Financhill
Sell
21

KPTI Quote, Financials, Valuation and Earnings

Last price:
$3.97
Seasonality move :
-9.43%
Day range:
$3.83 - $4.33
52-week range:
$3.51 - $21.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.25x
P/B ratio:
--
Volume:
101.9K
Avg. volume:
165.4K
1-year change:
-78.96%
Market cap:
$35.6M
Revenue:
$145.2M
EPS (TTM):
-$15.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $108.1M $209.8M $157.1M $146M $145.2M
Revenue Growth (YoY) 164.31% 94.12% -25.14% -7.03% -0.55%
 
Cost of Revenues $2.7M $3.4M $5.2M $4.9M $6M
Gross Profit $105.4M $206.4M $151.9M $141.1M $139.2M
Gross Profit Margin 97.5% 98.38% 96.68% 96.62% 95.86%
 
R&D Expenses $150.8M $160.8M $148.7M $138.8M $143.2M
Selling, General & Admin $126.4M $143.8M $145.4M $131.9M $115.4M
Other Inc / (Exp) $206K -$85K -$83K -$356K $73.1M
Operating Expenses $277.2M $304.7M $294.1M $270.6M $258.7M
Operating Income -$171.9M -$98.3M -$142.2M -$129.5M -$119.4M
 
Net Interest Expenses $24.3M $25.5M $22.6M $12.9M $30M
EBT. Incl. Unusual Items -$196M -$123.8M -$164.9M -$142.8M -$76.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $309K $268K $369K $323K $57K
Net Income to Company -$196.3M -$124.1M -$165.3M -$143.1M -$76.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$196.3M -$124.1M -$165.3M -$143.1M -$76.4M
 
Basic EPS (Cont. Ops) -$40.80 -$24.75 -$30.30 -$18.75 -$9.45
Diluted EPS (Cont. Ops) -$40.80 -$24.75 -$30.30 -$18.75 -$13.95
Weighted Average Basic Share $4.8M $5M $5.5M $7.6M $8.1M
Weighted Average Diluted Share $4.8M $5M $5.5M $7.6M $8.5M
 
EBITDA -$167.9M -$97M -$139.3M -$118.4M -$38.6M
EBIT -$168.8M -$97.8M -$139.9M -$119M -$38.9M
 
Revenue (Reported) $108.1M $209.8M $157.1M $146M $145.2M
Operating Income (Reported) -$171.9M -$98.3M -$142.2M -$129.5M -$119.4M
Operating Income (Adjusted) -$168.8M -$97.8M -$139.9M -$119M -$38.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $35.1M $126.3M $33.6M $33.7M $30.5M
Revenue Growth (YoY) 93.97% 259.74% -73.41% 0.5% -9.5%
 
Cost of Revenues $1.1M $742K $1.9M $1.5M $1.3M
Gross Profit $34M $125.5M $31.7M $32.3M $29.2M
Gross Profit Margin 97% 99.41% 94.44% 95.6% 95.64%
 
R&D Expenses $37.2M $44M $30.9M $39.4M $33.3M
Selling, General & Admin $33.9M $34.6M $34.6M $30.7M $27.2M
Other Inc / (Exp) $383K -$478K -$13K -$211K $10.1M
Operating Expenses $71.1M $78.6M $65.6M $70.1M $60.5M
Operating Income -$37.1M $47M -$33.9M -$37.8M -$31.3M
 
Net Interest Expenses $6.7M $7.9M $4.6M $3.7M $9.7M
EBT. Incl. Unusual Items -$43.4M $38.6M -$38.4M -$41.7M -$30.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62K -$121K $73K $130K -$109K
Net Income to Company -$43.4M $38.7M -$38.5M -$41.8M -$30.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.4M $38.7M -$38.5M -$41.8M -$30.8M
 
Basic EPS (Cont. Ops) -$8.85 $7.65 -$6.45 -$5.40 -$3.60
Diluted EPS (Cont. Ops) -$8.85 $6.90 -$6.45 -$5.40 -$3.60
Weighted Average Basic Share $4.9M $5M $6M $7.7M $8.4M
Weighted Average Diluted Share $4.9M $5M $6M $7.7M $8.5M
 
EBITDA -$36M $46.7M -$32.4M -$35.4M -$19.6M
EBIT -$36.3M $46.5M -$32.5M -$35.5M -$19.7M
 
Revenue (Reported) $35.1M $126.3M $33.6M $33.7M $30.5M
Operating Income (Reported) -$37.1M $47M -$33.9M -$37.8M -$31.3M
Operating Income (Adjusted) -$36.3M $46.5M -$32.5M -$35.5M -$19.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $108.1M $209.8M $157.1M $146M $145.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M $3.4M $5.2M $4.9M $6M
Gross Profit $105.4M $206.4M $151.9M $141.1M $139.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $150.8M $160.8M $148.7M $138.8M $143.2M
Selling, General & Admin $126.4M $143.8M $145.4M $131.9M $115.4M
Other Inc / (Exp) $206K -$85K -$83K -$356K $73.1M
Operating Expenses $277.2M $304.7M $294.1M $270.6M $258.7M
Operating Income -$171.9M -$98.3M -$142.2M -$129.5M -$119.4M
 
Net Interest Expenses $24.3M $25.5M $22.6M $12.9M $30M
EBT. Incl. Unusual Items -$196M -$123.8M -$164.9M -$142.8M -$76.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $309K $268K $369K $323K $57K
Net Income to Company -$196.3M -$124.1M -$165.3M -$143.1M -$76.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$196.3M -$124.1M -$165.3M -$143.1M -$76.4M
 
Basic EPS (Cont. Ops) -$40.95 -$24.90 -$30.45 -$18.75 -$10.05
Diluted EPS (Cont. Ops) -$40.95 -$25.65 -$30.45 -$18.75 -$15.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$167.9M -$97M -$139.3M -$118.4M -$38.6M
EBIT -$168.8M -$97.8M -$139.9M -$119M -$38.9M
 
Revenue (Reported) $108.1M $209.8M $157.1M $146M $145.2M
Operating Income (Reported) -$171.9M -$98.3M -$142.2M -$129.5M -$119.4M
Operating Income (Adjusted) -$168.8M -$97.8M -$139.9M -$119M -$38.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $209.8M $157.1M $146M $145.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4M $5.2M $4.9M $6M --
Gross Profit $206.4M $151.9M $141.1M $139.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $160.8M $148.7M $138.8M $143.2M --
Selling, General & Admin $143.8M $145.4M $131.9M $115.4M --
Other Inc / (Exp) -$85K -$83K -$356K $73.1M --
Operating Expenses $304.7M $294.1M $270.6M $258.7M --
Operating Income -$98.3M -$142.2M -$129.5M -$119.4M --
 
Net Interest Expenses $25.5M $22.6M $12.9M $30M --
EBT. Incl. Unusual Items -$123.8M -$164.9M -$142.8M -$76.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $268K $369K $323K $57K --
Net Income to Company -$124.1M -$165.3M -$143.1M -$76.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$124.1M -$165.3M -$143.1M -$76.4M --
 
Basic EPS (Cont. Ops) -$24.90 -$30.45 -$18.75 -$10.05 --
Diluted EPS (Cont. Ops) -$25.65 -$30.45 -$18.75 -$15.30 --
Weighted Average Basic Share $20.1M $21.8M $30.5M $32.5M --
Weighted Average Diluted Share $20.1M $21.8M $30.5M $34.8M --
 
EBITDA -$97M -$139.3M -$118.4M -$38.6M --
EBIT -$97.8M -$139.9M -$119M -$38.9M --
 
Revenue (Reported) $209.8M $157.1M $146M $145.2M --
Operating Income (Reported) -$98.3M -$142.2M -$129.5M -$119.4M --
Operating Income (Adjusted) -$97.8M -$139.9M -$119M -$38.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $85.9M $190.5M $135.2M $52.2M $62.5M
Short Term Investments $163.3M $38.2M $142.8M $139.2M $46.2M
Accounts Receivable, Net $12.9M $22.5M $47.1M $27M $30.8M
Inventory $2.6M $4.1M $4.2M $3M $4.7M
Prepaid Expenses $9.3M -- -- -- --
Other Current Assets -- $14M $19.8M $11.8M $12.2M
Total Current Assets $276.5M $275.6M $350.2M $233.9M $156.5M
 
Property Plant And Equipment $11.6M $9.6M $7.4M $4.9M $6.3M
Long-Term Investments $24.2M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $722K $20.1M $633K $1.6M $1.6M
Total Assets $313.1M $305.3M $358.2M $240.4M $164.4M
 
Accounts Payable $4.5M $1.6M $2.8M $3.1M $5.1M
Accrued Expenses $52.9M $49.4M $38.8M $44.9M $46.7M
Current Portion Of Long-Term Debt -- -- -- -- $24.4M
Current Portion Of Capital Lease Obligations $1.9M $2.3M $2.9M $3.3M $438K
Other Current Liabilities $609K $678K $1.8M $1.7M $1.6M
Total Current Liabilities $60.2M $73.7M $65.9M $69.5M $92.3M
 
Long-Term Debt $117.9M $169.3M $170.1M $170.9M $162.9M
Capital Leases -- -- -- -- --
Total Liabilities $262.5M $385M $374.8M $376.6M $350.4M
 
Common Stock $7K $8K $12K $12K $13K
Other Common Equity Adj $518K $191K -$638K -$161K -$356K
Common Equity $50.5M -$79.7M -$16.7M -$136.2M -$186M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.5M -$79.7M -$16.7M -$136.2M -$186M
 
Total Liabilities and Equity $313.1M $305.3M $358.2M $240.4M $164.4M
Cash and Short Terms $249.2M $228.6M $278M $191.4M $108.7M
Total Debt $117.9M $169.3M $170.1M $170.9M $187.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $85.9M $190.5M $135.2M $52.2M $62.5M
Short Term Investments $163.3M $38.2M $142.8M $139.2M $46.2M
Accounts Receivable, Net $12.9M $22.5M $47.1M $27M $30.8M
Inventory $2.6M $4.1M $4.2M $3M $4.7M
Prepaid Expenses $9.3M -- -- -- --
Other Current Assets -- $14M $19.8M $11.8M $12.2M
Total Current Assets $276.5M $275.6M $350.2M $233.9M $156.5M
 
Property Plant And Equipment $11.6M $9.6M $7.4M $4.9M $6.3M
Long-Term Investments $24.2M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $722K $20.1M $633K $1.6M $1.6M
Total Assets $313.1M $305.3M $358.2M $240.4M $164.4M
 
Accounts Payable $4.5M $1.6M $2.8M $3.1M $5.1M
Accrued Expenses $52.9M $49.4M $38.8M $44.9M $46.7M
Current Portion Of Long-Term Debt -- -- -- -- $24.4M
Current Portion Of Capital Lease Obligations $1.9M $2.3M $2.9M $3.3M $438K
Other Current Liabilities $609K $678K $1.8M $1.7M $1.6M
Total Current Liabilities $60.2M $73.7M $65.9M $69.5M $92.3M
 
Long-Term Debt $117.9M $169.3M $170.1M $170.9M $162.9M
Capital Leases -- -- -- -- --
Total Liabilities $262.5M $385M $374.8M $376.6M $350.4M
 
Common Stock $7K $8K $12K $12K $13K
Other Common Equity Adj $518K $191K -$638K -$161K -$356K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.5M -$79.7M -$16.7M -$136.2M -$186M
 
Total Liabilities and Equity $313.1M $305.3M $358.2M $240.4M $164.4M
Cash and Short Terms $249.2M $228.6M $278M $191.4M $108.7M
Total Debt $117.9M $169.3M $170.1M $170.9M $187.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$196.3M -$124.1M -$165.3M -$143.1M -$76.4M
Depreciation & Amoritzation $972K $789K $621K $530K $340K
Stock-Based Compensation $24.4M $29.8M $35.4M $21.7M $18.4M
Change in Accounts Receivable -$5M -$9.6M -$5.1M $20.1M -$3.8M
Change in Inventories -$2.6M -$1.5M -$118K $1.2M -$1.7M
Cash From Operations -$160.2M -$107.1M -$149.6M -$92.7M -$127.5M
 
Capital Expenditures $145K $5.7M $118K -- $142K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.7M $141.8M -$104.3M $7.9M $95.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $83.3M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $60M -- -- -$43.1M
Cash From Financing $172.1M $73.6M $193.7M $1.1M $41.6M
 
Beginning Cash (CF) $130.7M $89.1M $197.4M $136.9M $53.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.8M $108.4M -$60.1M -$83.7M $9.6M
Ending Cash (CF) $89.1M $197.4M $136.9M $53.2M $62.8M
 
Levered Free Cash Flow -$160.4M -$112.8M -$149.7M -$92.7M -$127.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$43.4M $38.7M -$38.5M -$41.8M -$30.8M
Depreciation & Amoritzation $257K $139K $113K $77K $81K
Stock-Based Compensation $6.3M $6.9M $6.2M $5.2M $3.9M
Change in Accounts Receivable -$1.8M -$3.7M -$135K $11M $1M
Change in Inventories -$962K -$77K $25K $62K -$67K
Cash From Operations -$30.6M $25.5M -$26.8M -$18.6M -$25.8M
 
Capital Expenditures $119K -$293K -- -- -$53K
Cash Acquisitions -- -- -- -- --
Cash From Investing $31.4M $30.8M -$65.3M $26.8M $14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- $40.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$40.5M
Cash From Financing $4M $896K $155.8M $264K $680K
 
Beginning Cash (CF) $84.1M $140.4M $73.1M $44.6M $73.2M
Foreign Exchange Rate Adjustment $283K -$135K $126K $89K -$20K
Additions / Reductions $4.7M $57.1M $63.7M $8.5M -$10.3M
Ending Cash (CF) $89.1M $197.4M $136.9M $53.2M $62.8M
 
Levered Free Cash Flow -$30.8M $25.8M -$26.8M -$18.6M -$25.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$196.3M -$124.1M -$165.3M -$143.1M -$76.4M
Depreciation & Amoritzation $972K $789K $621K $530K $340K
Stock-Based Compensation $24.4M $29.8M $35.4M $21.7M $18.4M
Change in Accounts Receivable -$5M -$9.6M -$5.1M $20.1M -$3.8M
Change in Inventories -$2.6M -$1.5M -$118K $1.2M -$1.7M
Cash From Operations -$160.2M -$107.1M -$149.6M -$92.7M -$127.5M
 
Capital Expenditures $145K $5.7M $118K -- $142K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.7M $141.8M -$104.3M $7.9M $95.5M
 
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 $172.1M $73.6M $193.7M -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.8M $108.4M -$60.1M -$83.7M $9.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$160.4M -$112.8M -$149.7M -$92.7M -$127.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$124.1M -$165.3M -$143.1M -$76.4M --
Depreciation & Amoritzation $789K $621K $530K $340K --
Stock-Based Compensation $29.8M $35.4M $21.7M $18.4M --
Change in Accounts Receivable -$9.6M -$5.1M $20.1M -$3.8M --
Change in Inventories -$1.5M -$118K $1.2M -$1.7M --
Cash From Operations -$107.1M -$149.6M -$92.7M -$127.5M --
 
Capital Expenditures $5.7M $118K -- $142K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $141.8M -$104.3M $7.9M $95.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $83.3M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $60M -- -- -$43.1M --
Cash From Financing $73.6M $193.7M $1.1M $41.6M --
 
Beginning Cash (CF) $462.3M $509.4M $348.9M $242.9M --
Foreign Exchange Rate Adjustment -$48K -$488K -$34K -$11K --
Additions / Reductions $108.4M -$60.1M -$83.7M $9.6M --
Ending Cash (CF) $570.6M $448.9M $265.2M $252.5M --
 
Levered Free Cash Flow -$112.8M -$149.7M -$92.7M -$127.6M --

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 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock