Financhill
Sell
31

HRTX Quote, Financials, Valuation and Earnings

Last price:
$1.60
Seasonality move :
11.9%
Day range:
$1.53 - $1.62
52-week range:
$1.04 - $3.93
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.76x
P/B ratio:
--
Volume:
1.5M
Avg. volume:
5.1M
1-year change:
-10.61%
Market cap:
$243.4M
Revenue:
$127M
EPS (TTM):
-$0.16
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $146M $88.6M $86.3M $107.7M $127M
Revenue Growth (YoY) 88.41% -39.28% -2.59% 24.7% 17.99%
 
Cost of Revenues $61.6M $36.2M $46M $54.9M $65.1M
Gross Profit $84.3M $52.4M $40.3M $52.8M $61.9M
Gross Profit Margin 57.79% 59.17% 46.7% 49.04% 48.75%
 
R&D Expenses $167.4M $174.5M $130.8M $107.5M $55.9M
Selling, General & Admin $127.7M $106.1M $127.3M $120M $116.7M
Other Inc / (Exp) $158K -$847K -$878K -$6.5M $560K
Operating Expenses $295M $280.6M $258.2M $227.5M $172.6M
Operating Income -$210.7M -$228.2M -$217.8M -$174.7M -$110.6M
 
Net Interest Expenses -- -- $2M $836K $504K
EBT. Incl. Unusual Items -$204.7M -$227.3M -$220.7M -$182M -$110.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$204.7M -$227.3M -$220.7M -$182M -$110.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$204.7M -$227.3M -$220.7M -$182M -$110.6M
 
Basic EPS (Cont. Ops) -$2.50 -$2.50 -$2.24 -$1.67 -$0.80
Diluted EPS (Cont. Ops) -$2.50 -$2.50 -$2.24 -$1.67 -$0.80
Weighted Average Basic Share $81.8M $90.8M $98.5M $108.9M $138.1M
Weighted Average Diluted Share $81.8M $90.8M $98.5M $108.9M $138.1M
 
EBITDA -$201.2M -$222.5M -$215.3M -$176.7M -$103.8M
EBIT -$203.3M -$225.4M -$218.3M -$179.6M -$106.7M
 
Revenue (Reported) $146M $88.6M $86.3M $107.7M $127M
Operating Income (Reported) -$210.7M -$228.2M -$217.8M -$174.7M -$110.6M
Operating Income (Adjusted) -$203.3M -$225.4M -$218.3M -$179.6M -$106.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20M $23.2M $26.6M $31.4M $32.8M
Revenue Growth (YoY) -53.16% 16.35% 14.32% 18.36% 4.38%
 
Cost of Revenues $7.2M $11.4M $14.7M $18.2M $9.5M
Gross Profit $12.8M $11.9M $11.8M $13.2M $23.4M
Gross Profit Margin 64.09% 51.14% 44.58% 42.08% 71.17%
 
R&D Expenses $49.2M $28.6M $25.5M $9.3M $4.5M
Selling, General & Admin $22M $35M $28.2M $28.9M $23.3M
Other Inc / (Exp) $156K -$700K -$26K -$79K -$390K
Operating Expenses $71.2M $63.6M $53.7M $38.2M $27.8M
Operating Income -$58.4M -$51.7M -$41.9M -$24.9M -$4.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$58.2M -$52.4M -$41.9M -$25M -$4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$58.2M -$52.4M -$41.9M -$25M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.2M -$52.4M -$41.9M -$25M -$4.8M
 
Basic EPS (Cont. Ops) -$0.64 -$0.51 -$0.38 -$0.17 -$0.03
Diluted EPS (Cont. Ops) -$0.64 -$0.51 -$0.38 -$0.17 -$0.03
Weighted Average Basic Share $90.8M $101.9M $111.7M $145M $152.8M
Weighted Average Diluted Share $90.8M $101.9M $111.7M $145M $152.8M
 
EBITDA -$57.6M -$51M -$41.2M -$24.2M -$3.9M
EBIT -$58.4M -$51.7M -$41.9M -$24.9M -$4.5M
 
Revenue (Reported) $20M $23.2M $26.6M $31.4M $32.8M
Operating Income (Reported) -$58.4M -$51.7M -$41.9M -$24.9M -$4.5M
Operating Income (Adjusted) -$58.4M -$51.7M -$41.9M -$24.9M -$4.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $103.1M $86.3M $98.3M $122.8M $137.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.7M $44.5M $53.2M $67.8M $38.3M
Gross Profit $60.4M $41.8M $45.1M $55M $99.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $178.4M $146.4M $125.3M $42.4M $38.1M
Selling, General & Admin $108.3M $121M $127.6M $133.4M $87.3M
Other Inc / (Exp) -$2.5M -$4.5M -$7M $1.9M -$1.5M
Operating Expenses $286.7M $267.4M $253M $175.7M $125.4M
Operating Income -$226.2M -$225.6M -$207.8M -$120.8M -$25.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$222.9M -$228.3M -$216.8M -$119.7M -$28M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$222.9M -$228.3M -$216.8M -$119.7M -$28M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$222.9M -$228.3M -$216.8M -$119.7M -$28M
 
Basic EPS (Cont. Ops) -$2.47 -$2.39 -$2.10 -$0.96 -$0.16
Diluted EPS (Cont. Ops) -$2.47 -$2.39 -$2.10 -$0.96 -$0.16
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$216.1M -$219.9M -$205.4M -$122.7M -$19.4M
EBIT -$218.8M -$222.8M -$208.3M -$125.6M -$22M
 
Revenue (Reported) $103.1M $86.3M $98.3M $122.8M $137.7M
Operating Income (Reported) -$226.2M -$225.6M -$207.8M -$120.8M -$25.9M
Operating Income (Adjusted) -$218.8M -$222.8M -$208.3M -$125.6M -$22M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $68M $65.7M $77.6M $92.8M $103.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.8M $35.1M $42.2M $55.2M $28.4M
Gross Profit $41.2M $30.6M $35.4M $37.6M $75.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $130.1M $101.9M $96.4M $31.3M $13.5M
Selling, General & Admin $78M $93M $93.3M $106.7M $77.3M
Other Inc / (Exp) $1.9M -$1.7M -$7.9M $560K -$1.5M
Operating Expenses $208.1M $194.9M $189.7M $138M $90.8M
Operating Income -$166.9M -$164.3M -$154.3M -$100.4M -$15.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$165M -$166M -$162.2M -$99.8M -$17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$165M -$166M -$162.2M -$99.8M -$17.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$165M -$166M -$162.2M -$99.8M -$17.2M
 
Basic EPS (Cont. Ops) -$1.82 -$1.71 -$1.56 -$0.79 -$0.11
Diluted EPS (Cont. Ops) -$1.82 -$1.71 -$1.56 -$0.79 -$0.11
Weighted Average Basic Share $272M $291.8M $316.3M $384M $456.3M
Weighted Average Diluted Share $272M $291.8M $316.3M $384M $456.3M
 
EBITDA -$164.7M -$162.1M -$152.2M -$98.2M -$13.8M
EBIT -$166.9M -$164.3M -$154.3M -$100.4M -$15.7M
 
Revenue (Reported) $68M $65.7M $77.6M $92.8M $103.5M
Operating Income (Reported) -$166.9M -$164.3M -$154.3M -$100.4M -$15.7M
Operating Income (Adjusted) -$166.9M -$164.3M -$154.3M -$100.4M -$15.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $71.9M $105.1M $90.5M $15.4M $28.7M
Short Term Investments $319.1M $103.4M $67M $69.5M $51.7M
Accounts Receivable, Net $39.9M $41.9M $35.5M $52M $60.1M
Inventory $25M $41.9M $48.4M $54.6M $42.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.2M $22M $13M $14M $6.1M
Total Current Assets $479.1M $314.2M $254.4M $205.4M $188.8M
 
Property Plant And Equipment $33.4M $39M $33.6M $29.8M $25.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $346K $346K $17.7M $15.7M $8.1M
Total Assets $512.8M $353.6M $305.7M $251M $222.5M
 
Accounts Payable $3.1M $629K $3.9M $3.6M $3.8M
Accrued Expenses $73.9M $79.9M $51.3M $64.8M $65M
Current Portion Of Long-Term Debt $5.6M $7.1M -- -- --
Current Portion Of Capital Lease Obligations $1.9M $3M $2.4M $2.7M $3.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $96.7M $102.5M $71.1M $82.4M $79.7M
 
Long-Term Debt -- -- $149.1M $149.3M $173.8M
Capital Leases -- -- -- -- --
Total Liabilities $108.9M $117.1M $228.1M $237.4M $256.5M
 
Common Stock $903K $913K $1M $1.2M $1.5M
Other Common Equity Adj $85K $257K -$6K -$19K $13K
Common Equity $403.8M $236.5M $77.6M $13.6M -$34M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $403.8M $236.5M $77.6M $13.6M -$34M
 
Total Liabilities and Equity $512.8M $353.6M $305.7M $251M $222.5M
Cash and Short Terms $391M $208.5M $157.6M $84.9M $80.4M
Total Debt $5.6M $7.1M $149.1M $149.3M $173.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $95.1M $159.6M $50.4M $34.9M $25.7M
Short Term Investments $163M $43.3M $71.3M $42.6M $45.1M
Accounts Receivable, Net $33.7M $43.1M $42.2M $63.8M $67M
Inventory $42.7M $41.5M $52.2M $42M $46M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.4M $27.6M $7.6M $10.8M $11.3M
Total Current Assets $351M $315.1M $223.8M $194M $195.2M
 
Property Plant And Equipment $38.7M $37M $30.8M $26.9M $18.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $346K $346K $17.3M $8.4M $6.7M
Total Assets $390M $352.4M $272M $229.2M $220.8M
 
Accounts Payable $12.1M $5.9M $6.5M $1.9M $10.2M
Accrued Expenses $76M $63.2M $84.7M $74.9M $72.1M
Current Portion Of Long-Term Debt $6.6M -- -- -- --
Current Portion Of Capital Lease Obligations $2.9M $3.3M $2.6M $3M $3.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $97.6M $72.3M $93.9M $79.7M $85.5M
 
Long-Term Debt -- $149M $149.2M $173.5M $174.5M
Capital Leases -- -- -- -- --
Total Liabilities $112.9M $233.5M $249.5M $257M $260.8M
 
Common Stock $909K $1M $1.2M $1.4M $1.5M
Other Common Equity Adj $540K -$4K -$57K -$1K $40K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.1M $118.8M $22.5M -$27.8M -$40M
 
Total Liabilities and Equity $390M $352.4M $272M $229.2M $220.8M
Cash and Short Terms $258.1M $202.8M $121.7M $77.4M $70.9M
Total Debt $6.6M $149M $149.2M $173.5M $174.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$204.7M -$227.3M -$220.7M -$182M -$110.6M
Depreciation & Amoritzation $2M $2.8M $3M $2.9M $2.9M
Stock-Based Compensation $51.4M $50.2M $46.9M $43M $32.9M
Change in Accounts Receivable $24.8M -$2M $6.4M -$16.6M -$8.1M
Change in Inventories $14.1M -$16.9M -$6.5M -$6.2M $12.5M
Cash From Operations -$124.6M -$184.8M -$203.4M -$146.9M -$58.8M
 
Capital Expenditures $7.2M $6.8M $3M $1.8M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.8M $209M $32.7M -$3.3M $18M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $26K $149M -- $24.4M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $186.4M $9.1M $156M $75.1M $54.1M
 
Beginning Cash (CF) $31.8M $71.9M $105.1M $90.5M $15.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.1M $33.2M -$14.6M -$75.2M $13.3M
Ending Cash (CF) $71.9M $105.1M $90.5M $15.4M $28.7M
 
Levered Free Cash Flow -$131.7M -$191.6M -$206.4M -$148.7M -$60.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$58.2M -$52.4M -$41.9M -$25M -$4.8M
Depreciation & Amoritzation $769K $754K $706K $727K $581K
Stock-Based Compensation $11.1M $11.2M $11.2M $6.7M $2.7M
Change in Accounts Receivable $3.8M -$471K -$1.9M $12.9M $6.7M
Change in Inventories -$1.3M $1.3M $9.1M $2.6M -$3.1M
Cash From Operations -$42.1M -$53.2M -$37.1M -$9.2M $3.4M
 
Capital Expenditures $632K $1.5M $45K $793K $431K
Cash Acquisitions -- -- -- -- --
Cash From Investing $55.9M $21.6M -$36M -$23.2M $4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$19K -- $24.4M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $524K -$71K $74.9M $53.8M $14K
 
Beginning Cash (CF) $80.7M $191.2M $48.6M $13.5M $18.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.4M -$31.6M $1.8M $21.4M $7.4M
Ending Cash (CF) $95.1M $159.6M $50.4M $34.9M $25.7M
 
Levered Free Cash Flow -$42.7M -$54.7M -$37.1M -$10M $2.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$222.9M -$228.3M -$216.8M -$119.7M -$28M
Depreciation & Amoritzation $2.7M $2.9M $2.9M $3M $2.6M
Stock-Based Compensation $45.3M $50M $45.4M $39M $15M
Change in Accounts Receivable $33.3M -$9.4M $898K -$21.6M -$3.2M
Change in Inventories -$18.6M $1.2M -$10.7M $10.2M -$3.9M
Cash From Operations -$159.2M -$210.7M -$154.6M -$98.8M -$8.3M
 
Capital Expenditures $8.2M $5.1M $1.8M $1.7M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $25.8M $113.8M -$29.6M $28.9M -$1.5M
 
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 $168.5M $161.3M $75.1M $54.3M $716K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35M $64.4M -$109.1M -$15.6M -$9.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$167.5M -$215.8M -$156.4M -$100.5M -$9.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$165M -$166M -$162.2M -$99.8M -$17.2M
Depreciation & Amoritzation $2.1M $2.2M $2.1M $2.2M $1.9M
Stock-Based Compensation $34.2M $34M $32.5M $28.5M $10.7M
Change in Accounts Receivable $6.2M -$1.2M -$6.7M -$11.7M -$6.9M
Change in Inventories -$17.8M $403K -$3.9M $12.6M -$3.8M
Cash From Operations -$132.3M -$158.1M -$109.4M -$61.2M -$10.7M
 
Capital Expenditures $4.3M $2.6M $1.4M $1.3M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $152.2M $57M -$5.3M $26.8M $7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $149M -- $24.4M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.3M $155.5M $74.6M $53.9M $517K
 
Beginning Cash (CF) $255.9M $356.1M $196.1M $55.9M $67.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.2M $54.4M -$40.1M $19.5M -$2.9M
Ending Cash (CF) $279.2M $410.5M $156M $75.4M $64.6M
 
Levered Free Cash Flow -$136.6M -$160.7M -$110.8M -$62.5M -$11.8M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock