Financhill
Sell
1

EDIT Quote, Financials, Valuation and Earnings

Last price:
$1.37
Seasonality move :
-10.13%
Day range:
$1.33 - $1.42
52-week range:
$1.12 - $8.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.49x
P/B ratio:
0.85x
Volume:
1.5M
Avg. volume:
5.5M
1-year change:
-82.7%
Market cap:
$113.7M
Revenue:
$32.3M
EPS (TTM):
-$2.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $90.7M $25.5M $19.7M $78.1M $32.3M
Revenue Growth (YoY) 341.93% -71.85% -22.83% 296.32% -58.64%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $158M $142.5M $175M $177.7M $199.2M
Selling, General & Admin $67.6M $76.2M $70.7M $69.7M $72M
Other Inc / (Exp) $16.3M $37K -- -$1.6M -$12.2M
Operating Expenses $225.6M $218.7M $245.7M $247.3M $271.2M
Operating Income -$134.8M -$193.1M -$226M -$169.2M -$238.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$116M -$192.5M -$220.4M -$153.2M -$237.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$116M -$192.5M -$220.4M -$153.2M -$237.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$116M -$192.5M -$220.4M -$153.2M -$237.1M
 
Basic EPS (Cont. Ops) -$1.98 -$2.85 -$3.21 -$2.02 -$2.88
Diluted EPS (Cont. Ops) -$1.98 -$2.85 -$3.21 -$2.02 -$2.88
Weighted Average Basic Share $58.6M $67.6M $68.7M $76M $82.3M
Weighted Average Diluted Share $58.6M $67.6M $68.7M $76M $82.3M
 
EBITDA -$130.9M -$188.1M -$219.6M -$163.1M -$233.1M
EBIT -$134.8M -$193.1M -$226M -$169.2M -$238.9M
 
Revenue (Reported) $90.7M $25.5M $19.7M $78.1M $32.3M
Operating Income (Reported) -$134.8M -$193.1M -$226M -$169.2M -$238.9M
Operating Income (Adjusted) -$134.8M -$193.1M -$226M -$169.2M -$238.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.4M $12.5M $6.5M $60M $30.6M
Revenue Growth (YoY) -7.04% 9.2% -47.58% 818.74% -49.04%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $61.5M $37.6M $52M $69.6M $48.6M
Selling, General & Admin $15.8M $16.5M $18M $14.5M $16.4M
Other Inc / (Exp) $3.1M -$1K -- -$14K --
Operating Expenses $77.3M $54.1M $70M $84M $65M
Operating Income -$65.9M -$41.6M -$63.4M -$24M -$34.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$62.5M -$41.4M -$60.7M -$18.9M -$45.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$62.5M -$41.4M -$60.7M -$18.9M -$45.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.5M -$41.4M -$60.7M -$18.9M -$45.4M
 
Basic EPS (Cont. Ops) -$1.00 -$0.61 -$0.88 -$0.23 -$0.55
Diluted EPS (Cont. Ops) -$1.00 -$0.61 -$0.88 -$0.23 -$0.55
Weighted Average Basic Share $62.3M $68.4M $68.8M $81.8M $82.6M
Weighted Average Diluted Share $62.3M $68.4M $68.8M $81.8M $82.6M
 
EBITDA -$64.7M -$40.1M -$61.9M -$22.5M -$33M
EBIT -$65.9M -$41.6M -$63.4M -$24M -$34.4M
 
Revenue (Reported) $11.4M $12.5M $6.5M $60M $30.6M
Operating Income (Reported) -$65.9M -$41.6M -$63.4M -$24M -$34.4M
Operating Income (Adjusted) -$65.9M -$41.6M -$63.4M -$24M -$34.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $90.7M $25.5M $19.7M $78.1M $32.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $158M $142.5M $175M $177.7M $199.2M
Selling, General & Admin $67.6M $76.2M $70.7M $69.7M $72M
Other Inc / (Exp) $16.3M $38K $2K -$1.6M --
Operating Expenses $225.6M $218.7M $245.7M $247.3M $271.2M
Operating Income -$134.8M -$193.1M -$226M -$169.2M -$238.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$116M -$192.5M -$220.4M -$153.2M -$237.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$116M -$192.5M -$220.4M -$153.2M -$237.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$116M -$192.5M -$220.4M -$153.2M -$237.1M
 
Basic EPS (Cont. Ops) -$1.99 -$2.85 -$3.21 -$2.05 -$2.88
Diluted EPS (Cont. Ops) -$2.00 -$2.85 -$3.21 -$2.05 -$2.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$130.9M -$188.1M -$219.6M -$163.1M -$233.1M
EBIT -$134.8M -$193.1M -$226M -$169.2M -$238.9M
 
Revenue (Reported) $90.7M $25.5M $19.7M $78.1M $32.3M
Operating Income (Reported) -$134.8M -$193.1M -$226M -$169.2M -$238.9M
Operating Income (Adjusted) -$134.8M -$193.1M -$226M -$169.2M -$238.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $25.5M $19.7M $78.1M $32.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $142.5M $175M $177.7M $199.2M --
Selling, General & Admin $76.2M $70.7M $69.7M $72M --
Other Inc / (Exp) $38K $2K -$1.6M -- --
Operating Expenses $218.7M $245.7M $247.3M $271.2M --
Operating Income -$193.1M -$226M -$169.2M -$238.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$192.5M -$220.4M -$153.2M -$237.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$192.5M -$220.4M -$153.2M -$237.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$192.5M -$220.4M -$153.2M -$237.1M --
 
Basic EPS (Cont. Ops) -$2.85 -$3.21 -$2.05 -$2.88 --
Diluted EPS (Cont. Ops) -$2.85 -$3.21 -$2.05 -$2.88 --
Weighted Average Basic Share $270.5M $274.7M $303.7M $329.4M --
Weighted Average Diluted Share $270.5M $274.7M $303.7M $329.4M --
 
EBITDA -$188.1M -$219.6M -$163.1M -$233.1M --
EBIT -$193.1M -$226M -$169.2M -$238.9M --
 
Revenue (Reported) $25.5M $19.7M $78.1M $32.3M --
Operating Income (Reported) -$193.1M -$226M -$169.2M -$238.9M --
Operating Income (Adjusted) -$193.1M -$226M -$169.2M -$238.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $139.7M $203.5M $141.5M $123.7M $131.5M
Short Term Investments $262.4M $296.3M $202.8M $199.5M $138.4M
Accounts Receivable, Net $6M $267K $5.1M $10.2M $16.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.9M $7.2M $7.3M $7.5M $3.1M
Total Current Assets $419.1M $507.3M $356.8M $340.8M $289.3M
 
Property Plant And Equipment $39.1M $43.3M $59.2M $45.7M $47.1M
Long-Term Investments $109.7M $120.1M $93.1M $104M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.7M $6.8M $5.3M $8.6M $5.2M
Total Assets $572.6M $677.5M $514.3M $499.2M $341.6M
 
Accounts Payable $6.4M $5.1M $9.5M $8.3M $5.5M
Accrued Expenses $18.7M $10M $21.2M $23.3M $23.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.8M $10.3M $11.1M $12.2M $14.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.2M $46.9M $60.1M $63.2M $77.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $179M $123.8M $153.6M $150.1M $207.3M
 
Common Stock $6K $7K $7K $8K $8K
Other Common Equity Adj -$46K -$493K -$3.6M $198K $268K
Common Equity $393.6M $553.6M $360.7M $349.1M $134.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $393.6M $553.6M $360.7M $349.1M $134.3M
 
Total Liabilities and Equity $572.6M $677.5M $514.3M $499.2M $341.6M
Cash and Short Terms $402.1M $499.8M $344.3M $323.1M $269.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $139.7M $203.5M $141.5M $123.7M $131.5M
Short Term Investments $262.4M $296.3M $202.8M $199.5M $138.4M
Accounts Receivable, Net $6M $267K $5.1M $10.2M $16.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.9M $7.2M $7.3M $7.5M $3.1M
Total Current Assets $419.1M $507.3M $356.8M $340.8M $289.3M
 
Property Plant And Equipment $39.1M $43.3M $59.2M $45.7M $47.1M
Long-Term Investments $109.7M $120.1M $93.1M $104M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.7M $6.8M $5.3M $8.6M $5.2M
Total Assets $572.6M $677.5M $514.3M $499.2M $341.6M
 
Accounts Payable $6.4M $5.1M $9.5M $8.3M $5.5M
Accrued Expenses $18.7M $10M $21.2M $23.3M $23.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.8M $10.3M $11.1M $12.2M $14.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.2M $46.9M $60.1M $63.2M $77.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $179M $123.8M $153.6M $150.1M $207.3M
 
Common Stock $6K $7K $7K $8K $8K
Other Common Equity Adj -$46K -$493K -$3.6M $198K $268K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $393.6M $553.6M $360.7M $349.1M $134.3M
 
Total Liabilities and Equity $572.6M $677.5M $514.3M $499.2M $341.6M
Cash and Short Terms $402.1M $499.8M $344.3M $323.1M $269.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$116M -$192.5M -$220.4M -$153.2M -$237.1M
Depreciation & Amoritzation $4M $5.1M $6.3M $6.1M $5.8M
Stock-Based Compensation $23.2M $43.4M $29.3M $19.8M $21.4M
Change in Accounts Receivable -$5.6M $5.8M -$4.9M -$5M -$6.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$179.8M -$163.8M -$177.3M -$132.2M -$210.3M
 
Capital Expenditures $7.2M $8M $4.1M $4.7M $8.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$140.5M -$54.5M $114.1M -$3.7M $162.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $55.2M
Cash From Financing $224.1M $282.1M $1.3M $118M $56M
 
Beginning Cash (CF) $239.8M $143.6M $207.4M $145.4M $127.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$96.2M $63.8M -$62M -$17.9M $7.9M
Ending Cash (CF) $143.6M $207.4M $145.4M $127.5M $135.4M
 
Levered Free Cash Flow -$187M -$171.8M -$181.5M -$136.9M -$219.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$62.5M -$41.4M -$60.7M -$18.9M -$45.4M
Depreciation & Amoritzation $1.2M $1.5M $1.6M $1.5M $1.4M
Stock-Based Compensation $5.7M $7.7M $5.4M $5.3M $4M
Change in Accounts Receivable -$5M -$16K -$5M -$7.8M -$16.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$40.1M -$34.6M -$42.3M -$22.2M -$50.8M
 
Capital Expenditures $1.4M $2.8M $624K $1.3M $540K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$108.9M -$22.8M -$27.5M $62.8M $31M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.1M $1.1M $619K $514K $55.5M
 
Beginning Cash (CF) $283.5M $263.8M $214.6M $86.4M $99.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$139.9M -$56.4M -$69.2M $41.1M $35.7M
Ending Cash (CF) $143.6M $207.4M $145.4M $127.5M $135.4M
 
Levered Free Cash Flow -$41.5M -$37.4M -$42.9M -$23.5M -$51.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$116M -$192.5M -$220.4M -$153.2M -$237.1M
Depreciation & Amoritzation $4M $5.1M $6.3M $6.1M $5.8M
Stock-Based Compensation $23.2M $43.4M $29.3M $19.8M $21.4M
Change in Accounts Receivable -$5.6M $5.8M -$4.9M -$5M -$6.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$179.8M -$163.8M -$177.3M -$132.2M -$210.3M
 
Capital Expenditures $7.2M $8M $4.1M $4.7M $8.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$140.5M -$54.5M $114.1M -$3.7M $162.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $224.1M $282.1M $1.3M $118M $56M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$96.2M $63.8M -$62M -$17.9M $7.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$187M -$171.8M -$181.5M -$136.9M -$219.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$192.5M -$220.4M -$153.2M -$237.1M --
Depreciation & Amoritzation $5.1M $6.3M $6.1M $5.8M --
Stock-Based Compensation $43.4M $29.3M $19.8M $21.4M --
Change in Accounts Receivable $5.8M -$4.9M -$5M -$6.1M --
Change in Inventories -- -- -- -- --
Cash From Operations -$163.8M -$177.3M -$132.2M -$210.3M --
 
Capital Expenditures $8M $4.1M $4.7M $8.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$54.5M $114.1M -$3.7M $162.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $282.1M $1.3M $118M $56M --
 
Beginning Cash (CF) $1.1B $810M $589.4M $368.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.8M -$62M -$17.9M $7.9M --
Ending Cash (CF) $1.2B $748M $571.5M $376.5M --
 
Levered Free Cash Flow -$171.8M -$181.5M -$136.9M -$219.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
95
EXOD alert for Mar 21

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
58
SIG alert for Mar 21

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
43
HQY alert for Mar 21

HealthEquity [HQY] is up 0.28% over the past day.

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

Show me the best stock