Financhill
Sell
38

RANI Quote, Financials, Valuation and Earnings

Last price:
$1.39
Seasonality move :
1.43%
Day range:
$1.35 - $1.47
52-week range:
$0.39 - $3.87
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
43.48x
P/B ratio:
9.60x
Volume:
3M
Avg. volume:
2.8M
1-year change:
-1.41%
Market cap:
$136.6M
Revenue:
$1M
EPS (TTM):
-$0.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $462K $2.7M -- -- $1M
Revenue Growth (YoY) -52.81% 488.1% -100% -- --
 
Cost of Revenues -- -- $1.3M $822K $1M
Gross Profit -- -- -$1.3M -$822K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12M $26.5M $36.6M $39.6M $26.7M
Selling, General & Admin $5M $27.8M $26.8M $26.5M $23.9M
Other Inc / (Exp) -$63K -$1.1M -- -- -$3.7M
Operating Expenses $16.5M $51.6M $62.1M $65.3M $49.6M
Operating Income -$16.5M -$51.6M -$63.5M -$66.1M -$49.6M
 
Net Interest Expenses $124K $466K $1.1M $5.1M $5M
EBT. Incl. Unusual Items -$16.7M -$53M -$63.3M -$67.9M -$56.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35K $41K $70K -- --
Net Income to Company -$16.7M -$53.1M -$63.3M -$67.9M -$56.6M
 
Minority Interest in Earnings -- -$44.8M -$32.8M -$33.9M -$26.6M
Net Income to Common Excl Extra Items -$16.7M -$53.1M -$63.3M -$67.9M -$56.6M
 
Basic EPS (Cont. Ops) -$0.85 -$0.42 -$1.28 -$1.33 -$1.05
Diluted EPS (Cont. Ops) -$0.85 -$0.42 -$1.28 -$1.33 -$1.05
Weighted Average Basic Share $19.7M $19.7M $23.8M $25.5M $28.5M
Weighted Average Diluted Share $19.7M $19.7M $23.8M $25.5M $28.5M
 
EBITDA -$16M -$51.1M -$62.1M -$65.3M -$48.6M
EBIT -$16.5M -$51.6M -$63.5M -$66.1M -$49.6M
 
Revenue (Reported) $462K $2.7M -- -- $1M
Operating Income (Reported) -$16.5M -$51.6M -$63.5M -$66.1M -$49.6M
Operating Income (Adjusted) -$16.5M -$51.6M -$63.5M -$66.1M -$49.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -100% -- -- -- --
 
Cost of Revenues $120K $352K $478K $259K $223K
Gross Profit -$120K -$352K -$478K -$259K -$223K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12M $9.1M $11.2M $6.2M $3.2M
Selling, General & Admin $15.8M $7.2M $6.6M $5.6M $4M
Other Inc / (Exp) -$785K -- -- -- --
Operating Expenses $27.7M $16M $17.4M $11.5M $7M
Operating Income -$27.8M -$16.3M -$17.9M -$11.8M -$7.3M
 
Net Interest Expenses $110K $352K $1.3M $1.3M $725K
EBT. Incl. Unusual Items -$28.7M -$16.3M -$18.3M -$12.7M -$7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37K -$107K -- -- --
Net Income to Company -$39.8M -$16.2M -$18.3M -$12.7M -$7.9M
 
Minority Interest in Earnings -$25.6M -$8.3M -$9.1M -$5.9M -$2.5M
Net Income to Common Excl Extra Items -$28.7M -$16.2M -$18.3M -$12.7M -$7.9M
 
Basic EPS (Cont. Ops) -$0.16 -$0.33 -$0.36 -$0.24 -$0.12
Diluted EPS (Cont. Ops) -$0.16 -$0.33 -$0.36 -$0.24 -$0.12
Weighted Average Basic Share $19.7M $24.5M $25.6M $28.8M $46.4M
Weighted Average Diluted Share $19.7M $24.5M $25.6M $28.8M $46.4M
 
EBITDA -$27.7M -$16M -$17.4M -$11.5M -$7M
EBIT -$27.8M -$16.3M -$17.9M -$11.8M -$7.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$27.8M -$16.3M -$17.9M -$11.8M -$7.3M
Operating Income (Adjusted) -$27.8M -$16.3M -$17.9M -$11.8M -$7.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8M -- -- -- $1.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1M $1.8M $989K $980K
Gross Profit $1.7M -$1M -$1.8M -$989K $220K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.2M $33.6M $42.4M $27.5M $22.1M
Selling, General & Admin $22.7M $25.7M $27.7M $24.3M $20.1M
Other Inc / (Exp) -$1.8M -- -- -- --
Operating Expenses $42.8M $58.3M $68.4M $50.8M $41.2M
Operating Income -$41.1M -$59.3M -$70.1M -$51.8M -$41M
 
Net Interest Expenses $531K $352K $4.5M $5.2M $3.7M
EBT. Incl. Unusual Items -$42.6M -$59.2M -$71.2M -$54.9M -$47.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86K $70K -$41K -- --
Net Income to Company -$45.5M -$59.3M -$71.2M -$54.9M -$47.6M
 
Minority Interest in Earnings -$39.5M -$32.3M -$35.5M -$26.7M -$19.3M
Net Income to Common Excl Extra Items -$42.7M -$59.3M -$71.2M -$54.9M -$47.6M
 
Basic EPS (Cont. Ops) -$0.16 -$1.19 -$1.41 -$1.06 -$0.79
Diluted EPS (Cont. Ops) -$0.16 -$1.19 -$1.41 -$1.06 -$0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$40.5M -$58.3M -$68.4M -$50.8M -$40M
EBIT -$41.1M -$59.3M -$70.1M -$51.8M -$41M
 
Revenue (Reported) $2.8M -- -- -- $1.2M
Operating Income (Reported) -$41.1M -$59.3M -$70.1M -$51.8M -$41M
Operating Income (Adjusted) -$41.1M -$59.3M -$70.1M -$51.8M -$41M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7M -- -- -- $172K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $248K $902K $1.4M $762K $714K
Gross Profit $1.7M -$902K -$1.4M -$762K -$542K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.1M $26.2M $32M $19.9M $15.3M
Selling, General & Admin $21.9M $19.7M $20.6M $18.5M $14.7M
Other Inc / (Exp) -$1.1M -- -- -- --
Operating Expenses $40M $45.1M $51.3M $37.6M $29.2M
Operating Income -$38.2M -$46M -$52.7M -$38.4M -$29.8M
 
Net Interest Expenses $467K $352K $3.8M $3.9M $2.5M
EBT. Incl. Unusual Items -$39.7M -$45.9M -$53.8M -$40.9M -$31.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81K $110K -- -- --
Net Income to Company -$39.8M -$46M -$53.8M -$40.9M -$31.9M
 
Minority Interest in Earnings -$36.6M -$24.2M -$27M -$19.8M -$12.5M
Net Income to Common Excl Extra Items -$39.8M -$46M -$53.8M -$40.9M -$31.9M
 
Basic EPS (Cont. Ops) -$0.16 -$0.93 -$1.06 -$0.78 -$0.52
Diluted EPS (Cont. Ops) -$0.16 -$0.93 -$1.06 -$0.78 -$0.52
Weighted Average Basic Share $58.2M $70.2M $76.1M $81.2M $116.4M
Weighted Average Diluted Share $58.2M $70.2M $76.1M $81.2M $116.4M
 
EBITDA -$37.9M -$45.1M -$51.3M -$37.6M -$29.1M
EBIT -$38.2M -$46M -$52.7M -$38.4M -$29.8M
 
Revenue (Reported) $2.7M -- -- -- $172K
Operating Income (Reported) -$38.2M -$46M -$52.7M -$38.4M -$29.8M
Operating Income (Adjusted) -$38.2M -$46M -$52.7M -$38.4M -$29.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73.1M $117.5M $99M $49M $28.1M
Short Term Investments -- -- $71.5M $42.7M $23.9M
Accounts Receivable, Net -- -- -- -- $428K
Inventory -- -- -- -- --
Prepaid Expenses $167K $2.1M -- -- --
Other Current Assets -- $2.1M $2.4M $2.3M $1.7M
Total Current Assets $74.9M $119.6M $100.6M $50.5M $29.7M
 
Property Plant And Equipment $4.5M $4.6M $7.1M $6.8M $6.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $246K $246K
Total Assets $79.4M $124.2M $108M $57.9M $36.6M
 
Accounts Payable $537K $1.1M $1.5M $648K $1.4M
Accrued Expenses $462K $1M $1.8M $1.5M $1.8M
Current Portion Of Long-Term Debt -- -- -- $4.9M $15M
Current Portion Of Capital Lease Obligations -- -- $1M $718K $1.5M
Other Current Liabilities $88K $398K $538K $254K $283K
Total Current Liabilities $5.3M $2.6M $4.8M $8M $19.9M
 
Long-Term Debt $187.1M -- $29.2M $24.5M $13.3M
Capital Leases -- -- -- -- --
Total Liabilities $192.8M $2.6M $34M $32.5M $33.1M
 
Common Stock $664K $5K $5K $5K $5K
Other Common Equity Adj -- -- -- -- --
Common Equity -$113.3M $47.4M $36.9M $12.9M $2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $74.2M $37.1M $12.6M $1.5M
Total Equity -$113.3M $121.6M $74M $25.4M $3.5M
 
Total Liabilities and Equity $79.4M $124.2M $108M $57.9M $36.6M
Cash and Short Terms $73.1M $117.5M $99M $49M $28.1M
Total Debt $188.5M -- $29.2M $29.4M $28.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $129.7M $98.2M $61M $30.9M $4.6M
Short Term Investments -- $71M $55.6M $26.1M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.6M $2.5M -- -- --
Other Current Assets -- -- $2.7M $2M --
Total Current Assets $132.4M $100.7M $63.2M $32.4M $5M
 
Property Plant And Equipment $4.6M $7M $7.2M $10.9M $4.9M
Long-Term Investments -- $500K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $500K -- $246K --
Total Assets $137M $108.2M $70.4M $43.5M $10.1M
 
Accounts Payable $1.3M $1.8M $1.4M $1.6M $2.5M
Accrued Expenses $2.9M $3.8M $3.6M $1.7M --
Current Portion Of Long-Term Debt -- -- $1.2M $14.8M --
Current Portion Of Capital Lease Obligations -- $984K $788K $1.4M --
Other Current Liabilities $749K $514K $327K $183K --
Total Current Liabilities $5.3M $7.2M $7.3M $20.2M $19.1M
 
Long-Term Debt -- $14.4M $28.3M $17.6M $3M
Capital Leases -- -- -- -- --
Total Liabilities $5.3M $21.6M $35.6M $37.8M $22.1M
 
Common Stock $5K $5K $5K $5K $6K
Other Common Equity Adj -- -- -$41K $8K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $80.3M $44.4M $17.3M $2.7M -$4.1M
Total Equity $131.7M $86.6M $34.8M $5.8M -$12M
 
Total Liabilities and Equity $137M $108.2M $70.4M $43.5M $10.1M
Cash and Short Terms $129.7M $98.2M $61M $30.9M $4.6M
Total Debt -- $14.4M $29.5M $32.3M $16.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.7M -$53.1M -$63.3M -$67.9M -$56.6M
Depreciation & Amoritzation $589K $497K $1.3M $822K $1M
Stock-Based Compensation -- $22.6M $15.8M $19M $16M
Change in Accounts Receivable -- -- -- -- -$428K
Change in Inventories -- -- -- -- --
Cash From Operations -$15M -$32.2M -$46.5M -$51.2M -$35.5M
 
Capital Expenditures $1.2M $506K $1.6M $1.2M $268K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$506K -$72.4M $29.9M $19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.2M $1.7M $29.6M -- --
Long-Term Debt Repaid -- -$4.6M -- -- -$5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$886K -$162K -$47K
Cash From Financing $72.7M $77.1M $29M $233K $13.6M
 
Beginning Cash (CF) $73.1M $117.5M $27.5M $6.4M $4.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.5M $44.4M -$89.9M -$21.1M -$2.1M
Ending Cash (CF) $129.6M $161.8M -$62.4M -$14.8M $2.2M
 
Levered Free Cash Flow -$16.2M -$32.8M -$48.1M -$52.5M -$35.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$39.8M -$16.2M -$18.3M -$12.7M -$7.9M
Depreciation & Amoritzation $120K $352K $478K $259K $223K
Stock-Based Compensation $18.7M $4.4M $5M $4M $2.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$11.1M -$12.2M -$14.3M -$8.4M -$5.1M
 
Capital Expenditures -- $456K $479K $125K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$71.3M $11.7M $469K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7M $14.7M -- -- --
Long-Term Debt Repaid -$4.6M -- -- -$1.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $166K -$734K -$29K -$14K --
Cash From Financing $71.5M $14.1M $49K $7.7M -$1M
 
Beginning Cash (CF) $129.7M $27.2M $5.5M $4.8M $4.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.4M -$69.5M -$2.6M -$237K -$6.1M
Ending Cash (CF) $190.2M -$42.2M $2.9M $4.5M -$1.4M
 
Levered Free Cash Flow -$11.1M -$12.7M -$14.8M -$8.5M -$5.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$45.5M -$59.3M -$71.2M -$54.9M -$47.6M
Depreciation & Amoritzation $526K $1M $1.8M $209K $980K
Stock-Based Compensation $19.4M $14.4M $19M $16.5M $13.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$27.5M -$43.3M -$53.4M -$39.3M -$27.7M
 
Capital Expenditures $235K $1.4M $1.6M $404K $119K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$491K -$72.3M $16.1M $30.6M $26.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$314K -- --
Cash From Financing $146.4M $13.6M $15M $8.1M $1.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $118.4M -$102M -$22.2M -$695K -$133K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$28M -$44.7M -$55M -$39.7M -$27.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$39.8M -$46M -$53.8M -$40.9M -$31.9M
Depreciation & Amoritzation $384K $902K $1.4M $762K $714K
Stock-Based Compensation $19.4M $11.3M $14.5M $12M $9.6M
Change in Accounts Receivable -- -- -- -- $428K
Change in Inventories -- -- -- -- --
Cash From Operations -$20.8M -$31.9M -$38.8M -$26.8M -$19M
 
Capital Expenditures $235K $1.1M $1.1M $237K $88K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$235K -$72M $16.6M $17.3M $23.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7M $14.7M -- -- --
Long-Term Debt Repaid -$4.6M -- -- -$1.3M -$7.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$0 -$734K -$162K -$38K -$31K
Cash From Financing $77.7M $14.1M $137K $8M -$4.6M
 
Beginning Cash (CF) $275.7M $232.2M $33M $17.2M $26M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.7M -$89.7M -$22M -$1.6M $382K
Ending Cash (CF) $332.4M $142.5M $11M $15.6M $26.4M
 
Levered Free Cash Flow -$21M -$33M -$39.8M -$27.1M -$19.1M

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: 65x

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
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock