Financhill
Buy
53

XENE Quote, Financials, Valuation and Earnings

Last price:
$45.00
Seasonality move :
7.65%
Day range:
$44.56 - $45.38
52-week range:
$26.74 - $46.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
473.02x
P/B ratio:
6.22x
Volume:
295.4K
Avg. volume:
808.9K
1-year change:
17.15%
Market cap:
$3.5B
Revenue:
--
EPS (TTM):
-$3.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.2M $18.4M $9.4M -- --
Revenue Growth (YoY) 371.02% -42.68% -48.83% -100% --
 
Cost of Revenues -- -- -- $3.5M $2.6M
Gross Profit -- -- -- -$3.5M -$2.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50.5M $75.5M $105.8M $167.5M $207.8M
Selling, General & Admin $12.9M $22M $32.8M $46.5M $68.9M
Other Inc / (Exp) $412K -$361K -$4.8M $3.7M -$1.1M
Operating Expenses $31.3M $79M $129.1M $210.5M $276.7M
Operating Income -$31.3M -$79M -$129.1M -$214.1M -$279.3M
 
Net Interest Expenses $484K -- -- -- --
EBT. Incl. Unusual Items -$29.1M -$78.9M -$125.3M -$182.7M -$238.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$257K -$6K $118K -$292K -$4.1M
Net Income to Company -$28.8M -$78.9M -$125.4M -$182.4M -$234.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.8M -$78.9M -$125.4M -$182.4M -$234.3M
 
Basic EPS (Cont. Ops) -$0.81 -$1.77 -$2.06 -$2.73 -$3.01
Diluted EPS (Cont. Ops) -$0.81 -$1.77 -$2.06 -$2.73 -$3.01
Weighted Average Basic Share $34.5M $43.6M $60.5M $66.9M $77.9M
Weighted Average Diluted Share $34.5M $43.6M $60.5M $66.9M $77.9M
 
EBITDA -$30.7M -$78.1M -$127.5M -$210.5M -$276.7M
EBIT -$31.3M -$79M -$129.1M -$214.1M -$279.3M
 
Revenue (Reported) $32.2M $18.4M $9.4M -- --
Operating Income (Reported) -$31.3M -$79M -$129.1M -$214.1M -$279.3M
Operating Income (Adjusted) -$31.3M -$79M -$129.1M -$214.1M -$279.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.1M $132K -- -- --
Revenue Growth (YoY) 23.96% -98.38% -100% -- --
 
Cost of Revenues -- -- $1.7M $669K $641K
Gross Profit -- -- -$1.7M -$669K -$641K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.9M $29.4M $42.9M $57M $76.4M
Selling, General & Admin $4.8M $8.8M $12.8M $16.7M $19.3M
Other Inc / (Exp) -$109K -$2.7M $83K $237K --
Operating Expenses $15.6M $38.1M $54M $73M $95.7M
Operating Income -$15.6M -$38.1M -$55.7M -$73.7M -$96.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.7M -$37.7M -$48.6M -$63.1M -$90.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$205K -$587K -$157K -$320K $677K
Net Income to Company -$14.6M -$35.8M -$48.7M -$62.9M -$91.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.4M -$37.2M -$48.5M -$62.8M -$90.9M
 
Basic EPS (Cont. Ops) -$0.37 -$0.57 -$0.73 -$0.81 -$1.15
Diluted EPS (Cont. Ops) -$0.37 -$0.57 -$0.73 -$0.81 -$1.15
Weighted Average Basic Share $41.2M $65.5M $66M $77.9M $79.2M
Weighted Average Diluted Share $41.2M $65.5M $66M $77.9M $79.2M
 
EBITDA -$15.4M -$37.8M -$54M -$73M -$95.7M
EBIT -$15.6M -$38.1M -$55.7M -$73.7M -$96.3M
 
Revenue (Reported) $8.1M $132K -- -- --
Operating Income (Reported) -$15.6M -$38.1M -$55.7M -$73.7M -$96.3M
Operating Income (Adjusted) -$15.6M -$38.1M -$55.7M -$73.7M -$96.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.9M $13.2M -- -- $7.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3.2M $2.7M $2.6M
Gross Profit -- -- -$3.2M -$2.7M $4.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $68.5M $92.8M $161.3M $190.8M $270.1M
Selling, General & Admin $18.4M $31M $42.4M $63.5M $75.6M
Other Inc / (Exp) $573K -$7.9M $6.3M $470K --
Operating Expenses $67.1M $110.7M $200.5M $252.8M $345.7M
Operating Income -$67.1M -$110.7M -$203.7M -$255.5M -$340.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$66.1M -$114.1M -$174M -$213.8M -$309.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$504K -$537K $1.1M -$446K -$3.4M
Net Income to Company -$66M -$111.8M -$172M -$210.5M -$305.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65.6M -$113.5M -$175M -$213.4M -$306.3M
 
Basic EPS (Cont. Ops) -$1.63 -$1.96 -$2.66 -$2.81 -$3.88
Diluted EPS (Cont. Ops) -$1.63 -$1.96 -$2.66 -$2.81 -$3.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$66.2M -$109.3M -$200.5M -$252.8M -$338.2M
EBIT -$67.1M -$110.7M -$203.7M -$255.5M -$340.8M
 
Revenue (Reported) $19.9M $13.2M -- -- $7.5M
Operating Income (Reported) -$67.1M -$110.7M -$203.7M -$255.5M -$340.8M
Operating Income (Adjusted) -$67.1M -$110.7M -$203.7M -$255.5M -$340.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.7M $9.4M -- -- $7.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $2.7M $1.9M $1.9M
Gross Profit -- -- -$2.7M -$1.9M $5.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $53.6M $70.9M $126.4M $149.7M $211.3M
Selling, General & Admin $15.3M $24.3M $33.9M $50.9M $57.6M
Other Inc / (Exp) $72K -$7.4M $3.7M $414K $35K
Operating Expenses $54.2M $85.8M $157.7M $199.9M $268.9M
Operating Income -$54.2M -$85.8M -$160.4M -$201.8M -$263.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$53.8M -$89M -$137.7M -$168.9M -$240.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$490K -$1M -$87K -$241K $478K
Net Income to Company -$53.1M -$86.4M -$138.2M -$168M -$244.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.3M -$88M -$137.7M -$168.6M -$240.6M
 
Basic EPS (Cont. Ops) -$1.28 -$1.48 -$2.09 -$2.17 -$3.05
Diluted EPS (Cont. Ops) -$1.28 -$1.48 -$2.09 -$2.17 -$3.05
Weighted Average Basic Share $121.1M $176.5M $197.6M $233.2M $236.9M
Weighted Average Diluted Share $121.1M $176.5M $197.6M $233.2M $236.9M
 
EBITDA -$53.5M -$84.7M -$157.7M -$199.9M -$261.4M
EBIT -$54.2M -$85.8M -$160.4M -$201.8M -$263.3M
 
Revenue (Reported) $14.7M $9.4M -- -- $7.5M
Operating Income (Reported) -$54.2M -$85.8M -$160.4M -$201.8M -$263.3M
Operating Income (Adjusted) -$54.2M -$85.8M -$160.4M -$201.8M -$263.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $177M $551.8M $592.1M $638.1M $626.9M
Short Term Investments $132M $376.1M $534.8M $489.4M $484.2M
Accounts Receivable, Net $1.8M $2.8M $986K $874K $1.5M
Inventory -- -- -- -- --
Prepaid Expenses $3M -- -- -- --
Other Current Assets -- $4.5M $7.2M $6M $6.9M
Total Current Assets $181.8M $559M $600.3M $645M $635.3M
 
Property Plant And Equipment $6.9M $12.5M $16.9M $18.8M $18.2M
Long-Term Investments -- -- $128.7M $292.8M $127.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $189.2M $572M $754.1M $964.8M $1.1B
 
Accounts Payable $3M $3.8M $8.5M $8.6M $5.1M
Accrued Expenses $5M $4M $7.9M $9.6M $13.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $265K $605K $488K $1.3M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.8M $14.3M $22.7M $27.3M $35.6M
 
Long-Term Debt $3.1M $7.7M $9.9M $9.6M $7.6M
Capital Leases -- -- -- -- --
Total Liabilities $17.8M $22M $32.6M $36.9M $312.2M
 
Common Stock $397.7M $783.2M $1.1B $1.4B $1.5B
Other Common Equity Adj -$990K -$990K -$3M -$77K -$1.6M
Common Equity $163.6M $542.3M $721.5M $927.9M $754.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $171.4M $550M $721.5M $927.9M $754.9M
 
Total Liabilities and Equity $189.2M $572M $754.1M $964.8M $1.1B
Cash and Short Terms $177M $551.8M $592.1M $638.1M $626.9M
Total Debt $3.1M $7.7M $9.9M $9.6M $7.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $249.6M $638.2M $526.7M $654M $462.3M
Short Term Investments $161.8M $534.7M $427.1M $566.4M --
Accounts Receivable, Net $3.2M $2.5M $805K $938K $812K
Inventory -- -- -- -- --
Prepaid Expenses $3.5M $8.5M -- -- --
Other Current Assets -- -- $3.5M $4.7M --
Total Current Assets $256.3M $649.2M $531M $659.6M $480.1M
 
Property Plant And Equipment $7.2M $12.1M $19.7M $18.4M $15.8M
Long-Term Investments -- -- $112.4M $149.3M $93M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $264.4M $775.8M $671.1M $835.9M $607.8M
 
Accounts Payable $3.1M $3.1M $6.1M $5.4M $4.6M
Accrued Expenses $3.5M $8.2M $11.6M $13.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $686K -- $1.2M $1.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.9M $15.5M $24.7M $29.7M $38.3M
 
Long-Term Debt $2.6M $7.2M $9.8M $8.4M $6.8M
Capital Leases -- -- -- -- --
Total Liabilities $15.4M $22.7M $34.5M $38.1M $48.3M
 
Common Stock $504.4M $1.1B $1.1B $1.4B $1.5B
Other Common Equity Adj -$990K -$3M -$3M $1.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $248.9M $753.1M $636.6M $797.8M $559.5M
 
Total Liabilities and Equity $264.4M $775.8M $671.1M $835.9M $607.8M
Cash and Short Terms $249.6M $638.2M $526.7M $654M $462.3M
Total Debt $2.6M $7.2M $9.8M $8.4M $6.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$28.8M -$78.9M -$125.4M -$182.4M -$234.3M
Depreciation & Amoritzation $644K $906K $1.6M $3.5M $2.6M
Stock-Based Compensation $5.7M $10M $20.4M $32.4M $50.7M
Change in Accounts Receivable -$1M -$459K $1.8M $130K -$614K
Change in Inventories -- -- -- -- --
Cash From Operations -$48.1M -$69.5M -$98.4M -$145.3M -$181.4M
 
Capital Expenditures $2.6M $2.1M $2.9M $5.6M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.8M -$246.8M -$296M -$117.2M $165M
 
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 $447.5M $278.5M $353.5M $12.1M
 
Beginning Cash (CF) $45M $175.7M $57.2M $148.6M $142.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.3M $130.7M -$118.4M $91.4M -$5.9M
Ending Cash (CF) $64.7M $305.8M -$63.7M $240.4M $135.1M
 
Levered Free Cash Flow -$50.8M -$71.6M -$101.3M -$150.9M -$184.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.6M -$35.8M -$48.7M -$62.9M -$91.8M
Depreciation & Amoritzation $199.5K $341.4K $1.7M $670.4K $646.8K
Stock-Based Compensation $2.5M $5.5M $8.8M $13M $13.8M
Change in Accounts Receivable -$318.4K $3.7K $155.8K -$82.6K $286.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$14.3M -$29.4M -$42.5M -$51.2M -$72.5M
 
Capital Expenditures $195.8K $368.8K $1.2M $593.1K $284.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.4M -$229.3M $48.3M $2.2M $38.8M
 
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 $2.4M -$3.1M $29.6M -- $2.4M
 
Beginning Cash (CF) $87.8M $103.5M $99.6M $87.6M $104.5M
Foreign Exchange Rate Adjustment -$440.7K -$2.6M -$288.9K $52K -$7.8K
Additions / Reductions $4.1M -$264.4M $35.2M -$49M -$31.3M
Ending Cash (CF) $91.5M -$163.6M $134.5M $38.7M $73.2M
 
Levered Free Cash Flow -$14.5M -$29.7M -$43.7M -$51.8M -$72.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$66M -$111.8M -$172M -$210.5M -$305.9M
Depreciation & Amoritzation $848.1K $1.4M $3.2M $2.7M $2.5M
Stock-Based Compensation $9M $17M $28.5M $45.8M $52.9M
Change in Accounts Receivable -$1.2M $717K $1.9M -$363.7K $138.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$62.6M -$85.1M -$140.2M -$161.7M -$251.8M
 
Capital Expenditures $2.4M $1.6M $7.2M $2.3M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.3M -$490.9M $115.9M -$171.5M $253.1M
 
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 $124.4M $595.6M $23.1M $320.7M $15.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.2M $16.4M -$150.8K -$12.7M $16.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$65M -$86.7M -$147.4M -$164M -$253M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$53.1M -$86.4M -$138.2M -$168M -$244.3M
Depreciation & Amoritzation $633.1K $1.1M $2.7M $1.9M $2M
Stock-Based Compensation $7.3M $14.3M $23.3M $37M $40.2M
Change in Accounts Receivable -$935.8K $237.8K $425.8K -$66.7K $673.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$48.6M -$64.5M -$110.3M -$128M -$200.6M
 
Capital Expenditures $1.5M $1.1M $5.6M $2.3M $488.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.2M -$276.7M $123.1M $67.7M $157.7M
 
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 $123M $273.5M $29.6M -- $3.6M
 
Beginning Cash (CF) $258.7M $590M $233.6M $283.3M $356.6M
Foreign Exchange Rate Adjustment -$658K -$3.2M $130.6K -$513K $570.6K
Additions / Reductions $42.6M -$70.9M $42.5M -$60.8M -$38.8M
Ending Cash (CF) $300.7M $515.9M $276.3M $222M $318.3M
 
Levered Free Cash Flow -$50.1M -$65.7M -$115.9M -$130.3M -$201.1M

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
57
Is NVDA Stock a Buy?

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

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock