Financhill
Sell
42

KZR Quote, Financials, Valuation and Earnings

Last price:
$6.35
Seasonality move :
-4.23%
Day range:
$6.24 - $6.36
52-week range:
$3.53 - $6.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.56x
Volume:
7.5K
Avg. volume:
34.8K
1-year change:
-3.35%
Market cap:
$46.4M
Revenue:
--
EPS (TTM):
-$8.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $7M --
Revenue Growth (YoY) -- -- -- -- -100%
 
Cost of Revenues $1.5M $1.5M $1M $1.1M $1M
Gross Profit -$1.5M -$1.5M -$1M $5.9M -$1M
Gross Profit Margin -- -- -- 84.77% --
 
R&D Expenses $31M $38.9M $51.1M $85.7M $65.7M
Selling, General & Admin $12M $15.7M $20.2M $26.5M $23.4M
Other Inc / (Exp) -- -- -- -$6.2M -$1.5M
Operating Expenses $41.5M $53.1M $70.2M $111.2M $88.1M
Operating Income -$43M -$54.7M -$71.2M -$105.2M -$89.1M
 
Net Interest Expenses -- $159K $1.2M $1.6M $1.6M
EBT. Incl. Unusual Items -$41.8M -$54.6M -$68.3M -$101.9M -$83.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$58K -- -$79K -- --
Net Income to Company -$41.7M -$54.6M -$68.2M -$101.9M -$83.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.7M -$54.6M -$68.2M -$101.9M -$83.7M
 
Basic EPS (Cont. Ops) -$9.49 -$10.35 -$10.13 -$14.04 -$11.49
Diluted EPS (Cont. Ops) -$9.49 -$10.35 -$10.13 -$14.04 -$11.49
Weighted Average Basic Share $4.4M $5.3M $6.7M $7.3M $7.3M
Weighted Average Diluted Share $4.4M $5.3M $6.7M $7.3M $7.3M
 
EBITDA -$41.5M -$53.1M -$70.2M -$104.2M -$88.1M
EBIT -$43M -$54.7M -$71.2M -$105.2M -$89.1M
 
Revenue (Reported) -- -- -- $7M --
Operating Income (Reported) -$43M -$54.7M -$71.2M -$105.2M -$89.1M
Operating Income (Adjusted) -$43M -$54.7M -$71.2M -$105.2M -$89.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $7M -- --
Revenue Growth (YoY) -- -- -- -100% --
 
Cost of Revenues $378K $458K $278K $260K $227K
Gross Profit -$378K -$458K $6.7M -$260K -$227K
Gross Profit Margin -- -- 96.03% -- --
 
R&D Expenses $10.6M $13.9M $23.7M $16.2M $6.9M
Selling, General & Admin $4M $5.1M $8.8M $5.7M $4.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.2M $18.5M $32.2M $21.7M $11.5M
Operating Income -$14.6M -$18.9M -$25.5M -$21.9M -$11.7M
 
Net Interest Expenses -- $310K $396K $403K --
EBT. Incl. Unusual Items -$14.6M -$17.8M -$23.1M -$20.3M -$11.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$108K -- -- -- --
Net Income to Company -$14.5M -$17.8M -$23.1M -$20.3M -$11.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M -$17.8M -$23.1M -$20.3M -$11.2M
 
Basic EPS (Cont. Ops) -$2.78 -$2.47 -$3.18 -$2.78 -$1.53
Diluted EPS (Cont. Ops) -$2.78 -$2.47 -$3.18 -$2.78 -$1.53
Weighted Average Basic Share $5.2M $7.2M $7.3M $7.3M $7.3M
Weighted Average Diluted Share $5.2M $7.2M $7.3M $7.3M $7.3M
 
EBITDA -$14.2M -$18.5M -$25.2M -$21.7M -$11.5M
EBIT -$14.6M -$18.9M -$25.5M -$21.9M -$11.7M
 
Revenue (Reported) -- -- $7M -- --
Operating Income (Reported) -$14.6M -$18.9M -$25.5M -$21.9M -$11.7M
Operating Income (Adjusted) -$14.6M -$18.9M -$25.5M -$21.9M -$11.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $7M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $1.7M $786K $1.1M $980K
Gross Profit -$1.5M -$1.7M $6.2M -$1.1M -$980K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $37.4M $45.7M $78M $72.4M $44.7M
Selling, General & Admin $14.4M $19.3M $26M $23.6M $20.8M
Other Inc / (Exp) -- -- -- -$1.5M --
Operating Expenses $50.2M $63.4M $103.2M $94.9M $64.5M
Operating Income -$51.7M -$65M -$96.9M -$96M -$65.5M
 
Net Interest Expenses -- $995K $1.5M $1.6M $1M
EBT. Incl. Unusual Items -$51.5M -$64.1M -$87.9M -$95.8M -$61.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$108K $183K -$79K -- --
Net Income to Company -$51.4M -$64.3M -$87.8M -$95.8M -$61.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.4M -$64.3M -$87.8M -$95.8M -$61.7M
 
Basic EPS (Cont. Ops) -$10.01 -$10.17 -$12.12 -$13.15 -$8.44
Diluted EPS (Cont. Ops) -$10.01 -$10.17 -$12.12 -$13.15 -$8.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$50.2M -$63.4M -$96.4M -$94.9M -$64.5M
EBIT -$51.7M -$65M -$96.9M -$96M -$65.5M
 
Revenue (Reported) -- -- $7M -- --
Operating Income (Reported) -$51.7M -$65M -$96.9M -$96M -$65.5M
Operating Income (Adjusted) -$51.7M -$65M -$96.9M -$96M -$65.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $7M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1M $1.3M $786K $781K $721K
Gross Profit -$1.1M -$1.3M $6.2M -$781K -$721K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.3M $36.2M $63.1M $49.7M $28.7M
Selling, General & Admin $11.4M $15M $20.8M $17.8M $15.3M
Other Inc / (Exp) -- -- -- -$1.5M --
Operating Expenses $39.5M $49.9M $83.1M $66.8M $43.2M
Operating Income -$40.7M -$51.2M -$76.9M -$67.6M -$43.9M
 
Net Interest Expenses -- $836K $1.2M $1.2M $649K
EBT. Incl. Unusual Items -$40.5M -$50.1M -$69.7M -$63.5M -$41.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$108K -$79K -$79K -- --
Net Income to Company -$40.4M -$50.1M -$69.6M -$63.5M -$41.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.4M -$50.1M -$69.6M -$63.5M -$41.5M
 
Basic EPS (Cont. Ops) -$7.82 -$7.63 -$9.60 -$8.72 -$5.67
Diluted EPS (Cont. Ops) -$7.82 -$7.63 -$9.60 -$8.72 -$5.67
Weighted Average Basic Share $15.5M $19.7M $21.7M $21.9M $21.9M
Weighted Average Diluted Share $15.5M $19.7M $21.7M $21.9M $21.9M
 
EBITDA -$39.5M -$49.9M -$76.1M -$66.8M -$43.2M
EBIT -$40.7M -$51.2M -$76.9M -$67.6M -$43.9M
 
Revenue (Reported) -- -- $7M -- --
Operating Income (Reported) -$40.7M -$51.2M -$76.9M -$67.6M -$43.9M
Operating Income (Adjusted) -$40.7M -$51.2M -$76.9M -$67.6M -$43.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $140.4M $208.4M $276.6M $201.4M $132.2M
Short Term Investments $119.2M $145.5M $236.1M $165.9M $90.5M
Accounts Receivable, Net -- -- -- $1.6M --
Inventory -- -- -- -- --
Prepaid Expenses $2.7M $2.6M $8.2M $3M $4.5M
Other Current Assets $1.6M $729K -- $251K $351K
Total Current Assets $144.8M $211.7M $285.7M $207M $137.5M
 
Property Plant And Equipment $6.7M $6M $13.2M $8.7M $4.8M
Long-Term Investments -- -- -- -- $1.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $282K $282K $674K $134K --
Total Assets $151.8M $217.9M $299.6M $221.2M $144.7M
 
Accounts Payable $2.4M $2M $2.5M $8.3M $3.7M
Accrued Expenses $1.7M $3M $2.7M $2.8M $5.2M
Current Portion Of Long-Term Debt -- -- -- -- $5.2M
Current Portion Of Capital Lease Obligations $1M $1.2M $2.6M $3M $3.5M
Other Current Liabilities $21K $99K $265K $106K --
Total Current Liabilities $6.4M $8.2M $11M $17.7M $20.3M
 
Long-Term Debt $4.4M $12.8M $18.7M $15.9M $7.4M
Capital Leases -- -- -- -- --
Total Liabilities $10.9M $21.1M $29.7M $33.7M $27.8M
 
Common Stock $46K $56K $68K $73K $7K
Other Common Equity Adj -$137K -$291K -$923K -$130K -$162K
Common Equity $141M $196.9M $269.9M $187.6M $116.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $141M $196.9M $269.9M $187.6M $116.9M
 
Total Liabilities and Equity $151.8M $217.9M $299.6M $221.2M $144.7M
Cash and Short Terms $140.4M $208.4M $276.6M $201.4M $132.2M
Total Debt $5.5M $12.8M $18.7M $15.9M $12.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $120.8M $290.4M $218.2M $148.4M $90.2M
Short Term Investments $63.7M $225.9M $191.7M $113.5M --
Accounts Receivable, Net -- -- $7M $500K $1.7M
Inventory -- -- -- -- --
Prepaid Expenses $3.2M $7.7M $4.4M $6.7M $2M
Other Current Assets $820K $818K $935K $190K --
Total Current Assets $124.8M $298.9M $230.5M $156.4M $94.5M
 
Property Plant And Equipment $5.9M $5.6M $12.5M $5.3M $3.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $282K $282K $158K -- --
Total Assets $130.9M $304.8M $249.3M $164.1M $97.7M
 
Accounts Payable $1.5M $2.3M $3.1M $3.5M $911K
Accrued Expenses $3.8M $3.4M $7.7M $7.5M --
Current Portion Of Long-Term Debt -- -- -- $3.9M --
Current Portion Of Capital Lease Obligations $1.2M $1.3M $2.9M $3.4M --
Other Current Liabilities $280K $131K $60K $42K --
Total Current Liabilities $7.9M $9.6M $16.7M $20.4M $13.4M
 
Long-Term Debt $3.5M $12M $16.7M $9.6M $1.4M
Capital Leases -- -- -- -- --
Total Liabilities $11.4M $21.6M $33.3M $30M $14.8M
 
Common Stock $49K $68K $73K $7K $7K
Other Common Equity Adj -$195K -$1.5M -$687K $107K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $119.5M $283.2M $216M $134M $83M
 
Total Liabilities and Equity $130.9M $304.8M $249.3M $164.1M $97.7M
Cash and Short Terms $120.8M $290.4M $218.2M $148.4M $90.2M
Total Debt $4.7M $12M $16.7M $13.5M $6.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$41.7M -$54.6M -$68.2M -$101.9M -$83.7M
Depreciation & Amoritzation $1.5M $1.5M $1M $1.1M $1M
Stock-Based Compensation $4.9M $7.6M $14M $18.1M $13M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$36.9M -$42.4M -$58.8M -$81.6M -$74.2M
 
Capital Expenditures $194K $316K $1.6M $1.8M $29K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.5M -$28.4M -$91.4M $76M $80.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $9.5M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $99.6M $112.6M $127.9M $638K $103K
 
Beginning Cash (CF) $21.2M $62.9M $40.5M $35.5M $41.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3M $41.7M -$22.4M -$5M $6.3M
Ending Cash (CF) $27.6M $104.5M $18M $30.5M $47.9M
 
Levered Free Cash Flow -$37.1M -$42.8M -$60.4M -$83.5M -$74.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.5M -$17.8M -$23.1M -$20.3M -$11.2M
Depreciation & Amoritzation $378K $458K $278K $260K $227K
Stock-Based Compensation $1.9M $3.8M $6.6M $3.2M $2.1M
Change in Accounts Receivable -- -- -$7M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$10M -$16.4M -$20.2M -$17.5M -$9.8M
 
Capital Expenditures $26K $603K $136K $18K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $38.5M -$24.7M $18.6M $24.1M $15.7M
 
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 $2.2M $185K $43K -- -$1.3M
 
Beginning Cash (CF) $57.1M $64.5M $26.5M $34.9M $38.9M
Foreign Exchange Rate Adjustment -$30K -$51K -$23K $16K -$9K
Additions / Reductions $30.7M -$40.9M -$1.6M $6.6M $4.6M
Ending Cash (CF) $87.8M $23.5M $24.9M $41.5M $43.5M
 
Levered Free Cash Flow -$10M -$17M -$20.3M -$17.5M -$9.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$51.4M -$64.3M -$87.8M -$95.8M -$61.7M
Depreciation & Amoritzation $1.5M $1.7M $503K $1.1M $980K
Stock-Based Compensation $7M $12M $18.7M $12.9M $10.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$40.7M -$54M -$78.5M -$76.4M -$56.6M
 
Capital Expenditures $134K $1.5M $2.2M $19K $19K
Cash Acquisitions -- -- -- -- --
Cash From Investing $71.4M -$165.2M $39.5M $84.6M $64.6M
 
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 $13.5M $226.7M $1.1M $115K -$3.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.3M $7.4M -$38M $8.4M $4.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$40.8M -$55.5M -$80.7M -$76.4M -$56.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$40.4M -$50.1M -$69.6M -$63.5M -$41.5M
Depreciation & Amoritzation $1.1M $1.3M $786K $781K $721K
Stock-Based Compensation $5.7M $10.2M $14.9M $9.7M $7.3M
Change in Accounts Receivable -- -- -$7M -- -$565K
Change in Inventories -- -- -- -- --
Cash From Operations -$31.4M -$43M -$62.7M -$57.4M -$39.8M
 
Capital Expenditures $50K $1.2M $1.8M $18K $8K
Cash Acquisitions -- -- -- -- --
Cash From Investing $54M -$82.7M $48.2M $56.7M $40.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13.2M $127.4M $579K $56K -$3.9M
 
Beginning Cash (CF) $106.4M $208.7M $90.7M $96.2M $110.3M
Foreign Exchange Rate Adjustment -$54K -$90K -$40K $12K $28K
Additions / Reductions $35.9M $1.6M -$14M -$635K -$2.8M
Ending Cash (CF) $142.2M $210.2M $76.7M $95.5M $107.5M
 
Levered Free Cash Flow -$31.4M -$44.2M -$64.5M -$57.4M -$39.8M

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