Financhill
Sell
23

SMSI Quote, Financials, Valuation and Earnings

Last price:
$0.79
Seasonality move :
-8.82%
Day range:
$0.79 - $0.86
52-week range:
$0.52 - $2.57
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.61x
P/B ratio:
0.43x
Volume:
59K
Avg. volume:
134.3K
1-year change:
-62.94%
Market cap:
$15.6M
Revenue:
$20.6M
EPS (TTM):
-$1.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $51.3M $58.4M $48.5M $40.9M $20.6M
Revenue Growth (YoY) 18.35% 13.88% -16.96% -15.77% -49.7%
 
Cost of Revenues $5.2M $12.7M $14.2M $10.6M $6.1M
Gross Profit $46.1M $45.7M $34.3M $30.3M $14.4M
Gross Profit Margin 89.88% 78.27% 70.71% 74.16% 70.2%
 
R&D Expenses $17.8M $26.2M $29.4M $17.1M $14.1M
Selling, General & Admin $21.9M $29.5M $28.4M $23.9M $19.5M
Other Inc / (Exp) $708K -$12.8M $4.6M $171K -$23.4M
Operating Expenses $42.6M $63.8M $65.2M $48.4M $39.8M
Operating Income $3.5M -$18.1M -$30.9M -$18.1M -$25.4M
 
Net Interest Expenses -- -- $2.7M $6.4M --
EBT. Incl. Unusual Items $4.3M -$30.8M -$29.1M -$24.2M -$48.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160K $215K $226K $158K -$13K
Net Income to Company $4.2M -$31M -$29.3M -$24.4M -$48.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M -$31M -$29.3M -$24.4M -$48.7M
 
Basic EPS (Cont. Ops) $0.80 -$4.88 -$4.24 -$3.01 -$3.94
Diluted EPS (Cont. Ops) $0.80 -$4.88 -$4.24 -$3.01 -$3.94
Weighted Average Basic Share $5.1M $6.4M $6.9M $8.1M $12.4M
Weighted Average Diluted Share $5.3M $6.4M $6.9M $8.1M $12.4M
 
EBITDA $7.1M -$8.7M -$18.8M -$10.7M -$19.1M
EBIT $3.5M -$18.1M -$26.4M -$18.1M -$25.4M
 
Revenue (Reported) $51.3M $58.4M $48.5M $40.9M $20.6M
Operating Income (Reported) $3.5M -$18.1M -$30.9M -$18.1M -$25.4M
Operating Income (Adjusted) $3.5M -$18.1M -$26.4M -$18.1M -$25.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.4M $12.7M $10.9M $5.8M $4.6M
Revenue Growth (YoY) -14.57% 11.9% -14.17% -46.95% -20.3%
 
Cost of Revenues $1.5M $3.6M $3.3M $2M $1.3M
Gross Profit $9.8M $9.1M $7.6M $3.8M $3.4M
Gross Profit Margin 86.43% 71.44% 69.97% 65.71% 72.78%
 
R&D Expenses $4.9M $7.3M $5.9M $4M $2.9M
Selling, General & Admin $5.9M $6.9M $7M $5.4M $4.4M
Other Inc / (Exp) $4K $59K $2.3M -$23.6M $58K
Operating Expenses $13.1M $16.1M $14.6M $11.3M $8.6M
Operating Income -$3.2M -$7M -$6.9M -$7.5M -$5.2M
 
Net Interest Expenses -- $4K $2.3M -- $25K
EBT. Incl. Unusual Items -$3.2M -$7M -$6.9M -$31M -$5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $19K $9K $39K $1K
Net Income to Company -$3.2M -$7M -$6.9M -$31M -$5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2M -$7M -$6.9M -$31M -$5.2M
 
Basic EPS (Cont. Ops) -$0.56 -$1.04 -$0.97 -$3.28 -$0.28
Diluted EPS (Cont. Ops) -$0.56 -$1.04 -$0.97 -$3.28 -$0.28
Weighted Average Basic Share $5.4M $6.8M $7.1M $9.5M $18.2M
Weighted Average Diluted Share $5.4M $6.8M $7.1M $9.5M $18.2M
 
EBITDA -$740K -$5M -$5.2M -$5.5M -$3.9M
EBIT -$3.2M -$7M -$6.9M -$7.5M -$5.2M
 
Revenue (Reported) $11.4M $12.7M $10.9M $5.8M $4.6M
Operating Income (Reported) -$3.2M -$7M -$6.9M -$7.5M -$5.2M
Operating Income (Adjusted) -$3.2M -$7M -$6.9M -$7.5M -$5.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $49.4M $59.8M $46.7M $35.7M $19.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6M $14.8M $13.9M $9.3M $5.4M
Gross Profit $43.8M $45M $32.9M $26.5M $14M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.9M $28.6M $28M $15.3M $13M
Selling, General & Admin $21.3M $30.5M $28.5M $22.2M $18.5M
Other Inc / (Exp) $712K -$12.7M $6.8M -$25.7M $222K
Operating Expenses $45.5M $66.9M $63.7M $45M $37.1M
Operating Income -$1.7M -$21.9M -$30.8M -$18.6M -$23.2M
 
Net Interest Expenses -- -- $4.9M $4M --
EBT. Incl. Unusual Items -$945K -$34.6M -$28.9M -$48.3M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160K $234K $216K $188K -$51K
Net Income to Company -$1.1M -$34.8M -$29.2M -$48.5M -$22.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1M -$34.8M -$29.2M -$48.5M -$22.9M
 
Basic EPS (Cont. Ops) -$0.21 -$5.12 -$4.09 -$5.34 -$1.73
Diluted EPS (Cont. Ops) -$0.21 -$5.12 -$4.09 -$5.34 -$1.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.8M -$13M -$19M -$13.3M -$17.3M
EBIT -$1.7M -$21.9M -$26.2M -$20.9M -$23M
 
Revenue (Reported) $49.4M $59.8M $46.7M $35.7M $19.4M
Operating Income (Reported) -$1.7M -$21.9M -$30.8M -$18.6M -$23.2M
Operating Income (Adjusted) -$1.7M -$21.9M -$26.2M -$20.9M -$23M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.4M $12.7M $10.9M $5.8M $4.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $3.6M $3.3M $2M $1.3M
Gross Profit $9.8M $9.1M $7.6M $3.8M $3.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.9M $7.3M $5.9M $4M $2.9M
Selling, General & Admin $5.9M $6.9M $7M $5.4M $4.4M
Other Inc / (Exp) $4K $59K $2.3M -$23.6M $58K
Operating Expenses $13.1M $16.1M $14.6M $11.3M $8.6M
Operating Income -$3.2M -$7M -$6.9M -$7.5M -$5.2M
 
Net Interest Expenses -- $4K $2.3M -- $25K
EBT. Incl. Unusual Items -$3.2M -$7M -$6.9M -$31M -$5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $19K $9K $39K $1K
Net Income to Company -$3.2M -$7M -$6.9M -$31M -$5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2M -$7M -$6.9M -$31M -$5.2M
 
Basic EPS (Cont. Ops) -$0.56 -$1.04 -$0.97 -$3.28 -$0.28
Diluted EPS (Cont. Ops) -$0.56 -$1.04 -$0.97 -$3.28 -$0.28
Weighted Average Basic Share $5.4M $6.8M $7.1M $9.5M $18.2M
Weighted Average Diluted Share $5.4M $6.8M $7.1M $9.5M $18.2M
 
EBITDA -$740K -$5M -$5.2M -$5.5M -$3.9M
EBIT -$3.2M -$7M -$6.9M -$7.5M -$5.2M
 
Revenue (Reported) $11.4M $12.7M $10.9M $5.8M $4.6M
Operating Income (Reported) -$3.2M -$7M -$6.9M -$7.5M -$5.2M
Operating Income (Adjusted) -$3.2M -$7M -$6.9M -$7.5M -$5.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.8M $16.1M $14M $7.1M $2.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.3M $10.6M $10.5M $7.9M $5.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $2M $2M $1.8M $1.5M
Total Current Assets $39.3M $28.7M $26.5M $16.9M $10M
 
Property Plant And Equipment $8M $7.6M $5.2M $3.6M $2.9M
Long-Term Investments -- -- -- -- --
Goodwill $12.3M $35M $35M $35M $11.1M
Other Intangibles $12.7M $42.6M $36.3M $29.5M $23.6M
Other Long-Term Assets $694K $620K $490K $482K $496K
Total Assets $72.9M $114.5M $103.6M $85.6M $48M
 
Accounts Payable $2.3M $3.3M $3.2M $2.5M $1.7M
Accrued Expenses $3.1M $4.1M $3.9M $2.5M $1.7M
Current Portion Of Long-Term Debt -- -- $9M -- --
Current Portion Of Capital Lease Obligations $1.4M $1.4M $1.4M $1.5M $1.3M
Other Current Liabilities -- $612K $3.2M $1.1M $940K
Total Current Liabilities $8.4M $9.4M $20.7M $7.6M $5.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14.2M $14M $27.2M $10.2M $7.3M
 
Common Stock $41K $54K $56K $9K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity $58.7M $100.6M $76.4M $75.4M $40.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $58.7M $100.6M $76.4M $75.4M $40.8M
 
Total Liabilities and Equity $72.9M $114.5M $103.6M $85.6M $48M
Cash and Short Terms $25.8M $16.1M $14M $7.1M $2.8M
Total Debt -- -- $9M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $89.2M $9.8M $8.7M $6.2M $2.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.3M $12.1M $11.2M $4.3M $3.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $908K $2.2M $3.3M $1.8M $1.4M
Total Current Assets $98.5M $24.1M $23.2M $12.3M $7M
 
Property Plant And Equipment $7.9M $7.8M $4.7M $3.9M $2.5M
Long-Term Investments -- -- -- -- --
Goodwill $12.3M $35M $35M $11.1M $11.1M
Other Intangibles $10.4M $41M $34.8M $27.7M $22.3M
Other Long-Term Assets $679K $616K $487K $480K $495K
Total Assets $129.7M $108.5M $98.3M $55.4M $43.4M
 
Accounts Payable $2.6M $3.1M $3.1M $2.2M $1.7M
Accrued Expenses $3.3M $4.7M $4M $2.7M $1.7M
Current Portion Of Long-Term Debt -- -- $9.6M -- --
Current Portion Of Capital Lease Obligations $1.4M $1.4M $1.5M $1.3M $1.4M
Other Current Liabilities -- -- $2.1M $1M $886K
Total Current Liabilities $8.4M $9.3M $20.2M $7.2M $5.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14M $14.3M $24.4M $10M $6.8M
 
Common Stock $52K $55K $61K $10K $19K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $115.7M $94.2M $73.9M $45.4M $36.6M
 
Total Liabilities and Equity $129.7M $108.5M $98.3M $55.4M $43.4M
Cash and Short Terms $89.2M $9.8M $8.7M $6.2M $2.3M
Total Debt -- -- $9.6M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.2M -$31M -$29.3M -$24.4M -$48.7M
Depreciation & Amoritzation $3.6M $9.3M $7.6M $7.4M $6.3M
Stock-Based Compensation $3.1M $4.8M $4.9M $4.8M $4.5M
Change in Accounts Receivable -$1.3M $7.9M $85K $2.6M $2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $7.9M -$12.9M -$19.3M -$7M -$14.3M
 
Capital Expenditures $1.3M $830K $49K $4K $20K
Cash Acquisitions -$13.5M -$56.9M -- -- --
Cash From Investing -$14.7M -$57.5M $115K $132K $178K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $15M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1M -$906K -$60K -$39K
Cash From Financing $4.2M $60.7M $17.1M -$60K $9.8M
 
Beginning Cash (CF) $28.3M $25.8M $16.1M $14M $7.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5M -$9.7M -$2.1M -$6.9M -$4.3M
Ending Cash (CF) $25.8M $16.1M $14M $7.1M $2.8M
 
Levered Free Cash Flow $6.6M -$13.7M -$19.3M -$7M -$14.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.2M -$7M -$6.9M -$31M -$5.2M
Depreciation & Amoritzation $2.5M $2M $1.7M $1.9M $1.4M
Stock-Based Compensation $1M $1.1M $945K $1.1M $1.1M
Change in Accounts Receivable $4M -$1.5M -$685K $3.6M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $3.7M -$6.6M -$5.3M -$1.3M -$602K
 
Capital Expenditures $190K $63K -- $4K $4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$179K -$51K $3K $194K -$4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $34K $393K $30K $181K $86K
Cash From Financing $60M $393K $30K $181K $86K
 
Beginning Cash (CF) $25.8M $16.1M $14M $7.1M $2.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.5M -$6.2M -$5.3M -$970K -$520K
Ending Cash (CF) $89.2M $9.8M $8.7M $6.2M $2.3M
 
Levered Free Cash Flow $3.5M -$6.7M -$5.3M -$1.3M -$606K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.1M -$34.8M -$29.2M -$48.5M -$22.9M
Depreciation & Amoritzation $5.4M $8.8M $7.3M $7.6M $5.7M
Stock-Based Compensation $3.4M $4.9M $4.8M $5M $4.5M
Change in Accounts Receivable $3.7M $2.4M $872K $6.9M $961K
Change in Inventories -- -- -- -- --
Cash From Operations $9.4M -$23.2M -$18M -$3M -$13.6M
 
Capital Expenditures $742K $703K -$14K $8K $20K
Cash Acquisitions -$1.4M -$56.9M -- -- --
Cash From Investing -$1.7M -$57.4M $169K $323K -$20K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $16K -$675K -$1.3M $91K -$134K
Cash From Financing $62.2M $1.2M $16.7M $91K $9.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.8M -$79.4M -$1.1M -$2.6M -$3.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.6M -$23.9M -$18M -$3M -$13.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.2M -$7M -$6.9M -$31M -$5.2M
Depreciation & Amoritzation $2.5M $2M $1.7M $1.9M $1.4M
Stock-Based Compensation $1M $1.1M $945K $1.1M $1.1M
Change in Accounts Receivable $4M -$1.5M -$685K $3.6M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $3.7M -$6.6M -$5.3M -$1.3M -$602K
 
Capital Expenditures $190K $63K -- $4K $4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$179K -$51K $3K $194K -$4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $34K $393K $30K $181K $86K
Cash From Financing $60M $393K $30K $181K $86K
 
Beginning Cash (CF) $25.8M $16.1M $14M $7.1M $2.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.5M -$6.2M -$5.3M -$970K -$520K
Ending Cash (CF) $89.2M $9.8M $8.7M $6.2M $2.3M
 
Levered Free Cash Flow $3.5M -$6.7M -$5.3M -$1.3M -$606K

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 0.24% over the past day.

Buy
60
REVG alert for Jun 5

REV Group [REVG] is up 0.37% over the past day.

Buy
55
SIG alert for Jun 5

Signet Jewelers [SIG] is down 0.38% over the past day.

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

Show me the best stock