Financhill
Buy
52

CYCN Quote, Financials, Valuation and Earnings

Last price:
$3.24
Seasonality move :
-0.35%
Day range:
$2.83 - $3.43
52-week range:
$1.27 - $9.47
Dividend yield:
0%
P/E ratio:
3.20x
P/S ratio:
--
P/B ratio:
1.05x
Volume:
262.9K
Avg. volume:
6.5M
1-year change:
-24.94%
Market cap:
$8.6M
Revenue:
--
EPS (TTM):
-$2.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.5M $2.3M $3.3M $297K --
Revenue Growth (YoY) -- -49.06% 44.6% -91.05% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $95.1M $56.4M $37.6M $6M $1.5M
Selling, General & Admin $34.4M $28.8M $20.6M $12.9M $8.1M
Other Inc / (Exp) -- $4.5M $2.7M -- -$3.3M
Operating Expenses $129.5M $85.2M $57.6M $18.8M $9.6M
Operating Income -$125M -$82.9M -$54.3M -$18.5M -$9.6M
 
Net Interest Expenses -- -- $16K -- --
EBT. Incl. Unusual Items -$123M -$77.8M -$51.6M -$18.2M -$12.6M
Earnings of Discontinued Ops. -- -- -- -$25.8M $7.3M
Income Tax Expense -- -- -- -- --
Net Income to Company -$123M -$77.8M -$51.6M -$44.1M -$5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$123M -$77.8M -$51.6M -$44.1M -$5.3M
 
Basic EPS (Cont. Ops) -$89.80 -$51.20 -$26.40 -$20.28 -$2.25
Diluted EPS (Cont. Ops) -$89.80 -$51.20 -$26.40 -$20.28 -$2.25
Weighted Average Basic Share $1.4M $1.5M $2M $2.2M $2.3M
Weighted Average Diluted Share $1.4M $1.5M $2M $2.2M $2.3M
 
EBITDA -$122.3M -$80.6M -$53.8M -$18.5M -$9.6M
EBIT -$125M -$82.9M -$54.3M -$18.5M -$9.6M
 
Revenue (Reported) $4.5M $2.3M $3.3M $297K --
Operating Income (Reported) -$125M -$82.9M -$54.3M -$18.5M -$9.6M
Operating Income (Adjusted) -$125M -$82.9M -$54.3M -$18.5M -$9.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $400K $77K -- -- $194K
Revenue Growth (YoY) -71.39% -80.75% -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.7M $7M $1.4M $580K $81K
Selling, General & Admin $8M $4.6M $3.1M $2.1M $1.2M
Other Inc / (Exp) $2.4M -- -- -$3.3M $363K
Operating Expenses $21.7M $11.4M $4.5M $2.7M $1.3M
Operating Income -$21.3M -$11.3M -$4.5M -$2.7M -$1.1M
 
Net Interest Expenses -- $5K -- -- --
EBT. Incl. Unusual Items -$18.8M -$11.3M -$4.4M -$5.9M -$723K
Earnings of Discontinued Ops. -- -- -$6.1M $13.5M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$18.8M -$11.3M -$10.5M $7.6M -$723K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.8M -$11.3M -$10.5M $7.6M -$723K
 
Basic EPS (Cont. Ops) -$11.80 -$5.20 -$4.83 $3.10 -$0.29
Diluted EPS (Cont. Ops) -$11.80 -$5.20 -$4.83 $2.72 -$0.29
Weighted Average Basic Share $1.6M $2.2M $2.2M $2.4M $2.5M
Weighted Average Diluted Share $1.6M $2.2M $2.2M $2.8M $2.5M
 
EBITDA -$20.7M -$11.2M -$4.5M -$2.7M -$1.1M
EBIT -$21.3M -$11.3M -$4.5M -$2.7M -$1.1M
 
Revenue (Reported) $400K $77K -- -- $194K
Operating Income (Reported) -$21.3M -$11.3M -$4.5M -$2.7M -$1.1M
Operating Income (Adjusted) -$21.3M -$11.3M -$4.5M -$2.7M -$1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6M $3.3M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65M $39.3M $31.8M $2.7M $254K
Selling, General & Admin $28.9M $23.5M $15M $9.6M $5.9M
Other Inc / (Exp) $4.5M -$881K $3.6M -$3.3M $363K
Operating Expenses $93.9M $62.5M $45.8M $12.3M $6.1M
Operating Income -$90.3M -$59.2M -$45.3M -$12.3M -$5.9M
 
Net Interest Expenses -- $19K -- -- --
EBT. Incl. Unusual Items -$84.6M -$60.1M -$41.5M -$15.2M -$5.3M
Earnings of Discontinued Ops. -- -- -$6.1M $4.4M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$84.6M -$60.1M -$47.6M -$10.8M -$5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.6M -$60.1M -$47.6M -$10.8M -$5.3M
 
Basic EPS (Cont. Ops) -$59.40 -$33.00 -$21.79 -$5.25 -$2.14
Diluted EPS (Cont. Ops) -$59.40 -$33.00 -$21.79 -$5.63 -$2.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$87.8M -$58.3M -$45.2M -$12.3M -$5.9M
EBIT -$90.3M -$59.2M -$45.3M -$12.3M -$5.9M
 
Revenue (Reported) $3.6M $3.3M -- -- --
Operating Income (Reported) -$90.3M -$59.2M -$45.3M -$12.3M -$5.9M
Operating Income (Adjusted) -$90.3M -$59.2M -$45.3M -$12.3M -$5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2M $3.1M $297K -- $194K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $44.3M $27.2M $21.4M $1.5M $230K
Selling, General & Admin $21.6M $16.2M $10.6M $6.4M $4.1M
Other Inc / (Exp) $4.5M -$881K -- -$3.3M $363K
Operating Expenses $65.9M $43.1M $31.2M $7.9M $4.3M
Operating Income -$63.7M -$40M -$30.9M -$7.9M -$4.1M
 
Net Interest Expenses -- $15K -- -- --
EBT. Incl. Unusual Items -$58.6M -$40.9M -$30.8M -$10.9M -$3.6M
Earnings of Discontinued Ops. -- -- -$6.1M $7.3M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$58.6M -$40.9M -$36.9M -$3.6M -$3.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.6M -$40.9M -$36.9M -$3.6M -$3.6M
 
Basic EPS (Cont. Ops) -$40.40 -$22.00 -$16.99 -$1.93 -$1.44
Diluted EPS (Cont. Ops) -$40.40 -$22.00 -$16.99 -$2.31 -$1.44
Weighted Average Basic Share $4.4M $5.7M $6.5M $6.9M $7.5M
Weighted Average Diluted Share $4.4M $5.7M $6.5M $7.2M $7.5M
 
EBITDA -$61.9M -$39.6M -$30.9M -$7.9M -$4.1M
EBIT -$63.7M -$40M -$30.9M -$7.9M -$4.1M
 
Revenue (Reported) $2.2M $3.1M $297K -- $194K
Operating Income (Reported) -$63.7M -$40M -$30.9M -$7.9M -$4.1M
Operating Income (Adjusted) -$63.7M -$40M -$30.9M -$7.9M -$4.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $94.9M $54.4M $54M $13.4M $7.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5M $127K $100K $96K --
Inventory -- -- -- -- --
Prepaid Expenses $2M $816K $928K $805K $442K
Other Current Assets $2.9M $3.2M $468K $537K $11K
Total Current Assets $101.2M $58.5M $55.5M $14.8M $8M
 
Property Plant And Equipment $79.8M $50.3M $1.5M $1.2M --
Long-Term Investments -- -- -- -- $5.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.5M $6.6M $2.4M $2M --
Total Assets $186.5M $115.4M $59.3M $18.1M $13.4M
 
Accounts Payable $3.3M $1.4M $1.8M $3M $1.2M
Accrued Expenses $4.4M $2.6M $7M $3.4M $786K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.4M $3.3M -- -- --
Other Current Liabilities $404K $176K $526K $68K $102K
Total Current Liabilities $18.2M $17M $11.1M $7.6M $2.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $88.7M $55.9M $11.1M $7.6M $2.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$20K -$27K -$23K -$20K -$12K
Common Equity $97.7M $59.5M $48.2M $10.5M $11.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $97.7M $59.5M $48.2M $10.5M $11.3M
 
Total Liabilities and Equity $186.5M $115.4M $59.3M $18.1M $13.4M
Cash and Short Terms $94.9M $54.4M $54M $13.4M $7.6M
Total Debt -- $3.5M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $66.8M $62.5M $20.4M $9.1M $2.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $400K $158K $227K -- $44K
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $562K $536K $726K $621K
Other Current Assets $1.7M $459K $488K $30K $11K
Total Current Assets $70.1M $63.7M $21.7M $9.9M $3.5M
 
Property Plant And Equipment $54.6M $1.6M $1.3M -- --
Long-Term Investments -- -- -- $5.4M $5.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.7M $2.5M $2.1M -- --
Total Assets $131.4M $67.7M $25.1M $15.2M $8.9M
 
Accounts Payable $1.9M $1.2M $1.6M $814K $304K
Accrued Expenses $4.1M $4.4M $5.4M $1.1M $353K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.1M -- -- -- --
Other Current Liabilities $343K $833K $159K $158K $43K
Total Current Liabilities $16.3M $11.4M $8.5M $2.3M $700K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $56M $11.4M $8.5M $2.3M $700K
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$27K -$26K -$28K -$18K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $75.4M $56.4M $16.5M $12.9M $8.2M
 
Total Liabilities and Equity $131.4M $67.7M $25.1M $15.2M $8.9M
Cash and Short Terms $66.8M $62.5M $20.4M $9.1M $2.9M
Total Debt $3.5M $3.5M -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$123M -$77.8M -$51.6M -$44.1M -$5.3M
Depreciation & Amoritzation $2.7M $2.3M $472K $65K --
Stock-Based Compensation $19.6M $15M $9.6M $6.3M $1.1M
Change in Accounts Receivable -$1.5M $1.3M $27K $4K $96K
Change in Inventories -- -- -- -- --
Cash From Operations -$102.2M -$72.5M -$36.5M -$40.6M -$21.2M
 
Capital Expenditures $6.9M $1.5M $7K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.7M $18K $1.5M -- $10.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.5M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $36.1M -- -- -- --
Cash From Financing $211.6M $28.1M $30.8M $29K $5M
 
Beginning Cash (CF) -- $102.6M $58.2M $54M $13.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $102.6M -$44.4M -$4.3M -$40.6M -$5.8M
Ending Cash (CF) $102.6M $58.2M $54M $13.4M $7.6M
 
Levered Free Cash Flow -$109.1M -$74M -$36.5M -$40.6M -$21.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$18.8M -$11.3M -$10.5M $7.6M -$723K
Depreciation & Amoritzation $588K $48K -- -- --
Stock-Based Compensation $3.8M $2.4M $1.7M $159K $138K
Change in Accounts Receivable $351K -$158K -- -- -$44K
Change in Inventories -- -- -- -- --
Cash From Operations -$15M -$7.9M -$9.9M -$6.9M -$1.7M
 
Capital Expenditures $9K $7K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3K -$7K -- $10.4M --
 
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 $24.3M $43K -- -- --
 
Beginning Cash (CF) $61.5M $70.4M $30.3M $5.6M $4.6M
Foreign Exchange Rate Adjustment $3K -- -$3K -- --
Additions / Reductions $9.2M -$7.9M -$9.9M $3.5M -$1.7M
Ending Cash (CF) $70.7M $62.5M $20.4M $9.1M $2.9M
 
Levered Free Cash Flow -$15.1M -$7.9M -$9.9M -$6.9M -$1.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$84.6M -$60.1M -$47.6M -$10.8M -$5.3M
Depreciation & Amoritzation $2.5M $894K $113K -- --
Stock-Based Compensation $16.3M $10.3M $7.7M $2.1M $606K
Change in Accounts Receivable $1M $241K -$69K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$80.6M -$41.9M -$42.2M -$26.7M -$6.2M
 
Capital Expenditures $1.7M $42K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M $2.9M -- -- --
 
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 $28.1M $30.9M -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$54.1M -$8.2M -$42.1M -$11.3M -$6.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$82.3M -$42M -$42.2M -$26.7M -$6.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$58.6M -$40.9M -$36.9M -$3.6M -$3.6M
Depreciation & Amoritzation $1.8M $424K $65K -- --
Stock-Based Compensation $11.8M $7.1M $5.1M $964K $503K
Change in Accounts Receivable $1.1M -$31K -$127K $96K -$44K
Change in Inventories -- -- -- -- --
Cash From Operations -$58.4M -$27.9M -$33.6M -$19.7M -$4.7M
 
Capital Expenditures $1.5M $7K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M $1.5M -- $10.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.9M $30.7M $17K $5M --
 
Beginning Cash (CF) $236.2M $173.9M $125.4M $26.2M $17.9M
Foreign Exchange Rate Adjustment -$7K $1K -$5K $4K -$6K
Additions / Reductions -$31.9M $4.3M -$33.6M -$4.3M -$4.7M
Ending Cash (CF) $204.2M $178.2M $91.9M $21.9M $13.2M
 
Levered Free Cash Flow -$59.9M -$27.9M -$33.6M -$19.7M -$4.7M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock