Financhill
Sell
19

CRSP Quote, Financials, Valuation and Earnings

Last price:
$42.12
Seasonality move :
6.36%
Day range:
$41.94 - $43.48
52-week range:
$36.52 - $75.91
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.87x
Volume:
1.4M
Avg. volume:
2.4M
1-year change:
-41.51%
Market cap:
$3.6B
Revenue:
$35M
EPS (TTM):
-$4.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $543K $913.1M $436K $370M $35M
Revenue Growth (YoY) -99.81% 168054.88% -99.95% 84762.39% -90.54%
 
Cost of Revenues -- $101.2M $110.3M $130.3M $110.3M
Gross Profit -- $811.9M -$109.8M $239.8M -$75.3M
Gross Profit Margin -- 88.92% -25186.7% 64.8% -215%
 
R&D Expenses $266.9M $340.6M $461.6M $387.3M $320.7M
Selling, General & Admin $88.2M $99.7M $102.5M $76.2M $73M
Other Inc / (Exp) $6.4M $6M $22.7M $71.8M $103.9M
Operating Expenses $355M $438.4M $563.3M $462.3M $391.3M
Operating Income -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$348.1M $379.5M -$650.5M -$150.7M -$362.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $809K $1.9M -$325K $2.9M $3.6M
Net Income to Company -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
 
Basic EPS (Cont. Ops) -$5.29 $4.97 -$8.36 -$1.94 -$4.34
Diluted EPS (Cont. Ops) -$5.29 $4.70 -$8.36 -$1.94 -$4.34
Weighted Average Basic Share $65.9M $75.9M $77.7M $79.2M $84.4M
Weighted Average Diluted Share $65.9M $80.4M $77.7M $79.2M $84.4M
 
EBITDA -$345.3M $391.5M -$649M -$202.7M -$447.3M
EBIT -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
 
Revenue (Reported) $543K $913.1M $436K $370M $35M
Operating Income (Reported) -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
Operating Income (Adjusted) -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $194K $12.3M $6K $200M $35M
Revenue Growth (YoY) -99.75% 6264.95% -99.95% 3333233.33% -82.5%
 
Cost of Revenues -- $31.8M $6.8M $20M --
Gross Profit -- -$19.5M -$6.8M $180M $35M
Gross Profit Margin -- -157.73% -113616.67% 90% --
 
R&D Expenses $82.4M $103.1M $103.6M $95.1M $82.2M
Selling, General & Admin $25.8M $23.7M $21.2M $16.5M $18.1M
Other Inc / (Exp) $575K $2.2M $11.5M $20M $28M
Operating Expenses $108M $126.2M $124.7M $110.4M $99.6M
Operating Income -$107.8M -$145.7M -$131.5M $69.6M -$64.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$107.2M -$143.5M -$120.1M $89.6M -$36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$147K -$2.3M -$9.5M $233K $700K
Net Income to Company -$107M -$141.2M -$110.6M $89.3M -$37.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$107M -$141.2M -$110.6M $89.3M -$37.3M
 
Basic EPS (Cont. Ops) -$1.52 -$1.84 -$1.41 $1.13 -$0.44
Diluted EPS (Cont. Ops) -$1.52 -$1.84 -$1.41 $1.13 -$0.44
Weighted Average Basic Share $71.3M $76.7M $78.3M $79.7M $85.5M
Weighted Average Diluted Share $71.3M $79.9M $78.3M $79.7M $85.5M
 
EBITDA -$105.2M -$139.4M -$125.7M $74.5M -$59.7M
EBIT -$107.8M -$145.7M -$131.5M $69.6M -$64.6M
 
Revenue (Reported) $194K $12.3M $6K $200M $35M
Operating Income (Reported) -$107.8M -$145.7M -$131.5M $69.6M -$64.6M
Operating Income (Adjusted) -$107.8M -$145.7M -$131.5M $69.6M -$64.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $543K $913.1M $436K -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $101.2M $110.3M $130.3M --
Gross Profit -- $811.9M -$109.8M $239.8M -$75.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $266.9M $339.5M $461.6M $387.3M $320.7M
Selling, General & Admin $88.2M $100.7M $102.5M $76.2M $73M
Other Inc / (Exp) $6.4M $6M $22.7M $71.8M $103.9M
Operating Expenses $355M $438.4M $563.3M $462.3M $391.3M
Operating Income -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$348.1M $379.5M -$650.5M -$150.7M -$362.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $809K $1.9M -$325K $2.9M $3.6M
Net Income to Company -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
 
Basic EPS (Cont. Ops) -$5.29 $4.99 -$8.37 -$1.93 -$4.37
Diluted EPS (Cont. Ops) -$5.29 $4.42 -$8.37 -$1.93 -$4.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$345.3M $391.5M -$649M -$202.7M -$447.3M
EBIT -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
 
Revenue (Reported) $543K $913.1M $436K -- --
Operating Income (Reported) -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
Operating Income (Adjusted) -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $913.1M $436K $370M $35M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $101.2M $110.3M $130.3M $110.3M --
Gross Profit $811.9M -$109.8M $239.8M -$75.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $339.5M $461.6M $387.3M $320.7M --
Selling, General & Admin $100.7M $102.5M $76.2M $73M --
Other Inc / (Exp) $6M $22.7M $71.8M $103.9M --
Operating Expenses $438.4M $563.3M $462.3M $391.3M --
Operating Income $373.5M -$673.2M -$222.5M -$466.6M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $379.5M -$650.5M -$150.7M -$362.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M -$325K $2.9M $3.6M --
Net Income to Company $377.7M -$650.2M -$153.6M -$366.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $377.7M -$650.2M -$153.6M -$366.3M --
 
Basic EPS (Cont. Ops) $4.99 -$8.37 -$1.93 -$4.37 --
Diluted EPS (Cont. Ops) $4.42 -$8.37 -$1.93 -$4.37 --
Weighted Average Basic Share $303.8M $311M $316.9M $337.4M --
Weighted Average Diluted Share $311.7M $311M $316.9M $337.4M --
 
EBITDA $391.5M -$649M -$202.7M -$447.3M --
EBIT $373.5M -$673.2M -$222.5M -$466.6M --
 
Revenue (Reported) $913.1M $436K $370M $35M --
Operating Income (Reported) $373.5M -$673.2M -$222.5M -$466.6M --
Operating Income (Adjusted) $373.5M -$673.2M -$222.5M -$466.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $923M $211.9M $389.5M $298.3M
Short Term Investments $521.7M $1.5B $1.6B $1.3B $1.6B
Accounts Receivable, Net $144K $305K -- $200M $25M
Inventory -- -- -- -- --
Prepaid Expenses $26.1M -- -- -- --
Other Current Assets -- $38.1M $37.7M $14.4M $8.3M
Total Current Assets $1.7B $2.4B $1.9B $1.9B $1.9B
 
Property Plant And Equipment $93M $312M $320.6M $305.9M $277.6M
Long-Term Investments -- -- $53.1M $2M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.1M $22.2M $16.3M $13.6M $27.3M
Total Assets $1.8B $2.8B $2.2B $2.2B $2.2B
 
Accounts Payable $9.1M $14.8M $27.4M $38.1M $14.7M
Accrued Expenses $53.8M $91M $77.7M $45.3M $41.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.4M $12.2M $15.8M $15.6M $17.3M
Other Current Liabilities $7.2M $171K $20K $5.1M $10.4M
Total Current Liabilities $94.3M $119.9M $121.1M $108.8M $87.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $163.7M $352.4M $367.6M $346.8M $310M
 
Common Stock $2.3M $2.4M $2.4M $2.5M $2.7M
Other Common Equity Adj -$83K -$5.1M -$15.6M $1.9M $1.8M
Common Equity $1.7B $2.4B $1.9B $1.9B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $2.4B $1.9B $1.9B $1.9B
 
Total Liabilities and Equity $1.8B $2.8B $2.2B $2.2B $2.2B
Cash and Short Terms $1.7B $2.4B $1.8B $1.7B $1.9B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $923M $211.9M $389.5M $298.3M
Short Term Investments $521.7M $1.5B $1.6B $1.3B $1.6B
Accounts Receivable, Net $144K $305K -- $200M $25M
Inventory -- -- -- -- --
Prepaid Expenses $26.1M -- -- -- --
Other Current Assets -- $38.1M $37.7M $14.4M $8.3M
Total Current Assets $1.7B $2.4B $1.9B $1.9B $1.9B
 
Property Plant And Equipment $93M $312M $320.6M $305.9M $277.6M
Long-Term Investments -- -- $53.1M $2M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.1M $22.2M $16.3M $13.6M $27.3M
Total Assets $1.8B $2.8B $2.2B $2.2B $2.2B
 
Accounts Payable $9.1M $14.8M $27.4M $38.1M $14.7M
Accrued Expenses $53.8M $91M $77.7M $45.3M $41.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.4M $12.2M $15.8M $15.6M $17.3M
Other Current Liabilities $7.2M $171K $20K $5.1M $10.4M
Total Current Liabilities $94.3M $119.9M $121.1M $108.8M $87.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $163.7M $352.4M $367.6M $346.8M $310M
 
Common Stock $2.3M $2.4M $2.4M $2.5M $2.7M
Other Common Equity Adj -$83K -$5.1M -$15.6M $1.9M $1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $2.4B $1.9B $1.9B $1.9B
 
Total Liabilities and Equity $1.8B $2.8B $2.2B $2.2B $2.2B
Cash and Short Terms $1.7B $2.4B $1.8B $1.7B $1.9B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
Depreciation & Amoritzation $9.2M $18M $24.2M $19.8M $19.3M
Stock-Based Compensation $66M $102.4M $97.9M $81M $86.6M
Change in Accounts Receivable -$45K -$161K $305K -$200M $175M
Change in Inventories -- -- -- -- --
Cash From Operations -$238.4M $539M -$495.7M -$260.4M -$142.8M
 
Capital Expenditures $18.4M $81.7M $37.2M $12M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$541.2M -$1B -$258.7M $374.6M -$280.5M
 
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 $1B $250.9M $38.6M $62.7M $332M
 
Beginning Cash (CF) $948.8M $1.2B $939.9M $224.1M $401.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $236.6M -$245.5M -$715.8M $176.9M -$91.3M
Ending Cash (CF) $1.2B $939.9M $224.1M $401.1M $309.8M
 
Levered Free Cash Flow -$256.7M $457.3M -$532.9M -$272.3M -$144.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$107M -$141.2M -$110.6M $89.3M -$37.3M
Depreciation & Amoritzation $2.6M $6.3M $5.8M $4.9M $4.8M
Stock-Based Compensation $18.9M $25.8M $22.8M $18.4M $21.9M
Change in Accounts Receivable -$34K -$153K $49K -$200M -$25M
Change in Inventories -- -- -- -- --
Cash From Operations -$81.2M -$86M -$113.3M -$96.1M -$50M
 
Capital Expenditures $6.2M $9.2M $6.2M $738K $254K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$204.2M -$8.7M -$175.5M -$81.5M $105.8M
 
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 $412.6M $6.3M $2.5M $38.9M $16.9M
 
Beginning Cash (CF) $1.1B $1B $510.3M $539.6M $237.2M
Foreign Exchange Rate Adjustment $35K $3K $115K $61K -$87K
Additions / Reductions $127.2M -$88.5M -$286.4M -$138.6M $72.7M
Ending Cash (CF) $1.2B $939.9M $224.1M $401.1M $309.8M
 
Levered Free Cash Flow -$87.5M -$95.2M -$119.5M -$96.8M -$50.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
Depreciation & Amoritzation $9.2M $18M $24.2M $19.8M $19.3M
Stock-Based Compensation $66M $102.4M $97.9M $81M $86.6M
Change in Accounts Receivable -$45K -$161K $305K -$200M $175M
Change in Inventories -- -- -- -- --
Cash From Operations -$238.4M $539M -$495.7M -$260.4M -$142.8M
 
Capital Expenditures $18.4M $81.7M $37.2M $12M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$541.2M -$1B -$258.7M $374.6M -$280.5M
 
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 $1B $250.9M $38.6M $62.7M $332M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $236.6M -$245.5M -$715.8M $176.9M -$91.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$256.7M $457.3M -$532.9M -$272.3M -$144.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $377.7M -$650.2M -$153.6M -$366.3M --
Depreciation & Amoritzation $18M $24.2M $19.8M $19.3M --
Stock-Based Compensation $102.4M $97.9M $81M $86.6M --
Change in Accounts Receivable -$161K $305K -$200M $175M --
Change in Inventories -- -- -- -- --
Cash From Operations $539M -$495.7M -$260.4M -$142.8M --
 
Capital Expenditures $81.7M $37.2M $12M $1.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$258.7M $374.6M -$280.5M --
 
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 $250.9M $38.6M $62.7M $332M --
 
Beginning Cash (CF) $5B $2.7B $1.6B $1.9B --
Foreign Exchange Rate Adjustment -$11K -$80K $73K -$21K --
Additions / Reductions -$245.5M -$715.8M $176.9M -$91.3M --
Ending Cash (CF) $4.8B $1.9B $1.8B $1.8B --
 
Levered Free Cash Flow $457.3M -$532.9M -$272.3M -$144.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock