Financhill
Sell
23

QS Quote, Financials, Valuation and Earnings

Last price:
$7.73
Seasonality move :
-27.24%
Day range:
$7.71 - $8.07
52-week range:
$3.40 - $19.07
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
3.82x
Volume:
12.4M
Avg. volume:
15.8M
1-year change:
49.52%
Market cap:
$4.6B
Revenue:
--
EPS (TTM):
-$0.76
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.7M $36.1M $42M $57.8M $73.2M
Gross Profit -$14.7M -$36.1M -$42M -$57.8M -$73.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $140.3M $269.2M $284.5M $311.8M $375.6M
Selling, General & Admin $63.8M $123.2M $131.1M $142.2M --
Other Inc / (Exp) $168.8M $216K -$160K $3.5M --
Operating Expenses $200.6M $384.5M $415.5M $454.1M $399.4M
Operating Income -$215.3M -$420.6M -$457.5M -$511.9M -$472.6M
 
Net Interest Expenses $1.4M $2.4M $2.4M $2.2M $2M
EBT. Incl. Unusual Items -$46M -$411.9M -$445.1M -$477.9M -$433.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1.5M
Net Income to Company -$46M -$411.9M -$445.1M -$477.9M -$435.1M
 
Minority Interest in Earnings -$11K $11K $66K -$85K --
Net Income to Common Excl Extra Items -$46M -$411.9M -$445.1M -$477.9M -$435.1M
 
Basic EPS (Cont. Ops) -$0.11 -$0.95 -$0.96 -$0.94 -$0.76
Diluted EPS (Cont. Ops) -$0.52 -$0.95 -$0.96 -$0.94 -$0.76
Weighted Average Basic Share $404.3M $433M $462.2M $508.1M $576M
Weighted Average Diluted Share $409.5M $433M $462.2M $508.1M $576M
 
EBITDA -$200.6M -$384.5M -$415.5M -$454.1M -$399.4M
EBIT -$215.3M -$420.6M -$457.5M -$511.9M -$472.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$215.3M -$420.6M -$457.5M -$511.9M -$472.6M
Operating Income (Adjusted) -$215.3M -$420.6M -$457.5M -$511.9M -$472.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5M $11.5M $10.8M $18M $15.4M
Gross Profit -$4.5M -$11.5M -$10.8M -$18M -$15.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.2M $74.1M $70.4M $86.4M $86.8M
Selling, General & Admin $20.3M $30.1M $28.2M $24.3M --
Other Inc / (Exp) $50K -$119K -$530K $4M --
Operating Expenses $62.7M $102M $98.7M $110.7M $95.1M
Operating Income -$67.1M -$113.4M -$109.5M -$128.7M -$110.5M
 
Net Interest Expenses $822K $592K $582K $540K $492K
EBT. Incl. Unusual Items -$67.2M -$109.1M -$113.3M -$114.7M -$99.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $350K
Net Income to Company -$67.2M -$109.1M -$113.3M -$114.7M -$100.1M
 
Minority Interest in Earnings -$1K $13K $21K -- --
Net Income to Common Excl Extra Items -$67.2M -$109.1M -$113.3M -$114.7M -$100.1M
 
Basic EPS (Cont. Ops) -$0.16 -$0.25 -$0.23 -$0.22 -$0.17
Diluted EPS (Cont. Ops) -$0.16 -$0.25 -$0.23 -$0.22 -$0.17
Weighted Average Basic Share $424.7M $436.9M $491.1M $525.9M $604.6M
Weighted Average Diluted Share $424.7M $436.9M $491.1M $525.9M $604.6M
 
EBITDA -$62.7M -$102M -$98.7M -$110.7M -$95.1M
EBIT -$67.1M -$113.4M -$109.5M -$128.7M -$110.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$67.1M -$113.4M -$109.5M -$128.7M -$110.5M
Operating Income (Adjusted) -$67.1M -$113.4M -$109.5M -$128.7M -$110.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.7M $36.1M $47.8M $57.8M $67.4M
Gross Profit -$14.7M -$36.1M -$47.8M -$57.8M -$67.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $140.3M $269.2M $290.8M $325.2M $323.6M
Selling, General & Admin $63.8M $123.2M $131.1M $142.2M $73.3M
Other Inc / (Exp) $168.8M $216K -$160K $3.5M --
Operating Expenses $200.6M $384.5M $416.1M $467.4M $405.2M
Operating Income -$215.3M -$420.6M -$463.8M -$525.2M -$472.6M
 
Net Interest Expenses $1.4M $2.4M $2.4M $2.2M $2M
EBT. Incl. Unusual Items -$46M -$411.9M -$445.1M -$477.9M -$434.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $350K
Net Income to Company -$46M -$411.9M -$445.1M -$477.9M -$435.1M
 
Minority Interest in Earnings -$11K $11K $66K -$85K --
Net Income to Common Excl Extra Items -$46M -$411.9M -$445.1M -$477.9M -$435.1M
 
Basic EPS (Cont. Ops) -$0.13 -$0.95 -$0.96 -$0.94 -$0.76
Diluted EPS (Cont. Ops) -$0.29 -$0.95 -$0.96 -$0.94 -$0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$200.6M -$384.5M -$416.1M -$467.4M -$405.2M
EBIT -$215.3M -$420.6M -$463.8M -$525.2M -$472.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$215.3M -$420.6M -$463.8M -$525.2M -$472.6M
Operating Income (Adjusted) -$215.3M -$420.6M -$463.8M -$525.2M -$472.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.1M $47.8M $57.8M $67.4M --
Gross Profit -$36.1M -$47.8M -$57.8M -$67.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $269.2M $290.8M $325.2M $323.6M --
Selling, General & Admin $123.2M $131.1M $142.2M $73.3M --
Other Inc / (Exp) $216K -$160K $3.5M $375K --
Operating Expenses $384.5M $416.1M $467.4M $405.2M --
Operating Income -$420.6M -$463.8M -$525.2M -$472.6M --
 
Net Interest Expenses $2.4M $2.4M $2.2M $2M --
EBT. Incl. Unusual Items -$411.9M -$445.1M -$477.9M -$434.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $350K --
Net Income to Company -$411.9M -$445.1M -$477.9M -$435.1M --
 
Minority Interest in Earnings $11K $66K -$85K -- --
Net Income to Common Excl Extra Items -$411.9M -$445.1M -$477.9M -$435.1M --
 
Basic EPS (Cont. Ops) -$0.95 -$0.96 -$0.94 -$0.76 --
Diluted EPS (Cont. Ops) -$0.95 -$0.96 -$0.94 -$0.76 --
Weighted Average Basic Share $1.7B $1.8B $2B $2.3B --
Weighted Average Diluted Share $1.7B $1.8B $2B $2.3B --
 
EBITDA -$384.5M -$416.1M -$467.4M -$405.2M --
EBIT -$420.6M -$463.8M -$525.2M -$472.6M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$420.6M -$463.8M -$525.2M -$472.6M --
Operating Income (Adjusted) -$420.6M -$463.8M -$525.2M -$472.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.4B $1.1B $1.1B $910.8M $970.8M
Short Term Investments $1.1B $826.3M $928.3M $769.9M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.8M $10.6M $12.7M $11.5M --
Total Current Assets $1.5B $1.1B $1.1B $922.3M $981.6M
 
Property Plant And Equipment $234M $384.7M $394.2M $373.7M $304.9M
Long-Term Investments $17.5M $17.5M $18M $18M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.2M $18.4M $24.3M $26.4M --
Total Assets $1.7B $1.5B $1.5B $1.3B $1.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $6.1M $7.5M $10.2M $17.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $4.9M $7.9M $8.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $30.6M $46.8M $57.1M $64.9M $61.5M
 
Long-Term Debt $76.1M $100.6M $92.7M $84.8M $62.8M
Capital Leases -- -- -- -- --
Total Liabilities $107.1M $155.9M $161.8M $164.5M $139.2M
 
Common Stock $43K $44K $49K $54K --
Other Common Equity Adj -$4.2M -$17.9M -$2.9M $428K --
Common Equity $1.6B $1.3B $1.3B $1.2B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $1.7M $1.8M -- --
Total Equity $1.6B $1.3B $1.3B $1.2B $1.2B
 
Total Liabilities and Equity $1.7B $1.5B $1.5B $1.3B $1.3B
Cash and Short Terms $1.4B $1.1B $1.1B $910.8M $970.8M
Total Debt $76.2M $101.9M $95.6M $88M $66.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.4B $1.1B $1.1B $910.8M $970.8M
Short Term Investments $1.1B $826.3M $928.3M $769.9M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.8M $10.6M $12.7M $11.5M --
Total Current Assets $1.5B $1.1B $1.1B $922.3M $981.6M
 
