Financhill
Sell
14

ESPR Quote, Financials, Valuation and Earnings

Last price:
$1.70
Seasonality move :
3.95%
Day range:
$1.60 - $1.72
52-week range:
$1.47 - $3.94
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.98x
P/B ratio:
--
Volume:
5M
Avg. volume:
3.7M
1-year change:
-19.91%
Market cap:
$334.4M
Revenue:
$332.3M
EPS (TTM):
-$0.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $227.5M $78.4M $75.5M $116.3M $332.3M
Revenue Growth (YoY) 53.37% -65.53% -3.79% 54.14% 185.66%
 
Cost of Revenues $2.4M $14.2M $27M $43.3M $68.6M
Gross Profit $225.2M $64.2M $48.5M $73.1M $263.7M
Gross Profit Margin 98.95% 81.88% 64.27% 62.81% 79.36%
 
R&D Expenses $146.9M $106M $118.9M $86.1M $46.2M
Selling, General & Admin $199.6M $185M $109.1M $142.5M $163.1M
Other Inc / (Exp) $515K $4M $2.7M $5.3M -$46.9M
Operating Expenses $346.6M $291M $228M $228.6M $209.3M
Operating Income -$121.4M -$226.7M -$179.5M -$155.6M $54.4M
 
Net Interest Expenses $22.7M $46.4M $56.8M $59M $59.3M
EBT. Incl. Unusual Items -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
 
Basic EPS (Cont. Ops) -$5.23 -$9.31 -$3.52 -$2.03 -$0.28
Diluted EPS (Cont. Ops) -$5.23 -$9.31 -$3.52 -$2.03 -$0.28
Weighted Average Basic Share $27.5M $28.9M $66.4M $103.1M $187.2M
Weighted Average Diluted Share $27.5M $28.9M $66.4M $103.1M $187.2M
 
EBITDA -$120.3M -$222.1M -$176.3M -$150.1M $7.6M
EBIT -$120.9M -$222.8M -$176.8M -$150.3M $7.5M
 
Revenue (Reported) $227.5M $78.4M $75.5M $116.3M $332.3M
Operating Income (Reported) -$121.4M -$226.7M -$179.5M -$155.6M $54.4M
Operating Income (Adjusted) -$120.9M -$222.8M -$176.8M -$150.3M $7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6M $15.4M $18.8M $32.3M $69.1M
Revenue Growth (YoY) 881.47% 59.8% 22.19% 71.38% 114.3%
 
Cost of Revenues $1.7M $5.1M $4.2M $11.5M $25.6M
Gross Profit $8M $10.3M $14.7M $20.8M $43.5M
Gross Profit Margin 82.49% 67.05% 77.89% 64.49% 62.91%
 
R&D Expenses $42M $27.6M $33M $17.7M $11M
Selling, General & Admin $61.6M $38.3M $24.1M $45.4M $36.9M
Other Inc / (Exp) $24K $3.9M $1.4M $1.1M -$476K
Operating Expenses $103.5M $66M $57.2M $63.2M $47.9M
Operating Income -$95.6M -$55.6M -$42.5M -$42.4M -$4.4M
 
Net Interest Expenses $8.9M $13.4M $14.3M $15.1M $16.4M
EBT. Incl. Unusual Items -$104.5M -$65.1M -$55.5M -$56.3M -$21.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$104.5M -$65.1M -$55.5M -$56.3M -$21.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$104.5M -$65.1M -$55.5M -$56.3M -$21.3M
 
Basic EPS (Cont. Ops) -$3.89 -$1.77 -$0.76 -$0.50 -$0.11
Diluted EPS (Cont. Ops) -$3.89 -$1.77 -$0.76 -$0.50 -$0.11
Weighted Average Basic Share $26.9M $36.9M $73.6M $112.5M $195.6M
Weighted Average Diluted Share $26.9M $36.9M $73.6M $112.5M $195.6M
 
EBITDA -$95.4M -$51.5M -$41.1M -$41.3M -$4.9M
EBIT -$95.5M -$51.7M -$41.2M -$41.3M -$4.9M
 
Revenue (Reported) $9.6M $15.4M $18.8M $32.3M $69.1M
Operating Income (Reported) -$95.6M -$55.6M -$42.5M -$42.4M -$4.4M
Operating Income (Adjusted) -$95.5M -$51.7M -$41.2M -$41.3M -$4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $227.5M $78.4M $75.5M $116.3M $332.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4M $14.2M $27M $43.3M $68.6M
Gross Profit $225.2M $64.2M $48.5M $73.1M $263.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $146.9M $106M $118.9M $86.1M $46.2M
Selling, General & Admin $199.6M $185M $109.1M $142.5M $163.1M
Other Inc / (Exp) $515K $4M $2.7M $5.3M -$46.9M
Operating Expenses $346.6M $291M $228M $228.6M $209.3M
Operating Income -$121.4M -$226.7M -$179.5M -$155.6M $54.4M
 
Net Interest Expenses $22.7M $46.4M $56.8M $59M $59.3M
EBT. Incl. Unusual Items -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
 
Basic EPS (Cont. Ops) -$5.30 -$9.56 -$3.55 -$2.12 -$0.23
Diluted EPS (Cont. Ops) -$5.48 -$9.56 -$3.55 -$2.12 -$0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$120.3M -$222.1M -$176.3M -$150.1M $7.6M
EBIT -$120.9M -$222.8M -$176.8M -$150.3M $7.5M
 
Revenue (Reported) $227.5M $78.4M $75.5M $116.3M $332.3M
Operating Income (Reported) -$121.4M -$226.7M -$179.5M -$155.6M $54.4M
Operating Income (Adjusted) -$120.9M -$222.8M -$176.8M -$150.3M $7.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $78.4M $75.5M $116.3M $332.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.2M $27M $43.3M $68.6M --
Gross Profit $64.2M $48.5M $73.1M $263.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $106M $118.9M $86.1M $46.2M --
Selling, General & Admin $185M $109.1M $142.5M $163.1M --
Other Inc / (Exp) $4M $2.7M $5.3M -$46.9M --
Operating Expenses $291M $228M $228.6M $209.3M --
Operating Income -$226.7M -$179.5M -$155.6M $54.4M --
 
Net Interest Expenses $46.4M $56.8M $59M $59.3M --
EBT. Incl. Unusual Items -$269.1M -$233.7M -$209.2M -$51.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$269.1M -$233.7M -$209.2M -$51.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$269.1M -$233.7M -$209.2M -$51.7M --
 
Basic EPS (Cont. Ops) -$9.56 -$3.55 -$2.12 -$0.23 --
Diluted EPS (Cont. Ops) -$9.56 -$3.55 -$2.12 -$0.25 --
Weighted Average Basic Share $115.6M $265.6M $412.1M $748.6M --
Weighted Average Diluted Share $115.6M $265.6M $412.1M $769M --
 
EBITDA -$222.1M -$176.3M -$150.1M $7.6M --
EBIT -$222.8M -$176.8M -$150.3M $7.5M --
 
Revenue (Reported) $78.4M $75.5M $116.3M $332.3M --
Operating Income (Reported) -$226.7M -$179.5M -$155.6M $54.4M --
Operating Income (Adjusted) -$222.8M -$176.8M -$150.3M $7.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $305M $208.9M $124.8M $82.2M $144.8M
Short Term Investments -- $50.4M $42.1M -- --
Accounts Receivable, Net $12.4M $22.9M $33.7M $48.5M $80.1M
Inventory $16.1M $34.4M $35.2M $65.6M $94.5M
Prepaid Expenses $12.4M $1.1M $1M $193K $586K
Other Current Assets -- $11.2M $9.9M $4.5M $18M
Total Current Assets $345.9M $329M $246.7M $201.1M $338M
 
Property Plant And Equipment $7.3M $2.6M $1.2M $4.7M $5.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $50M -- -- --
Total Assets $353.3M $381.6M $247.9M $205.8M $343.8M
 
Accounts Payable $52M $17.6M $23M $31.7M $51.7M
Accrued Expenses $22.7M $39.9M $56.3M $86.8M $68.4M
Current Portion Of Long-Term Debt -- -- -- -- $54.6M
Current Portion Of Capital Lease Obligations $2.6M $1.4M $384K $1.6M $2.7M
Other Current Liabilities -- -- -- -- $47.6M
Total Current Liabilities $94.1M $73.4M $92.3M $156.2M $246.2M
 
Long-Term Debt $179.4M $258.3M $259.9M $261.6M $237.7M
Capital Leases -- -- -- -- --
Total Liabilities $449.4M $578.5M $571.7M $660.8M $732.5M
 
Common Stock $26K $61K $75K $118K $196K
Other Common Equity Adj -- -$31K -$2K -- --
Common Equity -$96.1M -$196.9M -$323.8M -$455M -$388.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$96.1M -$196.9M -$323.8M -$455M -$388.7M
 
Total Liabilities and Equity $353.3M $381.6M $247.9M $205.8M $343.8M
Cash and Short Terms $305M $259.3M $166.9M $82.2M $144.8M
Total Debt $179.4M $258.3M $259.9M $261.6M $292.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $305M $208.9M $124.8M $82.2M $144.8M
Short Term Investments -- $50.4M $42.1M -- --
Accounts Receivable, Net $12.4M $22.9M $33.7M $48.5M $80.1M
Inventory $16.1M $34.4M $35.2M $65.6M $94.5M
Prepaid Expenses $12.4M $1.1M $1M $193K $586K
Other Current Assets -- $11.2M $9.9M $4.5M $18M
Total Current Assets $345.9M $329M $246.7M $201.1M $338M
 
Property Plant And Equipment $7.3M $2.6M $1.2M $4.7M $5.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $50M -- -- --
Total Assets $353.3M $381.6M $247.9M $205.8M $343.8M
 
Accounts Payable $52M $17.6M $23M $31.7M $51.7M
Accrued Expenses $22.7M $39.9M $56.3M $86.8M $68.4M
Current Portion Of Long-Term Debt -- -- -- -- $54.6M
Current Portion Of Capital Lease Obligations $2.6M $1.4M $384K $1.6M $2.7M
Other Current Liabilities -- -- -- -- $47.6M
Total Current Liabilities $94.1M $73.4M $92.3M $156.2M $246.2M
 
Long-Term Debt $179.4M $258.3M $259.9M $261.6M $237.7M
Capital Leases -- -- -- -- --
Total Liabilities $449.4M $578.5M $571.7M $660.8M $732.5M
 
Common Stock $26K $61K $75K $118K $196K
Other Common Equity Adj -- -$31K -$2K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$96.1M -$196.9M -$323.8M -$455M -$388.7M
 
Total Liabilities and Equity $353.3M $381.6M $247.9M $205.8M $343.8M
Cash and Short Terms $305M $259.3M $166.9M $82.2M $144.8M
Total Debt $179.4M $258.3M $259.9M $261.6M $292.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
Depreciation & Amoritzation $547K $612K $500K $164K $63K
Stock-Based Compensation $28.4M $24.3M $15.2M $12M $12M
Change in Accounts Receivable -$12.4M -$10.5M -$10.8M -$14.8M -$31.6M
Change in Inventories -$16.1M -$18.3M -$807K -$30.4M -$28.9M
Cash From Operations -$85.2M -$263.8M -$174.8M -$135.5M -$23.7M
 
Capital Expenditures $13.4M -- -- -- $317K
Cash Acquisitions -- -- -- -- --
Cash From Investing $21.4M -$50.5M $8.1M $42.5M -$317K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $280M -- -- -- $245.1M
Long-Term Debt Repaid -$8.4M -$440K -- -- -$210.1M
Repurchase of Common Stock -$55M -- -- -- --
Other Financing Activities $25M $49.6M -$50.2M $21K -$48.7M
Cash From Financing $201.7M $268.2M $32.6M $50.5M $86.5M
 
Beginning Cash (CF) $167.1M $305M $258.9M $124.8M $82.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.9M -$46.1M -$134.1M -$42.5M $62.5M
Ending Cash (CF) $305M $258.9M $124.8M $82.2M $144.8M
 
Levered Free Cash Flow -$98.5M -$263.8M -$174.8M -$135.5M -$24M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$104.5M -$65.1M -$55.5M -$56.3M -$21.3M
Depreciation & Amoritzation $160K $153K $92K $6K $27K
Stock-Based Compensation $6.7M $4.5M $3.7M $2.9M $2.8M
Change in Accounts Receivable -$6.6M -$1.2M -$2.2M -$5.9M -$12.3M
Change in Inventories -$7.1M -$422K -$5.7M -$14.2M -$14.4M
Cash From Operations -$68.6M -$57.7M -$42.5M -$37.1M -$35M
 
Capital Expenditures $12.7M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.7M -$50.5M -$11.8M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $125K -$50M -- -$343.7M
Cash From Financing $170.4M $213.4M -$30.4M $4.5M $35M
 
Beginning Cash (CF) $215.7M $153.7M $209.4M $114.8M $144.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.2M $105.2M -$84.6M -$32.6M $44K
Ending Cash (CF) $305M $258.9M $124.8M $82.2M $144.8M
 
Levered Free Cash Flow -$81.2M -$57.7M -$42.5M -$37.1M -$35M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
Depreciation & Amoritzation $547K $612K $500K $164K $63K
Stock-Based Compensation $28.4M $24.3M $15.2M $12M $12M
Change in Accounts Receivable -- -$10.5M -$10.8M -$14.8M -$31.6M
Change in Inventories -$16.1M -$18.3M -$807K -$30.4M -$28.9M
Cash From Operations -$85.2M -$263.8M -$174.8M -$135.5M -$23.7M
 
Capital Expenditures $13.4M -- -- -- $317K
Cash Acquisitions -- -- -- -- --
Cash From Investing $21.4M -$50.5M $8.1M $42.5M -$317K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $25M $49.6M -$50.2M -- --
Cash From Financing $201.7M $268.2M $32.6M $50.5M $86.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.9M -$46.1M -$134.1M -$42.5M $62.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$98.5M -$263.8M -$174.8M -$135.5M -$24M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$269.1M -$233.7M -$209.2M -$51.7M --
Depreciation & Amoritzation $612K $500K $164K $63K --
Stock-Based Compensation $24.3M $15.2M $12M $12M --
Change in Accounts Receivable -$10.5M -$10.8M -$14.8M -$31.6M --
Change in Inventories -$18.3M -$807K -$30.4M -$28.9M --
Cash From Operations -$263.8M -$174.8M -$135.5M -$23.7M --
 
Capital Expenditures -- -- -- $317K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.5M $8.1M $42.5M -$317K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $49.6M -$50.2M -- -$48.7M --
Cash From Financing $268.2M $32.6M $50.5M $86.5M --
 
Beginning Cash (CF) $895.8M $841.6M $523M $642.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46.1M -$134.1M -$42.5M $62.5M --
Ending Cash (CF) $849.7M $707.5M $480.5M $705.4M --
 
Levered Free Cash Flow -$263.8M -$174.8M -$135.5M -$24M --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock