Financhill
Buy
68

KOD Quote, Financials, Valuation and Earnings

Last price:
$31.13
Seasonality move :
-22.54%
Day range:
$27.49 - $31.18
52-week range:
$1.92 - $31.18
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
80.09x
Volume:
1.2M
Avg. volume:
902.7K
1-year change:
214.89%
Market cap:
$1.9B
Revenue:
--
EPS (TTM):
-$4.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2M $8.7M $11M $25.9M $26.7M
Gross Profit -$4.2M -$8.7M -$11M -$25.9M -$26.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $107.4M $217.3M $267.6M $206.3M $126.1M
Selling, General & Admin $28.6M $49.7M $73.8M $71M $60.8M
Other Inc / (Exp) -$30K -$190K $503K $110K -$506K
Operating Expenses $131.8M $258.3M $330.4M $251.4M $160.1M
Operating Income -$136M -$267.1M -$341.4M -$277.3M -$186.8M
 
Net Interest Expenses $25K $22K $18K $13K --
EBT. Incl. Unusual Items -$133.1M -$267M -$333.8M -$260.5M -$176.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$133.1M -$267M -$333.8M -$260.5M -$176.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$133.1M -$267M -$333.8M -$260.5M -$176.2M
 
Basic EPS (Cont. Ops) -$2.91 -$5.16 -$6.39 -$4.97 -$3.35
Diluted EPS (Cont. Ops) -$2.91 -$5.16 -$6.39 -$4.97 -$3.35
Weighted Average Basic Share $45.7M $51.8M $52.2M $52.4M $52.6M
Weighted Average Diluted Share $45.7M $51.8M $52.2M $52.4M $52.6M
 
EBITDA -$131.8M -$258.3M -$330.4M -$251.4M -$160.1M
EBIT -$136M -$267.1M -$341.4M -$277.3M -$186.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$136M -$267.1M -$341.4M -$277.3M -$186.8M
Operating Income (Adjusted) -$136M -$267.1M -$341.4M -$277.3M -$186.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2M $2.9M $7M $6.7M $6.5M
Gross Profit -$2.2M -$2.9M -$7M -$6.7M -$6.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $56M $61.7M $36.2M $31.9M $50.5M
Selling, General & Admin $11.5M $17.8M $18.3M $14.8M $11.9M
Other Inc / (Exp) -$25K -$40K -$38K -$25K --
Operating Expenses $65.4M $76.6M $47.5M $39.9M $55.8M
Operating Income -$67.5M -$79.5M -$54.5M -$46.6M -$62.4M
 
Net Interest Expenses $6K $4K $5K -- --
EBT. Incl. Unusual Items -$67.5M -$77M -$50M -$43.9M -$61.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$67.5M -$77M -$50M -$43.9M -$61.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.5M -$77M -$50M -$43.9M -$61.5M
 
Basic EPS (Cont. Ops) -$1.30 -$1.47 -$0.95 -$0.84 -$1.16
Diluted EPS (Cont. Ops) -$1.30 -$1.47 -$0.95 -$0.84 -$1.16
Weighted Average Basic Share $51.9M $52.3M $52.5M $52.6M $52.9M
Weighted Average Diluted Share $51.9M $52.3M $52.5M $52.6M $52.9M
 
EBITDA -$65.4M -$76.6M -$47.5M -$39.9M -$55.8M
EBIT -$67.5M -$79.5M -$54.5M -$46.6M -$62.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$67.5M -$79.5M -$54.5M -$46.6M -$62.4M
Operating Income (Adjusted) -$67.5M -$79.5M -$54.5M -$46.6M -$62.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.6M $9.9M $22.6M $26.7M $26.5M
Gross Profit -$8.6M -$9.9M -$22.6M -$26.7M -$26.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $179.1M $287.2M $215.7M $141M $168.7M
Selling, General & Admin $41.7M $73.2M $72.4M $63.1M $54.5M
Other Inc / (Exp) -$226K -$216K $754K -$489K --
Operating Expenses $212.2M $350.5M $265.4M $177.4M $194.7M
Operating Income -$220.8M -$360.4M -$288M -$204M -$221.2M
 
Net Interest Expenses $23K $19K $17K -- --
EBT. Incl. Unusual Items -$220.4M -$356.5M -$271.4M -$191.6M -$217.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$220.4M -$356.5M -$271.4M -$191.6M -$217.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$220.4M -$356.5M -$271.4M -$191.6M -$217.3M
 
Basic EPS (Cont. Ops) -$4.33 -$6.84 -$5.18 -$3.65 -$4.12
Diluted EPS (Cont. Ops) -$4.33 -$6.84 -$5.18 -$3.65 -$4.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$212.2M -$350.5M -$265.4M -$177.4M -$194.7M
EBIT -$220.8M -$360.4M -$288M -$204M -$221.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$220.8M -$360.4M -$288M -$204M -$221.2M
Operating Income (Adjusted) -$220.8M -$360.4M -$288M -$204M -$221.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5M $7.7M $19.3M $20M $19.8M
Gross Profit -$6.5M -$7.7M -$19.3M -$20M -$19.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $141.7M $211.6M $159.7M $94.3M $136.9M
Selling, General & Admin $32.3M $55.7M $54.3M $46.3M $40.1M
Other Inc / (Exp) -$76K -$102K $149K -$450K $10K
Operating Expenses $167.5M $259.6M $194.7M $120.6M $155.2M
Operating Income -$174M -$267.3M -$213.9M -$140.7M -$175M
 
Net Interest Expenses $17K $14K $13K -- --
EBT. Incl. Unusual Items -$173.8M -$263.4M -$201M -$132.1M -$173.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$173.8M -$263.4M -$201M -$132.1M -$173.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$173.8M -$263.4M -$201M -$132.1M -$173.2M
 
Basic EPS (Cont. Ops) -$3.36 -$5.04 -$3.84 -$2.51 -$3.28
Diluted EPS (Cont. Ops) -$3.36 -$5.04 -$3.84 -$2.51 -$3.28
Weighted Average Basic Share $155M $156.7M $157.2M $157.7M $158.4M
Weighted Average Diluted Share $155M $156.7M $157.2M $157.7M $158.4M
 
EBITDA -$167.5M -$259.6M -$194.7M -$120.6M -$155.2M
EBIT -$174M -$267.3M -$213.9M -$140.7M -$175M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$174M -$267.3M -$213.9M -$140.7M -$175M
Operating Income (Adjusted) -$174M -$267.3M -$213.9M -$140.7M -$175M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $969M $731.5M $478.9M $285.5M $168.1M
Short Term Investments $24.6M -- $288.5M -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3M $3.3M $7.1M $3.8M $3.9M
Total Current Assets $972M $734.8M $486M $289.3M $171.9M
 
Property Plant And Equipment $78.8M $108.1M $115.8M $175M $148.7M
Long-Term Investments $6.3M $6.3M $6.3M $6.3M $6.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.5M $61.3M $64.9M $15M $14.9M
Total Assets $1.1B $904.2M $666.6M $479.4M $335.6M
 
Accounts Payable $8.6M $12.4M $9.1M $13.6M $3.9M
Accrued Expenses $20.4M $48.3M $33.4M $18.4M $11M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.4M $3.9M $9.9M $9.8M $10.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $31.4M $64.7M $52.5M $41.7M $25.6M
 
Long-Term Debt $75M $176M $177.8M $171.9M $159.7M
Capital Leases -- -- -- -- --
Total Liabilities $206.6M $240.9M $230.5M $213.6M $185.3M
 
Common Stock $5K $5K $5K $5K $5K
Other Common Equity Adj $53K -- -$1.3M -- --
Common Equity $860.8M $663.3M $436.2M $265.8M $150.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $860.8M $663.3M $436.2M $265.8M $150.3M
 
Total Liabilities and Equity $1.1B $904.2M $666.6M $479.4M $335.6M
Cash and Short Terms $969M $731.5M $478.9M $285.5M $168.1M
Total Debt $75M $176M $177.8M $171.9M $159.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $799.2M $537.4M $345.7M $197.9M $72M
Short Term Investments -- $359M -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.3M $7.3M $5.3M $4.6M --
Total Current Assets $805.5M $544.7M $350.9M $202.5M $75.7M
 
Property Plant And Equipment $91.4M $117.4M $181.7M $155.3M $127.5M
Long-Term Investments $6.3M $6.3M $6.3M $6.2M $6.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $61.3M $62M $15.1M $14.9M --
Total Assets $958.2M $724M $547.7M $372.7M $218.1M
 
Accounts Payable $13.8M $15.6M $38.6M $3.3M $10.4M
Accrued Expenses $39M $40.9M $23.2M $10.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $9.1M $9M $10.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54.4M $65.6M $70.8M $24.1M $42.4M
 
Long-Term Debt $177.3M $178.7M $174.5M $163.2M $150.4M
Capital Leases -- -- -- -- --
Total Liabilities $231.9M $244.5M $245.2M $187.3M $194.4M
 
Common Stock $5K $5K $5K $5K $5K
Other Common Equity Adj -- -$2.5M -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $726.3M $479.5M $302.4M $185.4M $23.7M
 
Total Liabilities and Equity $958.2M $724M $547.7M $372.7M $218.1M
Cash and Short Terms $799.2M $537.4M $345.7M $197.9M $72M
Total Debt $177.3M $178.7M $174.5M $163.2M $150.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$133.1M -$267M -$333.8M -$260.5M -$176.2M
Depreciation & Amoritzation $4.2M $8.7M $11M $25.9M $26.7M
Stock-Based Compensation $30.7M $61.4M $106M $88.6M $60.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$83.4M -$182.3M -$206.5M -$154.2M -$117.3M
 
Capital Expenditures $7M $63.3M $47.4M $41.4M $400K
Cash Acquisitions -- -- -- -- --
Cash From Investing $104.8M -$38.8M -$336.5M $249.2M -$755K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $99.6M -$45K -$49K -$211K --
Cash From Financing $717.4M $8.2M $1.9M $31K $501K
 
Beginning Cash (CF) $944.4M $731.5M $190.4M $285.5M $168.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $738.8M -$212.9M -$541.1M $95.1M -$117.6M
Ending Cash (CF) $1.7B $518.6M -$350.6M $380.6M $50.5M
 
Levered Free Cash Flow -$90.4M -$245.6M -$253.8M -$195.6M -$117.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$67.5M -$77M -$50M -$43.9M -$61.5M
Depreciation & Amoritzation $2.2M $2.9M $7M $6.7M $6.5M
Stock-Based Compensation $12.4M $26.2M $13.9M $14.8M $14M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$51.9M -$53.1M -$32.8M -$21.2M -$32.9M
 
Capital Expenditures $31.7M $7.3M $226K $205K $60K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.7M $58.7M -$226K -$205K -$60K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11K -$12K -$12K -- --
Cash From Financing $2M $78K -$12K -- $813K
 
Beginning Cash (CF) $799.2M $178.4M $345.7M $197.9M $72M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.6M $5.7M -$33M -$21.4M -$32.1M
Ending Cash (CF) $717.6M $184.1M $312.7M $176.5M $39.9M
 
Levered Free Cash Flow -$83.7M -$60.4M -$33M -$21.4M -$32.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$220.4M -$356.5M -$271.4M -$191.6M -$217.3M
Depreciation & Amoritzation $8.6M $9.9M $22.6M $26.7M $26.5M
Stock-Based Compensation $42.8M $108.3M $91.5M $74.4M $54.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$150.3M -$210.4M -$177M -$119.5M -$126.7M
 
Capital Expenditures $57.6M $52.6M $19.6M $27.8M $587K
Cash Acquisitions -- -- -- -- --
Cash From Investing $30.9M -$414.4M $344M -$28.4M -$587K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$43K -$48K -$49K -- --
Cash From Financing $622.3M $4M $252K -$27K $1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $503M -$620.8M $167.3M -$147.9M -$125.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$207.8M -$263M -$196.6M -$147.2M -$127.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$173.8M -$263.4M -$201M -$132.1M -$173.2M
Depreciation & Amoritzation $6.5M $7.7M $19.3M $20M $19.8M
Stock-Based Compensation $33.4M $80.3M $65.7M $51.6M $45.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$123.2M -$151.4M -$121.9M -$87.2M -$96.6M
 
Capital Expenditures $52.4M $41.7M $13.9M $276K $463K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.9M -$403.5M $277M -$631K -$463K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33K -$36K -$36K -- --
Cash From Financing $6M $1.8M $155K $97K $1.1M
 
Beginning Cash (CF) $2.6B $1B $1B $663M $315.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$145.1M -$553.1M $155.2M -$87.8M -$96M
Ending Cash (CF) $2.5B $469.7M $1.2B $575.2M $219M
 
Levered Free Cash Flow -$175.7M -$193.1M -$135.9M -$87.5M -$97.1M

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