Property Plant And Equipment $234M $384.7M $394.2M $373.7M $304.9M
Long-Term Investments $17.5M $17.5M $18M $18M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.2M $18.4M $24.3M $26.4M --
Total Assets $1.7B $1.5B $1.5B $1.3B $1.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $6.1M $7.5M $10.2M $17.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $4.9M $7.9M $8.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $30.6M $46.8M $57.1M $64.9M $61.5M
 
Long-Term Debt $76.1M $100.6M $92.7M $84.8M $62.8M
Capital Leases -- -- -- -- --
Total Liabilities $107.1M $155.9M $161.8M $164.5M $139.2M
 
Common Stock $43K $44K $49K $54K --
Other Common Equity Adj -$4.2M -$17.9M -$2.9M $428K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $1.7M $1.8M -- --
Total Equity $1.6B $1.3B $1.3B $1.2B $1.2B
 
Total Liabilities and Equity $1.7B $1.5B $1.5B $1.3B $1.3B
Cash and Short Terms $1.4B $1.1B $1.1B $910.8M $970.8M
Total Debt $76.2M $101.9M $95.6M $88M $66.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$46M -$411.9M -$445.1M -$477.9M -$435.1M
Depreciation & Amoritzation $14.7M $36.1M $42M $57.8M $73.2M
Stock-Based Compensation $52.2M $127.1M $166.3M $144.7M $127.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$127.9M -$218M -$240M -$274.6M -$242.5M
 
Capital Expenditures $127.2M $158.8M $84.5M $62.1M $36.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$385.8M $124.1M -$152.5M $128.9M $14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.5M -- -- -- --
Long-Term Debt Repaid -- -$809K -$2M -$2.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -- -- -$1.7M --
Cash From Financing $736.6M $8.6M $300.2M $144M $312.8M
 
Beginning Cash (CF) $320.7M $235.4M $142.5M $140.9M $230.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $222.8M -$85.3M -$92.3M -$1.7M $85.3M
Ending Cash (CF) $543.5M $150.1M $50.2M $139.2M $315.8M
 
Levered Free Cash Flow -$255.1M -$376.9M -$324.5M -$336.7M -$278.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$67.2M -$109.1M -$113.3M -$114.7M -$100.1M
Depreciation & Amoritzation $4.5M $11.5M $5M $18M $21.2M
Stock-Based Compensation $16.2M $34.1M $37.9M $34.2M $31.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$44.6M -$62.9M -$57.5M -$58.7M -$56.2M
 
Capital Expenditures $44.8M $37.8M $13.8M $11.2M $12.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $19.4M -$2.1M -$54M -$109.1M $32M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $297K -- -- -- --
Long-Term Debt Repaid -- -- -$683K -$761K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.7M $2.5M $3.1M $133.9M $27.3M
 
Beginning Cash (CF) $320.7M $235.4M $142.5M $140.9M $230.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.4M -$62.6M -$108.3M -$33.8M $3.2M
Ending Cash (CF) $302.3M $172.8M $34.2M $107M $233.7M
 
Levered Free Cash Flow -$89.4M -$100.8M -$71.3M -$69.8M -$68.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$46M -$411.9M -$445.1M -$477.9M -$435.1M
Depreciation & Amoritzation $14.7M $36.1M $42M $57.8M $73.2M
Stock-Based Compensation $52.2M $127.1M $166.3M $144.7M $127.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$127.9M -$218M -$240M -$274.6M -$242.5M
 
Capital Expenditures $127.2M $158.8M $84.5M $62.1M $36.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$385.8M $124.1M -$152.5M $128.9M $14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$2M -$2.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -- -- -- --
Cash From Financing $736.6M $8.6M $300.2M $144M $312.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $222.8M -$85.3M -$92.3M -$1.7M $85.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$255.1M -$376.9M -$324.5M -$336.7M -$278.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$411.9M -$445.1M -$477.9M -$435.1M --
Depreciation & Amoritzation $36.1M $42M $57.8M $73.2M --
Stock-Based Compensation $127.1M $166.3M $144.7M $127.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$218M -$240M -$274.6M -$242.5M --
 
Capital Expenditures $158.8M $84.5M $62.1M $36.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $124.1M -$152.5M $128.9M $14.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$809K -$2M -$2.9M -$1.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.7M -$227K --
Cash From Financing $8.6M $300.2M $144M $312.8M --
 
Beginning Cash (CF) $1.2B $867.4M $704.3M $782.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$85.3M -$92.3M -$1.7M $85.3M --
Ending Cash (CF) $1.1B $775.1M $702.6M $867.6M --
 
Levered Free Cash Flow -$376.9M -$324.5M -$336.7M -$278.8M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock