Financhill
Sell
21

IPSC Quote, Financials, Valuation and Earnings

Last price:
$0.57
Seasonality move :
-30.11%
Day range:
$0.51 - $0.53
52-week range:
$0.34 - $1.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.40x
P/B ratio:
0.26x
Volume:
463.2K
Avg. volume:
1.3M
1-year change:
-63.24%
Market cap:
$45.9M
Revenue:
$6.6M
EPS (TTM):
-$0.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $5.2M $2.2M $6.6M
Revenue Growth (YoY) -- -- -- -57.01% 194.81%
 
Cost of Revenues -- $4.6M $10.1M $13M $13.3M
Gross Profit -- -$4.6M -$4.9M -$10.8M -$6.7M
Gross Profit Margin -- -- -93.71% -483.62% -101.91%
 
R&D Expenses $39.7M $75.6M $97.2M $92.7M $107.2M
Selling, General & Admin $9.5M $19.2M $31.9M $34.7M $33.2M
Other Inc / (Exp) -$4M $377K -$10M -$21.7M -$4M
Operating Expenses $49.2M $90.3M $119M $114.4M $127.6M
Operating Income -$49.2M -$94.9M -$123.8M -$125.2M -$134.3M
 
Net Interest Expenses -- $1.3M $1.4M $540K --
EBT. Incl. Unusual Items -$53.6M -$95.8M -$130.8M -$134.8M -$124.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $43K $91K $1.9M $1.8M
Net Income to Company -$53.6M -$95.8M -$130.9M -$136.7M -$126.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.6M -$95.8M -$130.9M -$136.7M -$126.6M
 
Basic EPS (Cont. Ops) -$1.28 -$1.74 -$2.27 -$2.30 -$1.61
Diluted EPS (Cont. Ops) -$1.28 -$1.74 -$2.27 -$2.30 -$1.61
Weighted Average Basic Share $41.8M $55M $57.8M $59.3M $78.6M
Weighted Average Diluted Share $41.8M $55M $57.8M $59.3M $78.6M
 
EBITDA -$51.9M -$90.3M -$113.8M -$112.1M -$121M
EBIT -$53.3M -$94.9M -$123.8M -$125.2M -$134.3M
 
Revenue (Reported) -- -- $5.2M $2.2M $6.6M
Operating Income (Reported) -$49.2M -$94.9M -$123.8M -$125.2M -$134.3M
Operating Income (Adjusted) -$53.3M -$94.9M -$123.8M -$125.2M -$134.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $2.2M $148K $791K --
Revenue Growth (YoY) -- -- -93.35% 434.46% -100%
 
Cost of Revenues $1M $2.8M $1.8M $3.3M $3.1M
Gross Profit -$1M -$550K -$1.6M -$2.5M -$3.1M
Gross Profit Margin -- -24.73% -1107.43% -316.81% --
 
R&D Expenses $19.5M $25.9M $22.8M $23.9M $19.4M
Selling, General & Admin $6.3M $8.1M $9M $8.4M $6.8M
Other Inc / (Exp) $140K -$24K -$4M $250K --
Operating Expenses $24.8M $31.2M $30M $32.6M $26M
Operating Income -$25.8M -$31.7M -$31.6M -$35.1M -$29.1M
 
Net Interest Expenses $322K $373K -- -- --
EBT. Incl. Unusual Items -$26M -$30.7M -$32.1M -$31.2M -$34.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $25K $592K -$8K --
Net Income to Company -$26M -$30.7M -$32.7M -$31.2M -$34.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26M -$30.7M -$32.7M -$31.2M -$34.4M
 
Basic EPS (Cont. Ops) -$0.48 -$0.53 -$0.55 -$0.37 -$0.40
Diluted EPS (Cont. Ops) -$0.48 -$0.53 -$0.55 -$0.37 -$0.40
Weighted Average Basic Share $54.5M $58M $59.4M $84.7M $86.5M
Weighted Average Diluted Share $54.5M $58M $59.4M $84.7M $86.5M
 
EBITDA -$24.8M -$29M -$29.8M -$31.8M -$26M
EBIT -$25.8M -$31.7M -$31.6M -$35.1M -$29.1M
 
Revenue (Reported) -- $2.2M $148K $791K --
Operating Income (Reported) -$25.8M -$31.7M -$31.6M -$35.1M -$29.1M
Operating Income (Adjusted) -$25.8M -$31.7M -$31.6M -$35.1M -$29.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $4.7M $2.5M $2.7M $113.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3M $7.5M $9.7M $13.5M $12.9M
Gross Profit -$3.3M -$2.8M -$7.3M -$10.9M $100.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $64.7M $93.4M $96M $90.2M $92.5M
Selling, General & Admin $15.4M $29.8M $34.4M $34M $30.8M
Other Inc / (Exp) $844K -$9.9M -$8.6M -$12.9M --
Operating Expenses $76.7M $115.7M $120.6M $121.7M $123.1M
Operating Income -$80M -$118.5M -$127.9M -$132.6M -$22.7M
 
Net Interest Expenses $1M $1.3M $953K -- --
EBT. Incl. Unusual Items -$80.7M -$127.4M -$126.2M -$130.7M -$24.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $70K $2.8M -$854K $1.8M
Net Income to Company -$83.2M -$127.4M -$129M -$129.9M -$26.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80.7M -$127.4M -$129M -$129.9M -$26.5M
 
Basic EPS (Cont. Ops) -$4.49 -$2.24 -$2.19 -$1.86 -$0.31
Diluted EPS (Cont. Ops) -$4.16 -$2.24 -$2.19 -$1.86 -$0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$76.7M -$111M -$118.1M -$119M -$9.8M
EBIT -$80M -$118.5M -$127.9M -$132.6M -$22.7M
 
Revenue (Reported) -- $4.7M $2.5M $2.7M $113.3M
Operating Income (Reported) -$80M -$118.5M -$127.9M -$132.6M -$22.7M
Operating Income (Adjusted) -$80M -$118.5M -$127.9M -$132.6M -$22.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $4.7M $2M $2.4M $109.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1M $5.6M $6.4M $10M $9.6M
Gross Profit -$1M -$924K -$4.4M -$7.6M $99.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $53.9M $71.6M $70.4M $67.9M $66.4M
Selling, General & Admin $13.1M $23.6M $26.1M $25.4M $23M
Other Inc / (Exp) $140K -$10M -$8.6M $249K -$38K
Operating Expenses $65.9M $89.6M $90.2M $94.4M $89.1M
Operating Income -$66.9M -$90.5M -$94.6M -$102M $10.5M
 
Net Interest Expenses $322K $1M $540K -- --
EBT. Incl. Unusual Items -$67.6M -$99.2M -$94.5M -$90.5M $9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $27K $2.8M $15K --
Net Income to Company -$67.6M -$99.3M -$97.3M -$90.5M $9.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.6M -$99.3M -$97.3M -$90.5M $9.6M
 
Basic EPS (Cont. Ops) -$1.24 -$1.73 -$1.65 -$1.20 $0.11
Diluted EPS (Cont. Ops) -$1.24 -$1.73 -$1.65 -$1.20 $0.11
Weighted Average Basic Share $163.7M $172.7M $177.3M $229.1M $258.7M
Weighted Average Diluted Share $163.7M $172.7M $177.3M $229.1M $258.8M
 
EBITDA -$64.3M -$84.9M -$88.2M -$92M $20.1M
EBIT -$67M -$90.5M -$94.6M -$102M $10.5M
 
Revenue (Reported) -- $4.7M $2M $2.4M $109.2M
Operating Income (Reported) -$66.9M -$90.5M -$94.6M -$102M $10.5M
Operating Income (Adjusted) -$67M -$90.5M -$94.6M -$102M $10.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $27.2M $222.9M $315.5M $172.7M $189.3M
Short Term Investments $48.5M $166.4M $231.2M $125.4M $130.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $337K $1.6M $3M $1.8M $2.7M
Other Current Assets $1M $2.3M $1.4M $1M $860K
Total Current Assets $78.8M $228.2M $319.7M $177M $194.1M
 
Property Plant And Equipment $24.8M $69.8M $111.7M $92.1M $90.8M
Long-Term Investments $1.1M $137.6M $53.8M $91.1M $33.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $34.2M
Other Long-Term Assets $1.2M $1.9M $2M $2M $2.8M
Total Assets $106.8M $437.4M $486.5M $360.7M $353.2M
 
Accounts Payable $8.1M $7.6M $5.5M $2.7M $3.1M
Accrued Expenses $3.7M $5.3M $9.1M $8.6M $12.5M
Current Portion Of Long-Term Debt -- $1M $6.5M -- --
Current Portion Of Capital Lease Obligations $240K $615K $475K $1.5M $4.9M
Other Current Liabilities $52K $1.1M $1.1M $612K $157K
Total Current Liabilities $12.1M $15.7M $29.8M $17.8M $129.8M
 
Long-Term Debt $9.6M $23.5M $42.4M $46.7M $49M
Capital Leases -- -- -- -- --
Total Liabilities $213.2M $41.1M $183.8M $175.9M $191.9M
 
Common Stock $1K $5K $6K $6K $9K
Other Common Equity Adj -$3K -$650K -$2.5M $108K $324K
Common Equity -$106.4M $396.2M $302.7M $184.7M $161.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$106.4M $396.2M $302.7M $184.8M $161.4M
 
Total Liabilities and Equity $106.8M $437.4M $486.5M $360.7M $353.2M
Cash and Short Terms $75.8M $222.9M $315.5M $172.7M $189.3M
Total Debt -- $24.5M $48.9M $46.7M $49M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $295.2M $355.9M $169.5M $198.1M $132.7M
Short Term Investments $193.9M $244.5M $114.2M $145.5M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.8M $4.8M $2.4M -- --
Other Current Assets $1.7M $2.6M $872K $7.9M --
Total Current Assets $300.4M $361.6M $173.7M $206M $137.7M
 
Property Plant And Equipment $60.7M $107.4M $106.5M $94.1M $70.3M
Long-Term Investments $106.9M $41.4M $116.7M $49.4M $2.3M
Goodwill -- -- -- $4.7M --
Other Intangibles -- -- -- $33.8M --
Other Long-Term Assets $2.1M $2M $2M $3.4M --
Total Assets $469.7M $511.8M $397.6M $388.6M $244.7M
 
Accounts Payable $11.6M $5.7M $5.9M $2.6M $2.6M
Accrued Expenses $6.5M $7.8M $7M $9.6M --
Current Portion Of Long-Term Debt -- $4M -- -- --
Current Portion Of Capital Lease Obligations $640K $505K $2M $3.8M --
Other Current Liabilities $1.1M $1.3M $722K $293K --
Total Current Liabilities $19.9M $26.9M $20.4M $19.8M $22M
 
Long-Term Debt $24.6M $42.7M $45.5M $50.8M $41.2M
Capital Leases -- -- -- -- --
Total Liabilities $46.7M $181.5M $178.3M $192.9M $68.4M
 
Common Stock $5K $6K $6K $9K $9K
Other Common Equity Adj -$63K -$3.6M -$1.3M $758K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $423M $330.2M $219.2M $195.7M $176.3M
 
Total Liabilities and Equity $469.7M $511.8M $397.6M $388.6M $244.7M
Cash and Short Terms $295.2M $355.9M $169.5M $198.1M $132.7M
Total Debt $24.6M $46.8M $45.5M $50.8M $41.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$53.6M -$95.8M -$130.9M -$136.7M -$126.6M
Depreciation & Amoritzation $1.4M $4.6M $10.1M $13M $13.3M
Stock-Based Compensation $876K $4.7M $10.7M $14.6M $12.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$41.3M -$89.8M $13.6M -$88.6M -$110.1M
 
Capital Expenditures -- $45M $30.6M $13.7M $154K
Cash Acquisitions -- -- -- -- $9.6M
Cash From Investing -$22.8M -$298.3M -$13.1M $61.1M $47.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.7M -- -- -- --
Long-Term Debt Repaid -- -- -- -$10.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $38M $34.2M -- -- --
Cash From Financing $47.7M $417.8M $27.2M -$9.7M $74.6M
 
Beginning Cash (CF) $44.1M $56.4M $84.3M $47.3M $58.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.3M $29.7M $27.6M -$37.2M $11.9M
Ending Cash (CF) $27.7M $86.1M $111.8M $10.2M $70.4M
 
Levered Free Cash Flow -$51.1M -$134.8M -$17.1M -$102.3M -$110.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$26M -$30.7M -$32.7M -$31.2M -$34.4M
Depreciation & Amoritzation $1M $2.8M $2.9M $3.3M $3.1M
Stock-Based Compensation $1.2M $2.8M $4M $3.3M $892K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$24.1M -$24.4M -$13.6M -$28.3M -$25.6M
 
Capital Expenditures $15.7M $9.8M $3.3M -$804K $195K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$147.1M $22.7M $4.2M $39.2M $24.7M
 
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 -$466K $138K $300K $273K --
 
Beginning Cash (CF) $101.3M $111.4M $55.3M $52.6M $55.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$171.6M -$1.6M -$9.1M $11.1M -$913K
Ending Cash (CF) -$70.3M $109.8M $46.2M $63.7M $54.6M
 
Levered Free Cash Flow -$39.8M -$34.2M -$16.9M -$27.5M -$25.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$83.2M -$127.4M -$129M -$129.9M -$26.5M
Depreciation & Amoritzation $3.2M $7.5M $12M $15.5M $12.9M
Stock-Based Compensation $3.4M $9.6M $13.8M $13.6M $8.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$77.9M $12.1M -$85.4M -$112.1M -$112M
 
Capital Expenditures $32.8M $41.1M $19M $980K $1.1M
Cash Acquisitions -- -- -- $9.6M --
Cash From Investing -$298.5M -$29.5M $38.3M $35.5M $115.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $72.3M -- -- -- --
Cash From Financing $455.8M $27.2M -$9.3M $74.8M -$482K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $79.4M $9.8M -$56.4M -$1.9M $3.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$108M -$29M -$104.4M -$113.1M -$113.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$67.6M -$99.3M -$97.3M -$90.5M $9.6M
Depreciation & Amoritzation $2.7M $5.6M $7.5M $10M $9.6M
Stock-Based Compensation $3M $7.9M $11.1M $10M $5.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$64.8M $36.6M -$62.3M -$85.9M -$87.8M
 
Capital Expenditures $15.7M $24.3M $12.8M -- $987K
Cash Acquisitions -- -- -- $9.6M --
Cash From Investing -$277.7M -$8.9M $42.5M $16.9M $85.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$10.2M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $34.2M -- -- -- --
Cash From Financing $417.7M $27.1M -$9.4M $75.2M $120K
 
Beginning Cash (CF) $209M $350.2M $206.6M $140.9M $164.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $75.2M $54.8M -$29.2M $6.1M -$2.5M
Ending Cash (CF) $284.2M $405M $177.4M $147M $161.7M
 
Levered Free Cash Flow -$93M $12.2M -$75.1M -$85.9M -$88.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

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…

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 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock