.2M -$30.2M -$43.2M
Depreciation & Amoritzation $941K $1.1M $1.6M $2M $2.1M
Stock-Based Compensation $4.4M $7.9M $8.7M $7.3M $5.6M
Change in Accounts Receivable -$597K -$3.8M -$6.7M -$8.8M -$3.7M
Change in Inventories -$945K -$3.4M -$2.6M -$1.1M $3.2M
Cash From Operations -$28.4M -$28M -$30.7M -$32M -$31M
 
Capital Expenditures $730K $2.4M $3.3M $2.4M $1.5M
Cash Acquisitions -- -- -- -- -$2.6M
Cash From Investing -$730K -$9.8M $6.7M -$1.3M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $41.4M -- -- $25M $57.5M
Long-Term Debt Repaid -$38.9M -- -- -$1.2M -$64.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$821K -$401K -$91K -$1.1M -$2.6M
Cash From Financing $2.4M $83M $207K $22.7M -$6.8M
 
Beginning Cash (CF) $75.7M $49M $94.1M $70.3M $59.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.8M $45.2M -$23.8M -$10.7M -$40.2M
Ending Cash (CF) $49M $94.1M $70.3M $59.7M $19.5M
 
Levered Free Cash Flow -$29.1M -$30.3M -$34M -$34.4M -$32.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.7M -$7.6M -$8.3M -$5.4M -$12.2M
Depreciation & Amoritzation $200K $292K $604K $503K $442K
Stock-Based Compensation $1.5M $1.7M $2.1M $1.6M $1.3M
Change in Accounts Receivable -$1.6M -$720K -$2.1M -$898K $107K
Change in Inventories $59K -$1.6M -$288K $1.6M $432K
Cash From Operations -$1.7M -$4.5M -$3.1M $2.1M -$8.6M
 
Capital Expenditures $115K $801K $503K $879K $89K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$115K -$801K -$503K -$563K -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $22.5M $9.4M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100K -- -$1K -$241K -$2.4M
Cash From Financing $56K $32K $245K $22.3M $9.6M
 
Beginning Cash (CF) $50.7M $99.4M $73.7M $35.8M $20.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8M -$5.3M -$3.4M $23.8M -$1.4M
Ending Cash (CF) $49M $94.1M $70.3M $59.7M $19.5M
 
Levered Free Cash Flow -$1.8M -$5.3M -$3.6M $1.3M -$8.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$27.5M -$31.2M -$37.2M -$30.2M -$43.2M
Depreciation & Amoritzation $941K $1.1M $1.6M $2M $2.1M
Stock-Based Compensation $4.4M $7.9M $8.7M $7.3M $5.6M
Change in Accounts Receivable -$597K -$3.8M -$6.7M -$8.8M -$3.7M
Change in Inventories -$945K -$3.4M -$2.6M -$1.1M $3.2M
Cash From Operations -$28.4M -$28M -$30.7M -$32M -$31M
 
Capital Expenditures $730K $2.4M $3.3M $2.4M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$730K -$9.8M $6.7M -$1.3M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $41.4M -- -- $25M $57.5M
Long-Term Debt Repaid -$38.9M -- -- -$1.2M -$64.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$821K -$401K -$91K -$1.1M --
Cash From Financing $2.4M $83M $207K $22.7M -$6.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.8M $45.2M -$23.8M -$10.7M -$40.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$29.1M -$30.3M -$34M -$34.4M -$32.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$31.2M -$37.2M -$30.2M -$43.2M --
Depreciation & Amoritzation $1.1M $1.6M $2M $2.1M --
Stock-Based Compensation $7.9M $8.7M $7.3M $5.6M --
Change in Accounts Receivable -$3.8M -$6.7M -$8.8M -$3.7M --
Change in Inventories -$3.4M -$2.6M -$1.1M $3.2M --
Cash From Operations -$28M -$30.7M -$32M -$31M --
 
Capital Expenditures $2.4M $3.3M $2.4M $1.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.8M $6.7M -$1.3M -$2.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $25M $57.5M --
Long-Term Debt Repaid -- -- -$1.2M -$64.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$401K -$91K -$1.1M -$2.6M --
Cash From Financing $83M $207K $22.7M -$6.8M --
 
Beginning Cash (CF) $385.5M $319.6M $207.5M $170.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.2M -$23.8M -$10.7M -$40.2M --
Ending Cash (CF) $430.6M $295.8M $196.9M $130.7M --
 
Levered Free Cash Flow -$30.3M -$34M -$34.4M -$32.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock