Financhill
Buy
64

SMIZF Quote, Financials, Valuation and Earnings

Last price:
$7.79
Seasonality move :
10.58%
Day range:
$7.79 - $7.79
52-week range:
$6.00 - $8.54
Dividend yield:
0%
P/E ratio:
11.20x
P/S ratio:
0.79x
P/B ratio:
2.49x
Volume:
--
Avg. volume:
3
1-year change:
26.26%
Market cap:
$1.7B
Revenue:
$2.1B
EPS (TTM):
$0.70
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2B $603.4M $978.7M $1.7B $2.1B
Revenue Growth (YoY) -6.75% -69.88% 62.19% 75.3% 21.32%
 
Cost of Revenues $222.8M $67.2M $108.4M $187.7M $226.8M
Gross Profit $1.8B $536.2M $870.4M $1.5B $1.9B
Gross Profit Margin 88.88% 88.86% 88.93% 89.06% 89.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.4M $37.7M $49.6M $69.9M $80.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1B $1.1B $1.4B $1.6B
Operating Income $255.9M -$497.4M -$246.8M $162.5M $266.1M
 
Net Interest Expenses $95.4M $75.3M $84.8M $90.3M $125.9M
EBT. Incl. Unusual Items $175M -$758M -$257.2M $164.8M $161.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.8M -$58.3M -$23.1M $38.2M $20.8M
Net Income to Company $175M -$758M -$257.2M $164.8M $161.7M
 
Minority Interest in Earnings -$9.8M $19.2M $5.9M -$9.9M -$13.4M
Net Income to Common Excl Extra Items $126.4M -$680.6M -$228.2M $116.7M $127.5M
 
Basic EPS (Cont. Ops) $0.56 -$3.17 -$1.04 $0.53 $0.57
Diluted EPS (Cont. Ops) $0.56 -$3.17 -$1.04 $0.53 $0.57
Weighted Average Basic Share $227.7M $214.1M $220.4M $220.1M $220.2M
Weighted Average Diluted Share $227.7M $214.1M $220.4M $220.1M $220.2M
 
EBITDA $547.3M -$219.4M $142.1M $544.3M $557.9M
EBIT $256.2M -$682.9M -$178.4M $243.8M $277.8M
 
Revenue (Reported) $2B $603.4M $978.7M $1.7B $2.1B
Operating Income (Reported) $255.9M -$497.4M -$246.8M $162.5M $266.1M
Operating Income (Adjusted) $256.2M -$682.9M -$178.4M $243.8M $277.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $130M $342.9M $535.9M $619M $642.4M
Revenue Growth (YoY) -77.45% 163.67% 56.31% 15.5% 3.78%
 
Cost of Revenues $13.2M $38.1M $55.4M $64.5M $58.9M
Gross Profit $116.8M $304.8M $480.5M $554.5M $583.4M
Gross Profit Margin 89.84% 88.89% 89.66% 89.59% 90.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $350.8K $2.8M $7.5M $20.6M $16.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $242.8M $308.8M $386M $442.3M $442.5M
Operating Income -$125.9M -$4M $94.5M $112.3M $141M
 
Net Interest Expenses $15.2M $17.2M $15.1M $28.2M $25.8M
EBT. Incl. Unusual Items -$135.9M -$19.8M $80.1M $90.7M $129.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$7.3M $20M $22.6M $32.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $4M -$5.3M -$10M -$9.9M -$14.5M
Net Income to Common Excl Extra Items -$129.9M -$17.8M $50M $58.1M $82.4M
 
Basic EPS (Cont. Ops) -$0.62 -$0.08 $0.23 $0.26 $0.37
Diluted EPS (Cont. Ops) -$0.62 -$0.08 $0.23 $0.26 $0.37
Weighted Average Basic Share $211.1M $220.1M $220.1M $220.1M $220M
Weighted Average Diluted Share $211.1M $220.1M $220.1M $220.1M $220M
 
EBITDA -$25.1M $79.2M $171.2M $193.2M $222.9M
EBIT -$118.9M $825.3K $99.1M $122.2M $156.8M
 
Revenue (Reported) $130M $342.9M $535.9M $619M $642.4M
Operating Income (Reported) -$125.9M -$4M $94.5M $112.3M $141M
Operating Income (Adjusted) -$118.9M $825.3K $99.1M $122.2M $156.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $926.8M $736.9M $1.6B $2B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.8M $79.9M $182.8M $214.4M $223.5M
Gross Profit $819M $657M $1.4B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.4M $11.8M -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $737.4M $1.4B $1.5B $1.6B
Operating Income -$205.4M -$80.4M $45.2M $232.9M $322.4M
 
Net Interest Expenses $112M $59.3M $79.6M $118.4M $132.8M
EBT. Incl. Unusual Items -$553.3M -$407.5M $45.1M $231.5M $207.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$23.8M -$55.1M $20.2M $54.9M $32.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $17.7M $1.8M -$5.4M -$12.7M -$22.2M
Net Income to Common Excl Extra Items -$511.8M -$350.7M $19.3M $163.9M $153.1M
 
Basic EPS (Cont. Ops) -$2.32 -$1.59 $0.09 $0.74 $0.70
Diluted EPS (Cont. Ops) -$2.34 -$1.59 $0.09 $0.74 $0.70
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$40.9M -$108.3M $414.4M $639.7M $585.9M
EBIT -$475.7M -$341.3M $120.9M $339.5M $324.4M
 
Revenue (Reported) $926.8M $736.9M $1.6B $2B $2.2B
Operating Income (Reported) -$205.4M -$80.4M $45.2M $232.9M $322.4M
Operating Income (Adjusted) -$475.7M -$341.3M $120.9M $339.5M $324.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $482.2M $619.9M $1.3B $1.6B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.5M $69.9M $145.1M $172.8M $169.4M
Gross Profit $425.6M $550M $1.2B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $712.5K $4M $9.5M $27M $21.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $676M $607.3M $1.1B $1.2B $1.2B
Operating Income -$250.4M -$57.3M $134.7M $212.4M $267.9M
 
Net Interest Expenses $68.3M $53.5M $48.7M $76.2M $82.7M
EBT. Incl. Unusual Items -$568.5M -$222.8M $81.9M $157.9M $203M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$25.9M -$22.1M $21.4M $39.5M $50.8M
Net Income to Company -$432.5M -$203M $5.3M $67.1M $73.7M
 
Minority Interest in Earnings $17.6M $584.7K -$10.7M -$14M -$22.7M
Net Income to Common Excl Extra Items -$525M -$200M $49.8M $104.5M $129.5M
 
Basic EPS (Cont. Ops) -$2.39 -$0.91 $0.23 $0.47 $0.59
Diluted EPS (Cont. Ops) -$2.39 -$0.91 $0.23 $0.47 $0.59
Weighted Average Basic Share $656.5M $660.5M $660.3M $660.4M $660.3M
Weighted Average Diluted Share $660.8M $660.5M $660.3M $660.4M $660.3M
 
EBITDA -$157.4M $70.8M $346.5M $452.4M $488.7M
EBIT -$512.6M -$162.2M $139.4M $244.5M $289.9M
 
Revenue (Reported) $482.2M $619.9M $1.3B $1.6B $1.7B
Operating Income (Reported) -$250.4M -$57.3M $134.7M $212.4M $267.9M
Operating Income (Adjusted) -$512.6M -$162.2M $139.4M $244.5M $289.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $368.5M $128.7M $110.8M $159.4M $177.1M
Short Term Investments $3.5M $3.2M $3.1M $5.9M $3.5M
Accounts Receivable, Net $149.6M $65.9M $94.2M $124M $194.3M
Inventory $32.8M $30M $28.6M $32.4M $33M
Prepaid Expenses -- -- $6.2M -- --
Other Current Assets -- -$1.2K -- $1.1K -$1.1K
Total Current Assets $717.9M $449.8M $366M $485M $637.3M
 
Property Plant And Equipment $3.6B $3.5B $3.4B $3.2B $3.3B
Long-Term Investments -- -- -- -- --
Goodwill $81M $43.5M $31.7M $30M $29.9M
Other Intangibles $82.2M $75.5M $55.5M $56.1M $87.6M
Other Long-Term Assets -- $2.5K $2.3K $1.1K -$1.1K
Total Assets $5.3B $5B $4.8B $4.7B $4.9B
 
Accounts Payable $358.2M $282.3M $303.7M $384.7M $412.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $193.7M $196.7M $213.1M $159.6M $163.6M
Other Current Liabilities $1.1K -$2.5K -$1.1K -- --
Total Current Liabilities $862.5M $934.7M $908.4M $940.5M $1.1B
 
Long-Term Debt $925.8M $1.4B $1.3B $1.3B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $4.4B $4.4B $4.2B $4.3B
 
Common Stock $51.5M $54.2M $49.9M $47.3M $48.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $584.6M $343.5M $443.1M $567M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $48.9M $31.4M $25.3M $35M $55.5M
Total Equity $1.4B $616M $368.7M $478.1M $622.5M
 
Total Liabilities and Equity $5.3B $5B $4.8B $4.7B $4.9B
Cash and Short Terms $372M $131.9M $113.9M $165.3M $180.6M
Total Debt $1.1B $1.7B $1.6B $1.5B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- --
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- -- --
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- --
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- --
 
Total Liabilities and Equity -- -- -- -- --
Cash and Short Terms -- -- -- -- --
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $175M -$758M -$257.2M $164.8M $161.7M
Depreciation & Amoritzation $291.1M $463.5M $320.5M $242.2M $280.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $35M -$15.5M -$55.2M -$43.2M
Change in Inventories -- -- -- -- --
Cash From Operations $428.7M -$286M $150.1M $519.9M $430M
 
Capital Expenditures $120.9M $59.1M $92.9M $118.3M $132.3M
Cash Acquisitions -$32.1M -- -- -$7.1M -$22.4M
Cash From Investing -$65.6M -$77.7M $103.6M -$140.4M -$128.6M
 
Dividends Paid (Ex Special Dividend) -$48.2M -$73.1K -- -- --
Special Dividend Paid
Long-Term Debt Issued $263.3M $765.3M $496.9M $320.3M $85.7M
Long-Term Debt Repaid -$284.1M -$229.1M -$500.2M -$365M -$120.1M
Repurchase of Common Stock -$13.6M -$38.1M -$256.8K -- --
Other Financing Activities -$2.6M -$35.7M -$2.9M $7.9M $24.9M
Cash From Financing -$333M $112.4M -$275.7M -$313.6M -$281.7M
 
Beginning Cash (CF) $350.3M $375.7M $123.8M $103.2M $161M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.1M -$251.3M -$22M $65.9M $19.7M
Ending Cash (CF) $368.3M $119.5M $115.8M $156.8M $173.5M
 
Levered Free Cash Flow $307.9M -$345.1M $57.2M $401.6M $297.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$432.5M -$203M $5.3M $67.1M $73.7M
Depreciation & Amoritzation $261.2M $154.6M $131.2M $137.9M $132.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $31.5M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$122.8M -$23.7M $168.8M $177.7M $207.4M
 
Capital Expenditures $43.5M $47.1M $51.8M $47.5M $35.3M
Cash Acquisitions -- -- -- -$17M -$12.6M
Cash From Investing -$36.4M $158.4M -$49M -$63.5M -$64.3M
 
Dividends Paid (Ex Special Dividend) -$52.9K -- -- -- -$5.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $361.5M $396M $145M -- --
Long-Term Debt Repaid -$43.6M -$386.9M -$85.5M -- --
Repurchase of Common Stock -- -- -- -- -$30.1M
Other Financing Activities -$32.4M -$3.1M -$5.6M -$80.2M -$13.3M
Cash From Financing $17M -$123.5M -$77.3M -$113M -$86M
 
Beginning Cash (CF) $362.3M $126.1M $104.2M $162.1M $172.5M
Foreign Exchange Rate Adjustment -$13.9M $1.8M -$4.3M -$4.6M $5.3M
Additions / Reductions -$142.2M $11.2M $42.5M $1.3M $57.1M
Ending Cash (CF) $206.2M $139.1M $142.4M $158.8M $235M
 
Levered Free Cash Flow -$166.3M -$70.8M $117M $130.2M $172.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $4M -- --
 
Capital Expenditures $43.5M $47.1M $51.8M $47.5M $35.3M
Cash Acquisitions -- -- -- -$17M -$12.6M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$52.9K -- -- -- -$5.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$432.5M -$203M $5.3M $67.1M $73.7M
Depreciation & Amoritzation $261.2M $154.6M $131.2M $137.9M $132.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $31.5M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$122.8M -$23.7M $168.8M $177.7M $207.4M
 
Capital Expenditures $43.5M $47.1M $51.8M $47.5M $35.3M
Cash Acquisitions -- -- -- -$17M -$12.6M
Cash From Investing -$36.4M $158.4M -$49M -$63.5M -$64.3M
 
Dividends Paid (Ex Special Dividend) -$52.9K -- -- -- -$5.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $361.5M $396M $145M -- --
Long-Term Debt Repaid -$43.6M -$386.9M -$85.5M -- --
Repurchase of Common Stock -- -- -- -- -$30.1M
Other Financing Activities -$32.4M -$3.1M -$5.6M -$80.2M -$13.3M
Cash From Financing $17M -$123.5M -$77.3M -$113M -$86M
 
Beginning Cash (CF) $362.3M $126.1M $104.2M $162.1M $172.5M
Foreign Exchange Rate Adjustment -$13.9M $1.8M -$4.3M -$4.6M $5.3M
Additions / Reductions -$142.2M $11.2M $42.5M $1.3M $57.1M
Ending Cash (CF) $206.2M $139.1M $142.4M $158.8M $235M
 
Levered Free Cash Flow -$166.3M -$70.8M $117M $130.2M $172.1M

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock