Financhill
Sell
49

GERN Quote, Financials, Valuation and Earnings

Last price:
$1.40
Seasonality move :
17.7%
Day range:
$1.30 - $1.34
52-week range:
$1.04 - $3.68
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.83x
P/B ratio:
3.41x
Volume:
5.6M
Avg. volume:
7.6M
1-year change:
-60.18%
Market cap:
$849M
Revenue:
$77M
EPS (TTM):
-$0.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $253K $1.4M $596K $237K $77M
Revenue Growth (YoY) -45% 450.59% -57.22% -60.24% 32386.92%
 
Cost of Revenues -- $783K $868K $1M $1.3M
Gross Profit -- $610K -$272K -$796K $75.7M
Gross Profit Margin -- 43.79% -45.64% -335.87% 98.37%
 
R&D Expenses $51.5M $85.7M $95.5M $125M $103.7M
Selling, General & Admin $25.7M $29.7M $43.6M $69.1M $145.7M
Other Inc / (Exp) $228K $1.1M $1M -$23K -$1.9M
Operating Expenses $76.9M $114.6M $138.3M $193.1M $249.5M
Operating Income -$76.9M -$114M -$138.6M -$193.9M -$173.7M
 
Net Interest Expenses $760K $3.7M $6.9M $8.3M $18.5M
EBT. Incl. Unusual Items -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
 
Basic EPS (Cont. Ops) -$0.28 -$0.35 -$0.37 -$0.32 -$0.27
Diluted EPS (Cont. Ops) -$0.28 -$0.35 -$0.37 -$0.32 -$0.27
Weighted Average Basic Share $271.5M $327.6M $380.8M $570.6M $646M
Weighted Average Diluted Share $271.5M $327.6M $380.8M $570.6M $646M
 
EBITDA -$76M -$113.2M -$137.7M -$192.9M -$172.5M
EBIT -$76.9M -$114M -$138.6M -$193.9M -$173.7M
 
Revenue (Reported) $253K $1.4M $596K $237K $77M
Operating Income (Reported) -$76.9M -$114M -$138.6M -$193.9M -$173.7M
Operating Income (Adjusted) -$76.9M -$114M -$138.6M -$193.9M -$173.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $109K $297K $164K $28.3M $47.2M
Revenue Growth (YoY) 0.93% 172.48% -44.78% 17138.42% 67.05%
 
Cost of Revenues -- -- -- $657K $1.4M
Gross Profit -- -- -- $27.6M $45.9M
Gross Profit Margin -- -- -- 97.68% 97.13%
 
R&D Expenses $18.5M $24.6M $29.4M $20.2M $21.1M
Selling, General & Admin $7.3M $15.6M $18.4M $35.9M $39M
Other Inc / (Exp) -$77K -$138K -$92K -$63K --
Operating Expenses $25.7M $39.9M $47.6M $55.8M $59.8M
Operating Income -$25.7M -$39.9M -$47.6M -$28.2M -$13.9M
 
Net Interest Expenses $1.1M $1.8M $2.1M $3M $8.6M
EBT. Incl. Unusual Items -$26.7M -$41.1M -$44.8M -$26.4M -$18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$26.7M -$41.1M -$44.8M -$26.4M -$18.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.7M -$41.1M -$44.8M -$26.4M -$18.4M
 
Basic EPS (Cont. Ops) -$0.08 -$0.10 -$0.08 -$0.04 -$0.03
Diluted EPS (Cont. Ops) -$0.08 -$0.10 -$0.08 -$0.04 -$0.03
Weighted Average Basic Share $328.9M $405.2M $579.5M $662.2M $667.1M
Weighted Average Diluted Share $328.9M $405.2M $579.5M $662.2M $667.1M
 
EBITDA -$25.5M -$39.7M -$47.3M -$28M -$13.6M
EBIT -$25.7M -$39.9M -$47.6M -$28.2M -$13.9M
 
Revenue (Reported) $109K $297K $164K $28.3M $47.2M
Operating Income (Reported) -$25.7M -$39.9M -$47.6M -$28.2M -$13.9M
Operating Income (Adjusted) -$25.7M -$39.9M -$47.6M -$28.2M -$13.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $403K $1.5M $317K $29.5M $183.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $1.6M $5.2M
Gross Profit -- $596K -$602K $27.9M $178.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $77.8M $91.5M $120.3M $113.2M $81.3M
Selling, General & Admin $28.9M $37.7M $61.6M $123.8M $161M
Other Inc / (Exp) $1.1M $910K $22K -$147K --
Operating Expenses $106.3M $128.2M $181M $235.8M $241.3M
Operating Income -$106.3M -$127.6M -$181.6M -$208M -$63.1M
 
Net Interest Expenses $2.6M $6M $8M $12.1M $34.1M
EBT. Incl. Unusual Items -$107.9M -$131.3M -$174.8M -$201.2M -$80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$107.9M -$131.3M -$174.8M -$201.2M -$80M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$107.9M -$131.3M -$174.8M -$201.2M -$80M
 
Basic EPS (Cont. Ops) -$0.33 -$0.36 -$0.34 -$0.32 -$0.12
Diluted EPS (Cont. Ops) -$0.33 -$0.36 -$0.34 -$0.32 -$0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$105.5M -$126.7M -$180.6M -$206.8M -$61.8M
EBIT -$106.3M -$127.5M -$181.6M -$208M -$63.1M
 
Revenue (Reported) $403K $1.5M $317K $29.5M $183.4M
Operating Income (Reported) -$106.3M -$127.6M -$181.6M -$208M -$63.1M
Operating Income (Adjusted) -$106.3M -$127.5M -$181.6M -$208M -$63.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $353K $493K $214K $29.5M $135.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $414K $526K $1.4M $4.4M
Gross Profit -- -$218K -$476K $28.1M $131.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $61.6M $67.3M $92.1M $80.3M $57.9M
Selling, General & Admin $21.8M $29.8M $47.7M $102.4M $117.6M
Other Inc / (Exp) $1.1M $916K -$64K -$188K -$144K
Operating Expenses $83M $96.4M $139.2M $181.8M $174.5M
Operating Income -$83M -$96.6M -$139.7M -$153.7M -$43M
 
Net Interest Expenses $2.6M $4.9M $6M $9.8M $25.4M
EBT. Incl. Unusual Items -$84.1M -$99.3M -$132.2M -$149.2M -$54.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$84.1M -$99.3M -$132.2M -$149.2M -$54.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.1M -$99.3M -$132.2M -$149.2M -$54.6M
 
Basic EPS (Cont. Ops) -$0.26 -$0.26 -$0.24 -$0.23 -$0.08
Diluted EPS (Cont. Ops) -$0.26 -$0.26 -$0.24 -$0.23 -$0.08
Weighted Average Basic Share $979.6M $1.1B $1.7B $1.9B $2B
Weighted Average Diluted Share $979.6M $1.1B $1.7B $1.9B $2B
 
EBITDA -$82.5M -$95.9M -$138.9M -$152.8M -$42.1M
EBIT -$83M -$96.5M -$139.7M -$153.7M -$43M
 
Revenue (Reported) $353K $493K $214K $29.5M $135.9M
Operating Income (Reported) -$83M -$96.6M -$139.7M -$153.7M -$43M
Operating Income (Adjusted) -$83M -$96.5M -$139.7M -$153.7M -$43M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $196.6M $184.1M $173.1M $334.8M $408.4M
Short Term Investments $186.4M $148.9M $115.9M $263.7M $327.6M
Accounts Receivable, Net -- -- -- -- $35.9M
Inventory -- -- -- -- $38.7M
Prepaid Expenses $2.5M -- -- -- --
Other Current Assets -- $1.4M $4M $4.9M $5.1M
Total Current Assets $199.9M $187.2M $180.2M $341.3M $491M
 
Property Plant And Equipment $6M $5.4M $4.9M $4.7M $4.2M
Long-Term Investments $63.7M $28.7M -- $43.3M $94.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.5M $4.8M $5.4M $4.7M $4.1M
Total Assets $270.7M $226M $190.6M $394.1M $594.5M
 
Accounts Payable $6.9M $6.7M $10.2M $6.2M $8.6M
Accrued Expenses $14.9M $29.8M $33.1M $40.3M $35.5M
Current Portion Of Long-Term Debt -- -- $20.9M $46.9M --
Current Portion Of Capital Lease Obligations $878K $901K $925K $949K $974K
Other Current Liabilities -- -- -- -- $20.4M
Total Current Liabilities $30.9M $45.5M $76.7M $108.1M $88.3M
 
Long-Term Debt $28.8M $54.1M $33.9M $38.1M $225.2M
Capital Leases -- -- -- -- --
Total Liabilities $59.8M $99.6M $110.6M $146.1M $314.1M
 
Common Stock $310K $324K $390K $545K $606K
Other Common Equity Adj -- -$173K -$219K $185K $261K
Common Equity $210.9M $126.4M $80M $248M $280.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $210.9M $126.4M $80M $247.9M $280.3M
 
Total Liabilities and Equity $270.7M $226M $190.6M $394.1M $594.5M
Cash and Short Terms $196.6M $184.1M $173.1M $334.8M $408.4M
Total Debt $28.8M $54.1M $54.8M $85M $245.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $176.5M $195.2M $314.1M $341.6M $382.4M
Short Term Investments $147.1M $133.7M $282.8M $279.4M --
Accounts Receivable, Net -- -- -- $28M $35.4M
Inventory -- -- -- $20.3M $95.4M
Prepaid Expenses $2.3M $4.7M -- -- --
Other Current Assets -- -- $6.3M $6.1M --
Total Current Assets $179.4M $222.1M $335.1M $398.1M $522.3M
 
Property Plant And Equipment $5.5M $5M $4.9M $4.7M $3.3M
Long-Term Investments $39.7M -- $67.8M $37.3M $39.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.9M $5.5M $5.2M $4.9M --
Total Assets $229.1M $232.6M $413M $445M $567.4M
 
Accounts Payable $4.7M $8.2M $13.7M $13.7M $11.1M
Accrued Expenses $26.2M $53.1M $41.9M $36.5M --
Current Portion Of Long-Term Debt -- $13M $22.1M $71.6M --
Current Portion Of Capital Lease Obligations $895K $919K $943K $968K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38.5M $82.8M $89.4M $137.9M $87.7M
 
Long-Term Debt $39.1M $41.6M $33M $14.7M $231M
Capital Leases -- -- -- -- --
Total Liabilities $77.5M $124.4M $122.4M $152.7M $318.7M
 
Common Stock $321K $382K $542K $603K $638K
Other Common Equity Adj -- -- -$950K $1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $151.6M $108.2M $290.6M $292.3M $248.7M
 
Total Liabilities and Equity $229.1M $232.6M $413M $445M $567.4M
Cash and Short Terms $176.5M $195.2M $314.1M $341.6M $382.4M
Total Debt $39.1M $54.6M $55.1M $86.3M $250.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$75.6M -$116.1M -$141.9M -$184.1M -$174.6M
Depreciation & Amoritzation $935K $783K $868K $1M $1.2M
Stock-Based Compensation $6.9M $8.1M $8M $18.5M $31.2M
Change in Accounts Receivable $80K -$1M -$1.4M $1.5M -$36.9M
Change in Inventories -- -- -- -- -$38M
Cash From Operations -$66.7M -$95.6M -$127.4M -$167.7M -$218.6M
 
Capital Expenditures $401K $207K $431K $830K $680K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$105.3M $71.9M $62.1M -$180.3M -$106M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $23.9M $24.9M -- $29.7M $121.1M
Long-Term Debt Repaid -- -- -- -- -$86.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $125M
Cash From Financing $168.3M $48.6M $87.3M $362M $334.4M
 
Beginning Cash (CF) $10.3M $35.2M $57.2M $71.1M $80.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M $24.9M $22M $13.9M $9.7M
Ending Cash (CF) $6.7M $60.2M $79.2M $85M $90.6M
 
Levered Free Cash Flow -$67.1M -$95.8M -$127.8M -$168.6M -$219.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$26.7M -$41.1M -$44.8M -$26.4M -$18.4M
Depreciation & Amoritzation $190K $225K $266K $201K $312K
Stock-Based Compensation $2M $2.1M $7.2M $6.9M $6.7M
Change in Accounts Receivable -- -- -- -$27.1M $1.3M
Change in Inventories -- -- -- -$19.5M -$26.3M
Cash From Operations -$22.8M -$29.6M -$50.8M -$58.9M -$13.6M
 
Capital Expenditures $94K $171K $192K -- -$89K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.4M $9.8M -$4.7M -$554K $13.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$61K -- -- --
Cash From Financing -- $4.8M $29.4M $3.6M $542K
 
Beginning Cash (CF) $29.4M $61.5M $31.2M $62.2M $80M
Foreign Exchange Rate Adjustment -- $8K $6K $48K $75K
Additions / Reductions -$28.2M -$15M -$26.2M -$55.9M $389K
Ending Cash (CF) $1.2M $46.5M $5.1M $6.4M $80.5M
 
Levered Free Cash Flow -$22.9M -$29.8M -$51M -$58.9M -$13.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$107.9M -$131.3M -$174.8M -$201.2M -$80M
Depreciation & Amoritzation $736K $865K $1M $1.1M $1.2M
Stock-Based Compensation $7.6M $8.1M $16.3M $28.8M $27.7M
Change in Accounts Receivable -- -- -- -- -$8.3M
Change in Inventories -- -- -- -- -$74.4M
Cash From Operations -$86M -$114.4M -$162M -$215.6M -$132.9M
 
Capital Expenditures $115K $394K $906K $885K -$230K
Cash Acquisitions -- -- -- -- --
Cash From Investing $41.7M $51.4M -$208.9M $45.1M -$17.4M
 
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 $28.3M $95M $340.7M $201.5M $168.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.9M $32.1M -$30.2M $31M $17.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$86.1M -$114.8M -$162.9M -$216.5M -$132.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$84.1M -$99.3M -$132.2M -$149.2M -$54.6M
Depreciation & Amoritzation $557K $639K $792K $905K $929K
Stock-Based Compensation $5.8M $5.8M $14.1M $24.4M $20.9M
Change in Accounts Receivable -- -- -- -$27.1M $589K
Change in Inventories -- -- -- -$19.5M -$56.7M
Cash From Operations -$73.4M -$92.2M -$126.8M -$174.7M -$89M
 
Capital Expenditures $104K $291K $766K $821K -$89K
Cash Acquisitions -- -- -- -- --
Cash From Investing $63.6M $43.1M -$227.9M -$2.5M $86.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$175K -- -- --
Cash From Financing $28.9M $75.3M $328.7M $168.2M $1.9M
 
Beginning Cash (CF) $118.9M $169.6M $201.8M $371.1M $245.2M
Foreign Exchange Rate Adjustment -- $10K -$9K $17K $96K
Additions / Reductions $19.1M $26.2M -$26M -$8.9M -$883K
Ending Cash (CF) $138.1M $195.8M $175.9M $362.2M $244.4M
 
Levered Free Cash Flow -$73.5M -$92.5M -$127.6M -$175.5M -$88.9M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock