SAIN.LSAIN.LLSE

Revenue (LTM)

$30M

-65.4% YoY

Net Income (LTM)

$18M

-65.9% YoY

Free Cash Flow

Revenue CAGR (5Y)

+5.1%

Marginsimproving

FCFTurned negative

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	160	42↓73.6%	56↑33.6%	87↑54.5%	30↓65.4%
Gross Profit	156	-50↓132.1%	121↑342.6%	83↓31.9%	26↓68.5%
Operating Income	151	-55↓136.6%	116↑310.1%	55↓52.3%	25↓55.5%
Net Income	157	-66↓141.8%	105↑260.2%	52↓50.6%	18↓65.9%
EBITDA	0	0	0	55	23↓58.6%
EPS Diluted	0.92	-0.37↓140.2%	0.59↑259.5%	0.29↓50.8%	0.11↓62.1%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	11	4↓62.9%	7↑75.4%	3↓61.6%	4↑24.9%
Total Current Assets	15	7↓50.6%	11↑47.2%	3↓74.1%	8↑187.6%
Total Assets	1,028	944↓8.2%	1,033↑9.4%	1,051↑1.8%	978↓6.9%
Total Current Liabilities	2	1↓57.9%	2↑245.1%	4↑66.2%	0
Total Liabilities	98	97↓1.0%	98↑0.2%	98↑0.9%	100↑1.3%
Total Equity	930	847↓9.0%	935↑10.5%	953↑1.9%	879↓7.8%
Total Debt	95	95↓0.5%	95↑0.0%	95↑0.0%	95↑0.0%
Net Debt	84	91↑7.9%	87↓3.5%	92↑5.2%	91↓0.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	13	19↑50.7%	20↑1.0%	21↑7.5%	22↑5.4%
Capital Expenditure	0	0	0	0	-22
Free Cash Flow	13	19↑50.7%	20↑1.0%	21↑7.5%	0
Stock-Based Comp	0	0	0	0	0
Net Change in Cash	2	-7↓553.2%	3↑144.6%	-5↓243.3%	1↑115.5%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance