Financhill
Sell
22

NTLA Quote, Financials, Valuation and Earnings

Last price:
$9.59
Seasonality move :
-4.79%
Day range:
$9.26 - $9.62
52-week range:
$5.90 - $28.25
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
17.47x
P/B ratio:
1.48x
Volume:
1.5M
Avg. volume:
4.4M
1-year change:
-20.41%
Market cap:
$1.1B
Revenue:
$57.9M
EPS (TTM):
-$4.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $58M $33.1M $52.1M $36.3M $57.9M
Revenue Growth (YoY) 34.55% -43.01% 57.69% -30.4% 59.55%
 
Cost of Revenues -- $6.9M $7.6M $9M $10.3M
Gross Profit -- $26.2M $44.5M $27.3M $47.6M
Gross Profit Margin -- 79.15% 85.47% 75.26% 82.23%
 
R&D Expenses $144.1M $222.9M $412.4M $426.1M $456M
Selling, General & Admin $44.2M $71.1M $90.3M $116.5M $125.8M
Other Inc / (Exp) -- -$1.3M -$24.6M -$15.7M -$32.6M
Operating Expenses $136.6M $294M $502.7M $542.6M $581.9M
Operating Income -$136.6M -$267.9M -$458.2M -$515.3M -$534.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$134.2M -$267.9M -$474.2M -$481.2M -$519M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$134.2M -$267.9M -$474.2M -$481.2M -$519M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$134.2M -$267.9M -$474.2M -$481.2M -$519M
 
Basic EPS (Cont. Ops) -$2.40 -$3.78 -$6.16 -$5.42 -$5.25
Diluted EPS (Cont. Ops) -$2.40 -$3.78 -$6.16 -$5.42 -$5.25
Weighted Average Basic Share $56M $70.9M $77M $88.8M $98.8M
Weighted Average Diluted Share $56M $70.9M $77M $88.8M $98.8M
 
EBITDA -$130.3M -$261M -$450.6M -$506.3M -$524M
EBIT -$136.6M -$267.9M -$458.2M -$515.3M -$534.3M
 
Revenue (Reported) $58M $33.1M $52.1M $36.3M $57.9M
Operating Income (Reported) -$136.6M -$267.9M -$458.2M -$515.3M -$534.3M
Operating Income (Adjusted) -$136.6M -$267.9M -$458.2M -$515.3M -$534.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.2M $13.3M $12M $9.1M $13.8M
Revenue Growth (YoY) -67.58% 84.15% -9.6% -24.02% 51.27%
 
Cost of Revenues -- $2M $2.3M $2.6M $4.9M
Gross Profit -- $11.3M $9.7M $6.5M $8.8M
Gross Profit Margin -- 85.3% 80.9% 71.38% 64.19%
 
R&D Expenses $58.7M $94.7M $111.4M $120.8M $92.3M
Selling, General & Admin $18.7M $22.1M $29.4M $30.5M $30.5M
Other Inc / (Exp) -- -$9.6M -$3.9M -$3.1M --
Operating Expenses $72M $116.8M $140.8M $151.3M $120.3M
Operating Income -$72M -$105.5M -$131.1M -$144.8M -$111.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$71.6M -$113.2M -$122.2M -$135.7M -$101.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$71.6M -$113.2M -$122.2M -$135.7M -$101.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.6M -$113.2M -$122.2M -$135.7M -$101.3M
 
Basic EPS (Cont. Ops) -$0.97 -$1.49 -$1.38 -$1.34 -$0.92
Diluted EPS (Cont. Ops) -$0.97 -$1.49 -$1.38 -$1.34 -$0.92
Weighted Average Basic Share $73.7M $76M $88.6M $101M $110.2M
Weighted Average Diluted Share $73.7M $76M $88.6M $101M $110.2M
 
EBITDA -$70.2M -$103.6M -$128.8M -$142.2M -$106.5M
EBIT -$72M -$105.5M -$131.1M -$144.8M -$111.5M
 
Revenue (Reported) $7.2M $13.3M $12M $9.1M $13.8M
Operating Income (Reported) -$72M -$105.5M -$131.1M -$144.8M -$111.5M
Operating Income (Adjusted) -$72M -$105.5M -$131.1M -$144.8M -$111.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.8M $51.4M $51.8M $43.1M $57.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $7.4M $8.5M $10.2M $12.5M
Gross Profit -- $44M $43.2M $32.9M $45M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $190.3M $383.7M $417.6M $448.2M $407.1M
Selling, General & Admin $59.8M $88.8M $111.1M $122.4M $119.2M
Other Inc / (Exp) -- -$17.2M -$19.7M -$34.2M --
Operating Expenses $229.8M $472.5M $528.7M $570.6M $517.3M
Operating Income -$229.8M -$428.5M -$485.5M -$537.7M -$472.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$228.8M -$442M -$462.4M -$522.3M -$445.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$228.8M -$442M -$462.4M -$522.3M -$445.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$228.8M -$442M -$462.4M -$522.3M -$445.8M
 
Basic EPS (Cont. Ops) -$3.36 -$5.87 -$5.35 -$5.45 -$4.27
Diluted EPS (Cont. Ops) -$3.36 -$5.87 -$5.35 -$5.45 -$4.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$223.2M -$421.1M -$476.9M -$527.5M -$459.7M
EBIT -$229.8M -$428.5M -$485.5M -$537.7M -$472.2M
 
Revenue (Reported) $26.8M $51.4M $51.8M $43.1M $57.5M
Operating Income (Reported) -$229.8M -$428.5M -$485.5M -$537.7M -$472.2M
Operating Income (Adjusted) -$229.8M -$428.5M -$485.5M -$537.7M -$472.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.2M $38.5M $38.2M $45M $44.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $5.5M $6.5M $7.7M $9.9M
Gross Profit -- $33M $31.7M $37.3M $34.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $153.6M $314.4M $319.6M $341.7M $292.8M
Selling, General & Admin $49M $66.7M $87.5M $93.4M $86.7M
Other Inc / (Exp) -- -$15.9M -$11M -$29.5M -$786K
Operating Expenses $187.4M $381.1M $407.1M $435.1M $370.5M
Operating Income -$187.4M -$348.1M -$375.4M -$397.8M -$335.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$186.7M -$360.8M -$349M -$390.1M -$316.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$186.7M -$360.8M -$349M -$390.1M -$316.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$186.7M -$360.8M -$349M -$390.1M -$316.9M
 
Basic EPS (Cont. Ops) -$2.67 -$4.78 -$3.96 -$3.98 -$3.00
Diluted EPS (Cont. Ops) -$2.67 -$4.78 -$3.96 -$3.98 -$3.00
Weighted Average Basic Share $209.1M $226.6M $264.6M $293.5M $317.4M
Weighted Average Diluted Share $209.1M $226.6M $264.6M $293.5M $317.4M
 
EBITDA -$182.4M -$342.5M -$368.9M -$390.1M -$325.8M
EBIT -$187.4M -$348.1M -$375.4M -$397.8M -$335.8M
 
Revenue (Reported) $20.2M $38.5M $38.2M $45M $44.7M
Operating Income (Reported) -$187.4M -$348.1M -$375.4M -$397.8M -$335.8M
Operating Income (Adjusted) -$187.4M -$348.1M -$375.4M -$397.8M -$335.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $600.1M $748.7M $1.2B $912.2M $601.5M
Short Term Investments $437.4M $625.3M $669.1M $685.5M $412.3M
Accounts Receivable, Net $2.1M $2M $3.8M $36.5M $8.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $17M $18.6M $20.4M $49.7M $29.8M
Total Current Assets $616.5M $769.3M $1.2B $998.3M $639.9M
 
Property Plant And Equipment $55.1M $100.1M $161M $148.1M $246.7M
Long-Term Investments $1.9M $397.6M $113.8M $125.2M $273.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $676.3M $1.3B $1.5B $1.3B $1.2B
 
Accounts Payable $10.5M $9.7M $5.2M $7.5M $14.6M
Accrued Expenses $14.6M $23M $39.1M $40.4M $31.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.7M $9.1M $16.7M $18.6M $20.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.3M $125.8M $126.6M $115.2M $110.9M
 
Long-Term Debt $33.6M $64.9M $114M $96.7M $190M
Capital Leases -- -- -- -- --
Total Liabilities $149.3M $254.2M $284.5M $250.8M $319.1M
 
Common Stock $7K $7K $9K $9K $10K
Other Common Equity Adj $1K -$2.6M -$7.5M -$2.3M $605K
Common Equity $527.1M $1B $1.2B $1.1B $872M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $527.1M $1B $1.2B $1.1B $872M
 
Total Liabilities and Equity $676.3M $1.3B $1.5B $1.3B $1.2B
Cash and Short Terms $600.1M $748.7M $1.2B $912.2M $601.5M
Total Debt $33.6M $64.9M $114M $96.7M $190M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $800.2M $828.2M $854.8M $658.1M $511M
Short Term Investments $463.5M $687M $686.8M $537.6M --
Accounts Receivable, Net $2.5M $4M $6.5M $8.9M $11.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $40.5M
Other Current Assets $14M $26.7M $32.2M $43.9M --
Total Current Assets $814.8M $858.9M $893.5M $710.9M $581.9M
 
Property Plant And Equipment $101.7M $127.9M $152.6M $129.1M $138.3M
Long-Term Investments $415.5M $94M $167.9M $300.2M $202.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.2M -- -- $16.8M --
Total Assets $1.3B $1.1B $1.2B $1.2B $925.3M
 
Accounts Payable $7.5M $4.4M $3.6M $13.1M $13.3M
Accrued Expenses $12.8M $40.5M $37M $30.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.7M $13.6M $17.1M $19.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $97.6M $131.1M $92M $105.7M $93.7M
 
Long-Term Debt $67.3M $84.1M $101.3M $82.4M $70.6M
Capital Leases -- -- -- -- --
Total Liabilities $227.9M $259.5M $205.9M $210.7M $176.9M
 
Common Stock $7K $8K $9K $10K $12K
Other Common Equity Adj -$174K -$9.4M -$3.6M $3.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $825M $1B $962.6M $748.4M
 
Total Liabilities and Equity $1.3B $1.1B $1.2B $1.2B $925.3M
Cash and Short Terms $800.2M $828.2M $854.8M $658.1M $511M
Total Debt $67.3M $84.1M $101.3M $82.4M $70.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$134.2M -$267.9M -$474.2M -$481.2M -$519M
Depreciation & Amoritzation $6.3M $6.9M $7.6M $9M $10.3M
Stock-Based Compensation $19.9M $47M $91.4M $134.1M $154.3M
Change in Accounts Receivable $2.5M $99K -$1.7M -$32.7M $27.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$49.9M -$225M -$333.3M -$394.1M -$348.9M
 
Capital Expenditures $3.6M $12.8M $13.6M $14M $5.8M
Cash Acquisitions -- -- $44.8M -- --
Cash From Investing -$214.5M -$550.8M $160.3M -$31.3M $125.6M
 
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 $371.8M $736.7M $583M $130.3M $185.7M
 
Beginning Cash (CF) $162.7M $123.4M $523.5M $226.7M $189.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $107.4M -$39.1M $410M -$295.1M -$37.6M
Ending Cash (CF) $270.1M $84.3M $933.5M -$68.4M $151.6M
 
Levered Free Cash Flow -$53.5M -$237.8M -$346.8M -$408.1M -$354.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$71.6M -$113.2M -$122.2M -$135.7M -$101.3M
Depreciation & Amoritzation $1.8M $2M $2.3M $2.6M $4.9M
Stock-Based Compensation $15.4M $25.2M $35.4M $39.6M $19.6M
Change in Accounts Receivable -$498K -$1.2M -$1.4M $3.5M $303K
Change in Inventories -- -- -- -- --
Cash From Operations -$65M -$78.5M -$101.4M -$84.8M -$76.9M
 
Capital Expenditures $4.5M $4.2M $4.3M $1.3M $29K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$399.4M $47.6M $79.5M -$7.7M -$741K
 
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 $668.7M $24M $19.1M $82.2M $114.9M
 
Beginning Cash (CF) $336.6M $141.2M $168M $120.5M $193.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $204.3M -$6.9M -$2.8M -$10.4M $37.2M
Ending Cash (CF) $540.9M $134.3M $165.2M $110.1M $230.6M
 
Levered Free Cash Flow -$69.6M -$82.8M -$105.7M -$86.1M -$76.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$228.8M -$442M -$462.4M -$522.3M -$445.8M
Depreciation & Amoritzation $6.6M $7.4M $8.5M $10.2M $12.5M
Stock-Based Compensation $38M $81.3M $123.6M $149.7M $103.1M
Change in Accounts Receivable -$1.3M -$1.5M -$2.5M -$2.4M -$2.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$210.6M -$298.1M -$390.9M -$356.7M -$410.6M
 
Capital Expenditures $10.9M $12.5M $16.4M $6.3M $2M
Cash Acquisitions -- -- $44.8M -- --
Cash From Investing -$602.6M $31.3M -$107.4M $19.9M $352.1M
 
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 $968.5M $79.5M $529.6M $289.9M $131.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $155.3M -$187.3M $31.3M -$46.9M $73.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$221.5M -$310.6M -$407.3M -$363.1M -$412.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$186.7M -$360.8M -$349M -$390.1M -$316.9M
Depreciation & Amoritzation $5M $5.5M $6.5M $7.7M $9.9M
Stock-Based Compensation $32.4M $66.8M $99M $114.7M $63.5M
Change in Accounts Receivable -$361K -$2M -$2.7M $27.6M -$2.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$170.4M -$243.4M -$301M -$263.7M -$325.5M
 
Capital Expenditures $9.9M $9.6M $12.5M $4.8M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$391.7M $190.5M -$77.3M -$26M $200.5M
 
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 $734.4M $77.2M $23.8M $183.4M $129.5M
 
Beginning Cash (CF) $608.1M $422.4M $634M $423.3M $476.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $172.4M $24.2M -$354.5M -$106.3M $4.6M
Ending Cash (CF) $780.4M $446.6M $279.5M $317.1M $481.2M
 
Levered Free Cash Flow -$180.3M -$253.1M -$313.5M -$268.5M -$326.5M

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
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