Financhill
Sell
13

BLUE Quote, Financials, Valuation and Earnings

Last price:
$3.75
Seasonality move :
2.14%
Day range:
$3.81 - $3.91
52-week range:
$3.56 - $28.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.63x
P/B ratio:
2.05x
Volume:
244.3K
Avg. volume:
445.4K
1-year change:
-85.85%
Market cap:
$37.4M
Revenue:
$29.5M
EPS (TTM):
-$35.80
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $3.7M $3.6M $29.5M
Revenue Growth (YoY) -- -- -- -1.78% 720.05%
 
Cost of Revenues -- -- $38.9M $10.1M $33.5M
Gross Profit -- -- -$35.2M -$6.5M -$4M
Gross Profit Margin -- -- -961.09% -180.15% -13.66%
 
R&D Expenses $327.1M $319.3M $319.9M $200.4M $167.7M
Selling, General & Admin $235.8M $240M $210M $140.3M $165.5M
Other Inc / (Exp) -$10M -$6.9M $1.9M $20.3M $38.7M
Operating Expenses $563M $559.3M $529.9M $238.8M $240.2M
Operating Income -$563M -$559.3M -$565.1M -$245.2M -$244.3M
 
Net Interest Expenses -- -- -- $5.3M $6.5M
EBT. Incl. Unusual Items -$555.6M -$560.4M -$562.4M -$230.2M -$212M
Earnings of Discontinued Ops. -$234.6M -$57.6M -$256.7M -- --
Income Tax Expense -$545K $686K $258K $117K -$126K
Net Income to Company -$789.6M -$618.7M -$819.4M -$230.3M -$211.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$789.6M -$618.7M -$819.4M -$230.3M -$211.9M
 
Basic EPS (Cont. Ops) -$286.20 -$199.00 -$237.80 -$58.60 -$38.60
Diluted EPS (Cont. Ops) -$286.20 -$199.00 -$237.80 -$58.60 -$38.60
Weighted Average Basic Share $2.8M $3.1M $3.4M $3.9M $5.5M
Weighted Average Diluted Share $2.8M $3.1M $3.4M $3.9M $5.5M
 
EBITDA -$545.5M -$539.9M -$545.5M -$215.6M -$167.2M
EBIT -$563M -$559.3M -$565.1M -$223.9M -$195.7M
 
Revenue (Reported) -- -- $3.7M $3.6M $29.5M
Operating Income (Reported) -$563M -$559.3M -$565.1M -$245.2M -$244.3M
Operating Income (Adjusted) -$563M -$559.3M -$565.1M -$223.9M -$195.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.3M $1M $71K $12.4M $10.6M
Revenue Growth (YoY) 116.31% -94.71% -93.03% 17353.52% -14.36%
 
Cost of Revenues $1.3M $19.4M -- $9.1M $11.8M
Gross Profit $18M -$18.4M $71K $3.3M -$1.2M
Gross Profit Margin 93.16% -1802.36% -- 26.36% -11.02%
 
R&D Expenses $140.4M $73.7M $53.1M $58.5M $23.2M
Selling, General & Admin $68M $42.2M $33.4M $40.8M $39.8M
Other Inc / (Exp) -$5.9M -$18.8M $9.6M $10.6M $7.4M
Operating Expenses $208.5M $115.9M $86.6M $99.3M $62.9M
Operating Income -$190.5M -$134.3M -$86.5M -$96M -$64.1M
 
Net Interest Expenses -- -- -- $1.9M $4.1M
EBT. Incl. Unusual Items -$194.4M -$152.9M -$76.5M -$87.2M -$60.9M
Earnings of Discontinued Ops. -- -$64M -- -- --
Income Tax Expense $329K -$113K $7K -- -$58K
Net Income to Company -$194.7M -$216.8M -$76.5M -$87.2M -$60.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$194.7M -$216.8M -$76.5M -$87.2M -$60.8M
 
Basic EPS (Cont. Ops) -$58.80 -$63.20 -$18.80 -$16.00 -$6.20
Diluted EPS (Cont. Ops) -$58.80 -$63.20 -$18.80 -$16.00 -$6.20
Weighted Average Basic Share $3.3M $3.4M $4.1M $5.5M $9.7M
Weighted Average Diluted Share $3.3M $3.4M $4.1M $5.5M $9.7M
 
EBITDA -$185.6M -$128.3M -$85.1M -$75.5M -$39.7M
EBIT -$190.5M -$134.3M -$86.5M -$82.9M -$55.1M
 
Revenue (Reported) $19.3M $1M $71K $12.4M $10.6M
Operating Income (Reported) -$190.5M -$134.3M -$86.5M -$96M -$64.1M
Operating Income (Adjusted) -$190.5M -$134.3M -$86.5M -$82.9M -$55.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $205.3M -$238M $5.1M $21.7M $53.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2M $31.3M -- $21.4M $78.8M
Gross Profit $203.4M -$269.2M -$8.6M $370K -$25.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $357.4M $109.6M $274.3M $137.1M $109.5M
Selling, General & Admin $250.6M $190.8M $159.4M $152.8M $183.3M
Other Inc / (Exp) -$2M $1.3M $10.4M $135.3M $36.7M
Operating Expenses $608M $300.4M $433.7M $187.9M $292.8M
Operating Income -$404.6M -$569.7M -$442.3M -$187.6M -$318.5M
 
Net Interest Expenses $268K $3.8M -- $10.3M $11.1M
EBT. Incl. Unusual Items -$406.9M -$572.1M -$431M -$62.6M -$292.9M
Earnings of Discontinued Ops. -- -$234M -$22.7M -- --
Income Tax Expense $636K $422K $96K $30K -$83K
Net Income to Company -$642.2M -$864.2M -$453.9M -$62.6M -$292.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$642.2M -$864.2M -$453.9M -$62.6M -$292.8M
 
Basic EPS (Cont. Ops) -$219.60 -$256.40 -$122.00 -$16.40 -$35.80
Diluted EPS (Cont. Ops) -$219.60 -$256.40 -$122.00 -$16.40 -$35.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$385.2M -$547.4M -$436.2M -$10.9M -$216.6M
EBIT -$404.6M -$569.7M -$442.3M -$35.2M -$272.8M
 
Revenue (Reported) $205.3M -$238M $5.1M $21.7M $53.1M
Operating Income (Reported) -$404.6M -$569.7M -$442.3M -$187.6M -$318.5M
Operating Income (Adjusted) -$404.6M -$569.7M -$442.3M -$35.2M -$272.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1M $3.5M $21.7M $45.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.2M $10.1M $21.3M $66.6M --
Gross Profit -$33.1M -$6.5M $328K -$21.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $241.2M $194.9M $131.5M $73.4M --
Selling, General & Admin $160.8M $106.2M $118.7M $136.5M --
Other Inc / (Exp) $4.2M $8.1M $123.1M $28.2M --
Operating Expenses $401.9M $301.1M $250.2M $209.9M --
Operating Income -$435.1M -$307.6M -$249.9M -$231.2M --
 
Net Interest Expenses -- -- $4.4M $9M --
EBT. Incl. Unusual Items -$430.1M -$298.8M -$131.2M -$212M --
Earnings of Discontinued Ops. -$234M -- -- -- --
Income Tax Expense $169K $7K -$80K -$37K --
Net Income to Company -$664.3M -$298.8M -$131.1M -$212M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$664.3M -$298.8M -$131.1M -$212M --
 
Basic EPS (Cont. Ops) -$196.20 -$79.20 -$24.00 -$21.80 --
Diluted EPS (Cont. Ops) -$196.20 -$79.20 -$24.00 -$21.80 --
Weighted Average Basic Share $10.2M $11.4M $16M $29M --
Weighted Average Diluted Share $10.2M $11.4M $16.1M $29M --
 
EBITDA -$417.7M -$303.8M -$99.2M -$148.6M --
EBIT -$435.1M -$307.6M -$118.8M -$196M --
 
Revenue (Reported) $2.1M $3.5M $21.7M $45.3M --
Operating Income (Reported) -$435.1M -$307.6M -$249.9M -$231.2M --
Operating Income (Adjusted) -$435.1M -$307.6M -$118.8M -$196M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $327.2M $260.6M $161.2M $113M $221.8M
Short Term Investments $779.2M $419.6M $138.3M $67.3M --
Accounts Receivable, Net $12.8M $3.9M $11.4M $14.6M $22.2M
Inventory -- $10.7M -- -- $22.9M
Prepaid Expenses $32.9M $25.7M $25.6M $8.6M $14.8M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.2B $336.5M $203.6M $281.7M
 
Property Plant And Equipment $337.1M $84.9M $101.2M $298.5M $267M
Long-Term Investments $131.5M $61.4M $97.1M $1.4M --
Goodwill $13.1M $5.6M $5.6M $5.6M $5.6M
Other Intangibles $14.3M $4.4M -- $4.9M $10.4M
Other Long-Term Assets $79.2M $409.3M $53.3M $55.8M $54.3M
Total Assets $1.7B $1.8B $593.8M $569.8M $619.2M
 
Accounts Payable $43M $13.8M $25.9M $14.9M $18.5M
Accrued Expenses $71.5M $53.1M $59.4M $25M $38.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20.2M $9.7M $23.2M $88.2M $105.9M
Other Current Liabilities $25.3M $84.3M $1.2M $8.4M $9M
Total Current Liabilities $223.6M $203.6M $153M $156.6M $200.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $442.4M $426.2M $219.5M $435.5M $424.6M
 
Common Stock $554K $665K $711K $830K $1.9M
Other Common Equity Adj -$1.9M -$5.5M -$2.9M -$4.1M -$1.8M
Common Equity $1.3B $1.4B $374.3M $134.3M $194.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.4B $374.3M $134.3M $194.5M
 
Total Liabilities and Equity $1.7B $1.8B $593.8M $569.8M $619.2M
Cash and Short Terms $1.1B $680.2M $299.5M $180.3M $221.8M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $324.2M $402.5M $66.5M $165.3M $70.7M
Short Term Investments $906.1M $375.1M $73.2M $8.9M --
Accounts Receivable, Net $27.5M $23.2M $12.5M $23M $17.6M
Inventory -- $766K -- $21M $53.9M
Prepaid Expenses $35.4M $30.7M $8.3M $11.4M $7.6M
Other Current Assets -- -- -- $17.4M --
Total Current Assets $1.3B $832.3M $160.4M $247.1M $150.8M
 
Property Plant And Equipment $346.1M $220.2M $300.2M $304.7M $245.7M
Long-Term Investments $207.6M $193.1M $1.4M -- --
Goodwill $13.1M $12.1M $5.6M $5.6M $5.6M
Other Intangibles $11.1M $11M -- $5.4M $9.8M
Other Long-Term Assets $74.3M $70.9M $52.4M $50.8M $53.1M
Total Assets $1.9B $1.3B $520.1M $613.6M $465.1M
 
Accounts Payable $25.3M $21.7M $18.6M $19.9M $24.5M
Accrued Expenses $66.4M $72.5M $42.1M $30.3M $47.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.2M $29.4M $43.8M $71.7M $124.1M
Other Current Liabilities $22.6M $35.8M $1.5M $8M $3.8M
Total Current Liabilities $196.9M $266.6M $126.7M $159M $296M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $422.5M $469.1M $361.2M $391.1M $470.8M
 
Common Stock $663K $701K $829K $1.1M $1.9M
Other Common Equity Adj -$4.2M -$5.9M -$4.6M -$2.2M -$1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $870.5M $158.9M $222.5M -$5.8M
 
Total Liabilities and Equity $1.9B $1.3B $520.1M $613.6M $465.1M
Cash and Short Terms $1.2B $777.6M $139.6M $174.3M $70.7M
Total Debt -- -- -- -- $70.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$789.6M -$618.7M -$819.4M -$230.3M -$211.9M
Depreciation & Amoritzation $17.4M $19.4M $19.6M $8.3M $28.5M
Stock-Based Compensation $160.6M $156.6M $127.9M $35.1M $19.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$18.4M -$7.2M -$36.6M
Cash From Operations -$564.4M -$470.4M -$635.6M -$316.2M -$235M
 
Capital Expenditures $76.3M $29M $23M $13.2M $9.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $507.8M -$84.3M $562.6M $250.5M $155M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$36.7M -$54.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$174.3M $16K $2.4M
Cash From Financing $21.2M $546.7M -$94M $17.5M $196.2M
 
Beginning Cash (CF) $417.1M $381.7M $373.7M $206.7M $158.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.4M -$8M -$167M -$48.2M $116.2M
Ending Cash (CF) $381.7M $373.7M $206.7M $158.4M $274.6M
 
Levered Free Cash Flow -$640.6M -$499.3M -$658.6M -$329.4M -$244.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$194.7M -$216.8M -$76.5M -$87.2M -$60.8M
Depreciation & Amoritzation $4.9M $6M $1.4M $7.4M $15.3M
Stock-Based Compensation $38.8M $28.1M $9.2M $4.9M $2.7M
Change in Accounts Receivable -- -- -- -$14.6M --
Change in Inventories -$4.9M -- -- -$8.6M -$22.3M
Cash From Operations -$148.8M -$146.9M -$77M -$50.1M -$68.9M
 
Capital Expenditures $5.6M $9.7M $1.3M $2M $280K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$727M $119.9M $15.6M $62.1M $466K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$11.8M -$20.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $12.2M
Cash From Financing $1.2M $75.9M $46.3M -$11.8M -$6.1M
 
Beginning Cash (CF) $1.3B $410.7M $126.7M $218.2M $193.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$874.6M $48.8M -$15.1M $195K -$74.6M
Ending Cash (CF) $378.7M $459.5M $111.6M $218.4M $118.7M
 
Levered Free Cash Flow -$154.4M -$156.7M -$78.3M -$52.1M -$69.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$642.2M -$864.2M -$453.9M -$62.6M -$292.8M
Depreciation & Amoritzation $19.4M $22.3M $6.1M $24.3M $56.2M
Stock-Based Compensation $158.3M $134.8M $56.6M $20.6M $13.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$33.4M -$48.4M
Cash From Operations -$474.1M -$651.1M -$436.4M -$200.4M -$264M
 
Capital Expenditures $34.5M $28.8M $10.2M $9M $7.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.9M $650.4M $208.1M $254.4M $5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$83.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $547.3M $81.5M -$119.6M $52.8M $159.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.2M $80.8M -$347.9M $106.8M -$99.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$508.6M -$679.9M -$446.6M -$209.4M -$271.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$664.3M -$298.8M -$131.1M -$212M --
Depreciation & Amoritzation $17.3M $3.7M $19.7M $47.3M --
Stock-Based Compensation $101.8M $30.5M $16M $9.7M --
Change in Accounts Receivable -- -- -$14.6M -- --
Change in Inventories -- -- -$26.2M -$38M --
Cash From Operations -$495.9M -$296.7M -$180.9M -$209.9M --
 
Capital Expenditures $20.9M $8.1M $3.8M $2.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $501.6M $147.2M $151.2M $1.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $71.3M --
Long-Term Debt Repaid -- -- -$40.3M -$69.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $48.1M --
Cash From Financing $80.1M $54.4M $89.7M $52.5M --
 
Beginning Cash (CF) $1.3B $484.7M $661M $731.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85.8M -$95.1M $59.9M -$155.9M --
Ending Cash (CF) $1.4B $389.6M $720.9M $575.8M --
 
Levered Free Cash Flow -$516.9M -$304.8M -$184.8M -$212M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock