Financhill
Sell
30

SG Quote, Financials, Valuation and Earnings

Last price:
$33.15
Seasonality move :
34.53%
Day range:
$33.96 - $35.64
52-week range:
$9.66 - $45.12
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.95x
P/B ratio:
8.76x
Volume:
2.7M
Avg. volume:
3M
1-year change:
224.7%
Market cap:
$4.1B
Revenue:
$584M
EPS (TTM):
-$0.78
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $274.2M $220.6M $339.9M $470.1M $584M
Revenue Growth (YoY) -- -19.53% 54.06% 38.32% 24.24%
 
Cost of Revenues $230.2M $229.3M $299.5M $400.8M $482.1M
Gross Profit $44M -$8.7M $40.4M $69.3M $101.9M
Gross Profit Margin 16.04% -3.94% 11.89% 14.74% 17.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.8M $99.1M $125M $187.4M $146.8M
Other Inc / (Exp) -$6.3M -$7.1M -$33.2M -$29.6M -$21.5M
Operating Expenses $108.2M $126M $160.6M $233.8M $206.3M
Operating Income -$64.3M -$134.7M -$120.2M -$164.6M -$104.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$67.9M -$141.2M -$153M -$189.1M -$113M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $147K $1.3M $379K
Net Income to Company -$67.9M -$141.2M -$153.2M -$190.4M -$113.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.9M -$141.2M -$153.2M -$190.4M -$113.4M
 
Basic EPS (Cont. Ops) -$0.77 -$1.61 -$5.51 -$1.73 -$1.01
Diluted EPS (Cont. Ops) -$0.77 -$1.61 -$5.51 -$1.73 -$1.01
Weighted Average Basic Share $87.7M $87.7M $27.8M $110.1M $111.9M
Weighted Average Diluted Share $87.7M $87.7M $27.8M $110.1M $111.9M
 
EBITDA -$48.4M -$114M -$117.4M -$142.5M -$53.4M
EBIT -$67.8M -$140.8M -$152.9M -$189M -$112.9M
 
Revenue (Reported) $274.2M $220.6M $339.9M $470.1M $584M
Operating Income (Reported) -$64.3M -$134.7M -$120.2M -$164.6M -$104.3M
Operating Income (Adjusted) -$67.8M -$140.8M -$152.9M -$189M -$112.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $55.5M $95.8M $124M $153.4M $173.4M
Revenue Growth (YoY) -- 72.54% 29.4% 23.71% 13.04%
 
Cost of Revenues $60.3M $82.7M $104.1M $124.3M $138.5M
Gross Profit -$4.7M $13.1M $19.9M $29.1M $34.9M
Gross Profit Margin -8.47% 13.7% 16.07% 18.98% 20.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.3M $28.9M $41.9M $36M $36.8M
Other Inc / (Exp) -$2.2M -$5M -$18.8M -$5.6M -$4.7M
Operating Expenses $30M $38.2M $53.8M $51.6M $53.7M
Operating Income -$34.7M -$25.1M -$33.9M -$22.5M -$18.7M
 
Net Interest Expenses $12K -- -- -- --
EBT. Incl. Unusual Items -$36.9M -$30.1M -$51M -$24.7M -$20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $20K $318K $90K
Net Income to Company -- -$30.1M -$51M -$25.1M -$20.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.9M -$30.1M -$51M -$25.1M -$20.8M
 
Basic EPS (Cont. Ops) -$0.41 -$0.28 -$0.46 -$0.22 -$0.18
Diluted EPS (Cont. Ops) -$0.41 -$0.28 -$0.46 -$0.22 -$0.18
Weighted Average Basic Share $89.8M $106.3M $110.4M $112.2M $114.8M
Weighted Average Diluted Share $89.8M $106.3M $110.4M $112.2M $114.8M
 
EBITDA -$30.1M -$20.7M -$39.1M -$9M -$3.8M
EBIT -$36.7M -$30M -$51M -$24.7M -$20.7M
 
Revenue (Reported) $55.5M $95.8M $124M $153.4M $173.4M
Operating Income (Reported) -$34.7M -$25.1M -$33.9M -$22.5M -$18.7M
Operating Income (Adjusted) -$36.7M -$30M -$51M -$24.7M -$20.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $302.6M $448M $549.6M $668.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $276.9M $379.2M $459.6M $539.2M
Gross Profit -- $25.7M $68.8M $90M $129.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $105.4M $190.5M $154.7M $148.4M
Other Inc / (Exp) -$2.2M -$15M -$44M -$24.7M -$15.8M
Operating Expenses -- $139M $234.4M $210.6M $214.6M
Operating Income -- -$113.2M -$165.6M -$120.6M -$84.9M
 
Net Interest Expenses $12K -- -- -- --
EBT. Incl. Unusual Items -- -$128.1M -$207.2M -$133M -$89.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $207K $2.2M -$305K
Net Income to Company -- -- -$207.4M -$135.2M -$88.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$128.1M -$207.4M -$135.2M -$88.8M
 
Basic EPS (Cont. Ops) -- -$1.37 -$2.42 -$1.20 -$0.78
Diluted EPS (Cont. Ops) -- -$1.37 -$2.42 -$1.20 -$0.78
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$94.3M -$163.2M -$76.6M -$22M
EBIT -- -$127.9M -$207.1M -$132.9M -$88.8M
 
Revenue (Reported) -- $302.6M $448M $549.6M $668.9M
Operating Income (Reported) -- -$113.2M -$165.6M -$120.6M -$84.9M
Operating Income (Adjusted) -- -$127.9M -$207.1M -$132.9M -$88.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $55.5M $243.4M $351.5M $431M $515.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.3M $215.4M $295.1M $353.9M $410.9M
Gross Profit -$4.7M $28.1M $56.5M $77.1M $105M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.3M $78.4M $143.9M $111.2M $112.8M
Other Inc / (Exp) -$2.2M -$11.3M -$22.2M -$17.3M -$11.6M
Operating Expenses $30M $104M $177.8M $154.5M $162.9M
Operating Income -$34.7M -$75.9M -$121.3M -$77.4M -$57.9M
 
Net Interest Expenses $12K -- -- -- --
EBT. Incl. Unusual Items -$36.9M -$87M -$141.1M -$85M -$61.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $60K $954K $270K
Net Income to Company -- -$87M -$141.2M -$86M -$61.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.9M -$87M -$141.2M -$86M -$61.3M
 
Basic EPS (Cont. Ops) -$0.41 -$0.92 -$1.28 -$0.76 -$0.54
Diluted EPS (Cont. Ops) -$0.41 -$0.92 -$1.28 -$0.76 -$0.54
Weighted Average Basic Share $89.8M $285.8M $329.5M $335.1M $341.1M
Weighted Average Diluted Share $89.8M $285.8M $329.5M $335.1M $341.1M
 
EBITDA -$30.1M -$61.4M -$107.2M -$41.2M -$10.3M
EBIT -$36.7M -$86.9M -$141.1M -$85M -$60.8M
 
Revenue (Reported) $55.5M $243.4M $351.5M $431M $515.9M
Operating Income (Reported) -$34.7M -$75.9M -$121.3M -$77.4M -$57.9M
Operating Income (Adjusted) -$36.7M -$86.9M -$141.1M -$85M -$60.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $249.3M $102.6M $472M $331.6M $257.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4M $1.1M $2.6M $3.2M $3.5M
Inventory $831K $620K $903K $1.4M $2.1M
Prepaid Expenses $6.1M $5.4M $13.8M $8.2M $5.8M
Other Current Assets $57K $218K $155K $1.7M $7.5M
Total Current Assets $261.6M $115.9M $506.7M $346.1M $276.1M
 
Property Plant And Equipment $107.8M $127.2M $180.7M $489.3M $510.9M
Long-Term Investments -- -- -- -- --
Goodwill $6.3M $6.3M $36M $36M $36M
Other Intangibles $5.7M $10.9M $32.9M $30.6M $27.4M
Other Long-Term Assets $120K $125K $328K $4.9M $4.3M
Total Assets $386.4M $265.7M $762.6M $908.9M $856.6M
 
Accounts Payable $8.3M $6.2M $11.2M $12.2M $17.4M
Accrued Expenses $16.9M $17.3M $22.8M $24.2M $29.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $29.6M $31.4M
Other Current Liabilities -- -- -- -- $6M
Total Current Liabilities $32.9M $36.3M $47.5M $72.5M $91.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $559.6M $573M $109.5M $367.7M $374M
 
Common Stock $15K $17K $109K $111K $113K
Other Common Equity Adj -- -- -- -- --
Common Equity -$173.2M -$307.4M $653.1M $541.2M $482.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$173.2M -$307.4M $653.1M $541.2M $482.6M
 
Total Liabilities and Equity $386.4M $265.7M $762.6M $908.9M $856.6M
Cash and Short Terms $249.3M $102.6M $472M $331.6M $257.2M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $137M $381M $274.7M $234.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2.5M $4.6M $9.9M $7.1M
Inventory -- $833K $1.2M $3.3M $2.1M
Prepaid Expenses -- $5.2M $10.1M $6M $6.4M
Other Current Assets -- $5.2M $815K $4.6M $4.9M
Total Current Assets -- $167.6M $413.5M $298.7M $255.3M
 
Property Plant And Equipment -- $164.5M $208.3M $510.2M $533.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $36M $36M $36M $36M
Other Intangibles -- $31.9M $30.7M $28.5M $24.5M
Other Long-Term Assets -- $328K $4.7M $4.5M $6.6M
Total Assets -- $406M $700.2M $879.9M $858M
 
Accounts Payable -- $13M $8.7M $13.6M $18.1M
Accrued Expenses -- $27.9M $23.4M $30.2M $37.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $30.6M $34.7M
Other Current Liabilities -- -- $2.2M -- --
Total Current Liabilities -- $54M $47.6M $81.1M $98.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $733.2M $116.8M $379.5M $394.7M
 
Common Stock -- $24K $111K $112K $116K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$327.2M $583.4M $500.3M $463.3M
 
Total Liabilities and Equity -- $406M $700.2M $879.9M $858M
Cash and Short Terms -- $137M $381M $274.7M $234.6M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$67.9M -$141.2M -$153.2M -$190.4M -$113.4M
Depreciation & Amoritzation $19.4M $26.9M $35.5M $46.5M $59.5M
Stock-Based Compensation $3.9M $4.9M $28.9M $78.7M $49.5M
Change in Accounts Receivable -$1.5M -$1.6M -$12.7M -$600K -$258K
Change in Inventories -$190K $211K -$283K -$480K -$686K
Cash From Operations -$37.2M -$90.4M -$64.5M -$43.2M $26.5M
 
Capital Expenditures $44.7M $56.9M $92.8M $102.3M $95.8M
Cash Acquisitions -$4.8M -$791K -$3.3M -- --
Cash From Investing -$50.5M -$58.4M -$97.5M -$102M -$95.7M
 
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
Other Financing Activities -- -- -- -$126K -$10.4M
Cash From Financing $149.8M $2.1M $531.6M $4.6M -$5.2M
 
Beginning Cash (CF) $187.2M $249.4M $102.8M $472.3M $331.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.1M -$146.6M $369.5M -$140.6M -$74.4M
Ending Cash (CF) $249.4M $102.8M $472.3M $331.7M $257.4M
 
Levered Free Cash Flow -$81.9M -$147.2M -$157.3M -$145.4M -$69.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$30.1M -$51M -$25.1M -$20.8M
Depreciation & Amoritzation -- $9.3M $11.9M $15.2M $16.5M
Stock-Based Compensation -- $3M $17.6M $11.5M $9.7M
Change in Accounts Receivable -- -$3.2M -$1.1M -$2.1M -$647K
Change in Inventories -- -$71K -$88K -$203K -$65K
Cash From Operations -- -$8.6M -$6.7M $12.7M $14.7M
 
Capital Expenditures -- $24.4M $20.3M $21M $26.9M
Cash Acquisitions -- -$3.3M -- -- --
Cash From Investing -- -$28.3M -$20.3M -$20.9M -$26.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5.2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$2K --
Other Financing Activities -- -$2.1M -- -- --
Cash From Financing -- $24.6M $1.1M $2.6M $4.3M
 
Beginning Cash (CF) -- $149.7M $407.2M $280.5M $245.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$12.3M -$26M -$5.6M -$7.9M
Ending Cash (CF) -- $137.4M $381.2M $274.9M $237.3M
 
Levered Free Cash Flow -- -$33.1M -$27M -$8.3M -$12.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$207.4M -$135.2M -$88.8M
Depreciation & Amoritzation -- -- $43.9M $55.9M $66.3M
Stock-Based Compensation -- $6.1M $85.8M $55.9M $39.6M
Change in Accounts Receivable -- -- -$2.5M -$5.3M $2.8M
Change in Inventories -- -- -$369K -$2.1M $1.2M
Cash From Operations -- -- -$54M $94K $46.2M
 
Capital Expenditures -- $65.5M $96.8M $112.1M $79.6M
Cash Acquisitions -- -$3.3M -- -- --
Cash From Investing -- -- -$97.2M -$112M -$79.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$166K --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $395M $5.6M -$4.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $243.8M -$106.3M -$37.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$150.8M -$112M -$33.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$87M -$141.2M -$86M -$61.3M
Depreciation & Amoritzation -- $25.6M $33.9M $43.3M $50.1M
Stock-Based Compensation -- $6.1M $63M $40.1M $30.2M
Change in Accounts Receivable -- -$12.2M -$1.9M -$6.6M -$3.6M
Change in Inventories -- -$213K -$299K -$2M -$34K
Cash From Operations -- -$36.2M -$25.7M $17.6M $37.3M
 
Capital Expenditures -- $65.5M $69.5M $79.3M $63.2M
Cash Acquisitions -- -$3.3M -- -- --
Cash From Investing -- -$69.7M -$69.4M -$79.4M -$63.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5.2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$166K --
Other Financing Activities -- -$3.8M -- -- -$3.9M
Cash From Financing -- $140.6M $4M $4.9M $5.8M
 
Beginning Cash (CF) -- $437.2M $1.3B $909.2M $746.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $34.6M -$91.1M -$56.9M -$20.1M
Ending Cash (CF) -- $471.8M $1.2B $852.3M $726.3M
 
Levered Free Cash Flow -- -$101.7M -$95.2M -$61.8M -$25.9M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.92% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.95% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.91% over the past day.

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

Show me the best stock