Financhill
Buy
52

DAWN Quote, Financials, Valuation and Earnings

Last price:
$9.61
Seasonality move :
-22.78%
Day range:
$9.51 - $9.82
52-week range:
$5.64 - $13.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.37x
P/B ratio:
2.19x
Volume:
931.1K
Avg. volume:
2.9M
1-year change:
-24.23%
Market cap:
$985.7M
Revenue:
$131.2M
EPS (TTM):
-$1.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $131.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $155K $199K $531K $383K $5.3M
Gross Profit -$155K -$199K -$531K -$383K $125.9M
Gross Profit Margin -- -- -- -- 95.98%
 
R&D Expenses $9.1M $43.6M $85.6M $130.5M $227.7M
Selling, General & Admin $4.7M $29.2M $61.3M $75.5M $115.5M
Other Inc / (Exp) -$30M -$11K $4.7M $17.1M $128.9M
Operating Expenses $13.6M $72.5M $146.4M $205.7M $343.2M
Operating Income -$13.8M -$72.7M -$146.9M -$206.1M -$217.3M
 
Net Interest Expenses $30K -- -- -- --
EBT. Incl. Unusual Items -$43.8M -$72.8M -$142.2M -$188.9M -$88.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $7.1M
Net Income to Company -$43.8M -$72.8M -$142.2M -$188.9M -$95.5M
 
Minority Interest in Earnings -$3.3M -$2.1M -- -- --
Net Income to Common Excl Extra Items -$43.8M -$72.8M -$142.2M -$188.9M -$95.5M
 
Basic EPS (Cont. Ops) -$0.65 -$2.75 -$2.17 -$2.37 -$1.02
Diluted EPS (Cont. Ops) -$0.65 -$2.75 -$2.17 -$2.37 -$1.02
Weighted Average Basic Share $61.9M $62M $65.5M $79.8M $93.2M
Weighted Average Diluted Share $61.9M $62M $65.5M $79.8M $93.2M
 
EBITDA -$13.6M -$72.5M -$146.4M -$205.7M -$215.2M
EBIT -$13.8M -$72.7M -$146.9M -$206.1M -$217.3M
 
Revenue (Reported) -- -- -- -- $131.2M
Operating Income (Reported) -$13.8M -$72.7M -$146.9M -$206.1M -$217.3M
Operating Income (Adjusted) -$13.8M -$72.7M -$146.9M -$206.1M -$217.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $93.8M $39.8M
Revenue Growth (YoY) -- -- -- -- -57.56%
 
Cost of Revenues $50K $165K $99K $1.6M $4.5M
Gross Profit -$50K -$165K -$99K $92.2M $35.3M
Gross Profit Margin -- -- -- 98.3% 88.74%
 
R&D Expenses $9.8M $22M $33.2M $33.6M $31.4M
Selling, General & Admin $9.4M $17.7M $18.3M $29M $28.1M
Other Inc / (Exp) $7K $1.9M $5.3M $6.5M --
Operating Expenses $19.2M $39.5M $51.3M $62.5M $59.6M
Operating Income -$19.2M -$39.7M -$51.4M $29.6M -$24.3M
 
Net Interest Expenses $6K -- -- -- --
EBT. Incl. Unusual Items -$19.2M -$37.8M -$46.2M $36.2M -$19.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$882K --
Net Income to Company -$19.2M -$37.8M -$46.2M $37M -$19.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.2M -$37.8M -$46.2M $37M -$19.7M
 
Basic EPS (Cont. Ops) -$0.31 -$0.53 -$0.54 $0.38 -$0.19
Diluted EPS (Cont. Ops) -$0.31 -$0.53 -$0.54 $0.38 -$0.19
Weighted Average Basic Share $61.9M $71M $86M $96.6M $103.4M
Weighted Average Diluted Share $61.9M $71M $86M $96.9M $103.4M
 
EBITDA -$19.2M -$39.5M -$51.3M $30.4M -$23.3M
EBIT -$19.2M -$39.7M -$51.4M $29.6M -$24.3M
 
Revenue (Reported) -- -- -- $93.8M $39.8M
Operating Income (Reported) -$19.2M -$39.7M -$51.4M $29.6M -$24.3M
Operating Income (Adjusted) -$19.2M -$39.7M -$51.4M $29.6M -$24.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $102M $133.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $194K $355K $460K $2.5M $14.1M
Gross Profit -$194K -$355K -$460K $99.4M $119.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $34.9M $70.8M $119.2M $203.2M $169M
Selling, General & Admin $19.4M $55.4M $70.1M $107.9M $116.2M
Other Inc / (Exp) -$29.5M $2.1M $14.8M $127.8M --
Operating Expenses $54.1M $125.8M $188.8M $310.9M $285.2M
Operating Income -$54.3M -$126.1M -$189.3M -$211.5M -$165.6M
 
Net Interest Expenses $29K -- -- -- --
EBT. Incl. Unusual Items -$54.7M -$124M -$174.5M -$83.6M -$145.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $670K $6.5M
Net Income to Company -$86.4M -$124M -$174.5M -$84.3M -$151.8M
 
Minority Interest in Earnings -$3.1M -- -- -- --
Net Income to Common Excl Extra Items -$54.7M -$124M -$174.5M -$84.3M -$151.8M
 
Basic EPS (Cont. Ops) -$2.45 -$1.96 -$2.28 -$1.01 -$1.49
Diluted EPS (Cont. Ops) -$2.45 -$1.96 -$2.28 -$1.01 -$1.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$54.1M -$125.8M -$188.8M -$210.1M -$162.1M
EBIT -$54.3M -$126.1M -$189.3M -$211.5M -$165.6M
 
Revenue (Reported) -- -- -- $102M $133.7M
Operating Income (Reported) -$54.3M -$126.1M -$189.3M -$211.5M -$165.6M
Operating Income (Adjusted) -$54.3M -$126.1M -$189.3M -$211.5M -$165.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $102M $104.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $148K $304K $280K $2.4M $11.1M
Gross Profit -$148K -$304K -$280K $99.5M $93.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.4M $59.6M $93.2M $165.9M $107.2M
Selling, General & Admin $18.4M $44.6M $53.4M $85.7M $86.4M
Other Inc / (Exp) -$28K $2.1M $12.1M $122.8M $9.7M
Operating Expenses $50.6M $103.9M $146.3M $251.5M $193.6M
Operating Income -$50.8M -$104.2M -$146.5M -$151.9M -$100.3M
 
Net Interest Expenses $20K -- -- -- --
EBT. Incl. Unusual Items -$50.8M -$102.1M -$134.4M -$29.1M -$86M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $670K --
Net Income to Company -$50.8M -$102.1M -$134.4M -$29.8M -$86M
 
Minority Interest in Earnings -$2.1M -- -- -- --
Net Income to Common Excl Extra Items -$50.8M -$102.1M -$134.4M -$29.8M -$86M
 
Basic EPS (Cont. Ops) -$2.40 -$1.61 -$1.74 -$0.39 -$0.84
Diluted EPS (Cont. Ops) -$2.40 -$1.61 -$1.74 -$0.39 -$0.84
Weighted Average Basic Share $185.8M $190.2M $232.9M $270.4M $309.2M
Weighted Average Diluted Share $185.8M $190.2M $232.9M $270.7M $309.2M
 
EBITDA -$50.6M -$103.9M -$146.3M -$150.7M -$97.5M
EBIT -$50.8M -$104.2M -$146.5M -$151.9M -$100.3M
 
Revenue (Reported) -- -- -- $102M $104.5M
Operating Income (Reported) -$50.8M -$104.2M -$146.5M -$151.9M -$100.3M
Operating Income (Adjusted) -$50.8M -$104.2M -$146.5M -$151.9M -$100.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43.7M $284.3M $342.3M $366.3M $531.7M
Short Term Investments -- -- $257M $135.6M $406.8M
Accounts Receivable, Net -- -- -- -- $13.9M
Inventory -- -- -- -- $3.3M
Prepaid Expenses $1.3M $4M $4.6M $6.6M $9M
Other Current Assets $43K $1M $1M $2.4M $4.4M
Total Current Assets $45.1M $289.4M $347.9M $375.3M $562.3M
 
Property Plant And Equipment $483K $284K $719K $560K $4.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $107K $169K $469K $214K $121K
Total Assets $45.7M $289.8M $349.1M $376M $582.8M
 
Accounts Payable -- -- $260K $2.6M $3.3M
Accrued Expenses $1.6M $6.6M $15.8M $25.5M $56.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $198K $204K $405K $408K $10K
Other Current Liabilities $27K $104K $179K $1M $12.2M
Total Current Liabilities $2M $8.7M $16.6M $29.5M $73.5M
 
Long-Term Debt $204K $16K $408K -- $2.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $8.7M $17M $29.5M $80M
 
Common Stock $2.6M $6K $7K $9K $10K
Other Common Equity Adj -- -- -$71K $9K $84K
Common Equity -$54.2M $281.1M $332M $346.5M $502.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.7M -- -- -- --
Total Equity $43.5M $281.1M $332M $346.5M $502.8M
 
Total Liabilities and Equity $45.7M $289.8M $349.1M $376M $582.8M
Cash and Short Terms $43.7M $284.3M $342.3M $366.3M $531.7M
Total Debt $402K $16K $408K -- $2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $297.2M $374.3M $405.5M $558.4M $451.6M
Short Term Investments -- $253.5M $164.4M $135.6M --
Accounts Receivable, Net -- -- -- $8.7M $16.7M
Inventory -- -- -- $2.7M $7.1M
Prepaid Expenses $6M $5.2M $5.5M $7.7M $11.1M
Other Current Assets $173K $946K $2.2M $3.4M --
Total Current Assets $303.3M $380.5M $413.3M $581M $490M
 
Property Plant And Equipment $335K $899K $655K $3.5M $4.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $137K $449K $233K $117K --
Total Assets $303.8M $381.9M $414.2M $600.8M $513.8M
 
Accounts Payable -- $4M $3.4M $3M $5.8M
Accrued Expenses $5M $13.4M $20.2M $30.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $202K $462K $437K $77K --
Other Current Liabilities $185K $453K $409K $4.5M --
Total Current Liabilities $6M $18.3M $24.5M $39.7M $56.5M
 
Long-Term Debt $65K $514K $77K $2.5M $2.7M
Capital Leases -- -- -- -- --
Total Liabilities $6.1M $18.8M $24.6M $45.3M $62.9M
 
Common Stock $6K $7K $9K $10K $10K
Other Common Equity Adj -- -$392K -$7K -$6K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $297.7M $363.1M $389.6M $555.5M $450.9M
 
Total Liabilities and Equity $303.8M $381.9M $414.2M $600.8M $513.8M
Cash and Short Terms $297.2M $374.3M $405.5M $558.4M $451.6M
Total Debt $267K $514K $77K $2.5M $2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$43.8M -$72.8M -$142.2M -$188.9M -$95.5M
Depreciation & Amoritzation $155K $199K $531K $383K $2M
Stock-Based Compensation $526K $13.3M $27.2M $39.3M $48.3M
Change in Accounts Receivable -- -- -- -- -$13.9M
Change in Inventories -- -- -- -- -$3.2M
Cash From Operations -$13.5M -$48.5M -$109.9M -$146.9M -$78.1M
 
Capital Expenditures $92K -- $26K $224K $19.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$92K -$8M -$255.1M $128.4M -$231M
 
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 $30M $297.1M $165.9M $164M $203.3M
 
Beginning Cash (CF) $43.7M $284.3M $85.3M $230.8M $125M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.4M $240.6M -$199M $145.5M -$105.8M
Ending Cash (CF) $60.1M $524.9M -$113.8M $376.3M $19.2M
 
Levered Free Cash Flow -$13.6M -$48.5M -$109.9M -$147.1M -$97.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.2M -$37.8M -$46.2M $37M -$19.7M
Depreciation & Amoritzation $50K $165K $99K $746K $934K
Stock-Based Compensation $5.1M $8.6M $9.6M $11.6M $9.6M
Change in Accounts Receivable -- -- -- $441K $3M
Change in Inventories -- -- -- -$2.6M -$480K
Cash From Operations -$12.2M -$23.2M -$37.1M $50.8M -$5.8M
 
Capital Expenditures -- $4K $41K $724K --
Cash Acquisitions -- -- $3M -- --
Cash From Investing -- -$246.9M $88.9M -$67.7M $13.5M
 
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 -$615K $2.1M $115K $200.1M --
 
Beginning Cash (CF) $297.2M $120.9M $241.2M $422.8M $43.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.8M -$268M $52M $183.1M $7.7M
Ending Cash (CF) $284.3M -$147.1M $293.1M $605.9M $50.9M
 
Levered Free Cash Flow -$12.2M -$23.2M -$37.1M $50M -$5.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$86.4M -$124M -$174.5M -$84.3M -$151.8M
Depreciation & Amoritzation $197K $402K $460K $1.4M $3.6M
Stock-Based Compensation $8.6M $25.5M $35.4M $48M $44.4M
Change in Accounts Receivable -- -- -- -$8.7M -$8M
Change in Inventories -- -- -- -$2.7M -$4.2M
Cash From Operations -$41.3M -$87.7M -$140.8M -$89.5M -$119.6M
 
Capital Expenditures -- $26K $216K $17.9M $5.2M
Cash Acquisitions -- -- $3M -$3M --
Cash From Investing -$8M -$252.9M $95.8M $69M -$262.5M
 
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 $326.8M $164.3M $165.3M $202M $2.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $277.5M -$176.3M $120.3M $181.6M -$379.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$49.3M -$87.8M -$141M -$107.3M -$124.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$50.8M -$102.1M -$134.4M -$29.8M -$86M
Depreciation & Amoritzation $148K $351K $280K $1.3M $2.8M
Stock-Based Compensation $8.2M $20.4M $28.5M $37.2M $33.3M
Change in Accounts Receivable -- -- -- -$8.7M -$2.8M
Change in Inventories -- -- -- -$2.7M -$3.6M
Cash From Operations -$35.4M -$74.6M -$105.5M -$48.1M -$89.6M
 
Capital Expenditures -- $26K $216K $17.9M $3.8M
Cash Acquisitions -- -- $3M -- --
Cash From Investing -$8M -$252.9M $98M $38.6M $7.2M
 
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 $296.8M $164M $163.4M $201.4M $748K
 
Beginning Cash (CF) $762M $772.5M $479.7M $932.8M $112.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $253.4M -$163.4M $155.9M $192M -$81.7M
Ending Cash (CF) $1B $609M $635.6M $1.1B $30.6M
 
Levered Free Cash Flow -$35.4M -$74.6M -$105.7M -$66M -$93.4M

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