Financhill
Sell
36

CARA Quote, Financials, Valuation and Earnings

Last price:
$5.21
Seasonality move :
-8.29%
Day range:
$5.03 - $5.25
52-week range:
$2.71 - $11.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.32x
P/B ratio:
33.04x
Volume:
10.9K
Avg. volume:
15K
1-year change:
-52.24%
Market cap:
$23.8M
Revenue:
$7.1M
EPS (TTM):
-$15.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $135.1M $23M $41.9M $21M $7.1M
Revenue Growth (YoY) 579.28% -82.95% 81.81% -49.92% -65.96%
 
Cost of Revenues -- -- $7.3M $6.2M $620K
Gross Profit $135.1M $23M $34.6M $14.8M $6.5M
Gross Profit Margin -- -- 82.65% 70.56% 91.31%
 
R&D Expenses $107.9M $82.7M $91.9M $108.5M $32.8M
Selling, General & Admin $21.7M $29.3M $30.1M $27.6M $26.4M
Other Inc / (Exp) $2.3M $642K $2.1M $3.6M -$10M
Operating Expenses $129.7M $112.1M $122.1M $136.3M $59.3M
Operating Income $5.4M -$89.1M -$87.5M -$121.5M -$52.8M
 
Net Interest Expenses -- -- -- $604K $8.5M
EBT. Incl. Unusual Items $7.7M -$88.4M -$85.5M -$118.5M -$71.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$691K -- -- -- -$398K
Net Income to Company $8.4M -$88.4M -$85.5M -$118.5M -$70.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.4M -$88.4M -$85.5M -$118.5M -$70.9M
 
Basic EPS (Cont. Ops) $2.16 -$20.88 -$19.12 -$26.26 -$15.53
Diluted EPS (Cont. Ops) $2.16 -$20.88 -$19.12 -$26.26 -$15.53
Weighted Average Basic Share $4M $4.2M $4.5M $4.5M $4.6M
Weighted Average Diluted Share $4M $4.2M $4.5M $4.5M $4.6M
 
EBITDA $5.6M -$88.2M -$85.2M -$117.7M -$62.6M
EBIT $5.4M -$88.4M -$85.5M -$117.9M -$62.8M
 
Revenue (Reported) $135.1M $23M $41.9M $21M $7.1M
Operating Income (Reported) $5.4M -$89.1M -$87.5M -$121.5M -$52.8M
Operating Income (Adjusted) $5.4M -$88.4M -$85.5M -$117.9M -$62.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $112.1M $821K $3.3M $3M $1.5M
Revenue Growth (YoY) 2384.79% -99.27% 297.2% -7.88% -51.57%
 
Cost of Revenues -- -- $2.1M $608K --
Gross Profit -- $821K $1.1M $2.4M $1.5M
Gross Profit Margin -- -- 34.68% 79.76% --
 
R&D Expenses $27.1M $22.8M $26M $28.4M $171K
Selling, General & Admin $6.6M $11.5M $6.4M $6.5M $6.8M
Other Inc / (Exp) $364K $140K $968K $874K $91K
Operating Expenses $33.8M $34.3M $32.4M $35M $7M
Operating Income $78.3M -$33.5M -$31.3M -$32.6M -$5.5M
 
Net Interest Expenses -- -- -- $604K $2.6M
EBT. Incl. Unusual Items $78.7M -$33.4M -$30.3M -$32.3M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$255K -- -- -- --
Net Income to Company $78.9M -$33.4M -$30.3M -$32.3M -$7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.9M -$33.4M -$30.3M -$32.3M -$7.7M
 
Basic EPS (Cont. Ops) $20.28 -$7.56 -$6.72 -$7.08 -$1.73
Diluted EPS (Cont. Ops) $20.28 -$7.56 -$6.72 -$7.08 -$1.73
Weighted Average Basic Share $4.1M $4.4M $4.5M $4.5M $4.6M
Weighted Average Diluted Share $4.3M $4.4M $4.5M $4.5M $4.6M
 
EBITDA $78.4M -$32.8M -$29.2M -$31.7M -$5.5M
EBIT $78.3M -$32.9M -$29.2M -$31.7M -$5.5M
 
Revenue (Reported) $112.1M $821K $3.3M $3M $1.5M
Operating Income (Reported) $78.3M -$33.5M -$31.3M -$32.6M -$5.5M
Operating Income (Adjusted) $78.3M -$32.9M -$29.2M -$31.7M -$5.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $135.1M -- $41.9M $21M $7.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $6.2M --
Gross Profit -- $23M $34.6M $14.8M $6.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $107.9M $82.7M $91.9M $108.5M $32.8M
Selling, General & Admin $21.7M $29.3M $30.1M $27.6M $26.4M
Other Inc / (Exp) $2.3M $642K $2.1M $3.6M -$10M
Operating Expenses $129.7M $112.1M $122.1M $136.3M $59.3M
Operating Income $5.4M -$89.1M -$87.5M -$121.5M -$52.8M
 
Net Interest Expenses -- -- -- $604K $8.5M
EBT. Incl. Unusual Items $7.7M -$88.4M -$85.5M -$118.5M -$71.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$691K -- -- -- --
Net Income to Company $8.4M -$88.4M -$85.5M -$118.5M -$70.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.4M -$88.4M -$85.5M -$118.5M -$70.9M
 
Basic EPS (Cont. Ops) $2.16 -$20.76 -$19.08 -$26.16 -$15.65
Diluted EPS (Cont. Ops) $2.16 -$20.76 -$19.08 -$26.16 -$15.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.6M -$88.2M -$85.2M -$117.7M -$62.6M
EBIT $5.4M -$88.4M -$85.5M -$117.9M -$62.8M
 
Revenue (Reported) $135.1M -- $41.9M $21M $7.1M
Operating Income (Reported) $5.4M -$89.1M -$87.5M -$121.5M -$52.8M
Operating Income (Adjusted) $5.4M -$88.4M -$85.5M -$117.9M -$62.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $23M $41.9M $21M $7.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $7.3M $6.2M $620K --
Gross Profit $23M $34.6M $14.8M $6.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $82.7M $91.9M $108.5M $32.8M --
Selling, General & Admin $29.3M $30.1M $27.6M $26.4M --
Other Inc / (Exp) $642K $2.1M $3.6M -$10M --
Operating Expenses $112.1M $122.1M $136.3M $59.3M --
Operating Income -$89.1M -$87.5M -$121.5M -$52.8M --
 
Net Interest Expenses -- -- $604K $8.5M --
EBT. Incl. Unusual Items -$88.4M -$85.5M -$118.5M -$71.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$88.4M -$85.5M -$118.5M -$70.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$88.4M -$85.5M -$118.5M -$70.9M --
 
Basic EPS (Cont. Ops) -$20.76 -$19.08 -$26.16 -$15.65 --
Diluted EPS (Cont. Ops) -$20.76 -$19.08 -$26.16 -$15.65 --
Weighted Average Basic Share $16.9M $17.9M $18M $18.3M --
Weighted Average Diluted Share $16.9M $17.9M $18M $18.3M --
 
EBITDA -$88.2M -$85.2M -$117.7M -$62.6M --
EBIT -$88.4M -$85.5M -$117.9M -$62.8M --
 
Revenue (Reported) $23M $41.9M $21M $7.1M --
Operating Income (Reported) -$89.1M -$87.5M -$121.5M -$52.8M --
Operating Income (Adjusted) -$88.4M -$85.5M -$117.9M -$62.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $31.7M $13.5M $63.7M $51.8M $37.9M
Short Term Investments $149.2M $153.6M $81.7M $49M --
Accounts Receivable, Net -- -- $3.3M $2.8M $407K
Inventory -- $2.6M $2.4M $2.8M $900K
Prepaid Expenses $12.1M $2.5M $16.3M $8.2M $529K
Other Current Assets -- -- -- -- --
Total Current Assets $195.1M $173.3M $168.9M $116.2M $43.8M
 
Property Plant And Equipment $5.1M $3.6M $2M $8.2M --
Long-Term Investments $70.6M $69.8M $11.4M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $408K $408K -- $1.5M --
Total Assets $271.2M $247.1M $182.2M $125.8M $43.8M
 
Accounts Payable $4.9M $5.6M $9.6M $11.6M $1.4M
Accrued Expenses $7M $5.3M $6.7M $7.5M $2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.8M $1.9M -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.5M $17.6M $23.5M $25.6M $4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $22.2M $19.5M $23.5M $68.8M $48.4M
 
Common Stock $50K $53K $53K $5K $5K
Other Common Equity Adj $73K -$358K -$1.7M -$260K --
Common Equity $249M $227.5M $158.8M $57.1M -$4.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $249M $227.5M $158.8M $57.1M -$4.6M
 
Total Liabilities and Equity $271.2M $247.1M $182.2M $125.8M $43.8M
Cash and Short Terms $180.9M $167M $145.4M $100.8M $37.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $31.7M $13.5M $63.7M $51.8M $37.9M
Short Term Investments $149.2M $153.6M $81.7M $49M --
Accounts Receivable, Net -- -- $3.3M $2.8M $407K
Inventory -- $2.6M $2.4M $2.8M $900K
Prepaid Expenses $12.1M $2.5M $16.3M $8.2M $529K
Other Current Assets -- -- -- -- --
Total Current Assets $195.1M $173.3M $168.9M $116.2M $43.8M
 
Property Plant And Equipment $5.1M $3.6M $2M $8.2M --
Long-Term Investments $70.6M $69.8M $11.4M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $408K $408K -- $1.5M --
Total Assets $271.2M $247.1M $182.2M $125.8M $43.8M
 
Accounts Payable $4.9M $5.6M $9.6M $11.6M $1.4M
Accrued Expenses $7M $5.3M $6.7M $7.5M $2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.8M $1.9M -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.5M $17.6M $23.5M $25.6M $4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $22.2M $19.5M $23.5M $68.8M $48.4M
 
Common Stock $50K $53K $53K $5K $5K
Other Common Equity Adj $73K -$358K -$1.7M -$260K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $249M $227.5M $158.8M $57.1M -$4.6M
 
Total Liabilities and Equity $271.2M $247.1M $182.2M $125.8M $43.8M
Cash and Short Terms $180.9M $167M $145.4M $100.8M $37.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.4M -$88.4M -$85.5M -$118.5M -$70.9M
Depreciation & Amoritzation $209K $248K $248K $259K $192K
Stock-Based Compensation $14.8M $20.8M $17.7M $13.7M $8.9M
Change in Accounts Receivable -$277K $912K -$3.3M $436K $2M
Change in Inventories -- -$2.6M $201K -$438K -$1M
Cash From Operations -$5.5M -$60.1M -$78.7M -$92.1M -$60.9M
 
Capital Expenditures $349K $39K $43K $2.4M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.3M -$4.8M $128.7M $43.5M $48.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$3.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $36.5M --
Cash From Financing $39.1M $46.6M $311K $38.2M -$3.6M
 
Beginning Cash (CF) $18.7M $32.1M $13.9M $64.1M $53.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.4M -$18.2M $50.3M -$10.5M -$15.8M
Ending Cash (CF) $32.1M $13.9M $64.1M $53.7M $37.9M
 
Levered Free Cash Flow -$5.8M -$60.1M -$78.8M -$94.5M -$62M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $78.9M -$33.4M -$30.3M -$32.3M -$7.7M
Depreciation & Amoritzation $62K $62K $61K $82K --
Stock-Based Compensation $4.1M $8.8M $3.8M $3.6M $2.4M
Change in Accounts Receivable -$350K $19.9M $6.3M $1.7M -$627K
Change in Inventories -- -$2.6M -$548K $445K -$729K
Cash From Operations $82.1M -$1.2M -$23.5M -$17.4M -$4M
 
Capital Expenditures $167K -- -- $2.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$164.2M -$53.6M $44.4M -$30.2M $5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $2M
Cash From Financing $38.5M $45.3M $22K $36.5M -$1.6M
 
Beginning Cash (CF) $75.7M $23.4M $43.2M $64.8M $38.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.6M -$9.5M $20.9M -$11.1M -$658K
Ending Cash (CF) $32.1M $13.9M $64.1M $53.7M $37.9M
 
Levered Free Cash Flow $81.9M -$1.2M -$23.5M -$19.4M -$4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.4M -$88.4M -$85.5M -$118.5M -$70.9M
Depreciation & Amoritzation $209K $248K $248K $259K $192K
Stock-Based Compensation $14.8M $20.8M $17.7M $13.7M $8.9M
Change in Accounts Receivable -$277K $912K -$3.3M $436K $2M
Change in Inventories -- -$2.6M $201K -$438K -$1M
Cash From Operations -$5.5M -$60.1M -$78.7M -$92.1M -$60.9M
 
Capital Expenditures $349K -- $43K $2.4M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.3M -$4.8M $128.7M $43.5M $48.7M
 
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 $39.1M $46.6M $311K $38.2M -$3.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.4M -$18.2M $50.3M -$10.5M -$15.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.8M -$60.1M -$78.8M -$94.5M -$62M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$88.4M -$85.5M -$118.5M -$70.9M --
Depreciation & Amoritzation $248K $248K $259K $192K --
Stock-Based Compensation $20.8M $17.7M $13.7M $8.9M --
Change in Accounts Receivable $912K -$3.3M $436K $2M --
Change in Inventories -$2.6M $201K -$438K -$1M --
Cash From Operations -$60.1M -$78.7M -$92.1M -$60.9M --
 
Capital Expenditures -- $43K $2.4M $1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.8M $128.7M $43.5M $48.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $0 --
Cash From Financing $46.6M $311K $38.2M -$3.6M --
 
Beginning Cash (CF) $101.2M $126M $236.9M $191.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.2M $50.3M -$10.5M -$15.8M --
Ending Cash (CF) $82.9M $176.3M $226.4M $175.7M --
 
Levered Free Cash Flow -$60.1M -$78.8M -$94.5M -$62M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

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

Show me the best stock