Financhill
Sell
33

GERN Quote, Financials, Valuation and Earnings

Last price:
$1.75
Seasonality move :
21.78%
Day range:
$1.68 - $1.75
52-week range:
$1.46 - $5.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
14.68x
P/B ratio:
3.98x
Volume:
10.2M
Avg. volume:
17.4M
1-year change:
-49.13%
Market cap:
$1.1B
Revenue:
$77M
EPS (TTM):
-$0.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $253K $1.4M $596K $237K $77M
Revenue Growth (YoY) -45% 450.59% -57.22% -60.24% 32386.92%
 
Cost of Revenues -- -- -- -- $1.3M
Gross Profit -- -- $596K $237K $75.7M
Gross Profit Margin -- -- -- -- 98.37%
 
R&D Expenses $51.5M $85.7M $95.5M $125M $103.7M
Selling, General & Admin $25.7M $29.7M $43.6M $69.1M $145.7M
Other Inc / (Exp) $228K $1.1M $1M -$23K -$1.9M
Operating Expenses $77.2M $115.4M $139.1M $194.2M $249.5M
Operating Income -$76.9M -$114M -$138.6M -$193.9M -$173.7M
 
Net Interest Expenses -- $3.2M $4.4M -- --
EBT. Incl. Unusual Items -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
 
Basic EPS (Cont. Ops) -$0.28 -$0.35 -$0.37 -$0.32 -$0.27
Diluted EPS (Cont. Ops) -$0.28 -$0.35 -$0.37 -$0.32 -$0.27
Weighted Average Basic Share $271.5M $327.6M $380.8M $570.6M $646M
Weighted Average Diluted Share $271.5M $327.6M $380.8M $570.6M $646M
 
EBITDA -$73.9M -$111.6M -$134.2M -$174.8M -$154.8M
EBIT -$74.9M -$112.4M -$135M -$175.8M -$156.1M
 
Revenue (Reported) $253K $1.4M $596K $237K $77M
Operating Income (Reported) -$76.9M -$114M -$138.6M -$193.9M -$173.7M
Operating Income (Adjusted) -$74.9M -$112.4M -$135M -$175.8M -$156.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $50K $1M $103K $23K $47.5M
Revenue Growth (YoY) -70.76% 1980% -90.1% -77.67% 206582.61%
 
Cost of Revenues -- -- -- -- $783K
Gross Profit -- -- -- $23K $46.8M
Gross Profit Margin -- -- -- -- 98.35%
 
R&D Expenses $16.2M $24.2M $28.2M $32.9M $23.4M
Selling, General & Admin $7.1M $7.9M $13.8M $21.4M $43.4M
Other Inc / (Exp) -$44K -$6K $86K $41K -$1.8M
Operating Expenses $23.3M $32M $42.1M $54.3M $66.8M
Operating Income -$23.3M -$31M -$42M -$54.3M -$20.1M
 
Net Interest Expenses $477K $1M $770K -- $3.5M
EBT. Incl. Unusual Items -$23.8M -$32M -$42.6M -$52M -$25.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$23.8M -$32M -$42.6M -$52M -$25.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.8M -$32M -$42.6M -$52M -$25.4M
 
Basic EPS (Cont. Ops) -$0.07 -$0.10 -$0.10 -$0.09 -$0.04
Diluted EPS (Cont. Ops) -$0.07 -$0.10 -$0.10 -$0.09 -$0.04
Weighted Average Basic Share $319.2M $330.9M $381.2M $595.2M $664.3M
Weighted Average Diluted Share $319.2M $330.9M $381.2M $595.2M $664.3M
 
EBITDA -$22.9M -$30.7M -$40.4M -$49.4M -$16.3M
EBIT -$23M -$30.9M -$40.6M -$49.7M -$16.6M
 
Revenue (Reported) $50K $1M $103K $23K $47.5M
Operating Income (Reported) -$23.3M -$31M -$42M -$54.3M -$20.1M
Operating Income (Adjusted) -$23M -$30.9M -$40.6M -$49.7M -$16.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $253K $1.4M $596K $237K $77M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $51.5M $85.7M $95.5M $125M $103.7M
Selling, General & Admin $25.7M $29.7M $43.6M $69.1M $145.7M
Other Inc / (Exp) $228K $1.1M $1M -$23K -$1.9M
Operating Expenses $77.2M $115.4M $139.1M $194.2M $249.5M
Operating Income -$76.9M -$114M -$138.6M -$193.9M -$173.7M
 
Net Interest Expenses -- $3.2M $4.4M -- --
EBT. Incl. Unusual Items -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
 
Basic EPS (Cont. Ops) -$0.27 -$0.36 -$0.36 -$0.33 -$0.27
Diluted EPS (Cont. Ops) -$0.27 -$0.36 -$0.36 -$0.33 -$0.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$73.9M -$111.6M -$134.2M -$174.8M -$154.8M
EBIT -$74.9M -$112.4M -$135M -$175.8M -$156.1M
 
Revenue (Reported) $253K $1.4M $596K $237K $77M
Operating Income (Reported) -$76.9M -$114M -$138.6M -$193.9M -$173.7M
Operating Income (Adjusted) -$74.9M -$112.4M -$135M -$175.8M -$156.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4M $596K $237K $77M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $1.3M --
Gross Profit -- -- $216K $75.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $85.7M $95.5M $125M $103.7M --
Selling, General & Admin $29.7M $43.6M $69.1M $145.7M --
Other Inc / (Exp) $1.1M $1M -$23K -$1.9M --
Operating Expenses $115.4M $139.1M $194.2M $249.5M --
Operating Income -$114M -$138.6M -$193.9M -$173.7M --
 
Net Interest Expenses $3.2M $4.4M -- $3.5M --
EBT. Incl. Unusual Items -$116.1M -$141.9M -$184.1M -$174.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$116.1M -$141.9M -$184.1M -$174.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$116.1M -$141.9M -$184.1M -$174.6M --
 
Basic EPS (Cont. Ops) -$0.36 -$0.36 -$0.33 -$0.27 --
Diluted EPS (Cont. Ops) -$0.36 -$0.36 -$0.33 -$0.27 --
Weighted Average Basic Share $1.3B $1.5B $2.3B $2.6B --
Weighted Average Diluted Share $1.3B $1.5B $2.3B $2.6B --
 
EBITDA -$111.6M -$134.2M -$174.8M -$154.8M --
EBIT -$112.4M -$135M -$175.8M -$156.1M --
 
Revenue (Reported) $1.4M $596K $237K $77M --
Operating Income (Reported) -$114M -$138.6M -$193.9M -$173.7M --
Operating Income (Adjusted) -$112.4M -$135M -$175.8M -$156.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.9M $34.9M $56.8M $70M $79M
Short Term Investments $186.4M $148.9M $115.9M $263.7M $327.6M
Accounts Receivable, Net -- -- -- -- $35.9M
Inventory -- -- -- -- $38.7M
Prepaid Expenses $2.5M -- -- -- --
Other Current Assets -- $1.4M $4M $4.9M $5.1M
Total Current Assets $199.9M $187.2M $180.2M $341.3M $491M
 
Property Plant And Equipment $6M $5.4M $4.9M $4.7M $4.2M
Long-Term Investments $63.4M $28.7M -- $43.3M $94.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.5M $4.8M $5.4M $4.7M $4.1M
Total Assets $270.7M $226M $190.6M $394.1M $593.8M
 
Accounts Payable $6.9M $6.7M $10.2M $6.2M $8.6M
Accrued Expenses $14.9M $29.8M $33.1M $40.3M $35.5M
Current Portion Of Long-Term Debt -- -- $20.9M $46.9M --
Current Portion Of Capital Lease Obligations $878K $901K $925K $949K $974K
Other Current Liabilities -- -- -- -- $20.4M
Total Current Liabilities $30.9M $45.5M $76.7M $108.1M $88.3M
 
Long-Term Debt $24M $49.8M $30.2M $35.1M $118.5M
Capital Leases -- -- -- -- --
Total Liabilities $59.8M $99.6M $110.6M $146.1M $313.5M
 
Common Stock $310K $324K $390K $545K $606K
Other Common Equity Adj -- -$173K -$219K $185K $261K
Common Equity $210.9M $126.4M $80M $247.9M $280.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $210.9M $126.4M $80M $247.9M $280.3M
 
Total Liabilities and Equity $270.7M $226M $190.6M $394.1M $593.8M
Cash and Short Terms $196.3M $183.7M $172.7M $333.7M $406.6M
Total Debt $24M $49.8M $51.2M $81.9M $118.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.9M $34.9M $56.8M $70M $79M
Short Term Investments $186.4M $148.9M $115.9M $263.7M $327.6M
Accounts Receivable, Net -- -- -- -- $35.9M
Inventory -- -- -- -- $38.7M
Prepaid Expenses $2.5M -- -- -- --
Other Current Assets -- $1.4M $4M $4.9M $5.1M
Total Current Assets $199.9M $187.2M $180.2M $341.3M $491M
 
Property Plant And Equipment $6M $5.4M $4.9M $4.7M $4.2M
Long-Term Investments $63.4M $28.7M -- $43.3M $94.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.5M $4.8M $5.4M $4.7M $4.1M
Total Assets $270.7M $226M $190.6M $394.1M $593.8M
 
Accounts Payable $6.9M $6.7M $10.2M $6.2M $8.6M
Accrued Expenses $14.9M $29.8M $33.1M $40.3M $35.5M
Current Portion Of Long-Term Debt -- -- $20.9M $46.9M --
Current Portion Of Capital Lease Obligations $878K $901K $925K $949K $974K
Other Current Liabilities -- -- -- -- $20.4M
Total Current Liabilities $30.9M $45.5M $76.7M $108.1M $88.3M
 
Long-Term Debt $24M $49.8M $30.2M $35.1M $118.5M
Capital Leases -- -- -- -- --
Total Liabilities $59.8M $99.6M $110.6M $146.1M $313.5M
 
Common Stock $310K $324K $390K $545K $606K
Other Common Equity Adj -- -$173K -$219K $185K $261K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $210.9M $126.4M $80M $247.9M $280.3M
 
Total Liabilities and Equity $270.7M $226M $190.6M $394.1M $593.8M
Cash and Short Terms $196.3M $183.7M $172.7M $333.7M $406.6M
Total Debt $24M $49.8M $51.2M $81.9M $118.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
Depreciation & Amoritzation $935K $783K $868K $1M $1.2M
Stock-Based Compensation $7M $8.2M $8.3M $19.4M $31.3M
Change in Accounts Receivable $80K -$1M -$1.4M $1.5M -$36.9M
Change in Inventories -- -- -- -- -$38M
Cash From Operations -$66.7M -$95.6M -$127.4M -$167.7M -$218.6M
 
Capital Expenditures $401K $207K $431K $830K $680K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$105.3M $71.9M $62.1M -$180.3M -$106M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $23.9M $24.9M -- $29.7M $121.1M
Long-Term Debt Repaid -- -- -- -- -$86.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $125M
Cash From Financing $168.3M $48.6M $87.3M $362M $334.4M
 
Beginning Cash (CF) $13.9M $10.3M $35.2M $57.2M $71.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M $24.9M $22M $14M $9.8M
Ending Cash (CF) $10.3M $35.2M $57.2M $71.1M $80.9M
 
Levered Free Cash Flow -$67.1M -$95.8M -$127.8M -$168.6M -$219.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.8M -$32M -$42.6M -$52M -$25.4M
Depreciation & Amoritzation $179K $226K $229K $241K $316K
Stock-Based Compensation $1.9M $2.3M $2.3M $4.6M $6.8M
Change in Accounts Receivable -- -- -- $1.5M -$8.9M
Change in Inventories -- -- -- -- -$17.7M
Cash From Operations -$12.6M -$22.2M -$35.2M -$40.9M -$43.9M
 
Capital Expenditures $11K $103K $140K $64K -$141K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.8M $8.4M $19M $47.6M -$103.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$692K $14.9M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $175K -- --
Cash From Financing -$581K $19.6M $11.9M $33.3M $166.2M
 
Beginning Cash (CF) $45.3M $29.4M $61.5M $31.2M $62.2M
Foreign Exchange Rate Adjustment -- -- $12K -$18K -$29K
Additions / Reductions -$35M $5.8M -$4.3M $39.9M $18.7M
Ending Cash (CF) $10.3M $35.2M $57.2M $71.1M $80.9M
 
Levered Free Cash Flow -$12.6M -$22.3M -$35.3M -$41M -$43.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
Depreciation & Amoritzation $935K $783K $868K $1M $1.2M
Stock-Based Compensation $7M $8.2M $8.3M $19.4M $31.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$66.7M -$95.6M -$127.4M -$167.7M -$218.6M
 
Capital Expenditures $401K $207K $431K $830K $680K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$105.3M $71.9M $62.1M -$180.3M -$106M
 
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 $168.3M $48.6M $87.3M $362M $334.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M $24.9M $22M $14M $9.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$67.1M -$95.8M -$127.8M -$168.6M -$219.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$116.1M -$141.9M -$184.1M -$174.6M --
Depreciation & Amoritzation $783K $868K $1M $1.2M --
Stock-Based Compensation $8.2M $8.3M $19.4M $31.3M --
Change in Accounts Receivable -- -- $1.5M -$36.9M --
Change in Inventories -- -- -- -$38M --
Cash From Operations -$95.6M -$127.4M -$167.7M -$218.6M --
 
Capital Expenditures $207K $431K $830K $680K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $71.9M $62.1M -$180.3M -$106M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $24.9M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$0 -- -- --
Cash From Financing $48.6M $87.3M $362M $334.4M --
 
Beginning Cash (CF) $129.2M $204.8M $259M $442.3M --
Foreign Exchange Rate Adjustment -- $22K -$27K -$12K --
Additions / Reductions $24.9M $22M $14M $9.8M --
Ending Cash (CF) $154.2M $226.8M $273M $452M --
 
Levered Free Cash Flow -$95.8M -$127.8M -$168.6M -$219.3M --

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