Financhill
Buy
60

KROS Quote, Financials, Valuation and Earnings

Last price:
$21.28
Seasonality move :
6.31%
Day range:
$20.26 - $21.93
52-week range:
$9.12 - $72.37
Dividend yield:
0%
P/E ratio:
14.06x
P/S ratio:
3.57x
P/B ratio:
0.94x
Volume:
1.1M
Avg. volume:
1.2M
1-year change:
-66.43%
Market cap:
$660.8M
Revenue:
$3.6M
EPS (TTM):
$1.54
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $20.1M -- $151K $3.6M
Revenue Growth (YoY) -100% -- -100% -- 2250.99%
 
Cost of Revenues $605K $898K $1.6M $815K $1.2M
Gross Profit -$605K $19.2M -$1.6M -$664K $2.3M
Gross Profit Margin -- 95.53% -- -439.74% 65.38%
 
R&D Expenses $33.9M $55.1M $87.3M $135.3M $173.6M
Selling, General & Admin $12.8M $21.3M $27.5M $34.8M $40.8M
Other Inc / (Exp) -$1.3M -$356K $3M $14.5M $22.5M
Operating Expenses $46.1M $75.6M $113.2M $169.3M $213.2M
Operating Income -$46.7M -$56.4M -$114.8M -$169.9M -$210.8M
 
Net Interest Expenses $6K $4K $1K -- --
EBT. Incl. Unusual Items -$45.5M -$56.7M -$104.7M -$153M -$187.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$172K $2M -- -- $300K
Net Income to Company -$45.4M -$58.7M -$104.7M -$153M -$187.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.4M -$58.7M -$104.7M -$153M -$187.4M
 
Basic EPS (Cont. Ops) -$2.93 -$2.52 -$4.15 -$5.20 -$5.00
Diluted EPS (Cont. Ops) -$2.93 -$2.52 -$4.15 -$5.20 -$5.00
Weighted Average Basic Share $15.5M $23.3M $25.2M $29.4M $37.4M
Weighted Average Diluted Share $15.5M $23.3M $25.2M $29.4M $37.4M
 
EBITDA -$46.1M -$55.5M -$113.2M -$169.1M -$209.6M
EBIT -$46.7M -$56.4M -$114.8M -$169.9M -$210.8M
 
Revenue (Reported) -- $20.1M -- $151K $3.6M
Operating Income (Reported) -$46.7M -$56.4M -$114.8M -$169.9M -$210.8M
Operating Income (Adjusted) -$46.7M -$56.4M -$114.8M -$169.9M -$210.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $8K $388K $14.3M
Revenue Growth (YoY) -- -- -- 4750% 3575.77%
 
Cost of Revenues $223K $337K $551K $314K $395K
Gross Profit -$223K -$337K -$543K $74K $13.9M
Gross Profit Margin -- -- -6787.5% 19.07% 97.23%
 
R&D Expenses $14.8M $21M $34.1M $49.2M $19.5M
Selling, General & Admin $5.4M $6.9M $9.1M $9.8M $10.1M
Other Inc / (Exp) -$137K $762K $3.8M $5.7M --
Operating Expenses $20M $27.6M $42.7M $58.7M $29.3M
Operating Income -$20.2M -$28M -$43.3M -$58.7M -$15.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$20.3M -$27.2M -$39.4M -$53M -$8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$38K -$3.7M -- -- -$1.4M
Net Income to Company -$20.3M -$23.5M -$39.4M -$53M -$7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.3M -$23.5M -$39.4M -$53M -$7.3M
 
Basic EPS (Cont. Ops) -$0.87 -$0.92 -$1.33 -$1.41 -$0.18
Diluted EPS (Cont. Ops) -$0.87 -$0.92 -$1.33 -$1.41 -$0.18
Weighted Average Basic Share $23.4M $25.5M $29.7M $37.6M $40.6M
Weighted Average Diluted Share $23.4M $25.5M $29.7M $37.6M $40.6M
 
EBITDA -$20M -$27.6M -$42.7M -$58.3M -$15M
EBIT -$20.2M -$28M -$43.3M -$58.7M -$15.4M
 
Revenue (Reported) -- -- $8K $388K $14.3M
Operating Income (Reported) -$20.2M -$28M -$43.3M -$58.7M -$15.4M
Operating Income (Adjusted) -$20.2M -$28M -$43.3M -$58.7M -$15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $100K $20M $8K $651K $246.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.5M $2.2M $1.1M $1.4M
Gross Profit -$575K $18.5M -$2.2M -$493K $245.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46M $81.2M $129.7M $165.5M $157.4M
Selling, General & Admin $18.9M $26.5M $32.8M $39.2M $45.8M
Other Inc / (Exp) -$126K $715K $13M $20.1M --
Operating Expenses $64.2M $106.2M $160.3M $203.5M $201.7M
Operating Income -$64.8M -$87.7M -$162.5M -$204M $43.6M
 
Net Interest Expenses $2K $1K -- -- --
EBT. Incl. Unusual Items -$62.5M -$87M -$142.5M -$181.6M $71.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12K -$5.1M -- -- $6.7M
Net Income to Company -$62.5M -$81.9M -$142.5M -$181.6M $64.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.5M -$81.9M -$142.5M -$181.6M $64.4M
 
Basic EPS (Cont. Ops) -$2.72 -$3.36 -$4.95 -$5.21 $1.58
Diluted EPS (Cont. Ops) -$2.72 -$3.36 -$4.95 -$5.21 $1.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$64M -$86.2M -$160.3M -$202.9M $45M
EBIT -$64.8M -$87.7M -$162.5M -$204M $43.6M
 
Revenue (Reported) $100K $20M $8K $651K $246.7M
Operating Income (Reported) -$64.8M -$87.7M -$162.5M -$204M $43.6M
Operating Income (Adjusted) -$64.8M -$87.7M -$162.5M -$204M $43.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $100K -- $8K $508K $243.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $402K $1.2M $1.8M $897K $1.1M
Gross Profit -$402K -$1.2M -$1.8M -$389K $242.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.3M $62.4M $97.8M $128M $111.7M
Selling, General & Admin $15.3M $20.4M $25.7M $30.1M $35.1M
Other Inc / (Exp) -$282K $789K $10.7M $16.3M $13.4M
Operating Expenses $51.1M $81.7M $121.7M $157.2M $145.7M
Operating Income -$51.5M -$82.8M -$123.5M -$157.6M $96.8M
 
Net Interest Expenses $1K $1K -- -- --
EBT. Incl. Unusual Items -$51.8M -$82M -$112.7M -$141.3M $116.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12K -$7.1M -- -- $6.4M
Net Income to Company -$51.8M -$75M -$112.7M -$141.3M $110.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.8M -$75M -$112.7M -$141.3M $110.5M
 
Basic EPS (Cont. Ops) -$2.22 -$3.06 -$3.86 -$3.87 $2.73
Diluted EPS (Cont. Ops) -$2.22 -$3.06 -$3.86 -$3.87 $2.68
Weighted Average Basic Share $69.9M $73.6M $87.6M $109.4M $121.8M
Weighted Average Diluted Share $69.9M $73.6M $87.6M $109.4M $122.3M
 
EBITDA -$50.9M -$81.7M -$121.7M -$156.7M $97.9M
EBIT -$51.5M -$82.8M -$123.5M -$157.6M $96.8M
 
Revenue (Reported) $100K -- $8K $508K $243.7M
Operating Income (Reported) -$51.5M -$82.8M -$123.5M -$157.6M $96.8M
Operating Income (Adjusted) -$51.5M -$82.8M -$123.5M -$157.6M $96.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $265.9M $230M $279M $331.1M $559.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $18M -- $143K $2.7M
Inventory -- -- -- -- --
Prepaid Expenses $1.5M $2.9M $5.7M $14.1M $23M
Other Current Assets $160K $210K $276K $1M $1.5M
Total Current Assets $267.7M $251.4M $285.8M $347.3M $588.9M
 
Property Plant And Equipment $1.6M $2.4M $17.6M $19.5M $23.5M
Long-Term Investments $115K $1.3M $1.3M $1.2M $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $115K $1.4M $3.4M $3.3M $3.5M
Total Assets $269.4M $255.3M $306.8M $370M $615.9M
 
Accounts Payable $2.1M $3.6M $3.3M $5.5M $4.6M
Accrued Expenses $2.7M $4.7M $7.2M $9.7M $10.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $423K $862K $455K $1M $2M
Other Current Liabilities $218K $204K $750K $665K $416K
Total Current Liabilities $7.2M $11.8M $16.5M $24.4M $27.5M
 
Long-Term Debt $476K $231K $12.8M $13.4M $16.9M
Capital Leases -- -- -- -- --
Total Liabilities $7.7M $12.1M $29.4M $37.8M $44.3M
 
Common Stock $2K $2K $2K $3K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity $261.7M $243.2M $277.4M $332.2M $571.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $261.7M $243.2M $277.4M $332.2M $571.6M
 
Total Liabilities and Equity $269.4M $255.3M $306.8M $370M $615.9M
Cash and Short Terms $265.9M $230M $279M $331.1M $559.9M
Total Debt $899K $231K $12.8M $13.4M $16.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $221.3M $239.4M $287.9M $530.7M $693.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $388K $3.5M
Inventory -- -- -- -- --
Prepaid Expenses $4.2M $5.6M $15.3M $18.1M $17.6M
Other Current Assets $313K $745K $319K $1.4M --
Total Current Assets $226.1M $245.9M $304.4M $552M $719.3M
 
Property Plant And Equipment $2.6M $2.1M $19M $24.2M $22M
Long-Term Investments $1.3M $1.3M $1.2M $1.4M $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3M $4.5M $2.8M $3M --
Total Assets $230M $252.6M $326.2M $579.3M $742.8M
 
Accounts Payable $2.8M $2.7M $3.9M $5M $2.3M
Accrued Expenses $5.3M $4.2M $5.7M $13.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $843K $455K $611K $1.9M --
Other Current Liabilities $202K $287K $403K $354K --
Total Current Liabilities $11M $11.5M $16.7M $29M $24.1M
 
Long-Term Debt $453K -- $13.7M $17.4M $15.1M
Capital Leases -- -- -- -- --
Total Liabilities $11.5M $11.5M $30.4M $46.4M $39.2M
 
Common Stock $2K $2K $3K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $218.5M $241M $295.8M $532.8M $703.6M
 
Total Liabilities and Equity $230M $252.6M $326.2M $579.3M $742.8M
Cash and Short Terms $221.3M $239.4M $287.9M $530.7M $693.5M
Total Debt $1.3M -- $13.7M $17.4M $15.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$45.4M -$58.7M -$104.7M -$153M -$187.4M
Depreciation & Amoritzation $605K $898K $1.6M $815K $1.2M
Stock-Based Compensation $4.1M $11.7M $18.7M $28.8M $34.9M
Change in Accounts Receivable $922K -- $18M -$143K -$2.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$36.9M -$62.1M -$70.1M -$124.5M -$160.9M
 
Capital Expenditures $294K $1M $1.2M $2.5M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$294K -$1M -$1.2M -$2.5M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.2M -- -$87K -$94K -$454K
Cash From Financing $296M $28.6M $120.3M $179M $391.8M
 
Beginning Cash (CF) $265.9M $230M $279M $331.1M $559.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $258.9M -$34.6M $49M $52M $229M
Ending Cash (CF) $524.7M $195.4M $328.1M $383.1M $789M
 
Levered Free Cash Flow -$37.2M -$63.2M -$71.3M -$127M -$162.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$20.3M -$23.5M -$39.4M -$53M -$7.3M
Depreciation & Amoritzation $223K $337K $551K $314K $395K
Stock-Based Compensation $3.1M $4.8M $8.7M $8.8M $4M
Change in Accounts Receivable $100K -- -- -$384K $12.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$14.4M -$24.6M -$34M -$30.5M $3.2M
 
Capital Expenditures $145K $176K $550K $386K $132K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$145K -$176K -$550K -$386K -$132K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$27K -$130K --
Cash From Financing $35K $48.6M $284K $155.9M $140K
 
Beginning Cash (CF) $221.3M $239.4M $287.9M $530.7M $693.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.6M $23.8M -$34.2M $125.1M $3.3M
Ending Cash (CF) $206.8M $263.2M $253.6M $655.7M $696.7M
 
Levered Free Cash Flow -$14.6M -$24.8M -$34.5M -$30.9M $3.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$62.5M -$81.9M -$142.5M -$181.6M $64.4M
Depreciation & Amoritzation $769K $1.5M $2.2M -$73K $1.4M
Stock-Based Compensation $9.9M $17.2M $26.2M $33M $30.6M
Change in Accounts Receivable -- $18M -- -$388K -$3.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$50.6M -$68.2M -$120.5M -$140.3M $88.8M
 
Capital Expenditures $925K $1M $2.3M $2.2M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$925K -$1M -$2.3M -$2.2M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$521K --
Cash From Financing $140.3M $87.3M $171.1M $385.5M $75.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $88.8M $18.1M $48.4M $243M $162.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$51.5M -$69.2M -$122.8M -$142.5M $87.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$51.8M -$75M -$112.7M -$141.3M $110.5M
Depreciation & Amoritzation $596K $1.2M $1.8M $897K $1.1M
Stock-Based Compensation $8.4M $13.9M $21.4M $25.7M $21.4M
Change in Accounts Receivable -- $18M -- -$245K -$750K
Change in Inventories -- -- -- -- --
Cash From Operations -$42.6M -$48.6M -$99M -$114.9M $134.8M
 
Capital Expenditures $865K $890K $1.9M $1.6M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$865K -$890K -$1.9M -$1.6M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$27K -$454K --
Cash From Financing $134K $58.9M $109.7M $316.3M $161K
 
Beginning Cash (CF) $713.7M $683.6M $961.3M $1.4B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.3M $9.4M $8.7M $199.8M $133.5M
Ending Cash (CF) $670.4M $693M $970.1M $1.6B $2.2B
 
Levered Free Cash Flow -$43.4M -$49.5M -$101M -$116.5M $133.4M

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