Financhill
Sell
8

IDYA Quote, Financials, Valuation and Earnings

Last price:
$25.65
Seasonality move :
-5.43%
Day range:
$24.51 - $26.49
52-week range:
$24.48 - $47.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
83.40x
P/B ratio:
1.88x
Volume:
1.9M
Avg. volume:
1M
1-year change:
-23.67%
Market cap:
$2.2B
Revenue:
$23.4M
EPS (TTM):
-$2.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $19.5M $27.9M $50.9M $23.4M
Revenue Growth (YoY) -- -- 43.01% 82.28% -54.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $34.3M $39.7M $58.2M $89.5M $129.5M
Selling, General & Admin $10M $15.2M $20.1M $23.9M $28.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $44.3M $54.9M $78.2M $113.4M $157.8M
Operating Income -$44.3M -$35.3M -$50.3M -$62.5M -$134.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$42M -$34.5M -$49.8M -$58.7M -$113M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$42M -$34.5M -$49.8M -$58.7M -$113M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42M -$34.5M -$49.8M -$58.7M -$113M
 
Basic EPS (Cont. Ops) -$3.36 -$1.40 -$1.41 -$1.42 -$1.96
Diluted EPS (Cont. Ops) -$3.36 -$1.40 -$1.41 -$1.42 -$1.96
Weighted Average Basic Share $12.5M $24.7M $35.3M $41.4M $57.5M
Weighted Average Diluted Share $12.5M $24.7M $35.3M $41.4M $57.5M
 
EBITDA -$43M -$34M -$47.2M -$59M -$130.4M
EBIT -$44.3M -$35.3M -$50.3M -$62.5M -$134.4M
 
Revenue (Reported) -- $19.5M $27.9M $50.9M $23.4M
Operating Income (Reported) -$44.3M -$35.3M -$50.3M -$62.5M -$134.4M
Operating Income (Adjusted) -$44.3M -$35.3M -$50.3M -$62.5M -$134.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9M $9M $29.7M $8M --
Revenue Growth (YoY) -- 0.1% 230.87% -72.94% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10M $15.5M $22.4M $33.7M $57.2M
Selling, General & Admin $3.9M $5.2M $6.7M $7.9M $9.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14M $20.7M $29M $41.6M $66.9M
Operating Income -$5M -$11.7M $660K -$33.5M -$66.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.9M -$11.6M $1.6M -$27.4M -$51.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.9M -$11.6M $1.6M -$27.4M -$51.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M -$11.6M $1.6M -$27.4M -$51.8M
 
Basic EPS (Cont. Ops) -$0.17 -$0.31 $0.04 -$0.46 -$0.60
Diluted EPS (Cont. Ops) -$0.17 -$0.31 $0.04 -$0.46 -$0.60
Weighted Average Basic Share $28.4M $37.8M $40.3M $60M $86.2M
Weighted Average Diluted Share $28.4M $37.8M $41.1M $60M $86.2M
 
EBITDA -$4.6M -$10.9M $1.6M -$32.5M -$65.9M
EBIT -$5M -$11.7M $660K -$33.5M -$66.9M
 
Revenue (Reported) $9M $9M $29.7M $8M --
Operating Income (Reported) -$5M -$11.7M $660K -$33.5M -$66.9M
Operating Income (Adjusted) -$5M -$11.7M $660K -$33.5M -$66.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $35.6M $49.9M $23.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.2M $54.1M $80.9M $115.5M $193.3M
Selling, General & Admin $14.2M $18.6M $23.4M $27M $35.4M
Other Inc / (Exp) -- -$7K -- $1.5M -$1.5M
Operating Expenses $50.4M $72.7M $104.3M $142.4M $228.7M
Operating Income -$41.4M -$37.2M -$54.4M -$119M -$224.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$40.1M -$36.7M -$52.7M -$101.7M -$179.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$40.1M -$36.7M -$52.7M -$103.2M -$178.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.1M -$36.7M -$52.7M -$101.7M -$179.6M
 
Basic EPS (Cont. Ops) -$1.88 -$1.10 -$1.36 -$1.95 -$2.33
Diluted EPS (Cont. Ops) -$1.88 -$1.10 -$1.36 -$1.95 -$2.33
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$40M -$34.6M -$51.1M -$115.1M -$220.5M
EBIT -$41.4M -$37.2M -$54.4M -$119M -$224.8M
 
Revenue (Reported) -- $35.6M $49.9M $23.5M --
Operating Income (Reported) -$41.4M -$37.2M -$54.4M -$119M -$224.8M
Operating Income (Adjusted) -$41.4M -$37.2M -$54.4M -$119M -$224.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9M $25M $46.9M $19.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27.6M $42M $64.8M $90.7M $154.5M
Selling, General & Admin $11.4M $14.8M $18.1M $21.2M $28.3M
Other Inc / (Exp) -- -$7K -- $1.5M -$1.5M
Operating Expenses $39M $56.9M $83M $112M $182.8M
Operating Income -$30.1M -$31.9M -$36.1M -$92.5M -$182.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$29.4M -$31.6M -$34.5M -$77.5M -$145.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$29.4M -$31.6M -$34.5M -$79M -$144.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.4M -$31.6M -$34.5M -$77.5M -$145.7M
 
Basic EPS (Cont. Ops) -$1.35 -$0.92 -$0.89 -$1.45 -$1.81
Diluted EPS (Cont. Ops) -$1.35 -$0.92 -$0.89 -$1.45 -$1.81
Weighted Average Basic Share $69.6M $102.4M $117.6M $164.6M $239.3M
Weighted Average Diluted Share $69.6M $102.4M $118.4M $164.6M $239.3M
 
EBITDA -$29M -$29.7M -$33.5M -$89.5M -$179.6M
EBIT -$30.1M -$31.9M -$36.1M -$92.5M -$182.8M
 
Revenue (Reported) $9M $25M $46.9M $19.5M --
Operating Income (Reported) -$30.1M -$31.9M -$36.1M -$92.5M -$182.8M
Operating Income (Adjusted) -$30.1M -$31.9M -$36.1M -$92.5M -$182.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $34.1M $72M $92M $68.6M $157M
Short Term Investments $64.9M $211.5M $154.7M $296.2M $368.1M
Accounts Receivable, Net -- $1.9M $1.1M $211K $18K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.7M $3.1M $3.1M $5.4M $7.5M
Total Current Assets $101.7M $288.6M $251M $370.5M $532.6M
 
Property Plant And Equipment $9.7M $9.5M $8.7M $9M $8.4M
Long-Term Investments $1.5M -- $121.3M $8.3M $107.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $122K $188K $397K $205K $782K
Total Assets $113M $298.3M $381.3M $388M $649.3M
 
Accounts Payable $709K $953K $2.1M $4.3M $6.6M
Accrued Expenses $5M $8.5M $12.3M $17M $18.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.5M $1.7M $1.9M $1.7M
Other Current Liabilities $63K $18K -- -- --
Total Current Liabilities $6.9M $38.6M $45.2M $31.7M $27.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $12.6M $100M $79.8M $38.5M $28.2M
 
Common Stock $2K $3K $4K $5K $7K
Other Common Equity Adj $65K $7K -$712K -$2.9M $562K
Common Equity $100.4M $198.3M $301.5M $349.5M $621.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $100.4M $198.3M $301.5M $349.5M $621.1M
 
Total Liabilities and Equity $113M $298.3M $381.3M $388M $649.3M
Cash and Short Terms $99M $283.6M $246.8M $364.8M $525.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $81.2M $108.4M $102M $151.9M $400.3M
Short Term Investments $197.4M $156.1M $284.3M $316.9M $519.7M
Accounts Receivable, Net -- $1M $3.4M $6.7M $20K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.7M $3.4M $3.7M $6.7M $12.2M
Total Current Assets $281.3M $269M $393.4M $482.2M $932.2M
 
Property Plant And Equipment $9.6M $8.9M $9.5M $7.5M $26.6M
Long-Term Investments $10.2M $121.2M $7.7M $42.4M $280.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $279K $323K $252K $827K $911K
Total Assets $301.4M $399.4M $410.9M $532.9M $1.2B
 
Accounts Payable $1.4M $2.2M $3.6M $5.2M $12.6M
Accrued Expenses $6.4M $11.9M $17M $16.2M $28.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1.7M $1.8M $2.1M --
Other Current Liabilities $29K -- -- -- --
Total Current Liabilities $54.2M $38.6M $32.7M $24.9M $40.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $106M $81.8M $42.1M $24.9M $59.5M
 
Common Stock $3K $4K $5K $6K $9K
Other Common Equity Adj $35K -$50K -$4M -$750K $3.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $195.4M $317.6M $368.8M $508M $1.2B
 
Total Liabilities and Equity $301.4M $399.4M $410.9M $532.9M $1.2B
Cash and Short Terms $278.7M $264.6M $386.2M $468.8M $920M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$42M -$34.5M -$49.8M -$58.7M -$113M
Depreciation & Amoritzation $1.2M $1.4M $3M $3.5M $4M
Stock-Based Compensation $2.2M $3.6M $8.2M $11.6M $18.5M
Change in Accounts Receivable -- -$1.9M $774K $892K $193K
Change in Inventories -- -- -- -- --
Cash From Operations -$39.3M $55.5M -$55.8M -$87.2M -$115.2M
 
Capital Expenditures -- $493K $2.6M $3.4M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.3M -$146.2M -$69.7M -$33.4M -$158.5M
 
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 $50.6M $128.8M $145.5M $97.2M $362.7M
 
Beginning Cash (CF) $20.6M $34.2M $72.1M $92.2M $68.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.6M $38M $20M -$23.4M $89M
Ending Cash (CF) $34.2M $72.1M $92.2M $68.7M $157.8M
 
Levered Free Cash Flow -$40.7M $55M -$58.4M -$90.6M -$117.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.9M -$11.6M $1.6M -$27.4M -$51.8M
Depreciation & Amoritzation $347K $780K $925K $1M $1M
Stock-Based Compensation $981K $2.2M $3M $5.3M $9.2M
Change in Accounts Receivable -- $307K -$3.2M -$6.5M -$19K
Change in Inventories -- -- -- -- --
Cash From Operations $90.2M -$12.5M -$24.2M -$30.2M -$49.2M
 
Capital Expenditures $245K $458K $1.1M $603K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$183.6M -$56.3M -$18.7M $51.3M -$20M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $75K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.1M $86.8M $95.7M $27.8M $286.5M
 
Beginning Cash (CF) $147.6M $90.5M $49.2M $103.6M $184M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$66.3M $18M $52.8M $49M $217.2M
Ending Cash (CF) $81.3M $108.5M $102.1M $152.6M $401.2M
 
Levered Free Cash Flow $90M -$12.9M -$25.3M -$30.8M -$49.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$40.1M -$36.7M -$52.7M -$103.2M -$178.1M
Depreciation & Amoritzation $1.4M $2.6M $3.4M $3.9M $4.2M
Stock-Based Compensation $3.3M $7.2M $10.7M $16.7M $30.1M
Change in Accounts Receivable -- -$1M -$2.4M -$3.3M $6.7M
Change in Inventories -- -- -- -- --
Cash From Operations $58.4M -$50.7M -$80.5M -$114.8M -$149.7M
 
Capital Expenditures $245K $2.2M $4M $1.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$137.8M -$73.8M -$23.5M -$56.8M -$417.4M
 
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 $121.8M $151.7M $97.5M $222.1M $815.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.4M $27.2M -$6.5M $50.5M $248.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $57.8M -$52.9M -$84.5M -$116.4M -$153.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$29.4M -$31.6M -$34.5M -$79M -$144.2M
Depreciation & Amoritzation $1M $2.2M $2.6M $3M $3.2M
Stock-Based Compensation $2.6M $6.2M $8.7M $13.7M $25.3M
Change in Accounts Receivable -- $859K -$2.3M -$6.5M -$2K
Change in Inventories -- -- -- -- --
Cash From Operations $67.1M -$39.1M -$63.8M -$91.5M -$125.9M
 
Capital Expenditures $245K $2M $3.4M $1.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.7M -$69.3M -$23.1M -$46.5M -$305.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$0 -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $121.8M $144.8M $96.8M $221.8M $674.8M
 
Beginning Cash (CF) $217.4M $299.5M $196.8M $239.6M $450.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.2M $36.4M $9.9M $83.8M $243.4M
Ending Cash (CF) $264.6M $335.9M $206.7M $323.5M $694.3M
 
Levered Free Cash Flow $66.7M -$41.2M -$67.2M -$93M -$128.7M

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