Financhill
Buy
58

STOK Quote, Financials, Valuation and Earnings

Last price:
$34.28
Seasonality move :
28.03%
Day range:
$30.68 - $34.67
52-week range:
$5.35 - $38.69
Dividend yield:
0%
P/E ratio:
52.08x
P/S ratio:
9.75x
P/B ratio:
6.37x
Volume:
1.2M
Avg. volume:
686.7K
1-year change:
269.57%
Market cap:
$2B
Revenue:
$36.6M
EPS (TTM):
$0.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $12.4M $8.8M $36.6M
Revenue Growth (YoY) -- -- -- -29.22% 316.34%
 
Cost of Revenues $1.9M $2.2M $3.5M $4.7M $4.4M
Gross Profit -$1.9M -$2.2M $8.9M $4.1M $32.1M
Gross Profit Margin -- -- 71.5% 46.14% 87.85%
 
R&D Expenses $31.3M $53.2M $76.3M $79.8M $87M
Selling, General & Admin $20.8M $31.9M $38.9M $41.3M $48.8M
Other Inc / (Exp) $101K $140K $167K $166K -$247K
Operating Expenses $51.1M $83.8M $113.2M $118.8M $133.5M
Operating Income -$53M -$86.1M -$104.4M -$114.8M -$101.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$52.2M -$85.8M -$101.1M -$104.7M -$89M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$52.2M -$85.8M -$101.1M -$104.7M -$89M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.2M -$85.8M -$101.1M -$104.7M -$89M
 
Basic EPS (Cont. Ops) -$1.56 -$2.34 -$2.60 -$2.38 -$1.65
Diluted EPS (Cont. Ops) -$1.56 -$2.34 -$2.60 -$2.38 -$1.65
Weighted Average Basic Share $33.5M $36.7M $38.9M $44M $54M
Weighted Average Diluted Share $33.5M $36.7M $38.9M $44M $54M
 
EBITDA -$51.1M -$83.8M -$100.8M -$110M -$96.9M
EBIT -$53M -$86.1M -$104.4M -$114.8M -$101.4M
 
Revenue (Reported) -- -- $12.4M $8.8M $36.6M
Operating Income (Reported) -$53M -$86.1M -$104.4M -$114.8M -$101.4M
Operating Income (Adjusted) -$53M -$86.1M -$104.4M -$114.8M -$101.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $2.9M $3.3M $4.9M $10.6M
Revenue Growth (YoY) -- -- 13.87% 47.94% 117.25%
 
Cost of Revenues $576K $924K $1.2M $1.1M $989K
Gross Profit -$576K $2M $2.1M $3.8M $9.6M
Gross Profit Margin -- 68.19% 63.72% 77.3% 90.7%
 
R&D Expenses $14.1M $19.7M $19.6M $21.7M $37.3M
Selling, General & Admin $8.3M $9.9M $10.3M $12.7M $16M
Other Inc / (Exp) $42K $42K $41K $28K --
Operating Expenses $22.1M $29.1M $29.3M $33.8M $52.7M
Operating Income -$22.7M -$27.1M -$27.2M -$30M -$43.1M
 
Net Interest Expenses -- -- -- -- $3K
EBT. Incl. Unusual Items -$22.6M -$26.1M -$24.5M -$26.4M -$39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$1.3M
Net Income to Company -$22.6M -$26.1M -$24.5M -$26.4M -$38.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.6M -$26.1M -$24.5M -$26.4M -$38.3M
 
Basic EPS (Cont. Ops) -$0.61 -$0.66 -$0.55 -$0.47 -$0.65
Diluted EPS (Cont. Ops) -$0.61 -$0.66 -$0.55 -$0.47 -$0.65
Weighted Average Basic Share $36.8M $39.4M $44.3M $56.3M $58.6M
Weighted Average Diluted Share $36.8M $39.4M $44.3M $56.3M $58.6M
 
EBITDA -$22.1M -$26.2M -$26M -$28.9M -$42.1M
EBIT -$22.7M -$27.1M -$27.2M -$30M -$43.1M
 
Revenue (Reported) -- $2.9M $3.3M $4.9M $10.6M
Operating Income (Reported) -$22.7M -$27.1M -$27.2M -$30M -$43.1M
Operating Income (Adjusted) -$22.7M -$27.1M -$27.2M -$30M -$43.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $9.1M $9.2M $16.7M $205.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $3M $4.7M $4.5M $4.2M
Gross Profit -$2.1M $6.1M $4.6M $12.2M $201.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.3M $71.4M $79.1M $85.2M $117.8M
Selling, General & Admin $28.9M $38.3M $40.1M $46.6M $58.8M
Other Inc / (Exp) $126K $168K $166K -$407K --
Operating Expenses $74M $107.8M $116.9M $129.5M $174.2M
Operating Income -$76.1M -$101.7M -$112.4M -$117.3M $27.2M
 
Net Interest Expenses -- -- -- -- $7K
EBT. Incl. Unusual Items -$75.9M -$99.9M -$103.4M -$105.5M $40.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$75.9M -$99.9M -$103.4M -$105.5M $40.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.9M -$99.9M -$103.4M -$105.5M $40.6M
 
Basic EPS (Cont. Ops) -$2.09 -$2.61 -$2.43 -$2.10 $0.71
Diluted EPS (Cont. Ops) -$2.09 -$2.61 -$2.43 -$2.10 $0.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$74M -$98.7M -$107.7M -$112.8M $31.4M
EBIT -$76.1M -$101.7M -$112.4M -$117.3M $27.2M
 
Revenue (Reported) -- $9.1M $9.2M $16.7M $205.6M
Operating Income (Reported) -$76.1M -$101.7M -$112.4M -$117.3M $27.2M
Operating Income (Adjusted) -$76.1M -$101.7M -$112.4M -$117.3M $27.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $9.1M $6M $13.9M $183M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4M $3.5M $3.3M $3.1M --
Gross Profit $6.8M $2.5M $10.6M $179.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $55.8M $58.6M $64.1M $94.9M --
Selling, General & Admin $29.5M $30.7M $35.9M $45.9M --
Other Inc / (Exp) $126K $124K -$448K $28K --
Operating Expenses $83.9M $87.7M $98.3M $139M --
Operating Income -$77.2M -$85.2M -$87.7M $40.8M --
 
Net Interest Expenses -- -- -- $7K --
EBT. Incl. Unusual Items -$75.4M -$77.7M -$78.5M $51M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$75.4M -$77.7M -$78.5M $51M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.4M -$77.7M -$78.5M $51M --
 
Basic EPS (Cont. Ops) -$1.95 -$1.78 -$1.50 $0.89 --
Diluted EPS (Cont. Ops) -$1.95 -$1.78 -$1.50 $0.84 --
Weighted Average Basic Share $116.1M $131M $158.4M $174.8M --
Weighted Average Diluted Share $116.1M $131M $158.4M $176.4M --
 
EBITDA -$74.8M -$81.7M -$84.4M $44M --
EBIT -$77.2M -$85.2M -$87.7M $40.8M --
 
Revenue (Reported) $9.1M $6M $13.9M $183M --
Operating Income (Reported) -$77.2M -$85.2M -$87.7M $40.8M --
Operating Income (Adjusted) -$77.2M -$85.2M -$87.7M $40.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $287.3M $219.8M $229.6M $201.4M $217M
Short Term Investments -- $74.9M $116M $10M $88.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $6.4M $6.9M $10.9M $11.3M $11.1M
Other Current Assets -- $2.2M $3M $2.6M $4M
Total Current Assets $293.7M $229.1M $244.1M $215.3M $232.8M
 
Property Plant And Equipment $3.8M $9.1M $11.4M $12.4M $8.3M
Long-Term Investments $205K $569K $569K $569K $30.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $205K $569K $569K $569K $721K
Total Assets $297.9M $238.9M $256.1M $228.3M $271.6M
 
Accounts Payable $1.5M $2.4M $766K $1.7M $2.5M
Accrued Expenses $4.3M $7.3M $7.1M $5.3M $7.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.5M $2.4M $2.1M $2.3M
Other Current Liabilities $459K $540K $509K $857K $753K
Total Current Liabilities $11.4M $17.1M $31.4M $30.8M $40.1M
 
Long-Term Debt $80K $3.5M $2.7M $4.8M $2.5M
Capital Leases -- -- -- -- --
Total Liabilities $11.8M $21.1M $71.2M $68.8M $42.5M
 
Common Stock $4K $4K $4K $5K $5K
Other Common Equity Adj -- -$168K -$1.2M -$24K -$151K
Common Equity $286.1M $217.8M $184.8M $159.6M $229M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $286.1M $217.8M $184.8M $159.6M $229M
 
Total Liabilities and Equity $297.9M $238.9M $256.1M $228.3M $271.6M
Cash and Short Terms $287.3M $219.8M $229.6M $201.4M $217M
Total Debt $80K $3.5M $2.7M $4.8M $2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $236.3M $251.7M $214.7M $239.3M $248.3M
Short Term Investments $87.1M $138.3M $24.7M $89.2M --
Accounts Receivable, Net -- -- -- -- $9.2M
Inventory -- -- -- -- --
Prepaid Expenses $8.5M $12.6M $10.9M $9.8M $7.7M
Other Current Assets -- -- $4.3M $3.8M --
Total Current Assets $244.8M $264.6M $230M $253.6M $272.4M
 
Property Plant And Equipment $8.3M $12.5M $9.3M $9.3M $6.8M
Long-Term Investments $569K $569K $569K $30.4M $81M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $569K $569K $569K $494K --
Total Assets $253.8M $277.6M $239.9M $293.3M $360.3M
 
Accounts Payable $655K $1.9M $3.1M $2.5M $5.9M
Accrued Expenses $6M $7M $5.7M $7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $2.3M $2.5M $2.3M --
Other Current Liabilities $328K $426K $472K $597K --
Total Current Liabilities $11.9M $28.8M $25.2M $49.9M $41.7M
 
Long-Term Debt $3.9M $3.3M $819K $3M $1.9M
Capital Leases -- -- -- -- --
Total Liabilities $16.3M $73.5M $66.9M $61.2M $52.2M
 
Common Stock $4K $4K $4K $5K $5K
Other Common Equity Adj -$22K -$1.7M -$147K $166K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $237.5M $204.1M $173M $232.1M $308.1M
 
Total Liabilities and Equity $253.8M $277.6M $239.9M $293.3M $360.3M
Cash and Short Terms $236.3M $251.7M $214.7M $239.3M $248.3M
Total Debt $3.9M $3.3M $819K $3M $1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$52.2M -$85.8M -$101.1M -$104.7M -$89M
Depreciation & Amoritzation $1.9M $2.2M $3.5M $4.7M $4.4M
Stock-Based Compensation $5.8M $16.5M $22.9M $25.3M $27.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$42.4M -$66.9M -$31.9M -$81.1M -$86.9M
 
Capital Expenditures $1.1M $1.2M $4M $1.6M $203K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$76.4M -$45.9M $105.9M -$107.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$485K -$2K $1K -- --
Cash From Financing $108.3M $1.3M $46.4M $53M $131.1M
 
Beginning Cash (CF) $287.3M $144.9M $113.6M $191.4M $128.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.8M -$142M -$31.3M $77.9M -$63.2M
Ending Cash (CF) $352.1M $2.8M $82.2M $269.3M $64.8M
 
Levered Free Cash Flow -$43.5M -$68.1M -$35.8M -$82.7M -$87.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.6M -$26.1M -$24.5M -$26.4M -$38.3M
Depreciation & Amoritzation $576K $924K $1.2M $1.1M $989K
Stock-Based Compensation $4.6M $5.9M $6.6M $7.5M $8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$14.7M -$22.1M -$17.3M -$21.6M -$30.4M
 
Capital Expenditures $273K $2M $383K $103K $132K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.3M $67.3M $14.6M -$30M $9.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1K -- -- -- --
Cash From Financing $408K $434K $562K $8.2M $3.1M
 
Beginning Cash (CF) $149.2M $113.4M $190M $150.1M $83.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.5M $45.6M -$2.1M -$43.5M -$18.2M
Ending Cash (CF) $129.6M $159M $187.9M $106.6M $65.2M
 
Levered Free Cash Flow -$15M -$24.1M -$17.6M -$21.7M -$30.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$75.9M -$99.9M -$103.4M -$105.5M $40.6M
Depreciation & Amoritzation $2.1M $3M $4.7M $4.5M $4.2M
Stock-Based Compensation $13.3M $21.8M $25M $26.4M $29.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$61.4M -$25.8M -$82.8M -$84.3M $52.8M
 
Capital Expenditures $1.1M $3.8M $1.8M $390K $480K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.3M -$56.6M $113.7M -$93.5M -$124.9M
 
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 $107.8M $46.5M $45.7M $137.9M $5.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.9M -$35.8M $76.6M -$40M -$66.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$62.5M -$29.5M -$84.6M -$84.7M $52.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$75.4M -$77.7M -$78.5M $51M --
Depreciation & Amoritzation $2.4M $3.5M $3.3M $3.1M --
Stock-Based Compensation $17.1M $19.2M $20.3M $22.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$9.5M -$60.4M -$63.7M $76M --
 
Capital Expenditures $3.6M $1.4M $161K $438K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$68.4M $91.2M -$108.3M -$125.8M --
 
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 $46.4M $45.7M $130.5M $5M --
 
Beginning Cash (CF) $265.3M $572.4M $522.2M $459.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.5M $76.4M -$41.4M -$44.7M --
Ending Cash (CF) $233.8M $648.8M $480.8M $415.2M --
 
Levered Free Cash Flow -$13M -$61.8M -$63.8M $75.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

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

Alerts

Sell
23
CAR alert for Feb 20

Avis Budget Group, Inc. [CAR] is down 0.3% over the past day.

Buy
75
HYMC alert for Feb 20

Hycroft Mining Holding Corp. [HYMC] is down 2.47% over the past day.

Sell
1
EPAM alert for Feb 20

EPAM Systems, Inc. [EPAM] is down 0.11% over the past day.

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

Show me the best stock