Financhill
Buy
70

RAPT Quote, Financials, Valuation and Earnings

Last price:
$57.54
Seasonality move :
-37.09%
Day range:
$57.46 - $57.61
52-week range:
$5.67 - $57.61
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
54.16x
P/B ratio:
6.26x
Volume:
31.9M
Avg. volume:
1.4M
1-year change:
499.69%
Market cap:
$952.1M
Revenue:
--
EPS (TTM):
-$10.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5M $3.8M $1.5M -- --
Revenue Growth (YoY) -- -24.38% -59.95% -100% --
 
Cost of Revenues -- $996K $2.8M $3.6M $3.5M
Gross Profit -- $2.8M -$1.3M -$3.6M -$3.5M
Gross Profit Margin -- 73.88% -83.83% -- --
 
R&D Expenses $45.5M $57M $67.1M $101M $107.2M
Selling, General & Admin $12.8M $16M $20.2M $26.1M $28.9M
Other Inc / (Exp) $1.3M $5K $2M $10.3M $6.2M
Operating Expenses $53.2M $72M $84.5M $123.5M $132.6M
Operating Income -$53.2M -$69.2M -$85.8M -$127.1M -$136.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$51.9M -$69.2M -$83.8M -$116.8M -$129.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $990K -- -- -- --
Net Income to Company -$52.9M -$69.2M -$83.8M -$116.8M -$129.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.9M -$69.2M -$83.8M -$116.8M -$129.9M
 
Basic EPS (Cont. Ops) -$2.19 -$2.53 -$2.58 -$3.05 -$25.49
Diluted EPS (Cont. Ops) -$2.19 -$2.53 -$2.58 -$3.05 -$25.49
Weighted Average Basic Share $24.1M $27.4M $32.5M $38.3M $40.8M
Weighted Average Diluted Share $24.1M $27.4M $32.5M $38.3M $40.8M
 
EBITDA -$52.1M -$68.2M -$83M -$123.5M -$132.6M
EBIT -$53.2M -$69.2M -$85.8M -$127.1M -$136.1M
 
Revenue (Reported) $5M $3.8M $1.5M -- --
Operating Income (Reported) -$53.2M -$69.2M -$85.8M -$127.1M -$136.1M
Operating Income (Adjusted) -$53.2M -$69.2M -$85.8M -$127.1M -$136.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $966K -- -- -- --
Revenue Growth (YoY) -36.78% -100% -- -- --
 
Cost of Revenues -- $728K $908K $297K $200K
Gross Profit -- -$728K -$908K -$297K -$200K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.7M $16.6M $27M $13.3M $12M
Selling, General & Admin $3.8M $5.1M $6.9M $6.4M $7.3M
Other Inc / (Exp) -$118K $443K $2.5M $1.4M --
Operating Expenses $18.5M $21M $33M $19.5M $19.2M
Operating Income -$18.5M -$21.7M -$33.9M -$19.8M -$19.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$18.7M -$21.2M -$31.4M -$18.4M -$17.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$18.7M -$21.2M -$31.4M -$18.4M -$17.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.7M -$21.2M -$31.4M -$18.4M -$17.6M
 
Basic EPS (Cont. Ops) -$0.63 -$0.63 -$0.82 -$0.47 -$0.65
Diluted EPS (Cont. Ops) -$0.63 -$0.63 -$0.82 -$0.47 -$0.65
Weighted Average Basic Share $29.5M $33.7M $38.4M $38.9M $27M
Weighted Average Diluted Share $29.5M $33.7M $38.4M $38.9M $27M
 
EBITDA -$18.3M -$21M -$33M -$19.5M -$19.2M
EBIT -$18.5M -$21.7M -$33.9M -$19.8M -$19.4M
 
Revenue (Reported) $966K -- -- -- --
Operating Income (Reported) -$18.5M -$21.7M -$33.9M -$19.8M -$19.4M
Operating Income (Adjusted) -$18.5M -$21.7M -$33.9M -$19.8M -$19.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4M $2.3M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.3M $3.4M $1.2M $3.9M
Gross Profit -- -$65K -$3.4M -$1.2M -$3.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $53.6M $61.9M $93.7M $87.5M $82.9M
Selling, General & Admin $15M $19.8M $24.6M $27.3M $29.8M
Other Inc / (Exp) $449K $582K $9.4M $7.4M --
Operating Expenses $64.3M $79.3M $114.9M $113.6M $108.7M
Operating Income -$64.3M -$79.4M -$118.3M -$114.9M -$112.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$63.8M -$78.8M -$108.9M -$107.5M -$105.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $199K -- -- -- --
Net Income to Company -$64M -$78.8M -$108.9M -$107.5M -$105.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$64M -$78.8M -$108.9M -$107.5M -$105.6M
 
Basic EPS (Cont. Ops) -$2.44 -$2.55 -$2.89 -$2.78 -$10.51
Diluted EPS (Cont. Ops) -$2.44 -$2.55 -$2.89 -$2.78 -$10.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$63.3M -$77.1M -$114.9M -$113.6M -$108.7M
EBIT -$64.3M -$79.4M -$118.3M -$114.9M -$112.6M
 
Revenue (Reported) $4.4M $2.3M -- -- --
Operating Income (Reported) -$64.3M -$79.4M -$118.3M -$114.9M -$112.6M
Operating Income (Adjusted) -$64.3M -$79.4M -$118.3M -$114.9M -$112.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1M $1.5M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.1M $2.6M $916K $1.3M
Gross Profit -- -$590K -$2.6M -$916K -$1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.7M $47.6M $74.2M $60.8M $36.4M
Selling, General & Admin $11.5M $15.3M $19.6M $20.9M $21.8M
Other Inc / (Exp) -$100K $477K $7.9M $5M $4M
Operating Expenses $51.2M $60.8M $91.2M $80.7M $56.9M
Operating Income -$51.2M -$61.4M -$93.8M -$81.6M -$58.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$51.3M -$60.9M -$85.9M -$76.6M -$52.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$51.3M -$60.9M -$85.9M -$76.6M -$52.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.3M -$60.9M -$85.9M -$76.6M -$52.4M
 
Basic EPS (Cont. Ops) -$1.93 -$1.94 -$2.24 -$1.98 -$1.39
Diluted EPS (Cont. Ops) -$1.93 -$1.94 -$2.24 -$1.98 -$1.39
Weighted Average Basic Share $79.9M $94.4M $115M $116.4M $269.3M
Weighted Average Diluted Share $79.9M $94.4M $115M $116.4M $269.3M
 
EBITDA -$50.5M -$59.2M -$91.2M -$80.7M -$56.9M
EBIT -$51.2M -$61.4M -$93.8M -$81.6M -$58.2M
 
Revenue (Reported) $3.1M $1.5M -- -- --
Operating Income (Reported) -$51.2M -$61.4M -$93.8M -$81.6M -$58.2M
Operating Income (Adjusted) -$51.2M -$61.4M -$93.8M -$81.6M -$58.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $111.5M $189.7M $249.1M $158.9M $231.1M
Short Term Investments $86.6M $165.6M $210.1M $111.4M $61.3M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.1M $3.3M $3.6M $2.9M $4.2M
Total Current Assets $115.6M $193M $252.7M $161.8M $235.2M
 
Property Plant And Equipment $3M $2.7M $9.5M $7.7M $4.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $389K $2.9M $4M $3.9M $389K
Total Assets $119M $198.6M $266.2M $173.3M $240.3M
 
Accounts Payable $2.4M $2M $3.4M $5.2M $1.3M
Accrued Expenses $2M $2.7M $4M $7.8M $2.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $2.2M $2.4M $2.4M
Other Current Liabilities $328K $254K $32K $109K $57K
Total Current Liabilities $11.7M $9.6M $14.2M $21.8M $48.4M
 
Long-Term Debt -- -- $6.8M $4.5M $2.1M
Capital Leases -- -- -- -- --
Total Liabilities $14.8M $12.3M $21M $26.3M $50.4M
 
Common Stock $2K $3K $3K $3K $13K
Other Common Equity Adj -$177K -$206K -$26K $103K $50K
Common Equity $104.2M $186.4M $245.2M $147M $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $104.2M $186.4M $245.2M $147M $189.9M
 
Total Liabilities and Equity $119M $198.6M $266.2M $173.3M $240.3M
Cash and Short Terms $111.5M $189.7M $249.1M $158.9M $231.1M
Total Debt -- -- $6.8M $4.5M $2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $210.8M $195.4M $184.8M $97.9M $157.3M
Short Term Investments $150.8M $167.7M $130.6M $60M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.7M $2.5M $2.4M $4.7M --
Total Current Assets $214.5M $197.9M $187.1M $102.6M $161M
 
Property Plant And Equipment $2.6M $8.5M $8.4M $5.5M $2.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $389K $3.1M $4.2M $389K --
Total Assets $217.5M $209.5M $199.7M $108.5M $165.7M
 
Accounts Payable $4M $4M $5.3M $1.4M $2.1M
Accrued Expenses $3.7M $4.3M $8.6M $1.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.6M $2.4M $2.5M --
Other Current Liabilities $295K $33K $53K $61K --
Total Current Liabilities $12.7M $13.9M $21.8M $10.4M $13.4M
 
Long-Term Debt -- $6.3M $5.1M $2.6M $387K
Capital Leases -- -- -- -- --
Total Liabilities $15.6M $20.2M $26.9M $13M $13.8M
 
Common Stock $3K $3K $3K $3K $2K
Other Common Equity Adj $45K -$453K -$121K $107K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $201.9M $189.3M $172.8M $95.5M $152M
 
Total Liabilities and Equity $217.5M $209.5M $199.7M $108.5M $165.7M
Cash and Short Terms $210.8M $195.4M $184.8M $97.9M $157.3M
Total Debt -- $6.3M $5.1M $2.6M $387K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$52.9M -$69.2M -$83.8M -$116.8M -$129.9M
Depreciation & Amoritzation $1.1M $996K $2.8M $3.6M $3.5M
Stock-Based Compensation $8.7M $10M $11.3M $17.1M $19.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$40.5M -$61M -$70.8M -$97M -$83.3M
 
Capital Expenditures $398K $755K $845K $1.1M $122K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$87.4M -$81.3M -$45.5M $104.1M $52.7M
 
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 $75.5M $141.5M $131.2M $1.4M $152.9M
 
Beginning Cash (CF) $24.9M $24M $38.9M $47.5M $169.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.5M -$891K $14.9M $8.5M $122.3M
Ending Cash (CF) -$27.5M $23.1M $53.9M $56M $292M
 
Levered Free Cash Flow -$40.9M -$61.8M -$71.6M -$98.2M -$83.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.7M -$21.2M -$31.4M -$18.4M -$17.6M
Depreciation & Amoritzation $229K $688K $908K $297K $205K
Stock-Based Compensation $2.3M $2.9M $4.3M $4.6M $5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.5M -$17.1M -$21.9M -$17.6M -$12.5M
 
Capital Expenditures $70K $81K $66K $17K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$17.6M $25.7M $18.4M $8.5M
 
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 $472K $5.3M $106K -- $36K
 
Beginning Cash (CF) $60M $27.7M $54.1M $37.9M $37.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.2M -$29.5M $4M $823K -$4M
Ending Cash (CF) $33.8M -$1.8M $58.1M $38.7M $34M
 
Levered Free Cash Flow -$12.6M -$17.2M -$22M -$17.6M -$12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$64M -$78.8M -$108.9M -$107.5M -$105.6M
Depreciation & Amoritzation $1M $2.3M $3.4M $1.8M $3.9M
Stock-Based Compensation $10.4M $10.3M $15.7M $19.8M $18.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$55.7M -$68.6M -$92.1M -$100.6M -$86.6M
 
Capital Expenditures $535K $1.2M $1.1M $188K $84K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50M -$20.1M $42.2M $74.2M -$56.7M
 
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 $145.4M $56.4M $76.3M $10.2M $143.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.8M -$32.3M $26.4M -$16.2M $30K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$56.2M -$69.8M -$93.3M -$100.8M -$86.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$51.3M -$60.9M -$85.9M -$76.6M -$52.4M
Depreciation & Amoritzation $765K $2.1M $2.6M $916K $1.3M
Stock-Based Compensation $7.9M $8.2M $12.7M $15.3M $14.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$40.3M -$47.9M -$69.3M -$72.9M -$76.1M
 
Capital Expenditures $361K $796K $1.1M $121K $83K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$65.5M -$4.2M $83.5M $53.5M -$55.9M
 
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 $140.9M $55.8M $989K $9.7M $197K
 
Beginning Cash (CF) $170.9M $117.3M $150.1M $120.3M $140.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.1M $3.7M $15.2M -$9.6M -$131.8M
Ending Cash (CF) $206M $121M $165.3M $110.7M $8.3M
 
Levered Free Cash Flow -$40.7M -$48.7M -$70.4M -$73M -$76.2M

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Is Progressive a Good Stock to Own?
Is Progressive a Good Stock to Own?

After faring well for multiple years, shares of property and…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 61x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Sell
42
Is GOOGL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
70
RAPT alert for Jan 21

Rapt Therapeutics, Inc. [RAPT] is up 63.93% over the past day.

Buy
73
HYMC alert for Jan 21

Hycroft Mining Holding Corp. [HYMC] is up 23.42% over the past day.

Buy
92
GMINF alert for Jan 21

G Mining Ventures Corp. [GMINF] is up 17.87% over the past day.

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

Show me the best stock