Financhill
Sell
33

SRI Quote, Financials, Valuation and Earnings

Last price:
$6.22
Seasonality move :
3.2%
Day range:
$6.04 - $6.29
52-week range:
$5.52 - $19.77
Dividend yield:
0%
P/E ratio:
194.57x
P/S ratio:
0.19x
P/B ratio:
0.63x
Volume:
397.5K
Avg. volume:
386.8K
1-year change:
-68.24%
Market cap:
$171.9M
Revenue:
$975.8M
EPS (TTM):
-$0.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $834.3M $648M $770.5M $899.9M $975.8M
Revenue Growth (YoY) -3.68% -22.33% 18.9% 16.8% 8.43%
 
Cost of Revenues $620.6M $493.8M $603.6M $725M $774.5M
Gross Profit $213.7M $154.2M $166.9M $174.9M $201.3M
Gross Profit Margin 25.62% 23.8% 21.66% 19.44% 20.63%
 
R&D Expenses $52.2M $49.4M $66.2M $65.3M $71.1M
Selling, General & Admin $123.9M $112.5M $116M $106.7M $117.4M
Other Inc / (Exp) $35M $3.1M $32.9M -$6.5M -$1.8M
Operating Expenses $176.1M $161.9M $182.2M $172M $188.5M
Operating Income $37.7M -$7.7M -$15.3M $2.9M $12.8M
 
Net Interest Expenses $4.3M $6.1M $5.2M $7.1M $13M
EBT. Incl. Unusual Items $68.4M -$10.7M $12.4M -$10.7M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.1M -$2.8M $9M $3.4M $3.3M
Net Income to Company $60.3M -$8M $3.4M -$14.1M -$5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.3M -$8M $3.4M -$14.1M -$5.2M
 
Basic EPS (Cont. Ops) $2.17 -$0.29 $0.13 -$0.52 -$0.19
Diluted EPS (Cont. Ops) $2.13 -$0.29 $0.12 -$0.52 -$0.19
Weighted Average Basic Share $27.8M $27M $27.1M $27.3M $27.4M
Weighted Average Diluted Share $28.3M $27M $27.4M $27.3M $27.4M
 
EBITDA $104.2M $28.6M $52.1M $31.2M $46M
EBIT $72.7M -$4.6M $17.6M -$3.6M $11.1M
 
Revenue (Reported) $834.3M $648M $770.5M $899.9M $975.8M
Operating Income (Reported) $37.7M -$7.7M -$15.3M $2.9M $12.8M
Operating Income (Adjusted) $72.7M -$4.6M $17.6M -$3.6M $11.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $175.8M $181.7M $226.8M $238.2M $213.8M
Revenue Growth (YoY) -13.58% 3.37% 24.81% 5.03% -10.22%
 
Cost of Revenues $129.8M $145.7M $177.3M $185.7M $169.3M
Gross Profit $46M $36M $49.4M $52.5M $44.5M
Gross Profit Margin 26.17% 19.82% 21.8% 22.03% 20.81%
 
R&D Expenses $11.8M $16.4M $16.1M $17.9M $17.6M
Selling, General & Admin $24.4M $28.5M $27.4M $28.1M $26.5M
Other Inc / (Exp) $583K $543K -$2.3M $1.2M -$368K
Operating Expenses $36.2M $44.9M $43.6M $46M $44.2M
Operating Income $9.8M -$8.9M $5.9M $6.5M $315K
 
Net Interest Expenses $1.9M $1.4M $1.8M $3.3M $3.6M
EBT. Incl. Unusual Items $8.5M -$9.8M $1.7M $4.4M -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $526K $989K $2.3M $3.4M
Net Income to Company $6.7M -$10.4M $731K $2.2M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.7M -$10.4M $731K $2.2M -$7.1M
 
Basic EPS (Cont. Ops) $0.25 -$0.38 $0.03 $0.08 -$0.26
Diluted EPS (Cont. Ops) $0.25 -$0.38 $0.03 $0.08 -$0.26
Weighted Average Basic Share $27M $27.1M $27.3M $27.5M $27.6M
Weighted Average Diluted Share $27.2M $27.1M $27.5M $27.7M $27.6M
 
EBITDA $18.6M -$12K $12M $16.5M $9M
EBIT $10.4M -$8.4M $3.6M $7.8M -$53K
 
Revenue (Reported) $175.8M $181.7M $226.8M $238.2M $213.8M
Operating Income (Reported) $9.8M -$8.9M $5.9M $6.5M $315K
Operating Income (Adjusted) $10.4M -$8.4M $3.6M $7.8M -$53K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $648.6M $756.5M $872.4M $977.5M $919.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $499.8M $582.1M $701M $776.2M $727.4M
Gross Profit $148.8M $174.5M $171.4M $201.2M $192.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $49.7M $59.6M $68.3M $74.1M $67.3M
Selling, General & Admin $111.4M $120.1M $110.5M $114.4M $114.8M
Other Inc / (Exp) $2.5M $32.9M -$2.8M -$5.8M $598K
Operating Expenses $161.1M $179.7M $178.8M $188.4M $182.1M
Operating Income -$12.3M -$5.2M -$7.5M $12.8M $10.1M
 
Net Interest Expenses $5.5M $6.9M $5M $11.4M $14.9M
EBT. Incl. Unusual Items -$15.3M $20.8M -$15.3M -$4.5M -$4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.9M $7.7M $5.2M $3.5M $3.2M
Net Income to Company -$7.3M $13.2M -$20.4M -$8M -$7.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M $13.2M -$20.4M -$8M -$7.4M
 
Basic EPS (Cont. Ops) -$0.27 $0.49 -$0.74 -$0.30 -$0.27
Diluted EPS (Cont. Ops) -$0.27 $0.48 -$0.75 -$0.30 -$0.27
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $22.6M $62.3M $24.9M $41.2M $46.2M
EBIT -$9.8M $27.7M -$10.3M $7M $10.7M
 
Revenue (Reported) $648.6M $756.5M $872.4M $977.5M $919.6M
Operating Income (Reported) -$12.3M -$5.2M -$7.5M $12.8M $10.1M
Operating Income (Adjusted) -$9.8M $27.7M -$10.3M $7M $10.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $458.3M $566.8M $668.8M $746.3M $690M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $353.6M $441.9M $539.3M $590.5M $543.5M
Gross Profit $104.6M $124.9M $129.4M $155.8M $146.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.4M $46.6M $48.7M $57.5M $53.7M
Selling, General & Admin $81.6M $89.2M $83.8M $91.5M $88.8M
Other Inc / (Exp) $2.4M $32.3M -$3.5M -$2.8M -$437K
Operating Expenses $118M $135.8M $132.5M $149M $142.5M
Operating Income -$13.3M -$10.9M -$3M $6.8M $4.1M
 
Net Interest Expenses $4.3M $5.1M $4.8M $9.2M $11M
EBT. Incl. Unusual Items -$15.2M $16.3M -$11.4M -$5.2M -$7.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.7M $6.7M $2.9M $3M $3M
Net Income to Company -$11.5M $9.6M -$14.3M -$8.2M -$10.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M $9.6M -$14.3M -$8.2M -$10.4M
 
Basic EPS (Cont. Ops) -$0.43 $0.35 -$0.52 -$0.30 -$0.38
Diluted EPS (Cont. Ops) -$0.43 $0.34 -$0.52 -$0.30 -$0.38
Weighted Average Basic Share $81.1M $81.3M $81.7M $82.3M $82.8M
Weighted Average Diluted Share $81.8M $82.1M $82M $82.5M $83M
 
EBITDA $13.3M $47M $19.8M $29.9M $30.1M
EBIT -$10.9M $21.4M -$6.5M $4M $3.6M
 
Revenue (Reported) $458.3M $566.8M $668.8M $746.3M $690M
Operating Income (Reported) -$13.3M -$10.9M -$3M $6.8M $4.1M
Operating Income (Adjusted) -$10.9M $21.4M -$6.5M $4M $3.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $69.4M $73.9M $85.5M $54.8M $40.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $138.6M $136.7M $150.4M $158.2M $166.5M
Inventory $93.4M $90.5M $138.1M $152.6M $187.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.9M $33.5M $36.8M $44M $34.2M
Total Current Assets $331.3M $334.7M $410.8M $409.6M $429.4M
 
Property Plant And Equipment $144.5M $138.3M $126.2M $118.4M $120.9M
Long-Term Investments -- -- -- -- --
Goodwill $35.9M $39.1M $36.4M $34.2M $35.3M
Other Intangibles $58.1M $55.4M $49.9M $45.5M $47.3M
Other Long-Term Assets $32.4M $54M $42.1M $44.4M $47M
Total Assets $602.2M $621.4M $665.4M $652.1M $679.9M
 
Accounts Payable $80.7M $86.1M $97.7M $110.2M $111.9M
Accrued Expenses $35.7M $30.4M $51.4M $47M $40.3M
Current Portion Of Long-Term Debt -- $1.6M -- $1.5M $2.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $138.6M $146M $173.1M $177.7M $178.2M
 
Long-Term Debt $126.5M $136M $164M $167.8M $189.3M
Capital Leases -- -- -- -- --
Total Liabilities $312.3M $324.8M $369.4M $371.2M $392.2M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$91.5M -$89.6M -$97M -$103.1M -$92.8M
Common Equity $289.9M $296.6M $296M $280.9M $287.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $289.9M $296.6M $296M $280.9M $287.7M
 
Total Liabilities and Equity $602.2M $621.4M $665.4M $652.1M $679.9M
Cash and Short Terms $69.4M $73.9M $85.5M $54.8M $40.8M
Total Debt $129.1M $143.7M $169.2M $169.3M $191.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $68.3M $50M $32.3M $36.8M $54.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $129.5M $137.1M $166.9M $177.2M $158.5M
Inventory $88.1M $124.7M $150.7M $183.2M $176.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $33.9M $45.3M $48.6M $39.3M $25.3M
Total Current Assets $319.8M $357.1M $398.5M $436.4M $414.4M
 
Property Plant And Equipment $135.9M $126.8M $115.8M $117.9M $114.2M
Long-Term Investments -- -- -- -- --
Goodwill $37.5M $37.1M $31.3M $33.8M $35.6M
Other Intangibles $52M $52.7M $43.1M $45.2M $44.2M
Other Long-Term Assets $36.7M $53M $44.2M $45.5M $54.1M
Total Assets $582M $626.7M $633.1M $678.8M $662.5M
 
Accounts Payable $76.7M $102.6M $106.3M $131.1M $98.1M
Accrued Expenses $49M $62.4M $68.8M $64.8M $71.8M
Current Portion Of Long-Term Debt $7.5M $99K -- $183.9M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $133.3M $166.6M $178M $381.9M $169.9M
 
Long-Term Debt $144.1M $130M $165.7M -- $196.3M
Capital Leases -- -- -- -- --
Total Liabilities $317.6M $329M $368.9M $405.4M $391.2M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$102.2M -$100.2M -$118.2M -$103.1M -$101.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $264.4M $297.7M $264.2M $273.3M $271.4M
 
Total Liabilities and Equity $582M $626.7M $633.1M $678.8M $662.5M
Cash and Short Terms $68.3M $50M $32.3M $36.8M $54.1M
Total Debt $151.6M $131.7M $168.5M $186M $196.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $60.3M -$8M $3.4M -$14.1M -$5.2M
Depreciation & Amoritzation $31.5M $33.2M $34.5M $34.8M $34.9M
Stock-Based Compensation $6.2M $5.9M $6M $5.9M $3.3M
Change in Accounts Receivable -$1.4M $4.2M -$17M -$13.2M -$5.9M
Change in Inventories -$15.7M $4M -$51.3M -$20.1M -$31.6M
Cash From Operations $24.5M $28.6M -$36.2M $6.8M $4.9M
 
Capital Expenditures $39.5M $32.5M $27M $31.6M $38.5M
Cash Acquisitions $34.4M -- $22.8M -- --
Cash From Investing -$6.3M -$33.9M $28M -$28.6M -$37M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $114.2M $112.6M $137.7M $60.5M $153.1M
Long-Term Debt Repaid -$85M -$99.3M -$112.1M -$60.2M -$131.7M
Repurchase of Common Stock -$54.1M -$6.8M -$2.7M -$791K -$1.7M
Other Financing Activities -$3.4M -- -$18K -$6.8M -$2.3M
Cash From Financing -$28.3M $6.5M $22.9M -$7.3M $17.5M
 
Beginning Cash (CF) $81.1M $69.4M $73.9M $85.5M $54.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.1M $1.3M $14.7M -$29.1M -$14.5M
Ending Cash (CF) $69.4M $73.9M $85.5M $54.8M $40.8M
 
Levered Free Cash Flow -$15M -$3.8M -$63.3M -$24.8M -$33.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.7M -$10.4M $731K $2.2M -$7.1M
Depreciation & Amoritzation $8.2M $8.4M $8.4M $8.7M $9M
Stock-Based Compensation $1.4M $1.9M $1.6M $1M $885K
Change in Accounts Receivable -$30.5M $14.4M -$12.9M $6.8M $12.1M
Change in Inventories $10M -$11.8M -$12.5M -$10.5M $6.3M
Cash From Operations $15.5M $3M -$6.3M -$980K $10.8M
 
Capital Expenditures $7.1M $7.5M $8M $10.6M $6.1M
Cash Acquisitions -- -- -$700K -- --
Cash From Investing -$7.1M -$8.1M -$8.3M -$10.6M -$6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.3M $12.4M $22M $50.5M $47.6M
Long-Term Debt Repaid -$26.8M -$11.2M -$13.9M -$35.6M -$41.7M
Repurchase of Common Stock -$32K -$309K -$61K -$372K -$114K
Other Financing Activities -- -- -- -- --
Cash From Financing -$14.5M $891K $8M $14.6M $5.8M
 
Beginning Cash (CF) $72.4M $55.6M $40.7M $34.7M $42.1M
Foreign Exchange Rate Adjustment $2M -$1.3M -$1.7M -$931K $1.5M
Additions / Reductions -$6.2M -$4.3M -$6.6M $3M $10.5M
Ending Cash (CF) $68.3M $50M $32.3M $36.8M $54.1M
 
Levered Free Cash Flow $8.4M -$4.6M -$14.3M -$11.5M $4.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.3M $13.2M -$20.4M -$8M -$7.4M
Depreciation & Amoritzation $32.4M $34.7M $35.2M $34.3M $35.5M
Stock-Based Compensation $5M $7M $5.7M $3.8M $4.1M
Change in Accounts Receivable $14.6M -$5.7M -$42.6M -$6.2M $21.5M
Change in Inventories $15.4M -$36.3M -$39M -$29.4M $11.8M
Cash From Operations $12.9M -$3K -$40.7M $25.3M $39.1M
 
Capital Expenditures $33M $29.7M $28.3M $37.3M $29M
Cash Acquisitions -- $1.1M $21.1M $700K --
Cash From Investing -$34.1M $4.1M -$4.6M -$35.9M -$29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $131.6M $75.8M $125.7M $117.1M $166.5M
Long-Term Debt Repaid -$94.2M -$96.1M -$86.6M -$101.2M -$157.3M
Repurchase of Common Stock -$6.9M -$2.7M -$767K -$1.7M -$803K
Other Financing Activities -- -- -- -- --
Cash From Financing $32M -$23M $32M $13.7M $6.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.8M -$18.9M -$13.2M $3.1M $16.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$20.1M -$29.7M -$69M -$12M $10.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.5M $9.6M -$14.3M -$8.2M -$10.4M
Depreciation & Amoritzation $24.2M $25.6M $26.4M $25.9M $26.5M
Stock-Based Compensation $3.5M $4.7M $4.4M $2.3M $3.1M
Change in Accounts Receivable $7.1M -$2.7M -$28.3M -$21.3M $6M
Change in Inventories $3.7M -$36.6M -$24.3M -$33.7M $9.7M
Cash From Operations $9M -$19.7M -$24.1M -$5.7M $28.5M
 
Capital Expenditures $24.3M $21.6M $22.9M $28.6M $19M
Cash Acquisitions -- $1.1M -$700K -- --
Cash From Investing -$25M $12.9M -$19.7M -$26.9M -$19M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $101.1M $64.3M $52.3M $108.9M $122.3M
Long-Term Debt Repaid -$79.5M -$76.3M -$50.8M -$91.7M -$117.4M
Repurchase of Common Stock -$6.8M -$2.7M -$760K -$1.7M -$780K
Other Financing Activities -- -- -$6.3M -- --
Cash From Financing $14.8M -$14.7M -$5.5M $15.5M $4.1M
 
Beginning Cash (CF) $223.1M $190M $167.6M $124.7M $131.4M
Foreign Exchange Rate Adjustment $134K -$2.5M -$3.9M -$963K -$356K
Additions / Reductions -$1.2M -$21.4M -$49.3M -$17.1M $13.7M
Ending Cash (CF) $222M $166.1M $114.4M $106.6M $144.7M
 
Levered Free Cash Flow -$15.4M -$41.3M -$47M -$34.3M $9.5M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock