Financhill
Sell
17

FBIO Quote, Financials, Valuation and Earnings

Last price:
$1.39
Seasonality move :
-13.11%
Day range:
$1.33 - $1.50
52-week range:
$1.33 - $2.89
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.40x
P/B ratio:
1.89x
Volume:
290.6K
Avg. volume:
336.6K
1-year change:
-23.28%
Market cap:
$42.9M
Revenue:
$57.7M
EPS (TTM):
-$13.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $45.6M $68.8M $75.7M $84.5M $57.7M
Revenue Growth (YoY) 24.49% 50.86% 10.11% 11.58% -31.76%
 
Cost of Revenues $14.6M $32.1M $30.8M $22.9M $20.9M
Gross Profit $31M $36.7M $45M $61.6M $36.8M
Gross Profit Margin 68% 53.36% 59.37% 72.91% 63.8%
 
R&D Expenses $64.1M $128.9M $134.9M $106.1M $56.9M
Selling, General & Admin $61.2M $86.8M $113.7M $91M $87.7M
Other Inc / (Exp) $5.2M $29.3M $2.3M -$2.1M $1.5M
Operating Expenses $125.3M $215.7M $248.5M $200.8M $148M
Operating Income -$94.3M -$179M -$203.6M -$139.2M -$111.2M
 
Net Interest Expenses $13.8M $14.7M $12.2M $12.3M $10.8M
EBT. Incl. Unusual Items -$102.8M -$164.4M -$213.5M -$153.6M -$120.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $136K $473K $449K $521K $312K
Net Income to Company -$103M -$164.8M -$213.9M -$154.2M -$120.9M
 
Minority Interest in Earnings $56.5M $100.1M $127.3M $93.5M $74.9M
Net Income to Common Excl Extra Items -$46.5M -$64.7M -$86.6M -$60.6M -$46M
 
Basic EPS (Cont. Ops) -$9.75 -$11.85 -$15.97 -$8.47 -$2.69
Diluted EPS (Cont. Ops) -$9.75 -$11.85 -$15.97 -$8.47 -$2.69
Weighted Average Basic Share $4.8M $5.4M $5.9M $8.1M $20.8M
Weighted Average Diluted Share $4.8M $5.4M $5.9M $8.1M $20.8M
 
EBITDA -$87.8M -$146.2M -$193.7M -$135.7M -$104.5M
EBIT -$93.1M -$153M -$203M -$141.7M -$109M
 
Revenue (Reported) $45.6M $68.8M $75.7M $84.5M $57.7M
Operating Income (Reported) -$94.3M -$179M -$203.6M -$139.2M -$111.2M
Operating Income (Adjusted) -$93.1M -$153M -$203M -$141.7M -$109M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.7M $18.3M $16.4M $19.9M $15.1M
Revenue Growth (YoY) 23.53% 32.93% -10.24% 21.59% -24.2%
 
Cost of Revenues $4.3M $9.5M $7.7M $2.2M $2.2M
Gross Profit $9.5M $8.8M $8.7M $17.7M $12.9M
Gross Profit Margin 68.86% 47.88% 52.95% 88.73% 85.21%
 
R&D Expenses $18M $43.1M $35.1M $14.1M $9.9M
Selling, General & Admin $15.8M $27.7M $28.2M $19.5M $26.9M
Other Inc / (Exp) $5.8M -$263K $1.7M -$7.6M $3.4M
Operating Expenses $33.8M $70.8M $63.3M $37.3M $40.2M
Operating Income -$24.3M -$62M -$54.6M -$19.6M -$27.3M
 
Net Interest Expenses $1.9M $5.8M $4.1M $1.4M $2.1M
EBT. Incl. Unusual Items -$20.4M -$68M -$57M -$28.6M -$26M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $449K $379K $336K
Net Income to Company -$20.5M -$68.5M -$57.4M -$29M -$26.3M
 
Minority Interest in Earnings $15.2M $36.9M $30.5M $19.7M $19.6M
Net Income to Common Excl Extra Items -$5.3M -$31.6M -$26.9M -$9.3M -$6.8M
 
Basic EPS (Cont. Ops) -$0.90 -$5.70 -$4.81 -$0.53 -$0.26
Diluted EPS (Cont. Ops) -$0.90 -$5.70 -$4.81 -$0.53 -$0.26
Weighted Average Basic Share $5.3M $5.6M $6.1M $10.8M $26M
Weighted Average Diluted Share $5.3M $5.6M $6.1M $10.8M $26M
 
EBITDA -$17.1M -$62.7M -$51.4M -$27.1M -$20.1M
EBIT -$18.5M -$64.4M -$54M -$27.1M -$20.1M
 
Revenue (Reported) $13.7M $18.3M $16.4M $19.9M $15.1M
Operating Income (Reported) -$24.3M -$62M -$54.6M -$19.6M -$27.3M
Operating Income (Adjusted) -$18.5M -$64.4M -$54M -$27.1M -$20.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $45.6M $68.8M $75.7M $84.5M $57.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.6M $32.1M $30.8M $22.9M $20.9M
Gross Profit $31M $36.7M $45M $61.6M $36.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $64.1M $125.1M $134.9M $106.1M $56.9M
Selling, General & Admin $61.2M $86.8M $113.7M $91M $87.6M
Other Inc / (Exp) $5.2M $25.6M $2.3M -$2.1M $1.5M
Operating Expenses $125.3M $212M $248.5M $200.8M $147.9M
Operating Income -$94.3M -$175.3M -$203.6M -$139.2M -$111.1M
 
Net Interest Expenses $13.8M $14.7M $12.2M $12.3M $10.8M
EBT. Incl. Unusual Items -$102.8M -$164.4M -$213.5M -$153.6M -$120.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$103M -$164.8M -$213.9M -$154.2M -$120.9M
 
Minority Interest in Earnings $56.5M $100.1M $127.3M $93.5M $74.9M
Net Income to Common Excl Extra Items -$46.5M -$64.7M -$86.6M -$60.6M -$46M
 
Basic EPS (Cont. Ops) -$9.60 -$11.85 -$15.53 -$8.59 -$13.00
Diluted EPS (Cont. Ops) -$9.60 -$11.85 -$15.53 -$8.59 -$13.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$87.8M -$146.2M -$193.7M -$135.4M -$103.2M
EBIT -$93.1M -$153M -$203M -$141.7M -$108.9M
 
Revenue (Reported) $45.6M $68.8M $75.7M $84.5M $57.7M
Operating Income (Reported) -$94.3M -$175.3M -$203.6M -$139.2M -$111.1M
Operating Income (Adjusted) -$93.1M -$153M -$203M -$141.7M -$108.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $68.8M $75.7M $84.5M $57.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.1M $30.8M $22.9M $20.9M --
Gross Profit $36.7M $45M $61.6M $36.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $125.1M $134.9M $106.1M $56.9M --
Selling, General & Admin $86.8M $113.7M $91M $87.6M --
Other Inc / (Exp) $25.6M $2.3M -$2.1M $1.5M --
Operating Expenses $212M $248.5M $200.8M $147.9M --
Operating Income -$175.3M -$203.6M -$139.2M -$111.1M --
 
Net Interest Expenses $14.7M $12.2M $12.3M $10.8M --
EBT. Incl. Unusual Items -$164.4M -$213.5M -$153.6M -$120.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $449K $520K $405K --
Net Income to Company -$164.8M -$213.9M -$154.2M -$120.9M --
 
Minority Interest in Earnings $100.1M $127.3M $93.5M $74.9M --
Net Income to Common Excl Extra Items -$64.7M -$86.6M -$60.6M -$46M --
 
Basic EPS (Cont. Ops) -$11.85 -$15.53 -$8.59 -$13.00 --
Diluted EPS (Cont. Ops) -$11.85 -$15.53 -$8.59 -$13.00 --
Weighted Average Basic Share $21.8M $23.7M $32.4M $64.1M --
Weighted Average Diluted Share $21.8M $23.7M $32.4M $64.1M --
 
EBITDA -$146.2M -$193.7M -$135.4M -$103.2M --
EBIT -$153M -$203M -$141.7M -$108.9M --
 
Revenue (Reported) $68.8M $75.7M $84.5M $57.7M --
Operating Income (Reported) -$175.3M -$203.6M -$139.2M -$111.1M --
Operating Income (Adjusted) -$153M -$203M -$141.7M -$108.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $233.4M $305.7M $178.3M $80.9M $57.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.9M $23.1M $28.2M $15.2M $10.2M
Inventory $1.4M $9.9M $14.2M $10.2M $14.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.7M $7.1M $9.7M $10.5M $7.1M
Total Current Assets $266.2M $346.5M $230.4M $117M $90.4M
 
Property Plant And Equipment $32.4M $34.1M $33M $23.5M $17.1M
Long-Term Investments $17.6M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $14.6M $12.6M $27.2M $20.3M $31.9M
Other Long-Term Assets $2.7M $3.4M $3.7M $6.7M $4.9M
Total Assets $333.4M $396.5M $294.3M $167.5M $144.2M
 
Accounts Payable $11.4M $47.4M $57.2M $34.8M $31.6M
Accrued Expenses $28.6M $36.2M $33.9M $32.7M $29.4M
Current Portion Of Long-Term Debt $4.5M $4.5M $7.2M $3M $625K
Current Portion Of Capital Lease Obligations $1.8M $2.1M $2.4M $2.5M $2.6M
Other Current Liabilities -- -- $16.9M $5M $1.7M
Total Current Liabilities $51.8M $101M $127.7M $84.9M $71.4M
 
Long-Term Debt $59.8M $46.6M $93.1M $60.9M $58M
Capital Leases -- -- -- -- --
Total Liabilities $136.4M $170.6M $244.3M $165.9M $145.9M
 
Common Stock $98K $104K $10K $18K $31K
Other Common Equity Adj -- -- -- -- --
Common Equity $100.3M $108.7M $41.7M $22.5M $22.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $96.7M $117.2M $8.3M -$21M -$24.4M
Total Equity $197M $225.9M $50M $1.6M -$1.6M
 
Total Liabilities and Equity $333.4M $396.5M $294.3M $167.5M $144.2M
Cash and Short Terms $233.4M $305.7M $178.3M $80.9M $57.3M
Total Debt $64.3M $51.9M $103.3M $63.9M $58.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $233.4M $305.7M $178.3M $80.9M $57.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.9M $23.1M $28.2M $15.2M $10.2M
Inventory $1.4M $9.9M $14.2M $10.2M $14.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.7M $7.1M $9.7M $10.5M $7.1M
Total Current Assets $266.2M $346.5M $230.4M $117M $90.4M
 
Property Plant And Equipment $32.4M $34.1M $33M $23.5M $17.1M
Long-Term Investments $17.6M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $14.6M $12.6M $27.2M $20.3M $31.9M
Other Long-Term Assets $2.7M $3.4M $3.7M $6.7M $4.9M
Total Assets $333.4M $396.5M $294.3M $167.5M $144.2M
 
Accounts Payable $11.4M $47.4M $57.2M $34.8M $31.6M
Accrued Expenses $28.6M $36.2M $33.9M $32.7M $29.4M
Current Portion Of Long-Term Debt $4.5M $4.5M $7.2M $3M $625K
Current Portion Of Capital Lease Obligations $1.8M $2.1M $2.4M $2.5M $2.6M
Other Current Liabilities -- -- $16.9M $5M $1.7M
Total Current Liabilities $51.8M $101M $127.7M $84.9M $71.4M
 
Long-Term Debt $59.8M $46.6M $93.1M $60.9M $58M
Capital Leases -- -- -- -- --
Total Liabilities $136.4M $170.6M $244.3M $165.9M $145.9M
 
Common Stock $98K $104K $10K $18K $31K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$13K $2.4M -$400K --
Minority Interest, Total $96.7M $117.2M $8.3M -$21M -$24.4M
Total Equity $197M $225.9M $50M $1.6M -$1.6M
 
Total Liabilities and Equity $333.4M $396.5M $294.3M $167.5M $144.2M
Cash and Short Terms $233.4M $305.7M $178.3M $80.9M $57.3M
Total Debt $64.3M $51.9M $103.3M $63.9M $58.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$103M -$164.8M -$213.9M -$154.2M -$120.9M
Depreciation & Amoritzation $5.3M $6.8M $9.4M $6M $4.5M
Stock-Based Compensation $13.5M $19.5M $23M $17M $32.6M
Change in Accounts Receivable -$10.3M $834K -$4.8M $12.5M $4.5M
Change in Inventories -$547K -$8.5M $1.7M $4M -$4.2M
Cash From Operations -$83.7M -$116.5M -$179.4M -$128.2M -$80.2M
 
Capital Expenditures $7.2M $16.3M $3.1M $8.1M $15M
Cash Acquisitions -- $56.9M -$20M -- --
Cash From Investing -$7.2M $40.5M -$22.9M -$2.1M -$15M
 
Dividends Paid (Ex Special Dividend) -$6.8M -$8.8M -$8.8M -$8.8M -$4.7M
Special Dividend Paid
Long-Term Debt Issued $60M $7M $52.1M $42.5M $43.7M
Long-Term Debt Repaid -$89.7M -$16.6M -$2.9M -$81.3M -$51M
Repurchase of Common Stock -$70K -$13K -$1.2M -$400K --
Other Financing Activities -$9.4M -$5.4M -$7.1M -$1.2M -$1.3M
Cash From Financing $172.4M $149M $75.3M $32.7M $70.6M
 
Beginning Cash (CF) $153.4M $235M $308M $181M $83.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $81.6M $73M -$127M -$97.6M -$24.6M
Ending Cash (CF) $235M $308M $181M $83.4M $58.8M
 
Levered Free Cash Flow -$90.8M -$132.9M -$182.5M -$136.3M -$95.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.5M -$68.5M -$57.4M -$29M -$26.3M
Depreciation & Amoritzation $1.4M $1.7M $2.6M -$369K -$1.2M
Stock-Based Compensation $3.1M $7M $5.5M $3.7M $16.2M
Change in Accounts Receivable -$8.1M $8.8M $66K -$7.2M $750K
Change in Inventories -$352K $1.8M $1.1M $818K -$2.6M
Cash From Operations -$20.5M -$38.7M -$47.8M -$34.9M -$12.9M
 
Capital Expenditures $1.6M $3.5M -$19.6M $63K --
Cash Acquisitions -- $56.9M -$20M -- --
Cash From Investing -$1.6M $53.4M -$391K -$63K -$15M
 
Dividends Paid (Ex Special Dividend) -$2.2M -$2.2M -$2.2M -$2.2M -$166K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7M $5M $14.5M $5M
Long-Term Debt Repaid -- -$16.6M -$2.1M $91K --
Repurchase of Common Stock -- -- -$825K -- --
Other Financing Activities $5.2M $13K -$2.2M -$24K -$625K
Cash From Financing $37M $38.9M $18.6M $43.6M $25.8M
 
Beginning Cash (CF) $220M $254.4M $210.6M $74.7M $60.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15M $53.6M -$29.6M $8.6M -$2.1M
Ending Cash (CF) $235M $308M $181M $83.4M $58.8M
 
Levered Free Cash Flow -$22.1M -$42.2M -$28.2M -$35M -$12.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$103M -$164.8M -$213.9M -$154.2M -$120.9M
Depreciation & Amoritzation $5.3M $6.8M $9.4M $6M $4.5M
Stock-Based Compensation $13.5M $19.5M $23M $17M $32.6M
Change in Accounts Receivable -$10.3M $834K -$4.8M $12.5M $4.5M
Change in Inventories -$547K -$8.5M $1.7M $4M -$4.2M
Cash From Operations -$83.7M -$116.5M -$179.4M -$128.2M -$80.2M
 
Capital Expenditures $7.2M $16.3M $3.1M $8.1M --
Cash Acquisitions -- $56.9M -$20M -- --
Cash From Investing -$7.2M $40.5M -$22.9M -$2.1M -$15M
 
Dividends Paid (Ex Special Dividend) -$6.8M -$8.8M -$8.8M -$8.8M -$4.7M
Special Dividend Paid
Long-Term Debt Issued -- $7M $52.1M $42.5M $43.7M
Long-Term Debt Repaid -- -$16.6M -$2.9M -$81.3M -$51M
Repurchase of Common Stock -$70K -- -$1.2M -- --
Other Financing Activities -$9.4M -$5.4M -$7.1M -- --
Cash From Financing $172.4M $149M $75.3M $32.7M $70.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $81.6M $73M -$127M -$97.6M -$24.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$90.8M -$132.9M -$182.5M -$136.3M -$80.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$164.8M -$213.9M -$154.2M -$120.9M --
Depreciation & Amoritzation $6.8M $9.4M $6M $4.5M --
Stock-Based Compensation $19.5M $23M $17M $32.6M --
Change in Accounts Receivable $834K -$4.8M $12.5M $4.5M --
Change in Inventories -$8.5M $1.7M $4M -$4.2M --
Cash From Operations -$116.5M -$179.4M -$128.2M -$80.2M --
 
Capital Expenditures $16.3M $3.1M $8.1M -- --
Cash Acquisitions $56.9M -$20M -- -- --
Cash From Investing $40.5M -$22.9M -$2.1M -$15M --
 
Dividends Paid (Ex Special Dividend) -$8.8M -$8.8M -$8.8M -$4.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7M $52.1M $42.5M $43.7M --
Long-Term Debt Repaid -$16.6M -$2.9M -$81.3M -$51M --
Repurchase of Common Stock -- -$1.2M -- -- --
Other Financing Activities -$5.4M -$7.1M -$1.2M -$1.3M --
Cash From Financing $149M $75.3M $32.7M $70.6M --
 
Beginning Cash (CF) $1.1B $1.1B $499.8M $308.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73M -$127M -$97.6M -$24.6M --
Ending Cash (CF) $1.1B $932.2M $402.2M $283.8M --
 
Levered Free Cash Flow -$132.9M -$182.5M -$136.3M -$80.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 16.14% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.04% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 12.04% over the past day.

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

Show me the best stock