Financhill
Sell
49

CRSP Quote, Financials, Valuation and Earnings

Last price:
$56.78
Seasonality move :
9.38%
Day range:
$55.21 - $56.83
52-week range:
$30.04 - $78.48
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
129.35x
P/B ratio:
2.82x
Volume:
653K
Avg. volume:
2.1M
1-year change:
38.52%
Market cap:
$5.4B
Revenue:
$37.3M
EPS (TTM):
-$5.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $543K $915M $1.2M $371.2M $37.3M
Revenue Growth (YoY) -99.81% 127154.94% -99.87% 30885.48% -89.95%
 
Cost of Revenues -- $18M $134.4M $150.1M $129.5M
Gross Profit -- $897M -$133.2M $221.1M -$92.2M
Gross Profit Margin -- 98.04% -11120.53% 59.57% -247.08%
 
R&D Expenses $266.9M $420.7M $437.5M $367.5M $301.4M
Selling, General & Admin $88.2M $102.8M $102.5M $76.2M $73M
Other Inc / (Exp) $6.4M $6M $22.7M $71.8M $103.9M
Operating Expenses $355M $523.5M $539.9M $443.7M $374.4M
Operating Income -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$348.1M $379.5M -$650.5M -$150.7M -$362.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $809K $1.9M -$325K $2.9M $3.6M
Net Income to Company -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
 
Basic EPS (Cont. Ops) -$5.29 $4.97 -$8.36 -$1.94 -$4.34
Diluted EPS (Cont. Ops) -$5.29 $4.70 -$8.36 -$1.94 -$4.34
Weighted Average Basic Share $65.9M $75.9M $77.7M $79.2M $84.4M
Weighted Average Diluted Share $65.9M $80.4M $77.7M $79.2M $84.4M
 
EBITDA -$345.3M $391.5M -$649M -$202.7M -$447.3M
EBIT -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
 
Revenue (Reported) $543K $915M $1.2M $371.2M $37.3M
Operating Income (Reported) -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
Operating Income (Adjusted) -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $824K $94K -- $602K $889K
Revenue Growth (YoY) 456.76% -88.59% -100% -- 47.67%
 
Cost of Revenues $22.5M $5M $4.9M $16M $61.5M
Gross Profit -- -$4.9M -$4.9M -$15.4M -$60.6M
Gross Profit Margin -- -5238.3% -- -2550% -6819.57%
 
R&D Expenses $100M $150.5M $85.8M $77.4M $54.5M
Selling, General & Admin $24.4M $27M $18.3M $17.4M $16.9M
Other Inc / (Exp) $1.1M $7.3M $20.7M $25.1M --
Operating Expenses $128.8M $177.5M $104.1M $94.8M $71.4M
Operating Income -$128.8M -$182.4M -$109M -$110.1M -$132.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$127.7M -$175.1M -$111.7M -$85.1M -$105.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$595K -$575K $412K $876K $619K
Net Income to Company -$127.2M -$174.5M -$112.2M -$85.9M -$106.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$127.2M -$174.5M -$112.2M -$85.9M -$106.4M
 
Basic EPS (Cont. Ops) -$1.67 -$2.24 -$1.41 -$1.01 -$1.17
Diluted EPS (Cont. Ops) -$1.67 -$2.24 -$1.41 -$1.01 -$1.17
Weighted Average Basic Share $76.3M $78M $79.4M $85.2M $91.3M
Weighted Average Diluted Share $76.3M $78M $79.4M $85.2M $91.3M
 
EBITDA -$123.5M -$177.4M -$104.1M -$105.3M -$127.7M
EBIT -$128.8M -$182.4M -$109M -$110.1M -$132.1M
 
Revenue (Reported) $824K $94K -- $602K $889K
Operating Income (Reported) -$128.8M -$182.4M -$109M -$110.1M -$132.1M
Operating Income (Adjusted) -$128.8M -$182.4M -$109M -$110.1M -$132.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $902.4M $14.1M $170M $202.8M $38.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $24.6M $114.4M $149.6M $178.4M
Gross Profit -- -$10.5M $55.6M $53.2M -$140M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $372.3M $571.4M $375M $314.3M $264.9M
Selling, General & Admin $104.4M $105.4M $80.9M $71.3M $73.3M
Other Inc / (Exp) $4.4M $13.4M $63.3M $95.9M --
Operating Expenses -$411.5M $676.8M $455.8M $385.6M $338.1M
Operating Income $411.5M -$687.3M -$400.2M -$332.4M -$478.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $415.8M -$674M -$360.4M -$236.5M -$484.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $6.9M -$6.8M $3.1M $3.7M
Net Income to Company $411.9M -$680.8M -$353.5M -$239.6M -$488.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $411.9M -$680.8M -$353.5M -$239.6M -$488.3M
 
Basic EPS (Cont. Ops) $5.34 -$8.80 -$4.48 -$2.80 -$5.58
Diluted EPS (Cont. Ops) $4.76 -$8.80 -$4.48 -$2.82 -$5.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $425.7M -$662.7M -$379.5M -$313M -$459.6M
EBIT $411.5M -$687.3M -$400.2M -$332.4M -$478.1M
 
Revenue (Reported) $902.4M $14.1M $170M $202.8M $38.3M
Operating Income (Reported) $411.5M -$687.3M -$400.2M -$332.4M -$478.1M
Operating Income (Adjusted) $411.5M -$687.3M -$400.2M -$332.4M -$478.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $901.2M $1.2M $170M $1.6M $2.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69.4M $18.3M $101.8M $124.7M $173.5M
Gross Profit $853.5M -$17.1M $68.2M -$123.1M -$170.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $252.9M $443.2M $277.3M $224M $187.5M
Selling, General & Admin $77.7M $81.3M $59.7M $54.9M $55.1M
Other Inc / (Exp) $3.8M $11.2M $51.8M $75.9M $35.6M
Operating Expenses $334.3M $524.5M $336.9M $278.9M $242.7M
Operating Income $519.2M -$541.6M -$268.7M -$402M -$413.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $523M -$530.4M -$240.3M -$326.1M -$448M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $9.2M $2.7M $2.9M $3M
Net Income to Company $518.9M -$539.6M -$243M -$328.9M -$451M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $518.9M -$539.6M -$243M -$328.9M -$451M
 
Basic EPS (Cont. Ops) $6.83 -$6.96 -$3.07 -$3.92 -$5.14
Diluted EPS (Cont. Ops) $6.26 -$6.96 -$3.07 -$3.92 -$5.14
Weighted Average Basic Share $227.1M $232.6M $237.2M $252M $264.3M
Weighted Average Diluted Share $231.7M $232.6M $237.2M $252M $264.3M
 
EBITDA $530.9M -$523.3M -$253.8M -$387.5M -$399.8M
EBIT $519.2M -$541.6M -$268.7M -$402M -$413.6M
 
Revenue (Reported) $901.2M $1.2M $170M $1.6M $2.6M
Operating Income (Reported) $519.2M -$541.6M -$268.7M -$402M -$413.6M
Operating Income (Adjusted) $519.2M -$541.6M -$268.7M -$402M -$413.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $2.4B $1.8B $1.7B $1.9B
Short Term Investments $521.7M $1.5B $1.6B $1.3B $1.6B
Accounts Receivable, Net $144K $305K -- $200M $25M
Inventory -- -- -- -- --
Prepaid Expenses $26.1M -- -- -- --
Other Current Assets -- $38.1M $37.7M $14.4M $8.3M
Total Current Assets $1.7B $2.4B $1.9B $1.9B $1.9B
 
Property Plant And Equipment $93M $312M $320.6M $305.9M $277.6M
Long-Term Investments -- $16.9M $64.8M $13.6M $11.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.1M $22.2M $16.3M $13.6M $27.3M
Total Assets $1.8B $2.8B $2.2B $2.2B $2.2B
 
Accounts Payable $9.1M $14.8M $27.4M $38.1M $14.7M
Accrued Expenses $53.8M $91M $77.7M $45.3M $41.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.4M $12.2M $15.8M $15.6M $17.3M
Other Current Liabilities $7.2M $171K $20K $5.1M $10.4M
Total Current Liabilities $94.3M $119.9M $121.1M $108.8M $87.8M
 
Long-Term Debt -- $212.9M $228.2M $223M $206.4M
Capital Leases -- -- -- -- --
Total Liabilities $163.7M $352.4M $367.6M $346.8M $310M
 
Common Stock $2.3M $2.4M $2.4M $2.5M $2.7M
Other Common Equity Adj -$83K -$5.1M -$15.6M $1.9M $1.8M
Common Equity $1.7B $2.4B $1.9B $1.9B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $2.4B $1.9B $1.9B $1.9B
 
Total Liabilities and Equity $1.8B $2.8B $2.2B $2.2B $2.2B
Cash and Short Terms $1.7B $2.4B $1.8B $1.7B $1.9B
Total Debt -- $212.9M $228.2M $223M $206.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.5B $1.9B $1.7B $1.9B $1.9B
Short Term Investments $1.5B $1.4B $1.2B $1.7B --
Accounts Receivable, Net $152K $49K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $41.4M $36.7M -- -- --
Other Current Assets -- -- $20.8M $8.2M --
Total Current Assets $2.5B $1.9B $1.8B $1.9B $1.9B
 
Property Plant And Equipment $281M $327.6M $312.3M $284.8M $255.5M
Long-Term Investments $16.8M $89.3M $11.8M $11.5M $36.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $21.6M $15.8M $13.9M $27.4M --
Total Assets $2.8B $2.4B $2.1B $2.3B $2.2B
 
Accounts Payable $10.2M $32.1M $26.2M $15.6M $11.8M
Accrued Expenses $68.3M $103M $66.4M $47.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $12.6M $11.3M $15M $16.9M --
Other Current Liabilities $268K $270K -- $4.8M --
Total Current Liabilities $96.2M $150.9M $111.2M $89.8M $119M
 
Long-Term Debt $192.7M $230.9M $226.6M $210.7M $192.8M
Capital Leases -- -- -- -- --
Total Liabilities $308.8M $399.4M $359M $316.5M $329.3M
 
Common Stock $2.4M $2.4M $2.5M $2.7M $3M
Other Common Equity Adj -$770K -$22.3M -$6.8M $10.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.5B $2B $1.7B $1.9B $1.9B
 
Total Liabilities and Equity $2.8B $2.4B $2.1B $2.3B $2.2B
Cash and Short Terms $2.5B $1.9B $1.7B $1.9B $1.9B
Total Debt $205.4M $230.9M $226.6M $210.7M $192.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
Depreciation & Amoritzation $9.2M $18M $24.2M $19.8M $19.3M
Stock-Based Compensation $66M $102.4M $97.9M $81M $86.6M
Change in Accounts Receivable -$45K -$161K $305K -$200M $175M
Change in Inventories -- -- -- -- --
Cash From Operations -$238.4M $539M -$495.7M -$260.4M -$142.8M
 
Capital Expenditures $18.4M $81.7M $37.2M $9.5M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$541.2M -$1B -$258.7M $374.6M -$280.5M
 
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 $1B $250.9M $38.6M $62.7M $332M
 
Beginning Cash (CF) $948.8M $923M $211.9M $389.5M $298.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $236.6M -$245.5M -$715.9M $177M -$91.3M
Ending Cash (CF) $1.2B $677.5M -$504.1M $566.6M $206.9M
 
Levered Free Cash Flow -$256.7M $457.3M -$532.9M -$269.8M -$144.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$127.2M -$174.5M -$112.2M -$85.9M -$106.4M
Depreciation & Amoritzation $5.3M $5M $4.9M $4.7M $4.4M
Stock-Based Compensation $26.2M $24.5M $20M $21.5M $16.6M
Change in Accounts Receivable -$2K $17K $70M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$81.3M -$105.2M -$39.9M -$106.9M -$84.6M
 
Capital Expenditures $37M $6M $2.1M $219K $74K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$565.2M $87.5M $121.3M -$161.6M -$119.2M
 
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 $10.2M $15.1M $1.6M $9.6M $296.8M
 
Beginning Cash (CF) $1B $494.2M $527.8M $225.7M $290M
Foreign Exchange Rate Adjustment -$24K -$100K -$48K $75K -$27K
Additions / Reductions -$636.3M -$2.7M $83M -$258.8M $92.9M
Ending Cash (CF) $375.2M $491.3M $610.7M -$33.1M $382.9M
 
Levered Free Cash Flow -$118.4M -$111.2M -$42M -$107.1M -$84.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $411.9M -$680.8M -$353.5M -$239.6M -$488.3M
Depreciation & Amoritzation $14.3M $24.6M $20.8M $19.3M $18.7M
Stock-Based Compensation $95.6M $100.9M $85.4M $83M $76.4M
Change in Accounts Receivable -$42K $103K $49K -- --
Change in Inventories -- -- -- -- --
Cash From Operations $543.8M -$468.5M -$277.6M -$188.8M -$302.5M
 
Capital Expenditures $78.8M $40.2M $14.9M $2.4M $651K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$91.8M $280.6M -$467.8M $36.8M
 
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 $657.3M $42.4M $26.2M $354M $326.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.9M -$518.1M $29.3M -$302.4M $60.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $465M -$508.6M -$292.6M -$191.2M -$303.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $518.9M -$539.6M -$243M -$328.9M -$451M
Depreciation & Amoritzation $11.7M $18.3M $14.9M $14.4M $13.8M
Stock-Based Compensation $76.6M $75.1M $62.6M $64.6M $54.4M
Change in Accounts Receivable -$8K $256K -- $200M $25M
Change in Inventories -- -- -- -- --
Cash From Operations $625M -$382.4M -$164.3M -$92.7M -$252.5M
 
Capital Expenditures $72.5M $31M $8.7M $1.6M $397K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$83.1M $456.1M -$386.3M -$69M
 
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 $244.6M $36.1M $23.7M $315.1M $309.6M
 
Beginning Cash (CF) $3.3B $1.7B $1.3B $1.4B $725.8M
Foreign Exchange Rate Adjustment -$14K -$195K $12K $66K $94K
Additions / Reductions -$157.1M -$429.6M $315.5M -$163.9M -$11.8M
Ending Cash (CF) $3.2B $1.2B $1.6B $1.3B $714.2M
 
Levered Free Cash Flow $552.5M -$413.4M -$173M -$94.4M -$252.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock