Financhill
Sell
19

SITM Quote, Financials, Valuation and Earnings

Last price:
$129.97
Seasonality move :
34.39%
Day range:
$126.00 - $140.33
52-week range:
$72.39 - $268.18
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
14.83x
P/B ratio:
4.39x
Volume:
355.4K
Avg. volume:
397.1K
1-year change:
58.4%
Market cap:
$3.1B
Revenue:
$202.7M
EPS (TTM):
-$4.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.2M $218.8M $283.6M $144M $202.7M
Revenue Growth (YoY) 38.16% 88.37% 29.61% -49.23% 40.77%
 
Cost of Revenues $58.2M $79.3M $100.6M $61.9M $98.2M
Gross Profit $57.9M $139.5M $183M $82.1M $104.5M
Gross Profit Margin 49.87% 63.74% 64.51% 57.01% 51.55%
 
R&D Expenses $31.7M $52.1M $90.3M $97.6M $106.9M
Selling, General & Admin $34.9M $54.5M $76.5M $84M $102.2M
Other Inc / (Exp) -$758K -$488K -$97K -$7.9M -$11.5M
Operating Expenses $66.5M $106.6M $166.8M $181.6M $209M
Operating Income -$8.6M $32.8M $16.1M -$99.5M -$104.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$9.4M $32.4M $23.3M -$80.4M -$93.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $78K $82K $152K $486K
Net Income to Company -$9.4M $32.3M $23.3M -$80.5M -$93.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M $32.3M $23.3M -$80.5M -$93.6M
 
Basic EPS (Cont. Ops) -$0.58 $1.70 $1.09 -$3.63 -$4.05
Diluted EPS (Cont. Ops) -$0.58 $1.53 $1.03 -$3.63 -$4.05
Weighted Average Basic Share $16.1M $19M $21.2M $23.1M $23.1M
Weighted Average Diluted Share $16.1M $21.1M $22.7M $23.1M $23.1M
 
EBITDA -$2.2M $40.8M $28M -$83.3M -$74.4M
EBIT -$8.6M $32.8M $16.1M -$99.5M -$104.5M
 
Revenue (Reported) $116.2M $218.8M $283.6M $144M $202.7M
Operating Income (Reported) -$8.6M $32.8M $16.1M -$99.5M -$104.5M
Operating Income (Adjusted) -$8.6M $32.8M $16.1M -$99.5M -$104.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $40.3M $75.7M $60.8M $42.4M $68.1M
Revenue Growth (YoY) 43.38% 88.06% -19.68% -30.3% 60.63%
 
Cost of Revenues $19.2M $23.6M $23.1M $18.7M $32.3M
Gross Profit $21.1M $52.1M $37.8M $23.7M $35.8M
Gross Profit Margin 52.32% 68.82% 62.06% 55.88% 52.63%
 
R&D Expenses $8.7M $15.9M $23.8M $22.9M $29.3M
Selling, General & Admin $10.3M $16.1M $19.7M $20.5M $27.7M
Other Inc / (Exp) -$809K -$310K $167K -$7.6M -$2.3M
Operating Expenses $19M $31.9M $43.5M $43.4M $57M
Operating Income $2.1M $20.2M -$5.7M -$19.7M -$21.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2M $19.9M -$1.6M -$20M -$18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $11K -$41K $10K $372K
Net Income to Company $2M $19.9M -$1.5M -$20M -$18.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M $19.9M -$1.5M -$20M -$18.8M
 
Basic EPS (Cont. Ops) $0.12 $0.99 -$0.07 -$0.89 -$0.80
Diluted EPS (Cont. Ops) $0.10 $0.90 -$0.07 -$0.89 -$0.80
Weighted Average Basic Share $17M $20.1M $21.6M $26.3M $23.5M
Weighted Average Diluted Share $17M $22.3M $22.6M $26.3M $23.5M
 
EBITDA $3.5M $22.6M -$2.4M -$15.3M -$12.5M
EBIT $2M $20.2M -$5.7M -$19.7M -$21.2M
 
Revenue (Reported) $40.3M $75.7M $60.8M $42.4M $68.1M
Operating Income (Reported) $2.1M $20.2M -$5.7M -$19.7M -$21.2M
Operating Income (Adjusted) $2M $20.2M -$5.7M -$19.7M -$21.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.2M $218.8M $283.6M $144M $202.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.2M $79.3M $100.6M $61.9M $98.2M
Gross Profit $57.9M $139.5M $183M $82.1M $104.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.7M $52.1M $90.3M $97.6M $106.9M
Selling, General & Admin $34.9M $54.5M $76.5M $84M $102.2M
Other Inc / (Exp) -$758K -$487K -$96K -$7.9M -$11.5M
Operating Expenses $66.5M $106.6M $166.8M $181.6M $209M
Operating Income -$8.6M $32.8M $16.1M -$99.5M -$104.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$9.4M $32.4M $23.3M -$80.4M -$93.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $78K $82K $152K $486K
Net Income to Company -$9.4M $32.3M $23.3M -$80.5M -$93.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M $32.3M $23.3M -$80.5M -$93.6M
 
Basic EPS (Cont. Ops) -$0.62 $1.63 $1.10 -$3.63 -$4.05
Diluted EPS (Cont. Ops) -$0.64 $1.46 $1.03 -$3.63 -$4.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.2M $40.8M $28M -$83.3M -$74.4M
EBIT -$8.6M $32.8M $16.1M -$99.5M -$104.5M
 
Revenue (Reported) $116.2M $218.8M $283.6M $144M $202.7M
Operating Income (Reported) -$8.6M $32.8M $16.1M -$99.5M -$104.5M
Operating Income (Adjusted) -$8.6M $32.8M $16.1M -$99.5M -$104.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $218.8M $283.6M $144M $202.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $79.3M $100.6M $61.9M $98.2M --
Gross Profit $139.5M $183M $82.1M $104.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $52.1M $90.3M $97.6M $106.9M --
Selling, General & Admin $54.5M $76.5M $84M $102.2M --
Other Inc / (Exp) -$487K -$96K -$7.9M -$11.5M --
Operating Expenses $106.6M $166.8M $181.6M $209M --
Operating Income $32.8M $16.1M -$99.5M -$104.5M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.4M $23.3M -$80.4M -$93.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78K $82K $152K $486K --
Net Income to Company $32.3M $23.3M -$80.5M -$93.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.3M $23.3M -$80.5M -$93.6M --
 
Basic EPS (Cont. Ops) $1.63 $1.10 -$3.63 -$4.05 --
Diluted EPS (Cont. Ops) $1.46 $1.03 -$3.63 -$4.05 --
Weighted Average Basic Share $76M $85M $92.5M $92.5M --
Weighted Average Diluted Share $82.3M $90.6M $92.5M $92.5M --
 
EBITDA $40.8M $28M -$83.3M -$74.4M --
EBIT $32.8M $16.1M -$99.5M -$104.5M --
 
Revenue (Reported) $218.8M $283.6M $144M $202.7M --
Operating Income (Reported) $32.8M $16.1M -$99.5M -$104.5M --
Operating Income (Adjusted) $32.8M $16.1M -$99.5M -$104.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73.5M $559.5M $34.6M $9.5M $6.1M
Short Term Investments -- -- $529.5M $518.7M $412.7M
Accounts Receivable, Net $24.7M $38.4M $41.2M $21.9M $38.2M
Inventory $12.4M $23.6M $57.7M $65.5M $76.7M
Prepaid Expenses $1.9M $2.4M $3.1M $3.6M $4.3M
Other Current Assets $722K $2.1M $3M $4.1M $6M
Total Current Assets $113.2M $625.9M $669.1M $623.2M $544.1M
 
Property Plant And Equipment $20.6M $46.1M $69.6M $62.9M $89M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $87.1M $87.1M
Other Intangibles $2.1M $6M $5.2M $177.1M $163.6M
Other Long-Term Assets $162K $193K $6.7M $1.3M $1.2M
Total Assets $136M $678.2M $750.6M $951.7M $885M
 
Accounts Payable $6.2M $13.1M $14.9M $8.7M $22.9M
Accrued Expenses $8.6M $15.1M $11.9M $11.7M $17.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M $2.5M $2.6M $2.7M
Other Current Liabilities $3.1M -- -- $19.7M $24M
Total Current Liabilities $19.1M $37.4M $33.8M $121.4M $108.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $26.1M $45.7M $42.1M $243.6M $185.2M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $109.9M $632.5M $708.5M $708.1M $699.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.9M $632.5M $708.5M $708.1M $699.7M
 
Total Liabilities and Equity $136M $678.2M $750.6M $951.7M $885M
Cash and Short Terms $73.5M $559.5M $564.1M $528.2M $418.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73.5M $559.5M $34.6M $9.5M $6.1M
Short Term Investments -- -- $529.5M $518.7M $412.7M
Accounts Receivable, Net $24.7M $38.4M $41.2M $21.9M $38.2M
Inventory $12.4M $23.6M $57.7M $65.5M $76.7M
Prepaid Expenses $1.9M $2.4M $3.1M $3.6M $4.3M
Other Current Assets $722K $2.1M $3M $4.1M $6M
Total Current Assets $113.2M $625.9M $669.1M $623.2M $544.1M
 
Property Plant And Equipment $20.6M $46.1M $69.6M $62.9M $89M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $87.1M $87.1M
Other Intangibles $2.1M $6M $5.2M $177.1M $163.6M
Other Long-Term Assets $162K $193K $6.7M $1.3M $1.2M
Total Assets $136M $678.2M $750.6M $951.7M $885M
 
Accounts Payable $6.2M $13.1M $14.9M $8.7M $22.9M
Accrued Expenses $8.6M $15.1M $11.9M $11.7M $17.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M $2.5M $2.6M $2.7M
Other Current Liabilities $3.1M -- -- $19.7M $24M
Total Current Liabilities $19.1M $37.4M $33.8M $121.4M $108.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $26.1M $45.7M $42.1M $243.6M $185.2M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.9M $632.5M $708.5M $708.1M $699.7M
 
Total Liabilities and Equity $136M $678.2M $750.6M $951.7M $885M
Cash and Short Terms $73.5M $559.5M $564.1M $528.2M $418.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.4M $32.3M $23.3M -$80.5M -$93.6M
Depreciation & Amoritzation $6.4M $7.9M $11.8M $16.1M $30.1M
Stock-Based Compensation $16M $30M $57.4M $76.8M $92.6M
Change in Accounts Receivable -$5.9M -$13.7M -$2.9M $19.4M -$16.3M
Change in Inventories -$2.1M -$13.1M -$37M -$9.9M -$14.3M
Cash From Operations $16.6M $59.1M $39.8M $8.1M $23.2M
 
Capital Expenditures $7.8M $33.8M $35.6M $12.2M $36.7M
Cash Acquisitions -- -- -- -$39M --
Cash From Investing -$7.8M -$33.8M -$560.1M -$36.7M $64.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $35M -- -- -- --
Long-Term Debt Repaid -$76M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.5M -$618K -$38.5M -$42.6M -$141.8M
Cash From Financing $1.3M $460.6M -$4.5M $3.5M -$91.3M
 
Beginning Cash (CF) $63.4M $73.5M $559.5M $34.6M $9.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M $485.9M -$524.9M -$25.1M -$3.4M
Ending Cash (CF) $73.5M $559.5M $34.6M $9.5M $6.1M
 
Levered Free Cash Flow $8.8M $25.3M $4.1M -$4.2M -$13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2M $19.9M -$1.5M -$20M -$18.8M
Depreciation & Amoritzation $1.4M $2.4M $3.3M $4.4M $8.6M
Stock-Based Compensation $5.9M $8.5M $15.6M $17.5M $25.2M
Change in Accounts Receivable -$6.7M -$5.9M $3.7M $3.3M -$8M
Change in Inventories $1.4M -$5.8M -$15.2M -$1.2M -$5.6M
Cash From Operations $6.8M $24.7M $4.8M -$1.4M $13.5M
 
Capital Expenditures $2.4M $11.3M $7.7M $3.1M $16M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$11.3M -$12.2M -$6.4M -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.7M -$278K -$9.9M -$10.6M -$27.9M
Cash From Financing -$1K $279.1M $366K $563K -$6.9M
 
Beginning Cash (CF) $69.2M $267M $41.6M $16.7M $8.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.3M $292.4M -$7M -$7.2M -$2.4M
Ending Cash (CF) $73.5M $559.5M $34.6M $9.5M $6.1M
 
Levered Free Cash Flow $4.3M $13.4M -$2.9M -$4.5M -$2.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.4M $32.3M $23.3M -$80.5M -$93.6M
Depreciation & Amoritzation $6.4M $7.9M $11.8M $16.1M $30.1M
Stock-Based Compensation $16M $30M $57.4M $76.8M $92.6M
Change in Accounts Receivable -$5.9M -$13.7M -$2.9M $19.4M -$16.3M
Change in Inventories -$2.1M -$13.1M -$37M -$9.9M -$14.3M
Cash From Operations $16.6M $59.1M $39.8M $8.1M $23.2M
 
Capital Expenditures $7.8M $33.8M $35.6M $12.2M $36.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.8M -$33.8M -$560.1M -$36.7M $64.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $35M -- -- -- --
Long-Term Debt Repaid -$76M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.5M -$618K -- -$42.6M -$141.8M
Cash From Financing $1.3M $460.6M -$4.5M $3.5M -$91.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M $485.9M -$524.9M -$25.1M -$3.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.8M $25.3M $4.1M -$4.2M -$13.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $32.3M $23.3M -$80.5M -$93.6M --
Depreciation & Amoritzation $7.9M $11.8M $16.1M $30.1M --
Stock-Based Compensation $30M $57.4M $76.8M $92.6M --
Change in Accounts Receivable -$13.7M -$2.9M $19.4M -$16.3M --
Change in Inventories -$13.1M -$37M -$9.9M -$14.3M --
Cash From Operations $59.1M $39.8M $8.1M $23.2M --
 
Capital Expenditures $33.8M $35.6M $12.2M $36.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33.8M -$560.1M -$36.7M $64.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$618K -$38.5M -$42.6M -$141.8M --
Cash From Financing $460.6M -$4.5M $3.5M -$91.3M --
 
Beginning Cash (CF) $851.1M $1.8B $120M $130.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $485.9M -$524.9M -$25.1M -$3.4M --
Ending Cash (CF) $1.3B $1.2B $94.8M $127.5M --
 
Levered Free Cash Flow $25.3M $4.1M -$4.2M -$13.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
11
CRL alert for Apr 11

Charles River Laboratories International [CRL] is down 0.2% over the past day.

Buy
77
DPST alert for Apr 11

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 0.79% over the past day.

Sell
35
KMX alert for Apr 11

CarMax [KMX] is up 2.87% over the past day.

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

Show me the best stock