Financhill
Buy
58

SIDU Quote, Financials, Valuation and Earnings

Last price:
$4.10
Seasonality move :
-48.83%
Day range:
$3.89 - $5.17
52-week range:
$1.15 - $18.85
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.99x
P/B ratio:
3.71x
Volume:
7M
Avg. volume:
14.3M
1-year change:
10.31%
Market cap:
$34.5M
Revenue:
$6M
EPS (TTM):
-$241.79
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.8M $1.8M $1.4M $7.3M $6M
Revenue Growth (YoY) -- -35.42% -22.05% 417.73% -18.24%
 
Cost of Revenues $3M $1.8M $1.8M $5.9M $4.3M
Gross Profit -$211.3K $20.8K -$366.6K $1.4M $1.6M
Gross Profit Margin -7.55% 1.15% -26.02% 19.72% 27.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $1.5M $3.1M $13.5M $14.2M
Other Inc / (Exp) $12.9K $8.5K $633.3K -$14.3K -$137.8K
Operating Expenses $1.7M $1.6M $3.1M $13.5M $14.2M
Operating Income -$1.9M -$1.5M -$3.5M -$12M -$12.5M
 
Net Interest Expenses $36.2K $18.3K $865.9K $781.4K $1.7M
EBT. Incl. Unusual Items -$1.9M -$1.5M -$3.7M -$12.8M -$14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$1.5M -$3.7M -$12.8M -$14.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$1.5M -$3.7M -$12.8M -$14.3M
 
Basic EPS (Cont. Ops) -$11.91 -$9.52 -$34.00 -$74.80 -$23.11
Diluted EPS (Cont. Ops) -$11.91 -$9.52 -$34.00 -$74.80 -$23.11
Weighted Average Basic Share $162K $162K $111.6K $171.7K $620K
Weighted Average Diluted Share $162K $162K $111.6K $171.7K $620K
 
EBITDA -$1.4M -$1.1M -$3.3M -$11.7M -$13.4M
EBIT -$1.9M -$1.5M -$3.6M -$12.1M -$13.6M
 
Revenue (Reported) $2.8M $1.8M $1.4M $7.3M $6M
Operating Income (Reported) -$1.9M -$1.5M -$3.5M -$12M -$12.5M
Operating Income (Adjusted) -$1.9M -$1.5M -$3.6M -$12.1M -$13.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $408.4K $499.9K $1.3M $985.5K $1.9M
Revenue Growth (YoY) -- 22.39% 163.53% -25.18% 89.64%
 
Cost of Revenues $374.6K $481K $1.4M $1.1M $1.8M
Gross Profit $33.8K $18.9K -$85.6K -$96.3K $38.2K
Gross Profit Margin 8.28% 3.77% -6.5% -9.77% 2.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $413.9K $909.3K $3.8M $3.8M $3.2M
Other Inc / (Exp) -$320 $309.4K -- -$21.1K -$88.4K
Operating Expenses $413.9K $918.2K $3.8M $3.8M $3.2M
Operating Income -$380.1K -$899.4K -$3.9M -$3.9M -$3.2M
 
Net Interest Expenses $1.2K $32.8K $50.9K $186.3K $642.3K
EBT. Incl. Unusual Items -$381.7K -$622.7K -$3.9M -$4.1M -$3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$622.9K -$3.9M -$4.1M -$3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$381.7K -$622.7K -$3.9M -$4.1M -$3.9M
 
Basic EPS (Cont. Ops) -$2.36 -$3.84 -$23.00 -$5.49 -$0.93
Diluted EPS (Cont. Ops) -$2.36 -$3.84 -$23.00 -$5.49 -$0.93
Weighted Average Basic Share $162K $162K $171.8K $743.1K $4.2M
Weighted Average Diluted Share $162K $162K $171.8K $743.1K $4.2M
 
EBITDA -$380.4K -$491.1K -$3.8M -$3.8M -$2.6M
EBIT -$380.4K -$590K -$3.9M -$3.9M -$3.3M
 
Revenue (Reported) $408.4K $499.9K $1.3M $985.5K $1.9M
Operating Income (Reported) -$380.1K -$899.4K -$3.9M -$3.9M -$3.2M
Operating Income (Adjusted) -$380.4K -$590K -$3.9M -$3.9M -$3.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1.2M $5.5M $6.9M $5.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.4M $4.4M $5.4M $5.6M
Gross Profit -- -$210.1K $1M $1.5M -$384.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2M $11.2M $14.6M $13.2M
Other Inc / (Exp) -$300 $642.8K -- -$82.7K -$303.2K
Operating Expenses -- $2M $11.2M $14.6M $13.2M
Operating Income -- -$2.3M -$10.2M -$13.1M -$13.6M
 
Net Interest Expenses $1.2K $70K $981.7K $2M $1.3M
EBT. Incl. Unusual Items -- -$1.7M -$11.1M -$15.2M -$15.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$11.1M -$15.2M -$15.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$1.7M -$11.1M -$15.2M -$15.2M
 
Basic EPS (Cont. Ops) -- -$10.40 -$74.64 -$46.72 -$241.79
Diluted EPS (Cont. Ops) -- -$10.40 -$74.64 -$46.72 -$241.79
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$1.2M -$10.6M -$13.8M -$12.4M
EBIT -- -$1.6M -$10.9M -$14M -$14M
 
Revenue (Reported) -- $1.2M $5.5M $6.9M $5.2M
Operating Income (Reported) -- -$2.3M -$10.2M -$13.1M -$13.6M
Operating Income (Adjusted) -- -$1.6M -$10.9M -$14M -$14M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $408.4K $885.3K $5M $4.6M $3.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $374.6K $1.1M $3.7M $3.3M $4.6M
Gross Profit $33.8K -$171.8K $1.2M $1.3M -$718.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $413.9K $1.7M $9.8M $10.9M $9.9M
Other Inc / (Exp) -$320 $633.3K -- -$82.7K -$248.1K
Operating Expenses $413.9K $1.7M $9.8M $10.9M $9.9M
Operating Income -$380.1K -$1.9M -$8.5M -$9.6M -$10.6M
 
Net Interest Expenses $1.2K $59.4K $175.2K $1.4M $969.7K
EBT. Incl. Unusual Items -$381.7K -$1.3M -$8.7M -$11M -$11.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$1.3M -$8.7M -$11M -$11.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$381.7K -$1.3M -$8.7M -$11M -$11.8M
 
Basic EPS (Cont. Ops) -$2.36 -$8.14 -$60.00 -$23.92 -$239.93
Diluted EPS (Cont. Ops) -$2.36 -$8.14 -$60.00 -$23.92 -$239.93
Weighted Average Basic Share $162K $486K $446.2K $1.6M $4.3M
Weighted Average Diluted Share $162K $486K $446.2K $1.6M $4.3M
 
EBITDA -$380.4K -$965.4K -$8.3M -$10.3M -$9.4M
EBIT -$380.4K -$1.3M -$8.5M -$10.5M -$10.9M
 
Revenue (Reported) $408.4K $885.3K $5M $4.6M $3.8M
Operating Income (Reported) -$380.1K -$1.9M -$8.5M -$9.6M -$10.6M
Operating Income (Adjusted) -$380.4K -$1.3M -$8.5M -$10.5M -$10.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $57.3K $20.2K $13.7M $2.3M $1.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $485.9K $342.2K $574.1K $1M $1.2M
Inventory $150.1K $205.9K $127.5K $583.4K $1.2M
Prepaid Expenses $2.5K $14.3K $1.6M $3.4M $5.4M
Other Current Assets -- -- -- $57.5K $42.2K
Total Current Assets $695.9K $582.6K $16M $7.4M $9.2M
 
Property Plant And Equipment $1.7M $1.2M $1.3M $2.8M $9.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.5K $12.5K $12.5K $42.8K $64.9K
Total Assets $2.4M $1.8M $17.3M $10.3M $19.4M
 
Accounts Payable $845K $63K $814.1K $2.1M $5.4M
Accrued Expenses -- $113.1K $220.9K $820.5K $1.3M
Current Portion Of Long-Term Debt $5.7M $7.3M $1M $502.4K $2.6M
Current Portion Of Capital Lease Obligations $368.8K $194.8K $312.6K $199.2K $119.3K
Other Current Liabilities -- $82.4K $44.5K -- --
Total Current Liabilities $7M $8.1M $3.8M $6.4M $12.2M
 
Long-Term Debt $16.3K -- $2.5M -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.5M $8.4M $6.6M $6.4M $12.2M
 
Common Stock $1K $1K $1.7K $20 $110
Other Common Equity Adj -- -- -- -- --
Common Equity -$5M -$6.6M $10.7M $3.9M $7.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$5M -$6.6M $10.7M $3.9M $7.1M
 
Total Liabilities and Equity $2.4M $1.8M $17.3M $10.3M $19.4M
Cash and Short Terms $57.3K $20.2K $13.7M $2.3M $1.2M
Total Debt $5.8M $7.6M $3.5M $2.1M $4.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $2.2M $4.4M $1.6M $1.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $154.7K $924K $874.6K $1.8M
Inventory -- $56.7K $397.1K $1.3M $1.7M
Prepaid Expenses -- $41.4K $3.2M $5.9M $4.3M
Other Current Assets -- -- -- $62.2K $151K
Total Current Assets -- $2.5M $8.9M $9.9M $9.2M
 
Property Plant And Equipment -- $1.3M $2.3M $7.4M $13.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $12.5K $35.5K $59.4K $78.1K
Total Assets -- $3.8M $11.2M $17.8M $23.1M
 
Accounts Payable -- $605.4K $1.1M $5M $4.8M
Accrued Expenses -- $168.2K $565.6K $1.2M $1.2M
Current Portion Of Long-Term Debt -- -- -- $500.2K $4.4M
Current Portion Of Capital Lease Obligations -- $307.2K $229.7K $189.7K $192.5K
Other Current Liabilities -- $19.4K $64.9K -- --
Total Current Liabilities -- $1.9M $2.2M $9.3M $13.8M
 
Long-Term Debt -- $3M $1M -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $5.4M $3.4M $9.3M $13.8M
 
Common Stock -- $1.3K $1.8K $8.1K $420
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$1.6M $7.8M $8.5M $9.3M
 
Total Liabilities and Equity -- $3.8M $11.2M $17.8M $23.1M
Cash and Short Terms -- $2.2M $4.4M $1.6M $1.2M
Total Debt -- $3.8M $1M $2.5M $7.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.9M -$1.5M -$3.7M -$12.8M -$14.3M
Depreciation & Amoritzation $466.8K $466.8K $395K $319.9K $217.1K
Stock-Based Compensation -- -- $200K $1.2M $1M
Change in Accounts Receivable -$145.3K $143.7K -$234.6K -$542.8K -$234.5K
Change in Inventories $13.5K -$55.8K $78.4K -$455.9K -$624.9K
Cash From Operations -$1.2M -$1.6M -$2.5M -$12.1M -$11.7M
 
Capital Expenditures $5.4K $4.5K $217.8K $2.1M $7.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.5K -$4.5K -$217.8K -$2.1M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$19.6K
Special Dividend Paid
Long-Term Debt Issued $1.6M $1.9M $478.9K $502.4K $6.4M
Long-Term Debt Repaid -$335.1K -$323.4K -$340.8K -$945.5K -$4.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3M $1.6M $16.4M $2.8M $18.4M
 
Beginning Cash (CF) $5.8K $57.3K $20.2K $13.7M $2.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.6K -$37.2K $13.7M -$11.4M -$1.1M
Ending Cash (CF) $57.3K $20.2K $13.7M $2.3M $1.2M
 
Levered Free Cash Flow -$1.2M -$1.6M -$2.7M -$14.2M -$19M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$622.9K -$3.9M -$4.1M -$3.9M
Depreciation & Amoritzation -- $98.9K $67.7K $68.8K $636.4K
Stock-Based Compensation -- $200K -- $38.3K $76K
Change in Accounts Receivable -- $42.9K $590.3K -$46.3K -$883.4K
Change in Inventories -- $25.1K -$112.8K -$180.1K -$299.9K
Cash From Operations -- -$188.2K -$4.8M -$3.8M -$2.7M
 
Capital Expenditures -- -- $567.1K $2.2M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$567.1K -$2.7M -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$145.9K -- $606.8K $3.9M
Long-Term Debt Repaid -- -$262.2K -$79.7K -$367.4K -$404.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $89.9K -- -- --
Cash From Financing -- $2.4M $3M $239.9K $3.5M
 
Beginning Cash (CF) -- $46.5K $6.8M $7.9M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.2M -$2.4M -$6.3M -$213K
Ending Cash (CF) -- $2.2M $4.4M $1.6M $1.2M
 
Levered Free Cash Flow -- -$188.2K -$5.4M -$6M -$3.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$11.1M -$15.2M -$15.2M
Depreciation & Amoritzation -- -- $339.2K $229.2K $1.6M
Stock-Based Compensation -- $200K $1.2M $845K $412.9K
Change in Accounts Receivable -- -- -$832.3K $16.5K -$912.9K
Change in Inventories -- -- -$340.4K -$903.9K -$389.9K
Cash From Operations -- -- -$11.8M -$12.2M -$12.1M
 
Capital Expenditures -- $30.3K $1.6M $5.5M $7.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$1.6M -$6M -$7.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $171.3K $4M $6.9M
Long-Term Debt Repaid -- -- -$1.2M -$3.5M -$3.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $15.5M $15.4M $19.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $2.1M -$2.8M -$365.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$13.4M -$17.7M -$19.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$1.3M -$8.7M -$11M -$11.8M
Depreciation & Amoritzation -- $294.6K $238.9K $148.2K $1.5M
Stock-Based Compensation -- $200K $1.2M $845K $236K
Change in Accounts Receivable -- $186.9K -$410.8K $148.6K -$529.8K
Change in Inventories -- $149.2K -$269.6K -$717.6K -$482.7K
Cash From Operations -- -$519K -$9.8M -$10M -$10.3M
 
Capital Expenditures -- $30.3K $1.4M $4.8M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$30.3K -$1.4M -$5.3M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $307.6K -- $3.5M $4M
Long-Term Debt Repaid -- -$328.5K -$1.2M -$3.7M -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $89.9K -- -- --
Cash From Financing -- $2.8M $1.9M $14.6M $15.4M
 
Beginning Cash (CF) -- $99.7K $30.9M $13M $8.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.2M -$9.4M -$697.9K $15.3K
Ending Cash (CF) -- $2.3M $21.5M $12.3M $8.8M
 
Levered Free Cash Flow -- -$549.3K -$11.3M -$14.8M -$15.4M

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 up 3.8% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.65% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.96% over the past day.

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

Show me the best stock