SOS Limited (SOS) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
SOS Limited (SOS) stock price & volume — 10-year historical chart
SOS Limited (SOS) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
SOS Limited (SOS) competitors in IT services and systems integration — business model, growth, and fundamentals comparison
SOS Limited (SOS) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
SOS Limited (SOS) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 56.98M | 92.78M | 75.45M | 48.69M | 50.29M | 290.79M | 260.03M | 92.42M | 231.42M | 346.32M |
| Revenue Growth % | -10.24% | 62.82% | -18.67% | -35.48% | 3.29% | 478.24% | -10.58% | -64.46% | 150.42% | 45.77% |
| Cost of Goods Sold | 15.01M | 18.72M | 19.18M | 15.04M | 37.3M | 336.75M | 270.6M | 78.23M | 224.38M | 333.55M |
| COGS % of Revenue | 26.34% | 20.17% | 25.42% | 30.89% | 74.16% | 115.81% | 104.07% | 84.65% | 96.96% | - |
| Gross Profit | 41.97M▲ 0% | 74.06M▲ 76.5% | 56.28M▼ 24.0% | 33.65M▼ 40.2% | 12.99M▼ 61.4% | 21.07M▲ 62.1% | -10.57M▼ 150.2% | 14.18M▲ 234.2% | 7.04M▼ 50.4% | 12.78M▲ 0% |
| Gross Margin % | 73.66% | 79.83% | 74.58% | 69.11% | 25.84% | 7.25% | -4.07% | 15.35% | 3.04% | 3.69% |
| Gross Profit Growth % | -1.59% | 76.45% | -24.01% | -40.21% | -61.38% | 62.14% | -150.17% | 234.16% | -50.35% | - |
| Operating Expenses | 74.77M | 111.1M | 122.26M | 60.38M | 1.89M | 62.42M | 203.97M | 18.99M | 28.64M | 46.48M |
| OpEx % of Revenue | 131.21% | 119.75% | 162.03% | 124.03% | 3.76% | 21.47% | 78.44% | 20.55% | 12.38% | - |
| Selling, General & Admin | 75.33M | 99.46M | 106.99M | 56.35M | 2.91M | 62.42M | 203.97M | 18.99M | 28.64M | 45.54M |
| SG&A % of Revenue | 132.19% | 107.21% | 141.8% | 115.74% | 5.78% | 21.47% | 78.44% | 20.55% | 12.38% | - |
| Research & Development | 0 | 11.64M | 15.99M | 4.6M | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | 12.55% | 21.2% | 9.45% | - | - | - | - | - | - |
| Other Operating Expenses | -114K | 450K | -137K | -562K | -1.01M | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -32.88M▲ 0% | -36.56M▼ 11.2% | -65.98M▼ 80.5% | -5.55M▲ 91.6% | -1.89M▲ 65.9% | -43.06M▼ 2174.9% | -214.54M▼ 398.2% | -4.81M▲ 97.8% | -21.6M▼ 349.0% | -32.76M▲ 0% |
| Operating Margin % | -57.7% | -39.41% | -87.45% | -11.4% | -3.76% | -14.81% | -82.51% | -5.21% | -9.34% | -9.46% |
| Operating Income Growth % | -24.57% | -11.2% | -80.47% | 91.59% | 65.88% | -2174.91% | -398.2% | 97.76% | -348.96% | - |
| EBITDA | -31.5M | -34.23M | -64.28M | -5.55M | -1.89M | -38.21M | -205.89M | 963K | -10.32M | -14.55M |
| EBITDA Margin % | -55.28% | -36.9% | -85.19% | -11.39% | -3.76% | -13.14% | -79.18% | 1.04% | -4.46% | -4.2% |
| EBITDA Growth % | -24.12% | -8.68% | -87.77% | 91.37% | 65.9% | -1920.83% | -438.79% | 100.47% | -1171.96% | 87.89% |
| D&A (Non-Cash Add-back) | 1.38M | 2.33M | 1.71M | 2K | 2K | 4.85M | 8.65M | 5.78M | 11.28M | 18.21M |
| EBIT | -32.79M | -36.54M | -65.46M | 1.75M | -1.89M | -43.06M | -214.54M | -4.81M | -21.6M | -32.76M |
| Net Interest Income | 29K | 31K | 347K | -365K | 0 | 0 | 424K | 0 | 0 | 0 |
| Interest Income | 29K | 31K | 347K | 60K | 0 | 0 | 424K | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 425K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | -484K | 508K | 1.25M | 41K | 0 | -9.36M | -15.13M | -978K | 5.62M | 5.42M |
| Pretax Income | -33.36M▲ 0% | -36.54M▼ 9.5% | -65.46M▼ 79.2% | -6.32M▲ 90.3% | 5.03M▲ 179.7% | -52.42M▼ 1141.6% | -229.68M▼ 338.1% | -5.79M▲ 97.5% | -15.98M▼ 176.1% | -27.34M▲ 0% |
| Pretax Margin % | -58.55% | -39.38% | -86.75% | -12.98% | 10.01% | -18.03% | -88.33% | -6.27% | -6.91% | -7.9% |
| Income Tax | 3K | 113K | 1.07M | 3.58M | 147K | 3K | 536K | 631K | 242K | 233.5K |
| Effective Tax Rate % | -0.01% | -0.31% | -1.64% | -56.71% | 2.92% | -0.01% | -0.23% | -10.9% | -1.51% | -0.85% |
| Net Income | -33.37M▲ 0% | -36.65M▼ 9.8% | -66.53M▼ 81.5% | 1.47M▲ 102.2% | 4.4M▲ 199.6% | -49.25M▼ 1218.3% | -229.45M▼ 365.9% | -3.65M▲ 98.4% | -13.61M▼ 272.6% | -24.3M▲ 0% |
| Net Margin % | -58.55% | -39.5% | -88.17% | 3.02% | 8.76% | -16.94% | -88.24% | -3.95% | -5.88% | -7.02% |
| Net Income Growth % | -11.12% | -9.84% | -81.53% | 102.21% | 199.59% | -1218.32% | -365.87% | 98.41% | -272.64% | 81.92% |
| Net Income (Continuing) | -33.37M | -36.65M | -66.53M | 0 | -7.51M | -52.42M | -230.21M | -6.42M | -16.23M | -27.58M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 11.91M | 3.37M | -261K | 0 | 1K | 1K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 200K | -826K | -3.61M | -6.24M | -5K |
| EPS (Diluted) | -5262.60▲ 0% | -12400.00▼ 135.6% | -5100.00▲ 58.9% | 124.00▲ 102.4% | 0.09▼ 99.9% | -3.80▼ 4369.7% | -7.20▼ 89.5% | -0.05▲ 99.3% | -4.50▼ 8233.3% | -3.57▲ 0% |
| EPS Growth % | -18.91% | -135.63% | 58.87% | 102.43% | -99.93% | -4369.66% | -89.47% | 99.25% | -8233.33% | 98.33% |
| EPS (Basic) | -5262.60 | -12400.00 | -5100.00 | 124.00 | 0.13 | -3.80 | -7.20 | -0.05 | -4.50 | - |
| Diluted Shares Outstanding | 632.02K | 490.54K | 651.99K | 593.23K | 4.89M | 2.78M | 3.55M | 67.28M | 3.03M | 6.81M |
| Basic Shares Outstanding | 632.02K | 490.54K | 651.99K | 593.23K | 3.26M | 2.34M | 3.18M | 67.28M | 3.03M | 6.81M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
SOS Limited (SOS) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 38.16M | 119.24M | 88.84M | 65.46M | 65.02M | 663.51M | 441.19M | 455.39M | 465.14M | 479.73M |
| Cash & Short-Term Investments | 18.98M | 94.88M | 33.03M | 15.42M | 3.72M | 327.13M | 259.49M | 279.48M | 237.68M | 4.36M |
| Cash Only | 18.98M | 94.88M | 33.03M | 15.42M | 3.72M | 338.03M | 259.49M | 279.18M | 237.48M | 4.16M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 307K | 200K | 200K |
| Accounts Receivable | 1.16M | 1.08M | 6.01M | 8.6M | 17.04M | 58.25M | -74.46M | 2.71M | -128.78M | 3.41M |
| Days Sales Outstanding | 7.41 | 4.26 | 29.07 | 64.5 | 123.7 | 73.11 | - | 10.7 | - | -32.18 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 96.07M | 46.27M | 32.88M | 33.01M | 29.15M |
| Days Inventory Outstanding | - | - | - | - | - | 104.13 | 62.42 | 153.38 | 53.7 | 34.33 |
| Other Current Assets | 12.69M | 14.67M | 43.28M | 37.09M | 0 | 182.06M | 281.46M | 140.33M | 29.87M | 442.81M |
| Total Non-Current Assets | 20.31M | 18.28M | 7.3M | 3.7M | 4.74M | 31.79M | 13.55M | 28.5M | 17.21M | 12.38M |
| Property, Plant & Equipment | 5.31M | 5.83M | 5.58M | 3.4M | 4.67M | 31.72M | 13.47M | 28.43M | 17.14M | 12.31M |
| Fixed Asset Turnover | 10.72x | 15.91x | 13.53x | 14.31x | 10.78x | 9.17x | 19.30x | 3.25x | 13.50x | 17.93x |
| Goodwill | 0 | 0 | 0 | 0 | 72K | 72K | 72K | 72K | 72K | 72K |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 7.07M | 4.82M | 1.08M | 2K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 7.93M | 7.63M | 640K | 297K | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 58.47M▲ 0% | 137.53M▲ 135.2% | 96.14M▼ 30.1% | 69.16M▼ 28.1% | 69.76M▲ 0.9% | 695.3M▲ 896.7% | 454.73M▼ 34.6% | 483.89M▲ 6.4% | 482.35M▼ 0.3% | 492.12M▲ 0% |
| Asset Turnover | 0.97x | 0.67x | 0.78x | 0.70x | 0.72x | 0.42x | 0.57x | 0.19x | 0.48x | 0.70x |
| Asset Growth % | -14.36% | 135.22% | -30.1% | -28.06% | 0.87% | 896.67% | -34.6% | 6.41% | -0.32% | 22.12% |
| Total Current Liabilities | 43.83M | 69.9M | 89.57M | 62.34M | 6.78M | 59.81M | 45.58M | 61.52M | 46.66M | 58.05M |
| Accounts Payable | 19.51M | 10.31M | 9.17M | 13.02M | 1.08M | 11.38M | 12.83M | 36.74M | 12.51M | 13.32M |
| Days Payables Outstanding | 474.42 | 201.11 | 174.47 | 315.93 | 10.55 | 12.33 | 17.31 | 171.41 | 20.35 | 20.6 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 834K | 0 | 544K | 0 | 0 | 0 |
| Deferred Revenue (Current) | 0 | 6.64M | 708K | 64K | 610K | 156K | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | -61.25M | -85.73M | -64K | 3.35M | 28.94M | 11.24M | 0 | 0 | 16.14M |
| Current Ratio | 0.87x | 1.71x | 0.99x | 1.05x | 9.59x | 11.09x | 9.68x | 7.40x | 9.97x | 9.97x |
| Quick Ratio | 0.87x | 1.71x | 0.99x | 1.05x | 9.59x | 9.49x | 8.66x | 6.87x | 9.26x | 9.26x |
| Cash Conversion Cycle | - | - | - | - | - | 164.91 | - | -7.33 | - | -18.46 |
| Total Non-Current Liabilities | 630K | 8.59M | 5.65M | 1.75M | 2.75M | 1.92M | 377K | 0 | 0 | 0 |
| Long-Term Debt | 0 | 0 | 3M | 386K | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 194K | 2.75M | 0 | 377K | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | -91.38M | -194K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 85.73M | 0 | -610K | 1.92M | 0 | 0 | 0 | 0 |
| Total Liabilities | 44.46M | 78.49M | 95.22M | 64.09M | 9.53M | 61.73M | 45.96M | 61.52M | 46.66M | 58.05M |
| Total Debt | 0 | 0 | 3M | 580K | 3.58M | 2.81M | 921K | 377K | 0 | 0 |
| Net Debt | -18.98M | -94.88M | -30.03M | -14.84M | -139K | -335.21M | -258.57M | -278.8M | -237.48M | -4.16M |
| Debt / Equity | - | - | 3.27x | 0.11x | 0.06x | 0.00x | 0.00x | 0.00x | - | 0.00x |
