Financhill
Sell
46

OPEN Quote, Financials, Valuation and Earnings

Last price:
$1.69
Seasonality move :
-9.02%
Day range:
$1.61 - $1.75
52-week range:
$1.52 - $4.84
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.24x
P/B ratio:
1.51x
Volume:
36.6M
Avg. volume:
42.7M
1-year change:
-57.96%
Market cap:
$1.2B
Revenue:
$6.9B
EPS (TTM):
-$0.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.7B $2.6B $8B $15.6B $6.9B
Revenue Growth (YoY) 157.93% -45.52% 210.53% 94.08% -55.38%
 
Cost of Revenues $4.4B $2.4B $7.3B $14.9B $6.5B
Gross Profit $301M $220M $730M $667M $487M
Gross Profit Margin 6.35% 8.52% 9.1% 4.29% 7.01%
 
R&D Expenses $51M $58M $134M $169M $167M
Selling, General & Admin $498M $348M $1.2B $1.4B $692M
Other Inc / (Exp) $19M $1M $50M -$112M $309M
Operating Expenses $549M $406M $1.3B $1.5B $859M
Operating Income -$248M -$186M -$568M -$854M -$372M
 
Net Interest Expenses $110M $68M $143M $385M $211M
EBT. Incl. Unusual Items -$339M -$253M -$661M -$1.4B -$274M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1M $2M $1M
Net Income to Company -$339M -$253M -$662M -$1.4B -$275M
 
Minority Interest in Earnings -$2M -- -- -- --
Net Income to Common Excl Extra Items -$341M -$253M -$662M -$1.4B -$275M
 
Basic EPS (Cont. Ops) -$0.63 -$2.31 -$1.12 -$2.16 -$0.42
Diluted EPS (Cont. Ops) -$0.63 -$2.31 -$1.12 -$2.16 -$0.42
Weighted Average Basic Share $544.4M $109.3M $592.6M $627.1M $657.1M
Weighted Average Diluted Share $544.4M $109.3M $592.6M $627.1M $657.1M
 
EBITDA -$190M -$122M -$463M -$876M $9M
EBIT -$229M -$185M -$518M -$966M -$63M
 
Revenue (Reported) $4.7B $2.6B $8B $15.6B $6.9B
Operating Income (Reported) -$248M -$186M -$568M -$854M -$372M
Operating Income (Adjusted) -$229M -$185M -$518M -$966M -$63M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $338.6M $2.3B $3.4B $980M $1.4B
Revenue Growth (YoY) -- 569.2% 48.32% -70.84% 40.51%
 
Cost of Revenues $302.8M $2.1B $3.8B $884M $1.3B
Gross Profit $35.8M $202M -$425M $96M $105M
Gross Profit Margin 10.58% 8.91% -12.65% 9.8% 7.63%
 
R&D Expenses $13.2M $27M $40M $42M $30M
Selling, General & Admin $67.5M $244M $345M $133M $142M
Other Inc / (Exp) -$23.6M $56M -$2M $20M $23M
Operating Expenses $80.7M $271M $385M $175M $172M
Operating Income -$44.9M -$69M -$810M -$79M -$67M
 
Net Interest Expenses $12.4M $43M $115M $47M $34M
EBT. Incl. Unusual Items -$80.8M -$56M -$927M -$106M -$78M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35K $1M $1M -- --
Net Income to Company -$80.9M -$57M -$928M -$106M -$78M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80.9M -$57M -$928M -$106M -$78M
 
Basic EPS (Cont. Ops) -$0.15 -$0.09 -$1.47 -$0.16 -$0.11
Diluted EPS (Cont. Ops) -$0.15 -$0.09 -$1.47 -$0.16 -$0.11
Weighted Average Basic Share $544.4M $603.4M $629.5M $662.1M $705.4M
Weighted Average Diluted Share $544.4M $603.4M $629.5M $662.1M $705.4M
 
EBITDA -$44.1M -$1M -$789M -$47M -$32M
EBIT -$68.4M -$13M -$812M -$59M -$44M
 
Revenue (Reported) $338.6M $2.3B $3.4B $980M $1.4B
Operating Income (Reported) -$44.9M -$69M -$810M -$79M -$67M
Operating Income (Adjusted) -$68.4M -$13M -$812M -$59M -$44M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $4.4B $16.5B $8.9B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $4B $15.7B $8.4B $4.5B
Gross Profit -- $496.6M $868M $486M $420M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $114.2M $153M $169M $154M
Selling, General & Admin -- $914.6M $1.5B $772M $603M
Other Inc / (Exp) -$21.6M $88.6M -$36M $160M $106M
Operating Expenses -- $1B $1.6B $941M $757M
Operating Income -- -$532.3M -$762M -$455M -$337M
 
Net Interest Expenses $57.4M $80.6M $345M $287M $138M
EBT. Incl. Unusual Items -- -$524.3M -$1.1B -$582M -$369M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $766K $2M $1M $1M
Net Income to Company -- -$525M -$1.1B -$583M -$370M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$525M -$1.1B -$583M -$370M
 
Basic EPS (Cont. Ops) -- -$1.30 -$1.82 -$0.91 -$0.54
Diluted EPS (Cont. Ops) -- -$1.30 -$1.83 -$0.92 -$0.54
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$397.8M -$714M -$215M -$173M
EBIT -- -$443.7M -$798M -$295M -$231M
 
Revenue (Reported) -- $4.4B $16.5B $8.9B $4.9B
Operating Income (Reported) -- -$532.3M -$762M -$455M -$337M
Operating Income (Adjusted) -- -$443.7M -$798M -$295M -$231M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $4.2B $12.7B $6.1B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $3.7B $12.1B $5.7B $3.7B
Gross Profit $181.4M $458M $596M $415M $348M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.8M $102M $121M $121M $108M
Selling, General & Admin $255.4M $822M $1.1B $555M $466M
Other Inc / (Exp) -$21.6M $66M -$20M $252M $49M
Operating Expenses $301.2M $924M $1.3B $676M $574M
Operating Income -$119.7M -$466M -$660M -$261M -$226M
 
Net Interest Expenses $57.4M $70M $272M $174M $101M
EBT. Incl. Unusual Items -$198.7M -$470M -$952M -$183M -$278M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $234K $1M $2M $1M $1M
Net Income to Company -$199M -$471M -$954M -$184M -$279M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$199M -$471M -$954M -$184M -$279M
 
Basic EPS (Cont. Ops) -$0.37 -$0.81 -$1.51 -$0.28 -$0.40
Diluted EPS (Cont. Ops) -$0.37 -$0.81 -$1.52 -$0.29 -$0.40
Weighted Average Basic Share $1.6B $1.8B $1.9B $2B $2.1B
Weighted Average Diluted Share $1.6B $1.8B $1.9B $2B $2.1B
 
EBITDA -$88.2M -$364M -$615M $46M -$136M
EBIT -$141.3M -$400M -$680M -$9M -$177M
 
Revenue (Reported) $2.3B $4.2B $12.7B $6.1B $4.1B
Operating Income (Reported) -$119.7M -$466M -$660M -$261M -$226M
Operating Income (Adjusted) -$141.3M -$400M -$680M -$9M -$177M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $405.1M $1.4B $1.7B $1.1B $999M
Short Term Investments $43.6M $48M $484M $144M $69M
Accounts Receivable, Net -- -- -- -- --
Inventory $1.3B $466M $6.1B $4.5B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.9M $24M $91M $41M $52M
Total Current Assets $2.1B $2.1B $9.3B $6.5B $3.4B
 
Property Plant And Equipment $95.3M $79M $87M $99M $91M
Long-Term Investments -- -- -- -- --
Goodwill $30.9M $31M $60M $4M $4M
Other Intangibles $12.4M $9M $12M $12M $5M
Other Long-Term Assets $5.4M $4M $7M $27M $22M
Total Assets $2.2B $2.2B $9.5B $6.6B $3.6B
 
Accounts Payable $6.5M $3M $3M $5M $2M
Accrued Expenses $26.6M $22M $122M $88M $56M
Current Portion Of Long-Term Debt $1.1B $339M $4.2B $1.4B --
Current Portion Of Capital Lease Obligations $13.5M $21M $4M $7M $5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $393M $4.4B $1.5B $70M
 
Long-Term Debt $362M $136M $2.8B $4B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $3B $623M $7.3B $5.5B $2.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $18K -- -$2M -$4M -$1M
Common Equity -$733.1M $1.6B $2.2B $1.1B $967M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$733.1M $1.6B $2.2B $1.1B $967M
 
Total Liabilities and Equity $2.2B $2.2B $9.5B $6.6B $3.6B
Cash and Short Terms $448.7M $1.5B $2.2B $1.3B $1.1B
Total Debt $1.4B $482M $7.1B $5.4B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $1.4B $1.3B $1.2B $829M
Short Term Investments -- $481.1M $178M $72M $8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- $6.3B $6.1B $1.3B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $84.4M $80M $47M $41M
Total Current Assets -- $8.8B $9.6B $3.8B $3.3B
 
Property Plant And Equipment -- $82.1M $105M $95M $84M
Long-Term Investments -- -- -- -- --
Goodwill -- $47.2M $62M $4M $3M
Other Intangibles -- $11.5M $7M $7M --
Other Long-Term Assets -- $6.8M $26M $22M $61M
Total Assets -- $9B $9.8B $3.9B $3.4B
 
Accounts Payable -- $156M $209M $67M $71M
Accrued Expenses -- $9.7M $14M $1M $3M
Current Portion Of Long-Term Debt -- $4B $3.4B -- $643M
Current Portion Of Capital Lease Obligations -- $4.6M $6M $6M $4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $4.2B $3.6B $74M $721M
 
Long-Term Debt -- $2.3B $4.7B $2.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities -- $6.6B $8.3B $2.9B $2.6B
 
Common Stock -- $60K -- -- --
Other Common Equity Adj -- -$108K -$5M -$1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $2.4B $1.5B $1B $801M
 
Total Liabilities and Equity -- $9B $9.8B $3.9B $3.4B
Cash and Short Terms -- $1.8B $1.5B $1.2B $837M
Total Debt -- $6.4B $8B $2.8B $2.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$339M -$253M -$662M -$1.4B -$275M
Depreciation & Amoritzation $39M $63M $55M $90M $72M
Stock-Based Compensation $13M $38M $536M $171M $126M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $17M $834M -$5.7B $896M $2.6B
Cash From Operations -$272M $682M -$5.8B $730M $2.3B
 
Capital Expenditures $28M $17M $34M $37M $37M
Cash Acquisitions -$33M -- -$33M -$10M --
Cash From Investing -$95M -$22M -$476M $234M $44M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.8B $1.4B $12.6B $10.2B $238M
Long-Term Debt Repaid -$3.5B -$2.3B -$6B -$11.9B -$2.9B
Repurchase of Common Stock -$3M -- -- -- --
Other Financing Activities -$18M $968M -$76M -$36M -$5M
Cash From Financing $646M $161M $7.3B -$1.8B -$2.6B
 
Beginning Cash (CF) $406M $685M $1.5B $2.6B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $279M $821M $1.1B -$787M -$251M
Ending Cash (CF) $685M $1.5B $2.6B $1.8B $1.5B
 
Levered Free Cash Flow -$300M $665M -$5.8B $693M $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$80.9M -$57M -$928M -$106M -$78M
Depreciation & Amoritzation $24.3M $12M $23M $12M $12M
Stock-Based Compensation $2.5M $62M $52M $31M $25M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $111.7M -$3.6B -$41M -$177M $76M
Cash From Operations $87M -$3.6B -$322M -$216M $62M
 
Capital Expenditures $1.3M $13M $13M $11M $6M
Cash Acquisitions -- -$20M -$3M -- -$2M
Cash From Investing $18.1M -$258M $27M $3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $173.5M $5.6B $2.6B $2M $200M
Long-Term Debt Repaid -$300.4M -$1.5B -$2B -$216M -$122M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$682K -$7M -$6M -- --
Cash From Financing -$127.3M $4B $520M -$213M $81M
 
Beginning Cash (CF) $665.7M $1.7B $2.9B $2.8B $911M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.1M $153M $225M -$426M $143M
Ending Cash (CF) $643.6M $1.8B $3.1B $2.4B $1.1B
 
Levered Free Cash Flow $85.7M -$3.6B -$335M -$227M $56M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$525M -$1.1B -$583M -$370M
Depreciation & Amoritzation -- $45.9M $84M $80M $58M
Stock-Based Compensation $9.2M $493.8M $249M $87M $123M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$6.1B -$513M $4.6B -$891M
Cash From Operations -- -$6.3B -$555M $4.3B -$1.1B
 
Capital Expenditures $12.1M $28.9M $43M $32M $31M
Cash Acquisitions -- -$20M -$16M -$7M -$2M
Cash From Investing -- -$403.2M $166M $72M $27M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $9.3B $13B $1.2B $417M
Long-Term Debt Repaid -- -$3.2B -$11.4B -$6.2B -$716M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $933.1M -$62M -$16M --
Cash From Financing -- $7.9B $1.6B -$5.1B -$294M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.2B $1.2B -$701M -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$6.3B -$598M $4.2B -$1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$199M -$471M -$954M -$184M -$279M
Depreciation & Amoritzation $53.1M $36M $65M $55M $41M
Stock-Based Compensation $9.2M $465M $178M $94M $91M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $1.1B -$5.8B -$663M $3.1B -$422M
Cash From Operations $1B -$5.9B -$665M $2.9B -$515M
 
Capital Expenditures $12.1M $24M $33M $28M $22M
Cash Acquisitions -- -$20M -$3M -- -$2M
Cash From Investing -$50.8M -$432M $210M $48M $31M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $998.1M $8.9B $9.3B $238M $417M
Long-Term Debt Repaid -$2B -$3B -$8.3B -$2.6B -$424M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$38M -$24M -$4M --
Cash From Financing -$1B $6.7B $956M -$2.3B -$2M
 
Beginning Cash (CF) $2.1B $5.4B $8.2B $7.3B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.3M $337M $501M $587M -$486M
Ending Cash (CF) $2B $5.7B $8.7B $7.8B $3.3B
 
Levered Free Cash Flow $1B -$5.9B -$698M $2.9B -$537M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock