Financhill
Sell
11

ESPR Quote, Financials, Valuation and Earnings

Last price:
$0.80
Seasonality move :
-3.5%
Day range:
$0.73 - $0.93
52-week range:
$0.73 - $3.94
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.60x
P/B ratio:
--
Volume:
11.8M
Avg. volume:
5.8M
1-year change:
-61.81%
Market cap:
$158.2M
Revenue:
$332.3M
EPS (TTM):
-$0.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $227.5M $78.4M $75.5M $116.3M $332.3M
Revenue Growth (YoY) 53.37% -65.53% -3.79% 54.14% 185.66%
 
Cost of Revenues $2.4M $14.2M $27M $43.3M $68.6M
Gross Profit $225.2M $64.2M $48.5M $73.1M $263.7M
Gross Profit Margin 98.95% 81.88% 64.27% 62.81% 79.36%
 
R&D Expenses $146.9M $106M $118.9M $86.1M $46.2M
Selling, General & Admin $199.6M $185M $109.1M $142.5M $163.1M
Other Inc / (Exp) $515K $4M $2.7M $5.3M -$46.9M
Operating Expenses $346.6M $291M $228M $228.6M $209.3M
Operating Income -$121.4M -$226.7M -$179.5M -$155.6M $54.4M
 
Net Interest Expenses $22.7M $46.4M $56.8M $59M $59.3M
EBT. Incl. Unusual Items -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
 
Basic EPS (Cont. Ops) -$5.23 -$9.31 -$3.52 -$2.03 -$0.28
Diluted EPS (Cont. Ops) -$5.23 -$9.31 -$3.52 -$2.03 -$0.28
Weighted Average Basic Share $27.5M $28.9M $66.4M $103.1M $187.2M
Weighted Average Diluted Share $27.5M $28.9M $66.4M $103.1M $187.2M
 
EBITDA -$120.3M -$222.1M -$176.3M -$150.1M $7.6M
EBIT -$120.9M -$222.8M -$176.8M -$150.3M $7.5M
 
Revenue (Reported) $227.5M $78.4M $75.5M $116.3M $332.3M
Operating Income (Reported) -$121.4M -$226.7M -$179.5M -$155.6M $54.4M
Operating Income (Adjusted) -$120.9M -$222.8M -$176.8M -$150.3M $7.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8M $18.8M $24.3M $137.7M $65M
Revenue Growth (YoY) 333.59% 136.1% 29.16% 466.14% -52.81%
 
Cost of Revenues $1.8M $7.1M $11.7M $10.1M $31.5M
Gross Profit $6.2M $11.7M $12.7M $127.7M $33.5M
Gross Profit Margin 77.64% 62.17% 52.11% 92.69% 51.48%
 
R&D Expenses $28M $24.3M $31.4M $13.4M $12.6M
Selling, General & Admin $61.1M $30.4M $29.9M $42M $43M
Other Inc / (Exp) $14K $320K $1.3M $2.8M $1.1M
Operating Expenses $89M $54.7M $61.3M $55.4M $55.6M
Operating Income -$82.8M -$43M -$48.6M $72.3M -$22.1M
 
Net Interest Expenses $8.1M $14.1M $14.4M $14M $19.4M
EBT. Incl. Unusual Items -$90.9M -$56.7M -$61.7M $61M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$90.9M -$56.7M -$61.7M $61M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$90.9M -$56.7M -$61.7M $61M -$40.5M
 
Basic EPS (Cont. Ops) -$3.50 -$0.93 -$0.79 $0.36 -$0.21
Diluted EPS (Cont. Ops) -$3.50 -$0.93 -$0.79 $0.34 -$0.21
Weighted Average Basic Share $26M $61M $78.4M $169.3M $196.1M
Weighted Average Diluted Share $26M $61M $78.4M $189.6M $196.1M
 
EBITDA -$82.7M -$42.5M -$47.3M $75M -$21M
EBIT -$82.8M -$42.7M -$47.3M $75M -$21M
 
Revenue (Reported) $8M $18.8M $24.3M $137.7M $65M
Operating Income (Reported) -$82.8M -$43M -$48.6M $72.3M -$22.1M
Operating Income (Adjusted) -$82.8M -$42.7M -$47.3M $75M -$21M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $233.7M $89.3M $81M $229.7M $259.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1M $19.6M $31.5M $41.7M $90.1M
Gross Profit $229.5M $69.7M $49.5M $188.1M $169.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $140.2M $102.3M $126M $68.1M $45.4M
Selling, General & Admin $219.1M $154.3M $108.6M $154.6M $164.1M
Other Inc / (Exp) $161K $4.3M $3.6M $6.8M -$48.6M
Operating Expenses $359.3M $256.6M $234.6M $222.7M $209.5M
Operating Income -$129.8M -$186.9M -$185.1M -$34.7M -$40M
 
Net Interest Expenses $26.6M $52.3M $57.1M $58.6M $64.7M
EBT. Incl. Unusual Items -$156.2M -$234.9M -$238.6M -$86.5M -$153.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$156.2M -$234.9M -$238.6M -$86.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$156.2M -$234.9M -$238.6M -$86.5M -$153.2M
 
Basic EPS (Cont. Ops) -$5.96 -$6.99 -$3.41 -$0.97 -$0.80
Diluted EPS (Cont. Ops) -$6.14 -$6.99 -$3.41 -$0.99 -$0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$129M -$182M -$181.1M -$27.8M -$88.5M
EBIT -$129.6M -$182.6M -$181.5M -$27.9M -$88.6M
 
Revenue (Reported) $233.7M $89.3M $81M $229.7M $259.6M
Operating Income (Reported) -$129.8M -$186.9M -$185.1M -$34.7M -$40M
Operating Income (Adjusted) -$129.6M -$182.6M -$181.5M -$27.9M -$88.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8M $18.8M $24.3M $137.7M $65M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8M $7.1M $11.7M $10.1M $31.5M
Gross Profit $6.2M $11.7M $12.7M $127.7M $33.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28M $24.3M $31.4M $13.4M $12.6M
Selling, General & Admin $61.1M $30.4M $29.9M $42M $43M
Other Inc / (Exp) $14K $320K $1.3M $2.8M $1.1M
Operating Expenses $89M $54.7M $61.3M $55.4M $55.6M
Operating Income -$82.8M -$43M -$48.6M $72.3M -$22.1M
 
Net Interest Expenses $8.1M $14.1M $14.4M $14M $19.4M
EBT. Incl. Unusual Items -$90.9M -$56.7M -$61.7M $61M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$90.9M -$56.7M -$61.7M $61M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$90.9M -$56.7M -$61.7M $61M -$40.5M
 
Basic EPS (Cont. Ops) -$3.50 -$0.93 -$0.79 $0.36 -$0.21
Diluted EPS (Cont. Ops) -$3.50 -$0.93 -$0.79 $0.34 -$0.21
Weighted Average Basic Share $26M $61M $78.4M $169.3M $196.1M
Weighted Average Diluted Share $26M $61M $78.4M $189.6M $196.1M
 
EBITDA -$82.7M -$42.5M -$47.3M $75M -$21M
EBIT -$82.8M -$42.7M -$47.3M $75M -$21M
 
Revenue (Reported) $8M $18.8M $24.3M $137.7M $65M
Operating Income (Reported) -$82.8M -$43M -$48.6M $72.3M -$22.1M
Operating Income (Adjusted) -$82.8M -$42.7M -$47.3M $75M -$21M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $305M $208.9M $124.8M $82.2M $144.8M
Short Term Investments -- $50.4M $42.1M -- --
Accounts Receivable, Net $12.4M $22.9M $33.7M $48.5M $80.1M
Inventory $16.1M $34.4M $35.2M $65.6M $94.5M
Prepaid Expenses $12.4M $1.1M $1M $193K $586K
Other Current Assets -- $11.2M $9.9M $4.5M $18M
Total Current Assets $345.9M $329M $246.7M $201.1M $338M
 
Property Plant And Equipment $7.3M $2.6M $1.2M $4.7M $5.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $50M -- -- --
Total Assets $353.3M $381.6M $247.9M $205.8M $343.8M
 
Accounts Payable $52M $17.6M $23M $31.7M $51.7M
Accrued Expenses $22.7M $39.9M $56.3M $86.8M $68.4M
Current Portion Of Long-Term Debt -- -- -- -- $54.6M
Current Portion Of Capital Lease Obligations $2.6M $1.4M $384K $1.6M $2.7M
Other Current Liabilities -- -- -- -- $47.6M
Total Current Liabilities $94.1M $73.4M $92.3M $156.2M $246.2M
 
Long-Term Debt $179.4M $258.3M $259.9M $261.6M $237.7M
Capital Leases -- -- -- -- --
Total Liabilities $449.4M $578.5M $571.7M $660.8M $732.5M
 
Common Stock $26K $61K $75K $118K $196K
Other Common Equity Adj -- -$31K -$2K -- --
Common Equity -$96.1M -$196.9M -$323.8M -$455M -$388.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$96.1M -$196.9M -$323.8M -$455M -$388.7M
 
Total Liabilities and Equity $353.3M $381.6M $247.9M $205.8M $343.8M
Cash and Short Terms $305M $259.3M $166.9M $82.2M $144.8M
Total Debt $179.4M $258.3M $259.9M $261.6M $292.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $217.9M $150.4M $144.9M $226.6M $114.6M
Short Term Investments -- $68.1M $17.4M -- --
Accounts Receivable, Net -- $25.1M $36.4M $54.6M --
Inventory $20M $35.7M $39.4M $73.1M --
Prepaid Expenses $34.6M $11.5M $6.9M -- --
Other Current Assets -- -- $5.6M $11.3M --
Total Current Assets $272.6M $290.8M $250.6M $365.6M $114.6M
 
Property Plant And Equipment $6M $2M $1.2M $7.4M --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $50M -- -- --
Total Assets $278.6M $342.9M $251.8M $373.1M $324M
 
Accounts Payable $30.3M $26.8M $17.1M $28.4M --
Accrued Expenses $51.4M $40.9M $60.4M $98.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.3M $1.2M $305K $2.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $97.9M $79.1M $95.5M $164.5M --
 
Long-Term Debt $271.7M $258.7M $260.3M $262M --
Capital Leases -- -- -- -- --
Total Liabilities $548M $591.9M $581.5M $667.4M $750.2M
 
Common Stock $26K $61K $87K $188K --
Other Common Equity Adj -- -$263K -$1K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$269.4M -$249M -$329.7M -$294.3M -$426.2M
 
Total Liabilities and Equity $278.6M $342.9M $251.8M $373.1M $324M
Cash and Short Terms $217.9M $218.5M $162.3M $226.6M $114.6M
Total Debt $271.7M $258.7M $260.3M $262M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$143.6M -$269.1M -$233.7M -$209.2M -$51.7M
Depreciation & Amoritzation $547K $612K $500K $164K $63K
Stock-Based Compensation $28.4M $24.3M $15.2M $12M $12M
Change in Accounts Receivable -$12.4M -$10.5M -$10.8M -$14.8M -$31.6M
Change in Inventories -$16.1M -$18.3M -$807K -$30.4M -$28.9M
Cash From Operations -$85.2M -$263.8M -$174.8M -$135.5M -$23.7M
 
Capital Expenditures $13.4M -- -- -- $317K
Cash Acquisitions -- -- -- -- --
Cash From Investing $21.4M -$50.5M $8.1M $42.5M -$317K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $280M -- -- -- $245.1M
Long-Term Debt Repaid -$8.4M -$440K -- -- -$210.1M
Repurchase of Common Stock -$55M -- -- -- --
Other Financing Activities $25M $49.6M -$50.2M $21K -$48.7M
Cash From Financing $201.7M $268.2M $32.6M $50.5M $86.5M
 
Beginning Cash (CF) $167.1M $305M $258.9M $124.8M $82.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.9M -$46.1M -$134.1M -$42.5M $62.5M
Ending Cash (CF) $305M $258.9M $124.8M $82.2M $144.8M
 
Levered Free Cash Flow -$98.5M -$263.8M -$174.8M -$135.5M -$24M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$104.5M -$65.1M -$55.5M -$56.3M -$21.3M
Depreciation & Amoritzation $160K $153K $92K $6K $27K
Stock-Based Compensation $6.7M $4.5M $3.7M $2.9M $2.8M
Change in Accounts Receivable -$6.6M -$1.2M -$2.2M -$5.9M -$12.3M
Change in Inventories -$7.1M -$422K -$5.7M -$14.2M -$14.4M
Cash From Operations -$68.6M -$57.7M -$42.5M -$37.1M -$35M
 
Capital Expenditures $12.7M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.7M -$50.5M -$11.8M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $125K -$50M -- -$343.7M
Cash From Financing $170.4M $213.4M -$30.4M $4.5M $35M
 
Beginning Cash (CF) $215.7M $153.7M $209.4M $114.8M $144.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.2M $105.2M -$84.6M -$32.6M $44K
Ending Cash (CF) $305M $258.9M $124.8M $82.2M $144.8M
 
Levered Free Cash Flow -$81.2M -$57.7M -$42.5M -$37.1M -$35M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$156.2M -$234.9M -$238.6M -$86.5M --
Depreciation & Amoritzation $594K $612K $428K $83K --
Stock-Based Compensation $27.1M $23M $13.7M $12.3M $8.8M
Change in Accounts Receivable -$17.3M -$7.8M -$11.3M -$18.2M --
Change in Inventories -$18.2M -$15.6M -$3.7M -$33.7M --
Cash From Operations -$104.9M -$213.7M -$190.2M -$27.3M --
 
Capital Expenditures $13.2M -- -- $73K $244K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.2M -$68.6M $51.2M $17.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$50K $49.4M -- -- --
Cash From Financing $177.8M $264.7M $83.5M $91.6M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $67.6M -$17.6M -$55.5M $81.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$118.1M -$213.7M -$190.2M -$27.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$269.1M -$233.7M -$209.2M -$51.7M --
Depreciation & Amoritzation $612K $500K $164K $63K --
Stock-Based Compensation $24.3M $15.2M $12M $12M --
Change in Accounts Receivable -$10.5M -$10.8M -$14.8M -$31.6M --
Change in Inventories -$18.3M -$807K -$30.4M -$28.9M --
Cash From Operations -$263.8M -$174.8M -$135.5M -$23.7M --
 
Capital Expenditures -- -- -- $317K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.5M $8.1M $42.5M -$317K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $49.6M -$50.2M -- -$48.7M --
Cash From Financing $268.2M $32.6M $50.5M $86.5M --
 
Beginning Cash (CF) $895.8M $841.6M $523M $642.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46.1M -$134.1M -$42.5M $62.5M --
Ending Cash (CF) $849.7M $707.5M $480.5M $705.4M --
 
Levered Free Cash Flow -$263.8M -$174.8M -$135.5M -$24M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock