Financhill
Sell
29

HEPA Quote, Financials, Valuation and Earnings

Last price:
$0.07
Seasonality move :
-6.82%
Day range:
$0.07 - $0.07
52-week range:
$0.03 - $36.73
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.44x
Volume:
6.2K
Avg. volume:
14.8K
1-year change:
-99.73%
Market cap:
$713.5K
Revenue:
--
EPS (TTM):
-$13.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.5K $86.1K $77.5K $67.1K $30.8K
Gross Profit -$34.5K -$86.1K -$77.5K -$67.1K -$30.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12M $20.4M $33.3M $35.6M $11.8M
Selling, General & Admin $8.1M $10M $10.3M $9.6M $7.5M
Other Inc / (Exp) -$146.1K -$2.3M -$1.5M -$4.1M $4.4M
Operating Expenses $20.1M $30.3M $43.5M $45.2M $19.3M
Operating Income -$20.1M -$30.4M -$43.6M -$45.3M -$19.3M
 
Net Interest Expenses $31.2K $8.9K $10.2K $9.5K $1.2M
EBT. Incl. Unusual Items -$20.3M -$32.7M -$45.1M -$49.3M -$16.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.6K -- -$2.9M -$409K -$3M
Net Income to Company -$20.4M -$32.7M -$42.2M -$48.9M -$13.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.4M -$32.7M -$42.2M -$48.9M -$13.2M
 
Basic EPS (Cont. Ops) -$42.07 -$9.31 -$11.90 -$12.32 -$107.35
Diluted EPS (Cont. Ops) -$42.07 -$9.31 -$11.90 -$12.32 -$107.35
Weighted Average Basic Share $483.9K $3.5M $3.8M $4M $122.9K
Weighted Average Diluted Share $483.9K $3.5M $3.8M $4M $122.9K
 
EBITDA -$20.1M -$30.3M -$43.5M -$45.2M -$19.3M
EBIT -$20.1M -$30.4M -$43.6M -$45.3M -$19.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$20.1M -$30.4M -$43.6M -$45.3M -$19.3M
Operating Income (Adjusted) -$20.1M -$30.4M -$43.6M -$45.3M -$19.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.1K $17.7K $18.5K -- --
Gross Profit -$23.1K -$17.7K -$18.5K -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.8M $5.7M $8.5M $2.8M --
Selling, General & Admin $2.7M $2.7M $2.1M $1.7M $527.9K
Other Inc / (Exp) -$750K -$80K $140K $66.9K --
Operating Expenses $8.5M $8.4M $10.6M $4.5M $527.9K
Operating Income -$8.5M -$8.5M -$10.7M -$4.5M -$527.9K
 
Net Interest Expenses $2.1K $2.3K $2.4K $474.6K --
EBT. Incl. Unusual Items -$9.3M -$8.5M -$10.5M -$4.9M -$472.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.3M -$8.5M -$10.5M -$4.9M -$472.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.3M -$8.5M -$10.5M -$4.9M -$472.5K
 
Basic EPS (Cont. Ops) -$121.61 -$2.24 -$2.74 -$0.72 -$0.04
Diluted EPS (Cont. Ops) -$121.61 -$2.24 -$2.74 -$0.72 -$0.04
Weighted Average Basic Share $76.2K $3.8M $3.8M $6.7M $11.6M
Weighted Average Diluted Share $76.2K $3.8M $3.8M $6.7M $11.6M
 
EBITDA -$8.5M -$8.4M -$10.6M -$4.5M -$527.9K
EBIT -$8.5M -$8.5M -$10.7M -$4.5M -$527.9K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$8.5M -$8.5M -$10.7M -$4.5M -$527.9K
Operating Income (Adjusted) -$8.5M -$8.5M -$10.7M -$4.5M -$527.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $76.2K $82.4K $73.3K $43K --
Gross Profit -$76.2K -$82.4K -$73.3K -$43K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $16.1M $32.7M $37.7M $17.9M --
Selling, General & Admin $10.2M $12.1M $8.2M $7.5M $4.5M
Other Inc / (Exp) -$1.6M -$2.3M $260K -$288.1K --
Operating Expenses $26.3M $44.6M $45.9M $25.3M $4.9M
Operating Income -$26.4M -$44.7M -$45.9M -$25.4M -$4.9M
 
Net Interest Expenses $21.8K $9.9K $7.2K $481.3K $842.7K
EBT. Incl. Unusual Items -$28M -$45.1M -$47.6M -$26.1M -$9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9K -- -$2.9M -$3.4M --
Net Income to Company -$28M -$45.1M -$44.7M -$22.7M -$9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28M -$45.1M -$44.7M -$22.7M -$9.2M
 
Basic EPS (Cont. Ops) -$341.53 -$11.84 -$12.51 -$4.39 -$13.40
Diluted EPS (Cont. Ops) -$341.53 -$11.84 -$12.51 -$4.39 -$13.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$26.3M -$44.6M -$45.9M -$25.3M -$4.9M
EBIT -$26.4M -$44.7M -$45.9M -$25.4M -$4.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$26.4M -$44.7M -$45.9M -$25.4M -$4.9M
Operating Income (Adjusted) -$26.4M -$44.7M -$45.9M -$25.4M -$4.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $62.6K $58.9K $54.8K $30.8K --
Gross Profit -$62.6K -$58.9K -$54.8K -$30.8K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.5M $25.8M $30.2M $12.4M $445.5K
Selling, General & Admin $7.9M $10M $7.8M $5.7M $2.7M
Other Inc / (Exp) -$1.6M -$1.5M $180K $4M -$4.8M
Operating Expenses $21.3M $35.7M $38M $18.1M $3.2M
Operating Income -$21.4M -$35.7M -$38M -$18.1M -$3.2M
 
Net Interest Expenses $6.7K $7.7K $4.7K $478.9K $24.8K
EBT. Incl. Unusual Items -$23M -$35.4M -$37.9M -$14.6M -$7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$3M --
Net Income to Company -$23M -$35.4M -$37.9M -$11.6M -$7.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23M -$35.4M -$37.9M -$11.6M -$7.6M
 
Basic EPS (Cont. Ops) -$338.44 -$9.28 -$9.90 -$1.96 -$2.29
Diluted EPS (Cont. Ops) -$338.44 -$9.28 -$9.90 -$1.96 -$2.29
Weighted Average Basic Share $204.6K $11.4M $11.5M $17.6M $25.8M
Weighted Average Diluted Share $204.6K $11.4M $11.5M $17.6M $25.8M
 
EBITDA -$21.3M -$35.7M -$38M -$18.1M -$3.2M
EBIT -$21.4M -$35.7M -$38M -$18.1M -$3.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$21.4M -$35.7M -$38M -$18.1M -$3.2M
Operating Income (Adjusted) -$21.4M -$35.7M -$38M -$18.1M -$3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40.7M $91.3M $51.2M $14.8M $406.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.9M $6.1M $5.3M $2.7M $1.2M
Other Current Assets -- -- -- -- --
Total Current Assets $42.6M $97.5M $56.5M $17.5M $1.6M
 
Property Plant And Equipment $664.9K $456.5K $132.2K $242.4K --
Long-Term Investments -- -- -- -- --
Goodwill $1.9M $1.9M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $285.1K $583.3K $426.2K $364.2K --
Total Assets $49.4M $104.2M $60.8M $18.2M $1.6M
 
Accounts Payable $3.7M $2.4M $2.7M $2.3M $220.2K
Accrued Expenses $622.4K $868.3K $2.9M $2.4M $23.7K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $279.8K $266.7K $53.6K $115.9K --
Other Current Liabilities -- $3M $366.2K $386K --
Total Current Liabilities $4.7M $8.2M $7.9M $5.3M $3.1M
 
Long-Term Debt $472.3K $50.3K -- $93.1K --
Capital Leases -- -- -- -- --
Total Liabilities $8.9M $11.2M $11M $10.9M $3.5M
 
Common Stock $3.2K $7.6K $7.6K $500 --
Other Common Equity Adj -- -- -$90.2K -$78.8K $8.4K
Common Equity $38.8M $91.3M $48.2M $5.6M -$3.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $40.5M $93M $49.9M $7.3M -$1.9M
 
Total Liabilities and Equity $49.4M $104.2M $60.8M $18.2M $1.6M
Cash and Short Terms $40.7M $91.3M $51.2M $14.8M $406.4K
Total Debt $472.3K $50.3K -- $93.1K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $98.7M $59.1M $19.3M $1.5M $2.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $6.8M $6.5M $2M $1.4M $1.4M
Other Current Assets -- -- $2M -- --
Total Current Assets $105.5M $65.7M $21.3M $3.5M $3.7M
 
Property Plant And Equipment $545.4K $183.2K $283.6K $118.3K --
Long-Term Investments -- -- -- -- --
Goodwill $1.9M -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $495.2K $654.5K $260.1K $66.5K --
Total Assets $111.6M $69.7M $25M $3.7M $3.7M
 
Accounts Payable $1.8M $2.6M $3M $186.3K $77.2K
Accrued Expenses $1.3M $2.5M $2.9M $306K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $285.3K $105.6K $112.3K $118K --
Other Current Liabilities $2.8M -- $376.4K -- --
Total Current Liabilities $7.1M $7.5M $6.4M $2.7M $347.4K
 
Long-Term Debt $99.1K -- $129.3K -- --
Capital Leases -- -- -- -- --
Total Liabilities $9M $10.4M $8.8M $4.1M $415.8K
 
Common Stock $7.6K $7.6K $400 $700 $1.2K
Other Common Equity Adj -- -$90.3K -$93.9K -$53.8K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $102.6M $59.3M $16.2M -$406.7K $3.3M
 
Total Liabilities and Equity $111.6M $69.7M $25M $3.7M $3.7M
Cash and Short Terms $98.7M $59.1M $19.3M $1.5M $2.3M
Total Debt $99.1K -- $129.3K -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.4M -$32.7M -$42.2M -$48.9M -$13.2M
Depreciation & Amoritzation $34.5K $86.1K $77.5K $67.1K $30.8K
Stock-Based Compensation $2.4M $4.7M $2.6M $1.3M $791.6K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$16.2M -$31.2M -$35M -$40.9M -$18.2M
 
Capital Expenditures $88K $130.4K $16.3K $14.3K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$85.8K -$130.4K -$14.1K -$14.3K -$600K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $176.6K -- -- -- --
Long-Term Debt Repaid -- -$176.6K -- -- --
Repurchase of Common Stock -- -- $21M -- --
Other Financing Activities -- -- -$2M -- --
Cash From Financing $43.1M $82M -$5.1M $4.5M $4.3M
 
Beginning Cash (CF) $40.7M $91.3M $51.2M $14.8M $406.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.8M $50.6M -$40.2M -$36.4M -$14.4M
Ending Cash (CF) $67.5M $142M $11M -$21.6M -$13.9M
 
Levered Free Cash Flow -$16.3M -$31.4M -$35M -$40.9M -$18.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.3M -$8.5M -$10.5M -$4.9M -$472.5K
Depreciation & Amoritzation $23.1K $17.7K $18.5K -- --
Stock-Based Compensation $1.5M $616.8K $318.9K $28.6K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$11.3M -$12.5M -$11.2M -$2.5M -$446K
 
Capital Expenditures $36.5K -- -$2.6K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36.5K -- $2.6K -$600K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $2.5M -$157.4K
 
Beginning Cash (CF) $98.7M $59.1M $19.3M $1.5M $2.3M
Foreign Exchange Rate Adjustment -- -- -$4K -- --
Additions / Reductions -$11.4M -$12.6M -$11.2M -$617.9K -$603.3K
Ending Cash (CF) $87.4M $46.6M $8M $879.2K $1.7M
 
Levered Free Cash Flow -$11.4M -$12.5M -$11.2M -$2.5M -$446K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$28M -$45.1M -$44.7M -$22.7M -$9.2M
Depreciation & Amoritzation $76.2K $82.4K $73.3K $43K --
Stock-Based Compensation $4.8M $3.2M $1.4M $913.3K $49.4K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$28.4M -$37.5M -$36.7M -$26.1M -$4.1M
 
Capital Expenditures $206.9K -- $30.2K $300 $132.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$207K $2.3K -$30.3K -$600.3K -$132.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $21M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $113.6M -$2M -$3.1M $8.8M $5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85M -$39.6M -$39.9M -$17.8M $824K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$28.6M -$37.5M -$36.7M -$26.1M -$4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23M -$35.4M -$37.9M -$11.6M -$7.6M
Depreciation & Amoritzation $62.6K $58.9K $54.8K $30.8K --
Stock-Based Compensation $3.8M $2.3M $1.2M $763K $20.8K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$23.8M -$30.2M -$31.9M -$17.1M -$2.9M
 
Capital Expenditures $130.4K -- $13.9K -- $132.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$130.4K $2.3K -$13.9K -$600K -$132.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$176.6K -- -- -- -$2.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2M -- -- -$802.6K
Cash From Financing $82M -$2M -- $4.3M $5M
 
Beginning Cash (CF) $324.3M $210.1M $92.8M $16.7M $9.8M
Foreign Exchange Rate Adjustment -- -- -$3.9K $24.9K --
Additions / Reductions $58M -$32.2M -$31.9M -$13.3M $1.9M
Ending Cash (CF) $382.3M $177.9M $60.9M $3.5M $11.7M
 
Levered Free Cash Flow -$24M -$30.2M -$31.9M -$17.1M -$3.1M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 4.21% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 1.01% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.58% over the past day.

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

Show me the best stock