Financhill
Sell
43

EDIT Quote, Financials, Valuation and Earnings

Last price:
$1.82
Seasonality move :
8.84%
Day range:
$1.77 - $1.85
52-week range:
$0.91 - $6.22
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.20x
P/B ratio:
2.44x
Volume:
866.2K
Avg. volume:
1.7M
1-year change:
-68.35%
Market cap:
$152.4M
Revenue:
$32.3M
EPS (TTM):
-$3.04
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.5M $6.8M $9.9M $1.1M $4.7M
Revenue Growth (YoY) 13.56% 4.19% 45.49% -88.48% 310.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $41.9M $38M $37.8M $48.8M $26.6M
Selling, General & Admin $21.4M $19.5M $23M $19.3M $13.4M
Other Inc / (Exp) $21K -$234K -$1.6M $6K -$41.3M
Operating Expenses $63.4M $57.5M $60.8M $68.1M $40M
Operating Income -$56.9M -$50.8M -$51M -$67M -$35.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$56.7M -$50.5M -$49M -$62M -$76.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$56.7M -$50.5M -$49M -$62M -$76.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.7M -$50.5M -$49M -$62M -$76.1M
 
Basic EPS (Cont. Ops) -$0.86 -$0.74 -$0.71 -$0.76 -$0.92
Diluted EPS (Cont. Ops) -$0.86 -$0.74 -$0.71 -$0.76 -$0.92
Weighted Average Basic Share $66M $68.5M $68.9M $81.9M $83.1M
Weighted Average Diluted Share $66M $68.5M $68.9M $81.9M $83.1M
 
EBITDA -$55.7M -$49.2M -$49.4M -$60.5M -$72M
EBIT -$56.9M -$50.8M -$51M -$62M -$73.9M
 
Revenue (Reported) $6.5M $6.8M $9.9M $1.1M $4.7M
Operating Income (Reported) -$56.9M -$50.8M -$51M -$67M -$35.3M
Operating Income (Adjusted) -$56.9M -$50.8M -$51M -$62M -$73.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $91.5M $25.8M $22.8M $69.4M $35.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $165.4M $138.5M $174.8M $188.6M $177.1M
Selling, General & Admin $71.2M $74.3M $74.2M $66M $66M
Other Inc / (Exp) $8.9M -$217K -$1.3M -$15K -$41.3M
Operating Expenses $236.6M $212.8M $249M $254.6M $243.1M
Operating Income -$145.1M -$187M -$226.2M -$185.2M -$207.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$135M -$186.3M -$219M -$166.1M -$251.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$135M -$186.3M -$219M -$166.1M -$251.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$135M -$186.3M -$219M -$166.1M -$251.2M
 
Basic EPS (Cont. Ops) -$2.16 -$2.73 -$3.18 -$2.10 -$3.04
Diluted EPS (Cont. Ops) -$2.17 -$2.73 -$3.18 -$2.10 -$3.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$140.8M -$181.6M -$219.8M -$174.2M -$239.5M
EBIT -$145.1M -$187M -$226.2M -$180.2M -$245.8M
 
Revenue (Reported) $91.5M $25.8M $22.8M $69.4M $35.8M
Operating Income (Reported) -$145.1M -$187M -$226.2M -$185.2M -$207.2M
Operating Income (Adjusted) -$145.1M -$187M -$226.2M -$180.2M -$245.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.5M $6.8M $9.9M $1.1M $4.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $41.9M $38M $37.8M $48.8M $26.6M
Selling, General & Admin $21.4M $19.5M $23M $19.3M $13.4M
Other Inc / (Exp) $21K -$234K -$1.6M $6K -$41.3M
Operating Expenses $63.4M $57.5M $60.8M $68.1M $40M
Operating Income -$56.9M -$50.8M -$51M -$67M -$35.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$56.7M -$50.5M -$49M -$62M -$76.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$56.7M -$50.5M -$49M -$62M -$76.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.7M -$50.5M -$49M -$62M -$76.1M
 
Basic EPS (Cont. Ops) -$0.86 -$0.74 -$0.71 -$0.76 -$0.92
Diluted EPS (Cont. Ops) -$0.86 -$0.74 -$0.71 -$0.76 -$0.92
Weighted Average Basic Share $66M $68.5M $68.9M $81.9M $83.1M
Weighted Average Diluted Share $66M $68.5M $68.9M $81.9M $83.1M
 
EBITDA -$55.7M -$49.2M -$49.4M -$60.5M -$72M
EBIT -$56.9M -$50.8M -$51M -$62M -$73.9M
 
Revenue (Reported) $6.5M $6.8M $9.9M $1.1M $4.7M
Operating Income (Reported) -$56.9M -$50.8M -$51M -$67M -$35.3M
Operating Income (Adjusted) -$56.9M -$50.8M -$51M -$62M -$73.9M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $354.9M $210.9M $129M $69.2M $138.7M
Short Term Investments $270.4M $277.5M $189.4M $226.9M $82.3M
Accounts Receivable, Net $672K $1.4M $242K $245K $510K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.3M $7.3M $5.8M $9.1M $3.4M
Total Current Assets $632.3M $497M $324.5M $305.6M $224.8M
 
Property Plant And Equipment $43.4M $40.7M $49.6M $44.7M $34.6M
Long-Term Investments $97.9M $78M $83.3M $80.6M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.7M $7.3M $6.8M $9.5M $4.2M
Total Assets $780.3M $623.1M $464.1M $440.3M $263.7M
 
Accounts Payable $8.9M $4.7M $9M $8M $5.5M
Accrued Expenses $10.7M $10.2M $25.6M $22.8M $33.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.3M $10.2M $8.3M $12.4M $13.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64M $36.5M $57.2M $66.5M $73.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $142.3M $110.3M $146.6M $145.9M $201.2M
 
Common Stock $7K $7K $7K $8K $8K
Other Common Equity Adj -$73K -$2.5M -$2.3M -$326K $88K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $638M $512.8M $317.5M $294.4M $62.4M
 
Total Liabilities and Equity $780.3M $623.1M $464.1M $440.3M $263.7M
Cash and Short Terms $625.3M $488.4M $318.4M $296.2M $221M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$56.7M -$50.5M -$49M -$62M -$76.1M
Depreciation & Amoritzation $1.2M $1.6M $1.5M $1.4M $1.9M
Stock-Based Compensation $12.2M $11.4M $4.5M $7.6M $3M
Change in Accounts Receivable $5.4M -$1.1M $4.9M $9.9M $15.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$49.5M -$49.2M -$35.8M -$49.9M -$47.8M
 
Capital Expenditures $84K $2.2M $1.8M $1.9M $114K
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.2M $56.4M $23.3M -$4.7M $56.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$2.9M
Cash From Financing $261.5M $218K -- $192K -$1.4M
 
Beginning Cash (CF) $143.6M $207.4M $145.4M $127.5M $135.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $215.2M $7.4M -$12.5M -$54.4M $7.2M
Ending Cash (CF) $358.8M $214.8M $132.9M $73.1M $142.6M
 
Levered Free Cash Flow -$49.6M -$51.5M -$37.6M -$51.7M -$47.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$135M -$186.3M -$219M -$166.1M -$251.2M
Depreciation & Amoritzation $4.3M $5.4M $6.3M $5.9M $6.3M
Stock-Based Compensation $29.1M $42.6M $22.4M $22.9M $16.8M
Change in Accounts Receivable $1.2M -$700K $1.1M -$3K -$265K
Change in Inventories -- -- -- -- --
Cash From Operations -$175.2M -$163.6M -$163.9M -$146.3M -$208.2M
 
Capital Expenditures $5.1M $10.1M $3.7M $4.8M $7.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$183.7M -$1.3M $81M -$31.7M $223.3M
 
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 $482.5M $20.9M $1.1M $118.2M $54.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.6M -$144M -$81.9M -$59.8M $69.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$180.3M -$173.7M -$167.6M -$151M -$215.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$56.7M -$50.5M -$49M -$62M -$76.1M
Depreciation & Amoritzation $1.2M $1.6M $1.5M $1.4M $1.9M
Stock-Based Compensation $12.2M $11.4M $4.5M $7.6M $3M
Change in Accounts Receivable $5.4M -$1.1M $4.9M $9.9M $15.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$49.5M -$49.2M -$35.8M -$49.9M -$47.8M
 
Capital Expenditures $84K $2.2M $1.8M $1.9M $114K
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.2M $56.4M $23.3M -$4.7M $56.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$2.9M
Cash From Financing $261.5M $218K -- $192K -$1.4M
 
Beginning Cash (CF) $143.6M $207.4M $145.4M $127.5M $135.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $215.2M $7.4M -$12.5M -$54.4M $7.2M
Ending Cash (CF) $358.8M $214.8M $132.9M $73.1M $142.6M
 
Levered Free Cash Flow -$49.6M -$51.5M -$37.6M -$51.7M -$47.9M

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 16.33% over the past day.

Buy
60
REVG alert for Jun 5

REV Group [REVG] is up 15.05% over the past day.

Buy
55
SIG alert for Jun 5

Signet Jewelers [SIG] is down 0.96% over the past day.

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

Show me the best stock