Financhill
Sell
22

EDIT Quote, Financials, Valuation and Earnings

Last price:
$1.26
Seasonality move :
-11.28%
Day range:
$1.28 - $1.38
52-week range:
$1.28 - $11.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.74x
P/B ratio:
0.62x
Volume:
4.2M
Avg. volume:
2.9M
1-year change:
-87.17%
Market cap:
$108.1M
Revenue:
$78.1M
EPS (TTM):
-$2.56
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $20.5M $90.7M $25.5M $19.7M $78.1M
Revenue Growth (YoY) -35.71% 341.93% -71.85% -22.83% 296.32%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $96.9M $158M $142.5M $175M $177.7M
Selling, General & Admin $64.6M $67.6M $76.2M $70.7M $69.7M
Other Inc / (Exp) -$137K $16.3M $37K -- -$1.6M
Operating Expenses $161.5M $225.6M $218.7M $245.7M $247.3M
Operating Income -$140.9M -$134.8M -$193.1M -$226M -$169.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$133.7M -$116M -$192.5M -$220.4M -$153.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$133.7M -$116M -$192.5M -$220.4M -$153.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$133.7M -$116M -$192.5M -$220.4M -$153.2M
 
Basic EPS (Cont. Ops) -$2.68 -$1.98 -$2.85 -$3.21 -$2.02
Diluted EPS (Cont. Ops) -$2.68 -$1.98 -$2.85 -$3.21 -$2.02
Weighted Average Basic Share $50M $58.6M $67.6M $68.7M $76M
Weighted Average Diluted Share $50M $58.6M $67.6M $68.7M $76M
 
EBITDA -$138.1M -$130.9M -$188.1M -$219.6M -$163.1M
EBIT -$140.9M -$134.8M -$193.1M -$226M -$169.2M
 
Revenue (Reported) $20.5M $90.7M $25.5M $19.7M $78.1M
Operating Income (Reported) -$140.9M -$134.8M -$193.1M -$226M -$169.2M
Operating Income (Adjusted) -$140.9M -$134.8M -$193.1M -$226M -$169.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $62.8M $6.2M $42K $5.3M $61K
Revenue Growth (YoY) 1533.08% -90.14% -99.32% 12604.76% -98.86%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $33.9M $29.3M $41.3M $40.5M $47.6M
Selling, General & Admin $19.9M $16.2M $16.2M $15M $18.1M
Other Inc / (Exp) -$1.4M $19K $1K -- -$5K
Operating Expenses $53.9M $45.5M $57.6M $55.5M $65.7M
Operating Income $9M -$39.3M -$57.5M -$50.2M -$65.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.8M -$39.1M -$55.7M -$45M -$62.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $7.8M -$39.1M -$55.7M -$45M -$62.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.8M -$39.1M -$55.7M -$45M -$62.1M
 
Basic EPS (Cont. Ops) $0.13 -$0.57 -$0.81 -$0.55 -$0.75
Diluted EPS (Cont. Ops) $0.12 -$0.57 -$0.81 -$0.55 -$0.75
Weighted Average Basic Share $62.1M $68.2M $68.7M $81.6M $82.5M
Weighted Average Diluted Share $62.7M $68.2M $68.7M $81.6M $82.5M
 
EBITDA $10.1M -$38.1M -$55.9M -$48.6M -$64.1M
EBIT $9M -$39.3M -$57.5M -$50.2M -$65.7M
 
Revenue (Reported) $62.8M $6.2M $42K $5.3M $61K
Operating Income (Reported) $9M -$39.3M -$57.5M -$50.2M -$65.7M
Operating Income (Adjusted) $9M -$39.3M -$57.5M -$50.2M -$65.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $91.6M $24.5M $25.6M $24.6M $61.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $131.3M $166.5M $160.5M $160.1M $220.2M
Selling, General & Admin $68.7M $75.4M $69.2M $73.2M $70.1M
Other Inc / (Exp) $13.1M $3.2M $1K -$1.6M -$14K
Operating Expenses $200M $241.9M $229.8M $233.3M $290.3M
Operating Income -$108.4M -$217.4M -$204.1M -$208.7M -$228.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$91.2M -$213.6M -$201.1M -$195.1M -$210.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$91.2M -$213.6M -$201.1M -$195.1M -$210.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$91.2M -$213.6M -$201.1M -$195.1M -$210.6M
 
Basic EPS (Cont. Ops) -$1.73 -$3.24 -$2.94 -$2.70 -$2.56
Diluted EPS (Cont. Ops) -$1.74 -$3.24 -$2.94 -$2.70 -$2.56
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$104.8M -$212.7M -$197.8M -$202.5M -$222.6M
EBIT -$108.4M -$217.4M -$204.1M -$208.7M -$228.5M
 
Revenue (Reported) $91.6M $24.5M $25.6M $24.6M $61.8M
Operating Income (Reported) -$108.4M -$217.4M -$204.1M -$208.7M -$228.5M
Operating Income (Adjusted) -$108.4M -$217.4M -$204.1M -$208.7M -$228.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $79.3M $13.1M $13.2M $18.1M $1.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $96.5M $105M $123M $108.1M $150.6M
Selling, General & Admin $51.8M $59.7M $52.7M $55.2M $55.6M
Other Inc / (Exp) $13.1M $39K $2K -$1.6M --
Operating Expenses $148.3M $164.6M $175.7M $163.3M $206.3M
Operating Income -$69M -$151.5M -$162.5M -$145.2M -$204.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$53.5M -$151.1M -$159.7M -$134.3M -$191.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$53.5M -$151.1M -$159.7M -$134.3M -$191.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.5M -$151.1M -$159.7M -$134.3M -$191.7M
 
Basic EPS (Cont. Ops) -$0.99 -$2.24 -$2.33 -$1.82 -$2.33
Diluted EPS (Cont. Ops) -$1.00 -$2.24 -$2.33 -$1.82 -$2.33
Weighted Average Basic Share $172.1M $202.1M $205.9M $221.9M $246.7M
Weighted Average Diluted Share $172.6M $202.1M $205.9M $221.9M $246.7M
 
EBITDA -$66.2M -$148M -$157.7M -$140.6M -$200.1M
EBIT -$69M -$151.5M -$162.5M -$145.2M -$204.6M
 
Revenue (Reported) $79.3M $13.1M $13.2M $18.1M $1.7M
Operating Income (Reported) -$69M -$151.5M -$162.5M -$145.2M -$204.6M
Operating Income (Adjusted) -$69M -$151.5M -$162.5M -$145.2M -$204.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $238.2M $139.7M $203.5M $141.5M $123.7M
Short Term Investments $219M $262.4M $296.3M $202.8M $199.5M
Accounts Receivable, Net $418K $6M $267K $5.1M $10.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.3M $10.9M $7.2M $7.3M $7.5M
Total Current Assets $463.8M $419.1M $507.3M $356.8M $340.8M
 
Property Plant And Equipment $39.6M $39.1M $43.3M $59.2M $45.7M
Long-Term Investments -- $109.7M $120.1M $93.1M $104M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.4M $4.7M $6.8M $5.3M $8.6M
Total Assets $508.9M $572.6M $677.5M $514.3M $499.2M
 
Accounts Payable $5.8M $6.4M $5.1M $9.5M $8.3M
Accrued Expenses $17.1M $18.7M $10M $21.2M $23.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.8M $6.8M $10.3M $11.1M $12.2M
Other Current Liabilities $2.7M -- -- -- --
Total Current Liabilities $60M $58.2M $46.9M $60.1M $63.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $246.4M $179M $123.8M $153.6M $150.1M
 
Common Stock $5K $6K $7K $7K $8K
Other Common Equity Adj $107K -$46K -$493K -$3.6M $198K
Common Equity $262.4M $393.6M $553.6M $360.7M $349.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $262.4M $393.6M $553.6M $360.7M $349.1M
 
Total Liabilities and Equity $508.9M $572.6M $677.5M $514.3M $499.2M
Cash and Short Terms $457.1M $402.1M $499.8M $344.3M $323.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $279.6M $259.9M $210.7M $82.5M $95.8M
Short Term Investments $215.7M $298M $208.9M $267.1M $169.3M
Accounts Receivable, Net $1.1M $251K $120K $2.4M $126K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.5M $9.5M $6.9M $6.6M $5.9M
Total Current Assets $506.8M $567.6M $426.6M $358.6M $271.1M
 
Property Plant And Equipment $40.5M $43.4M $38M $43.5M $51.1M
Long-Term Investments $46M $99.2M $58.8M $96.8M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.9M $6.8M $7.5M $5.8M $5.3M
Total Assets $597.2M $717M $531M $504.7M $327.6M
 
Accounts Payable $5.2M $3.4M $6.8M $10.4M $12.5M
Accrued Expenses $13.7M $4.9M $9.9M $20.7M $16.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.3M $10.3M $12M $9.7M $16.4M
Other Current Liabilities $3.1M -- -- -- --
Total Current Liabilities $54.8M $50.9M $42.3M $58.6M $72.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $156M $130.2M $116.3M $144.2M $151.9M
 
Common Stock $6K $7K $7K $8K $8K
Other Common Equity Adj -$48K -$64K -$4.3M -$1.5M $522K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $441.2M $586.8M $414.7M $360.5M $175.6M
 
Total Liabilities and Equity $597.2M $717M $531M $504.7M $327.6M
Cash and Short Terms $495.3M $557.8M $419.6M $349.6M $265.1M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$133.7M -$116M -$192.5M -$220.4M -$153.2M
Depreciation & Amoritzation $2.8M $4M $5.1M $6.3M $6.1M
Stock-Based Compensation $27.2M $23.2M $43.4M $29.3M $19.8M
Change in Accounts Receivable -$388K -$5.6M $5.8M -$4.9M -$5M
Change in Inventories -- -- -- -- --
Cash From Operations -$40.7M -$179.8M -$163.8M -$177.3M -$132.2M
 
Capital Expenditures $6.2M $7.2M $8M $4.1M $4.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.3M -$140.5M -$54.5M $114.1M -$3.7M
 
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 $131.8M $224.1M $282.1M $1.3M $118M
 
Beginning Cash (CF) $136.4M $239.8M $143.6M $207.4M $145.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103.4M -$96.2M $63.8M -$62M -$17.9M
Ending Cash (CF) $239.8M $143.6M $207.4M $145.4M $127.5M
 
Levered Free Cash Flow -$46.8M -$187M -$171.8M -$181.5M -$136.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.8M -$39.1M -$55.7M -$45M -$62.1M
Depreciation & Amoritzation $1.1M $1.2M $1.6M $1.5M $1.6M
Stock-Based Compensation $5.8M $10M $5.9M $4.7M $4.8M
Change in Accounts Receivable $810K $80K $593K -$136K $118K
Change in Inventories -- -- -- -- --
Cash From Operations -$54.8M -$40.8M -$48M -$35.5M -$52.6M
 
Capital Expenditures $1.8M $2.3M $614K $239K $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$152.3M -$39.7M $89.2M -$102.8M $84M
 
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 $822K $2.5M $80K -- --
 
Beginning Cash (CF) $489.7M $341.7M $173.3M $224.7M $68.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$206.2M -$78M $41.3M -$138.3M $31.4M
Ending Cash (CF) $283.5M $263.8M $214.6M $86.4M $99.7M
 
Levered Free Cash Flow -$56.6M -$43.1M -$48.6M -$35.7M -$55.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$91.2M -$213.6M -$201.1M -$195.1M -$210.6M
Depreciation & Amoritzation $3.6M $4.7M $6.3M $6.2M $5.9M
Stock-Based Compensation $23.8M $41.4M $31.6M $19.8M $22.7M
Change in Accounts Receivable -$744K $804K $131K -$2.3M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$98.7M -$169.3M -$169.7M -$152.2M -$181.8M
 
Capital Expenditures $7.5M $6.5M $6.3M $4M $9.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.8M -$140.5M $118.8M -$94.1M $194M
 
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 $299.6M $290.1M $1.7M $118.1M $1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $177.1M -$19.7M -$49.2M -$128.2M $13.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$106.2M -$175.8M -$176M -$156.2M -$191.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$53.5M -$151.1M -$159.7M -$134.3M -$191.7M
Depreciation & Amoritzation $2.8M $3.5M $4.8M $4.6M $4.4M
Stock-Based Compensation $17.5M $35.7M $23.9M $14.5M $17.4M
Change in Accounts Receivable -$637K $5.8M $147K $2.7M $10.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$139.7M -$129.2M -$135.1M -$109.9M -$159.5M
 
Capital Expenditures $5.8M $5.1M $3.5M $3.4M $8.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.6M -$31.6M $141.6M -$66.6M $131.2M
 
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 $215M $281M $665K $117.5M $514K
 
Beginning Cash (CF) $964.7M $844.1M $595.4M $503M $269M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.7M $120.2M $7.2M -$59M -$27.8M
Ending Cash (CF) $1B $964.3M $602.6M $444M $241.1M
 
Levered Free Cash Flow -$145.5M -$134.4M -$138.6M -$113.4M -$167.8M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock