Financhill
Sell
33

CAPR Quote, Financials, Valuation and Earnings

Last price:
$9.72
Seasonality move :
-8.49%
Day range:
$11.04 - $11.85
52-week range:
$3.52 - $23.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
18.18x
P/B ratio:
3.61x
Volume:
1.2M
Avg. volume:
1.5M
1-year change:
69.37%
Market cap:
$525.3M
Revenue:
$22.3M
EPS (TTM):
-$1.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $310.3K $244.9K $2.6M $25.2M $22.3M
Revenue Growth (YoY) -69.13% -21.06% 941.85% 886.81% -11.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.5M $13.6M $21.8M $36.4M $50M
Selling, General & Admin $5.5M $7.6M $10.3M $12.4M $14.2M
Other Inc / (Exp) $32.9K $915.9K $677.9K $1.8M $2.1M
Operating Expenses $14M $21.2M $32.2M $49.3M $64.8M
Operating Income -$13.7M -$20.9M -$29.7M -$24.1M -$42.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.7M -$20M -$29M -$22.3M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$13.7M -$20M -$29M -$22.3M -$40.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.7M -$20M -$29M -$22.3M -$40.5M
 
Basic EPS (Cont. Ops) -$0.88 -$0.87 -$1.18 -$0.83 -$1.15
Diluted EPS (Cont. Ops) -$0.88 -$0.87 -$1.18 -$0.83 -$1.15
Weighted Average Basic Share $15.6M $23.1M $24.6M $26.8M $35.2M
Weighted Average Diluted Share $15.6M $23.1M $24.6M $26.8M $35.2M
 
EBITDA -$13.5M -$20.7M -$29.2M -$23M -$41.1M
EBIT -$13.7M -$20.9M -$29.7M -$24.1M -$42.6M
 
Revenue (Reported) $310.3K $244.9K $2.6M $25.2M $22.3M
Operating Income (Reported) -$13.7M -$20.9M -$29.7M -$24.1M -$42.6M
Operating Income (Adjusted) -$13.7M -$20.9M -$29.7M -$24.1M -$42.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57.8K -- $959.9K $12.1M $11.1M
Revenue Growth (YoY) -73.96% -- -- 1159.3% -7.92%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.7M $4.3M $6.2M $9.9M $14.6M
Selling, General & Admin $1.5M $2.1M $2.7M $3.3M $4.1M
Other Inc / (Exp) $2.6K $189.1K $345.4K $519.2K $581.2K
Operating Expenses $4.2M $6.4M $9M $13.4M $18.8M
Operating Income -$4.2M -$6.4M -$8.1M -$1.3M -$7.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.2M -$6.2M -$7.7M -$762.1K -$7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.2M -$6.2M -$7.7M -$762.1K -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.2M -$6.2M -$7.7M -$762.1K -$7.1M
 
Basic EPS (Cont. Ops) -$0.21 -$0.26 -$0.31 $0.02 -$0.16
Diluted EPS (Cont. Ops) -$0.21 -$0.26 -$0.31 $0.02 -$0.16
Weighted Average Basic Share $20.4M $24.2M $25.2M $30.7M $44.6M
Weighted Average Diluted Share $20.4M $24.2M $25.2M $30.7M $44.6M
 
EBITDA -$4.1M -$6.3M -$7.9M -$973.7K -$7.3M
EBIT -$4.2M -$6.4M -$8.1M -$1.3M -$7.7M
 
Revenue (Reported) $57.8K -- $959.9K $12.1M $11.1M
Operating Income (Reported) -$4.2M -$6.4M -$8.1M -$1.3M -$7.7M
Operating Income (Adjusted) -$4.2M -$6.4M -$8.1M -$1.3M -$7.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $310.3K -- -- $25.2M $22.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.5M $13.6M $21.8M $36.4M $50M
Selling, General & Admin $5.5M $7.6M $10.3M $12.4M $14.2M
Other Inc / (Exp) $32.9K $915.9K $677.9K $1.8M $2.1M
Operating Expenses $14M $21.2M $32.2M $49.3M $64.8M
Operating Income -$13.7M -$20.9M -$29.7M -$24.1M -$42.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.7M -$20M -$29M -$22.3M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$13.7M -$20M -$29M -$22.3M -$40.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.7M -$20M -$29M -$22.3M -$40.5M
 
Basic EPS (Cont. Ops) -$0.94 -$0.87 -$1.18 -$0.83 -$1.20
Diluted EPS (Cont. Ops) -$0.94 -$0.87 -$1.18 -$0.83 -$1.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$13.5M -$20.7M -$29.2M -$23M -$41.1M
EBIT -$13.7M -$20.9M -$29.7M -$24.1M -$42.6M
 
Revenue (Reported) $310.3K -- -- $25.2M $22.3M
Operating Income (Reported) -$13.7M -$20.9M -$29.7M -$24.1M -$42.6M
Operating Income (Adjusted) -$13.7M -$20.9M -$29.7M -$24.1M -$42.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $244.9K $2.6M $25.2M $22.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.6M $21.8M $36.4M $50M --
Selling, General & Admin $7.6M $10.3M $12.4M $14.2M --
Other Inc / (Exp) $915.9K $677.9K $1.8M $2.1M --
Operating Expenses $21.2M $32.2M $49.3M $64.8M --
Operating Income -$20.9M -$29.7M -$24.1M -$42.6M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$20M -$29M -$22.3M -$40.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$20M -$29M -$22.3M -$40.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20M -$29M -$22.3M -$40.5M --
 
Basic EPS (Cont. Ops) -$0.87 -$1.18 -$0.83 -$1.20 --
Diluted EPS (Cont. Ops) -$0.87 -$1.18 -$0.83 -$1.20 --
Weighted Average Basic Share $92.3M $98.2M $107.1M $140.9M --
Weighted Average Diluted Share $92.3M $98.2M $107.1M $140.9M --
 
EBITDA -$20.7M -$29.2M -$23M -$41.1M --
EBIT -$20.9M -$29.7M -$24.1M -$42.6M --
 
Revenue (Reported) $244.9K $2.6M $25.2M $22.3M --
Operating Income (Reported) -$20.9M -$29.7M -$24.1M -$42.6M --
Operating Income (Adjusted) -$20.9M -$29.7M -$24.1M -$42.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.7M $34.9M $9.6M $14.7M $11.3M
Short Term Investments -- -- $31.8M $24.8M $140.2M
Accounts Receivable, Net -- $391.8K $547.6K $10.4M $10.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.2M $919.9K $995.8K $1.5M
Total Current Assets $33.7M $36.4M $42.9M $50.9M $163.4M
 
Property Plant And Equipment $850.9K $4.6M $6.9M $7.6M $6.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $88.7K $275.7K $268.2K $268.2K $221.7K
Total Assets $34.6M $41.3M $50.1M $58.7M $170.5M
 
Accounts Payable -- -- $4.8M $6.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $246.7K -- -- -- --
Current Portion Of Capital Lease Obligations -- $417.6K $682K $749.1K $834.8K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3M $4.1M $23.6M $31.3M $21M
 
Long-Term Debt $71.5K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.4M $10M $38.3M $36.1M $25M
 
Common Stock $20.6K $24.2K $25.2K $31.2K $45.6K
Other Common Equity Adj -- -- $105.2K $235.8K $1M
Common Equity $28.2M $31.4M $11.8M $22.6M $145.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $28.2M $31.4M $11.8M $22.6M $145.5M
 
Total Liabilities and Equity $34.6M $41.3M $50.1M $58.7M $170.5M
Cash and Short Terms $32.7M $34.9M $41.4M $39.5M $151.5M
Total Debt $318.2K -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.7M $34.9M $9.6M $14.7M $11.3M
Short Term Investments -- -- $31.8M $24.8M $140.2M
Accounts Receivable, Net -- $391.8K $547.6K $10.4M $10.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.2M $919.9K $995.8K $1.5M
Total Current Assets $33.7M $36.4M $42.9M $50.9M $163.4M
 
Property Plant And Equipment $850.9K $4.6M $6.9M $7.6M $6.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $88.7K $275.7K $268.2K $268.2K $221.7K
Total Assets $34.6M $41.3M $50.1M $58.7M $170.5M
 
Accounts Payable -- -- $4.8M $6.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $246.7K -- -- -- --
Current Portion Of Capital Lease Obligations -- $417.6K $682K $749.1K $834.8K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3M $4.1M $23.6M $31.3M $21M
 
Long-Term Debt $71.5K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.4M $10M $38.3M $36.1M $25M
 
Common Stock $20.6K $24.2K $25.2K $31.2K $45.6K
Other Common Equity Adj -- -- $105.2K $235.8K $1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $28.2M $31.4M $11.8M $22.6M $145.5M
 
Total Liabilities and Equity $34.6M $41.3M $50.1M $58.7M $170.5M
Cash and Short Terms $32.7M $34.9M $41.4M $39.5M $151.5M
Total Debt $318.2K -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13.7M -$20M -$29M -$22.3M -$40.5M
Depreciation & Amoritzation $143.9K $245.7K $533.1K $1.1M $1.4M
Stock-Based Compensation $2M $3M $4.5M $7.4M $9.8M
Change in Accounts Receivable $88K -$391.8K -$155.8K -$9.8M $3.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$10.1M -$16.8M $4.9M -$25.6M -$40M
 
Capital Expenditures $547.6K $1.2M $3.4M $2M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $5.4M -$1.2M -$35.1M $5.1M -$116.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $318.2K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $33.4M $20.2M $4.9M $25.6M $152.8M
 
Beginning Cash (CF) $3.9M $32.7M $34.9M $9.6M $14.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.8M $2.2M -$25.3M $5.1M -$3.4M
Ending Cash (CF) $32.7M $34.9M $9.6M $14.7M $11.3M
 
Levered Free Cash Flow -$10.6M -$18M $1.6M -$27.6M -$41.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.2M -$6.2M -$7.7M -$762.1K -$7.1M
Depreciation & Amoritzation $42.1K $78.7K $191.6K $307.6K $375.7K
Stock-Based Compensation $473.8K $780.2K $1.1M $1.9M $2.3M
Change in Accounts Receivable $16.9K -$211.6K -- -$9.8M -$10M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M -$5.6M -$6.9M -$11.6M -$14.8M
 
Capital Expenditures $288.1K $368.7K $1.2M $729.2K $734.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$288.1K -$368.7K $5.1M -$5.9M -$123.4M
 
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 $1.5M $42.4K $2.9M $23.2M $81.1M
 
Beginning Cash (CF) $35.3M $40.8M $8.4M $9M $68.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M -$6M $1.2M $5.7M -$57.1M
Ending Cash (CF) $32.7M $34.9M $9.6M $14.7M $11.3M
 
Levered Free Cash Flow -$4.1M -$6M -$8.1M -$12.3M -$15.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13.7M -$20M -$29M -$22.3M -$40.5M
Depreciation & Amoritzation $143.9K $245.7K $533.1K $1.1M $1.4M
Stock-Based Compensation $2M $3M $4.5M $7.4M $9.8M
Change in Accounts Receivable $88K -$391.8K -$155.8K -$9.8M $3.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$10.1M -$16.8M $4.9M -$25.6M -$40M
 
Capital Expenditures $547.6K $1.2M $3.4M $2M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $5.4M -$1.2M -$35.1M $5.1M -$116.2M
 
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 $33.4M $20.2M $4.9M $25.6M $152.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.8M $2.2M -$25.3M $5.1M -$3.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.6M -$18M $1.6M -$27.6M -$41.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$20M -$29M -$22.3M -$40.5M --
Depreciation & Amoritzation $245.7K $533.1K $1.1M $1.4M --
Stock-Based Compensation $3M $4.5M $7.4M $9.8M --
Change in Accounts Receivable -$391.8K -$155.8K -$9.8M $3.5K --
Change in Inventories -- -- -- -- --
Cash From Operations -$16.8M $4.9M -$25.6M -$40M --
 
Capital Expenditures $1.2M $3.4M $2M $1.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$35.1M $5.1M -$116.2M --
 
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 $20.2M $4.9M $25.6M $152.8M --
 
Beginning Cash (CF) $153.5M $118M $39M $100M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$25.3M $5.1M -$3.4M --
Ending Cash (CF) $155.7M $92.7M $44.1M $96.6M --
 
Levered Free Cash Flow -$18M $1.6M -$27.6M -$41.5M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 1.41% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 5.93% over the past day.

Sell
24
AIR alert for Mar 31

AAR [AIR] is down 2.38% over the past day.

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

Show me the best stock