Financhill
Sell
7

STOK Quote, Financials, Valuation and Earnings

Last price:
$11.28
Seasonality move :
-8.88%
Day range:
$10.77 - $11.09
52-week range:
$4.09 - $17.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
33.49x
P/B ratio:
2.52x
Volume:
191.6K
Avg. volume:
672.5K
1-year change:
109.7%
Market cap:
$584.2M
Revenue:
$8.8M
EPS (TTM):
-$2.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- -- $12.4M $8.8M
Revenue Growth (YoY) -- -- -- -- -29.22%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.8M $32.2M $54.2M $77.8M $82.2M
Selling, General & Admin $11.9M $20.8M $31.9M $38.9M $41.3M
Other Inc / (Exp) $2K $101K $140K $167K $166K
Operating Expenses $35.7M $53M $86.1M $116.8M $123.6M
Operating Income -$35.7M -$53M -$86.1M -$104.4M -$114.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$32.3M -$52.2M -$85.8M -$101.1M -$104.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$32.3M -$52.2M -$85.8M -$101.1M -$104.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.3M -$52.2M -$85.8M -$101.1M -$104.7M
 
Basic EPS (Cont. Ops) -$1.80 -$1.56 -$2.34 -$2.60 -$2.38
Diluted EPS (Cont. Ops) -$1.80 -$1.56 -$2.34 -$2.60 -$2.38
Weighted Average Basic Share $18M $33.5M $36.7M $38.9M $44M
Weighted Average Diluted Share $18M $33.5M $36.7M $38.9M $44M
 
EBITDA -$35.2M -$52.2M -$85.1M -$102.8M -$112.3M
EBIT -$35.7M -$53M -$86.1M -$104.4M -$114.8M
 
Revenue (Reported) -- -- -- $12.4M $8.8M
Operating Income (Reported) -$35.7M -$53M -$86.1M -$104.4M -$114.8M
Operating Income (Adjusted) -$35.7M -$53M -$86.1M -$104.4M -$114.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $2.9M $3.3M $4.9M
Revenue Growth (YoY) -- -- -- 13.87% 47.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.1M $14.4M $20.1M $20.3M $22.2M
Selling, General & Admin $5.6M $8.3M $9.9M $10.3M $12.7M
Other Inc / (Exp) $28K $42K $42K $41K $28K
Operating Expenses $13.7M $22.7M $30.1M $30.5M $34.9M
Operating Income -$13.7M -$22.7M -$27.1M -$27.2M -$30M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.7M -$22.6M -$26.1M -$24.5M -$26.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$13.7M -$22.6M -$26.1M -$24.5M -$26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.7M -$22.6M -$26.1M -$24.5M -$26.4M
 
Basic EPS (Cont. Ops) -$0.41 -$0.61 -$0.66 -$0.55 -$0.47
Diluted EPS (Cont. Ops) -$0.41 -$0.61 -$0.66 -$0.55 -$0.47
Weighted Average Basic Share $33.3M $36.8M $39.4M $44.3M $56.3M
Weighted Average Diluted Share $33.3M $36.8M $39.4M $44.3M $56.3M
 
EBITDA -$13.5M -$22.4M -$26.8M -$26.6M -$29.5M
EBIT -$13.7M -$22.7M -$27.1M -$27.2M -$30M
 
Revenue (Reported) -- -- $2.9M $3.3M $4.9M
Operating Income (Reported) -$13.7M -$22.7M -$27.1M -$27.2M -$30M
Operating Income (Adjusted) -$13.7M -$22.7M -$27.1M -$27.2M -$30M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $9.2M $16.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $30.4M $47.3M $72.6M $81.5M $87.5M
Selling, General & Admin $19.1M $28.9M $38.3M $40.1M $46.6M
Other Inc / (Exp) $68K $126K $168K $166K -$407K
Operating Expenses $49.5M $76.1M $110.8M $121.6M $134M
Operating Income -$49.5M -$76.1M -$101.7M -$112.4M -$117.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$47.8M -$75.9M -$99.9M -$103.4M -$105.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$47.8M -$75.9M -$99.9M -$103.4M -$105.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.8M -$75.9M -$99.9M -$103.4M -$105.5M
 
Basic EPS (Cont. Ops) -$1.45 -$2.09 -$2.61 -$2.42 -$2.10
Diluted EPS (Cont. Ops) -$1.45 -$2.09 -$2.61 -$2.42 -$2.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$48.7M -$75.1M -$100.5M -$109.9M -$115M
EBIT -$49.5M -$76.1M -$101.7M -$112.4M -$117.3M
 
Revenue (Reported) -- -- -- $9.2M $16.7M
Operating Income (Reported) -$49.5M -$76.1M -$101.7M -$112.4M -$117.3M
Operating Income (Adjusted) -$49.5M -$76.1M -$101.7M -$112.4M -$117.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $9.1M $6M $13.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.3M $38.4M $56.8M $60.5M $65.7M
Selling, General & Admin $15.2M $23.2M $29.5M $30.7M $35.9M
Other Inc / (Exp) $64K $98K $126K $124K -$448K
Operating Expenses $38.5M $61.5M $86.3M $91.2M $101.7M
Operating Income -$38.5M -$61.5M -$77.2M -$85.2M -$87.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$37.7M -$61.4M -$75.4M -$77.7M -$78.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$37.7M -$61.4M -$75.4M -$77.7M -$78.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.7M -$61.4M -$75.4M -$77.7M -$78.5M
 
Basic EPS (Cont. Ops) -$1.14 -$1.67 -$1.95 -$1.77 -$1.50
Diluted EPS (Cont. Ops) -$1.14 -$1.67 -$1.95 -$1.77 -$1.50
Weighted Average Basic Share $99.2M $110.1M $116.1M $131M $158.4M
Weighted Average Diluted Share $99.2M $110.1M $116.1M $131M $158.4M
 
EBITDA -$37.8M -$60.8M -$76.2M -$83.3M -$86.1M
EBIT -$38.5M -$61.5M -$77.2M -$85.2M -$87.7M
 
Revenue (Reported) -- -- $9.1M $6M $13.9M
Operating Income (Reported) -$38.5M -$61.5M -$77.2M -$85.2M -$87.7M
Operating Income (Adjusted) -$38.5M -$61.5M -$77.2M -$85.2M -$87.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $222.5M $287.3M $144.9M $113.6M $191.4M
Short Term Investments -- -- $74.9M $116M $10M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $3.3M $6.4M $6.9M $10.9M $11.3M
Other Current Assets -- -- $2.2M $3M $2.6M
Total Current Assets $226M $293.9M $229.2M $244.1M $215.3M
 
Property Plant And Equipment $2.5M $3.8M $9.1M $11.4M $12.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $205K $205K $569K $569K $569K
Total Assets $228.8M $297.9M $238.9M $256.1M $228.3M
 
Accounts Payable $751K $1.5M $2.4M $766K $1.7M
Accrued Expenses $1.2M $4.3M $7.3M $7.1M $5.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.1M $1.5M $2.4M $2.1M
Other Current Liabilities $54K $459K $540K $509K $857K
Total Current Liabilities $4.1M $11.4M $17.1M $31.4M $30.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.3M $11.8M $21.1M $71.2M $68.8M
 
Common Stock $3K $4K $4K $4K $5K
Other Common Equity Adj -- -- -$168K -$1.2M -$24K
Common Equity $224.4M $286.1M $217.8M $184.8M $159.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $224.4M $286.1M $217.8M $184.8M $159.6M
 
Total Liabilities and Equity $228.8M $297.9M $238.9M $256.1M $228.3M
Cash and Short Terms $222.5M $287.3M $219.8M $229.6M $201.4M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $191.5M $149M $113.4M $190M $150M
Short Term Investments -- $87.1M $138.3M $24.7M $89.2M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $3.6M $8.5M $12.6M $10.9M $9.8M
Other Current Assets -- -- -- $4.3M $3.8M
Total Current Assets $195.5M $244.9M $264.6M $230M $253.6M
 
Property Plant And Equipment $4.3M $8.3M $12.5M $9.3M $9.3M
Long-Term Investments -- -- -- -- $30M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $205K $569K $569K $569K $494K
Total Assets $199.9M $253.8M $277.6M $239.9M $293.3M
 
Accounts Payable $1.1M $655K $1.9M $3.1M $2.5M
Accrued Expenses $1.9M $6M $7M $5.7M $7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.4M $2.3M $2.5M $2.3M
Other Current Liabilities $255K $328K $426K $472K $597K
Total Current Liabilities $6.7M $11.9M $28.8M $25.2M $49.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.4M $16.3M $73.5M $66.9M $61.2M
 
Common Stock $3K $4K $4K $4K $5K
Other Common Equity Adj -- -$22K -$1.7M -$147K $166K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $192.5M $237.5M $204.1M $173M $232.1M
 
Total Liabilities and Equity $199.9M $253.8M $277.6M $239.9M $293.3M
Cash and Short Terms $191.5M $236.2M $251.7M $214.7M $239.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$32.3M -$52.2M -$85.8M -$101.1M -$104.7M
Depreciation & Amoritzation $450K $888K $974K $1.5M $2.5M
Stock-Based Compensation $1.9M $5.8M $16.5M $22.9M $25.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$31.1M -$42.2M -$66.9M -$31.9M -$81.1M
 
Capital Expenditures -- -- -- $4M $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$1.1M -$76.4M -$45.9M $105.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M -$485K -$2K $1K --
Cash From Financing $149.8M $108.1M $1.3M $46.4M $53M
 
Beginning Cash (CF) $105.6M $222.7M $287.5M $145.5M $114.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117.1M $64.8M -$142M -$31.3M $77.9M
Ending Cash (CF) $222.7M $287.5M $145.5M $114.1M $192M
 
Levered Free Cash Flow -$32.7M -$43.3M -$68.1M -$35.8M -$82.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$13.7M -$22.6M -$26.1M -$24.5M -$26.4M
Depreciation & Amoritzation $234K $254K $388K $637K $540K
Stock-Based Compensation $1.8M $4.6M $5.9M $6.6M $7.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$10.9M -$14.7M -$22.1M -$17.3M -$21.6M
 
Capital Expenditures -- -- $2M $383K $103K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$269K -$5.3M $67.3M $14.6M -$30M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$360K $1K -- -- --
Cash From Financing $673K $408K $434K $562K $8.2M
 
Beginning Cash (CF) $202.1M $169.3M $68.3M $192.6M $194M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.5M -$19.5M $45.6M -$2.1M -$43.5M
Ending Cash (CF) $191.7M $149.8M $114M $190.5M $150.6M
 
Levered Free Cash Flow -$11.1M -$15M -$24.1M -$17.6M -$21.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$47.8M -$75.9M -$99.9M -$103.4M -$105.5M
Depreciation & Amoritzation $790K $976K $1.2M $2.5M $2.3M
Stock-Based Compensation $4.9M $13.3M $21.8M $25M $26.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$41.5M -$61.6M -$25.8M -$82.8M -$84.3M
 
Capital Expenditures -- -- $3.6M $1.8M $390K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$88.3M -$56.6M $113.7M -$93.5M
 
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 $1.4M $108M $46.5M $45.7M $137.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.6M -$41.9M -$35.8M $76.6M -$40M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$43M -$62.7M -$29.5M -$84.6M -$84.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$37.7M -$61.4M -$75.4M -$77.7M -$78.5M
Depreciation & Amoritzation $651K $739K $937K $1.8M $1.7M
Stock-Based Compensation $4.2M $11.8M $17.1M $19.2M $20.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$31.3M -$50.6M -$9.5M -$60.4M -$63.7M
 
Capital Expenditures -- -- $3.6M $1.4M $161K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$960K -$88.2M -$68.4M $91.2M -$108.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$360K -$1K -- -- --
Cash From Financing $1.2M $1.1M $46.4M $45.7M $130.5M
 
Beginning Cash (CF) $636.3M $724.5M $298.5M $497.7M $565.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31M -$137.8M -$31.5M $76.4M -$41.4M
Ending Cash (CF) $605.3M $586.8M $267M $574.1M $523.8M
 
Levered Free Cash Flow -$32.3M -$51.6M -$13M -$61.8M -$63.8M

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

GET BETTER TRADE IDEAS

Popular

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

Broadcom vs American Express: Which Is Best?
Broadcom vs American Express: Which Is Best?

Chip giant Broadcom Inc. (NASDAQ:AVGO) and card company American Express…

Why Is Adobe Stock Dropping?
Why Is Adobe Stock Dropping?

Why is Adobe stock dropping? A combination of underwhelming fiscal…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 41x

Buy
51
Is NVDA Stock a Buy?

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

Sell
48
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
25
DRUG alert for Jan 2

Bright Minds Biosciences [DRUG] is up 13.55% over the past day.

Buy
56
QMCO alert for Jan 2

Quantum [QMCO] is up 0.83% over the past day.

Buy
78
BMA alert for Jan 2

Banco Macro SA [BMA] is up 12.94% over the past day.

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

Show me the best stock