Financhill
Sell
48

OPEN Quote, Financials, Valuation and Earnings

Last price:
$1.68
Seasonality move :
-9.02%
Day range:
$1.62 - $1.70
52-week range:
$1.52 - $4.84
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.23x
P/B ratio:
1.48x
Volume:
17.7M
Avg. volume:
40.6M
1-year change:
-63.76%
Market cap:
$1.2B
Revenue:
$6.9B
EPS (TTM):
-$0.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.7B $2.6B $8B $15.6B $6.9B
Revenue Growth (YoY) 157.93% -45.52% 210.53% 94.08% -55.38%
 
Cost of Revenues $4.4B $2.4B $7.3B $14.9B $6.5B
Gross Profit $301M $220M $730M $667M $487M
Gross Profit Margin 6.35% 8.52% 9.1% 4.29% 7.01%
 
R&D Expenses $51M $58M $134M $169M $167M
Selling, General & Admin $498M $348M $1.2B $1.4B $692M
Other Inc / (Exp) $19M $1M $50M -$112M $309M
Operating Expenses $549M $406M $1.3B $1.5B $859M
Operating Income -$248M -$186M -$568M -$854M -$372M
 
Net Interest Expenses $110M $68M $143M $385M $211M
EBT. Incl. Unusual Items -$339M -$253M -$661M -$1.4B -$274M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1M $2M $1M
Net Income to Company -$339M -$253M -$662M -$1.4B -$275M
 
Minority Interest in Earnings -$2M -- -- -- --
Net Income to Common Excl Extra Items -$341M -$253M -$662M -$1.4B -$275M
 
Basic EPS (Cont. Ops) -$0.63 -$2.31 -$1.12 -$2.16 -$0.42
Diluted EPS (Cont. Ops) -$0.63 -$2.31 -$1.12 -$2.16 -$0.42
Weighted Average Basic Share $544.4M $109.3M $592.6M $627.1M $657.1M
Weighted Average Diluted Share $544.4M $109.3M $592.6M $627.1M $657.1M
 
EBITDA -$190M -$122M -$463M -$876M $9M
EBIT -$229M -$185M -$518M -$966M -$63M
 
Revenue (Reported) $4.7B $2.6B $8B $15.6B $6.9B
Operating Income (Reported) -$248M -$186M -$568M -$854M -$372M
Operating Income (Adjusted) -$229M -$185M -$518M -$966M -$63M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $338.6M $2.3B $3.4B $980M $1.4B
Revenue Growth (YoY) -- 569.2% 48.32% -70.84% 40.51%
 
Cost of Revenues $302.8M $2.1B $3.8B $884M $1.3B
Gross Profit $35.8M $202M -$425M $96M $105M
Gross Profit Margin 10.58% 8.91% -12.65% 9.8% 7.63%
 
R&D Expenses $13.2M $27M $40M $42M $30M
Selling, General & Admin $67.5M $244M $345M $133M $142M
Other Inc / (Exp) -$23.6M $56M -$2M $20M $23M
Operating Expenses $80.7M $271M $385M $175M $172M
Operating Income -$44.9M -$69M -$810M -$79M -$67M
 
Net Interest Expenses $12.4M $43M $115M $47M $34M
EBT. Incl. Unusual Items -$80.8M -$56M -$927M -$106M -$78M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35K $1M $1M -- --
Net Income to Company -$80.9M -$57M -$928M -$106M -$78M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80.9M -$57M -$928M -$106M -$78M
 
Basic EPS (Cont. Ops) -$0.15 -$0.09 -$1.47 -$0.16 -$0.11
Diluted EPS (Cont. Ops) -$0.15 -$0.09 -$1.47 -$0.16 -$0.11
Weighted Average Basic Share $544.4M $603.4M $629.5M $662.1M $705.4M
Weighted Average Diluted Share $544.4M $603.4M $629.5M $662.1M $705.4M
 
EBITDA -$44.1M -$1M -$789M -$47M -$32M
EBIT -$68.4M -$13M -$812M -$59M -$44M
 
Revenue (Reported) $338.6M $2.3B $3.4B $980M $1.4B
Operating Income (Reported) -$44.9M -$69M -$810M -$79M -$67M
Operating Income (Adjusted) -$68.4M -$13M -$812M -$59M -$44M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $4.4B $16.5B $8.9B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $4B $15.7B $8.4B $4.5B
Gross Profit -- $496.6M $868M $486M $420M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $114.2M $153M $169M $154M
Selling, General & Admin -- $914.6M $1.5B $772M $603M
Other Inc / (Exp) -$21.6M $88.6M -$36M $160M $106M
Operating Expenses -- $1B $1.6B $941M $757M
Operating Income -- -$532.3M -$762M -$455M -$337M
 
Net Interest Expenses $57.4M $80.6M $345M $287M $138M
EBT. Incl. Unusual Items -- -$524.3M -$1.1B -$582M -$369M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $766K $2M $1M $1M
Net Income to Company -- -$525M -$1.1B -$583M -$370M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$525M -$1.1B -$583M -$370M
 
Basic EPS (Cont. Ops) -- -$1.30 -$1.82 -$0.91 -$0.54
Diluted EPS (Cont. Ops) -- -$1.30 -$1.83 -$0.92 -$0.54
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$397.8M -$714M -$215M -$173M
EBIT -- -$443.7M -$798M -$295M -$231M
 
Revenue (Reported) -- $4.4B $16.5B $8.9B $4.9B
Operating Income (Reported) -- -$532.3M -$762M -$455M -$337M
Operating Income (Adjusted) -- -$443.7M -$798M -$295M -$231M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $4.2B $12.7B $6.1B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $3.7B $12.1B $5.7B $3.7B
Gross Profit $181.4M $458M $596M $415M $348M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.8M $102M $121M $121M $108M
Selling, General & Admin $255.4M $822M $1.1B $555M $466M
Other Inc / (Exp) -$21.6M $66M -$20M $252M $49M
Operating Expenses $301.2M $924M $1.3B $676M $574M
Operating Income -$119.7M -$466M -$660M -$261M -$226M
 
Net Interest Expenses $57.4M $70M $272M $174M $101M
EBT. Incl. Unusual Items -$198.7M -$470M -$952M -$183M -$278M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $234K $1M $2M $1M $1M
Net Income to Company -$199M -$471M -$954M -$184M -$279M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$199M -$471M -$954M -$184M -$279M
 
Basic EPS (Cont. Ops) -$0.37 -$0.81 -$1.51 -$0.28 -$0.40
Diluted EPS (Cont. Ops) -$0.37 -$0.81 -$1.52 -$0.29 -$0.40
Weighted Average Basic Share $1.6B $1.8B $1.9B $2B $2.1B
Weighted Average Diluted Share $1.6B $1.8B $1.9B $2B $2.1B
 
EBITDA -$88.2M -$364M -$615M $46M -$136M
EBIT -$141.3M -$400M -$680M -$9M -$177M
 
Revenue (Reported) $2.3B $4.2B $12.7B $6.1B $4.1B
Operating Income (Reported) -$119.7M -$466M -$660M -$261M -$226M
Operating Income (Adjusted) -$141.3M -$400M -$680M -$9M -$177M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $405.1M $1.4B $1.7B $1.1B $999M
Short Term Investments $43.6M $48M $484M $144M $69M
Accounts Receivable, Net -- -- -- -- --
Inventory $1.3B $466M $6.1B $4.5B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.9M $24M $91M $41M $52M
Total Current Assets $2.1B $2.1B $9.3B $6.5B $3.4B
 
Property Plant And Equipment $95.3M $79M $87M $99M $91M
Long-Term Investments -- -- -- -- --
Goodwill $30.9M $31M $60M $4M $4M
Other Intangibles $12.4M $9M $12M $12M $5M
Other Long-Term Assets $5.4M $4M $7M $27M $22M
Total Assets $2.2B $2.2B $9.5B $6.6B $3.6B
 
Accounts Payable $6.5M $3M $3M $5M $2M
Accrued Expenses $26.6M $22M $122M $88M $56M
Current Portion Of Long-Term Debt $1.1B $339M $4.2B $1.4B --
Current Portion Of Capital Lease Obligations $13.5M $21M $4M $7M $5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $393M $4.4B $1.5B $70M
 
Long-Term Debt $362M $136M $2.8B $4B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $3B $623M $7.3B $5.5B $2.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $18K -- -$2M -$4M -$1M
Common Equity -$733.1M $1.6B $2.2B $1.1B $967M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$733.1M $1.6B $2.2B $1.1B $967M
 
Total Liabilities and Equity $2.2B $2.2B $9.5B $6.6B $3.6B
Cash and Short Terms $448.7M $1.5B $2.2B $1.3B $1.1B
Total Debt $1.4B $482M $7.1B $5.4B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $1.4B $1.3B $1.2B $829M
Short Term Investments -- $481.1M $178M $72M $8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- $6.3B $6.1B $1.3B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $84.4M $80M $47M $41M
Total Current Assets -- $8.8B $9.6B $3.8B $3.3B
 
Property Plant And Equipment -- $82.1M $105M $95M $84M
Long-Term Investments -- -- -- -- --
Goodwill -- $47.2M $62M $4M $3M
Other Intangibles -- $11.5M $7M $7M --
Other Long-Term Assets -- $6.8M $26M $22M $61M
Total Assets -- $9B $9.8B $3.9B $3.4B
 
Accounts Payable -- $156M $209M $67M $71M
Accrued Expenses -- $9.7M $14M $1M $3M
Current Portion Of Long-Term Debt -- $4B $3.4B -- $643M
Current Portion Of Capital Lease Obligations -- $4.6M $6M $6M $4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $4.2B $3.6B $74M $721M
 
Long-Term Debt -- $2.3B $4.7B $2.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities -- $6.6B $8.3B $2.9B $2.6B
 
Common Stock -- $60K -- -- --
Other Common Equity Adj -- -$108K -$5M -$1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $2.4B $1.5B $1B $801M
 
Total Liabilities and Equity -- $9B $9.8B $3.9B $3.4B
Cash and Short Terms -- $1.8B $1.5B $1.2B $837M
Total Debt -- $6.4B $8B $2.8B $2.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$339M -$253M -$662M -$1.4B -$275M
Depreciation & Amoritzation $39M $63M $55M $90M $72M
Stock-Based Compensation $13M $38M $536M $171M $126M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $17M $834M -$5.7B $896M $2.6B
Cash From Operations -$272M $682M -$5.8B $730M $2.3B
 
Capital Expenditures $28M $17M $34M $37M $37M
Cash Acquisitions -$33M -- -$33M -$10M --
Cash From Investing -$95M -$22M -$476M $234M $44M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.8B $1.4B $12.6B $10.2B $238M
Long-Term Debt Repaid -$3.5B -$2.3B -$6B -$11.9B -$2.9B
Repurchase of Common Stock -$3M -- -- -- --
Other Financing Activities -$18M $968M -$76M -$36M -$5M
Cash From Financing $646M $161M $7.3B -$1.8B -$2.6B
 
Beginning Cash (CF) $406M $685M $1.5B $2.6B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $279M $821M $1.1B -$787M -$251M
Ending Cash (CF) $685M $1.5B $2.6B $1.8B $1.5B
 
Levered Free Cash Flow -$300M $665M -$5.8B $693M $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$80.9M -$57M -$928M -$106M -$78M
Depreciation & Amoritzation $24.3M $12M $23M $12M $12M
Stock-Based Compensation $2.5M $62M $52M $31M $25M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $111.7M -$3.6B -$41M -$177M $76M
Cash From Operations $87M -$3.6B -$322M -$216M $62M
 
Capital Expenditures $1.3M $13M $13M $11M $6M
Cash Acquisitions -- -$20M -$3M -- -$2M
Cash From Investing $18.1M -$258M $27M $3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $173.5M $5.6B $2.6B $2M $200M
Long-Term Debt Repaid -$300.4M -$1.5B -$2B -$216M -$122M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$682K -$7M -$6M -- --
Cash From Financing -$127.3M $4B $520M -$213M $81M
 
Beginning Cash (CF) $665.7M $1.7B $2.9B $2.8B $911M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.1M $153M $225M -$426M $143M
Ending Cash (CF) $643.6M $1.8B $3.1B $2.4B $1.1B
 
Levered Free Cash Flow $85.7M -$3.6B -$335M -$227M $56M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$525M -$1.1B -$583M -$370M
Depreciation & Amoritzation -- $45.9M $84M $80M $58M
Stock-Based Compensation $9.2M $493.8M $249M $87M $123M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$6.1B -$513M $4.6B -$891M
Cash From Operations -- -$6.3B -$555M $4.3B -$1.1B
 
Capital Expenditures $12.1M $28.9M $43M $32M $31M
Cash Acquisitions -- -$20M -$16M -$7M -$2M
Cash From Investing -- -$403.2M $166M $72M $27M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $9.3B $13B $1.2B $417M
Long-Term Debt Repaid -- -$3.2B -$11.4B -$6.2B -$716M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $933.1M -$62M -$16M --
Cash From Financing -- $7.9B $1.6B -$5.1B -$294M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.2B $1.2B -$701M -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$6.3B -$598M $4.2B -$1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$199M -$471M -$954M -$184M -$279M
Depreciation & Amoritzation $53.1M $36M $65M $55M $41M
Stock-Based Compensation $9.2M $465M $178M $94M $91M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $1.1B -$5.8B -$663M $3.1B -$422M
Cash From Operations $1B -$5.9B -$665M $2.9B -$515M
 
Capital Expenditures $12.1M $24M $33M $28M $22M
Cash Acquisitions -- -$20M -$3M -- -$2M
Cash From Investing -$50.8M -$432M $210M $48M $31M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $998.1M $8.9B $9.3B $238M $417M
Long-Term Debt Repaid -$2B -$3B -$8.3B -$2.6B -$424M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$38M -$24M -$4M --
Cash From Financing -$1B $6.7B $956M -$2.3B -$2M
 
Beginning Cash (CF) $2.1B $5.4B $8.2B $7.3B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.3M $337M $501M $587M -$486M
Ending Cash (CF) $2B $5.7B $8.7B $7.8B $3.3B
 
Levered Free Cash Flow $1B -$5.9B -$698M $2.9B -$537M

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 26

Power Solutions International [PSIX] is down 2.23% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.55% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 0.2% over the past day.

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

Show me the best stock