Financhill
Sell
49

SG Quote, Financials, Valuation and Earnings

Last price:
$23.80
Seasonality move :
22.14%
Day range:
$23.71 - $24.66
52-week range:
$18.77 - $45.12
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.02x
P/B ratio:
6.26x
Volume:
2.5M
Avg. volume:
4.4M
1-year change:
10.19%
Market cap:
$2.8B
Revenue:
$676.8M
EPS (TTM):
-$0.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $220.6M $339.9M $470.1M $584M $676.8M
Revenue Growth (YoY) -19.53% 54.06% 38.32% 24.24% 15.89%
 
Cost of Revenues $229.3M $299.5M $400.8M $482.1M $543.9M
Gross Profit -$8.7M $40.4M $69.3M $101.9M $132.9M
Gross Profit Margin -3.94% 11.89% 14.74% 17.45% 19.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99.1M $125M $187.4M $146.8M $149.9M
Other Inc / (Exp) -$7.1M -$33.2M -$29.6M -$21.5M -$18M
Operating Expenses $126M $160.6M $233.8M $206.3M $217.3M
Operating Income -$134.7M -$120.2M -$164.6M -$104.3M -$84.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$141.2M -$153M -$189.1M -$113M -$91.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $147K $1.3M $379K -$1.3M
Net Income to Company -$141.2M -$153.2M -$190.4M -$113.4M -$90.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$141.2M -$153.2M -$190.4M -$113.4M -$90.4M
 
Basic EPS (Cont. Ops) -$1.61 -$5.51 -$1.73 -$1.01 -$0.79
Diluted EPS (Cont. Ops) -$1.61 -$5.51 -$1.73 -$1.01 -$0.79
Weighted Average Basic Share $87.7M $27.8M $110.1M $111.9M $114.3M
Weighted Average Diluted Share $87.7M $27.8M $110.1M $111.9M $114.3M
 
EBITDA -$114M -$117.4M -$142.3M -$52.5M -$23.2M
EBIT -$140.8M -$152.9M -$189M -$112.9M -$91.4M
 
Revenue (Reported) $220.6M $339.9M $470.1M $584M $676.8M
Operating Income (Reported) -$134.7M -$120.2M -$164.6M -$104.3M -$84.3M
Operating Income (Adjusted) -$140.8M -$152.9M -$189M -$112.9M -$91.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $59.2M $96.4M $118.6M $153M $160.9M
Revenue Growth (YoY) -- 62.94% 22.97% 29.06% 5.15%
 
Cost of Revenues $61.5M $84.1M $105.7M $128.2M $133M
Gross Profit -$2.4M $12.3M $12.8M $24.8M $28M
Gross Profit Margin -3.99% 12.8% 10.82% 16.19% 17.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27M $46.6M $43.5M $35.5M $37.1M
Other Inc / (Exp) -$3.7M -$21.9M -$7.5M -$4.2M -$6.4M
Operating Expenses $35M $56.6M $56.1M $51.7M $54.4M
Operating Income -$37.4M -$44.3M -$43.2M -$26.9M -$26.4M
 
Net Interest Expenses $20K -- -- -- --
EBT. Incl. Unusual Items -$41.1M -$66M -$48M -$28M -$30.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $147K $1.3M -$575K -$1.6M
Net Income to Company -- -$66.2M -$49.3M -$27.4M -$29M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.1M -$66.2M -$49.3M -$27.4M -$29M
 
Basic EPS (Cont. Ops) -$0.46 -$1.14 -$0.44 -$0.24 -$0.25
Diluted EPS (Cont. Ops) -$0.46 -$1.14 -$0.44 -$0.24 -$0.25
Weighted Average Basic Share $89.8M $109.3M $111M $112.6M $116.1M
Weighted Average Diluted Share $89.8M $109.3M $111M $112.6M $116.1M
 
EBITDA -$33M -$56M -$35.1M -$10.9M -$12.4M
EBIT -$41M -$66M -$48M -$27.9M -$30.6M
 
Revenue (Reported) $59.2M $96.4M $118.6M $153M $160.9M
Operating Income (Reported) -$37.4M -$44.3M -$43.2M -$26.9M -$26.4M
Operating Income (Adjusted) -$41M -$66M -$48M -$27.9M -$30.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $339.9M $470.1M $584M $676.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $299.5M $400.8M $482.1M $543.9M
Gross Profit -- $40.4M $69.3M $101.9M $132.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $125.1M $187.4M $146.8M $149.9M
Other Inc / (Exp) -$5.9M -$33.2M -$29.6M -$21.5M -$18M
Operating Expenses -- $160.6M $233.8M $206.3M $217.3M
Operating Income -- -$120.2M -$164.6M -$104.3M -$84.3M
 
Net Interest Expenses $32K -- -- -- --
EBT. Incl. Unusual Items -- -$153M -$189.1M -$113M -$91.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $147K $1.3M $379K -$1.3M
Net Income to Company -- -$153.2M -$190.4M -$113.4M -$90.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$153.2M -$190.4M -$113.4M -$90.4M
 
Basic EPS (Cont. Ops) -- -$2.06 -$1.72 -$1.00 -$0.79
Diluted EPS (Cont. Ops) -- -$2.06 -$1.72 -$1.00 -$0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$117.4M -$142.3M -$52.1M -$22.7M
EBIT -- -$152.9M -$189M -$112.9M -$91.4M
 
Revenue (Reported) -- $339.9M $470.1M $584M $676.8M
Operating Income (Reported) -- -$120.2M -$164.6M -$104.3M -$84.3M
Operating Income (Adjusted) -- -$152.9M -$189M -$112.9M -$91.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $339.9M $470.1M $584M $676.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $299.5M $400.8M $482.1M $543.9M --
Gross Profit $40.4M $69.3M $101.9M $132.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $125.1M $187.4M $146.8M $149.9M --
Other Inc / (Exp) -$33.2M -$29.6M -$21.5M -$18M --
Operating Expenses $160.6M $233.8M $206.3M $217.3M --
Operating Income -$120.2M -$164.6M -$104.3M -$84.3M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$153M -$189.1M -$113M -$91.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $147K $1.3M $379K -$1.3M --
Net Income to Company -$153.2M -$190.4M -$113.4M -$90.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$153.2M -$190.4M -$113.4M -$90.4M --
 
Basic EPS (Cont. Ops) -$2.06 -$1.72 -$1.00 -$0.79 --
Diluted EPS (Cont. Ops) -$2.06 -$1.72 -$1.00 -$0.79 --
Weighted Average Basic Share $395.2M $440.5M $447.6M $457.2M --
Weighted Average Diluted Share $395.2M $440.5M $447.6M $457.2M --
 
EBITDA -$117.4M -$142.3M -$52.1M -$22.7M --
EBIT -$152.9M -$189M -$112.9M -$91.4M --
 
Revenue (Reported) $339.9M $470.1M $584M $676.8M --
Operating Income (Reported) -$120.2M -$164.6M -$104.3M -$84.3M --
Operating Income (Adjusted) -$152.9M -$189M -$112.9M -$91.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $102.6M $472M $331.6M $257.2M $214.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $2.6M $3.2M $3.5M $5M
Inventory $620K $903K $1.4M $2.1M $2M
Prepaid Expenses $5.4M $13.8M $8.2M $5.8M $7.8M
Other Current Assets $218K $155K $1.7M $7.5M $4.8M
Total Current Assets $115.9M $506.7M $346.1M $276.1M $234.5M
 
Property Plant And Equipment $127.2M $180.7M $489.3M $510.9M $554M
Long-Term Investments -- -- -- -- --
Goodwill $6.3M $36M $36M $36M $36M
Other Intangibles $10.9M $32.9M $30.6M $27.4M $24M
Other Long-Term Assets $125K $328K $4.9M $4.3M $6.5M
Total Assets $265.7M $762.6M $908.9M $856.6M $856.8M
 
Accounts Payable $6.2M $11.2M $12.2M $17.4M $18.7M
Accrued Expenses $17.3M $22.8M $24.2M $30.5M $36.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $29.6M $31.4M $41.8M
Other Current Liabilities -- -- -- $6M $9.7M
Total Current Liabilities $36.3M $47.5M $72.5M $91.6M $115.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $573M $109.5M $367.7M $374M $410.6M
 
Common Stock $17K $109K $111K $113K $117K
Other Common Equity Adj -- -- -- -- --
Common Equity -$307.4M $653.1M $541.2M $482.6M $446.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$307.4M $653.1M $541.2M $482.6M $446.1M
 
Total Liabilities and Equity $265.7M $762.6M $908.9M $856.6M $856.8M
Cash and Short Terms $102.6M $472M $331.6M $257.2M $214.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $102.6M $472M $331.6M $257.2M $214.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $2.6M $3.2M $3.5M $5M
Inventory $620K $903K $1.4M $2.1M $2M
Prepaid Expenses $5.4M $13.8M $8.2M $5.8M $7.8M
Other Current Assets $218K $155K $1.7M $7.5M $4.8M
Total Current Assets $115.9M $506.7M $346.1M $276.1M $234.5M
 
Property Plant And Equipment $127.2M $180.7M $489.3M $510.9M $554M
Long-Term Investments -- -- -- -- --
Goodwill $6.3M $36M $36M $36M $36M
Other Intangibles $10.9M $32.9M $30.6M $27.4M $24M
Other Long-Term Assets $125K $328K $4.9M $4.3M $6.5M
Total Assets $265.7M $762.6M $908.9M $856.6M $856.8M
 
Accounts Payable $6.2M $11.2M $12.2M $17.4M $18.7M
Accrued Expenses $17.3M $22.8M $24.2M $30.5M $36.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $29.6M $31.4M $41.8M
Other Current Liabilities -- -- -- $6M $9.7M
Total Current Liabilities $36.3M $47.5M $72.5M $91.6M $115.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $573M $109.5M $367.7M $374M $410.6M
 
Common Stock $17K $109K $111K $113K $117K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$307.4M $653.1M $541.2M $482.6M $446.1M
 
Total Liabilities and Equity $265.7M $762.6M $908.9M $856.6M $856.8M
Cash and Short Terms $102.6M $472M $331.6M $257.2M $214.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$141.2M -$153.2M -$190.4M -$113.4M -$90.4M
Depreciation & Amoritzation $26.9M $35.5M $46.7M $60.4M $68.3M
Stock-Based Compensation $4.9M $28.9M $78.7M $49.5M $39M
Change in Accounts Receivable -$1.6M -$12.7M -$600K -$258K -$1.5M
Change in Inventories $211K -$283K -$480K -$686K $82K
Cash From Operations -$90.4M -$64.5M -$43.2M $26.5M $43.4M
 
Capital Expenditures $56.9M $92.8M $102.3M $95.8M $92.2M
Cash Acquisitions -$791K -$3.3M -- -- --
Cash From Investing -$58.4M -$97.5M -$102M -$95.7M -$92.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15M $5.2M -- -- --
Long-Term Debt Repaid -$15M -- -- -- --
Repurchase of Common Stock -- -- -- -$166K -$2K
Other Financing Activities -- -- -$126K -$10.4M -$3.9M
Cash From Financing $2.1M $531.6M $4.6M -$5.2M $8.9M
 
Beginning Cash (CF) $249.4M $102.8M $472.3M $331.7M $257.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$146.6M $369.5M -$140.6M -$74.4M -$39.9M
Ending Cash (CF) $102.8M $472.3M $331.7M $257.4M $217.4M
 
Levered Free Cash Flow -$147.2M -$157.3M -$145.4M -$69.3M -$48.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$66.2M -$49.3M -$27.4M -$29M
Depreciation & Amoritzation -- $10M $12.8M $17.1M $18.2M
Stock-Based Compensation -- $22.8M $15.8M $9.4M $8.8M
Change in Accounts Receivable -- -$536K $1.3M $6.4M $2.1M
Change in Inventories -- -$70K -$181K $1.3M $116K
Cash From Operations -- -$28.3M -$17.5M $8.9M $6.1M
 
Capital Expenditures -- $27.3M $32.7M $16.4M $29M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$27.8M -$32.7M -$16.3M -$29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$2K
Other Financing Activities -- $3.8M -- -- --
Cash From Financing -- $391.1M $654K -$10.1M $3.1M
 
Beginning Cash (CF) -- $137.4M $381.2M $274.9M $237.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $334.9M -$49.5M -$17.5M -$19.8M
Ending Cash (CF) -- $472.3M $331.7M $257.4M $217.4M
 
Levered Free Cash Flow -- -$55.6M -$50.2M -$7.5M -$22.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$153.2M -$190.4M -$113.4M -$90.4M
Depreciation & Amoritzation -- $35.5M $46.7M $60.4M $68.3M
Stock-Based Compensation -- $28.9M $78.7M $49.5M $39M
Change in Accounts Receivable -- -$12.7M -$600K -$258K -$1.5M
Change in Inventories -- -$283K -$480K -$686K $82K
Cash From Operations -- -$64.5M -$43.2M $26.5M $43.4M
 
Capital Expenditures -- $92.8M $102.3M $95.8M $92.2M
Cash Acquisitions -- -$3.3M -- -- --
Cash From Investing -- -$97.5M -$102M -$95.7M -$92.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$166K -$2K
Other Financing Activities -- -- -- -- -$3.9M
Cash From Financing -- $531.6M $4.6M -$5.2M $8.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $369.5M -$140.6M -$74.4M -$39.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$157.3M -$145.4M -$69.3M -$48.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$153.2M -$190.4M -$113.4M -$90.4M --
Depreciation & Amoritzation $35.5M $46.7M $60.4M $68.3M --
Stock-Based Compensation $28.9M $78.7M $49.5M $39M --
Change in Accounts Receivable -$12.7M -$600K -$258K -$1.5M --
Change in Inventories -$283K -$480K -$686K $82K --
Cash From Operations -$64.5M -$43.2M $26.5M $43.4M --
 
Capital Expenditures $92.8M $102.3M $95.8M $92.2M --
Cash Acquisitions -$3.3M -- -- -- --
Cash From Investing -$97.5M -$102M -$95.7M -$92.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$166K -$2K --
Other Financing Activities $0 -- -- -$3.9M --
Cash From Financing $531.6M $4.6M -$5.2M $8.9M --
 
Beginning Cash (CF) $574.5M $1.7B $1.2B $983.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $369.5M -$140.6M -$74.4M -$39.9M --
Ending Cash (CF) $944.1M $1.6B $1.1B $943.7M --
 
Levered Free Cash Flow -$157.3M -$145.4M -$69.3M -$48.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

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…

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