Financhill
Buy
51

NTLA Quote, Financials, Valuation and Earnings

Last price:
$8.10
Seasonality move :
32.19%
Day range:
$8.05 - $8.71
52-week range:
$5.90 - $28.18
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
17.97x
P/B ratio:
1.08x
Volume:
5.1M
Avg. volume:
3.7M
1-year change:
-67.34%
Market cap:
$841.1M
Revenue:
$57.9M
EPS (TTM):
-$5.23
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 -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $150.4M $229.8M $420M $435.1M $466.3M
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 $194.6M $300.9M $510.3M $551.6M $592.1M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.4M $11.3M $12.6M $28.9M $16.6M
Revenue Growth (YoY) -50.1% 74.59% 12.03% 129.53% -42.54%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.3M $133.1M $97.1M $111.8M $108.4M
Selling, General & Admin $13.6M $22.4M $27.4M $31.1M $29M
Other Inc / (Exp) -- -$3.2M -$3.1M -$6.1M -$2.1M
Operating Expenses $52.9M $155.5M $124.6M $142.9M $137.4M
Operating Income -$46.4M -$144.2M -$112M -$114M -$120.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$46.2M -$146.9M -$103.1M -$107.4M -$114.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$46.2M -$146.9M -$103.1M -$107.4M -$114.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$46.2M -$146.9M -$103.1M -$107.4M -$114.3M
 
Basic EPS (Cont. Ops) -$0.69 -$1.96 -$1.17 -$1.12 -$1.10
Diluted EPS (Cont. Ops) -$0.69 -$1.96 -$1.17 -$1.12 -$1.10
Weighted Average Basic Share $67.2M $74.8M $87.8M $95.5M $103.5M
Weighted Average Diluted Share $67.2M $74.8M $87.8M $95.5M $103.5M
 
EBITDA -$44.8M -$142.5M -$109.9M -$111.5M -$118.3M
EBIT -$46.4M -$144.2M -$112M -$114M -$120.8M
 
Revenue (Reported) $6.4M $11.3M $12.6M $28.9M $16.6M
Operating Income (Reported) -$46.4M -$144.2M -$112M -$114M -$120.8M
Operating Income (Adjusted) -$46.4M -$144.2M -$112M -$114M -$120.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $51.5M $37.9M $53.5M $52.6M $45.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $155M $323.6M $384M $449.8M $462.9M
Selling, General & Admin $46.4M $79.9M $95.4M $120.1M $123.7M
Other Inc / (Exp) -- -$4.5M -$24.5M -$18.7M -$28.6M
Operating Expenses $201.5M $403.5M $479.4M $569.9M $586.6M
Operating Income -$150M -$365.7M -$425.9M -$517.3M -$541.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$148.6M -$368.6M -$430.4M -$485.5M -$525.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$148.6M -$368.6M -$430.4M -$485.5M -$525.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$148.6M -$368.6M -$430.4M -$485.5M -$525.9M
 
Basic EPS (Cont. Ops) -$2.46 -$5.03 -$5.39 -$5.36 -$5.23
Diluted EPS (Cont. Ops) -$2.46 -$5.03 -$5.39 -$5.36 -$5.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$143.6M -$358.6M -$418M -$507.9M -$530.8M
EBIT -$150M -$365.7M -$425.9M -$517.3M -$541.1M
 
Revenue (Reported) $51.5M $37.9M $53.5M $52.6M $45.6M
Operating Income (Reported) -$150M -$365.7M -$425.9M -$517.3M -$541.1M
Operating Income (Adjusted) -$150M -$365.7M -$425.9M -$517.3M -$541.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.4M $11.3M $12.6M $28.9M $16.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.3M $133.1M $97.1M $111.8M $108.4M
Selling, General & Admin $13.6M $22.4M $27.4M $31.1M $29M
Other Inc / (Exp) -- -$3.2M -$3.1M -$6.1M -$2.1M
Operating Expenses $52.9M $155.5M $124.6M $142.9M $137.4M
Operating Income -$46.4M -$144.2M -$112M -$114M -$120.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$46.2M -$146.9M -$103.1M -$107.4M -$114.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$46.2M -$146.9M -$103.1M -$107.4M -$114.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$46.2M -$146.9M -$103.1M -$107.4M -$114.3M
 
Basic EPS (Cont. Ops) -$0.69 -$1.96 -$1.17 -$1.12 -$1.10
Diluted EPS (Cont. Ops) -$0.69 -$1.96 -$1.17 -$1.12 -$1.10
Weighted Average Basic Share $67.2M $74.8M $87.8M $95.5M $103.5M
Weighted Average Diluted Share $67.2M $74.8M $87.8M $95.5M $103.5M
 
EBITDA -$44.8M -$142.5M -$109.9M -$111.5M -$118.3M
EBIT -$46.4M -$144.2M -$112M -$114M -$120.8M
 
Revenue (Reported) $6.4M $11.3M $12.6M $28.9M $16.6M
Operating Income (Reported) -$46.4M -$144.2M -$112M -$114M -$120.8M
Operating Income (Adjusted) -$46.4M -$144.2M -$112M -$114M -$120.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $160M $123.4M $523.5M $226.7M $189.2M
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 $4.7M $425.1M $142.3M $154.5M $304.5M
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 -- -- -- -- --
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 $597.4M $748.7M $1.2B $912.2M $601.5M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $141.5M $133.4M $294.2M $172M $126.9M
Short Term Investments $442.5M $721.9M $639.4M $619.3M $376.9M
Accounts Receivable, Net $953K $1.8M $4.9M $36.4M $10.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.1M $18.3M $25.2M $56.3M $37.1M
Total Current Assets $601.1M $875.4M $963.7M $884M $551.4M
 
Property Plant And Equipment $94.1M $100.2M $159.9M $142.5M $189.9M
Long-Term Investments $16.7M $227.3M $294.3M $233M $228.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5M -- -- -- $16.8M
Total Assets $716.9M $1.2B $1.4B $1.3B $986.2M
 
Accounts Payable $8.7M $10.1M $6.9M $13.7M $12.4M
Accrued Expenses $15M $31.7M $34.8M $32.9M $31M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.3M $9.3M $16.3M $18.8M $38.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $60.7M $126.1M $103.4M $97.9M $112.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $171M $249M $227M $223.5M $206.2M
 
Common Stock $7K $8K $9K $10K $10K
Other Common Equity Adj -$12K -$8.1M -$2.7M -$947K $1.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $545.9M $953.8M $1.2B $1B $779.9M
 
Total Liabilities and Equity $716.9M $1.2B $1.4B $1.3B $986.2M
Cash and Short Terms $584.1M $855.3M $933.5M $791.3M $503.7M
Total Debt -- -- -- -- --
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 $58.4M $14M $5.8M
Cash Acquisitions -- -$3M -- -- --
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) $57.2M $164.6M $125.5M $535.5M $240.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $107.4M -$39.1M $410M -$295.1M -$37.6M
Ending Cash (CF) $164.6M $125.5M $535.5M $240.4M $202.8M
 
Levered Free Cash Flow -$53.5M -$237.8M -$391.7M -$408.1M -$354.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$46.2M -$146.9M -$103.1M -$107.4M -$114.3M
Depreciation & Amoritzation $1.6M $1.8M $2.1M $2.5M $2.5M
Stock-Based Compensation $6.4M $18.5M $27.3M $34.2M $21.8M
Change in Accounts Receivable $1.2M $230K -$1.1M $29K -$2M
Change in Inventories -- -- -- -- --
Cash From Operations -$52.4M -$79.8M -$109.3M -$120.7M -$148.9M
 
Capital Expenditures $2.4M $46.3M $3.8M $2.5M $735K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.5M $47.5M -$122.2M $5.9M $94.3M
 
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 $58.6M $47.3M $2.2M $60M --
 
Beginning Cash (CF) $164.6M $125.5M $535.5M $240.4M $202.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.3M $15M -$229.4M -$54.8M -$54.6M
Ending Cash (CF) $145.3M $140.5M $306.1M $185.6M $148.2M
 
Levered Free Cash Flow -$54.8M -$126.1M -$113.2M -$123.2M -$149.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$148.6M -$368.6M -$430.4M -$485.5M -$525.9M
Depreciation & Amoritzation $6.4M $7.1M $7.9M $9.4M $10.3M
Stock-Based Compensation $22.2M $59.1M $100.2M $141M $141.9M
Change in Accounts Receivable $12.4M -$848K -$3.1M -$31.5M $25.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$63.7M -$252.5M -$362.8M -$405.4M -$377.1M
 
Capital Expenditures $5.2M $56.6M $16M $12.7M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$297.5M -$477.8M -$9.4M $96.8M $214M
 
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 $425.5M $725.4M $537.9M $188.1M $125.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.3M -$4.8M $165.6M -$120.5M -$37.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$68.9M -$309.1M -$378.8M -$418.1M -$381.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$46.2M -$146.9M -$103.1M -$107.4M -$114.3M
Depreciation & Amoritzation $1.6M $1.8M $2.1M $2.5M $2.5M
Stock-Based Compensation $6.4M $18.5M $27.3M $34.2M $21.8M
Change in Accounts Receivable $1.2M $230K -$1.1M $29K -$2M
Change in Inventories -- -- -- -- --
Cash From Operations -$52.4M -$79.8M -$109.3M -$120.7M -$148.9M
 
Capital Expenditures $2.4M $46.3M $3.8M $2.5M $735K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.5M $47.5M -$122.2M $5.9M $94.3M
 
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 $58.6M $47.3M $2.2M $60M --
 
Beginning Cash (CF) $164.6M $125.5M $535.5M $240.4M $202.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.3M $15M -$229.4M -$54.8M -$54.6M
Ending Cash (CF) $145.3M $140.5M $306.1M $185.6M $148.2M
 
Levered Free Cash Flow -$54.8M -$126.1M -$113.2M -$123.2M -$149.7M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock