Financhill
Sell
16

SKLZ Quote, Financials, Valuation and Earnings

Last price:
$4.23
Seasonality move :
-24.46%
Day range:
$3.94 - $4.24
52-week range:
$3.54 - $9.11
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.72x
P/B ratio:
0.50x
Volume:
85.4K
Avg. volume:
74.1K
1-year change:
-34.37%
Market cap:
$64.1M
Revenue:
$92.9M
EPS (TTM):
-$4.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $230.1M $380.2M $269.7M $152.1M $92.9M
Revenue Growth (YoY) 91.97% 65.2% -29.05% -43.61% -38.94%
 
Cost of Revenues $12.3M $29.4M $37.4M $15.4M $13.4M
Gross Profit $217.8M $350.7M $232.3M $136.7M $79.5M
Gross Profit Margin 94.66% 92.25% 86.13% 89.89% 85.57%
 
R&D Expenses $23.2M $45.7M $50.4M $28.1M $16.7M
Selling, General & Admin $294.2M $602.5M $440M $219.5M $155.2M
Other Inc / (Exp) -$44.4M $88M -$159.4M $12.7M $45.9M
Operating Expenses $317.5M $610.4M $481.1M $244.1M $172M
Operating Income -$99.6M -$259.6M -$248.8M -$107.4M -$92.5M
 
Net Interest Expenses $1.3M $1.2M $24M $21.5M $15.1M
EBT. Incl. Unusual Items -$145.4M -$207.1M -$439.2M -$101.1M -$46.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115K -$19.1M -$345K $239K $66K
Net Income to Company -$145.5M -$187.9M -$438.9M -$101.4M -$46.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$145.5M -$187.9M -$438.9M -$101.4M -$46.8M
 
Basic EPS (Cont. Ops) -$7.87 -$9.77 -$21.41 -$4.85 -$2.62
Diluted EPS (Cont. Ops) -$7.87 -$14.34 -$21.41 -$4.85 -$2.62
Weighted Average Basic Share $18.5M $19.2M $20.5M $20.9M $17.8M
Weighted Average Diluted Share $18.5M $19.4M $20.5M $20.9M $17.8M
 
EBITDA -$98M -$248M -$235.6M -$105.5M -$90.8M
EBIT -$99.6M -$259.6M -$248.8M -$107.4M -$92.5M
 
Revenue (Reported) $230.1M $380.2M $269.7M $152.1M $92.9M
Operating Income (Reported) -$99.6M -$259.6M -$248.8M -$107.4M -$92.5M
Operating Income (Adjusted) -$99.6M -$259.6M -$248.8M -$107.4M -$92.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $102.1M $59.2M $36.4M $24.6M $27.4M
Revenue Growth (YoY) 70.25% -41.99% -38.49% -32.57% 11.44%
 
Cost of Revenues $7.6M $7.6M $3.7M $3.4M $3.4M
Gross Profit $94.4M $51.6M $32.7M $21.2M $24M
Gross Profit Margin 92.51% 87.17% 89.86% 86.27% 87.74%
 
R&D Expenses $13.2M $7.9M $7.9M $4.7M $5.4M
Selling, General & Admin $162.9M $72.4M $56.3M $37.4M $34.8M
Other Inc / (Exp) $113.6M -$48.2M $175K -$333K --
Operating Expenses $176.1M $80.4M $64.2M $42.2M $40.3M
Operating Income -$81.6M -$28.7M -$31.4M -$21M -$16.3M
 
Net Interest Expenses $87K $6.4M $2.3M $3.8M $3.8M
EBT. Incl. Unusual Items $31.8M -$83.3M -$33.5M -$21.1M -$17.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.9M -$120K $9K $32K $40K
Net Income to Company $50.8M -$83.2M -$28.3M -$21.1M -$17.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.8M -$83.2M -$33.5M -$21.1M -$17.4M
 
Basic EPS (Cont. Ops) $2.57 -$4.02 -$1.57 -$1.20 -$1.14
Diluted EPS (Cont. Ops) -$3.17 -$4.02 -$1.57 -$1.20 -$1.14
Weighted Average Basic Share $19.8M $20.7M $21.3M $17.5M $15.3M
Weighted Average Diluted Share $19.8M $20.7M $21.3M $17.5M $15.3M
 
EBITDA -$76.7M -$24.1M -$30.9M -$20.6M -$16M
EBIT -$81.6M -$28.7M -$31.4M -$21M -$16.3M
 
Revenue (Reported) $102.1M $59.2M $36.4M $24.6M $27.4M
Operating Income (Reported) -$81.6M -$28.7M -$31.4M -$21M -$16.3M
Operating Income (Adjusted) -$81.6M -$28.7M -$31.4M -$21M -$16.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $343M $331M $167.8M $104.2M $94.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.8M $42.7M $17.5M $13.6M $12.8M
Gross Profit $323.2M $288.3M $150.4M $90.6M $82.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $40.6M $60.4M $33.1M $17M $18.7M
Selling, General & Admin $509M $572.7M $239.4M $164.5M $135.8M
Other Inc / (Exp) $58.3M -$36.9M -$100.9M $43.5M --
Operating Expenses $549.5M $621.5M $271.9M $178M $163.4M
Operating Income -$226.3M -$333.2M -$121.5M -$87.4M -$81.3M
 
Net Interest Expenses $164K $23.2M $11.9M $3.8M $11.8M
EBT. Incl. Unusual Items -$145.1M -$396.6M -$234.4M -$42.5M -$79M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.8M -$802K $231K $178K -$21K
Net Income to Company -$126.3M -$400.9M -$229.3M -$37.3M -$77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$126.3M -$395.8M -$234.6M -$42.6M -$78.9M
 
Basic EPS (Cont. Ops) -$6.93 -$19.56 -$11.22 -$2.23 -$4.85
Diluted EPS (Cont. Ops) -$12.86 -$25.19 -$11.22 -$2.25 -$4.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$219.7M -$312.2M -$117.6M -$86.1M -$80.3M
EBIT -$226.3M -$333.2M -$121.5M -$87.4M -$81.3M
 
Revenue (Reported) $343M $331M $167.8M $104.2M $94.9M
Operating Income (Reported) -$226.3M -$333.2M -$121.5M -$87.4M -$81.3M
Operating Income (Adjusted) -$226.3M -$333.2M -$121.5M -$87.4M -$81.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $275.2M $222.8M $121M $75.1M $74.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.3M $32.1M $11.9M $10.2M $9.5M
Gross Profit $259M $190.8M $109.1M $64.9M $64.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $30.6M $44.8M $25.7M $13.6M $15.1M
Selling, General & Admin $411.5M $383.1M $182.5M $119.6M $96.1M
Other Inc / (Exp) $82M -$42.9M $15.6M $45.9M $6.9M
Operating Expenses $442.1M $421.6M $208.2M $133.2M $120.2M
Operating Income -$183.1M -$230.9M -$99.1M -$68.3M -$55.2M
 
Net Interest Expenses $136K $22.1M $7.5M $3.8M $11.4M
EBT. Incl. Unusual Items -$101.2M -$295.9M -$91M -$21.7M -$52.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.8M -$488K $88K $143K $60K
Net Income to Company -$82.4M -$295.4M -$85.8M -$21.8M -$52.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$82.4M -$295.4M -$91.1M -$21.8M -$52.5M
 
Basic EPS (Cont. Ops) -$4.56 -$14.54 -$4.33 -$1.19 -$3.35
Diluted EPS (Cont. Ops) -$10.49 -$14.54 -$4.33 -$1.21 -$3.35
Weighted Average Basic Share $56.9M $61.2M $63.2M $53.8M $47.1M
Weighted Average Diluted Share $57.1M $61.2M $63.2M $54.1M $47.1M
 
EBITDA -$177M -$214.9M -$97.3M -$67.1M -$54.6M
EBIT -$183.1M -$230.9M -$99.1M -$68.3M -$55.2M
 
Revenue (Reported) $275.2M $222.8M $121M $75.1M $74.5M
Operating Income (Reported) -$183.1M -$230.9M -$99.1M -$68.3M -$55.2M
Operating Income (Adjusted) -$183.1M -$230.9M -$99.1M -$68.3M -$55.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $262.7M $560.4M $489.8M $312M $280.9M
Short Term Investments -- $319.1M $127.3M -- --
Accounts Receivable, Net -- $12.8M $7.2M $5.9M $4.9M
Inventory -- -- -- -- --
Prepaid Expenses $3.8M $5.7M $2.2M $4.4M $5.9M
Other Current Assets $865K $1.5M $1.5M $1.4M $7.6M
Total Current Assets $273.2M $589.9M $501.7M $324.7M $303.2M
 
Property Plant And Equipment $5.3M $24.5M $3.5M $14.5M $16.6M
Long-Term Investments -- $241.2M $115.3M $53.9M $53.8M
Goodwill -- $85.9M -- -- --
Other Intangibles -- $79.1M -- -- --
Other Long-Term Assets $3.9M $3.5M $3.8M $2.7M $755K
Total Assets $282.4M $1B $621.3M $395.8M $374.3M
 
Accounts Payable $22M $19.8M $1.7M $1.7M $9.8M
Accrued Expenses $18.7M $44.3M $19.3M $26.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $4.6M $3.7M $2.2M $1.5M
Other Current Liabilities $2.8M $12.3M $9M $6.6M $45.9M
Total Current Liabilities $47.4M $99.8M $49.5M $49.9M $65.9M
 
Long-Term Debt -- $292.5M $284.7M $134.5M $135M
Capital Leases -- -- -- -- --
Total Liabilities $225.6M $412M $342.9M $185.3M $201.2M
 
Common Stock $37K $40K $41K $1K $1K
Other Common Equity Adj -- -$248K -$1.6M -$7K --
Common Equity $56.8M $609.2M $278.4M $210.5M $173M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.8M $609.2M $278.4M $210.5M $173M
 
Total Liabilities and Equity $282.4M $1B $621.3M $395.8M $374.3M
Cash and Short Terms $262.7M $560.4M $489.8M $312M $280.9M
Total Debt -- $294.9M $286.2M $135.3M $135.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $540.3M $465M $335M $311.4M $211.8M
Short Term Investments -- $225.1M $4.8M -- --
Accounts Receivable, Net $12.7M $9M $9.3M $5.3M $14.3M
Inventory -- -- -- -- --
Prepaid Expenses $5M $5.4M $4.5M $3.7M $4.9M
Other Current Assets $3.7M $1.2M $792K $445K --
Total Current Assets $570.3M $492.4M $350.5M $321.8M $233.1M
 
Property Plant And Equipment $10.9M $20.6M $13.8M $14.9M $21.4M
Long-Term Investments $58.5M $151.8M $60.6M $52.8M $53.8M
Goodwill $87.2M $86.4M -- -- --
Other Intangibles $83.2M $20.3M -- -- --
Other Long-Term Assets $3.8M $3.7M $6.1M $723K --
Total Assets $811.1M $772.4M $428.1M $390.2M $309.2M
 
Accounts Payable $10M $4.9M $2.4M $8.7M $8M
Accrued Expenses $47.4M $35M $26.5M $21.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4M $4.3M $2.4M $1.9M --
Other Current Liabilities $4.4M $18K $13.3M $6.1M --
Total Current Liabilities $80.2M $53.2M $64.8M $55.5M $53.9M
 
Long-Term Debt -- $284.3M $134.4M $134.8M $127.8M
Capital Leases -- -- -- -- --
Total Liabilities $106.8M $340.1M $200.4M $190.7M $182.1M
 
Common Stock $40K $41K $41K $1K $1K
Other Common Equity Adj -- -$2.7M -$37K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $704.3M $432.3M $227.7M $199.5M $127.2M
 
Total Liabilities and Equity $811.1M $772.4M $428.1M $390.2M $309.2M
Cash and Short Terms $540.3M $465M $335M $311.4M $211.8M
Total Debt -- $286.2M $135.3M $135.4M $127.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$145.5M -$187.9M -$438.9M -$101.4M -$46.8M
Depreciation & Amoritzation $1.6M $11.7M $17.9M $2M $1.7M
Stock-Based Compensation $23.8M $60.3M $108.2M $43.7M $30M
Change in Accounts Receivable -- $931K $5.6M $1.2M $831K
Change in Inventories -- -- -- -- --
Cash From Operations -$56.2M -$180.2M -$188.9M -$71.8M -$7.1M
 
Capital Expenditures $3.2M $3.2M $1.9M $13.2M $2.5M
Cash Acquisitions -- $84M -- -- --
Cash From Investing -$3.2M -$643.9M $311.4M $168.3M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $280.9M -- -- --
Long-Term Debt Repaid -$10M -$1.6M -$2.6M -$1.1M -$502K
Repurchase of Common Stock $2.6M -- -- $13M $20.8M
Other Financing Activities $230.9M -$13.2M -$9.3M -$135.9M --
Cash From Financing $296.6M $802.7M -$1.3M -$150M -$21.7M
 
Beginning Cash (CF) $262.7M $241.3M $362.5M $312M $280.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $237.1M -$21.4M $121.2M -$53.4M -$30.1M
Ending Cash (CF) $499.8M $219.9M $483.7M $258.6M $250.8M
 
Levered Free Cash Flow -$59.5M -$183.4M -$190.8M -$85M -$9.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $50.8M -$83.2M -$28.3M -$21.1M -$17.4M
Depreciation & Amoritzation $5M $4.3M $486K $390K $224K
Stock-Based Compensation $15.8M $6.1M $8.4M $6.7M $4.3M
Change in Accounts Receivable $975K $2.1M $393K -$1M -$5.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$38.3M -$21.8M -$18.4M -$11M -$24.5M
 
Capital Expenditures $560K $1.6M $459K $395K $1.3M
Cash Acquisitions $84M -- -- -- --
Cash From Investing -$137.3M $99.7M $24M -$2.4M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$946K -$8.1M -$136.3M -$227K --
Repurchase of Common Stock -- -- -- $135K $15K
Other Financing Activities -- -$7K $135.9M -- --
Cash From Financing $23.2M -$8.1M -$434K -$1.6M -$70K
 
Beginning Cash (CF) $540.3M $239.9M $330.2M $311.4M $211.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$152.5M $69.9M $5.1M -$15M -$25.9M
Ending Cash (CF) $387.8M $309.7M $335.3M $296.5M $185.9M
 
Levered Free Cash Flow -$38.9M -$23.4M -$18.9M -$11.4M -$25.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$126.3M -$400.9M -$229.3M -$37.3M -$77.5M
Depreciation & Amoritzation $6.6M $21.3M $4M $1.3M $1.1M
Stock-Based Compensation $56.7M $115.2M $44.4M $33M $21.3M
Change in Accounts Receivable $975K $4.6M -$1.1M $4M -$9.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$129.6M -$245.6M -$79.6M $151K -$75.7M
 
Capital Expenditures $2.3M $3.1M $12M $2.5M $5.9M
Cash Acquisitions $84M -- -- -- --
Cash From Investing -$141M -$327.1M $299.1M $4.4M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$946K -$10.2M -$129.7M $134.9M --
Repurchase of Common Stock $100K -- -- $23.9M $17.6M
Other Financing Activities $218.5M -$2M -- -- --
Cash From Financing $754.1M $272.2M -$129.2M -$26.2M -$17M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $483.4M -$300.5M $90.3M -$21.6M -$98.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$131.9M -$248.7M -$91.6M -$2.3M -$81.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$82.4M -$295.4M -$85.8M -$21.8M -$52.5M
Depreciation & Amoritzation $6.1M $15.7M $1.9M $1.2M $585K
Stock-Based Compensation $42.5M $97.4M $33.6M $22.9M $14.2M
Change in Accounts Receivable $975K $4.6M -$2.1M $670K -$9.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$103.3M -$168.8M -$59.5M $12.4M -$56.2M
 
Capital Expenditures $2.1M $2M $12.1M $1.3M $4.7M
Cash Acquisitions $84M -- -- -- --
Cash From Investing -$140.8M $176M $163.7M -$185K -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$946K -$9.6M -$136.7M -$682K -$192K
Repurchase of Common Stock -- -- -- $10.9M $7.7M
Other Financing Activities -$13.2M -$2M -- -- --
Cash From Financing $521.7M -$8.7M -$136.6M -$12.8M -$8.2M
 
Beginning Cash (CF) $1.8B $524.4M $1.1B $938.5M $712.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $277.6M -$1.5M -$32.4M -$585K -$69.1M
Ending Cash (CF) $2.1B $522.9M $1B $937.9M $643.7M
 
Levered Free Cash Flow -$105.4M -$170.7M -$71.6M $11.1M -$61M

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

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock Going to Crash?
Is Palantir Stock Going to Crash?

AI and data analytics major Palantir (NASDAQ:PLTR) has become something…

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock