Financhill
Buy
53

XOMA Quote, Financials, Valuation and Earnings

Last price:
$31.00
Seasonality move :
10.9%
Day range:
$30.31 - $31.44
52-week range:
$18.35 - $39.92
Dividend yield:
0%
P/E ratio:
41.58x
P/S ratio:
10.78x
P/B ratio:
4.37x
Volume:
96.2K
Avg. volume:
53.5K
1-year change:
-2.08%
Market cap:
$383.9M
Revenue:
$28.5M
EPS (TTM):
$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $29.4M $38.2M $6M $4.8M $28.5M
Revenue Growth (YoY) 59.96% 29.86% -84.21% -21.06% 498.72%
 
Cost of Revenues -- -- $274K $900K $216K
Gross Profit -- -- $5.8M $3.9M $28.3M
Gross Profit Margin -- -- 95.45% 81.09% 99.24%
 
R&D Expenses $170K $171K $153K $143K $2.9M
Selling, General & Admin $16.8M $20.5M $23.2M $25.6M $34.5M
Other Inc / (Exp) $1.2M -$1.2M $295K -$18.4M $3.4M
Operating Expenses -$12.4M -$17.5M $23.2M $25.7M $68.2M
Operating Income $12.4M $17.5M -$17.4M -$21.9M -$40M
 
Net Interest Expenses $1.8M $461K -- $569K $13.8M
EBT. Incl. Unusual Items $11.8M $15.9M -$17.1M -$40.8M -$19.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $91K -$15K -- -$5.7M
Net Income to Company $13.3M $15.8M -$17.1M -$40.8M -$13.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.9M $12.3M -$17.1M -$40.8M -$13.8M
 
Basic EPS (Cont. Ops) $0.82 $0.69 -$1.98 -$4.04 -$1.65
Diluted EPS (Cont. Ops) $0.78 $0.65 -$1.98 -$4.04 -$1.65
Weighted Average Basic Share $10.7M $11.3M $11.4M $11.5M $11.7M
Weighted Average Diluted Share $11.5M $12.2M $11.4M $11.5M $11.7M
 
EBITDA $12.6M $17.7M -$17.1M -$21M -$39.8M
EBIT $12.4M $17.5M -$17.4M -$21.9M -$40M
 
Revenue (Reported) $29.4M $38.2M $6M $4.8M $28.5M
Operating Income (Reported) $12.4M $17.5M -$17.4M -$21.9M -$40M
Operating Income (Adjusted) $12.4M $17.5M -$17.4M -$21.9M -$40M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $940K $451K $830K $7.2M $9.4M
Revenue Growth (YoY) 68.76% -52.02% 84.04% 767.11% 29.93%
 
Cost of Revenues -- $47K $224K $3K $880K
Gross Profit -- $404K $606K $7.2M $8.5M
Gross Profit Margin -- 89.58% 73.01% 99.96% 90.59%
 
R&D Expenses $30K $29K $25K $817K $69K
Selling, General & Admin $4.3M $4.8M $6.4M $8M $9.7M
Other Inc / (Exp) -$1.1M $194K $278K -$12.1M --
Operating Expenses $3.3M $4.8M $6.4M $8.8M $9.8M
Operating Income -$3.3M -$4.4M -$5.8M -$1.6M -$1.3M
 
Net Interest Expenses -- -- -- $3.5M $3.3M
EBT. Incl. Unusual Items -$4.4M -$4.2M -$5.5M -$17.2M $14.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $49K
Net Income to Company -$4.4M -$4.2M -$5.5M -$17.2M $17.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.4M -$4.2M -$5.5M -$17.2M $10.3M
 
Basic EPS (Cont. Ops) -$0.51 -$0.48 -$0.60 -$1.59 $0.74
Diluted EPS (Cont. Ops) -$0.51 -$0.48 -$0.60 -$1.59 $0.70
Weighted Average Basic Share $11.3M $11.4M $11.5M $11.7M $12.1M
Weighted Average Diluted Share $11.3M $11.4M $11.5M $11.7M $18.1M
 
EBITDA -$3.3M -$4.3M -$5.6M -$1.6M -$450K
EBIT -$3.3M -$4.4M -$5.8M -$1.6M -$1.3M
 
Revenue (Reported) $940K $451K $830K $7.2M $9.4M
Operating Income (Reported) -$3.3M -$4.4M -$5.8M -$1.6M -$1.3M
Operating Income (Adjusted) -$3.3M -$4.4M -$5.8M -$1.6M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.8M $40.5M $4.4M $21.6M $47.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $912K $233K $2.3M
Gross Profit -- $4.4M $3.5M $21.4M $44.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $165K $167K $146K $2M $2.3M
Selling, General & Admin $18.6M $21.2M $25.9M $34.8M $32.7M
Other Inc / (Exp) -$1.6M -$354K -$4.3M -$3.5M --
Operating Expenses -$11M -$14.8M $25.9M $36.8M $65.9M
Operating Income $11M $19.2M -$22.4M -$15.4M -$21.1M
 
Net Interest Expenses $821K -- -- $11M $13.4M
EBT. Incl. Unusual Items $8.6M $18.8M -$26.7M -$30M $16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25K $91K -$15K -- -$5.6M
Net Income to Company $8.6M $18.7M -$26.7M -$30M $21.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M $15.3M -$26.7M -$30M $15.6M
 
Basic EPS (Cont. Ops) $0.11 $0.88 -$2.81 -$3.44 $0.81
Diluted EPS (Cont. Ops) -$0.02 $0.75 -$2.81 -$3.48 $0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.2M $19.3M -$21.5M -$15.2M -$18.8M
EBIT $11M $19.2M -$22.4M -$15.4M -$21.1M
 
Revenue (Reported) $29.8M $40.5M $4.4M $21.6M $47.1M
Operating Income (Reported) $11M $19.2M -$22.4M -$15.4M -$21.1M
Operating Income (Adjusted) $11M $19.2M -$22.4M -$15.4M -$21.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2M $4.5M $2.9M $19.8M $38.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $134K $772K $8K $2.1M
Gross Profit -- $4.4M $2.2M $19.8M $36.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $129K $125K $118K $2M $1.4M
Selling, General & Admin $14.9M $15.6M $18.3M $27.5M $25.7M
Other Inc / (Exp) -$749K $76K -$4.5M $10.3M -$95K
Operating Expenses $12.8M $15.6M $18.4M $29.5M $27.1M
Operating Income -$12.8M -$11.2M -$16.2M -$9.7M $9.2M
 
Net Interest Expenses $461K -- -- $10.4M $10M
EBT. Incl. Unusual Items -$14M -$11.1M -$20.7M -$9.9M $25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $49K
Net Income to Company -$14M -$11.1M -$20.7M -$9.9M $25.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14M -$11.1M -$20.7M -$9.9M $19.6M
 
Basic EPS (Cont. Ops) -$1.53 -$1.34 -$2.17 -$1.57 $1.26
Diluted EPS (Cont. Ops) -$1.53 -$1.34 -$2.17 -$1.61 $1.20
Weighted Average Basic Share $33.8M $34.2M $34.4M $34.9M $36.1M
Weighted Average Diluted Share $33.8M $34.2M $34.4M $40.6M $53.7M
 
EBITDA -$12.7M -$11.1M -$15.4M -$9.7M $11.3M
EBIT -$12.8M -$11.2M -$16.2M -$9.7M $9.2M
 
Revenue (Reported) $2.2M $4.5M $2.9M $19.8M $38.4M
Operating Income (Reported) -$12.8M -$11.2M -$16.2M -$9.7M $9.2M
Operating Income (Adjusted) -$12.8M -$11.2M -$16.2M -$9.7M $9.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $85.8M $96.2M $58.2M $153.6M $106.5M
Short Term Investments -- $774K $335K $161K $3.5M
Accounts Receivable, Net $263K $209K $1K $1M $1.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $443K $613K $725K $483K $2.1M
Total Current Assets $88.1M $97M $61.3M $169.3M $125.6M
 
Property Plant And Equipment $380K $213K $36K $403K $351K
Long-Term Investments $36.8M $69.1M $63.7M $64.1M $64.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $572K $69.4M $63.9M $64.6M $69.4M
Total Assets $125.3M $166.6M $140.4M $234.3M $227M
 
Accounts Payable $456K $1.1M $524K $653K $1.1M
Accrued Expenses $571K $470K $2.4M $1.6M $3.9M
Current Portion Of Long-Term Debt $8.1M -- -- $5.5M $11.4M
Current Portion Of Capital Lease Obligations $179K $195K $34K $54K $446K
Other Current Liabilities $1.5M $8.1M $75K $7M $3M
Total Current Liabilities $12.3M $13M $6.8M $19.5M $24.4M
 
Long-Term Debt $13M $34K -- $118.9M $107.4M
Capital Leases -- -- -- -- --
Total Liabilities $38.9M $24.7M $16.4M $145.6M $145M
 
Common Stock $84K $85K $86K $86K $90K
Other Common Equity Adj -- -- -- -- $73K
Common Equity $86.4M $141.8M $124M $88.7M $81.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $86.4M $141.9M $124M $88.7M $81.9M
 
Total Liabilities and Equity $125.3M $166.6M $140.4M $234.3M $227M
Cash and Short Terms $85.8M $96.2M $58.2M $153.6M $106.5M
Total Debt $21.1M $34K -- $124.4M $118.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $73.4M $78.7M $33.7M $142.9M $92M
Short Term Investments $1.2M $443K $214K $785K --
Accounts Receivable, Net $518K $16K $43K $1M $3.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $969K $997K $776K $2.4M --
Total Current Assets $74.9M $79.7M $34.5M $159M $110.7M
 
Property Plant And Equipment $255K $81K $5K $369K $296K
Long-Term Investments $55.1M $66M $74.7M $58.9M $102.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- $14.5M -- --
Other Long-Term Assets $55.4M $66.3M $75.1M $64M --
Total Assets $130.5M $146.1M $124.1M $223.3M $263.2M
 
Accounts Payable $598K $985K $728K $1.1M $2.7M
Accrued Expenses $604K $747K $1.3M $1.3M --
Current Portion Of Long-Term Debt -- -- -- $9.8M --
Current Portion Of Capital Lease Obligations $191K $85K -- $434K --
Other Current Liabilities $1.5M $75K $4M $4M --
Total Current Liabilities $6.5M $5.4M $10.3M $21.1M $28.3M
 
Long-Term Debt $85K -- -- $108.7M $115.1M
Capital Leases -- -- -- -- --
Total Liabilities $18.9M $15.8M $18.1M $138.5M $155.2M
 
Common Stock $85K $86K $86K $88K $92K
Other Common Equity Adj -- -- -- $104K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $111.6M $130.3M $106M $84.8M $108M
 
Total Liabilities and Equity $130.5M $146.1M $124.1M $223.3M $263.2M
Cash and Short Terms $73.4M $78.7M $33.7M $142.9M $92M
Total Debt $85K -- -- $118.5M $129.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.3M $15.8M -$17.1M -$40.8M -$13.8M
Depreciation & Amoritzation $172K $167K $274K $900K $216K
Stock-Based Compensation $4M $6.2M $3.6M $9.1M $10.3M
Change in Accounts Receivable $1.1M $1.6M $208K -$1M -$835K
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M $22.7M -$12.9M -$18.2M -$14.5M
 
Capital Expenditures $1.2M $26.5M $8M $14.7M $20K
Cash Acquisitions -- -- -- -- $1.3M
Cash From Investing -$209K -$26.5M -$20.2M -$711K -$28.3M
 
Dividends Paid (Ex Special Dividend) -- $3.5M $5.5M $5.5M $5.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $130M --
Long-Term Debt Repaid -$5.3M -$4.3M -- -- -$6.9M
Repurchase of Common Stock -- -- -- -- $13K
Other Financing Activities -$4.3M -$21M -$1.4M -$4.4M -$4M
Cash From Financing $19.8M $12.9M -$4.5M $120.6M -$10.4M
 
Beginning Cash (CF) $85.8M $95.4M $57.8M $153.5M $103M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.7M $9M -$37.6M $101.7M -$53.1M
Ending Cash (CF) $115.5M $104.4M $20.3M $255.2M $49.9M
 
Levered Free Cash Flow $8.9M -$3.8M -$20.9M -$32.8M -$14.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.4M -$4.2M -$5.5M -$17.2M $17.9M
Depreciation & Amoritzation $42K $47K $127K $3K $880K
Stock-Based Compensation $779K $805K $2.7M $2.6M $1.8M
Change in Accounts Receivable -$506K -$11K $858K -$519K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$3.7M -$2.1M -$8.7M -$296K
 
Capital Expenditures $7M -- -- -- $661K
Cash Acquisitions -- -- -- -$18.9M -$50.8M
Cash From Investing -$7M $26K $5.5M $9.5M $58.2M
 
Dividends Paid (Ex Special Dividend) $1.4M $1.4M $1.4M $1.4M $1.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$3.3M --
Repurchase of Common Stock -- -- -- -- $25K
Other Financing Activities -$266K -$360K -- -$1.1M --
Cash From Financing -$1.5M -$1.3M -$1.4M -$3.9M -$5.8M
 
Beginning Cash (CF) $72.2M $78.3M $33.5M $142.1M $90.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M -$4.9M $2M -$3.1M $52.1M
Ending Cash (CF) $60.6M $73.4M $35.5M $139M $142.5M
 
Levered Free Cash Flow -$10.1M -$3.7M -$2.1M -$8.7M -$957K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.6M $18.7M -$26.7M -$30M $21.6M
Depreciation & Amoritzation $166K $176K $815K $233K $2.3M
Stock-Based Compensation $5.1M $4.4M $7.4M $10.8M $7.5M
Change in Accounts Receivable $1.1M $502K -$27K -$1M -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $9.7M $21.7M -$18.1M -$15.5M $5.4M
 
Capital Expenditures $21.7M $6M $8M $14.7M $21.3M
Cash Acquisitions -- -- -- -$18.9M -$30.6M
Cash From Investing -$20.7M -$11M -$21.5M $13.7M -$4.9M
 
Dividends Paid (Ex Special Dividend) $2.1M $5.5M $5.5M $5.5M $5.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.4M -- -- -$6.9M --
Repurchase of Common Stock -- -- -- $13K $2.4M
Other Financing Activities -$25M -$1.5M -- -$7.6M --
Cash From Financing $37.5M -$4.6M -$5.2M $115.2M -$16.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.4M $6.1M -$44.8M $113.3M -$16.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12M $15.7M -$26.1M -$30.2M -$15.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14M -$11.1M -$20.7M -$9.9M $25.6M
Depreciation & Amoritzation $125K $134K $675K $8K $2.1M
Stock-Based Compensation $4.4M $2.6M $6.5M $8.1M $5.4M
Change in Accounts Receivable $1.3M $193K -$42K -$41K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$8M -$9M -$14.2M -$11.6M $8.3M
 
Capital Expenditures $20.5M -- -- $17K $21.3M
Cash Acquisitions -- -- -- -$18.9M -$50.8M
Cash From Investing -$20.5M -$5M -$6.2M $8.2M $31.5M
 
Dividends Paid (Ex Special Dividend) $2.1M $4.1M $4.1M $4.1M $4.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.3M -- -- -$6.9M -$5.1M
Repurchase of Common Stock -- -- -- $13K $2.4M
Other Financing Activities -$20.9M -$1.4M -$5K -$3.2M -$240K
Cash From Financing $14.3M -$3.1M -$3.9M -$9.3M -$15.7M
 
Beginning Cash (CF) $225.9M $250.1M $109.2M $422.4M $257.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.2M -$17.1M -$24.4M -$12.7M $24.1M
Ending Cash (CF) $211.7M $233M $84.9M $409.7M $281.4M
 
Levered Free Cash Flow -$28.5M -$9M -$14.2M -$11.6M -$13M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock