Financhill
Sell
10

KROS Quote, Financials, Valuation and Earnings

Last price:
$17.07
Seasonality move :
16.43%
Day range:
$16.88 - $17.50
52-week range:
$15.67 - $73.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
917.23x
P/B ratio:
1.30x
Volume:
891K
Avg. volume:
1.3M
1-year change:
-55.2%
Market cap:
$693.5M
Revenue:
$151K
EPS (TTM):
-$5.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10M -- $20.1M -- $151K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.4M $33.9M $55.1M $87.3M $135.3M
Selling, General & Admin $3.2M $12.8M $21.3M $27.5M $34.8M
Other Inc / (Exp) -$2.3M -$1.3M -$356K $3M $14.5M
Operating Expenses $20M $44.2M $76.5M $107.7M $167.7M
Operating Income -$10M -$44.2M -$56.4M -$107.7M -$167.5M
 
Net Interest Expenses $8K $6K $4K $1K --
EBT. Incl. Unusual Items -$12.3M -$45.5M -$56.7M -$104.7M -$153M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$172K $2M -- --
Net Income to Company -$12.3M -$45.4M -$58.7M -$104.7M -$153M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$45.4M -$58.7M -$104.7M -$153M
 
Basic EPS (Cont. Ops) -$0.78 -$2.93 -$2.52 -$4.15 -$5.20
Diluted EPS (Cont. Ops) -$0.78 -$2.93 -$2.52 -$4.15 -$5.20
Weighted Average Basic Share $18.2M $15.5M $23.3M $25.2M $29.4M
Weighted Average Diluted Share $18.2M $15.5M $23.3M $25.2M $29.4M
 
EBITDA -$12.1M -$45.2M -$56.4M -$104M -$152.2M
EBIT -$12.3M -$45.5M -$56.7M -$104.7M -$153M
 
Revenue (Reported) $10M -- $20.1M -- $151K
Operating Income (Reported) -$10M -$44.2M -$56.4M -$107.7M -$167.5M
Operating Income (Adjusted) -$12.3M -$45.5M -$56.7M -$104.7M -$153M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $8K $388K
Revenue Growth (YoY) -- -- -- -- 4750%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.4M $14.8M $21M $34.1M $49.2M
Selling, General & Admin $3.6M $5.4M $6.9M $9.1M $9.8M
Other Inc / (Exp) -$86K -$137K $762K $3.8M $5.7M
Operating Expenses $11.9M $20.2M $24.3M $43.3M $59M
Operating Income -$11.9M -$20.2M -$24.3M -$43.3M -$58.7M
 
Net Interest Expenses $2K $1K -- -- --
EBT. Incl. Unusual Items -$12M -$20.3M -$23.5M -$39.4M -$53M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$38K -- -- --
Net Income to Company -$12M -$20.3M -$23.5M -$39.4M -$53M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12M -$20.3M -$23.5M -$39.4M -$53M
 
Basic EPS (Cont. Ops) -$0.60 -$0.87 -$0.92 -$1.33 -$1.41
Diluted EPS (Cont. Ops) -$0.60 -$0.87 -$0.92 -$1.33 -$1.41
Weighted Average Basic Share $20.2M $23.4M $25.5M $29.7M $37.6M
Weighted Average Diluted Share $20.2M $23.4M $25.5M $29.7M $37.6M
 
EBITDA -$12M -$20.2M -$23.4M -$43.1M -$58.3M
EBIT -$12M -$20.3M -$23.5M -$43.3M -$58.7M
 
Revenue (Reported) -- -- -- $8K $388K
Operating Income (Reported) -$11.9M -$20.2M -$24.3M -$43.3M -$58.7M
Operating Income (Adjusted) -$12M -$20.3M -$23.5M -$43.3M -$58.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- $651K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.3M $46M $81.2M $122.6M $165.5M
Selling, General & Admin $10.2M $18.9M $26.5M $32.8M $39.2M
Other Inc / (Exp) -$1.5M -$126K $715K $13M $20.1M
Operating Expenses $38.6M $62.4M $100.6M $155.5M $202.3M
Operating Income -$36.1M -$62.3M -$80.6M -$155.4M -$201.6M
 
Net Interest Expenses $6K $4K $2K -- --
EBT. Incl. Unusual Items -$37.6M -$62.5M -$79.9M -$142.5M -$181.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$172K $12K -- -- --
Net Income to Company -$37.4M -$62.5M -$81.9M -$142.5M -$181.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.4M -$62.5M -$81.9M -$142.5M -$181.6M
 
Basic EPS (Cont. Ops) -$2.09 -$2.71 -$3.36 -$4.95 -$5.21
Diluted EPS (Cont. Ops) -$2.09 -$2.71 -$3.36 -$4.95 -$5.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$37.3M -$62.1M -$79.2M -$152.5M -$185.9M
EBIT -$37.6M -$62.5M -$79.9M -$153.2M -$187.1M
 
Revenue (Reported) -- -- -- -- $651K
Operating Income (Reported) -$36.1M -$62.3M -$80.6M -$155.4M -$201.6M
Operating Income (Adjusted) -$37.6M -$62.5M -$79.9M -$153.2M -$187.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $100K -- $8K $508K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.2M $36.3M $62.4M $97.8M $128M
Selling, General & Admin $9.2M $15.3M $20.4M $25.7M $30.1M
Other Inc / (Exp) -$1.5M -$282K $789K $10.7M $16.3M
Operating Expenses $33.4M $51.6M $75.7M $123.5M $158.1M
Operating Income -$33.4M -$51.5M -$75.7M -$123.5M -$157.6M
 
Net Interest Expenses $5K $3K $1K -- --
EBT. Incl. Unusual Items -$34.9M -$51.8M -$75M -$112.7M -$141.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$172K $12K -- -- --
Net Income to Company -$34.7M -$51.8M -$75M -$112.7M -$141.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.7M -$51.8M -$75M -$112.7M -$141.3M
 
Basic EPS (Cont. Ops) -$1.92 -$2.22 -$3.06 -$3.86 -$3.87
Diluted EPS (Cont. Ops) -$1.92 -$2.22 -$3.06 -$3.86 -$3.87
Weighted Average Basic Share $56M $69.9M $73.6M $87.6M $109.4M
Weighted Average Diluted Share $56M $69.9M $73.6M $87.6M $109.4M
 
EBITDA -$34.6M -$51.5M -$74.4M -$122.9M -$156.7M
EBIT -$34.9M -$51.8M -$75M -$123.5M -$157.6M
 
Revenue (Reported) -- $100K -- $8K $508K
Operating Income (Reported) -$33.4M -$51.5M -$75.7M -$123.5M -$157.6M
Operating Income (Adjusted) -$34.9M -$51.8M -$75M -$123.5M -$157.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7M $265.9M $230M $279M $331.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $18M -- $143K
Inventory -- -- -- -- --
Prepaid Expenses $166K $1.5M $3M $5.6M $14.1M
Other Current Assets $215K $160K $210K $276K $1M
Total Current Assets $8.9M $267.7M $251.4M $285.8M $347.3M
 
Property Plant And Equipment $1.9M $1.6M $2.4M $17.6M $19.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $115K $115K $1.4M $3.4M $3.3M
Total Assets $11M $269.4M $255.3M $306.8M $370M
 
Accounts Payable $2.1M $2.1M $3.6M $3.3M $5.5M
Accrued Expenses $961K $2.7M $4.7M $7.2M $9.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $376K $423K $862K $455K $1M
Other Current Liabilities $269K $218K $204K $750K $665K
Total Current Liabilities $4.5M $7.2M $11.8M $16.5M $24.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $10.5M $7.7M $12.1M $29.4M $37.8M
 
Common Stock $19.9M $2K $2K $2K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -$19.4M $261.7M $243.2M $277.4M $332.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $495K $261.7M $243.2M $277.4M $332.2M
 
Total Liabilities and Equity $11M $269.4M $255.3M $306.8M $370M
Cash and Short Terms $7M $265.9M $230M $279M $331.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $133.8M $221.3M $239.4M $287.9M $530.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $388K
Inventory -- -- -- -- --
Prepaid Expenses $2.3M $4.2M $5.6M $15.3M $18.1M
Other Current Assets $130K $313K $745K $319K $1.4M
Total Current Assets $136.4M $226.1M $245.9M $304.4M $552M
 
Property Plant And Equipment $1.7M $2.6M $2.1M $19M $24.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $115K $1.3M $4.5M $2.8M $3M
Total Assets $138.2M $230M $252.6M $326.2M $579.3M
 
Accounts Payable $1.7M $2.8M $2.7M $3.9M $5M
Accrued Expenses $3M $5.3M $4.2M $5.7M $13.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $412K $843K $455K $611K $1.9M
Other Current Liabilities $440K $202K $287K $403K $354K
Total Current Liabilities $6.8M $11M $11.5M $16.7M $29M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.5M $11.5M $11.5M $30.4M $46.4M
 
Common Stock $2K $2K $2K $3K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $130.8M $218.5M $241M $295.8M $532.8M
 
Total Liabilities and Equity $138.2M $230M $252.6M $326.2M $579.3M
Cash and Short Terms $133.8M $221.3M $239.4M $287.9M $530.7M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$12.3M -$45.4M -$58.7M -$104.7M -$153M
Depreciation & Amoritzation $208K $278K $378K $674K $815K
Stock-Based Compensation $59K $4.1M $11.7M $18.7M $28.8M
Change in Accounts Receivable -$552K $922K -$18M $18M -$143K
Change in Inventories -- -- -- -- --
Cash From Operations -$16M -$36.9M -$62.1M -$70.1M -$124.5M
 
Capital Expenditures $271K $294K $1M $1.2M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$271K -$294K -$1M -$1.2M -$2.5M
 
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
Cash From Financing $14K $296M $28.6M $120.3M $179M
 
Beginning Cash (CF) $23.4M $7.1M $266M $231.4M $280.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.3M $258.9M -$34.6M $49M $52M
Ending Cash (CF) $7.1M $266M $231.4M $280.4M $332.4M
 
Levered Free Cash Flow -$16.3M -$37.2M -$63.2M -$71.3M -$127M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12M -$20.3M -$23.5M -$39.4M -$53M
Depreciation & Amoritzation $72K $103K $126K $210K $314K
Stock-Based Compensation $1.4M $3.1M $4.8M $8.7M $8.8M
Change in Accounts Receivable -- $100K -- -- -$384K
Change in Inventories -- -- -- -- --
Cash From Operations -$10.9M -$14.4M -$24.6M -$34M -$30.5M
 
Capital Expenditures $30K $145K $176K $550K $386K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30K -$145K -$176K -$550K -$386K
 
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 $9K $35K $48.6M $284K $155.9M
 
Beginning Cash (CF) $144.8M $237.2M $216.9M $323.4M $407.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.9M -$14.6M $23.8M -$34.2M $125.1M
Ending Cash (CF) $133.9M $222.7M $240.8M $289.1M $532.1M
 
Levered Free Cash Flow -$10.9M -$14.6M -$24.8M -$34.5M -$30.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$37.4M -$62.5M -$81.9M -$142.5M -$181.6M
Depreciation & Amoritzation $262K $349K $651K $695K $1.1M
Stock-Based Compensation $2.6M $9.9M $17.2M $26.2M $33M
Change in Accounts Receivable $888K -- -- -- -$388K
Change in Inventories -- -- -- -- --
Cash From Operations -$34.4M -$50.6M -$68.2M -$120.5M -$140.3M
 
Capital Expenditures $252K $925K $1M $2.3M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$252K -$925K -$1M -$2.3M -$2.2M
 
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 $155.9M $140.3M $87.3M $171.1M $385.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $121.3M $88.8M $18.1M $48.4M $243M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$34.7M -$51.5M -$69.2M -$122.8M -$142.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$34.7M -$51.8M -$75M -$112.7M -$141.3M
Depreciation & Amoritzation $203K $274K $547K $568K $897K
Stock-Based Compensation $2.6M $8.4M $13.9M $21.4M $25.7M
Change in Accounts Receivable $922K -- $18M -- -$245K
Change in Inventories -- -- -- -- --
Cash From Operations -$28.9M -$42.6M -$48.6M -$99M -$114.9M
 
Capital Expenditures $234K $865K $890K $1.9M $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$234K -$865K -$890K -$1.9M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -- -- -$27K -$454K
Cash From Financing $155.9M $134K $58.9M $109.7M $316.3M
 
Beginning Cash (CF) $206.6M $758.5M $678.2M $956.5M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.8M -$43.3M $9.4M $8.7M $199.8M
Ending Cash (CF) $333.4M $715.2M $687.6M $965.2M $1.4B
 
Levered Free Cash Flow -$29.1M -$43.4M -$49.5M -$101M -$116.5M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is down 8.7% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is up 9.77% over the past day.

Sell
48
VRNA alert for Dec 24

Verona Pharma PLC [VRNA] is up 7.96% over the past day.

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

Show me the best stock