Financhill
Sell
1

NTLA Quote, Financials, Valuation and Earnings

Last price:
$10.18
Seasonality move :
-8.17%
Day range:
$9.93 - $11.43
52-week range:
$9.93 - $34.87
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
22.72x
P/B ratio:
1.08x
Volume:
7.2M
Avg. volume:
2.5M
1-year change:
-64.68%
Market cap:
$1B
Revenue:
$36.3M
EPS (TTM):
-$5.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $43.1M $58M $33.1M $52.1M $36.3M
Revenue Growth (YoY) 41.63% 34.55% -43.01% 57.69% -30.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $108.4M $150.4M $229.8M $420M $435.1M
Selling, General & Admin $41.1M $44.2M $71.1M $90.3M $116.5M
Other Inc / (Exp) -- -- -$1.3M -$24.6M -$15.7M
Operating Expenses $149.5M $194.6M $300.9M $510.3M $551.6M
Operating Income -$106.4M -$136.6M -$267.9M -$458.2M -$515.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$99.5M -$134.2M -$267.9M -$474.2M -$481.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$99.5M -$134.2M -$267.9M -$474.2M -$481.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$99.5M -$134.2M -$267.9M -$474.2M -$481.2M
 
Basic EPS (Cont. Ops) -$2.11 -$2.40 -$3.78 -$6.16 -$5.42
Diluted EPS (Cont. Ops) -$2.11 -$2.40 -$3.78 -$6.16 -$5.42
Weighted Average Basic Share $47.2M $56M $70.9M $77M $88.8M
Weighted Average Diluted Share $47.2M $56M $70.9M $77M $88.8M
 
EBITDA -$100.8M -$130.3M -$261M -$450.6M -$506.3M
EBIT -$106.4M -$136.6M -$267.9M -$458.2M -$515.3M
 
Revenue (Reported) $43.1M $58M $33.1M $52.1M $36.3M
Operating Income (Reported) -$106.4M -$136.6M -$267.9M -$458.2M -$515.3M
Operating Income (Adjusted) -$106.4M -$136.6M -$267.9M -$458.2M -$515.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.2M $7.2M $13.3M $12M $9.1M
Revenue Growth (YoY) 109.31% -67.58% 84.15% -9.6% -24.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.8M $60.5M $96.7M $113.7M $123.4M
Selling, General & Admin $10.6M $18.7M $22.1M $29.4M $30.5M
Other Inc / (Exp) -- -- -$9.6M -$3.9M -$3.1M
Operating Expenses $50.3M $79.2M $118.8M $143.1M $153.9M
Operating Income -$28.1M -$72M -$105.5M -$131.1M -$144.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$27.8M -$71.6M -$113.2M -$122.2M -$135.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$27.8M -$71.6M -$113.2M -$122.2M -$135.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.8M -$71.6M -$113.2M -$122.2M -$135.7M
 
Basic EPS (Cont. Ops) -$0.47 -$0.97 -$1.49 -$1.38 -$1.34
Diluted EPS (Cont. Ops) -$0.47 -$0.97 -$1.49 -$1.38 -$1.34
Weighted Average Basic Share $58.8M $73.7M $76M $88.6M $101M
Weighted Average Diluted Share $58.8M $73.7M $76M $88.6M $101M
 
EBITDA -$26.5M -$70.2M -$103.6M -$128.8M -$142.2M
EBIT -$28.1M -$72M -$105.5M -$131.1M -$144.8M
 
Revenue (Reported) $22.2M $7.2M $13.3M $12M $9.1M
Operating Income (Reported) -$28.1M -$72M -$105.5M -$131.1M -$144.8M
Operating Income (Adjusted) -$28.1M -$72M -$105.5M -$131.1M -$144.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $62.3M $26.8M $51.4M $51.8M $43.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $143.9M $196.9M $391.1M $426.1M $458.4M
Selling, General & Admin $42.4M $59.8M $88.8M $111.1M $122.4M
Other Inc / (Exp) -- -- -$17.2M -$19.7M -$34.2M
Operating Expenses $186.3M $256.6M $479.9M $537.3M $580.8M
Operating Income -$124M -$229.8M -$428.5M -$485.5M -$537.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$120.3M -$228.8M -$442M -$462.4M -$522.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$120.3M -$228.8M -$442M -$462.4M -$522.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$120.3M -$228.8M -$442M -$462.4M -$522.3M
 
Basic EPS (Cont. Ops) -$2.29 -$3.36 -$5.87 -$5.35 -$5.44
Diluted EPS (Cont. Ops) -$2.29 -$3.36 -$5.87 -$5.35 -$5.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$117.7M -$223.2M -$421.1M -$476.9M -$527.5M
EBIT -$124M -$229.8M -$428.5M -$485.5M -$537.7M
 
Revenue (Reported) $62.3M $26.8M $51.4M $51.8M $43.1M
Operating Income (Reported) -$124M -$229.8M -$428.5M -$485.5M -$537.7M
Operating Income (Adjusted) -$124M -$229.8M -$428.5M -$485.5M -$537.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $51.4M $20.2M $38.5M $38.2M $45M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $112.2M $158.6M $319.9M $326.1M $349.4M
Selling, General & Admin $33.4M $49M $66.7M $87.5M $93.4M
Other Inc / (Exp) -- -- -$15.9M -$11M -$29.5M
Operating Expenses $145.6M $207.6M $386.6M $413.6M $442.8M
Operating Income -$94.2M -$187.4M -$348.1M -$375.4M -$397.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$92M -$186.7M -$360.8M -$349M -$390.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$92M -$186.7M -$360.8M -$349M -$390.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$92M -$186.7M -$360.8M -$349M -$390.1M
 
Basic EPS (Cont. Ops) -$1.71 -$2.67 -$4.78 -$3.95 -$3.98
Diluted EPS (Cont. Ops) -$1.71 -$2.67 -$4.78 -$3.95 -$3.98
Weighted Average Basic Share $162.6M $209.1M $226.6M $264.6M $293.5M
Weighted Average Diluted Share $162.6M $209.1M $226.6M $264.6M $293.5M
 
EBITDA -$89.5M -$182.4M -$342.5M -$368.9M -$390.1M
EBIT -$94.2M -$187.4M -$348.1M -$375.4M -$397.8M
 
Revenue (Reported) $51.4M $20.2M $38.5M $38.2M $45M
Operating Income (Reported) -$94.2M -$187.4M -$348.1M -$375.4M -$397.8M
Operating Income (Adjusted) -$94.2M -$187.4M -$348.1M -$375.4M -$397.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $57.2M $160M $123.4M $523.5M $226.7M
Short Term Investments $222.5M $437.4M $625.3M $669.1M $685.5M
Accounts Receivable, Net $4.6M $2.1M $2M $3.8M $36.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.1M $17M $18.6M $20.4M $49.7M
Total Current Assets $289.5M $616.5M $769.3M $1.2B $998.3M
 
Property Plant And Equipment $37.1M $55.1M $100.1M $161M $148.1M
Long-Term Investments $4.7M $4.7M $425.1M $142.3M $154.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.9M -- -- -- --
Total Assets $334.3M $676.3M $1.3B $1.5B $1.3B
 
Accounts Payable $3.9M $10.5M $9.7M $5.2M $7.5M
Accrued Expenses $7M $14.6M $23M $39.1M $40.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.7M $5.7M $9.1M $16.7M $18.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $35.6M $64.3M $125.8M $126.6M $115.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $64.4M $149.3M $254.2M $284.5M $250.8M
 
Common Stock $5K $7K $7K $9K $9K
Other Common Equity Adj $261K $1K -$2.6M -$7.5M -$2.3M
Common Equity $269.9M $527.1M $1B $1.2B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $269.9M $527.1M $1B $1.2B $1.1B
 
Total Liabilities and Equity $334.3M $676.3M $1.3B $1.5B $1.3B
Cash and Short Terms $279.7M $597.4M $748.7M $1.2B $912.2M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $179.7M $334.7M $141.2M $168M $120.5M
Short Term Investments $228.2M $463.5M $687M $686.8M $537.6M
Accounts Receivable, Net $1.2M $2.5M $4M $6.5M $8.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.1M $14M $26.7M $32.2M $43.9M
Total Current Assets $416.3M $814.8M $858.9M $893.5M $710.9M
 
Property Plant And Equipment $37.8M $101.7M $127.9M $152.6M $129.1M
Long-Term Investments -- $413.3M $97.6M $197.3M $316.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.5M $5.2M -- -- $16.8M
Total Assets $458.6M $1.3B $1.1B $1.2B $1.2B
 
Accounts Payable $7.8M $7.5M $4.4M $3.6M $13.1M
Accrued Expenses $10.7M $12.8M $40.5M $37M $30.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.2M $8.7M $13.6M $17.1M $19.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $55.9M $97.6M $131.1M $92M $105.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $128.9M $227.9M $259.5M $205.9M $210.7M
 
Common Stock $6K $7K $8K $9K $10K
Other Common Equity Adj $31K -$174K -$9.4M -$3.6M $3.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $329.6M $1.1B $825M $1B $962.6M
 
Total Liabilities and Equity $458.6M $1.3B $1.1B $1.2B $1.2B
Cash and Short Terms $407.9M $798.3M $828.2M $854.8M $658.1M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$99.5M -$134.2M -$267.9M -$474.2M -$481.2M
Depreciation & Amoritzation $5.6M $6.3M $6.9M $7.6M $9M
Stock-Based Compensation $15.1M $19.9M $47M $91.4M $134.1M
Change in Accounts Receivable $2.9M $2.5M $99K -$1.7M -$32.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$103.2M -$49.9M -$225M -$333.3M -$394.1M
 
Capital Expenditures $6.8M $3.6M $12.8M $58.4M $14M
Cash Acquisitions -- -- -$3M -- --
Cash From Investing $25.2M -$214.5M -$550.8M $160.3M -$31.3M
 
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 $76.4M $371.8M $736.7M $583M $130.3M
 
Beginning Cash (CF) $58.9M $57.2M $164.6M $125.5M $535.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6M $107.4M -$39.1M $410M -$295.1M
Ending Cash (CF) $57.2M $164.6M $125.5M $535.5M $240.4M
 
Levered Free Cash Flow -$110M -$53.5M -$237.8M -$391.7M -$408.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$27.8M -$71.6M -$113.2M -$122.2M -$135.7M
Depreciation & Amoritzation $1.6M $1.8M $2M $2.3M $2.6M
Stock-Based Compensation $5.4M $15.4M $25.2M $35.4M $39.6M
Change in Accounts Receivable $2.6M -$498K -$1.2M -$1.4M $3.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$28.6M -$65M -$78.5M -$101.4M -$84.8M
 
Capital Expenditures $698K $4.5M $4.2M $4.3M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$154M -$399.4M $47.6M $79.5M -$7.7M
 
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 $597K $668.7M $24M $19.1M $82.2M
 
Beginning Cash (CF) $363.6M $132.7M $156.6M $183.8M $144.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$181.9M $204.3M -$6.9M -$2.8M -$10.4M
Ending Cash (CF) $181.7M $337M $149.7M $181M $134.1M
 
Levered Free Cash Flow -$29.3M -$69.6M -$82.8M -$105.7M -$86.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$120.3M -$228.8M -$442M -$462.4M -$522.3M
Depreciation & Amoritzation $6.3M $6.6M $7.4M $8.5M $10.2M
Stock-Based Compensation $17.3M $38M $81.3M $123.6M $149.7M
Change in Accounts Receivable $2.4M -$1.3M -$1.5M -$2.5M -$2.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$38.3M -$210.6M -$298.1M -$390.9M -$356.7M
 
Capital Expenditures $5.2M $10.9M $57.3M $16.4M $6.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $24.3M -$602.6M $31.3M -$107.4M $19.9M
 
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 $157.3M $968.5M $79.5M $529.6M $289.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $143.2M $155.3M -$187.3M $31.3M -$46.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$43.5M -$221.5M -$355.4M -$407.3M -$363.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$92M -$186.7M -$360.8M -$349M -$390.1M
Depreciation & Amoritzation $4.7M $5M $5.5M $6.5M $7.7M
Stock-Based Compensation $14.3M $32.4M $66.8M $99M $114.7M
Change in Accounts Receivable $3.4M -$361K -$2M -$2.7M $27.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$9.7M -$170.4M -$243.4M -$301M -$263.7M
 
Capital Expenditures $2.6M $9.9M $54.5M $12.5M $4.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6M -$391.7M $190.5M -$77.3M -$26M
 
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 $137.7M $734.4M $77.2M $23.8M $183.4M
 
Beginning Cash (CF) $501.8M $442.6M $422.6M $1B $570.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124.4M $172.4M $24.2M -$354.5M -$106.3M
Ending Cash (CF) $626.2M $615M $446.8M $670.9M $464.1M
 
Levered Free Cash Flow -$12.3M -$180.3M -$297.9M -$313.5M -$268.5M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock