Financhill
Sell
25

IDYA Quote, Financials, Valuation and Earnings

Last price:
$32.18
Seasonality move :
-15.03%
Day range:
$31.86 - $33.00
52-week range:
$13.45 - $39.28
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
13.25x
P/B ratio:
2.58x
Volume:
985.3K
Avg. volume:
842.1K
1-year change:
34.27%
Market cap:
$2.8B
Revenue:
$7M
EPS (TTM):
-$1.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.5M $27.9M $50.9M $23.4M $7M
Revenue Growth (YoY) -- 43.01% 82.28% -54.09% -70.07%
 
Cost of Revenues $1.4M $1.7M $2.1M $4M $3.8M
Gross Profit $18.2M $26.2M $48.8M $19.4M $3.2M
Gross Profit Margin 92.93% 93.83% 95.88% 82.86% 45.23%
 
R&D Expenses $39.7M $58.2M $89.5M $129.5M $294.7M
Selling, General & Admin $15.2M $20.1M $23.9M $28.3M $39.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $53.5M $76.5M $111.3M $153.8M $330.1M
Operating Income -$35.3M -$50.3M -$62.5M -$134.4M -$327M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$34.5M -$49.8M -$58.7M -$113M -$274.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$34.5M -$49.8M -$58.7M -$113M -$274.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.5M -$49.8M -$58.7M -$113M -$274.5M
 
Basic EPS (Cont. Ops) -$1.40 -$1.41 -$1.42 -$1.96 -$3.36
Diluted EPS (Cont. Ops) -$1.40 -$1.41 -$1.42 -$1.96 -$3.36
Weighted Average Basic Share $24.7M $35.3M $41.4M $57.5M $81.7M
Weighted Average Diluted Share $24.7M $35.3M $41.4M $57.5M $81.7M
 
EBITDA -$34M -$48.5M -$60.4M -$130.4M -$323.1M
EBIT -$35.3M -$50.3M -$62.5M -$134.4M -$327M
 
Revenue (Reported) $19.5M $27.9M $50.9M $23.4M $7M
Operating Income (Reported) -$35.3M -$50.3M -$62.5M -$134.4M -$327M
Operating Income (Adjusted) -$35.3M -$50.3M -$62.5M -$134.4M -$327M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9M $29.7M $8M -- $207.8M
Revenue Growth (YoY) 0.1% 230.87% -72.94% -100% --
 
Cost of Revenues -- $925K $986K $1M $1M
Gross Profit -- $28.8M $7.1M -$1M $206.8M
Gross Profit Margin -- 96.89% 87.73% -- 99.5%
 
R&D Expenses $15.5M $22.4M $33.7M $57.2M $83M
Selling, General & Admin $5.2M $6.7M $7.9M $9.7M $16.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.7M $28.1M $40.6M $65.9M $98.4M
Operating Income -$11.7M $660K -$33.5M -$66.9M $108.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.6M $1.6M -$27.4M -$51.8M $119.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.6M $1.6M -$27.4M -$51.8M $119.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.6M $1.6M -$27.4M -$51.8M $119.2M
 
Basic EPS (Cont. Ops) -$0.31 $0.04 -$0.46 -$0.60 $1.35
Diluted EPS (Cont. Ops) -$0.31 $0.04 -$0.46 -$0.60 $1.33
Weighted Average Basic Share $37.8M $40.3M $60M $86.2M $88.5M
Weighted Average Diluted Share $37.8M $41.1M $60M $86.2M $89.7M
 
EBITDA -$11.2M $1.6M -$32.5M -$65.9M $109.5M
EBIT -$11.7M $660K -$33.5M -$66.9M $108.5M
 
Revenue (Reported) $9M $29.7M $8M -- $207.8M
Operating Income (Reported) -$11.7M $660K -$33.5M -$66.9M $108.5M
Operating Income (Adjusted) -$11.7M $660K -$33.5M -$66.9M $108.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.6M $49.9M $23.5M $3.9M $214.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $3M $3.5M $4.2M $4M
Gross Profit $10.2M $46.9M $20M -$292K $210.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54.1M $80.9M $115.5M $193.3M $368.3M
Selling, General & Admin $18.6M $23.4M $27M $35.4M $55.4M
Other Inc / (Exp) -$7K -- $1.5M -$1.5M --
Operating Expenses $47.4M $101.3M $138.9M $224.5M $419.7M
Operating Income -$37.2M -$54.4M -$119M -$224.8M -$208.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$36.7M -$52.7M -$103.2M -$178.1M -$160.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$36.7M -$52.7M -$103.2M -$178.1M -$160.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.7M -$52.7M -$103.2M -$178.1M -$160.7M
 
Basic EPS (Cont. Ops) -$1.10 -$1.37 -$1.95 -$2.33 -$1.84
Diluted EPS (Cont. Ops) -$1.10 -$1.37 -$1.95 -$2.33 -$1.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$35.5M -$51.4M -$115.5M -$220.5M -$204.8M
EBIT -$37.2M -$54.4M -$119M -$224.8M -$208.9M
 
Revenue (Reported) $35.6M $49.9M $23.5M $3.9M $214.8M
Operating Income (Reported) -$37.2M -$54.4M -$119M -$224.8M -$208.9M
Operating Income (Adjusted) -$37.2M -$54.4M -$119M -$224.8M -$208.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $46.9M $19.5M -- $207.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6M $2.9M $3.2M $3.4M --
Gross Profit $44.3M $16.5M -$3.2M $204.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $64.8M $90.7M $154.5M $228.1M --
Selling, General & Admin $18.1M $21.2M $28.3M $44.5M --
Other Inc / (Exp) -- $1.5M -$1.5M $773K --
Operating Expenses $80.4M $109M $179.6M $269.2M --
Operating Income -$36.1M -$92.5M -$182.8M -$64.7M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$34.5M -$79M -$144.2M -$30.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$34.5M -$79M -$144.2M -$30.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.5M -$79M -$144.2M -$30.4M --
 
Basic EPS (Cont. Ops) -$0.89 -$1.44 -$1.81 -$0.35 --
Diluted EPS (Cont. Ops) -$0.89 -$1.44 -$1.81 -$0.36 --
Weighted Average Basic Share $117.6M $164.6M $239.3M $265.4M --
Weighted Average Diluted Share $118.4M $164.6M $239.3M $266.5M --
 
EBITDA -$33.5M -$89.6M -$179.6M -$61.3M --
EBIT -$36.1M -$92.5M -$182.8M -$64.7M --
 
Revenue (Reported) $46.9M $19.5M -- $207.8M --
Operating Income (Reported) -$36.1M -$92.5M -$182.8M -$64.7M --
Operating Income (Adjusted) -$36.1M -$92.5M -$182.8M -$64.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $283.6M $246.8M $364.8M $525.1M $676.3M
Short Term Investments $211.5M $154.7M $296.2M $368.1M $591.9M
Accounts Receivable, Net $1.9M $1.1M $211K $18K $3K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.1M $3.1M $5.4M $7.5M $13.4M
Total Current Assets $288.6M $251M $370.5M $532.6M $689.7M
 
Property Plant And Equipment $9.5M $8.7M $9M $8.4M $27.7M
Long-Term Investments $106K $121.4M $8.4M $108.2M $406.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $188K $397K $205K $782K $805K
Total Assets $298.3M $381.3M $388M $649.3M $1.1B
 
Accounts Payable $953K $2.1M $4.3M $6.6M $15.4M
Accrued Expenses $8.5M $12.3M $17M $18.8M $30.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1.7M $1.9M $1.7M $298K
Other Current Liabilities $18K -- -- -- --
Total Current Liabilities $38.6M $45.2M $31.7M $27.1M $46.1M
 
Long-Term Debt $5.2M $3.5M $1.6M $1.1M $18.9M
Capital Leases -- -- -- -- --
Total Liabilities $100M $79.8M $38.5M $28.2M $64.9M
 
Common Stock $3K $4K $5K $7K $9K
Other Common Equity Adj $7K -$712K -$2.9M $562K $812K
Common Equity $198.3M $301.5M $349.5M $621.1M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $198.3M $301.5M $349.5M $621.1M $1.1B
 
Total Liabilities and Equity $298.3M $381.3M $388M $649.3M $1.1B
Cash and Short Terms $283.6M $246.8M $364.8M $525.1M $676.3M
Total Debt $5.2M $3.5M $1.6M $1.1M $18.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $264.6M $386.2M $468.8M $920M $786.9M
Short Term Investments $156.1M $284.3M $316.9M $519.7M --
Accounts Receivable, Net $1M $3.4M $6.7M $20K --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.4M $3.7M $6.7M $12.2M --
Total Current Assets $269M $393.4M $482.2M $932.2M $802.7M
 
Property Plant And Equipment $8.9M $9.5M $7.5M $26.6M $31.7M
Long-Term Investments $121.3M $7.8M $43.1M $281M $350.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $323K $252K $827K $911K --
Total Assets $399.4M $410.9M $532.9M $1.2B $1.2B
 
Accounts Payable $2.2M $3.6M $5.2M $12.6M $18.4M
Accrued Expenses $11.9M $17M $16.2M $28.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $1.8M $2.1M -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38.6M $32.7M $24.9M $40.7M $64.5M
 
Long-Term Debt $3.9M $2.1M -- $18.8M $26.9M
Capital Leases -- -- -- -- --
Total Liabilities $81.8M $42.1M $24.9M $59.5M $93.1M
 
Common Stock $4K $5K $6K $9K $9K
Other Common Equity Adj -$50K -$4M -$750K $3.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $317.6M $368.8M $508M $1.2B $1.1B
 
Total Liabilities and Equity $399.4M $410.9M $532.9M $1.2B $1.2B
Cash and Short Terms $264.6M $386.2M $468.8M $920M $786.9M
Total Debt $3.9M $2.1M -- $18.8M $26.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$34.5M -$49.8M -$58.7M -$113M -$274.5M
Depreciation & Amoritzation $1.4M $1.7M $2.1M $4M $3.8M
Stock-Based Compensation $3.6M $8.2M $11.6M $18.5M $34.7M
Change in Accounts Receivable -$1.9M $774K $892K $193K $15K
Change in Inventories -- -- -- -- --
Cash From Operations $55.5M -$55.8M -$87.2M -$115.2M -$247.6M
 
Capital Expenditures $493K $2.6M $3.4M $2.4M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$146.2M -$69.7M -$33.4M -$158.5M -$502.6M
 
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 $128.8M $145.5M $97.2M $362.7M $677.6M
 
Beginning Cash (CF) $72M $92M $68.6M $157M $84.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M $20M -$23.4M $89M -$72.6M
Ending Cash (CF) $110M $112.1M $45.2M $246.1M $11.8M
 
Levered Free Cash Flow $55M -$58.4M -$90.6M -$117.6M -$251.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.6M $1.6M -$27.4M -$51.8M $119.2M
Depreciation & Amoritzation $451K $925K $1M $1M $1M
Stock-Based Compensation $2.2M $3M $5.3M $9.2M $12.2M
Change in Accounts Receivable $307K -$3.2M -$6.5M -$19K --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.5M -$24.2M -$30.2M -$49.2M $142.2M
 
Capital Expenditures $458K $1.1M $603K $457K $42K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.3M -$18.7M $51.3M -$20M $41.8M
 
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 $86.8M $95.7M $27.8M $286.5M $301K
 
Beginning Cash (CF) $108.4M $102M $151.9M $400.3M $298.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18M $52.8M $49M $217.2M $184.3M
Ending Cash (CF) $126.4M $154.8M $200.9M $617.5M $483.2M
 
Levered Free Cash Flow -$12.9M -$25.3M -$30.8M -$49.7M $142.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$36.7M -$52.7M -$103.2M -$178.1M -$160.7M
Depreciation & Amoritzation $1.6M $3M $2.5M $4.2M $4M
Stock-Based Compensation $7.2M $10.7M $16.7M $30.1M $43.8M
Change in Accounts Receivable -$1M -$2.4M -$3.3M $6.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -$50.7M -$80.5M -$114.8M -$149.7M -$102.3M
 
Capital Expenditures $2.2M $4M $1.5M $3.6M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$73.8M -$23.5M -$56.8M -$417.4M -$29.6M
 
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 $151.7M $97.5M $222.1M $815.7M $30.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.2M -$6.5M $50.5M $248.6M -$101.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$52.9M -$84.5M -$116.4M -$153.3M -$105.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$34.5M -$79M -$144.2M -$30.4M --
Depreciation & Amoritzation $2.6M $3M $3.2M $3.4M --
Stock-Based Compensation $8.7M $13.7M $25.3M $34.3M --
Change in Accounts Receivable -$2.3M -$6.5M -$2K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$63.8M -$91.5M -$125.9M $19.4M --
 
Capital Expenditures $3.4M $1.5M $2.8M $2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.1M -$46.5M -$305.5M $167.5M --
 
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 $96.8M $221.8M $674.8M $27.6M --
 
Beginning Cash (CF) $206.4M $321.9M $691.7M $543.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M $83.8M $243.4M $214.5M --
Ending Cash (CF) $216.3M $405.8M $935.1M $758.1M --
 
Levered Free Cash Flow -$67.2M -$93M -$128.7M $17.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 7

Bill Holdings, Inc. [BILL] is up 37.11% over the past day.

Buy
75
PRLB alert for Feb 7

Proto Labs, Inc. [PRLB] is up 28.33% over the past day.

Sell
30
MSTR alert for Feb 7

Strategy, Inc. [MSTR] is up 26.08% over the past day.

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

Show me the best stock