Financhill
Buy
74

SMIZF Quote, Financials, Valuation and Earnings

Last price:
$7.25
Seasonality move :
-0.69%
Day range:
$7.25 - $7.25
52-week range:
$6.42 - $8.54
Dividend yield:
0%
P/E ratio:
10.51x
P/S ratio:
0.72x
P/B ratio:
2.02x
Volume:
--
Avg. volume:
15
1-year change:
-15.06%
Market cap:
$1.6B
Revenue:
$2.2B
EPS (TTM):
$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $603.4M $978.7M $1.7B $2.1B $2.2B
Revenue Growth (YoY) -69.88% 62.19% 75.3% 21.32% 4.28%
 
Cost of Revenues $67.2M $108.4M $187.7M $226.8M $219.1M
Gross Profit $536.2M $870.4M $1.5B $1.9B $2B
Gross Profit Margin 88.86% 88.93% 89.06% 89.1% 89.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.7M $49.6M $69.9M $80.5M $78.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.1B $1.4B $1.6B $1.6B
Operating Income -$497.4M -$246.8M $162.5M $266.1M $339.7M
 
Net Interest Expenses $75.3M $84.8M $90.3M $125.9M $130.4M
EBT. Incl. Unusual Items -$758M -$257.2M $164.8M $161.7M $242.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$58.3M -$23.1M $38.2M $20.8M $67.5M
Net Income to Company -$758M -$257.2M $164.8M $161.7M $242.9M
 
Minority Interest in Earnings $19.2M $5.9M -$9.9M -$13.4M -$23.2M
Net Income to Common Excl Extra Items -$680.6M -$228.2M $116.7M $127.5M $152.2M
 
Basic EPS (Cont. Ops) -$3.17 -$1.04 $0.53 $0.57 $0.69
Diluted EPS (Cont. Ops) -$3.17 -$1.04 $0.53 $0.57 $0.69
Weighted Average Basic Share $214.1M $220.4M $220.1M $220.2M $220.2M
Weighted Average Diluted Share $214.1M $220.4M $220.1M $220.2M $220.2M
 
EBITDA -$219.4M $142.1M $544.3M $557.9M $615.4M
EBIT -$682.9M -$178.4M $243.8M $277.8M $353.3M
 
Revenue (Reported) $603.4M $978.7M $1.7B $2.1B $2.2B
Operating Income (Reported) -$497.4M -$246.8M $162.5M $266.1M $339.7M
Operating Income (Adjusted) -$682.9M -$178.4M $243.8M $277.8M $353.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $92.1M $304.4M $425.3M $477.9M $467.7M
Revenue Growth (YoY) -71.51% 230.68% 39.71% 12.37% -2.14%
 
Cost of Revenues $14.6M $40.6M $48.2M $53.8M $49M
Gross Profit $77.5M $263.8M $377.1M $424.2M $418.7M
Gross Profit Margin 84.16% 86.66% 88.66% 88.75% 89.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $361.5K $2M $6.4M $4.7M $6.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $218.6M $313.2M $361.7M $386.3M $383.2M
Operating Income -$141.1M -$49.4M $15.4M $37.9M $35.5M
 
Net Interest Expenses $17.6M $15.6M $20.9M $29.5M $18.1M
EBT. Incl. Unusual Items -$168.8M -$68.4M -$6.7M $7.9M $14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.5M $448.9K -$3.5M $2M $3.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $3.7M $2.4M $2.5M $2.2M -$4.1M
Net Income to Common Excl Extra Items -$157.7M -$66.5M -$537K $8.1M $7M
 
Basic EPS (Cont. Ops) -$0.72 -$0.30 -$0.00 $0.04 $0.03
Diluted EPS (Cont. Ops) -$0.72 -$0.30 -$0.00 $0.04 $0.03
Weighted Average Basic Share $220.2M $220.1M $220.1M $220.1M $220.1M
Weighted Average Diluted Share $220.2M $220.1M $220.1M $220.1M $220.1M
 
EBITDA -$69.7M $25.2M $87.4M $108.2M $100.9M
EBIT -$149.1M -$49.4M $19.1M $39.8M $37M
 
Revenue (Reported) $92.1M $304.4M $425.3M $477.9M $467.7M
Operating Income (Reported) -$141.1M -$49.4M $15.4M $37.9M $35.5M
Operating Income (Adjusted) -$149.1M -$49.4M $19.1M $39.8M $37M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $368.1M $1.1B $1.8B $2.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.6M $133.6M $194.3M $232.5M $214.4M
Gross Profit $328.5M $964.1M $1.6B $1.9B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5M $15.6M -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $684.8M $1B $1.4B $1.6B $1.6B
Operating Income -$356.3M -$55.2M $219.9M $273.5M $358.9M
 
Net Interest Expenses $74.8M $82.4M $96.2M $120.7M $88.1M
EBT. Incl. Unusual Items -$833.3M -$159.2M $217.2M $177.3M $250.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$69M -$15.4M $32.8M $26.7M $69.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $19M $4.4M -$9.2M -$13.8M -$29.6M
Net Income to Common Excl Extra Items -$745.4M -$139.3M $175.2M $136.7M $151.9M
 
Basic EPS (Cont. Ops) -$3.41 -$0.63 $0.80 $0.62 $0.69
Diluted EPS (Cont. Ops) -$3.41 -$0.63 $0.80 $0.62 $0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$410.3M $233.7M $596M $582.8M $609M
EBIT -$771.1M -$81M $302.9M $302.6M $351.8M
 
Revenue (Reported) $368.1M $1.1B $1.8B $2.1B $2.2B
Operating Income (Reported) -$356.3M -$55.2M $219.9M $273.5M $358.9M
Operating Income (Adjusted) -$771.1M -$81M $302.9M $302.6M $351.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $92.1M $304.4M $425.3M $477.9M $467.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.6M $40.6M $48.2M $53.8M $49M
Gross Profit $77.5M $263.8M $377.1M $424.2M $418.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $361.5K $2M $6.4M $4.7M $6.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $218.6M $313.2M $361.7M $386.3M $383.2M
Operating Income -$141.1M -$49.4M $15.4M $37.9M $35.5M
 
Net Interest Expenses $17.6M $15.6M $20.9M $29.5M $18.1M
EBT. Incl. Unusual Items -$168.8M -$68.4M -$6.7M $7.9M $14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.5M $448.9K -$3.5M $2M $3.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $3.7M $2.4M $2.5M $2.2M -$4.1M
Net Income to Common Excl Extra Items -$157.7M -$66.5M -$537K $8.1M $7M
 
Basic EPS (Cont. Ops) -$0.72 -$0.30 -$0.00 $0.04 $0.03
Diluted EPS (Cont. Ops) -$0.72 -$0.30 -$0.00 $0.04 $0.03
Weighted Average Basic Share $220.2M $220.1M $220.1M $220.1M $220.1M
Weighted Average Diluted Share $220.2M $220.1M $220.1M $220.1M $220.1M
 
EBITDA -$69.7M $25.2M $87.4M $108.2M $100.9M
EBIT -$149.1M -$49.4M $19.1M $39.8M $37M
 
Revenue (Reported) $92.1M $304.4M $425.3M $477.9M $467.7M
Operating Income (Reported) -$141.1M -$49.4M $15.4M $37.9M $35.5M
Operating Income (Adjusted) -$149.1M -$49.4M $19.1M $39.8M $37M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $128.7M $110.8M $159.4M $177.1M $178.2M
Short Term Investments $3.2M $3.1M $5.9M $3.5M $3.9M
Accounts Receivable, Net $65.9M $94.2M $124M $194.3M $191.1M
Inventory $30M $28.6M $32.4M $33M $33.3M
Prepaid Expenses -- $6.2M -- $13M $14.6M
Other Current Assets -$1.2K -- $1.1K $1.1K $1K
Total Current Assets $449.8M $366M $485M $637.3M $595.1M
 
Property Plant And Equipment $3.5B $3.4B $3.2B $3.3B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $43.5M $31.7M $30M $29.9M $28.3M
Other Intangibles $75.5M $55.5M $56.1M $87.6M $84.5M
Other Long-Term Assets $2.5K $2.3K $1.1K -$2.2K $2.1K
Total Assets $5B $4.8B $4.7B $4.9B $4.8B
 
Accounts Payable $282.3M $303.7M $384.7M $412.3M $348.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $196.7M $213.1M $159.6M $163.6M $157.7M
Other Current Liabilities -$2.5K -$1.1K -- -- $1K
Total Current Liabilities $934.7M $908.4M $940.5M $1.1B $830.4M
 
Long-Term Debt $1.4B $1.3B $1.3B $1.2B $883.9M
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.4B $4.2B $4.3B $3.7B
 
Common Stock $54.2M $49.9M $47.3M $48.7M $45.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $584.6M $343.5M $443.1M $567M $788.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.4M $25.3M $35M $55.5M $324.4M
Total Equity $616M $368.7M $478.1M $622.5M $1.1B
 
Total Liabilities and Equity $5B $4.8B $4.7B $4.9B $4.8B
Cash and Short Terms $131.9M $113.9M $165.3M $180.6M $182.1M
Total Debt $1.7B $1.6B $1.5B $1.5B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$758M -$257.2M $164.8M $161.7M $242.9M
Depreciation & Amoritzation $463.5M $320.5M $242.2M $280.1M $261.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $35M -$15.5M -$55.2M -$43.2M -$37.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$286M $150.1M $519.9M $430M $451.8M
 
Capital Expenditures $59.1M $92.9M $118.3M $132.3M $85.7M
Cash Acquisitions -- -- -$7.1M -$22.4M -$43.2M
Cash From Investing -$77.7M $103.6M -$140.4M -$128.6M -$72.4M
 
Dividends Paid (Ex Special Dividend) -$73.1K -- -- -- -$27.7M
Special Dividend Paid
Long-Term Debt Issued $765.3M $496.9M $320.3M $85.7M $557.4M
Long-Term Debt Repaid -$229.1M -$500.2M -$365M -$120.1M -$983.2M
Repurchase of Common Stock -$38.1M -$256.8K -- -- --
Other Financing Activities -$35.7M -$2.9M $7.9M $24.9M $351.2M
Cash From Financing $112.4M -$275.7M -$313.6M -$281.7M -$371.6M
 
Beginning Cash (CF) $375.7M $123.8M $103.2M $161M $173.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$251.3M -$22M $65.9M $19.7M $7.8M
Ending Cash (CF) $119.5M $115.8M $156.8M $173.5M $185.4M
 
Levered Free Cash Flow -$345.1M $57.2M $401.6M $297.7M $366.1M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$7.8M $512.2M -- --
 
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$203M $5.3M $67.1M $73.7M --
Depreciation & Amoritzation $154.6M $131.2M $137.9M $132.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$23.7M $168.8M $177.7M $207.4M --
 
Capital Expenditures $47.1M $51.8M $47.5M $35.3M --
Cash Acquisitions -- -- -$17M -$12.6M --
Cash From Investing $158.4M -$49M -$63.5M -$64.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$5.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $396M $145M -- -- --
Long-Term Debt Repaid -$386.9M -$85.5M -- -- --
Repurchase of Common Stock -- -- -- -$30.1M --
Other Financing Activities -$3.1M -$5.6M -$80.2M -$13.3M --
Cash From Financing -$123.5M -$77.3M -$113M -$86M --
 
Beginning Cash (CF) $126.1M $104.2M $162.1M $172.5M --
Foreign Exchange Rate Adjustment $1.8M -$4.3M -$4.6M $5.3M --
Additions / Reductions $11.2M $42.5M $1.3M $57.1M --
Ending Cash (CF) $139.1M $142.4M $158.8M $235M --
 
Levered Free Cash Flow -$70.8M $117M $130.2M $172.1M --

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

GET BETTER TRADE IDEAS

Popular

Where Will Salesforce Stock Be in 5 Years?
Where Will Salesforce Stock Be in 5 Years?

Salesforce (NYSE: CRM) just turned in a quarter that, on…

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

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

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock