Financhill
Buy
72

GOSS Quote, Financials, Valuation and Earnings

Last price:
$1.72
Seasonality move :
3.89%
Day range:
$1.64 - $1.80
52-week range:
$0.66 - $1.80
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.15x
P/B ratio:
8.01x
Volume:
6.2M
Avg. volume:
2.5M
1-year change:
56.88%
Market cap:
$388.7M
Revenue:
$114.7M
EPS (TTM):
-$0.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $114.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $160.9M $170.3M $170.9M $135.3M $138.5M
Selling, General & Admin $49.7M $45.8M $47.6M $38.5M $36.1M
Other Inc / (Exp) -$23.6M $724K $1.4M $5.5M $14M
Operating Expenses $210.6M $216M $218.5M $173.8M $174.6M
Operating Income -$210.6M -$216M -$218.5M -$173.8M -$59.9M
 
Net Interest Expenses -- -- -- -- $9.7M
EBT. Incl. Unusual Items -$243.4M -$234M -$229.4M -$179.8M -$55.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $893K
Net Income to Company -$243.4M -$234M -$229.4M -$179.8M -$56.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$243.4M -$234M -$229.4M -$179.8M -$56.5M
 
Basic EPS (Cont. Ops) -$3.55 -$3.13 -$2.71 -$1.18 -$0.25
Diluted EPS (Cont. Ops) -$3.55 -$3.13 -$2.71 -$1.18 -$0.25
Weighted Average Basic Share $68.5M $74.8M $84.6M $152.6M $226.2M
Weighted Average Diluted Share $68.5M $74.8M $84.6M $152.6M $226.2M
 
EBITDA -$226.4M -$209.4M -$211.1M -$161.9M -$40M
EBIT -$230.7M -$214.6M -$215.5M -$166.3M -$44.1M
 
Revenue (Reported) -- -- -- -- $114.7M
Operating Income (Reported) -$210.6M -$216M -$218.5M -$173.8M -$59.9M
Operating Income (Adjusted) -$230.7M -$214.6M -$215.5M -$166.3M -$44.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $9.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $41.8M $42.3M $37.8M $32.4M $38M
Selling, General & Admin $11.3M $12M $10.1M $9.6M $8.7M
Other Inc / (Exp) $119K -$219K $1.7M $2.8M $2.6M
Operating Expenses $53.2M $54.3M $47.9M $42M $46.7M
Operating Income -$53.2M -$54.3M -$47.9M -$42M -$36.8M
 
Net Interest Expenses -- -- -- -- $2.5M
EBT. Incl. Unusual Items -$57.6M -$57.8M -$49.2M -$41.9M -$36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$57.6M -$57.8M -$49.2M -$41.9M -$36.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.6M -$57.8M -$49.2M -$41.9M -$36.6M
 
Basic EPS (Cont. Ops) -$0.78 -$0.76 -$0.52 -$0.19 -$0.16
Diluted EPS (Cont. Ops) -$0.78 -$0.76 -$0.52 -$0.19 -$0.16
Weighted Average Basic Share $74.1M $75.9M $94.9M $225.7M $226.8M
Weighted Average Diluted Share $74.1M $75.9M $94.9M $225.7M $226.8M
 
EBITDA -$51.6M -$53.2M -$44.5M -$37.8M -$33.6M
EBIT -$52.9M -$54.3M -$45.7M -$38.8M -$33.9M
 
Revenue (Reported) -- -- -- -- $9.9M
Operating Income (Reported) -$53.2M -$54.3M -$47.9M -$42M -$36.8M
Operating Income (Adjusted) -$52.9M -$54.3M -$45.7M -$38.8M -$33.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $124.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $161.3M $170.8M $166.4M $129.9M $144.1M
Selling, General & Admin $50.3M $46.4M $45.7M $37.9M $35.2M
Other Inc / (Exp) -$20.6M $386K $3.3M $6.6M $13.8M
Operating Expenses $211.6M $217.2M $212.1M $167.8M $179.4M
Operating Income -$211.6M -$217.2M -$212.1M -$167.8M -$54.8M
 
Net Interest Expenses -- -- -- -- $9.4M
EBT. Incl. Unusual Items -$246.9M -$234.1M -$220.8M -$172.6M -$50.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$246.9M -$234.1M -$220.8M -$172.6M -$51.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$246.9M -$234.1M -$220.8M -$172.6M -$51.2M
 
Basic EPS (Cont. Ops) -$3.46 -$3.10 -$2.50 -$1.00 -$0.23
Diluted EPS (Cont. Ops) -$3.46 -$3.10 -$2.50 -$1.00 -$0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$225.5M -$211M -$202.4M -$155.2M -$35.7M
EBIT -$230.2M -$216M -$206.8M -$159.4M -$39.2M
 
Revenue (Reported) -- -- -- -- $124.6M
Operating Income (Reported) -$211.6M -$217.2M -$212.1M -$167.8M -$54.8M
Operating Income (Adjusted) -$230.2M -$216M -$206.8M -$159.4M -$39.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $9.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $41.8M $42.3M $37.8M $32.4M $38M
Selling, General & Admin $11.3M $12M $10.1M $9.6M $8.7M
Other Inc / (Exp) $119K -$219K $1.7M $2.8M $2.6M
Operating Expenses $53.2M $54.3M $47.9M $42M $46.7M
Operating Income -$53.2M -$54.3M -$47.9M -$42M -$36.8M
 
Net Interest Expenses -- -- -- -- $2.5M
EBT. Incl. Unusual Items -$57.6M -$57.8M -$49.2M -$41.9M -$36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$57.6M -$57.8M -$49.2M -$41.9M -$36.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.6M -$57.8M -$49.2M -$41.9M -$36.6M
 
Basic EPS (Cont. Ops) -$0.78 -$0.76 -$0.52 -$0.19 -$0.16
Diluted EPS (Cont. Ops) -$0.78 -$0.76 -$0.52 -$0.19 -$0.16
Weighted Average Basic Share $74.1M $75.9M $94.9M $225.7M $226.8M
Weighted Average Diluted Share $74.1M $75.9M $94.9M $225.7M $226.8M
 
EBITDA -$51.6M -$53.2M -$44.5M -$37.8M -$33.6M
EBIT -$52.9M -$54.3M -$45.7M -$38.8M -$33.9M
 
Revenue (Reported) -- -- -- -- $9.9M
Operating Income (Reported) -$53.2M -$54.3M -$47.9M -$42M -$36.8M
Operating Income (Adjusted) -$52.9M -$54.3M -$45.7M -$38.8M -$33.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $486.1M $183.4M $112M $32.1M $46.1M
Short Term Investments $26.6M $141.8M $143.7M $264.3M $248.4M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.1M $6.5M $6.2M $10.1M $10M
Total Current Assets $522.3M $331.8M $261.9M $306.5M $309.9M
 
Property Plant And Equipment $16.1M $10.8M $9.9M $4.8M $5.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1M $1.1M $680K $618K $283K
Total Assets $539.4M $343.7M $272.5M $311.9M $315.3M
 
Accounts Payable $7.5M $3.2M $1.5M $5.5M $2.3M
Accrued Expenses $15.3M $21.8M $19.6M $20.9M $12.7M
Current Portion Of Long-Term Debt -- -- $11.6M $11.6M --
Current Portion Of Capital Lease Obligations $3.6M $2.9M $3M $3.3M $961K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38.7M $39.9M $49.2M $51.6M $45M
 
Long-Term Debt $172.4M $179.1M $207.7M $197.4M $197.5M
Capital Leases -- -- -- -- --
Total Liabilities $218.7M $222.2M $260.4M $249.1M $285.8M
 
Common Stock $8K $8K $10K $23K $23K
Other Common Equity Adj $599K $45K -$574K -$350K $1.2M
Common Equity $320.7M $121.5M $12.1M $62.8M $29.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $320.7M $121.5M $12.1M $62.8M $29.5M
 
Total Liabilities and Equity $539.4M $343.7M $272.5M $311.9M $315.3M
Cash and Short Terms $512.6M $325.2M $255.7M $296.4M $294.5M
Total Debt -- -- -- -- $197.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $439.7M $138.9M $65.2M $38.9M $29M
Short Term Investments $13.6M $132.7M $136.6M $205.5M $228.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12M $9.1M $8.6M $10.9M $11M
Total Current Assets $465.8M $280.8M $210.4M $255.3M $275.5M
 
Property Plant And Equipment $15.6M $12.9M $8.8M $3.5M $4.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1M $1M $743K $613K $310K
Total Assets $482.5M $294.7M $219.9M $259.4M $280.6M
 
Accounts Payable $1.1M $592K $2.7M $2.7M $3.4M
Accrued Expenses $18.4M $25.1M $17.8M $15.2M $20M
Current Portion Of Long-Term Debt -- -- $11.6M $9.6M --
Current Portion Of Capital Lease Obligations $3.5M $2.8M $3.1M $2.6M $853K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.4M $34.6M $40.6M $35.8M $48.2M
 
Long-Term Debt $174M $224.2M $205.1M $196.8M $197.8M
Capital Leases -- -- -- -- --
Total Liabilities $210.4M $264.5M $248.4M $232.6M $286.8M
 
Common Stock $8K $8K $10K $23K $23K
Other Common Equity Adj $158K -$340K -$436K -$628K -$824K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $272.1M $30.2M -$28.5M $26.7M -$6.3M
 
Total Liabilities and Equity $482.5M $294.7M $219.9M $259.4M $280.6M
Cash and Short Terms $453.3M $271.6M $201.9M $244.4M $257.9M
Total Debt -- -- -- -- $197.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$243.4M -$234M -$229.4M -$179.8M -$56.5M
Depreciation & Amoritzation $4.3M $5.2M $4.4M $4.4M $4.2M
Stock-Based Compensation $38.7M $32M $42.6M $28.5M $20.6M
Change in Accounts Receivable -- -- -- -- -$5.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$176.4M -$188.9M -$187M -$159.2M -$3.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $215.3M -$117.4M -$1M -$111M $29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $193.6M -- -- -- --
Long-Term Debt Repaid -- -- -$5.8M -$11.6M -$12.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $312.5M $3.3M $117.1M $190.2M -$11.5M
 
Beginning Cash (CF) $135.1M $486.6M $183.5M $112M $32.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $351.5M -$303M -$71M -$80M $14.1M
Ending Cash (CF) $486.6M $183.5M $112M $32.1M $46.1M
 
Levered Free Cash Flow -$201.2M -$190.5M -$187.5M -$159.2M -$3.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$57.6M -$57.8M -$49.2M -$41.9M -$36.6M
Depreciation & Amoritzation $1.3M $1.1M $1.1M $986K $342K
Stock-Based Compensation $8.7M $11M $8.1M $5.8M $2.4M
Change in Accounts Receivable -- -- -- -- -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$58.9M -$53.5M -$53M -$52.3M -$39.7M
 
Capital Expenditures -- -- -- -- $26K
Cash Acquisitions -- -- -- -- --
Cash From Investing $12M $8.4M $8.7M $61.7M $22.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$2.9M -$2.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $774K $721K -$2.5M -$2.6M $504K
 
Beginning Cash (CF) $486.6M $183.5M $112M $32.1M $46.1M
Foreign Exchange Rate Adjustment -$242K -$154K $72K -$62K $105K
Additions / Reductions -$46.4M -$44.3M -$46.8M $6.8M -$17.2M
Ending Cash (CF) $440M $139M $65.2M $38.9M $29M
 
Levered Free Cash Flow -$59.7M -$53.7M -$53M -$52.3M -$39.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$246.9M -$234.1M -$220.8M -$172.6M -$51.2M
Depreciation & Amoritzation $4.6M $5M $4.5M $4.2M $3.5M
Stock-Based Compensation $39.2M $34.3M $39.7M $26.2M $17.2M
Change in Accounts Receivable -- -- -- -- -$6.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$183M -$183.5M -$186.5M -$158.5M $9.1M
 
Capital Expenditures -- -- -- -- $26K
Cash Acquisitions -- -- -- -- --
Cash From Investing $199.3M -$121M -$733K -$58M -$10.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$8.7M -$11.6M -$9.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $312.7M $3.3M $113.8M $190.1M -$8.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $328.8M -$300.9M -$73.4M -$26.4M -$9.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$205.4M -$184.4M -$186.9M -$158.5M $9.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$57.6M -$57.8M -$49.2M -$41.9M -$36.6M
Depreciation & Amoritzation $1.3M $1.1M $1.1M $986K $342K
Stock-Based Compensation $8.7M $11M $8.1M $5.8M $2.4M
Change in Accounts Receivable -- -- -- -- -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$58.9M -$53.5M -$53M -$52.3M -$39.7M
 
Capital Expenditures -- -- -- -- $26K
Cash Acquisitions -- -- -- -- --
Cash From Investing $12M $8.4M $8.7M $61.7M $22.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$2.9M -$2.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $774K $721K -$2.5M -$2.6M $504K
 
Beginning Cash (CF) $486.6M $183.5M $112M $32.1M $46.1M
Foreign Exchange Rate Adjustment -$242K -$154K $72K -$62K $105K
Additions / Reductions -$46.4M -$44.3M -$46.8M $6.8M -$17.2M
Ending Cash (CF) $440M $139M $65.2M $38.9M $29M
 
Levered Free Cash Flow -$59.7M -$53.7M -$53M -$52.3M -$39.8M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
72
SBET alert for Jul 18

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock