Financhill
Sell
24

KPTI Quote, Financials, Valuation and Earnings

Last price:
$5.88
Seasonality move :
12.63%
Day range:
$5.37 - $6.05
52-week range:
$3.51 - $12.45
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.33x
P/B ratio:
--
Volume:
288.9K
Avg. volume:
128K
1-year change:
-55.06%
Market cap:
$93.1M
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 $131.1M $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 $313.4M $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 Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
64
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock