Financhill
Sell
18

RXRX Quote, Financials, Valuation and Earnings

Last price:
$6.58
Seasonality move :
-18.3%
Day range:
$5.93 - $6.20
52-week range:
$5.60 - $15.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
22.96x
P/B ratio:
3.30x
Volume:
19.7M
Avg. volume:
14.4M
1-year change:
-36.21%
Market cap:
$1.7B
Revenue:
$43.9M
EPS (TTM):
-$1.55
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.7M $3.4M $10M $39.7M $43.9M
Revenue Growth (YoY) -- 99.47% 193% 296.81% 10.57%
 
Cost of Revenues -- -- -- $48.3M $42.6M
Gross Profit -- $3.4M $10M -$8.6M $1.3M
Gross Profit Margin -- -- -- -21.66% 2.94%
 
R&D Expenses $45.8M $63.3M $135.3M $155.7M $241.2M
Selling, General & Admin $19M $25.3M $57.7M $81.6M $110.8M
Other Inc / (Exp) -$544K -$1.4M -$825K $52K -$1.1M
Operating Expenses $64.2M $88M $192.8M $237.1M $351.3M
Operating Income -$62.4M -$84.6M -$182.8M -$245.7M -$350.1M
 
Net Interest Expenses -- $1M $2.9M -- --
EBT. Incl. Unusual Items -$61.9M -$87M -$186.5M -$239.5M -$332.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$4.1M
Net Income to Company -$61.9M -$87M -$186.5M -$239.5M -$328.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$61.9M -$87M -$186.5M -$239.5M -$328.1M
 
Basic EPS (Cont. Ops) -$0.55 -$0.77 -$1.49 -$1.36 -$1.58
Diluted EPS (Cont. Ops) -$0.55 -$0.77 -$1.49 -$1.36 -$1.58
Weighted Average Basic Share $112.5M $112.5M $125.3M $175.5M $207.9M
Weighted Average Diluted Share $112.5M $112.5M $125.3M $175.5M $207.9M
 
EBITDA -$58.8M -$81.7M -$175.1M -$227.7M -$307.6M
EBIT -$61.2M -$85.6M -$183.5M -$239.4M -$332M
 
Revenue (Reported) $1.7M $3.4M $10M $39.7M $43.9M
Operating Income (Reported) -$62.4M -$84.6M -$182.8M -$245.7M -$350.1M
Operating Income (Adjusted) -$61.2M -$85.6M -$183.5M -$239.4M -$332M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $862K $2.5M $13.1M $10.1M $26.1M
Revenue Growth (YoY) -- 190.02% 422.12% -22.61% 158.19%
 
Cost of Revenues -- -- $15.4M $10.9M $12.1M
Gross Profit -- $2.5M -$2.4M -$775K $14M
Gross Profit Margin -- -- -18.05% -7.67% 53.69%
 
R&D Expenses $16.5M $33.2M $40.8M $70M $74.6M
Selling, General & Admin $7M $15.7M $19.5M $29.2M $37.8M
Other Inc / (Exp) -$1M -$856K $308K $1.6M -$594K
Operating Expenses $23.3M $48.9M $60.2M $98.8M $112.4M
Operating Income -$22.5M -$46.4M -$62.6M -$99.6M -$98.4M
 
Net Interest Expenses $355K $170K -- -- --
EBT. Incl. Unusual Items -$23.9M -$47.4M -$60.4M -$93M -$95.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $167K
Net Income to Company -$23.9M -$47.4M -$60.4M -$93M -$95.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.9M -$47.4M -$60.4M -$93M -$95.8M
 
Basic EPS (Cont. Ops) -$0.21 -$0.28 -$0.35 -$0.43 -$0.34
Diluted EPS (Cont. Ops) -$0.21 -$0.28 -$0.35 -$0.43 -$0.34
Weighted Average Basic Share $112.5M $168.5M $173.4M $214.3M $282.6M
Weighted Average Diluted Share $112.5M $168.5M $173.4M $214.3M $282.6M
 
EBITDA -$22.6M -$44.8M -$57.4M -$85.4M -$87.9M
EBIT -$23.5M -$47.2M -$60.4M -$93M -$95.1M
 
Revenue (Reported) $862K $2.5M $13.1M $10.1M $26.1M
Operating Income (Reported) -$22.5M -$46.4M -$62.6M -$99.6M -$98.4M
Operating Income (Adjusted) -$23.5M -$47.2M -$60.4M -$93M -$95.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $10.1M $28.5M $46.9M $64.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $43.5M $42.3M
Gross Profit -- -- -$8.9M $3.4M $22.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $107.7M $160M $215.7M $285.6M
Selling, General & Admin -- $46.1M $81M $100.2M $131.5M
Other Inc / (Exp) -$1.4M -$856K $259K $1.4M -$3.5M
Operating Expenses -- $153.4M $240.8M $315.5M $416.4M
Operating Income -- -$143.4M -$249.7M -$312.1M -$394.2M
 
Net Interest Expenses $355K $3.1M -- -- --
EBT. Incl. Unusual Items -- -$147.3M -$246.9M -$292.6M -$382.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$5.2M
Net Income to Company -- -$147.3M -$246.9M -$292.6M -$377.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$147.3M -$246.9M -$292.6M -$377.8M
 
Basic EPS (Cont. Ops) -- -$1.02 -$1.44 -$1.46 -$1.55
Diluted EPS (Cont. Ops) -- -$1.02 -$1.44 -$1.46 -$1.55
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$136.8M -$236.1M -$272.4M -$350.9M
EBIT -- -$144.1M -$246.9M -$292.5M -$382M
 
Revenue (Reported) -- $10.1M $28.5M $46.9M $64.6M
Operating Income (Reported) -- -$143.4M -$249.7M -$312.1M -$394.2M
Operating Income (Adjusted) -- -$144.1M -$246.9M -$292.5M -$382M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1M $7.5M $26M $33.3M $54M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $37.4M $32.7M $32.4M
Gross Profit -- $7.5M -$11.4M $545K $21.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.6M $87M $111.7M $171.7M $216.1M
Selling, General & Admin $17.7M $38.5M $61.8M $80.4M $101M
Other Inc / (Exp) -$1.4M -$856K $230K $1.5M -$826K
Operating Expenses $59.9M $125.3M $173.3M $251.7M $316.8M
Operating Income -$59M -$117.8M -$184.7M -$251.1M -$295.2M
 
Net Interest Expenses $355K $2.9M -- -- --
EBT. Incl. Unusual Items -$61.2M -$121.5M -$182M -$235.1M -$285.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$1.1M
Net Income to Company -$61.2M -$121.5M -$182M -$235.1M -$284.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$61.2M -$121.5M -$182M -$235.1M -$284.8M
 
Basic EPS (Cont. Ops) -$0.54 -$0.79 -$1.06 -$1.15 -$1.13
Diluted EPS (Cont. Ops) -$0.54 -$0.79 -$1.06 -$1.15 -$1.13
Weighted Average Basic Share $337.4M $462.8M $516.3M $607.4M $760.8M
Weighted Average Diluted Share $337.4M $462.8M $516.3M $607.4M $760.8M
 
EBITDA -$57.3M -$112.4M -$173.4M -$218.2M -$261.4M
EBIT -$60.1M -$118.6M -$181.9M -$235M -$284.9M
 
Revenue (Reported) $1.1M $7.5M $26M $33.3M $54M
Operating Income (Reported) -$59M -$117.8M -$184.7M -$251.1M -$295.2M
Operating Income (Adjusted) -$60.1M -$118.6M -$181.9M -$235M -$284.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $69.9M $262.1M $285.1M $549.9M $391.6M
Short Term Investments -- -- $231.4M -- --
Accounts Receivable, Net $151K $156K $34K -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1M $2.2M $7.5M $15.9M $40.2M
Total Current Assets $76.4M $266.4M $534.7M $569.8M $438.1M
 
Property Plant And Equipment $24.4M $26M $64.7M $121.4M $120.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $801K $801K $801K $52.1M
Other Intangibles -- $1.7M $1.4M $1.3M $36.4M
Other Long-Term Assets $663K $3.7M $8.7M $7.9M $6.9M
Total Assets $101.4M $298.6M $610.3M $701.3M $653.7M
 
Accounts Payable $1.3M $1.1M $2.8M $4.6M $4M
Accrued Expenses $2.9M $7.4M $20.6M $12.5M $23.7M
Current Portion Of Long-Term Debt $77K $1.1M $90K $97K $41K
Current Portion Of Capital Lease Obligations $467K $467K $1.4M $6M $6.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.7M $23.1M $46.7M $100.3M $93.2M
 
Long-Term Debt $12.4M $11.4M $633K $536K $1.1M
Capital Leases -- -- -- -- --
Total Liabilities $225.7M $504.9M $67.4M $215.5M $190.3M
 
Common Stock -- -- $2K $2K $2K
Other Common Equity Adj -- -- -$126K -- --
Common Equity -$124.3M -$206.3M $542.9M $485.8M $463.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$124.3M -$206.3M $542.9M $485.8M $463.4M
 
Total Liabilities and Equity $101.4M $298.6M $610.3M $701.3M $653.7M
Cash and Short Terms $69.9M $262.1M $516.6M $549.9M $391.6M
Total Debt $12.5M $12.5M $723K $633K $1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $394.7M $454.6M $387.3M $427.6M
Short Term Investments -- $184.2M -- -- --
Accounts Receivable, Net -- $34K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $9.4M $13.2M $17.8M $42.7M
Total Current Assets -- $600.9M $481.6M $410.5M $474.2M
 
Property Plant And Equipment -- $55.4M $119.5M $120.3M $159.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $801K $801K $52.8M $52.1M
Other Intangibles -- $1.5M $1.5M $39.5M $34.1M
Other Long-Term Assets -- $35K $8.2M $7.8M $7M
Total Assets -- $658.6M $611.5M $630.8M $726.5M
 
Accounts Payable -- $6.3M $3.9M $4.3M $2.3M
Accrued Expenses -- $17.9M $14.9M $17.6M $20.9M
Current Portion Of Long-Term Debt -- $88K $95K $695K $8.2M
Current Portion Of Capital Lease Obligations -- $1.4M $5.5M $5.4M $8.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $42.9M $83M $94.1M $108.9M
 
Long-Term Debt -- $656K $561K $1.1M $20.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $59.6M $223.5M $192.9M $201.9M
 
Common Stock -- $2K $2K $2K $3K
Other Common Equity Adj -- $2K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $229.5M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $599M $388M $438M $524.6M
 
Total Liabilities and Equity -- $658.6M $611.5M $630.8M $726.5M
Cash and Short Terms -- $578.9M $454.6M $387.3M $427.6M
Total Debt -- $744K $656K $1.8M $28.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$61.9M -$87M -$186.5M -$239.5M -$328.1M
Depreciation & Amoritzation $2.5M $3.9M $8.4M $11.8M $24.4M
Stock-Based Compensation $1.4M $4.3M $14.8M $27.9M $53.5M
Change in Accounts Receivable $605K -$1.1M -$5.4M -$2K -$7.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$57M -$45.4M -$158.6M -$83.5M -$287.8M
 
Capital Expenditures $3.9M $6.7M $39.8M $37.4M $12.6M
Cash Acquisitions -- -$2.6M -- -- $1.8M
Cash From Investing -$3.9M -$8.7M -$271.7M $193.2M -$10.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.9M $6.4M -- -- --
Long-Term Debt Repaid -$11.2M -$77K -$12.8M -$90K -$766K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$275K -- -- -- --
Cash From Financing $120.4M $246.1M $458.5M $154.3M $140.1M
 
Beginning Cash (CF) $15.7M $75.2M $267.2M $295.3M $559.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.5M $192M $28.2M $264.1M -$157.9M
Ending Cash (CF) $75.2M $267.2M $295.3M $559.1M $401.4M
 
Levered Free Cash Flow -$61M -$52.1M -$198.4M -$120.9M -$300.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$23.9M -$47.4M -$60.4M -$93M -$95.8M
Depreciation & Amoritzation $857K $2.4M $3M $7.6M $7.2M
Stock-Based Compensation $1.1M $3.4M $8.9M $16.8M $18.3M
Change in Accounts Receivable -$30.9M -$4.4M $3.8M -$203K -$939K
Change in Inventories -- -- -- -- --
Cash From Operations -$19.5M -$33M -$54.5M -$72.9M -$59.2M
 
Capital Expenditures $826K $9.7M $8.6M $827K $4.6M
Cash Acquisitions -$2.6M -- -- -- --
Cash From Investing -$3.4M -$193.9M $53M -$347K -$4.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$20K -$12.7M -$23K -$24K -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $229.7M -$11.1M $2.3M $53.8M $16.5M
 
Beginning Cash (CF) $46.3M $643M $464.1M $416.8M $482.8M
Foreign Exchange Rate Adjustment -- -- -- -$115K $403K
Additions / Reductions $206.8M -$238M $780K -$19.5M -$47.3M
Ending Cash (CF) $253.2M $405M $464.9M $397.2M $435.8M
 
Levered Free Cash Flow -$20.3M -$42.8M -$63.1M -$73.7M -$63.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$147.3M -$246.9M -$292.6M -$377.8M
Depreciation & Amoritzation -- $7.3M $10.8M $20.1M $31.1M
Stock-Based Compensation $3.1M $11.7M $24.6M $45.1M $67M
Change in Accounts Receivable -- $22.9M -$4.2M $4.2M -$7.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$88.9M -$99.9M -$258.5M -$317.8M
 
Capital Expenditures $826K $39.9M $33.8M $18.1M $17.8M
Cash Acquisitions -$2.6M -- -- $1.9M -$71K
Cash From Investing -- -$224.1M $149M -$15.7M -$17.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$12.8M -$88K -$95K -$3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $464.8M $10.9M $206.7M $374.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $151.8M $59.9M -$67.4M $38.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$128.8M -$133.8M -$276.6M -$335.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$61.2M -$121.5M -$182M -$235.1M -$284.8M
Depreciation & Amoritzation $2.8M $6.2M $8.5M $16.8M $23.5M
Stock-Based Compensation $3.1M $10.5M $20.2M $37.4M $50.9M
Change in Accounts Receivable -$30.7M -$6.7M -$5.6M -$1.3M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$54M -$97.5M -$38.8M -$213.7M -$243.7M
 
Capital Expenditures $826K $35.3M $29.4M $10.1M $15.4M
Cash Acquisitions -$2.6M -- -- $1.9M --
Cash From Investing -$4.1M -$219.5M $201.2M -$7.7M -$15.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.4M -- -- -- --
Long-Term Debt Repaid -$57K -$12.8M -$67K -$72K -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $236.1M $454.7M $7.1M $59.5M $293.5M
 
Beginning Cash (CF) $184.1M $1.1B $1.3B $1.5B $1.2B
Foreign Exchange Rate Adjustment -- -- -- $64K $66K
Additions / Reductions $178M $137.8M $169.5M -$162M $34.3M
Ending Cash (CF) $362.1M $1.3B $1.4B $1.3B $1.2B
 
Levered Free Cash Flow -$56.1M -$132.8M -$68.2M -$223.8M -$259.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 4.77% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.73% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.33% over the past day.

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

Show me the best stock