Stem Holdings, Inc.

EDGAR

38 filing records in this dataset, filed from 2017-06-05 to 2024-05-24. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.83 million USD

2023 Q3 · USD

Exact inputs and evidence

Operating margin

-49.69%

2023 Q3 · %

Exact inputs and evidence
  • Operating Income: -1903000 USD Source
  • Revenue: 3830000 USD Source

Operating cash flow

-609 thousand USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1580000 USD Source
  • Operating Cash Flow: -971000 USD Source
Cash and cash equivalents
961 thousand USD Source
Exact value

961000 USD

Long-term debt including current maturities
2.23 million USD Source
Exact value

2225000 USD

Shares outstanding
2.81 million shares Source
Exact value

2810094 shares

Reported share-count change

23.79% · 540 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 2270140 shares · 2022-09-30· Source
  • 2810094 shares · 2023-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

15.8 million USD

2022-07-01 – 2023-06-30

Exact inputs and evidence
  • Revenue: 16563000 USD · 2021-10-01 – 2022-09-30 Source
  • Revenue: 12517000 USD · 2021-10-01 – 2022-06-30 Source
  • Revenue: 4059000 USD · 2022-10-01 – 2022-12-31 Source
  • Revenue: 3894000 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 3830000 USD · 2023-04-01 – 2023-06-30 Source

Net income

-19 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Net income: -3066000 USD · 2022-10-01 – 2022-12-31 Source
  • Net income: -3233000 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -1110000 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: -19018000 USD · 2022-10-01 – 2023-09-30 Source
  • Net income: -7409000 USD · 2022-10-01 – 2023-06-30 Source

Operating cash flow

-1.24 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: -675000 USD · 2022-10-01 – 2022-12-31 Source
  • Operating cash flow: -971000 USD · 2022-10-01 – 2023-03-31 Source
  • Operating cash flow: -675000 USD · 2022-10-01 – 2022-12-31 Source
  • Operating cash flow: -1580000 USD · 2022-10-01 – 2023-06-30 Source
  • Operating cash flow: -971000 USD · 2022-10-01 – 2023-03-31 Source
  • Operating cash flow: -1235000 USD · 2022-10-01 – 2023-09-30 Source
  • Operating cash flow: -1580000 USD · 2022-10-01 – 2023-06-30 Source

Capital expenditure

215 thousand USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Capital expenditure: 129000 USD · 2021-10-01 – 2021-12-31 Source
  • Capital expenditure: 195000 USD · 2021-10-01 – 2022-03-31 Source
  • Capital expenditure: 129000 USD · 2021-10-01 – 2021-12-31 Source
  • Capital expenditure: 206000 USD · 2021-10-01 – 2022-06-30 Source
  • Capital expenditure: 195000 USD · 2021-10-01 – 2022-03-31 Source
  • Capital expenditure: 215000 USD · 2021-10-01 – 2022-09-30 Source
  • Capital expenditure: 206000 USD · 2021-10-01 – 2022-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-05-24.

Financial data available through: 2022-09-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2022-09-30
  • Operating income: 6 of 11 periods available· newest 2022-09-30
  • Net income: 6 of 11 periods available· newest 2022-09-30
  • Operating cash flow: 6 of 11 periods available· newest 2022-09-30
  • Capital expenditure: 6 of 11 periods available· newest 2022-09-30
  • Total assets: 5 of 11 periods available· newest 2022-09-30
  • Total liabilities: 5 of 11 periods available· newest 2022-09-30
  • Current assets: 5 of 11 periods available· newest 2022-09-30
  • Current liabilities: 5 of 11 periods available· newest 2022-09-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2022-09-30
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2021-09-30
  • Shares outstanding: 5 of 11 periods available· newest 2022-09-30

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -20.9%

    Prior period

    USD 20.94 million

    –

    Current period

    USD 16.56 million

    –

    Exact inputs and evidence

    16563000 − 20937000 = -4374000 USD

    20937000 USD · 2020-10-01 – 2021-09-30

    Inspect prior input Prior source

    16563000 USD · 2021-10-01 – 2022-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 47 million

    Prior period

    −USD 64.36 million

    –

    Current period

    −USD 17.37 million

    –

    Exact inputs and evidence

    -17368000 − -64364000 = 46996000 USD

    -64364000 USD · 2020-10-01 – 2021-09-30

    Inspect prior input Prior source

    -17368000 USD · 2021-10-01 – 2022-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 4.33 million

    Prior period

    −USD 9.28 million

    –

    Current period

    −USD 4.95 million

    –

    Exact inputs and evidence

    -4947000 − -9279000 = 4332000 USD

    -9279000 USD · 2020-10-01 – 2021-09-30

    Inspect prior input Prior source

    -4947000 USD · 2021-10-01 – 2022-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -62.7%

    Prior period

    USD 577,000

    –

    Current period

    USD 215,000

    –

    Exact inputs and evidence

    215000 − 577000 = -362000 USD

    577000 USD · 2020-10-01 – 2021-09-30

    Inspect prior input Prior source

    215000 USD · 2021-10-01 – 2022-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2022 2021-10-01 – 2022-09-30

  • Revenue USD 16.56 million 100% of revenue
  • Cost of revenue USD 14.44 million 87% of revenue
  • Operating expenses USD 7.23 million 44% of revenue
  • Other operating costs Derived USD 2.12 million 13% of revenue
  • Operating income −USD 7.23 million −44% of revenue
  • Tax, interest and other Derived USD 10.14 million 61% of revenue
  • Net income −USD 17.37 million −105% of revenue

Cash

  • Operating cash flow −USD 4.95 million −30% of revenue
  • Capital expenditure USD 215,000 1.3% of revenue
  • Free cash flow Derived −USD 5.16 million −31% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2017 Operating loss: operating costs were 944% of revenue.
  • 2019 Operating loss: operating costs were 1,000% of revenue.
  • 2020 Operating loss: operating costs were 169% of revenue.
  • 2021 Operating loss: operating costs were 165% of revenue.
  • 2022 Operating loss: operating costs were 144% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2017 2016-10-01 – 2017-09-30326041 3076936 Derived -2750895 -4243 Derived -2746652 -3938259 Derived
Source
2019 2018-10-01 – 2019-09-302451000 24514000 Derived -22063000 6531000 Derived -28594000 -7924000 Derived
Source
2020 2019-10-01 – 2020-09-3013974000 23640000 Derived -9666000 1336000 Derived -11002000 -5499000 Derived
Source
2021 2020-10-01 – 2021-09-3020937000 34550000 Derived -13613000 50751000 Derived -64364000 -9856000 Derived
Source
2022 2021-10-01 – 2022-09-3016563000 23793000 Derived -7230000 10138000 Derived -17368000 -5162000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 16.6M 2022
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.22.6M17.0M11.3M5.7M0.020172019202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Revenue326041
2019Revenue2451000
2020Revenue13974000
2021Revenue20937000
2022Revenue16563000

Revenue growth

Change in revenue from the same financial period one year earlier.

-20.9% 2022
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.509%367%225%82%-60%20172019202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2017Year over yearNo prior comparable period
2019Year over yearNo prior comparable period
2020Year over year470.1%
2021Year over year49.8%
2022Year over year-20.9%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -43.7% 2022
Net margin -104.9% 2022
Free cash flow margin -31.2% 2022
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.97%-254%-604%-954%-1,305%20172019202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2017Operating margin-843.7%
2019Operating margin-900.2%
2020Operating margin-69.2%
2021Operating margin-65%
2022Operating margin-43.7%
2017Net margin-842.4%
2019Net margin-1,166.6%
2020Net margin-78.7%
2021Net margin-307.4%
2022Net margin-104.9%
2017Free cash flow margin-1,207.9%
2019Free cash flow margin-323.3%
2020Free cash flow margin-39.4%
2021Free cash flow margin-47.1%
2022Free cash flow margin-31.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.9M 2022
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.742.3K-1.9M-4.6M-7.3M-10.0M20172019202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Operating cash flow-947894
2019Operating cash flow-6549000
2020Operating cash flow-5028000
2021Operating cash flow-9279000
2022Operating cash flow-4947000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -5.2M 2022
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.788.5K-2.1M-4.9M-7.8M-10.6M20172019202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Free cash flow-3938259
2019Free cash flow-7924000
2020Free cash flow-5499000
2021Free cash flow-9856000
2022Free cash flow-5162000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

45% 2022
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.49%36%24%12%0%20172019202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2017Liabilities / assets3.8%
2019Liabilities / assets24.1%
2020Liabilities / assets40.4%
2021Liabilities / assets40.1%
2022Liabilities / assets45%

Current assets to current liabilities

Current assets divided by current liabilities.

2.22× 2022
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.89×2.92×1.95×0.97×0.00×20172019202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2017Current assets / current liabilities3.61×
2019Current assets / current liabilities0.65×
2020Current assets / current liabilities0.36×
2021Current assets / current liabilities1.31×
2022Current assets / current liabilities2.22×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2017 2016-10-01 – 2017-09-30
−USD 2.75 million
Exact value

Exact value: -2746652 USD

2016-10-01 – 2017-09-30: -2746652 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 947,894
Exact value

Exact value: -947894 USD

2016-10-01 – 2017-09-30: -947894 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.99 million
Exact value

Exact value: 2990365 USD

2016-10-01 – 2017-09-30: 2990365 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.94 million
Calculation and evidence

-947894 − 2990365 USD

Exact free cash flow: -3938259 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2017-10-01 – 2018-09-30
−USD 8.7 million
Exact value

Exact value: -8698000 USD

2017-10-01 – 2018-09-30: -8698000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.86 million
Exact value

Exact value: -1860000 USD

2017-10-01 – 2018-09-30: -1860000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.9 million
Exact value

Exact value: 4898000 USD

2017-10-01 – 2018-09-30: 4898000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.76 million
Calculation and evidence

-1860000 − 4898000 USD

Exact free cash flow: -6758000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2018-10-01 – 2019-09-30
−USD 28.59 million
Exact value

Exact value: -28594000 USD

2018-10-01 – 2019-09-30: -28594000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.55 million
Exact value

Exact value: -6549000 USD

2018-10-01 – 2019-09-30: -6549000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.38 million
Exact value

Exact value: 1375000 USD

2018-10-01 – 2019-09-30: 1375000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 7.92 million
Calculation and evidence

-6549000 − 1375000 USD

Exact free cash flow: -7924000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2019-10-01 – 2020-09-30
−USD 11 million
Exact value

Exact value: -11002000 USD

2019-10-01 – 2020-09-30: -11002000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 5.03 million
Exact value

Exact value: -5028000 USD

2019-10-01 – 2020-09-30: -5028000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 471,000
Exact value

Exact value: 471000 USD

2019-10-01 – 2020-09-30: 471000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 5.5 million
Calculation and evidence

-5028000 − 471000 USD

Exact free cash flow: -5499000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2020-10-01 – 2021-09-30
−USD 64.36 million
Exact value

Exact value: -64364000 USD

2020-10-01 – 2021-09-30: -64364000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 9.28 million
Exact value

Exact value: -9279000 USD

2020-10-01 – 2021-09-30: -9279000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 577,000
Exact value

Exact value: 577000 USD

2020-10-01 – 2021-09-30: 577000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 9.86 million
Calculation and evidence

-9279000 − 577000 USD

Exact free cash flow: -9856000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2021-10-01 – 2022-09-30
−USD 17.37 million
Exact value

Exact value: -17368000 USD

2021-10-01 – 2022-09-30: -17368000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 4.95 million
Exact value

Exact value: -4947000 USD

2021-10-01 – 2022-09-30: -4947000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 215,000
Exact value

Exact value: 215000 USD

2021-10-01 – 2022-09-30: 215000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 5.16 million
Calculation and evidence

-4947000 − 215000 USD

Exact free cash flow: -5162000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

38 filings · 1,800 latest values · 1,800 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001697834, 1697834, STMH, edgar:1697834

Also known as STEM HOLDINGS, INC., STEM HOLDINGS, INC, STEM HOLDINGS, INC., Stem Holdings, Inc.