| Debt / EBITDA | - | - | - | - | - | - | - | 0.39x | - | -0.00x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | -289.51x | - | 0.29x |
| Interest Coverage | - | - | - | -13.05x | - | - | - | - | - | - |
| Total Equity | 14.01M▲ 0% | 59.04M▲ 321.5% | 917K▼ 98.4% | 5.07M▲ 453.2% | 60.24M▲ 1087.4% | 633.57M▲ 951.8% | 408.78M▼ 35.5% | 422.37M▲ 3.3% | 435.69M▲ 3.2% | 434.07M▲ 0% |
| Equity Growth % | 184.11% | 321.46% | -98.45% | 453.22% | 1087.38% | 951.81% | -35.48% | 3.33% | 3.15% | 17.71% |
| Book Value per Share | 22.16 | 120.35 | 1.41 | 8.55 | 12.32 | 228.31 | 115.12 | 6.28 | 143.56 | 63.73 |
| Total Shareholders' Equity | 14.01M | 59.04M | 917K | 5.07M | 60.24M | 633.37M | 409.6M | 425.99M | 441.93M | 434.07M |
| Common Stock | 4K | 6K | 6K | 11K | 60K | 300K | 374K | 665K | 2.19M | 5.02M |
| Retained Earnings | -101.3M | -221.7M | -283.18M | -293.08M | 5.84M | -43.41M | -272.92M | -276.67M | -290.26M | -310.56M |
| Treasury Stock | 42.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -913K | -743K | 201K | 1.73M | 738K | 4.13M | -23.34M | -28.35M | -31.4M | -27.66M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 200K | -826K | -3.61M | -6.24M | -5K |
SOS Limited (SOS) cash flow — operating, investing & free cash flow history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -26.74M | -5.69M | -45K | -14.9M | -43.55M | -218.56M | -72.92M | 9.71M | -63.56M | -63.56M |
| Operating CF Margin % | -46.93% | -6.13% | -0.06% | -30.6% | -86.6% | -75.16% | -28.04% | 10.5% | -27.46% | - |
| Operating CF Growth % | -57.91% | 78.72% | 99.21% | -33004.44% | -192.35% | -401.84% | 66.64% | 113.31% | -754.7% | -3108.38% |
| Net Income | -33.37M | -36.65M | -137K | -9.9M | 4.4M | -49.25M | -229.19M | -3.65M | -13.61M | -24.3M |
| Depreciation & Amortization | 1.38M | 2.33M | 1K | 1.88M | 2K | 6.05M | 8.65M | 5.78M | 11.28M | 9.66B |
| Stock-Based Compensation | 1M | 2.5M | 0 | 4.33M | 506K | 33.54M | 14.71M | 7.26M | 7.74M | 3.96B |
| Deferred Taxes | -388K | 0 | 0 | 0 | 159K | 2.16M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 626K | 12K | 7.11M | 3.29M | 5.62M | 152K | 220.93M | 7.48M | 2.51M | -5.26B |
| Working Capital Changes | 4M | 26.12M | -7.02M | -14.49M | -54.24M | -211.2M | -88.03M | -7.16M | -71.48M | -140.36B |
| Change in Receivables | -273K | 2.46M | -713K | -825K | -2.06M | -15.89M | 17.91M | 5.43M | -41.54M | 315.34M |
| Change in Inventory | 0 | 0 | 0 | -3.85M | -40.78M | -96.07M | -5.27M | 13.2M | -5.28M | 6.53B |
| Change in Payables | 0 | 0 | 0 | 3.85M | -11.94M | 28.41M | 1.46M | -94K | -24.23M | 0 |
| Cash from Investing | -3.09M | -2.19M | 2K | -1.97M | 3M | -33.03M | -16.03M | 0 | 0 | 0 |
| Capital Expenditures | -3.09M | -2.19M | 0 | -68K | -501K | -33.03M | -16.03M | 0 | 0 | 0 |
| CapEx % of Revenue | 5.42% | 2.36% | - | 0.14% | 1% | 11.36% | 6.16% | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 3.5M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 2K | 177K | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | 24M | 84.68M | 0 | 0 | 43.55M | 584.08M | 34.7M | 17.6M | 24.55M | 24.62B |
| Debt Issued (Net) | 5.43M | 500K | 0 | 0 | 0 | -1.76M | -768K | -288K | -288K | 0 |
| Equity Issued (Net) | 1000K | 1000K | 0 | 0 | 1000K | 1000K | 1000K | 1000K | 1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 10.45K | -23.7M | 0 | 0 | -3.58M | 0 | 17M | 0 | 0 | 24.62B |
| Net Change in Cash | -6.06M▲ 0% | 75.9M▲ 1352.0% | -40.69M▼ 153.6% | -16.34M▲ 59.8% | 3.68M▲ 122.5% | 334.3M▲ 8981.9% | -73.59M▼ 122.0% | 19.68M▲ 126.7% | -41.69M▼ 311.8% | -1.58B▲ 0% |
| Free Cash Flow | -29.83M▲ 0% | -7.88M▲ 73.6% | -45K▲ 99.4% | -14.96M▼ 33155.6% | -44.05M▼ 194.4% | -251.6M▼ 471.1% | -88.94M▲ 64.6% | 9.71M▲ 110.9% | -63.56M▼ 754.7% | -141.04B▲ 0% |
| FCF Margin % | -52.34% | -8.49% | -0.06% | -30.74% | -87.6% | -86.52% | -34.21% | 10.5% | -27.46% | -40725.18% |
| FCF Growth % | -51.94% | 73.58% | 99.43% | -33155.56% | -194.37% | -471.12% | 64.65% | 110.91% | -754.7% | -211.07% |
| FCF per Share | -47.19 | -16.06 | -0.07 | -25.23 | -9.01 | -90.66 | -25.05 | 0.14 | -20.94 | -20.94 |
| FCF Conversion (FCF/Net Income) | 0.80x | 0.16x | 0.00x | -10.13x | -9.89x | 4.44x | 0.32x | -2.66x | 4.67x | 5804.64x |
| Interest Paid | 0 | 0 | 0 | 172K | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 7K | 675K | 0 | 587.17M | 1.96B | 3.48M | 1.03M | 684K | 12K | 0 |
SOS Limited (SOS) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -238.19% | -100.34% | -221.93% | 49.08% | 13.49% | -14.2% | -44.03% | -0.88% | -3.17% | -5.6% |
| Return on Invested Capital (ROIC) | - | - | - | - | -5.64% | -18.02% | -71.74% | -2.46% | -9.48% | -9.48% |
| Gross Margin | 73.66% | 79.83% | 74.58% | 69.11% | 25.84% | 7.25% | -4.07% | 15.35% | 3.04% | 3.69% |
| Net Margin | -58.55% | -39.5% | -88.17% | 3.02% | 8.76% | -16.94% | -88.24% | -3.95% | -5.88% | -7.02% |
| Debt / Equity | - | - | 3.27x | 0.11x | 0.06x | 0.00x | 0.00x | 0.00x | - | 0.00x |
| Interest Coverage | - | - | - | -13.05x | - | - | - | - | - | - |
| FCF Conversion | 0.80x | 0.16x | 0.00x | -10.13x | -9.89x | 4.44x | 0.32x | -2.66x | 4.67x | 5804.64x |
| Revenue Growth | -10.24% | 62.82% | -18.67% | -35.48% | 3.29% | 478.24% | -10.58% | -64.46% | 150.42% | 45.77% |
SOS Limited (SOS) stock FAQ — growth, dividends, profitability & financials explained
SOS Limited (SOS) reported $346.3M in revenue for fiscal year 2024. This represents a 465% increase from $61.3M in 2014.
SOS Limited (SOS) grew revenue by 150.4% over the past year. This is strong growth.
SOS Limited (SOS) reported a net loss of $24.3M for fiscal year 2024.
SOS Limited (SOS) has a return on equity (ROE) of -3.2%. Negative ROE indicates the company is unprofitable.
SOS Limited (SOS) had negative free cash flow of $141.04B in fiscal year 2024, likely due to heavy capital investments.
SOS Limited (SOS) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates