Financhill
Sell
13

BASE Quote, Financials, Valuation and Earnings

Last price:
$13.59
Seasonality move :
-7.49%
Day range:
$12.92 - $13.46
52-week range:
$12.92 - $28.67
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.23x
P/B ratio:
5.40x
Volume:
1.4M
Avg. volume:
735.4K
1-year change:
-51.28%
Market cap:
$689.4M
Revenue:
$209.5M
EPS (TTM):
-$1.46
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $103.3M $123.5M $154.8M $180M $209.5M
Revenue Growth (YoY) 25.16% 19.61% 25.32% 16.29% 16.35%
 
Cost of Revenues $11.6M $14.8M $20.3M $22.1M $25M
Gross Profit $91.7M $108.8M $134.6M $158M $184.5M
Gross Profit Margin 88.75% 88.04% 86.92% 87.74% 88.09%
 
R&D Expenses $39M $51.6M $57.8M $64.1M $70.6M
Selling, General & Admin $85.7M $113.4M $144.5M $173.2M $192.6M
Other Inc / (Exp) $1.1M -$300K $297K $550K $5.9M
Operating Expenses $124.7M $165M $202.2M $237.3M $263.2M
Operating Income -$33.1M -$56.3M -$67.7M -$79.3M -$78.7M
 
Net Interest Expenses $7M $656K $101K $43K $60K
EBT. Incl. Unusual Items -$38.9M -$57.2M -$67.5M -$78.8M -$72.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $1M $1M $1.4M $1.8M
Net Income to Company -$40M -$58.2M -$68.5M -$80.2M -$74.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40M -$58.2M -$68.5M -$80.2M -$74.7M
 
Basic EPS (Cont. Ops) -$1.34 -$2.37 -$1.53 -$1.70 -$1.45
Diluted EPS (Cont. Ops) -$1.34 -$2.37 -$1.53 -$1.70 -$1.45
Weighted Average Basic Share $32.8M $25.8M $44.8M $47.2M $51.3M
Weighted Average Diluted Share $32.8M $25.8M $44.8M $47.2M $51.3M
 
EBITDA -$30M -$53.7M -$64.2M -$76.4M -$70.5M
EBIT -$32M -$56.6M -$67.4M -$78.8M -$72.8M
 
Revenue (Reported) $103.3M $123.5M $154.8M $180M $209.5M
Operating Income (Reported) -$33.1M -$56.3M -$67.7M -$79.3M -$78.7M
Operating Income (Adjusted) -$32M -$56.6M -$67.4M -$78.8M -$72.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $29.4M $35.1M $41.6M $50.1M $54.9M
Revenue Growth (YoY) -- 19.16% 18.71% 20.34% 9.65%
 
Cost of Revenues $3.1M $4.1M $6M $5.1M $6.3M
Gross Profit $26.3M $30.9M $35.7M $44.9M $48.7M
Gross Profit Margin 89.39% 88.23% 85.7% 89.74% 88.61%
 
R&D Expenses $10.6M $13.4M $15M $16.5M $17.9M
Selling, General & Admin $23.7M $30.2M $37.5M $45.9M $46.6M
Other Inc / (Exp) $890K -$256K $275K -$3.4M $802K
Operating Expenses $34.3M $43.6M $52.5M $62.4M $64.5M
Operating Income -$8M -$12.7M -$16.8M -$17.4M -$15.8M
 
Net Interest Expenses $2.2M $26K $25K -- $14K
EBT. Incl. Unusual Items -$9.3M -$13M -$16.6M -$20.8M -$15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $325K $286K $25K $575K $566K
Net Income to Company -$9.6M -$13.2M -$16.6M -$21.4M -$15.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.6M -$13.2M -$16.6M -$21.4M -$15.6M
 
Basic EPS (Cont. Ops) -$0.34 -$0.30 -$0.37 -$0.44 -$0.30
Diluted EPS (Cont. Ops) -$0.34 -$0.30 -$0.37 -$0.44 -$0.30
Weighted Average Basic Share $32.8M $43.8M $45.3M $48.5M $52.8M
Weighted Average Diluted Share $32.8M $43.8M $45.3M $48.5M $52.8M
 
EBITDA -$6.4M -$12.2M -$15.7M -$20.4M -$14.3M
EBIT -$7.1M -$12.9M -$16.6M -$20.8M -$15M
 
Revenue (Reported) $29.4M $35.1M $41.6M $50.1M $54.9M
Operating Income (Reported) -$8M -$12.7M -$16.8M -$17.4M -$15.8M
Operating Income (Adjusted) -$7.1M -$12.9M -$16.6M -$20.8M -$15M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $103.3M $123.5M $154.8M $180M $209.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.6M $14.8M $20.3M $22.1M $25M
Gross Profit $91.7M $108.8M $134.6M $158M $184.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39M $51.6M $57.8M $64.1M $70.6M
Selling, General & Admin $85.7M $113.4M $144.5M $173.2M $192.6M
Other Inc / (Exp) $1.1M -$300K $297K $550K $5.9M
Operating Expenses $124.7M $165M $202.2M $237.3M $263.2M
Operating Income -$33.1M -$56.3M -$67.7M -$79.3M -$78.7M
 
Net Interest Expenses $7M $656K $101K $43K $60K
EBT. Incl. Unusual Items -$38.9M -$57.2M -$67.5M -$78.8M -$72.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $1M $1M $1.4M $1.8M
Net Income to Company -$40M -$58.2M -$68.5M -$80.2M -$74.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40M -$58.2M -$68.5M -$80.2M -$74.7M
 
Basic EPS (Cont. Ops) -$1.34 -$2.83 -$1.53 -$1.70 -$1.46
Diluted EPS (Cont. Ops) -$1.34 -$2.83 -$1.53 -$1.70 -$1.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$30M -$53.7M -$64.2M -$76.4M -$70.5M
EBIT -$32M -$56.6M -$67.4M -$78.8M -$72.8M
 
Revenue (Reported) $103.3M $123.5M $154.8M $180M $209.5M
Operating Income (Reported) -$33.1M -$56.3M -$67.7M -$79.3M -$78.7M
Operating Income (Adjusted) -$32M -$56.6M -$67.4M -$78.8M -$72.8M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $123.5M $154.8M $180M $209.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.8M $20.3M $22.1M $25M --
Gross Profit $108.8M $134.6M $158M $184.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $51.6M $57.8M $64.1M $70.6M --
Selling, General & Admin $113.4M $144.5M $173.2M $192.6M --
Other Inc / (Exp) -$300K $297K $550K $5.9M --
Operating Expenses $165M $202.2M $237.3M $263.2M --
Operating Income -$56.3M -$67.7M -$79.3M -$78.7M --
 
Net Interest Expenses $656K $101K $43K $60K --
EBT. Incl. Unusual Items -$57.2M -$67.5M -$78.8M -$72.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $1M $1.4M $1.8M --
Net Income to Company -$58.2M -$68.5M -$80.2M -$74.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.2M -$68.5M -$80.2M -$74.7M --
 
Basic EPS (Cont. Ops) -$2.83 -$1.53 -$1.70 -$1.46 --
Diluted EPS (Cont. Ops) -$2.83 -$1.53 -$1.70 -$1.46 --
Weighted Average Basic Share $136.4M $179.1M $188.7M $205.2M --
Weighted Average Diluted Share $136.4M $179.1M $188.7M $205.2M --
 
EBITDA -$53.7M -$64.2M -$76.4M -$70.5M --
EBIT -$56.6M -$67.4M -$78.8M -$72.8M --
 
Revenue (Reported) $123.5M $154.8M $180M $209.5M --
Operating Income (Reported) -$56.3M -$67.7M -$79.3M -$78.7M --
Operating Income (Adjusted) -$56.6M -$67.4M -$78.8M -$72.8M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $37.3M $95.7M $40.4M $41.4M $30.5M
Short Term Investments $19.5M $110.3M $127.9M $112.3M $116.6M
Accounts Receivable, Net $35.9M $36.7M $39.8M $44.8M $49.2M
Inventory -- -- -- -- --
Prepaid Expenses $2.2M $6.8M $6.7M $9.2M --
Other Current Assets $266K $1.7M $1.5M $1.2M $15.2M
Total Current Assets $103.5M $263M $229.5M $224.3M $228.4M
 
Property Plant And Equipment $6.5M $4.3M $14.4M $10.2M $11.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $1.2M $1.7M $1.9M $1.5M
Total Assets $117.2M $276.7M $253M $247.8M $260.6M
 
Accounts Payable $2.4M $1.9M $1.4M $4.9M $2.2M
Accrued Expenses $3.3M $2.1M $4.6M $3.9M $8.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.1M $3.2M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $72.9M $90.3M $95M $112.5M $127.3M
 
Long-Term Debt $24.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $103.7M $93.5M $102.8M $117.3M $133M
 
Common Stock $259.8M -- -- -- --
Other Common Equity Adj $1K -$195K -$807K $56K $116K
Common Equity -$246.3M $183.2M $150.3M $130.4M $127.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.5M $183.2M $150.3M $130.4M $127.6M
 
Total Liabilities and Equity $117.2M $276.7M $253M $247.8M $260.6M
Cash and Short Terms $56.8M $206M $168.3M $153.6M $147.2M
Total Debt $24.9M -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $37.3M $95.7M $40.4M $41.4M $30.5M
Short Term Investments $19.5M $110.3M $127.9M $112.3M $116.6M
Accounts Receivable, Net $35.9M $36.7M $39.8M $44.8M $49.2M
Inventory -- -- -- -- --
Prepaid Expenses $2.2M $6.8M $6.7M $9.2M --
Other Current Assets $266K $1.7M $1.5M $1.2M $15.2M
Total Current Assets $103.5M $263M $229.5M $224.3M $228.4M
 
Property Plant And Equipment $6.5M $4.3M $14.4M $10.2M $11.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $1.2M $1.7M $1.9M $1.5M
Total Assets $117.2M $276.7M $253M $247.8M $260.6M
 
Accounts Payable $2.4M $1.9M $1.4M $4.9M $2.2M
Accrued Expenses $3.3M $2.1M $4.6M $3.9M $8.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.1M $3.2M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $72.9M $90.3M $95M $112.5M $127.3M
 
Long-Term Debt $24.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $103.7M $93.5M $102.8M $117.3M $133M
 
Common Stock $259.8M -- -- -- --
Other Common Equity Adj $1K -$195K -$807K $56K $116K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.5M $183.2M $150.3M $130.4M $127.6M
 
Total Liabilities and Equity $117.2M $276.7M $253M $247.8M $260.6M
Cash and Short Terms $56.8M $206M $168.3M $153.6M $147.2M
Total Debt $24.9M -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$40M -$58.2M -$68.5M -$80.2M -$74.7M
Depreciation & Amoritzation $2M $2.8M $3.2M $2.4M $2.3M
Stock-Based Compensation $4.7M $10.8M $25.8M $45.8M $61.3M
Change in Accounts Receivable -$5.5M -$730K -$3.5M -$5.4M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$39.2M -$41.6M -$41.2M -$26.9M -$15.8M
 
Capital Expenditures $2.8M $819K $5.6M $4.7M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.4M -$92M -$23.4M $15.4M -$4.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $31.4M -- -- -- --
Long-Term Debt Repaid -$57.4M -$25M -- -- --
Repurchase of Common Stock -- -$9K -- -- --
Other Financing Activities -- -$4.9M -- -- --
Cash From Financing $80.5M $192.4M $9.7M $12.9M $9.9M
 
Beginning Cash (CF) $18.8M $37.8M $96.2M $41M $41.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.9M $58.8M -$54.8M $1.5M -$10.7M
Ending Cash (CF) $37.8M $96.2M $41M $41.9M $30.5M
 
Levered Free Cash Flow -$42M -$42.4M -$46.8M -$31.6M -$18.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$9.6M -$13.2M -$16.6M -$21.4M -$15.6M
Depreciation & Amoritzation $698K $710K $867K $390K $760K
Stock-Based Compensation $1.3M $3.6M $6.9M $12.6M $15.2M
Change in Accounts Receivable -$17.6M -$14.3M -$16.9M -$14.5M -$21M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.6M -$2.7M -$10.2M -$6.5M $4.4M
 
Capital Expenditures $49K $5K $1.6M $1.3M $375K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.5M -$44.4M $10.2M -$2.7M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M -- -- -- --
Long-Term Debt Repaid -$25.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1M $1.6M $1.2M $3.6M $1.2M
 
Beginning Cash (CF) $48.7M $142M $39.3M $47.5M $33M
Foreign Exchange Rate Adjustment $168K -$257K $458K -$19K -$288K
Additions / Reductions -$11M -$45.5M $1.2M -$5.5M -$2.2M
Ending Cash (CF) $37.8M $96.2M $41M $41.9M $30.5M
 
Levered Free Cash Flow -$6.6M -$2.7M -$11.8M -$7.7M $4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$40M -$58.2M -$68.5M -$80.2M -$74.7M
Depreciation & Amoritzation $2M $2.8M $3.2M $2.4M $2.3M
Stock-Based Compensation $4.7M $10.8M $25.8M $45.8M $61.3M
Change in Accounts Receivable -$5.5M -$730K -$3.5M -$5.4M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$39.2M -$41.6M -$41.2M -$26.9M -$15.8M
 
Capital Expenditures $2.8M $819K $5.6M $4.7M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.4M -$92M -$23.4M $15.4M -$4.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $31.4M -- -- -- --
Long-Term Debt Repaid -$57.4M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.9M -- -- --
Cash From Financing $80.5M $192.4M $9.7M $12.9M $9.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.9M $58.8M -$54.8M $1.5M -$10.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$42M -$42.4M -$46.8M -$31.6M -$18.8M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders -$58.2M -$68.5M -$80.2M -$74.7M --
Depreciation & Amoritzation $2.8M $3.2M $2.4M $2.3M --
Stock-Based Compensation $10.8M $25.8M $45.8M $61.3M --
Change in Accounts Receivable -$730K -$3.5M -$5.4M -$4.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -$41.6M -$41.2M -$26.9M -$15.8M --
 
Capital Expenditures $819K $5.6M $4.7M $3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$92M -$23.4M $15.4M -$4.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$25M -- -- -- --
Repurchase of Common Stock -$9K -- -- -- --
Other Financing Activities -$4.9M -- -- -- --
Cash From Financing $192.4M $9.7M $12.9M $9.9M --
 
Beginning Cash (CF) $457.5M $230.7M $177.2M $189.5M --
Foreign Exchange Rate Adjustment -$415K -$397K -$561K -$616K --
Additions / Reductions $58.8M -$54.8M $1.5M -$10.7M --
Ending Cash (CF) $515.9M $175.4M $178.1M $178.1M --
 
Levered Free Cash Flow -$42.4M -$46.8M -$31.6M -$18.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

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

Show me the best stock