Financhill
Sell
29

FATE Quote, Financials, Valuation and Earnings

Last price:
$1.08
Seasonality move :
30.36%
Day range:
$1.06 - $1.12
52-week range:
$0.66 - $2.93
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
17.92x
P/B ratio:
0.53x
Volume:
739.8K
Avg. volume:
1.8M
1-year change:
-54.62%
Market cap:
$124.6M
Revenue:
$13.6M
EPS (TTM):
-$1.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.4M $55.8M $96.3M $63.5M $13.6M
Revenue Growth (YoY) 194.33% 77.66% 72.44% -34.03% -78.55%
 
Cost of Revenues -- $5.9M $13.8M $18.3M $19M
Gross Profit -- $50M $82.5M $45.3M -$5.3M
Gross Profit Margin -- 89.53% 85.71% 71.22% -39.11%
 
R&D Expenses $125.6M $209.7M $306.7M $143.4M $116M
Selling, General & Admin $33.9M $57.3M $84.2M $81.4M $74.2M
Other Inc / (Exp) -$47.7M $3.5M $20.8M $12.4M -$8M
Operating Expenses $159.5M $267M $390.9M $222.9M $190.2M
Operating Income -$128.1M -$217M -$308.4M -$177.6M -$195.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$173.4M -$212.2M -$281.7M -$160.9M -$186.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$173.4M -$212.2M -$281.7M -$160.9M -$186.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$173.4M -$212.2M -$281.7M -$160.9M -$186.3M
 
Basic EPS (Cont. Ops) -$2.10 -$2.24 -$2.91 -$1.64 -$1.64
Diluted EPS (Cont. Ops) -$2.10 -$2.24 -$2.91 -$1.64 -$1.64
Weighted Average Basic Share $82.4M $94.7M $96.8M $98.4M $113.7M
Weighted Average Diluted Share $82.4M $94.7M $96.8M $98.4M $113.7M
 
EBITDA -$125M -$211.1M -$294.6M -$159.3M -$176.6M
EBIT -$128.1M -$217M -$308.4M -$177.6M -$195.5M
 
Revenue (Reported) $31.4M $55.8M $96.3M $63.5M $13.6M
Operating Income (Reported) -$128.1M -$217M -$308.4M -$177.6M -$195.5M
Operating Income (Adjusted) -$128.1M -$217M -$308.4M -$177.6M -$195.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.2M $15M $1.9M $3.1M $1.7M
Revenue Growth (YoY) 88.21% 5.32% -87.02% 58.13% -43.36%
 
Cost of Revenues -- $3.2M $4.7M $4.6M $3.2M
Gross Profit -- $11.8M -$2.8M -$1.5M -$1.5M
Gross Profit Margin -- 78.69% -143.83% -49.87% -85.35%
 
R&D Expenses $51.6M $76.6M $29.5M $30M $22.6M
Selling, General & Admin $15.7M $21.6M $18.9M $20.8M $10.6M
Other Inc / (Exp) $11M $1M $1.4M $261K --
Operating Expenses $54.6M $98.2M $48.5M $50.8M $33.2M
Operating Income -$54.6M -$86.4M -$51.3M -$52.4M -$34.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$43.3M -$83.6M -$45.2M -$47.7M -$32.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$43.3M -$83.6M -$45.2M -$47.7M -$32.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.3M -$83.6M -$45.2M -$47.7M -$32.3M
 
Basic EPS (Cont. Ops) -$0.45 -$0.86 -$0.46 -$0.40 -$0.27
Diluted EPS (Cont. Ops) -$0.45 -$0.86 -$0.46 -$0.40 -$0.27
Weighted Average Basic Share $95.4M $97M $98.6M $117.8M $119M
Weighted Average Diluted Share $95.4M $97M $98.6M $117.8M $119M
 
EBITDA -$53.1M -$83.2M -$46.5M -$47.8M -$31.5M
EBIT -$54.6M -$86.4M -$51.3M -$52.4M -$34.7M
 
Revenue (Reported) $14.2M $15M $1.9M $3.1M $1.7M
Operating Income (Reported) -$54.6M -$86.4M -$51.3M -$52.4M -$34.7M
Operating Income (Adjusted) -$54.6M -$86.4M -$51.3M -$52.4M -$34.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $54.7M $69M $106.2M $13.4M $7.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $18.2M $19M $14.7M
Gross Profit -- $42.2M $88M -$5.6M -$7.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $180.5M $291.7M $209.7M $114.2M $101.4M
Selling, General & Admin $50.7M $79.6M $85.1M $76.8M $51.1M
Other Inc / (Exp) -$17M $16.1M $18M $544K --
Operating Expenses $181M $355.6M $294.8M $191M $152.5M
Operating Income -$181M -$313.3M -$206.9M -$196.6M -$160M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$196.6M -$294M -$173.2M -$178.2M -$156.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$196.6M -$294M -$173.2M -$178.2M -$156.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$196.6M -$294M -$173.2M -$178.2M -$156.1M
 
Basic EPS (Cont. Ops) -$2.13 -$3.05 -$1.77 -$1.65 -$1.32
Diluted EPS (Cont. Ops) -$2.12 -$3.05 -$1.77 -$1.65 -$1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$176.5M -$302.2M -$188.6M -$177.6M -$145.3M
EBIT -$181M -$313.3M -$206.9M -$196.6M -$160M
 
Revenue (Reported) $54.7M $69M $106.2M $13.4M $7.1M
Operating Income (Reported) -$181M -$313.3M -$206.9M -$196.6M -$160M
Operating Income (Adjusted) -$181M -$313.3M -$206.9M -$196.6M -$160M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.8M $51.9M $61.9M $11.8M $5.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $6.2M $13.4M $14.1M $9.8M
Gross Profit -- $27.4M $48.5M -$2.4M -$4.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $144.5M $224.3M $127.4M $87.2M $72.6M
Selling, General & Admin $40.4M $62.6M $63.5M $58.9M $35.9M
Other Inc / (Exp) $3.1M $15.6M $12.9M $1M $323K
Operating Expenses $172.2M $271.3M $190.9M $146.2M $108.4M
Operating Income -$147.6M -$244M -$142.4M -$148.5M -$113M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$143.5M -$225.4M -$116.8M -$134.1M -$103.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$143.5M -$225.4M -$116.8M -$134.1M -$103.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$143.5M -$225.4M -$116.8M -$134.1M -$103.9M
 
Basic EPS (Cont. Ops) -$1.51 -$2.33 -$1.19 -$1.21 -$0.88
Diluted EPS (Cont. Ops) -$1.51 -$2.33 -$1.19 -$1.21 -$0.88
Weighted Average Basic Share $283.2M $290.1M $295M $336.3M $355.9M
Weighted Average Diluted Share $283.2M $290.1M $295M $336.3M $355.9M
 
EBITDA -$144M -$235.1M -$129M -$134.4M -$103.1M
EBIT -$147.6M -$244M -$142.4M -$148.5M -$113M
 
Revenue (Reported) $38.8M $51.9M $61.9M $11.8M $5.3M
Operating Income (Reported) -$147.6M -$244M -$142.4M -$148.5M -$113M
Operating Income (Adjusted) -$147.6M -$244M -$142.4M -$148.5M -$113M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $167.3M $615.9M $436.2M $315.2M $279.1M
Short Term Investments $315.6M $482.3M $374.9M $273.3M $243M
Accounts Receivable, Net $5.5M $8.7M $38.5M $1.8M $3.5M
Inventory -- -- -- -- --
Prepaid Expenses $5.9M -- -- -- --
Other Current Assets -- $8.8M $27.4M $14.5M $9.3M
Total Current Assets $494.3M $633.4M $502.1M $331.5M $291.9M
 
Property Plant And Equipment $99.4M $162.2M $176.1M $158.5M $110.9M
Long-Term Investments -- $125.8M $27.4M $16.2M $37.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.2M $15.3M $15.3M $15.2M $10.2M
Total Assets $622.5M $921.5M $705.6M $506.2M $440.7M
 
Accounts Payable $6.3M $8.6M $8.3M $4.7M $9.4M
Accrued Expenses $15.6M $42.4M $53.9M $27.5M $21.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.4M $5.6M $5.6M $6.2M $7.4M
Other Current Liabilities $39.2M $3.2M $4M -- --
Total Current Liabilities $85.6M $81.3M $114.1M $39.1M $38.5M
 
Long-Term Debt -- $109.2M $103.7M $97.4M $77.8M
Capital Leases -- -- -- -- --
Total Liabilities $238M $242.6M $221.6M $137.8M $122M
 
Common Stock $91K $96K $97K $99K $114K
Other Common Equity Adj -- -$762K -$1.9M $15K $268K
Common Equity $384.4M $678.8M $483.9M $368.4M $318.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $384.4M $678.8M $483.9M $368.4M $318.7M
 
Total Liabilities and Equity $622.5M $921.5M $705.6M $506.2M $440.7M
Cash and Short Terms $482.9M $615.9M $436.2M $315.2M $279.1M
Total Debt -- $109.2M $103.7M $97.4M $77.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $678.7M $505.1M $349.7M $296.9M $215.4M
Short Term Investments $549.5M $423M $316.4M $259M --
Accounts Receivable, Net $7.3M $10.2M $1.5M $4.1M $682K
Inventory -- -- -- -- --
Prepaid Expenses $7.7M $20M -- -- --
Other Current Assets -- -- $12.9M $9.2M --
Total Current Assets $693.7M $535.3M $364.2M $310.3M $221.3M
 
Property Plant And Equipment $139.6M $176.5M $164.4M $140.8M $101.9M
Long-Term Investments $151.3M $37.5M $15.2M $43.8M $20.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.2M $15.3M $15.2M $10.2M --
Total Assets $984.6M $749.3M $543.8M $495M $343.7M
 
Accounts Payable $6.4M $9.6M $5.7M $6.3M $3.5M
Accrued Expenses $54M $50.1M $28.5M $23.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.7M $5.8M $6M $6.9M --
Other Current Liabilities $3.2M $3.2M -- -- --
Total Current Liabilities $91.9M $103.9M $41.3M $37.4M $28.1M
 
Long-Term Debt $104.4M $105.2M $99M $92.1M $74.5M
Capital Leases -- -- -- -- --
Total Liabilities $254.2M $231.3M $141M $132.6M $109.6M
 
Common Stock $95K $97K $99K $114K $115K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $730.3M $518M $402.8M $362.3M $234.1M
 
Total Liabilities and Equity $984.6M $749.3M $543.8M $495M $343.7M
Cash and Short Terms $678.7M $505.1M $349.7M $296.9M $215.4M
Total Debt $109.1M $105.2M $99M $92.1M $74.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$173.4M -$212.2M -$281.7M -$160.9M -$186.3M
Depreciation & Amoritzation $3.1M $5.9M $13.8M $18.3M $19M
Stock-Based Compensation $30.8M $54.4M $78.7M $43.5M $41.5M
Change in Accounts Receivable -$5.5M -$3.2M -$29.8M $36.7M -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$39.2M -$162.9M -$248.2M -$132.3M -$122.9M
 
Capital Expenditures $4.9M $50.7M $35.6M $6.2M $730K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$161.1M -$324M $166.8M $112.7M $12.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $490K -- -- -- $5.1M
Cash From Financing $282.8M $453.1M $9.2M $85K $99.9M
 
Beginning Cash (CF) $100M $133.6M $61.3M $41.9M $36.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82.5M -$33.8M -$72.3M -$19.5M -$10.8M
Ending Cash (CF) $182.6M $99.8M -$10.9M $22.4M $25.3M
 
Levered Free Cash Flow -$44.2M -$213.6M -$283.8M -$138.4M -$123.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$43.3M -$83.6M -$45.2M -$47.7M -$32.3M
Depreciation & Amoritzation $1.5M $3.2M $4.7M $4.6M $3.2M
Stock-Based Compensation $13.5M $19.5M $10.1M $11.8M $4.9M
Change in Accounts Receivable $3M $2.9M $1.3M -$2.5M $713K
Change in Inventories -- -- -- -- --
Cash From Operations -$33.4M -$55M -$38.3M -$29.4M -$24.4M
 
Capital Expenditures $14.7M $8.7M $565K $495K $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $78M $80.4M $24.8M $25.5M $21.3M
 
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 $7.9M $1.5M -- -- $2.5M
 
Beginning Cash (CF) $129.2M $82.1M $33.3M $37.9M $40.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.5M $26.8M -$13.5M -$4M -$627K
Ending Cash (CF) $181.7M $108.9M $19.9M $34M $40M
 
Levered Free Cash Flow -$48.1M -$63.7M -$38.8M -$29.9M -$26.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$196.6M -$294M -$173.2M -$178.2M -$156.1M
Depreciation & Amoritzation $4.5M $11.1M $18.2M $19M $14.7M
Stock-Based Compensation $48.5M $73.9M $53.4M $41.9M $28.5M
Change in Accounts Receivable -$4.1M -$2.9M $8.7M -$2M $3.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$113.2M -$243.1M -$171M -$131.7M -$110.6M
 
Capital Expenditures $34.6M $47.3M $12.6M $813K $4.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$561.3M $184.9M $120.4M $34.8M $106.4M
 
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 $454.6M $11.1M $1.8M $96.6M $6.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$220M -$47.1M -$48.8M -$375K $2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$147.8M -$290.4M -$183.7M -$132.5M -$115.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$143.5M -$225.4M -$116.8M -$134.1M -$103.9M
Depreciation & Amoritzation $3.6M $8.9M $13.4M $14.1M $9.8M
Stock-Based Compensation $39.8M $59.3M $34M $32.4M $19.4M
Change in Accounts Receivable -$1.8M -$1.5M $36.9M -$1.7M $2.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$92.6M -$172.8M -$95.6M -$95.1M -$82.8M
 
Capital Expenditures $32.3M $28.9M $6M $632K $4.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$395.3M $113.6M $67.3M -$10.6M $83.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $1.9M --
Cash From Financing $449.7M $7.7M $265K $96.8M $3.8M
 
Beginning Cash (CF) $433.4M $202.1M $122.2M $196.1M $126.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.2M -$51.5M -$28M -$8.9M $4.6M
Ending Cash (CF) $395.2M $150.6M $94.1M $187.2M $131.4M
 
Levered Free Cash Flow -$124.9M -$201.7M -$101.6M -$95.7M -$87.5M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock