Financhill
Buy
64

OPEN Quote, Financials, Valuation and Earnings

Last price:
$2.22
Seasonality move :
13.52%
Day range:
$1.76 - $2.31
52-week range:
$0.51 - $2.66
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.31x
P/B ratio:
2.54x
Volume:
589.7M
Avg. volume:
135.7M
1-year change:
-12.45%
Market cap:
$1.6B
Revenue:
$5.2B
EPS (TTM):
-$0.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $8B $15.6B $6.9B $5.2B
Revenue Growth (YoY) -45.52% 210.53% 94.08% -55.38% -25.81%
 
Cost of Revenues $2.4B $7.3B $14.9B $6.5B $4.7B
Gross Profit $220M $730M $667M $487M $433M
Gross Profit Margin 8.52% 9.1% 4.29% 7.01% 8.4%
 
R&D Expenses $58M $134M $169M $167M $141M
Selling, General & Admin $348M $1.2B $1.4B $692M $595M
Other Inc / (Exp) $1M $50M -$112M $309M $45M
Operating Expenses $406M $1.3B $1.5B $859M $736M
Operating Income -$186M -$568M -$854M -$372M -$303M
 
Net Interest Expenses $68M $143M $385M $211M $133M
EBT. Incl. Unusual Items -$253M -$661M -$1.4B -$274M -$391M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1M $2M $1M $1M
Net Income to Company -$253M -$662M -$1.4B -$275M -$392M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$253M -$662M -$1.4B -$275M -$392M
 
Basic EPS (Cont. Ops) -$2.31 -$1.12 -$2.16 -$0.42 -$0.56
Diluted EPS (Cont. Ops) -$2.31 -$1.12 -$2.16 -$0.42 -$0.56
Weighted Average Basic Share $109.3M $592.6M $627.1M $657.1M $699.5M
Weighted Average Diluted Share $109.3M $592.6M $627.1M $657.1M $699.5M
 
EBITDA -$122M -$463M -$876M $9M -$205M
EBIT -$185M -$518M -$966M -$63M -$258M
 
Revenue (Reported) $2.6B $8B $15.6B $6.9B $5.2B
Operating Income (Reported) -$186M -$568M -$854M -$372M -$303M
Operating Income (Adjusted) -$185M -$518M -$966M -$63M -$258M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $747M $5.2B $3.1B $1.2B $1.2B
Revenue Growth (YoY) -40.52% 589.56% -39.43% -62.15% -2.37%
 
Cost of Revenues $650M $4.6B $3B $1.1B $1.1B
Gross Profit $97M $535M $170M $114M $99M
Gross Profit Margin 12.99% 10.39% 5.45% 9.65% 8.59%
 
R&D Expenses $51M $40M $40M $41M $21M
Selling, General & Admin $291M $377M $254M $160M $131M
Other Inc / (Exp) -$14M -$22M $97M $15M $1M
Operating Expenses $342M $417M $294M $201M $152M
Operating Income -$245M $118M -$124M -$87M -$53M
 
Net Interest Expenses $11M $68M $74M $37M $33M
EBT. Incl. Unusual Items -$270M $28M -$101M -$109M -$85M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$270M $28M -$101M -$109M -$85M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$270M $28M -$101M -$109M -$85M
 
Basic EPS (Cont. Ops) -$0.48 $0.05 -$0.16 -$0.16 -$0.12
Diluted EPS (Cont. Ops) -$0.48 $0.04 -$0.16 -$0.16 -$0.12
Weighted Average Basic Share $565.4M $619.1M $641.9M $682.5M $723.5M
Weighted Average Diluted Share $565.4M $640.8M $641.9M $682.5M $723.5M
 
EBITDA -$247M $116M -$3M -$56M -$41M
EBIT -$259M $96M -$27M -$72M -$52M
 
Revenue (Reported) $747M $5.2B $3.1B $1.2B $1.2B
Operating Income (Reported) -$245M $118M -$124M -$87M -$53M
Operating Income (Adjusted) -$259M $96M -$27M -$72M -$52M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $12.4B $13.5B $5B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $11.3B $13.2B $4.6B $4.7B
Gross Profit $226M $1.2B $302M $431M $418M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $93.2M $123M $169M $168M $121M
Selling, General & Admin $527.7M $1.3B $1.2B $598M $566M
Other Inc / (Exp) -$14.7M $42M $7M $227M $31M
Operating Expenses $620.9M $1.4B $1.4B $766M $687M
Operating Income -$395M -$205M -$1.1B -$335M -$269M
 
Net Interest Expenses $51.3M $200M $391M $174M $129M
EBT. Incl. Unusual Items -$460.9M -$363M -$1.5B -$282M -$367M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$120K $1M $2M $1M $1M
Net Income to Company -$460.8M -$364M -$1.5B -$283M -$368M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$460.8M -$364M -$1.5B -$283M -$368M
 
Basic EPS (Cont. Ops) -$1.22 -$0.59 -$2.35 -$0.42 -$0.52
Diluted EPS (Cont. Ops) -$1.22 -$0.60 -$2.35 -$0.43 -$0.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$347.8M -$100M -$995M -$44M -$190M
EBIT -$409.7M -$163M -$1.1B -$108M -$238M
 
Revenue (Reported) $2.1B $12.4B $13.5B $5B $5.1B
Operating Income (Reported) -$395M -$205M -$1.1B -$335M -$269M
Operating Income (Adjusted) -$409.7M -$163M -$1.1B -$108M -$238M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $747M $5.2B $3.1B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $650M $4.6B $3B $1.1B $1.1B
Gross Profit $97M $535M $170M $114M $99M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $51M $40M $40M $41M $21M
Selling, General & Admin $291M $377M $254M $160M $131M
Other Inc / (Exp) -$14M -$22M $97M $15M $1M
Operating Expenses $342M $417M $294M $201M $152M
Operating Income -$245M $118M -$124M -$87M -$53M
 
Net Interest Expenses $11M $68M $74M $37M $33M
EBT. Incl. Unusual Items -$270M $28M -$101M -$109M -$85M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$270M $28M -$101M -$109M -$85M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$270M $28M -$101M -$109M -$85M
 
Basic EPS (Cont. Ops) -$0.48 $0.05 -$0.16 -$0.16 -$0.12
Diluted EPS (Cont. Ops) -$0.48 $0.04 -$0.16 -$0.16 -$0.12
Weighted Average Basic Share $565.4M $619.1M $641.9M $682.5M $723.5M
Weighted Average Diluted Share $565.4M $640.8M $641.9M $682.5M $723.5M
 
EBITDA -$247M $116M -$3M -$56M -$41M
EBIT -$259M $96M -$27M -$72M -$52M
 
Revenue (Reported) $747M $5.2B $3.1B $1.2B $1.2B
Operating Income (Reported) -$245M $118M -$124M -$87M -$53M
Operating Income (Adjusted) -$259M $96M -$27M -$72M -$52M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $1.7B $1.1B $999M $671M
Short Term Investments $48M $484M $144M $69M $8M
Accounts Receivable, Net -- -- -- -- --
Inventory $466M $6.1B $4.5B $1.8B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $24M $91M $41M $52M $61M
Total Current Assets $2.1B $9.3B $6.5B $3.4B $3B
 
Property Plant And Equipment $79M $87M $99M $91M $66M
Long-Term Investments -- -- -- -- --
Goodwill $31M $60M $4M $4M $3M
Other Intangibles $9M $12M $12M $5M --
Other Long-Term Assets $4M $7M $27M $22M $60M
Total Assets $2.2B $9.5B $6.6B $3.6B $3.1B
 
Accounts Payable $3M $3M $5M $2M $9M
Accrued Expenses $22M $122M $88M $56M $78M
Current Portion Of Long-Term Debt $339M $4.2B $1.4B -- $432M
Current Portion Of Capital Lease Obligations $21M $4M $7M $5M $2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $393M $4.4B $1.5B $70M $529M
 
Long-Term Debt $136M $2.8B $4B $2.5B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $623M $7.3B $5.5B $2.6B $2.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -$2M -$4M -$1M --
Common Equity $1.6B $2.2B $1.1B $967M $713M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $2.2B $1.1B $967M $713M
 
Total Liabilities and Equity $2.2B $9.5B $6.6B $3.6B $3.1B
Cash and Short Terms $1.5B $2.2B $1.3B $1.1B $679M
Total Debt $482M $7.1B $5.4B $2.5B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2B $2.3B $1.1B $953M $559M
Short Term Investments $58.6M $464M $108M $37M --
Accounts Receivable, Net -- -- -- -- --
Inventory $840.6M $4.7B $2.1B $1.9B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $33.3M $126M $46M $65M $77M
Total Current Assets $3.1B $8.1B $5B $3.3B $3.2B
 
Property Plant And Equipment $78.2M $94M $98M $89M $61M
Long-Term Investments -- -- -- -- --
Goodwill $30.9M $60M $4M $4M $3M
Other Intangibles $8.1M $10M $10M $4M --
Other Long-Term Assets $11.2M $29M $27M $23M $61M
Total Assets $3.3B $8.3B $5.1B $3.4B $3.3B
 
Accounts Payable $41.4M $132M $77M $69M $102M
Accrued Expenses $1.2M $6M $4M $1M $3M
Current Portion Of Long-Term Debt $596.6M $2.7B $355M -- $946M
Current Portion Of Capital Lease Obligations $4.5M $6M $7M $4M $2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $643.7M $2.8B $443M $74M $1.1B
 
Long-Term Debt $136.5M $3.1B $3.6B $2.4B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $888.2M $5.9B $4.1B $2.5B $2.6B
 
Common Stock $58K -- -- -- --
Other Common Equity Adj $6K -$4M -$3M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.3B $1B $899M $645M
 
Total Liabilities and Equity $3.3B $8.3B $5.1B $3.4B $3.3B
Cash and Short Terms $2.1B $2.8B $1.3B $990M $559M
Total Debt $733M $5.7B $4B $2.4B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$253M -$662M -$1.4B -$275M -$392M
Depreciation & Amoritzation $63M $55M $90M $72M $53M
Stock-Based Compensation $38M $536M $171M $126M $114M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $834M -$5.7B $896M $2.6B -$449M
Cash From Operations $682M -$5.8B $730M $2.3B -$595M
 
Capital Expenditures $17M $34M $37M $37M $25M
Cash Acquisitions -- -$33M -$10M -- -$2M
Cash From Investing -$22M -$476M $234M $44M $28M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.4B $12.6B $10.2B $238M $500M
Long-Term Debt Repaid -$2.3B -$6B -$11.9B -$2.9B -$715M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $968M -$76M -$36M -$5M --
Cash From Financing $161M $7.3B -$1.8B -$2.6B -$210M
 
Beginning Cash (CF) $685M $1.5B $2.6B $1.8B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $821M $1.1B -$787M -$251M -$777M
Ending Cash (CF) $1.5B $2.6B $1.8B $1.5B $763M
 
Levered Free Cash Flow $665M -$5.8B $693M $2.3B -$620M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$270M $28M -$101M -$109M -$85M
Depreciation & Amoritzation $12M $20M $24M $16M $11M
Stock-Based Compensation $239M $67M $42M $33M $14M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$375M $1.4B $2.3B -$114M -$212M
Cash From Operations -$405M $1.6B $2.2B -$178M -$279M
 
Capital Expenditures $4M $10M $8M $8M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25M -$38M $30M $22M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $704M $2.3B $224M -- $576M
Long-Term Debt Repaid -$454M -$3.7B -$1.5B -$100M -$362M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$29M -$10M -$4M -- -$8M
Cash From Financing $1.1B -$1.3B -$1.3B -$98M $207M
 
Beginning Cash (CF) $1.5B $2.6B $1.8B $1.5B $763M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $677M $178M $867M -$254M -$70M
Ending Cash (CF) $2.2B $2.8B $2.7B $1.3B $693M
 
Levered Free Cash Flow -$409M $1.5B $2.2B -$186M -$283M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$460.8M -$364M -$1.5B -$283M -$368M
Depreciation & Amoritzation $61.8M $63M $94M $64M $48M
Stock-Based Compensation $274M $364M $146M $117M $95M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$21.2M -$3.9B $1.8B $193M -$547M
Cash From Operations -$159.4M -$3.8B $1.3B $4M -$696M
 
Capital Expenditures $15.3M $40M $35M $37M $21M
Cash Acquisitions -- -$33M -$10M -- -$2M
Cash From Investing $8.2M -$489M $302M $36M $8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5B $14.3B $8.1B $14M $1.1B
Long-Term Debt Repaid -$1.7B -$9.2B -$9.8B -$1.4B -$977M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $940.2M -$57M -$30M -- --
Cash From Financing $1.6B $4.9B -$1.7B -$1.4B $95M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $573M -$98M -$1.4B -$593M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$174.7M -$3.9B $1.3B -$33M -$717M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$270M $28M -$101M -$109M -$85M
Depreciation & Amoritzation $12M $20M $24M $16M $11M
Stock-Based Compensation $239M $67M $42M $33M $14M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$375M $1.4B $2.3B -$114M -$212M
Cash From Operations -$405M $1.6B $2.2B -$178M -$279M
 
Capital Expenditures $4M $10M $8M $8M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25M -$38M $30M $22M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $704M $2.3B $224M -- $576M
Long-Term Debt Repaid -$454M -$3.7B -$1.5B -$100M -$362M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$29M -$10M -$4M -- -$8M
Cash From Financing $1.1B -$1.3B -$1.3B -$98M $207M
 
Beginning Cash (CF) $1.5B $2.6B $1.8B $1.5B $763M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $677M $178M $867M -$254M -$70M
Ending Cash (CF) $2.2B $2.8B $2.7B $1.3B $693M
 
Levered Free Cash Flow -$409M $1.5B $2.2B -$186M -$283M

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

GET BETTER TRADE IDEAS

Popular

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

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

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

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

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

Buy
61
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock