Financhill
Sell
23

GERN Quote, Financials, Valuation and Earnings

Last price:
$3.34
Seasonality move :
10.91%
Day range:
$3.28 - $3.35
52-week range:
$1.64 - $5.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
71.23x
P/B ratio:
6.91x
Volume:
5.6M
Avg. volume:
8.6M
1-year change:
45.85%
Market cap:
$2B
Revenue:
$237K
EPS (TTM):
-$0.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $460K $253K $1.4M $596K $237K
Revenue Growth (YoY) -56.85% -45% 450.59% -57.22% -60.24%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $52.1M $51.5M $85.7M $95.5M $125M
Selling, General & Admin $20.9M $25.7M $29.7M $43.6M $69.1M
Other Inc / (Exp) -$264K $228K $1.1M $1M -$23K
Operating Expenses $73M $77.2M $115.4M $139.1M $194.2M
Operating Income -$72.5M -$76.9M -$114M -$138.6M -$193.9M
 
Net Interest Expenses -- -- $3.2M $4.4M --
EBT. Incl. Unusual Items -$68.5M -$75.6M -$116.1M -$141.9M -$184.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$68.5M -$75.6M -$116.1M -$141.9M -$184.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$68.5M -$75.6M -$116.1M -$141.9M -$184.1M
 
Basic EPS (Cont. Ops) -$0.36 -$0.28 -$0.35 -$0.37 -$0.32
Diluted EPS (Cont. Ops) -$0.36 -$0.28 -$0.35 -$0.37 -$0.32
Weighted Average Basic Share $190.2M $271.5M $327.6M $380.8M $570.6M
Weighted Average Diluted Share $190.2M $271.5M $327.6M $380.8M $570.6M
 
EBITDA -$67.8M -$73.9M -$111.6M -$134.2M -$174.8M
EBIT -$68.5M -$74.9M -$112.4M -$135M -$175.8M
 
Revenue (Reported) $460K $253K $1.4M $596K $237K
Operating Income (Reported) -$72.5M -$76.9M -$114M -$138.6M -$193.9M
Operating Income (Adjusted) -$68.5M -$74.9M -$112.4M -$135M -$175.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $108K $109K $297K $164K $28.3M
Revenue Growth (YoY) -17.56% 0.93% 172.48% -44.78% 17138.42%
 
Cost of Revenues -- -- -- -- $456K
Gross Profit -- -- -- $164K $27.8M
Gross Profit Margin -- -- -- -- 98.39%
 
R&D Expenses $13.6M $18.5M $24.6M $29.4M $20.2M
Selling, General & Admin $6.5M $7.3M $15.6M $18.4M $35.9M
Other Inc / (Exp) $48K -$77K -$138K -$92K -$63K
Operating Expenses $20.1M $25.8M $40.2M $47.8M $56M
Operating Income -$20M -$25.7M -$39.9M -$47.6M -$28.2M
 
Net Interest Expenses -- $946K $965K -- --
EBT. Incl. Unusual Items -$19.7M -$26.7M -$41.1M -$44.8M -$26.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$19.7M -$26.7M -$41.1M -$44.8M -$26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.7M -$26.7M -$41.1M -$44.8M -$26.4M
 
Basic EPS (Cont. Ops) -$0.06 -$0.08 -$0.10 -$0.08 -$0.04
Diluted EPS (Cont. Ops) -$0.06 -$0.08 -$0.10 -$0.08 -$0.04
Weighted Average Basic Share $318.8M $328.9M $405.2M $579.5M $662.2M
Weighted Average Diluted Share $318.8M $328.9M $405.2M $579.5M $662.2M
 
EBITDA -$19.5M -$25.4M -$39M -$42.5M -$23.2M
EBIT -$19.6M -$25.6M -$39.2M -$42.7M -$23.4M
 
Revenue (Reported) $108K $109K $297K $164K $28.3M
Operating Income (Reported) -$20M -$25.7M -$39.9M -$47.6M -$28.2M
Operating Income (Adjusted) -$19.6M -$25.6M -$39.2M -$42.7M -$23.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $374K $403K $1.5M $317K $29.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $60.2M $77.8M $91.5M $120.3M $113.2M
Selling, General & Admin $23.8M $28.9M $37.7M $61.6M $123.8M
Other Inc / (Exp) $203K $1.1M $910K $22K -$147K
Operating Expenses $84M $106.7M $129.1M $181.9M $237M
Operating Income -$83.7M -$106.3M -$127.6M -$181.6M -$208M
 
Net Interest Expenses -- $2.7M $4.6M -- --
EBT. Incl. Unusual Items -$80.9M -$107.9M -$131.3M -$174.8M -$201.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$80.9M -$107.9M -$131.3M -$174.8M -$201.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80.9M -$107.9M -$131.3M -$174.8M -$201.2M
 
Basic EPS (Cont. Ops) -$0.35 -$0.33 -$0.36 -$0.34 -$0.32
Diluted EPS (Cont. Ops) -$0.35 -$0.33 -$0.36 -$0.34 -$0.32
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$80M -$103.8M -$124.4M -$165.8M -$187.9M
EBIT -$81M -$104.5M -$125.3M -$166.8M -$189.1M
 
Revenue (Reported) $374K $403K $1.5M $317K $29.5M
Operating Income (Reported) -$83.7M -$106.3M -$127.6M -$181.6M -$208M
Operating Income (Adjusted) -$81M -$104.5M -$125.3M -$166.8M -$189.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $203K $353K $493K $214K $29.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $473K
Gross Profit -- -- -- $193K $28.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.3M $61.6M $67.3M $92.1M $80.3M
Selling, General & Admin $18.6M $21.8M $29.8M $47.7M $102.4M
Other Inc / (Exp) $272K $1.1M $916K -$64K -$188K
Operating Expenses $53.9M $83.4M $97.1M $139.9M $182.7M
Operating Income -$53.6M -$83M -$96.6M -$139.7M -$153.7M
 
Net Interest Expenses -- $2.2M $3.6M -- --
EBT. Incl. Unusual Items -$51.8M -$84.1M -$99.3M -$132.2M -$149.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$51.8M -$84.1M -$99.3M -$132.2M -$149.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.8M -$84.1M -$99.3M -$132.2M -$149.2M
 
Basic EPS (Cont. Ops) -$0.20 -$0.26 -$0.26 -$0.24 -$0.23
Diluted EPS (Cont. Ops) -$0.20 -$0.26 -$0.26 -$0.24 -$0.23
Weighted Average Basic Share $766M $979.6M $1.1B $1.7B $1.9B
Weighted Average Diluted Share $766M $979.6M $1.1B $1.7B $1.9B
 
EBITDA -$51.1M -$80.9M -$93.8M -$125.4M -$138.5M
EBIT -$51.8M -$81.5M -$94.4M -$126.2M -$139.4M
 
Revenue (Reported) $203K $353K $493K $214K $29.5M
Operating Income (Reported) -$53.6M -$83M -$96.6M -$139.7M -$153.7M
Operating Income (Adjusted) -$51.8M -$81.5M -$94.4M -$126.2M -$139.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $13.6M $9.9M $34.9M $56.8M $70M
Short Term Investments $125.7M $186.4M $148.9M $115.9M $263.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $2.5M -- -- --
Other Current Assets -- -- $1.4M $4M $4.9M
Total Current Assets $141.6M $199.9M $187.2M $180.2M $341.3M
 
Property Plant And Equipment $2.9M $6M $5.4M $4.9M $4.7M
Long-Term Investments $19.7M $63.4M $28.7M -- $43.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $1.5M $4.8M $5.4M $4.7M
Total Assets $165.5M $270.7M $226M $190.6M $394.1M
 
Accounts Payable $1.2M $6.9M $6.7M $10.2M $6.2M
Accrued Expenses $7.5M $14.9M $29.8M $33.1M $40.3M
Current Portion Of Long-Term Debt -- -- -- $20.9M $46.9M
Current Portion Of Capital Lease Obligations $354K $878K $901K $925K $949K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28.2M $30.9M $45.5M $76.7M $108.1M
 
Long-Term Debt -- $24M $49.8M $30.2M $35.1M
Capital Leases -- -- -- -- --
Total Liabilities $30.4M $59.8M $99.6M $110.6M $146.1M
 
Common Stock $200K $310K $324K $390K $545K
Other Common Equity Adj -- -- -$173K -$219K $185K
Common Equity $135.2M $210.9M $126.4M $80M $247.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $135.2M $210.9M $126.4M $80M $247.9M
 
Total Liabilities and Equity $165.5M $270.7M $226M $190.6M $394.1M
Cash and Short Terms $139.3M $196.3M $183.7M $172.7M $333.7M
Total Debt -- $24M $49.8M $51.2M $81.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $45M $29M $61.1M $30.7M $60.3M
Short Term Investments $182.7M $147.1M $133.7M $282.8M $279.4M
Accounts Receivable, Net -- -- -- -- $28M
Inventory -- -- -- -- $20.3M
Prepaid Expenses $2.9M $2.3M $4.7M -- --
Other Current Assets -- -- -- $6.3M $6.1M
Total Current Assets $231.9M $179.4M $222.1M $335.1M $398.1M
 
Property Plant And Equipment $6.1M $5.5M $5M $4.9M $4.7M
Long-Term Investments $45.8M $39.4M -- $67.8M $37.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.1M $4.9M $5.5M $5.2M $4.9M
Total Assets $285.8M $229.1M $232.6M $413M $445M
 
Accounts Payable $3.7M $4.7M $8.2M $13.7M $13.7M
Accrued Expenses $14M $26.2M $53.1M $41.9M $36.5M
Current Portion Of Long-Term Debt -- -- $13M $22.1M $71.6M
Current Portion Of Capital Lease Obligations $872K $895K $919K $943K $968K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $24.2M $38.5M $82.8M $89.4M $137.9M
 
Long-Term Debt $23.9M $34.7M $37.8M $29.8M $12.3M
Capital Leases -- -- -- -- --
Total Liabilities $53M $77.5M $124.4M $122.4M $152.7M
 
Common Stock $310K $321K $382K $542K $603K
Other Common Equity Adj -- -- -- -$950K $1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $232.8M $151.6M $108.2M $290.6M $292.3M
 
Total Liabilities and Equity $285.8M $229.1M $232.6M $413M $445M
Cash and Short Terms $227.6M $176.1M $194.8M $313.5M $339.8M
Total Debt $23.9M $34.7M $50.8M $51.9M $83.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$68.5M -$75.6M -$116.1M -$141.9M -$184.1M
Depreciation & Amoritzation $776K $935K $783K $868K $1M
Stock-Based Compensation $6.1M $7M $8.2M $8.3M $19.4M
Change in Accounts Receivable $366K $80K -$1M -$1.4M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$43.8M -$66.7M -$95.6M -$127.4M -$167.7M
 
Capital Expenditures $413K $401K $207K $431K $830K
Cash Acquisitions -- -- -- -- --
Cash From Investing $27.4M -$105.3M $71.9M $62.1M -$180.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $23.9M $24.9M -- $29.7M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $19.5M $168.3M $48.6M $87.3M $362M
 
Beginning Cash (CF) $10.8M $13.9M $10.3M $35.2M $57.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M -$3.6M $24.9M $22M $14M
Ending Cash (CF) $13.9M $10.3M $35.2M $57.2M $71.1M
 
Levered Free Cash Flow -$44.2M -$67.1M -$95.8M -$127.8M -$168.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$19.7M -$26.7M -$41.1M -$44.8M -$26.4M
Depreciation & Amoritzation $116K $190K $225K $266K $201K
Stock-Based Compensation $1.8M $2M $2.2M $7.6M $6.9M
Change in Accounts Receivable -- -- -- -- -$27.1M
Change in Inventories -- -- -- -- -$19.5M
Cash From Operations -$15.4M -$22.8M -$29.6M -$50.8M -$58.9M
 
Capital Expenditures $4K $94K $171K $192K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $13.6M -$5.4M $9.8M -$4.7M -$554K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $24.6M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$61K -- --
Cash From Financing $24M -- $4.8M $29.4M $3.6M
 
Beginning Cash (CF) $23.2M $57.6M $76.4M $57.4M $118.1M
Foreign Exchange Rate Adjustment -- -- $8K $6K $48K
Additions / Reductions $22.1M -$28.2M -$15M -$26.2M -$55.9M
Ending Cash (CF) $45.3M $29.4M $61.5M $31.2M $62.2M
 
Levered Free Cash Flow -$15.5M -$22.9M -$29.8M -$51M -$58.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$80.9M -$107.9M -$131.3M -$174.8M -$201.2M
Depreciation & Amoritzation $993K $736K $865K $1M $1.1M
Stock-Based Compensation $6.8M $7.7M $8.3M $17.1M $29.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$64.4M -$86M -$114.4M -$162M -$215.6M
 
Capital Expenditures $479K $115K $394K $906K $885K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$90.5M $41.7M $51.4M -$208.9M $45.1M
 
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 $179.2M $28.3M $95M $340.7M $201.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.3M -$15.9M $32.1M -$30.2M $31M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$64.9M -$86.1M -$114.8M -$162.9M -$216.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$51.8M -$84.1M -$99.3M -$132.2M -$149.2M
Depreciation & Amoritzation $756K $557K $639K $792K $905K
Stock-Based Compensation $5.1M $5.8M $6M $14.8M $24.5M
Change in Accounts Receivable -- -- -- -- -$28M
Change in Inventories -- -- -- -- -$20.3M
Cash From Operations -$54M -$73.4M -$92.2M -$126.8M -$174.7M
 
Capital Expenditures $390K $104K $291K $766K $821K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$83.5M $63.6M $43.1M -$227.9M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $24.6M $10M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$175K -- --
Cash From Financing $168.9M $28.9M $75.3M $328.7M $168.2M
 
Beginning Cash (CF) $57.7M $99.8M $143.3M $227.8M $380.1M
Foreign Exchange Rate Adjustment -- -- $10K -$9K $17K
Additions / Reductions $31.4M $19.1M $26.2M -$26M -$9M
Ending Cash (CF) $89.1M $118.9M $169.6M $201.8M $371.1M
 
Levered Free Cash Flow -$54.4M -$73.5M -$92.5M -$127.6M -$175.5M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock