Financhill
Buy
63

GLUE Quote, Financials, Valuation and Earnings

Last price:
$17.64
Seasonality move :
-9.31%
Day range:
$16.60 - $17.81
52-week range:
$3.50 - $19.17
Dividend yield:
0%
P/E ratio:
57.76x
P/S ratio:
7.51x
P/B ratio:
4.67x
Volume:
482.3K
Avg. volume:
1.1M
1-year change:
150.21%
Market cap:
$1.1B
Revenue:
$75.6M
EPS (TTM):
$0.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $75.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $537K $2.1M $8.6M $6.2M $8.1M
Gross Profit -$537K -$2.1M -$8.6M -$6.2M $67.5M
Gross Profit Margin -- -- -- -- 89.26%
 
R&D Expenses $23.5M $55M $76.5M $105.1M $113.4M
Selling, General & Admin $4M $15.7M $27.3M $32M $35.2M
Other Inc / (Exp) -$7.9M -$1.1M $119K -$1M $416K
Operating Expenses $27.5M $70.8M $103.8M $137.1M $148.6M
Operating Income -$28M -$72.9M -$112.4M -$143.3M -$81.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$35.9M -$74M -$108.5M -$135M -$70.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $338K $2.6M
Net Income to Company -$35.9M -$74M -$108.5M -$135.4M -$72.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.9M -$74M -$108.5M -$135.4M -$72.7M
 
Basic EPS (Cont. Ops) -$0.82 -$1.59 -$2.30 -$2.63 -$0.98
Diluted EPS (Cont. Ops) -$0.82 -$1.59 -$2.30 -$2.63 -$0.98
Weighted Average Basic Share $44M $46.5M $47.2M $51.4M $73.9M
Weighted Average Diluted Share $44M $46.5M $47.2M $51.4M $73.9M
 
EBITDA -$27.5M -$70.8M -$103.8M -$137.1M -$73M
EBIT -$28M -$72.9M -$112.4M -$143.3M -$81.1M
 
Revenue (Reported) -- -- -- -- $75.6M
Operating Income (Reported) -$28M -$72.9M -$112.4M -$143.3M -$81.1M
Operating Income (Adjusted) -$28M -$72.9M -$112.4M -$143.3M -$81.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $9.2M $12.8M
Revenue Growth (YoY) -- -- -- -- 38.54%
 
Cost of Revenues $582K $2.6M $1.8M $2.1M $2.1M
Gross Profit -$582K -$2.6M -$1.8M $7.1M $10.7M
Gross Profit Margin -- -- -- 77.18% 83.59%
 
R&D Expenses $14.5M $18.8M $26.5M $25.5M $34.6M
Selling, General & Admin $4.8M $7M $8.7M $8.1M $9.1M
Other Inc / (Exp) $18K $47K $27K -$153K --
Operating Expenses $19.3M $25.8M $35.1M $33.6M $43.6M
Operating Income -$19.9M -$28.4M -$37M -$26.5M -$33M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.8M -$27.3M -$34.7M -$23.8M -$30.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $170K $71K -$3.2M
Net Income to Company -$19.8M -$27.3M -$34.9M -$23.9M -$27.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.8M -$27.3M -$34.9M -$23.9M -$27.1M
 
Basic EPS (Cont. Ops) -$0.43 -$0.58 -$0.70 -$0.29 -$0.33
Diluted EPS (Cont. Ops) -$0.43 -$0.58 -$0.70 -$0.29 -$0.33
Weighted Average Basic Share $46.5M $46.7M $49.8M $82M $82.4M
Weighted Average Diluted Share $46.5M $46.7M $49.8M $82M $82.4M
 
EBITDA -$19.3M -$25.8M -$35.1M -$24.4M -$30.9M
EBIT -$19.9M -$28.4M -$37M -$26.5M -$33M
 
Revenue (Reported) -- -- -- $9.2M $12.8M
Operating Income (Reported) -$19.9M -$28.4M -$37M -$26.5M -$33M
Operating Income (Adjusted) -$19.9M -$28.4M -$37M -$26.5M -$33M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $15M $181.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $6.7M $7.1M $7.9M $8.3M
Gross Profit -$1.5M -$6.7M -$7.1M $7.1M $173.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43M $71.6M $101.9M $101.9M $130.1M
Selling, General & Admin $11.4M $25M $31.9M $34.1M $34.6M
Other Inc / (Exp) -$8.8M $336K -$541K -$365K --
Operating Expenses $54.4M $96.6M $133.9M $136M $164.7M
Operating Income -$55.9M -$103.3M -$140.9M -$129M $8.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$57.1M -$101.2M -$132.5M -$119M $22M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $360K $384K $1M
Net Income to Company -$70.2M -$101.2M -$132.9M -$119.4M $20.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.1M -$101.2M -$132.9M -$119.4M $20.9M
 
Basic EPS (Cont. Ops) -$1.27 -$2.17 -$2.69 -$1.83 $0.31
Diluted EPS (Cont. Ops) -$1.27 -$2.17 -$2.69 -$1.83 $0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$54.4M -$96.6M -$133.9M -$121.1M $16.8M
EBIT -$55.9M -$103.3M -$140.9M -$129M $8.5M
 
Revenue (Reported) -- -- -- $15M $181.5M
Operating Income (Reported) -$55.9M -$103.3M -$140.9M -$129M $8.5M
Operating Income (Adjusted) -$55.9M -$103.3M -$140.9M -$129M $8.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $15M $120.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3M $5.9M $4.4M $6.1M $6.3M
Gross Profit -$1.3M -$5.9M -$4.4M $8.9M $114.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $37.7M $54.3M $79.8M $76.6M $93.3M
Selling, General & Admin $10.5M $19.7M $24.3M $26.4M $25.9M
Other Inc / (Exp) -$1.1M $402K -$258K $414K $1.6M
Operating Expenses $48.2M $74M $104.1M $103M $119.1M
Operating Income -$49.5M -$79.9M -$108.4M -$94.1M -$4.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$50.5M -$77.7M -$101.7M -$85.7M $6.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $360K $406K -$1.2M
Net Income to Company -$50.5M -$77.7M -$102.1M -$86.1M $7.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.5M -$77.7M -$102.1M -$86.1M $7.5M
 
Basic EPS (Cont. Ops) -$1.12 -$1.67 -$2.06 -$1.25 $0.09
Diluted EPS (Cont. Ops) -$1.12 -$1.67 -$2.06 -$1.25 $0.09
Weighted Average Basic Share $135.1M $140M $148.6M $213.4M $246.7M
Weighted Average Diluted Share $135.1M $140M $148.6M $213.4M $247.5M
 
EBITDA -$48.2M -$74M -$104.1M -$88.1M $1.8M
EBIT -$49.5M -$79.9M -$108.4M -$94.1M -$4.5M
 
Revenue (Reported) -- -- -- $15M $120.9M
Operating Income (Reported) -$49.5M -$79.9M -$108.4M -$94.1M -$4.5M
Operating Income (Adjusted) -$49.5M -$79.9M -$108.4M -$94.1M -$4.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $41.7M $346.1M $263.8M $232.4M $372.1M
Short Term Investments -- -- $207.9M $104.3M $147.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9M $2.6M $4.4M $3.3M $5.1M
Total Current Assets $43.6M $348.7M $275.9M $236.2M $377.4M
 
Property Plant And Equipment $4.6M $12.3M $61.9M $62.6M $56.3M
Long-Term Investments $1.2M $5.3M $4.3M $4.6M $4.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M $5.3M $4.6M $4.9M $5M
Total Assets $49.4M $366.3M $342.4M $303.8M $438.7M
 
Accounts Payable $7.1M $6.6M $7.9M $11.2M $17.2M
Accrued Expenses $2.5M $4.9M $3.9M $5.3M $7.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.1M $3.2M $3.7M
Other Current Liabilities $19.7M $840K $5M $1.7M $3.4M
Total Current Liabilities $29.3M $16.6M $25.6M $46.6M $156.9M
 
Long-Term Debt $67.8M -- $43.9M $42.9M $39M
Capital Leases -- -- -- -- --
Total Liabilities $98.1M $18.8M $71M $124.5M $215.8M
 
Common Stock $1K $5K $5K $5K $6K
Other Common Equity Adj -$1.1M -$2M -$1.8M -$2.7M -$3.4M
Common Equity -$48.7M $347.5M $271.4M $179.2M $222.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$48.7M $347.5M $271.4M $179.3M $222.9M
 
Total Liabilities and Equity $49.4M $366.3M $342.4M $303.8M $438.7M
Cash and Short Terms $41.7M $346.1M $263.8M $232.4M $372.1M
Total Debt $67.8M -- $43.9M $42.9M $39M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $367M $273.1M $178.5M $242.2M $391.3M
Short Term Investments -- $159.8M $119.4M $116.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5M $4.6M $4.1M $8.4M --
Total Current Assets $370.5M $295.2M $182.9M $251.2M $401.8M
 
Property Plant And Equipment $11.8M $57.9M $64.4M $58.8M $52.7M
Long-Term Investments $1.7M $4.3M $4.5M $4.9M $5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.7M $4.5M $4.8M $5.1M --
Total Assets $384M $357.6M $252.1M $315.1M $459.8M
 
Accounts Payable $3.5M $9.8M $5.5M $4M $14.5M
Accrued Expenses $9.2M $9M $5.2M $7.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.1M $2.9M $3.6M --
Other Current Liabilities -- -- $2.9M $1.3M --
Total Current Liabilities $12.7M $21.8M $22.6M $41.6M $61.4M
 
Long-Term Debt -- $42.6M $43.5M $40.1M $35.9M
Capital Leases -- -- -- -- --
Total Liabilities $14.7M $66.5M $67.6M $109.6M $214M
 
Common Stock $5K $5K $5K $6K $6K
Other Common Equity Adj -$2M -$2.6M -$1.5M -$2.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $369.3M $291.1M $184.5M $205.5M $245.8M
 
Total Liabilities and Equity $384M $357.6M $252.1M $315.1M $459.8M
Cash and Short Terms $367M $273.1M $178.5M $242.2M $391.3M
Total Debt -- $42.6M $43.5M $40.1M $35.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$35.9M -$74M -$108.5M -$135.4M -$72.7M
Depreciation & Amoritzation $537K $2.1M $8.6M $6.2M $8.1M
Stock-Based Compensation $354K $5.2M $11.7M $16.7M $18.1M
Change in Accounts Receivable -- -- -$187K $1.9M $332K
Change in Inventories -- -- -- -- --
Cash From Operations -$23.1M -$59.4M -$92.5M -$43.8M $42M
 
Capital Expenditures $3.4M $9.7M $12.9M $19M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M -$9.7M -$219.2M $88.8M -$44.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$440K -$3.3M -$364K -- $47M
Cash From Financing $60.1M $377.6M $20.5M $27.5M $98.9M
 
Beginning Cash (CF) $41.7M $346.1M $55.9M $128.1M $224.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.6M $308.5M -$291.2M $72.5M $96.4M
Ending Cash (CF) $75.3M $654.6M -$235.3M $200.6M $320.7M
 
Levered Free Cash Flow -$26.4M -$69.1M -$105.4M -$62.8M $38M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.8M -$27.3M -$34.9M -$23.9M -$27.1M
Depreciation & Amoritzation $582K $2.6M $1.8M $2.1M $2.1M
Stock-Based Compensation $2.1M $3.2M $4.5M $4.3M $4.4M
Change in Accounts Receivable -- -$177K $375K $9.2M -$2.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$17.8M -$20.6M -$24.7M -$21M $100.4M
 
Capital Expenditures $1.8M $1.4M $1.7M $399K $651K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M $29.5M $35.6M $37.7M $38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$296K -- $641K --
Cash From Financing $29.5M -$217K $1.1M $15K $348K
 
Beginning Cash (CF) $367M $113.4M $59.1M $125.6M $208.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10M $8.7M $12M $16.8M $138.9M
Ending Cash (CF) $377M $122M $71.1M $142.3M $347.3M
 
Levered Free Cash Flow -$19.5M -$22M -$26.4M -$21.4M $99.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$70.2M -$101.2M -$132.9M -$119.4M $20.9M
Depreciation & Amoritzation $1.5M $6.7M $7.1M $7.9M $8.3M
Stock-Based Compensation $3.5M $10.2M $15.9M $17.7M $19M
Change in Accounts Receivable -- -$177K $2.2M -$426K --
Change in Inventories -- -- -- -- --
Cash From Operations -$53.8M -$82.7M -$97.4M -$57.3M $149.1M
 
Capital Expenditures $7.6M $8.7M $24.6M $5.5M $4.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.8M -$168.3M $20.6M $741K -$67.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.2M -- -- -- --
Cash From Financing $377.7M -$103K $22.8M $123.5M $1.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $316.1M -$251.1M -$54.1M $66.9M $82.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$61.6M -$91.4M -$122M -$62.8M $145M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$50.5M -$77.7M -$102.1M -$86.1M $7.5M
Depreciation & Amoritzation $1.3M $5.9M $4.4M $6.1M $6.3M
Stock-Based Compensation $3.3M $8.3M $12.6M $13.7M $14.6M
Change in Accounts Receivable -- -$177K $2.2M -$90K -$4.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$45.2M -$68.5M -$73.4M -$86.9M $20.2M
 
Capital Expenditures $6.7M $5.6M $17.4M $3.8M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.6M -$165.3M $74.5M -$13.6M -$36.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.2M -$296K -- -- --
Cash From Financing $377.7M $32K $2.3M $98.3M $727K
 
Beginning Cash (CF) $892.5M $355.3M $158.9M $334.2M $356.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $325.9M -$233.8M $3.4M -$2.2M -$15.8M
Ending Cash (CF) $1.2B $121.6M $162.3M $332M $340.5M
 
Levered Free Cash Flow -$51.9M -$74.1M -$90.8M -$90.7M $16.3M

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