Financhill
Sell
39

BLUE Quote, Financials, Valuation and Earnings

Last price:
$5.13
Seasonality move :
12.13%
Day range:
$4.50 - $5.15
52-week range:
$3.56 - $28.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.60x
P/B ratio:
2.05x
Volume:
385.8K
Avg. volume:
438.7K
1-year change:
-77.8%
Market cap:
$50.4M
Revenue:
$83.8M
EPS (TTM):
-$35.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $3.7M $3.6M $29.5M $83.8M
Revenue Growth (YoY) -- -- -1.78% 720.05% 184.12%
 
Cost of Revenues -- $38.9M $10.1M $33.5M $89.4M
Gross Profit -- -$35.2M -$6.5M -$4M -$5.6M
Gross Profit Margin -- -961.09% -180.15% -13.66% -6.65%
 
R&D Expenses $319.3M $319.9M $200.4M $167.7M $94.3M
Selling, General & Admin $240M $210M $140.3M $165.5M $167.9M
Other Inc / (Exp) -$6.9M $1.9M $20.3M $38.7M $41.4M
Operating Expenses $559.3M $529.9M $238.8M $240.2M $262.1M
Operating Income -$559.3M -$565.1M -$245.2M -$244.3M -$267.7M
 
Net Interest Expenses -- -- $5.3M $6.5M $14.4M
EBT. Incl. Unusual Items -$560.4M -$562.4M -$230.2M -$212M -$240.6M
Earnings of Discontinued Ops. -$57.6M -$256.7M -- -- --
Income Tax Expense $686K $258K $117K -$126K $70K
Net Income to Company -$618.7M -$819.4M -$230.3M -$211.9M -$240.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$618.7M -$819.4M -$230.3M -$211.9M -$240.7M
 
Basic EPS (Cont. Ops) -$199.00 -$237.80 -$58.60 -$38.59 -$24.84
Diluted EPS (Cont. Ops) -$199.00 -$237.80 -$58.60 -$38.59 -$24.84
Weighted Average Basic Share $3.1M $3.4M $3.9M $5.5M $9.7M
Weighted Average Diluted Share $3.1M $3.4M $3.9M $5.5M $9.7M
 
EBITDA -$539.9M -$545.5M -$215.6M -$167.2M -$156.8M
EBIT -$559.3M -$565.1M -$223.9M -$195.7M -$218.1M
 
Revenue (Reported) -- $3.7M $3.6M $29.5M $83.8M
Operating Income (Reported) -$559.3M -$565.1M -$245.2M -$244.3M -$267.7M
Operating Income (Adjusted) -$559.3M -$565.1M -$223.9M -$195.7M -$218.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -$240M $1.6M $63K $7.8M $38.5M
Revenue Growth (YoY) -- -- -96.08% 12334.92% 391.72%
 
Cost of Revenues -$3.9M $3.7M $21K $12.2M $22.8M
Gross Profit -$236.1M -$2.1M $42K -$4.4M $15.7M
Gross Profit Margin 98.38% -129.2% 66.67% -55.63% 40.84%
 
R&D Expenses -$131.6M $79.4M $5.6M $36.1M $20.8M
Selling, General & Admin $30M $53.2M $34.1M $46.8M $31.4M
Other Inc / (Exp) -$2.9M $2.3M $12.2M $8.5M $12.4M
Operating Expenses -$101.5M $132.6M -$62.3M $82.9M $52.2M
Operating Income -$134.6M -$134.7M $62.3M -$87.3M -$36.5M
 
Net Interest Expenses $4.5M -- $6M $2.1M $4.5M
EBT. Incl. Unusual Items -$142M -$132.2M $68.6M -$80.9M -$28.6M
Earnings of Discontinued Ops. -- -$22.7M -- -- --
Income Tax Expense $253K $89K $110K -$46K $107K
Net Income to Company -$199.9M -$155.1M $68.5M -$80.8M -$28.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$199.9M -$155.1M $68.5M -$80.8M -$28.7M
 
Basic EPS (Cont. Ops) -$60.20 -$42.80 $7.60 -$13.99 -$2.84
Diluted EPS (Cont. Ops) -$60.20 -$42.80 $7.60 -$13.99 -$2.84
Weighted Average Basic Share $3.3M $3.6M $4.3M $5.9M $9.7M
Weighted Average Diluted Share $3.3M $3.6M $4.3M $5.9M $9.7M
 
EBITDA -$129.6M -$132.4M $88.3M -$68M -$9M
EBIT -$134.6M -$134.7M $83.7M -$76.8M -$22.9M
 
Revenue (Reported) -$240M $1.6M $63K $7.8M $38.5M
Operating Income (Reported) -$134.6M -$134.7M $62.3M -$87.3M -$36.5M
Operating Income (Adjusted) -$134.6M -$134.7M $83.7M -$76.8M -$22.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $3.7M $3.6M $29.5M $83.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $38.9M -- $33.5M $89.4M
Gross Profit -- -$35.2M -$6.5M -$4M -$5.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $319.3M $320.6M $200.4M $167.7M $94.3M
Selling, General & Admin $240M $214M $140.3M $165.5M $167.9M
Other Inc / (Exp) -$6.9M $6.5M $20.3M $131.6M $40.6M
Operating Expenses $559.3M $534.5M $238.8M $333.2M $262.1M
Operating Income -$559.3M -$569.7M -$245.2M -$337.2M -$267.7M
 
Net Interest Expenses -- -- $5.3M $6.5M $13.6M
EBT. Incl. Unusual Items -$560.4M -$562.4M -$230.2M -$212M -$240.6M
Earnings of Discontinued Ops. -- -$256.7M -- -- --
Income Tax Expense $686K $258K $117K -$126K $70K
Net Income to Company -$618.7M -$819.4M -$230.3M -$211.9M -$240.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$618.7M -$819.4M -$230.3M -$211.9M -$240.7M
 
Basic EPS (Cont. Ops) -$199.00 -$239.00 -$71.60 -$37.99 -$24.64
Diluted EPS (Cont. Ops) -$199.00 -$239.00 -$71.60 -$37.99 -$24.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$539.9M -$550.1M -$215.6M -$167.2M -$157.6M
EBIT -$559.3M -$569.7M -$223.9M -$195.7M -$218.9M
 
Revenue (Reported) -- $3.7M $3.6M $29.5M $83.8M
Operating Income (Reported) -$559.3M -$569.7M -$245.2M -$337.2M -$267.7M
Operating Income (Adjusted) -$559.3M -$569.7M -$223.9M -$195.7M -$218.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7M $3.6M $29.5M $83.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.9M $10.1M $33.5M $89.4M --
Gross Profit -$35.2M -$6.5M -$4M -$5.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $320.6M $200.4M $167.7M $94.3M --
Selling, General & Admin $214M $140.3M $165.5M $167.9M --
Other Inc / (Exp) $6.5M $20.3M $131.6M $40.6M --
Operating Expenses $534.5M $238.8M $333.2M $262.1M --
Operating Income -$569.7M -$245.2M -$337.2M -$267.7M --
 
Net Interest Expenses -- $6M $6.5M $13.6M --
EBT. Incl. Unusual Items -$562.4M -$230.2M -$212M -$240.6M --
Earnings of Discontinued Ops. -$256.7M -- -- -- --
Income Tax Expense $258K $117K -$126K $70K --
Net Income to Company -$819.4M -$230.3M -$211.9M -$240.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$819.4M -$230.3M -$211.9M -$240.7M --
 
Basic EPS (Cont. Ops) -$239.00 -$71.60 -$37.99 -$24.64 --
Diluted EPS (Cont. Ops) -$239.00 -$71.60 -$37.99 -$24.64 --
Weighted Average Basic Share $13.8M $15.7M $22M $38.8M --
Weighted Average Diluted Share $13.8M $15.7M $22M $38.8M --
 
EBITDA -$550.1M -$215.6M -$167.2M -$157.6M --
EBIT -$569.7M -$223.9M -$195.7M -$218.9M --
 
Revenue (Reported) $3.7M $3.6M $29.5M $83.8M --
Operating Income (Reported) -$569.7M -$245.2M -$337.2M -$267.7M --
Operating Income (Adjusted) -$569.7M -$223.9M -$195.7M -$218.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $260.6M $161.2M $113M $221.8M $62.3M
Short Term Investments $419.6M $138.3M $67.3M -- --
Accounts Receivable, Net $3.9M $11.4M $14.6M $21.7M $13.6M
Inventory $10.7M -- -- $22.9M $65M
Prepaid Expenses $25.7M $25.6M $8.6M $14.8M $10.6M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $336.5M $203.6M $281.7M $154.7M
 
Property Plant And Equipment $84.9M $101.2M $298.5M $267M $237.7M
Long-Term Investments $61.4M $97.1M $1.4M -- --
Goodwill $5.6M $5.6M $5.6M $5.6M $5.6M
Other Intangibles $4.4M -- $4.9M $10.4M $9.5M
Other Long-Term Assets $409.3M $53.3M $55.8M $54.3M $52.6M
Total Assets $1.8B $593.8M $569.8M $619.2M $460.2M
 
Accounts Payable $13.8M $25.9M $14.9M $18.5M $34.3M
Accrued Expenses $53.1M $59.4M $25M $46.7M $63.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.7M $23.2M $88.2M $109.2M $117.4M
Other Current Liabilities $84.3M $1.2M $8.4M $3.2M $5.1M
Total Current Liabilities $203.6M $153M $156.6M $200.1M $321.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $426.2M $219.5M $435.5M $424.6M $491.8M
 
Common Stock $665K $711K $830K $1.9M $1.9M
Other Common Equity Adj -$5.5M -$2.9M -$4.1M -$1.8M -$2.1M
Common Equity $1.4B $374.3M $134.3M $194.5M -$31.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $374.3M $134.3M $194.5M -$31.5M
 
Total Liabilities and Equity $1.8B $593.8M $569.8M $619.2M $460.2M
Cash and Short Terms $680.2M $299.5M $180.3M $221.8M $62.3M
Total Debt -- -- -- -- $71.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $260.6M $161.2M $113M $221.8M $62.3M
Short Term Investments $419.6M $138.3M $67.3M -- --
Accounts Receivable, Net $3.9M $11.4M $14.6M $21.7M $13.6M
Inventory $10.7M -- -- $22.9M $65M
Prepaid Expenses $25.7M $25.6M $8.6M $14.8M $10.6M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $336.5M $203.6M $281.7M $154.7M
 
Property Plant And Equipment $84.9M $101.2M $298.5M $267M $237.7M
Long-Term Investments $61.4M $97.1M $1.4M -- --
Goodwill $5.6M $5.6M $5.6M $5.6M $5.6M
Other Intangibles $4.4M -- $4.9M $10.4M $9.5M
Other Long-Term Assets $409.3M $53.3M $55.8M $54.3M $52.6M
Total Assets $1.8B $593.8M $569.8M $619.2M $460.2M
 
Accounts Payable $13.8M $25.9M $14.9M $18.5M $34.3M
Accrued Expenses $53.1M $59.4M $25M $46.7M $63.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.7M $23.2M $88.2M $109.2M $117.4M
Other Current Liabilities $84.3M $1.2M $8.4M $3.2M $5.1M
Total Current Liabilities $203.6M $153M $156.6M $200.1M $321.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $426.2M $219.5M $435.5M $424.6M $491.8M
 
Common Stock $665K $711K $830K $1.9M $1.9M
Other Common Equity Adj -$5.5M -$2.9M -$4.1M -$1.8M -$2.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $374.3M $134.3M $194.5M -$31.5M
 
Total Liabilities and Equity $1.8B $593.8M $569.8M $619.2M $460.2M
Cash and Short Terms $680.2M $299.5M $180.3M $221.8M $62.3M
Total Debt -- -- -- -- $71.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$618.7M -$819.4M -$230.3M -$211.9M -$240.7M
Depreciation & Amoritzation $19.4M $19.6M $8.3M $28.5M $61.2M
Stock-Based Compensation $156.6M $127.9M $35.1M $19.4M $13.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$18.4M -$7.2M -$36.6M -$52.5M
Cash From Operations -$470.4M -$635.6M -$316.2M -$235M -$260M
 
Capital Expenditures $29M $23M $13.2M $9.1M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84.3M $562.6M $250.5M $155M $3.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $71.3M
Long-Term Debt Repaid -- -- -$36.7M -$54.4M -$86M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$174.3M $16K $2.4M $99.4M
Cash From Financing $546.7M -$94M $17.5M $196.2M $87.5M
 
Beginning Cash (CF) $381.7M $373.7M $206.7M $158.4M $274.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M -$167M -$48.2M $116.2M -$168.7M
Ending Cash (CF) $373.7M $206.7M $158.4M $274.6M $105.9M
 
Levered Free Cash Flow -$499.3M -$658.6M -$329.4M -$244.1M -$262.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$199.9M -$155.1M $68.5M -$80.8M -$28.7M
Depreciation & Amoritzation $5M $2.3M $4.6M $8.9M $13.9M
Stock-Based Compensation $33M $26.1M $4.6M $3.4M $4.1M
Change in Accounts Receivable -- -- -- $14.6M --
Change in Inventories $9.4M -- -$7.2M -$10.4M -$14.4M
Cash From Operations -$155.2M -$139.7M -$19.5M -$54.1M -$50.2M
 
Capital Expenditures $7.9M $2.1M $5.1M $5.2M $485K
Cash Acquisitions -- -- -- -- --
Cash From Investing $148.8M $60.9M $103.2M $3.8M $2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$14.1M -$16.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $51.4M
Cash From Financing $1.4M -$174M -$36.8M $106.6M $35M
 
Beginning Cash (CF) $378.7M $459.5M $111.6M $218.4M $118.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M -$252.8M $46.9M $56.2M -$12.7M
Ending Cash (CF) $373.7M $206.7M $158.4M $274.6M $105.9M
 
Levered Free Cash Flow -$163.1M -$141.8M -$24.6M -$59.4M -$50.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$618.7M -$819.4M -$230.3M -$211.9M -$240.7M
Depreciation & Amoritzation $19.4M $19.6M $8.3M $28.5M $61.2M
Stock-Based Compensation $156.6M $127.9M $35.1M $19.4M $13.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$7.2M -$36.6M -$52.5M
Cash From Operations -$470.4M -$635.6M -$316.2M -$235M -$260M
 
Capital Expenditures $29M $23M $13.2M $9.1M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84.3M $562.6M $250.5M $155M $3.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $71.3M
Long-Term Debt Repaid -- -- -- -$54.4M -$86M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $99.4M
Cash From Financing $546.7M -$94M $17.5M $196.2M $87.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M -$167M -$48.2M $116.2M -$168.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$499.3M -$658.6M -$329.4M -$244.1M -$262.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$819.4M -$230.3M -$211.9M -$240.7M --
Depreciation & Amoritzation $19.6M $8.3M $28.5M $61.2M --
Stock-Based Compensation $127.9M $35.1M $19.4M $13.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$7.2M -$36.6M -$52.5M --
Cash From Operations -$635.6M -$316.2M -$235M -$260M --
 
Capital Expenditures $23M $13.2M $9.1M $2.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $562.6M $250.5M $155M $3.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $71.3M --
Long-Term Debt Repaid -- -- -$54.4M -$86M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $99.4M --
Cash From Financing -$94M $17.5M $196.2M $87.5M --
 
Beginning Cash (CF) $1.7B $596.3M $879.4M $850.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$167M -$48.2M $116.2M -$168.7M --
Ending Cash (CF) $1.6B $548.1M $995.5M $681.7M --
 
Levered Free Cash Flow -$658.6M -$329.4M -$244.1M -$262.6M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock