Financhill
Sell
45

QS Quote, Financials, Valuation and Earnings

Last price:
$11.20
Seasonality move :
-9.46%
Day range:
$11.09 - $11.76
52-week range:
$3.40 - $19.07
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
5.65x
Volume:
10.8M
Avg. volume:
20.2M
1-year change:
121.94%
Market cap:
$6.9B
Revenue:
--
EPS (TTM):
-$0.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1M $14.7M $36.1M $42M $57.8M
Gross Profit -$8.1M -$14.7M -$36.1M -$42M -$57.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $58.3M $140.3M $269.2M $284.5M $311.8M
Selling, General & Admin $15.9M $63.8M $123.2M $131.1M $142.2M
Other Inc / (Exp) -$1.6B $168.8M $216K -$160K $3.5M
Operating Expenses $72.9M $200.6M $384.5M $415.5M $454.1M
Operating Income -$81M -$215.3M -$420.6M -$457.5M -$511.9M
 
Net Interest Expenses $20.8M $1.4M $2.4M $2.4M $2.2M
EBT. Incl. Unusual Items -$1.7B -$46M -$411.9M -$445.1M -$477.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.7B -$46M -$411.9M -$445.1M -$477.9M
 
Minority Interest in Earnings -$6K -$11K $11K $66K -$85K
Net Income to Common Excl Extra Items -$1.7B -$46M -$411.9M -$445.1M -$477.9M
 
Basic EPS (Cont. Ops) -$6.67 -$0.11 -$0.95 -$0.96 -$0.94
Diluted EPS (Cont. Ops) -$6.67 -$0.52 -$0.95 -$0.96 -$0.94
Weighted Average Basic Share $252.1M $404.3M $433M $462.2M $508.1M
Weighted Average Diluted Share $252.1M $409.5M $433M $462.2M $508.1M
 
EBITDA -$72.9M -$200.6M -$384.5M -$415.5M -$454.1M
EBIT -$81M -$215.3M -$420.6M -$457.5M -$511.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$81M -$215.3M -$420.6M -$457.5M -$511.9M
Operating Income (Adjusted) -$81M -$215.3M -$420.6M -$457.5M -$511.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8M $10.4M $13.6M $14.9M $14.2M
Gross Profit -$3.8M -$10.4M -$13.6M -$14.9M -$14.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $37M $79.1M $76.5M $82.1M $77.9M
Selling, General & Admin $14.4M $33.1M $32.7M $33.2M $22.9M
Other Inc / (Exp) $68.9M $114K $382K -$338K --
Operating Expenses $50M $110.2M $107.3M $115.2M $100.8M
Operating Income -$53.8M -$120.7M -$120.9M -$130.2M -$115M
 
Net Interest Expenses $359K $600K $593K $550K $503K
EBT. Incl. Unusual Items $15.4M -$117.7M -$110.6M -$119.7M -$105.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $15.4M -$117.7M -$110.6M -$119.7M -$105.8M
 
Minority Interest in Earnings -- $7K $15K -$127K --
Net Income to Common Excl Extra Items $15.4M -$117.7M -$110.6M -$119.7M -$105.8M
 
Basic EPS (Cont. Ops) $0.04 -$0.27 -$0.23 -$0.23 -$0.18
Diluted EPS (Cont. Ops) -$0.13 -$0.27 -$0.23 -$0.23 -$0.18
Weighted Average Basic Share $417.8M $434.1M $471.8M $509M $588.7M
Weighted Average Diluted Share $420.6M $434.1M $471.8M $509M $588.7M
 
EBITDA -$50M -$110.2M -$107.3M -$115.2M -$100.8M
EBIT -$53.8M -$120.7M -$120.9M -$130.2M -$115M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$53.8M -$120.7M -$120.9M -$130.2M -$115M
Operating Income (Adjusted) -$53.8M -$120.7M -$120.9M -$130.2M -$115M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.7M $29.1M $48.5M $50.6M $70M
Gross Profit -$12.7M -$29.1M -$48.5M -$50.6M -$70M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $117.7M $238.3M $294.4M $309.2M $323.3M
Selling, General & Admin $50.9M $113.5M $132.9M $146.2M $97.6M
Other Inc / (Exp) -$1.1B $385K $251K -$1M --
Operating Expenses $165.6M $345.2M $419.3M $455.4M $420.9M
Operating Income -$178.3M -$374.3M -$467.8M -$506M -$490.8M
 
Net Interest Expenses $12.4M $2.6M $2.4M $2.3M $2.1M
EBT. Incl. Unusual Items -$1.3B -$370.1M -$440.8M -$476.6M -$449.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.3B -$370.1M -$440.8M -$476.6M -$449.6M
 
Minority Interest in Earnings -$10K -$3K $58K -$64K --
Net Income to Common Excl Extra Items -$1.3B -$370.1M -$440.8M -$476.6M -$449.6M
 
Basic EPS (Cont. Ops) -$4.39 -$0.86 -$0.98 -$0.95 -$0.81
Diluted EPS (Cont. Ops) -$4.55 -$0.86 -$0.98 -$0.95 -$0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$165.6M -$345.2M -$419.3M -$455.4M -$420.9M
EBIT -$178.3M -$374.3M -$467.8M -$506M -$490.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$178.3M -$374.3M -$467.8M -$506M -$490.8M
Operating Income (Adjusted) -$178.3M -$374.3M -$467.8M -$506M -$490.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.2M $24.6M $37M $39.8M $52M
Gross Profit -$10.2M -$24.6M -$37M -$39.8M -$52M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $97.1M $195.1M $220.4M $238.8M $236.9M
Selling, General & Admin $43.4M $93.1M $102.8M $117.9M $73.3M
Other Inc / (Exp) $168.8M $335K $370K -$508K $375K
Operating Expenses $137.9M $282.5M $317.4M $356.7M $310.2M
Operating Income -$148.1M -$307.2M -$354.4M -$396.5M -$362.2M
 
Net Interest Expenses $597K $1.8M $1.8M $1.7M $1.5M
EBT. Incl. Unusual Items $21.3M -$302.8M -$331.7M -$363.3M -$334.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $21.3M -$302.8M -$331.7M -$363.3M -$334.9M
 
Minority Interest in Earnings -$10K -$2K $45K -$85K --
Net Income to Common Excl Extra Items $21.3M -$302.8M -$331.7M -$363.3M -$334.9M
 
Basic EPS (Cont. Ops) $0.03 -$0.70 -$0.73 -$0.72 -$0.59
Diluted EPS (Cont. Ops) -$0.13 -$0.70 -$0.73 -$0.72 -$0.59
Weighted Average Basic Share $1.2B $1.3B $1.4B $1.5B $1.7B
Weighted Average Diluted Share $1.2B $1.3B $1.4B $1.5B $1.7B
 
EBITDA -$137.9M -$282.5M -$317.4M -$356.7M -$310.2M
EBIT -$148.1M -$307.2M -$354.4M -$396.5M -$362.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$148.1M -$307.2M -$354.4M -$396.5M -$362.2M
Operating Income (Adjusted) -$148.1M -$307.2M -$354.4M -$396.5M -$362.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $997.6M $1.4B $1.1B $1.1B $910.8M
Short Term Investments $884.3M $1.1B $826.3M $928.3M $769.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.6M $15.8M $10.6M $12.7M $11.5M
Total Current Assets $1B $1.5B $1.1B $1.1B $922.3M
 
Property Plant And Equipment $55.4M $234M $384.7M $394.2M $373.7M
Long-Term Investments $2.2M $17.5M $17.5M $18M $18M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $18.2M $18.4M $24.3M $26.4M
Total Assets $1.1B $1.7B $1.5B $1.5B $1.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $3.4M $6.1M $7.5M $10.2M $17.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1.2M $4.9M $7.9M $8.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.4M $30.6M $46.8M $57.1M $64.9M
 
Long-Term Debt $11.2M $76.1M $100.6M $92.7M $84.8M
Capital Leases -- -- -- -- --
Total Liabilities $713.3M $107.1M $155.9M $161.8M $164.5M
 
Common Stock $36K $43K $44K $49K $54K
Other Common Equity Adj -$31K -$4.2M -$17.9M -$2.9M $428K
Common Equity $351.8M $1.6B $1.3B $1.3B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $1.7M $1.7M $1.8M --
Total Equity $353.5M $1.6B $1.3B $1.3B $1.2B
 
Total Liabilities and Equity $1.1B $1.7B $1.5B $1.5B $1.3B
Cash and Short Terms $997.6M $1.4B $1.1B $1.1B $910.8M
Total Debt $11.2M $76.2M $101.9M $95.6M $88M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.2B $1.1B $841M $1B
Short Term Investments $1.2B $857.3M $876.6M $666.3M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.6M $10.3M $10.1M $12.7M --
Total Current Assets $1.6B $1.2B $1.1B $853.7M $1B
 
Property Plant And Equipment $195.9M $359.2M $404.9M $393.2M $305.6M
Long-Term Investments $10.5M $17.5M $18M $18M $15.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.1M $18.3M $23.3M $25.1M --
Total Assets $1.8B $1.5B $1.6B $1.3B $1.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $6.4M $15.2M $10M $19.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $3.9M $7.7M $8.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.3M $45.4M $46.3M $60.7M $48M
 
Long-Term Debt $66.2M $102.3M $94.7M $87.1M $64.9M
Capital Leases -- -- -- -- --
Total Liabilities $102.5M $155.3M $152.7M $161.4M $127.5M
 
Common Stock $42K $43K $49K $51K $60K
Other Common Equity Adj -$629K -$22.1M -$6.3M $939K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $1.7M $1.7M -- --
Total Equity $1.7B $1.4B $1.4B $1.1B $1.2B
 
Total Liabilities and Equity $1.8B $1.5B $1.6B $1.3B $1.3B
Cash and Short Terms $1.5B $1.2B $1.1B $841M $1B
Total Debt $66.4M $102.8M $97.6M $90.2M $68.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.7B -$46M -$411.9M -$445.1M -$477.9M
Depreciation & Amoritzation $8.1M $14.7M $36.1M $42M $57.8M
Stock-Based Compensation $17M $52.2M $127.1M $166.3M $144.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$61.3M -$127.9M -$218M -$240M -$274.6M
 
Capital Expenditures $24.1M $127.2M $158.8M $84.5M $62.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$802.6M -$385.8M $124.1M -$152.5M $128.9M
 
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 $676.9M -$1M -- -- -$1.7M
Cash From Financing $953.7M $736.6M $8.6M $300.2M $144M
 
Beginning Cash (CF) $113.2M $320.7M $235.4M $142.5M $140.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.8M $222.8M -$85.3M -$92.3M -$1.7M
Ending Cash (CF) $203M $543.5M $150.1M $50.2M $139.2M
 
Levered Free Cash Flow -$85.4M -$255.1M -$376.9M -$324.5M -$336.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.4M -$117.7M -$110.6M -$119.7M -$105.8M
Depreciation & Amoritzation $3.8M $10.4M $13.6M $14.9M $14.2M
Stock-Based Compensation $12.7M $33.6M $40.4M $43.4M $29.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$28.9M -$56.4M -$62.6M -$92.8M -$63.7M
 
Capital Expenditures $38.7M $54.1M $18M $17.9M $9.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$74.7M $9.6M -$209M $66.1M -$156.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2M -- -- -- --
Long-Term Debt Repaid -- -$610K -$650K -$726K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.7M --
Cash From Financing $46.2M $1.4M $290.1M $5M $270.6M
 
Beginning Cash (CF) $346.2M $298M $250.8M $174.7M $225.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57.4M -$45.4M $18.5M -$21.7M $50.5M
Ending Cash (CF) $288.7M $252.6M $269.3M $153M $276.4M
 
Levered Free Cash Flow -$67.6M -$110.5M -$80.5M -$110.7M -$73.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.3B -$370.1M -$440.8M -$476.6M -$449.6M
Depreciation & Amoritzation $12.7M $29.1M $48.5M $44.8M $70M
Stock-Based Compensation $43.8M $109.2M $162.5M $148.4M $130.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$110.5M -$199.7M -$245.5M -$273.4M -$245M
 
Capital Expenditures $92.6M $165.8M $108.5M $64.8M $35.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B $145.7M -$100.7M $184M -$126.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.3M -$2.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $678.1M -- -- -- --
Cash From Financing $1.7B $12.9M $299.5M $13.3M $419.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $343.9M -$41.2M -$46.6M -$76.1M $48.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$203M -$365.5M -$354M -$338.1M -$280.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.3M -$302.8M -$331.7M -$363.3M -$334.9M
Depreciation & Amoritzation $10.2M $24.6M $37M $39.8M $52M
Stock-Based Compensation $36M $93M $128.4M $110.5M $96.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$83.3M -$155.1M -$182.6M -$215.9M -$186.3M
 
Capital Expenditures $82.4M $121M $70.7M $51M $24M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$405.3M $126.2M -$98.6M $237.9M -$17.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2M -- -- -- --
Long-Term Debt Repaid -- -$809K -$1.3M -$2.1M -$1.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -- -- -$1.7M -$227K
Cash From Financing $729.8M $6.1M $297.1M $10.1M $285.5M
 
Beginning Cash (CF) $1.5B $924.3M $724.9M $563.4M $551.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $241.2M -$22.7M $16M $32.2M $82.1M
Ending Cash (CF) $1.8B $901.6M $740.8M $595.6M $633.9M
 
Levered Free Cash Flow -$165.7M -$276.1M -$253.3M -$266.9M -$210.3M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
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
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock