Financhill
Sell
19

CYTK Quote, Financials, Valuation and Earnings

Last price:
$32.47
Seasonality move :
11.74%
Day range:
$32.30 - $35.36
52-week range:
$32.30 - $68.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
199.23x
P/B ratio:
61.87x
Volume:
3.8M
Avg. volume:
2.5M
1-year change:
-49.39%
Market cap:
$3.9B
Revenue:
$18.5M
EPS (TTM):
-$5.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $55.8M $70.4M $94.6M $7.5M $18.5M
Revenue Growth (YoY) 107.79% 26.15% 34.31% -92.04% 145.34%
 
Cost of Revenues $97M $159.9M $240.8M $330.1M $339.4M
Gross Profit -$41.1M -$89.5M -$146.2M -$322.6M -$320.9M
Gross Profit Margin -73.66% -127.09% -154.59% -4284.1% -1737.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.8M $96.8M $178M $173.6M $215.3M
Other Inc / (Exp) -- -- -$24.9M -- -$18.3M
Operating Expenses $52.8M $96.8M $178M $173.6M $215.3M
Operating Income -$93.9M -$186.3M -$324.2M -$496.2M -$536.2M
 
Net Interest Expenses $33.3M $29M $39.8M $30M $35M
EBT. Incl. Unusual Items -$127.3M -$215.3M -$389M -$526.2M -$589.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$127.3M -$215.3M -$389M -$526.2M -$589.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$127.3M -$215.3M -$389M -$526.2M -$589.5M
 
Basic EPS (Cont. Ops) -$1.97 -$2.80 -$4.33 -$5.45 -$5.26
Diluted EPS (Cont. Ops) -$1.97 -$2.80 -$4.33 -$5.45 -$5.26
Weighted Average Basic Share $64.5M $76.9M $89.8M $96.5M $112M
Weighted Average Diluted Share $64.5M $76.9M $89.8M $96.5M $112M
 
EBITDA -$86.8M -$183.7M -$332M -$456.7M -$493.5M
EBIT -$88.6M -$186M -$337.8M -$468.6M -$503M
 
Revenue (Reported) $55.8M $70.4M $94.6M $7.5M $18.5M
Operating Income (Reported) -$93.9M -$186.3M -$324.2M -$496.2M -$536.2M
Operating Income (Adjusted) -$88.6M -$186M -$337.8M -$468.6M -$503M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.5M $1.1M $4.6M $835K $1.6M
Revenue Growth (YoY) 71.19% -82.47% 301.83% -81.9% 89.1%
 
Cost of Revenues $31.6M $45.9M $79.4M $81.6M $99.8M
Gross Profit -$25M -$44.8M -$74.8M -$80.7M -$98.3M
Gross Profit Margin -382% -3901.31% -1621.68% -9668.86% -6223.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $33.1M $49.7M $45.5M $57.4M
Other Inc / (Exp) -- -$2.7M -- -- $3.5M
Operating Expenses $15.6M $33.1M $49.7M $45.5M $57.4M
Operating Income -$40.6M -$77.9M -$124.5M -$126.2M -$155.6M
 
Net Interest Expenses $6.5M $8.9M $6.8M $9.4M $9.2M
EBT. Incl. Unusual Items -$47.1M -$89.4M -$131.3M -$135.6M -$161.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$47.1M -$89.4M -$131.3M -$135.6M -$161.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.1M -$89.4M -$131.3M -$135.6M -$161.4M
 
Basic EPS (Cont. Ops) -$0.66 -$1.05 -$1.38 -$1.33 -$1.36
Diluted EPS (Cont. Ops) -$0.66 -$1.05 -$1.38 -$1.33 -$1.36
Weighted Average Basic Share $71.2M $85M $95.2M $101.9M $118.5M
Weighted Average Diluted Share $71.2M $85M $95.2M $101.9M $118.5M
 
EBITDA -$39.8M -$78.8M -$116.2M -$116M -$136.1M
EBIT -$40.3M -$80.1M -$118M -$118.3M -$138.4M
 
Revenue (Reported) $6.5M $1.1M $4.6M $835K $1.6M
Operating Income (Reported) -$40.6M -$77.9M -$124.5M -$126.2M -$155.6M
Operating Income (Adjusted) -$40.3M -$80.1M -$118M -$118.3M -$138.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $58.6M $65M $98.1M $3.8M $19.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106.8M $174.3M $274.3M $332.3M $357.7M
Gross Profit -$48.2M -$109.3M -$176.2M -$328.5M -$338.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56M $114.3M $194.6M $169.4M $227.2M
Other Inc / (Exp) -- -$2.7M -$22.2M -- -$14.8M
Operating Expenses $56M $114.3M $194.6M $169.4M $227.2M
Operating Income -$104.2M -$223.6M -$370.8M -$498M -$565.6M
 
Net Interest Expenses $31M $31.4M $37.7M $32.6M $34.8M
EBT. Incl. Unusual Items -$135M -$257.7M -$430.8M -$530.6M -$615.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$135M -$257.7M -$430.8M -$530.6M -$615.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$135M -$257.7M -$430.8M -$530.6M -$615.3M
 
Basic EPS (Cont. Ops) -$2.01 -$3.22 -$4.58 -$5.40 -$5.29
Diluted EPS (Cont. Ops) -$2.01 -$3.22 -$4.58 -$5.40 -$5.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$97.2M -$222.7M -$369.4M -$456.5M -$513.6M
EBIT -$99.1M -$225.8M -$375.7M -$468.9M -$523.1M
 
Revenue (Reported) $58.6M $65M $98.1M $3.8M $19.2M
Operating Income (Reported) -$104.2M -$223.6M -$370.8M -$498M -$565.6M
Operating Income (Adjusted) -$99.1M -$225.8M -$375.7M -$468.9M -$523.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.5M $1.1M $4.6M $835K $1.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.6M $45.9M $79.4M $81.6M $99.8M
Gross Profit -$25M -$44.8M -$74.8M -$80.7M -$98.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $33.1M $49.7M $45.5M $57.4M
Other Inc / (Exp) -- -$2.7M -- -- $3.5M
Operating Expenses $15.6M $33.1M $49.7M $45.5M $57.4M
Operating Income -$40.6M -$77.9M -$124.5M -$126.2M -$155.6M
 
Net Interest Expenses $6.5M $8.9M $6.8M $9.4M $9.2M
EBT. Incl. Unusual Items -$47.1M -$89.4M -$131.3M -$135.6M -$161.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$47.1M -$89.4M -$131.3M -$135.6M -$161.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.1M -$89.4M -$131.3M -$135.6M -$161.4M
 
Basic EPS (Cont. Ops) -$0.66 -$1.05 -$1.38 -$1.33 -$1.36
Diluted EPS (Cont. Ops) -$0.66 -$1.05 -$1.38 -$1.33 -$1.36
Weighted Average Basic Share $71.2M $85M $95.2M $101.9M $118.5M
Weighted Average Diluted Share $71.2M $85M $95.2M $101.9M $118.5M
 
EBITDA -$39.8M -$78.8M -$116.2M -$116M -$136.1M
EBIT -$40.3M -$80.1M -$118M -$118.3M -$138.4M
 
Revenue (Reported) $6.5M $1.1M $4.6M $835K $1.6M
Operating Income (Reported) -$40.6M -$77.9M -$124.5M -$126.2M -$155.6M
Operating Income (Adjusted) -$40.3M -$80.1M -$118M -$118.3M -$138.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $83M $112.7M $65.6M $113M $94.9M
Short Term Investments $381.1M $359M $717M $501.8M $981.2M
Accounts Receivable, Net $4.4M $51.8M $147K $1.3M $16.7M
Inventory -- -- -- -- --
Prepaid Expenses $5.7M -- -- -- --
Other Current Assets -- $12.2M $12.5M $11.9M $15.3M
Total Current Assets $474.2M $535.7M $795.2M $628.1M $1.1B
 
Property Plant And Equipment $16.3M $146.4M $163.2M $147.7M $141M
Long-Term Investments $37M $152.1M $46.7M $40.5M $145.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.4M $7.2M $9.7M $8M $7.7M
Total Assets $533.8M $841.3M $1B $824.3M $1.4B
 
Accounts Payable $8.1M $21.1M $25.6M $21.5M $20.4M
Accrued Expenses $7.5M $19.4M $22.3M $13.4M $20.2M
Current Portion Of Long-Term Debt -- -- $958K $10.1M $11.5M
Current Portion Of Capital Lease Obligations $2.8M $14.9M $12.8M $17.9M $19M
Other Current Liabilities $1M $1.5M $1.1M $10.6M $21.1M
Total Current Liabilities $31.2M $71.9M $84.6M $102.7M $179.7M
 
Long-Term Debt $135.7M $142.8M $609.6M $607.4M $645.6M
Capital Leases -- -- -- -- --
Total Liabilities $420.4M $597.5M $1.1B $1.2B $1.5B
 
Common Stock $70K $84K $94K $102K $118K
Other Common Equity Adj $149K -$869K -$3.6M -$10K $2.4M
Common Equity $113.4M $243.9M -$107.9M -$386.3M -$135.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $113.4M $243.9M -$107.9M -$386.3M -$135.4M
 
Total Liabilities and Equity $533.8M $841.3M $1B $824.3M $1.4B
Cash and Short Terms $464.1M $471.6M $782.6M $614.8M $1.1B
Total Debt $135.7M $142.8M $610.6M $617.5M $657.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $44.6M $115.4M $101.6M $120M $73.7M
Short Term Investments $381M $493.6M $562.3M $499M $864.5M
Accounts Receivable, Net $4.5M $6.1M $1M $834K $2M
Inventory -- -- -- -- --
Prepaid Expenses $3M $8.5M -- -- --
Other Current Assets -- -- $15.7M $18.9M $15.8M
Total Current Assets $433.1M $623.5M $680.6M $638.7M $956.1M
 
Property Plant And Equipment $102.9M $148.4M $160.7M $146.2M $144.6M
Long-Term Investments $34.7M $77.1M $40.4M $15.4M $150.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.4M $7.3M $8.1M $7.8M $12.7M
Total Assets $577.1M $856.3M $889.8M $808.1M $1.3B
 
Accounts Payable $7.8M $19.8M $17.4M $13M $13.9M
Accrued Expenses $7.8M $19.7M $22M $24M $24.7M
Current Portion Of Long-Term Debt $5.6M -- -- $11.5M $13M
Current Portion Of Capital Lease Obligations $5.3M $14.5M $14.3M $18.2M $19.6M
Other Current Liabilities $2.4M $3M $8M $6M $17.5M
Total Current Liabilities $35.9M $66.8M $75.2M $88.9M $159.7M
 
Long-Term Debt $131.8M $195.7M $610.6M $606.6M $645.2M
Capital Leases -- -- -- -- --
Total Liabilities $509.2M $740M $1.1B $1.2B $1.5B
 
Common Stock $71K $85K $94K $105K $119K
Other Common Equity Adj $50K -$3.6M -$1.6M -$539K $1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $67.8M $116.3M -$229M -$396.2M -$266.4M
 
Total Liabilities and Equity $577.1M $856.3M $889.8M $808.1M $1.3B
Cash and Short Terms $425.6M $609M $664M $619M $938.2M
Total Debt $137.4M $195.7M $610.6M $618.1M $658.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$127.3M -$215.3M -$389M -$526.2M -$589.5M
Depreciation & Amoritzation $1.8M $2.3M $5.8M $11.9M $9.5M
Stock-Based Compensation $17.6M $26.8M $47.9M $72.1M $97.8M
Change in Accounts Receivable $743K -$47.4M $56.7M -$1.1M -$15.4M
Change in Inventories -- -- -- -- --
Cash From Operations $8.9M -$142.5M -$299.5M -$414.3M -$395.9M
 
Capital Expenditures $11.1M $48.9M $11.3M $1.4M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$196.5M -$147.8M -$262.1M $239.3M -$553.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $523.6M -- --
Long-Term Debt Repaid -- -- -$188.9M -$858K -$9.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$104K -$4.4M $164M $39.5M $180.4M
Cash From Financing $234.1M $320M $516.2M $221.3M $930.6M
 
Beginning Cash (CF) $36.4M $83M $112.7M $67.2M $113.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.6M $29.7M -$45.5M $46.2M -$18.4M
Ending Cash (CF) $83M $112.7M $67.2M $113.4M $95.2M
 
Levered Free Cash Flow -$2.1M -$191.4M -$310.9M -$415.7M -$399.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$47.1M -$89.4M -$131.3M -$135.6M -$161.4M
Depreciation & Amoritzation $537K $1.3M $1.8M $2.3M $2.3M
Stock-Based Compensation $5.3M $9M $15.2M $21.6M $23.5M
Change in Accounts Receivable -$94K $50.8M -$859K $449K $14.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$29.5M -$26.8M -$122.3M -$129.5M -$131.6M
 
Capital Expenditures $6.6M $942K $402K -- $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.3M -$64.3M $165.5M $32.6M $106M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$47.8M -$207K -$932K -$2.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $137.6M -$10.5M -$18.4M -$13K
Cash From Financing -$3.6M $93.8M -$7.2M $103.8M $4.8M
 
Beginning Cash (CF) $83M $112.7M $67.2M $113.4M $95.2M
Foreign Exchange Rate Adjustment -- -- -- $27K -$270K
Additions / Reductions -$38.4M $2.8M $36M $6.9M -$20.9M
Ending Cash (CF) $44.6M $115.4M $103.2M $120.4M $74.1M
 
Levered Free Cash Flow -$36.1M -$27.8M -$122.7M -$129.5M -$137.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$135M -$257.7M -$430.8M -$530.6M -$615.3M
Depreciation & Amoritzation $2M $3.1M $6.3M $12.4M $9.5M
Stock-Based Compensation $19.4M $30.6M $54.1M $78.5M $99.8M
Change in Accounts Receivable -$1.8M $3.5M $5.1M $172K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $9.6M -$139.8M -$395M -$421.6M -$398M
 
Capital Expenditures $16.6M $43.2M $10.8M $1M $9.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$245.3M -$206.8M -$32.4M $106.4M -$479.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$47.8M -$141.3M -$1.6M -$11.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $15.9M $31.6M $198.8M
Cash From Financing $230.5M $417.4M $415.1M $332.3M $831.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.2M $70.8M -$12.2M $17.1M -$46.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.1M -$183M -$405.8M -$422.6M -$407.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$47.1M -$89.4M -$131.3M -$135.6M -$161.4M
Depreciation & Amoritzation $537K $1.3M $1.8M $2.3M $2.3M
Stock-Based Compensation $5.3M $9M $15.2M $21.6M $23.5M
Change in Accounts Receivable -$94K $50.8M -$859K $449K $14.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$29.5M -$26.8M -$122.3M -$129.5M -$131.6M
 
Capital Expenditures $6.6M $942K $402K -- $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.3M -$64.3M $165.5M $32.6M $106M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$47.8M -$207K -$932K -$2.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $137.6M -$10.5M -$18.4M -$13K
Cash From Financing -$3.6M $93.8M -$7.2M $103.8M $4.8M
 
Beginning Cash (CF) $83M $112.7M $67.2M $113.4M $95.2M
Foreign Exchange Rate Adjustment -- -- -- $27K -$270K
Additions / Reductions -$38.4M $2.8M $36M $6.9M -$20.9M
Ending Cash (CF) $44.6M $115.4M $103.2M $120.4M $74.1M
 
Levered Free Cash Flow -$36.1M -$27.8M -$122.7M -$129.5M -$137.3M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock