Financhill
Sell
43

SKLZ Quote, Financials, Valuation and Earnings

Last price:
$5.57
Seasonality move :
-10.63%
Day range:
$5.22 - $5.44
52-week range:
$3.54 - $7.48
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.99x
P/B ratio:
0.51x
Volume:
50.1K
Avg. volume:
65.9K
1-year change:
-16.06%
Market cap:
$88.3M
Revenue:
$95.5M
EPS (TTM):
-$2.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $229M $380.2M $269.7M $152.1M $95.5M
Revenue Growth (YoY) 91.08% 65.97% -29.05% -43.61% -37.23%
 
Cost of Revenues $12.3M $25.2M $30.7M $15.4M $13.4M
Gross Profit $216.8M $354.9M $239M $136.7M $82.1M
Gross Profit Margin 94.64% 93.36% 88.61% 89.89% 85.96%
 
R&D Expenses $23.2M $46.2M $52.3M $28.1M $17.2M
Selling, General & Admin $296.7M $602.5M $440M $219.5M $159.2M
Other Inc / (Exp) -$44.4M $88M -$159.4M $12.7M $45.9M
Operating Expenses $320M $648.7M $492.3M $247.7M $176.4M
Operating Income -$103.2M -$293.8M -$253.3M -$111M -$94.4M
 
Net Interest Expenses $1.3M $1.2M $26.5M $2.9M --
EBT. Incl. Unusual Items -$149M -$207.1M -$439.2M -$101.1M -$48.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115K -$19.1M -$345K $239K $61K
Net Income to Company -$149.1M -$187.9M -$438.9M -$101.4M -$48.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$149.1M -$187.9M -$438.9M -$101.4M -$48.2M
 
Basic EPS (Cont. Ops) -$10.20 -$9.80 -$21.41 -$4.85 -$2.70
Diluted EPS (Cont. Ops) -$10.20 -$14.20 -$21.41 -$4.85 -$2.70
Weighted Average Basic Share $14.7M $19.2M $20.5M $20.9M $17.8M
Weighted Average Diluted Share $14.7M $19.4M $20.5M $20.9M $17.8M
 
EBITDA -$146M -$194.2M -$394.8M -$96.3M -$92.8M
EBIT -$147.6M -$205.8M -$412.7M -$98.3M -$94.4M
 
Revenue (Reported) $229M $380.2M $269.7M $152.1M $95.5M
Operating Income (Reported) -$103.2M -$293.8M -$253.3M -$111M -$94.4M
Operating Income (Adjusted) -$147.6M -$205.8M -$412.7M -$98.3M -$94.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $66.7M $104.9M $46.9M $31.1M $20.4M
Revenue Growth (YoY) -- 57.4% -55.32% -33.64% -34.5%
 
Cost of Revenues $3.5M $9M $4.9M $3.5M $3.2M
Gross Profit $63.2M $96M $42M $27.6M $17.1M
Gross Profit Margin 94.79% 91.47% 89.51% 88.89% 84.13%
 
R&D Expenses $10M $15.6M $7.4M $3.4M $3.6M
Selling, General & Admin $100M $191M $56.9M $41.9M $39.7M
Other Inc / (Exp) -$23.7M $6M -$116.5M -$2.4M -$48K
Operating Expenses $110M $206.7M $64.4M $45.3M $43.2M
Operating Income -$46.8M -$110.7M -$22.4M -$17.7M -$26.1M
 
Net Interest Expenses $28K $1.1M $4.4M -- $390K
EBT. Incl. Unusual Items -$70.5M -$105.8M -$143.3M -$15.5M -$26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15K -$314K $143K $46K -$81K
Net Income to Company -$70.5M -$105.5M -$143.5M -$15.5M -$26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$70.5M -$105.5M -$143.5M -$15.5M -$26.4M
 
Basic EPS (Cont. Ops) -$2.80 -$5.00 -$6.80 -$1.04 -$1.50
Diluted EPS (Cont. Ops) -$2.80 -$5.00 -$6.80 -$1.04 -$1.50
Weighted Average Basic Share $15.6M $20M $20.8M $20M $17.6M
Weighted Average Diluted Share $15.6M $20M $20.8M $20M $17.6M
 
EBITDA -$70M -$99.2M -$136.7M -$30.2M -$25.7M
EBIT -$70.5M -$104.7M -$138.9M -$30.3M -$26.1M
 
Revenue (Reported) $66.7M $104.9M $46.9M $31.1M $20.4M
Operating Income (Reported) -$46.8M -$110.7M -$22.4M -$17.7M -$26.1M
Operating Income (Adjusted) -$70.5M -$104.7M -$138.9M -$30.3M -$26.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $229M $380.2M $269.7M $152.1M $95.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3M $25.2M $30.7M $15.4M $13.4M
Gross Profit $216.8M $354.9M $239M $136.7M $82.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.2M $46.2M $52.3M $28.1M $17.2M
Selling, General & Admin $296.7M $602.5M $440M $220M $159.2M
Other Inc / (Exp) -$44.4M $88M -$159.4M $13.1M $45.9M
Operating Expenses $320M $648.7M $492.3M $248.1M $176.4M
Operating Income -$103.2M -$293.8M -$253.3M -$111.4M -$94.4M
 
Net Interest Expenses $1.3M $1.2M $26.5M $2.9M --
EBT. Incl. Unusual Items -$149M -$207.1M -$439.2M -$101.1M -$48.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115K -$19.1M -$345K $238K $62K
Net Income to Company -$149.1M -$187.9M -$438.9M -$101.4M -$48.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$149.1M -$187.9M -$438.9M -$101.4M -$48.2M
 
Basic EPS (Cont. Ops) -$8.04 -$9.60 -$21.29 -$5.10 -$2.68
Diluted EPS (Cont. Ops) -$8.04 -$15.60 -$21.29 -$5.10 -$2.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$146M -$194.2M -$394.8M -$120.4M -$89.1M
EBIT -$147.6M -$205.8M -$412.7M -$122.4M -$90.7M
 
Revenue (Reported) $229M $380.2M $269.7M $152.1M $95.5M
Operating Income (Reported) -$103.2M -$293.8M -$253.3M -$111.4M -$94.4M
Operating Income (Adjusted) -$147.6M -$205.8M -$412.7M -$122.4M -$90.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $380.2M $269.7M $152.1M $95.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.2M $30.7M $15.4M $13.4M --
Gross Profit $354.9M $239M $136.7M $82.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.2M $52.3M $28.1M $17.2M --
Selling, General & Admin $602.5M $440M $220M $159.2M --
Other Inc / (Exp) $88M -$159.4M $13.1M $45.9M --
Operating Expenses $648.7M $492.3M $248.1M $176.4M --
Operating Income -$293.8M -$253.3M -$111.4M -$94.4M --
 
Net Interest Expenses $1.2M $26.5M $7.5M $390K --
EBT. Incl. Unusual Items -$207.1M -$439.2M -$101.1M -$48.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.1M -$345K $238K $62K --
Net Income to Company -$187.9M -$438.9M -$101.4M -$48.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$187.9M -$438.9M -$101.4M -$48.2M --
 
Basic EPS (Cont. Ops) -$9.60 -$21.29 -$5.10 -$2.68 --
Diluted EPS (Cont. Ops) -$15.60 -$21.29 -$5.10 -$2.71 --
Weighted Average Basic Share $76.9M $82M $83.4M $71.4M --
Weighted Average Diluted Share $77.1M $82M $83.4M $71.7M --
 
EBITDA -$194.2M -$394.8M -$120.4M -$89.1M --
EBIT -$205.8M -$412.7M -$122.4M -$90.7M --
 
Revenue (Reported) $380.2M $269.7M $152.1M $95.5M --
Operating Income (Reported) -$293.8M -$253.3M -$111.4M -$94.4M --
Operating Income (Adjusted) -$205.8M -$412.7M -$122.4M -$90.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $262.7M $241.3M $362.5M $302M $271.9M
Short Term Investments -- $319.1M $127.3M -- --
Accounts Receivable, Net -- $12.8M $7.2M $5.9M $4.9M
Inventory -- -- -- -- --
Prepaid Expenses $9.6M $15.2M $3.2M $5.4M --
Other Current Assets $865K $1.5M $1.5M $1.4M $7.6M
Total Current Assets $273.2M $589.9M $501.7M $324.7M $294.4M
 
Property Plant And Equipment $5.3M $24.5M $3.5M $14.5M $16.2M
Long-Term Investments -- $238.3M $112.4M $53.9M $52.8M
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 $364.2M
 
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 $57.3M
 
Long-Term Debt -- $278.9M $272.8M $123.9M $125.7M
Capital Leases -- -- -- -- --
Total Liabilities $225.6M $412M $342.9M $185.3M $192.6M
 
Common Stock $37K $40K $1K $1K $1K
Other Common Equity Adj -- -$248K -$1.6M -$7K --
Common Equity $56.8M $609.2M $278.4M $210.5M $171.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.8M $609.2M $278.4M $210.5M $171.6M
 
Total Liabilities and Equity $282.4M $1B $621.3M $395.8M $364.2M
Cash and Short Terms $262.7M $560.4M $489.8M $302M $271.9M
Total Debt -- $278.9M $272.8M $123.9M $125.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $262.7M $241.3M $362.5M $302M $271.9M
Short Term Investments -- $319.1M $127.3M -- --
Accounts Receivable, Net -- $12.8M $7.2M $5.9M $4.9M
Inventory -- -- -- -- --
Prepaid Expenses $9.6M $15.2M $3.2M $5.4M --
Other Current Assets $865K $1.5M $1.5M $1.4M $7.6M
Total Current Assets $273.2M $589.9M $501.7M $324.7M $294.4M
 
Property Plant And Equipment $5.3M $24.5M $3.5M $14.5M $16.2M
Long-Term Investments -- $238.3M $112.4M $53.9M $52.8M
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 $364.2M
 
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 $57.3M
 
Long-Term Debt -- $278.9M $272.8M $123.9M $125.7M
Capital Leases -- -- -- -- --
Total Liabilities $225.6M $412M $342.9M $185.3M $192.6M
 
Common Stock $37K $40K $1K $1K $1K
Other Common Equity Adj -- -$248K -$1.6M -$7K --
Common Equity -- -- -- -- --
Total Preferred Equity -$1.2M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.8M $609.2M $278.4M $210.5M $171.6M
 
Total Liabilities and Equity $282.4M $1B $621.3M $395.8M $364.2M
Cash and Short Terms $262.7M $560.4M $489.8M $302M $271.9M
Total Debt -- $278.9M $272.8M $123.9M $125.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$149.1M -$187.9M -$438.9M -$101.4M -$48.2M
Depreciation & Amoritzation $1.6M $11.7M $17.9M $2M $1.6M
Stock-Based Compensation $23.8M $60.3M $108.2M $43.7M $30.1M
Change in Accounts Receivable -- $931K $5.6M $1.2M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$56.2M -$180.2M -$179.6M -$71.8M -$7.2M
 
Capital Expenditures $3.2M $3.2M $1.9M $13.2M $2.8M
Cash Acquisitions -- -$84M -- -- --
Cash From Investing -$3.2M -$643.9M $311.4M $168.3M -$1.6M
 
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 -$19.3M
Other Financing Activities $230.9M -$13.2M -$9.3M -$135.9M --
Cash From Financing $296.6M $802.7M -$10.6M -$150M -$21.3M
 
Beginning Cash (CF) $28.5M $265.6M $244.3M $365.4M $312M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $237.1M -$21.4M $121.2M -$53.4M -$30.1M
Ending Cash (CF) $265.6M $244.3M $365.4M $312M $281.9M
 
Levered Free Cash Flow -$59.5M -$183.4M -$181.5M -$85M -$10M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$70.5M -$105.5M -$143.5M -$15.5M -$26.4M
Depreciation & Amoritzation $517K $5.6M $2.2M $103K $380K
Stock-Based Compensation $14.2M $17.8M $10.8M $10.1M $7.2M
Change in Accounts Receivable -- -$44K $995K $3.3M $382K
Change in Inventories -- -- -- -- --
Cash From Operations -$26.5M -$76.8M -$12.8M -$12.3M -$19.6M
 
Capital Expenditures $237K $1.2M -$65K $1.2M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$237K -$503.1M $135.3M $4.6M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$636K $7M $135.6M $180K
Repurchase of Common Stock -$100K -- -- -$13M -$8.4M
Other Financing Activities $231.7M -$4K -$7.3M -$135.9M --
Cash From Financing $232.6M $281M $132K -$13.3M -$8.5M
 
Beginning Cash (CF) $59.8M $543.2M $242.8M $333.1M $311.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $205.9M -$299M $122.7M -$21.1M -$29.5M
Ending Cash (CF) $265.6M $244.3M $365.4M $312M $281.9M
 
Levered Free Cash Flow -$26.7M -$78M -$12.7M -$13.4M -$21.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$149.1M -$187.9M -$438.9M -$101.4M -$48.2M
Depreciation & Amoritzation $1.6M $11.7M $17.9M $2M $1.6M
Stock-Based Compensation $23.8M $60.3M $108.2M $43.7M $30.1M
Change in Accounts Receivable -- $931K $5.6M $1.2M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$56.2M -$180.2M -$179.6M -$71.8M -$7.2M
 
Capital Expenditures $3.2M $3.2M $1.9M $13.2M $2.8M
Cash Acquisitions -- -$84M -- -- --
Cash From Investing -$3.2M -$643.9M $311.4M $168.3M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10M -$1.6M -$2.6M -$1.1M -$502K
Repurchase of Common Stock -- -- -- -$13M -$19.3M
Other Financing Activities -- -$13.2M -$9.3M -- --
Cash From Financing $296.6M $802.7M -$10.6M -$150M -$21.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $237.1M -$21.4M $121.2M -$53.4M -$30.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$59.5M -$183.4M -$181.5M -$85M -$10M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$187.9M -$438.9M -$101.4M -$48.2M --
Depreciation & Amoritzation $11.7M $17.9M $2M $1.6M --
Stock-Based Compensation $60.3M $108.2M $43.7M $30.1M --
Change in Accounts Receivable $931K $5.6M $1.2M $1.1M --
Change in Inventories -- -- -- -- --
Cash From Operations -$180.2M -$179.6M -$71.8M -$7.2M --
 
Capital Expenditures $3.2M $1.9M $13.2M $2.8M --
Cash Acquisitions -$84M -- -- -- --
Cash From Investing -$643.9M $311.4M $168.3M -$1.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.6M -$2.6M -$1.1M -$502K --
Repurchase of Common Stock -- -- -$13M -$19.3M --
Other Financing Activities -$13.2M -$9.3M -$135.9M -- --
Cash From Financing $802.7M -$10.6M -$150M -$21.3M --
 
Beginning Cash (CF) $2.1B $777.4M $1.4B $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.4M $121.2M -$53.4M -$30.1M --
Ending Cash (CF) $2.1B $898.6M $1.4B $1.2B --
 
Levered Free Cash Flow -$183.4M -$181.5M -$85M -$10M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 4.67% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.8% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 4.95% over the past day.

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

Show me the best stock