Financhill
Buy
56

XOMA Quote, Financials, Valuation and Earnings

Last price:
$26.09
Seasonality move :
15.38%
Day range:
$25.04 - $26.24
52-week range:
$18.35 - $39.92
Dividend yield:
0%
P/E ratio:
34.86x
P/S ratio:
9.04x
P/B ratio:
3.66x
Volume:
147.3K
Avg. volume:
85.7K
1-year change:
-4.2%
Market cap:
$321.8M
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 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