Financhill
Buy
60

KPTI Quote, Financials, Valuation and Earnings

Last price:
$7.47
Seasonality move :
10%
Day range:
$7.32 - $7.54
52-week range:
$3.51 - $12.45
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.45x
P/B ratio:
--
Volume:
77.2K
Avg. volume:
182.8K
1-year change:
-16.3%
Market cap:
$127.4M
Revenue:
$145.2M
EPS (TTM):
-$14.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $108.1M $209.8M $157.1M $146M $145.2M
Revenue Growth (YoY) 164.31% 94.12% -25.14% -7.03% -0.55%
 
Cost of Revenues $3.7M $4.2M $5.8M $5.5M $6.3M
Gross Profit $104.4M $205.6M $151.2M $140.6M $138.9M
Gross Profit Margin 96.6% 98% 96.29% 96.25% 95.63%
 
R&D Expenses $149.8M $152.7M $148M $138.2M $142.9M
Selling, General & Admin $126.4M $143.8M $145.4M $131.9M $115.4M
Other Inc / (Exp) $206K -$85K -$83K -$356K $73.1M
Operating Expenses $276.3M $296.5M $293.4M $270.1M $258.3M
Operating Income -$171.9M -$90.9M -$142.2M -$129.5M -$119.4M
 
Net Interest Expenses $27.1M $26M $25M $23.8M $37.4M
EBT. Incl. Unusual Items -$196M -$123.8M -$164.9M -$142.8M -$76.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $309K $268K $369K $323K $57K
Net Income to Company -$196.3M -$124.1M -$165.3M -$143.1M -$76.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$196.3M -$124.1M -$165.3M -$143.1M -$76.4M
 
Basic EPS (Cont. Ops) -$2.72 -$1.65 -$2.02 -$1.25 -$9.41
Diluted EPS (Cont. Ops) -$2.72 -$1.65 -$2.02 -$1.25 -$9.41
Weighted Average Basic Share $4.8M $5M $5.5M $7.6M $8.1M
Weighted Average Diluted Share $4.8M $5M $5.5M $7.6M $8.1M
 
EBITDA -$170.9M -$90.1M -$141.6M -$129M -$119.1M
EBIT -$171.9M -$90.9M -$142.2M -$129.5M -$119.4M
 
Revenue (Reported) $108.1M $209.8M $157.1M $146M $145.2M
Operating Income (Reported) -$171.9M -$90.9M -$142.2M -$129.5M -$119.4M
Operating Income (Adjusted) -$171.9M -$90.9M -$142.2M -$129.5M -$119.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $37.7M $36.1M $36M $38.8M $44M
Revenue Growth (YoY) 76.67% -4.1% -0.38% 7.7% 13.57%
 
Cost of Revenues $775K $1.2M $991K $1.4M $2.2M
Gross Profit $36.9M $35M $35M $37.4M $41.8M
Gross Profit Margin 97.94% 96.79% 97.25% 96.43% 94.93%
 
R&D Expenses $38.3M $31.2M $35.5M $36.1M $30.4M
Selling, General & Admin $35.1M $34.6M $30.8M $27.6M $26.6M
Other Inc / (Exp) $18K $16K $89K $3.8M --
Operating Expenses $73.4M $65.8M $66.3M $63.7M $57M
Operating Income -$36.5M -$30.8M -$31.3M -$26.3M -$15.2M
 
Net Interest Expenses $8M $6.1M $6.1M $11.4M $11M
EBT. Incl. Unusual Items -$51.7M -$36.3M -$34.5M -$32M -$33.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106K $45K $12K $28K $34K
Net Income to Company -$51.8M -$36.3M -$34.5M -$32.1M -$33.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.8M -$36.3M -$34.5M -$32.1M -$33.1M
 
Basic EPS (Cont. Ops) -$0.69 -$0.45 -$0.30 -$0.26 -$3.82
Diluted EPS (Cont. Ops) -$0.69 -$0.45 -$0.30 -$0.26 -$3.82
Weighted Average Basic Share $5M $5.3M $7.6M $8.3M $8.7M
Weighted Average Diluted Share $5M $5.3M $7.6M $8.3M $8.7M
 
EBITDA -$36.3M -$30.7M -$31.2M -$26.2M -$15.1M
EBIT -$36.5M -$30.8M -$31.3M -$26.3M -$15.2M
 
Revenue (Reported) $37.7M $36.1M $36M $38.8M $44M
Operating Income (Reported) -$36.5M -$30.8M -$31.3M -$26.3M -$15.2M
Operating Income (Adjusted) -$36.5M -$30.8M -$31.3M -$26.3M -$15.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $118.7M $249.8M $145.9M $148.4M $142.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6M $4.7M $5.9M $6.5M $6.2M
Gross Profit $114M $245M $140M $141.9M $136.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $145.8M $161.1M $129.7M $149M $130.9M
Selling, General & Admin $143.2M $145.3M $135.8M $118.9M $109.6M
Other Inc / (Exp) $776K -$548K -$158K $62.8M --
Operating Expenses $289M $306.4M $265.6M $267.9M $240.5M
Operating Income -$174.9M -$61.4M -$125.6M -$126M -$104.1M
 
Net Interest Expenses $25.2M $27.1M $23.5M $32.4M $44.4M
EBT. Incl. Unusual Items -$205.8M -$87.9M -$139.5M -$87.2M -$124.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $451K $175K $266K $296K $1K
Net Income to Company -$206.2M -$88.1M -$139.8M -$87.5M -$124.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$206.2M -$88.1M -$139.8M -$87.5M -$124.6M
 
Basic EPS (Cont. Ops) -$2.76 -$1.09 -$1.32 -$0.75 -$14.58
Diluted EPS (Cont. Ops) -$2.76 -$1.16 -$1.32 -$1.14 -$14.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$174M -$60.7M -$125M -$125.6M -$103.8M
EBIT -$174.9M -$61.4M -$125.6M -$126M -$104.1M
 
Revenue (Reported) $118.7M $249.8M $145.9M $148.4M $142.5M
Operating Income (Reported) -$174.9M -$61.4M -$125.6M -$126M -$104.1M
Operating Income (Adjusted) -$174.9M -$61.4M -$125.6M -$126M -$104.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $83.6M $123.5M $112.3M $114.7M $112M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3M $3.9M $3.9M $4.9M $4.7M
Gross Profit $80.2M $119.6M $108.4M $109.8M $107.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $108.8M $117.2M $98.9M $109.7M $97.7M
Selling, General & Admin $109.3M $110.8M $101.2M $88.3M $82.4M
Other Inc / (Exp) $393K -$70K -$145K $63M $17.6M
Operating Expenses $218.1M $228M $200.1M $197.9M $180.1M
Operating Income -$137.9M -$108.3M -$91.7M -$88.2M -$72.9M
 
Net Interest Expenses $18.1M $19.1M $17.6M $26.2M $33.2M
EBT. Incl. Unusual Items -$162.4M -$126.5M -$101.1M -$45.5M -$93.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $389K $296K $193K $166K $110K
Net Income to Company -$162.8M -$126.8M -$101.3M -$45.6M -$93.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$162.8M -$126.8M -$101.3M -$45.6M -$93.8M
 
Basic EPS (Cont. Ops) -$2.17 -$1.60 -$0.89 -$0.38 -$10.91
Diluted EPS (Cont. Ops) -$2.17 -$1.60 -$0.89 -$0.78 -$10.91
Weighted Average Basic Share $15M $15.8M $22.8M $24.1M $25.8M
Weighted Average Diluted Share $15M $15.8M $22.8M $26.3M $25.8M
 
EBITDA -$137.2M -$107.8M -$91.3M -$87.9M -$72.6M
EBIT -$137.9M -$108.3M -$91.7M -$88.2M -$72.9M
 
Revenue (Reported) $83.6M $123.5M $112.3M $114.7M $112M
Operating Income (Reported) -$137.9M -$108.3M -$91.7M -$88.2M -$72.9M
Operating Income (Adjusted) -$137.9M -$108.3M -$91.7M -$88.2M -$72.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $251.7M $235M $279M $192.1M $108.7M
Short Term Investments $163.3M $38.2M $142.8M $139.2M $46.2M
Accounts Receivable, Net $12.9M $22.5M $47.1M $27M $30.8M
Inventory $2.6M $4.1M $4.2M $3M $4.7M
Prepaid Expenses $9.3M -- -- -- --
Other Current Assets -- $14M $19.8M $11.8M $12.2M
Total Current Assets $276.5M $275.6M $350.2M $233.9M $156.5M
 
Property Plant And Equipment $11.6M $9.6M $7.4M $4.9M $6.3M
Long-Term Investments $24.9M $637K $633K $301K $308K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $722K $20.1M $633K $1.6M $1.6M
Total Assets $313.1M $305.3M $358.2M $240.4M $164.4M
 
Accounts Payable $4.5M $1.6M $2.8M $3.1M $5.1M
Accrued Expenses $52.9M $49.4M $38.8M $44.9M $46.7M
Current Portion Of Long-Term Debt -- -- -- -- $24.4M
Current Portion Of Capital Lease Obligations $1.9M $2.3M $2.9M $3.3M $438K
Other Current Liabilities $609K $678K $1.8M $1.7M $1.6M
Total Current Liabilities $60.2M $73.7M $65.9M $69.5M $92.3M
 
Long-Term Debt $129.2M $178.3M $176.2M $173.7M $169.7M
Capital Leases -- -- -- -- --
Total Liabilities $262.5M $385M $374.8M $376.6M $350.4M
 
Common Stock $7K $8K $12K $12K $13K
Other Common Equity Adj $518K $191K -$638K -$161K -$356K
Common Equity $3.4M -$5.3M -$1.1M -$9.1M -$186M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.5M -$79.7M -$16.7M -$136.2M -$186M
 
Total Liabilities and Equity $313.1M $305.3M $358.2M $240.4M $164.4M
Cash and Short Terms $251.7M $235M $279M $192.1M $108.7M
Total Debt $129.2M $178.3M $176.2M $173.7M $194.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $206.6M $149.5M $208.9M $133.6M $45.9M
Short Term Investments $66.8M $77M $164.7M $60.7M --
Accounts Receivable, Net $18.8M $27.4M $37.9M $31.8M $31.9M
Inventory $3.9M $4.2M $3.1M $4.7M $4M
Prepaid Expenses $12.3M $10.1M -- -- --
Other Current Assets -- $41.5M $13.3M $14.7M --
Total Current Assets $241.6M $222.7M $263.2M $184.8M $89.7M
 
Property Plant And Equipment $9.9M $7.9M $5.5M $3.1M $4.8M
Long-Term Investments $2.6M $626K $381K $306K $350K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $639K $626K $1.3M $1.6M --
Total Assets $254.1M $231.2M $270M $189.5M $96.2M
 
Accounts Payable $881K $813K $943K $5.8M $5.4M
Accrued Expenses $64.7M $55.7M $55.7M $50.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.2M $2.8M $3.2M $3.7M --
Other Current Liabilities $1.1M $2.5M $2.2M $1.9M --
Total Current Liabilities $68.9M $61.8M $62.1M $61.5M $87.2M
 
Long-Term Debt $311.2M $176.8M $174.4M $190.6M $182.8M
Capital Leases -- -- -- -- --
Total Liabilities $380.1M $371.5M $370.4M $349.1M $365.5M
 
Common Stock $8K $8K $12K $13K $13K
Other Common Equity Adj $372K -$752K -$742K -$222K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$126M -$140.3M -$100.4M -$159.6M -$269.3M
 
Total Liabilities and Equity $254.1M $231.2M $270M $189.5M $96.2M
Cash and Short Terms $206.6M $149.5M $208.9M $133.6M $45.9M
Total Debt $311.2M $176.8M $174.4M $190.6M $195.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$196.3M -$124.1M -$165.3M -$143.1M -$76.4M
Depreciation & Amoritzation $972K $789K $621K $530K $340K
Stock-Based Compensation $24.4M $29.8M $35.4M $21.7M $18.4M
Change in Accounts Receivable -$5M -$9.6M -$5.1M $20.1M -$3.8M
Change in Inventories -$2.6M -$1.5M -$118K $1.2M -$1.7M
Cash From Operations -$160.2M -$107.1M -$149.6M -$92.7M -$127.5M
 
Capital Expenditures $145K $5.7M $118K -- $142K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.7M $141.8M -$104.3M $7.9M $95.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $83.3M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $60M -- -- -$43.1M
Cash From Financing $172.1M $73.6M $193.7M $1.1M $41.6M
 
Beginning Cash (CF) $88.4M $196.8M $136.3M $52.9M $62.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.6M $108.3M -$60.6M -$83.7M $9.6M
Ending Cash (CF) $47.1M $305.1M $75.2M -$30.8M $72.1M
 
Levered Free Cash Flow -$160.4M -$112.8M -$149.7M -$92.7M -$127.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$51.8M -$36.3M -$34.5M -$32.1M -$33.1M
Depreciation & Amoritzation $186K $182K $80K $83K $121K
Stock-Based Compensation $7.4M $6.8M $5.1M $4.2M $2.8M
Change in Accounts Receivable -$865K -$4M -$5.6M $6.2M $1.1M
Change in Inventories $121K -$779K $567K -$1.2M $1M
Cash From Operations -$24M -$28.4M -$29.5M -$19.5M -$5.9M
 
Capital Expenditures $6M $39K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $21.4M $11.7M -$7.7M $7.5M $4.8M
 
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 $16K $5.8M -- -- --
 
Beginning Cash (CF) $139.8M $72.4M $44.2M $72.9M $37.7M
Foreign Exchange Rate Adjustment $242K -$70K -$52K $36K $2K
Additions / Reductions -$2.3M -$11M -$37.3M -$11.9M -$1.1M
Ending Cash (CF) $137.8M $61.4M $6.9M $61M $36.6M
 
Levered Free Cash Flow -$30M -$28.4M -$29.5M -$19.5M -$5.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$206.2M -$88.1M -$139.8M -$87.5M -$124.6M
Depreciation & Amoritzation $907K $647K $566K $336K $358K
Stock-Based Compensation $29.2M $36.1M $22.7M $19.7M $14M
Change in Accounts Receivable -$7.7M -$8.7M $9M $6.1M -$99K
Change in Inventories -$2.3M -$220K $1.1M -$1.6M $706K
Cash From Operations -$163.2M -$97.2M -$101M -$120.3M -$89.4M
 
Capital Expenditures $6.1M -$175K -- $195K -$53K
Cash Acquisitions -- -- -- -- --
Cash From Investing $142.5M -$8.2M -$84.2M $107.5M $53.2M
 
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 $76.7M $38.8M $156.7M $41.2M $1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.3M -$67.4M -$28.5M $28.6M -$35.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$169.3M -$97.1M -$101M -$120.5M -$89.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$162.8M -$126.8M -$101.3M -$45.6M -$93.8M
Depreciation & Amoritzation $650K $508K $453K $259K $277K
Stock-Based Compensation $22.9M $29.2M $16.5M $14.6M $10.1M
Change in Accounts Receivable -$5.9M -$4.9M $9.2M -$4.8M -$1.1M
Change in Inventories -$1.4M -$143K $1.1M -$1.6M $773K
Cash From Operations -$132.6M -$122.7M -$74.1M -$101.7M -$63.5M
 
Capital Expenditures $6M $118K -- $195K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $111.1M -$39M -$18.9M $80.7M $38.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $83.3M --
Long-Term Debt Repaid -- -- -- -$40.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $60M -- -- -$2.6M --
Cash From Financing $72.8M $37.9M $860K $41M $356K
 
Beginning Cash (CF) $371.2M $310.1M $210.6M $188.8M $115.2M
Foreign Exchange Rate Adjustment $87K -$614K -$123K $9K $15K
Additions / Reductions $51.3M -$124.4M -$92.3M $20M -$24.8M
Ending Cash (CF) $422.6M $185.1M $118.1M $208.7M $90.4M
 
Levered Free Cash Flow -$138.6M -$122.8M -$74.1M -$101.9M -$63.5M

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
59
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
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock