Financhill
Sell
38

XENE Quote, Financials, Valuation and Earnings

Last price:
$38.64
Seasonality move :
18.17%
Day range:
$38.00 - $39.46
52-week range:
$35.53 - $50.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
222.63x
P/B ratio:
3.70x
Volume:
850.2K
Avg. volume:
423.9K
1-year change:
-5.63%
Market cap:
$2.9B
Revenue:
--
EPS (TTM):
-$2.82
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.8M $32.2M $18.4M $9.4M --
Revenue Growth (YoY) -- 371.02% -42.68% -48.83% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.8M $50.5M $75.5M $105.8M $167.5M
Selling, General & Admin $10.8M $12.9M $22M $32.8M $46.5M
Other Inc / (Exp) $282K $412K -$361K -$4.8M $3.7M
Operating Expenses $49.6M $63.5M $97.4M $138.6M $214.1M
Operating Income -$42.8M -$31.3M -$79M -$129.1M -$214.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$41.6M -$29.1M -$78.9M -$125.3M -$182.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$23K -$257K -$6K $118K -$292K
Net Income to Company -$41.6M -$28.8M -$78.9M -$125.4M -$182.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.6M -$28.8M -$78.9M -$125.4M -$182.4M
 
Basic EPS (Cont. Ops) -$1.54 -$0.81 -$1.77 -$2.06 -$2.73
Diluted EPS (Cont. Ops) -$1.54 -$0.81 -$1.77 -$2.06 -$2.73
Weighted Average Basic Share $25.9M $34.5M $43.6M $60.5M $66.9M
Weighted Average Diluted Share $25.9M $34.5M $43.6M $60.5M $66.9M
 
EBITDA -$39.8M -$28M -$78.1M -$127.5M -$210.5M
EBIT -$40.2M -$28.6M -$79M -$129.1M -$214.1M
 
Revenue (Reported) $6.8M $32.2M $18.4M $9.4M --
Operating Income (Reported) -$42.8M -$31.3M -$79M -$129.1M -$214.1M
Operating Income (Adjusted) -$40.2M -$28.6M -$79M -$129.1M -$214.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.6M $8.1M $132K -- --
Revenue Growth (YoY) 87.26% 23.96% -98.38% -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13M $18.9M $29.4M $42.9M $57M
Selling, General & Admin $3.2M $4.8M $8.8M $12.8M $16.7M
Other Inc / (Exp) $475K -$109K -$2.7M $83K $237K
Operating Expenses $16.3M $23.7M $38.3M $55.7M $73.7M
Operating Income -$9.7M -$15.6M -$38.1M -$55.7M -$73.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$9.1M -$15.7M -$37.7M -$48.6M -$63.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$203K -$205K -$587K -$157K -$320K
Net Income to Company -$8.9M -$15.4M -$37.2M -$48.5M -$62.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.9M -$15.4M -$37.2M -$48.5M -$62.8M
 
Basic EPS (Cont. Ops) -$0.25 -$0.36 -$0.57 -$0.73 -$0.81
Diluted EPS (Cont. Ops) -$0.25 -$0.36 -$0.57 -$0.73 -$0.81
Weighted Average Basic Share $35M $42.3M $65.5M $66M $77.9M
Weighted Average Diluted Share $35M $42.3M $65.5M $66M $77.9M
 
EBITDA -$8.9M -$15.4M -$37.8M -$54M -$73M
EBIT -$9.1M -$15.6M -$38.1M -$55.7M -$73.7M
 
Revenue (Reported) $6.6M $8.1M $132K -- --
Operating Income (Reported) -$9.7M -$15.6M -$38.1M -$55.7M -$73.7M
Operating Income (Adjusted) -$9.1M -$15.6M -$38.1M -$55.7M -$73.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $30.3M $19.9M $13.2M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47.3M $68.5M $92.8M $161.3M $192M
Selling, General & Admin $13M $18.4M $31M $42.4M $63.5M
Other Inc / (Exp) $8K $573K -$7.9M $6.3M $470K
Operating Expenses $60.3M $86.9M $123.8M $203.7M $255.5M
Operating Income -$30M -$67.1M -$110.7M -$203.7M -$255.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$28.2M -$66.1M -$114.1M -$174M -$213.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$279K -$504K -$537K $1.1M -$446K
Net Income to Company -$27.9M -$65.6M -$113.5M -$175M -$213.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.9M -$65.6M -$113.5M -$175M -$213.4M
 
Basic EPS (Cont. Ops) -$0.88 -$1.63 -$1.95 -$2.65 -$2.82
Diluted EPS (Cont. Ops) -$0.88 -$1.63 -$1.95 -$2.65 -$2.82
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$26.7M -$65.7M -$109.3M -$200.5M -$252.7M
EBIT -$27.3M -$66.5M -$110.7M -$203.7M -$255.5M
 
Revenue (Reported) $30.3M $19.9M $13.2M -- --
Operating Income (Reported) -$30M -$67.1M -$110.7M -$203.7M -$255.5M
Operating Income (Adjusted) -$27.3M -$66.5M -$110.7M -$203.7M -$255.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27M $14.7M $9.4M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.6M $53.6M $70.9M $126.4M $150.9M
Selling, General & Admin $9.8M $15.3M $24.3M $33.9M $50.9M
Other Inc / (Exp) -$89K $72K -$7.4M $3.7M $414K
Operating Expenses $45.4M $68.9M $95.2M $160.4M $201.8M
Operating Income -$18.4M -$54.2M -$85.8M -$160.4M -$201.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$16.8M -$53.8M -$89M -$137.7M -$168.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$243K -$490K -$1M -$87K -$241K
Net Income to Company -$16.5M -$53.3M -$88M -$137.7M -$168.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.5M -$53.3M -$88M -$137.7M -$168.6M
 
Basic EPS (Cont. Ops) -$0.47 -$1.29 -$1.47 -$2.08 -$2.18
Diluted EPS (Cont. Ops) -$0.47 -$1.29 -$1.47 -$2.08 -$2.18
Weighted Average Basic Share $103.2M $121.2M $176.5M $197.6M $233.2M
Weighted Average Diluted Share $103.2M $121.2M $176.5M $197.6M $233.2M
 
EBITDA -$15.8M -$53.5M -$84.7M -$157.7M -$199.9M
EBIT -$16.3M -$54.2M -$85.8M -$160.4M -$201.8M
 
Revenue (Reported) $27M $14.7M $9.4M -- --
Operating Income (Reported) -$18.4M -$54.2M -$85.8M -$160.4M -$201.8M
Operating Income (Adjusted) -$16.3M -$54.2M -$85.8M -$160.4M -$201.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $24.8M $45M $175.7M $57.2M $148.6M
Short Term Investments $116.6M $132M $376.1M $534.8M $489.4M
Accounts Receivable, Net $813K $1.8M $2.8M $986K $874K
Inventory -- -- -- -- --
Prepaid Expenses $2.7M $3M -- -- --
Other Current Assets -- -- $4.5M $7.2M $6M
Total Current Assets $144.9M $181.8M $559M $600.3M $645M
 
Property Plant And Equipment $2.6M $6.9M $12.5M $16.9M $18.8M
Long-Term Investments -- -- -- $128.7M $292.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $147.7M $189.2M $572M $754.1M $964.8M
 
Accounts Payable $2.5M $3M $3.8M $8.5M $8.6M
Accrued Expenses $3.5M $5M $4M $7.9M $10M
Current Portion Of Long-Term Debt $4.7M -- -- -- --
Current Portion Of Capital Lease Obligations $168K $265K $605K $488K $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $43.4M $14.8M $14.3M $22.7M $27.3M
 
Long-Term Debt $10.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $55.7M $17.8M $22M $32.6M $36.9M
 
Common Stock $302M $405.5M $790.9M $1.1B $1.4B
Other Common Equity Adj -$990K -$990K -$990K -$3M -$77K
Common Equity $84.2M $163.6M $542.3M $721.5M $927.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $92M $171.4M $550M $721.5M $927.9M
 
Total Liabilities and Equity $147.7M $189.2M $572M $754.1M $964.8M
Cash and Short Terms $141.4M $177M $551.8M $592.1M $638.1M
Total Debt $15.5M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $15.1M $87.8M $103.5M $99.6M $87.6M
Short Term Investments $175.8M $161.8M $534.7M $427.1M $566.4M
Accounts Receivable, Net $1.6M $3.2M $2.5M $805K $938K
Inventory -- -- -- -- --
Prepaid Expenses $2.3M $3.5M $8.5M -- --
Other Current Assets -- -- -- $3.5M $4.7M
Total Current Assets $194.8M $256.3M $649.2M $531M $659.6M
 
Property Plant And Equipment $3.8M $7.2M $12.1M $19.7M $18.4M
Long-Term Investments -- -- $114M $112.4M $149.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $199.1M $264.4M $775.8M $671.1M $835.9M
 
Accounts Payable $2.2M $3.1M $3.1M $6.1M $5.4M
Accrued Expenses $4M $3.5M $8.2M $11.6M $13.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $596K $686K -- $1.2M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.9M $12.9M $15.5M $24.7M $29.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $17.1M $15.4M $22.7M $34.5M $38.1M
 
Common Stock $405.4M $512.1M $1.1B $1.1B $1.4B
Other Common Equity Adj -$990K -$990K -$3M -$3M $1.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $182M $248.9M $753.1M $636.6M $797.8M
 
Total Liabilities and Equity $199.1M $264.4M $775.8M $671.1M $835.9M
Cash and Short Terms $190.9M $249.6M $638.2M $526.7M $654M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$41.6M -$28.8M -$78.9M -$125.4M -$182.4M
Depreciation & Amoritzation $429K $644K $906K $1.6M $3.5M
Stock-Based Compensation $2.9M $5.7M $10M $20.4M $32.4M
Change in Accounts Receivable -$653K -$1M -$459K $1.8M $130K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.7M -$48.1M -$69.5M -$98.4M -$145.3M
 
Capital Expenditures $1.2M $2.6M $2.1M $2.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$66.2M -$16.8M -$246.8M -$296M -$117.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$16.7M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.5M $85.8M $447.5M $278.5M $353.5M
 
Beginning Cash (CF) $67.8M $24.8M $45M $175.7M $57.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.4M $20.8M $131.3M -$116M $91M
Ending Cash (CF) $24.8M $45M $175.7M $57.2M $148.6M
 
Levered Free Cash Flow -$6M -$50.8M -$71.6M -$101.3M -$150.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$8.9M -$15.4M -$37.2M -$48.5M -$62.8M
Depreciation & Amoritzation $171K $209K $358K $1.7M $669K
Stock-Based Compensation $1.6M $2.6M $5.7M $8.7M $13M
Change in Accounts Receivable $182K -$332K $7K $155K -$83K
Change in Inventories -- -- -- -- --
Cash From Operations -$11.2M -$15M -$30.4M -$48.1M -$51.1M
 
Capital Expenditures $793K $223K $386K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18M $15.6M -$234.1M $53.9M $2M
 
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 -- $4.8M $699K $29.5M --
 
Beginning Cash (CF) $44.2M $82.9M $370M $64.6M $136.7M
Foreign Exchange Rate Adjustment $87K -$447K -$2.7M -$288K $54K
Additions / Reductions -$29.2M $5.3M -$263.8M $35.3M -$49.2M
Ending Cash (CF) $15.1M $87.8M $103.5M $99.6M $87.6M
 
Levered Free Cash Flow -$11.9M -$15.2M -$30.8M -$49.3M -$51.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$27.9M -$65.6M -$113.5M -$175M -$213.4M
Depreciation & Amoritzation $588K $838K $1.4M $3.2M $2.8M
Stock-Based Compensation $5.4M $8.9M $17.3M $29M $46.3M
Change in Accounts Receivable -$1.4M -$1.1M $723K $1.9M -$361K
Change in Inventories -- -- -- -- --
Cash From Operations -$15.2M -$61.9M -$86.4M -$148.4M -$156.6M
 
Capital Expenditures $2.4M $2.4M $1.7M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$120.3M $11.9M -$497.1M $114.1M -$179.1M
 
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 $113.2M $123.6M $602.4M -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.4M $73.6M $18.9M -$4.9M -$11.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17.6M -$64.3M -$88.1M -$155.7M -$159M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$16.5M -$53.3M -$88M -$137.7M -$168.6M
Depreciation & Amoritzation $442K $636K $1.1M $2.7M $1.9M
Stock-Based Compensation $4.1M $7.3M $14.6M $23.2M $37.1M
Change in Accounts Receivable -$827K -$940K $242K $424K -$67K
Change in Inventories -- -- -- -- --
Cash From Operations -$35M -$48.8M -$65.7M -$115.7M -$127M
 
Capital Expenditures $1.8M $1.5M $1.1M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60M -$31.3M -$281.7M $128.4M $66.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$16.7M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $85.8M $123.6M $278.5M $29.5M --
 
Beginning Cash (CF) $129.5M $215.9M $662.2M $191.3M $344.3M
Foreign Exchange Rate Adjustment -$372K -$661K -$3.3M $130K -$515K
Additions / Reductions -$9.3M $43.5M -$68.9M $42.2M -$60.5M
Ending Cash (CF) $119.8M $258.7M $590M $233.6M $283.3M
 
Levered Free Cash Flow -$36.8M -$50.3M -$66.8M -$121.3M -$129.3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock