Financhill
Sell
24

SKLZ Quote, Financials, Valuation and Earnings

Last price:
$4.75
Seasonality move :
-12.79%
Day range:
$4.67 - $4.79
52-week range:
$3.54 - $9.11
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.81x
P/B ratio:
0.56x
Volume:
30.7K
Avg. volume:
64.8K
1-year change:
-3.27%
Market cap:
$71.6M
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 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