Financhill
Sell
24

OPEN Quote, Financials, Valuation and Earnings

Last price:
$1.14
Seasonality move :
-4.46%
Day range:
$1.12 - $1.17
52-week range:
$1.07 - $3.23
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.15x
P/B ratio:
1.15x
Volume:
28.8M
Avg. volume:
45.3M
1-year change:
-62.71%
Market cap:
$817.6M
Revenue:
$5.2B
EPS (TTM):
-$0.56
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.8M $3.8B $2.9B $870M $1.1B
Revenue Growth (YoY) -- 1436.39% -25.25% -69.55% 24.6%
 
Cost of Revenues $210.2M $3.6B $2.8B $798M $999M
Gross Profit $38.6M $272M $71M $72M $85M
Gross Profit Margin 15.5% 7.12% 2.49% 8.28% 7.84%
 
R&D Expenses $12.2M $32M $48M $46M $33M
Selling, General & Admin $92.6M $342M $217M $137M $129M
Other Inc / (Exp) $22.6M -$16M -$92M $57M -$4M
Operating Expenses $104.8M $374M $265M $183M $162M
Operating Income -$66.3M -$102M -$194M -$111M -$77M
 
Net Interest Expenses $10.6M $73M $113M $37M $32M
EBT. Incl. Unusual Items -$54.3M -$191M -$399M -$91M -$113M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$234K -- -- -- --
Net Income to Company -$54M -$191M -$399M -$91M -$113M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$54M -$191M -$399M -$91M -$113M
 
Basic EPS (Cont. Ops) -$0.49 -$0.31 -$0.63 -$0.14 -$0.16
Diluted EPS (Cont. Ops) -$0.49 -$0.31 -$0.63 -$0.14 -$0.16
Weighted Average Basic Share $540.7M $612.7M $634.7M $672.6M $716.4M
Weighted Average Diluted Share $540.7M $612.7M $634.7M $672.6M $716.4M
 
EBITDA -$33.8M -$99M -$261M -$37M -$69M
EBIT -$43.7M -$118M -$286M -$54M -$81M
 
Revenue (Reported) $248.8M $3.8B $2.9B $870M $1.1B
Operating Income (Reported) -$66.3M -$102M -$194M -$111M -$77M
Operating Income (Adjusted) -$43.7M -$118M -$286M -$54M -$81M
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) -- -- -- -- --
 
Cost of Revenues $2.4B $7.3B $14.9B $6.5B $4.7B
Gross Profit $220M $730M $667M $487M $433M
Gross Profit Margin -- -- -- -- --
 
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) -$0.86 -$1.12 -$2.14 -$0.42 -$0.56
Diluted EPS (Cont. Ops) -$0.86 -$1.12 -$2.15 -$0.43 -$0.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8B $15.6B $6.9B $5.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.3B $14.9B $6.5B $4.7B --
Gross Profit $730M $667M $487M $433M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $134M $169M $167M $141M --
Selling, General & Admin $1.2B $1.4B $692M $595M --
Other Inc / (Exp) $50M -$112M $309M $45M --
Operating Expenses $1.3B $1.5B $859M $736M --
Operating Income -$568M -$854M -$372M -$303M --
 
Net Interest Expenses $143M $385M $211M $133M --
EBT. Incl. Unusual Items -$661M -$1.4B -$274M -$391M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $2M $1M $1M --
Net Income to Company -$662M -$1.4B -$275M -$392M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$662M -$1.4B -$275M -$392M --
 
Basic EPS (Cont. Ops) -$1.12 -$2.14 -$0.42 -$0.56 --
Diluted EPS (Cont. Ops) -$1.12 -$2.15 -$0.43 -$0.56 --
Weighted Average Basic Share $2.4B $2.5B $2.6B $2.8B --
Weighted Average Diluted Share $2.4B $2.5B $2.6B $2.8B --
 
EBITDA -$463M -$876M $9M -$205M --
EBIT -$518M -$966M -$63M -$258M --
 
Revenue (Reported) $8B $15.6B $6.9B $5.2B --
Operating Income (Reported) -$568M -$854M -$372M -$303M --
Operating Income (Adjusted) -$518M -$966M -$63M -$258M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$54M -$191M -$399M -$91M -$113M
Depreciation & Amoritzation $9.9M $19M $25M $17M $12M
Stock-Based Compensation $28.8M $71M -$7M $32M $23M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$312.8M $150M $1.6B -$469M -$27M
Cash From Operations -$355.4M $110M $1.4B -$542M -$80M
 
Capital Expenditures $4.9M $10M $4M $9M $3M
Cash Acquisitions -- -$13M -$7M -- --
Cash From Investing $28.8M -$44M $24M -$4M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $435.9M $3.8B $948M -- $83M
Long-Term Debt Repaid -$227.1M -$3.1B -$3.6B -$292M -$291M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $971.1M -$38M -$12M -$1M --
Cash From Financing $1.2B $669M -$2.7B -$292M -$208M
 
Beginning Cash (CF) $643.6M $1.8B $3.1B $2.4B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $862.3M $735M -$1.3B -$838M -$291M
Ending Cash (CF) $1.5B $2.6B $1.8B $1.5B $763M
 
Levered Free Cash Flow -$360.3M $100M $1.4B -$551M -$83M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $821M $1.1B -$787M -$251M -$777M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $665M -$5.8B $693M $2.3B -$620M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$662M -$1.4B -$275M -$392M --
Depreciation & Amoritzation $55M $90M $72M $53M --
Stock-Based Compensation $536M $171M $126M $114M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$5.7B $896M $2.6B -$449M --
Cash From Operations -$5.8B $730M $2.3B -$595M --
 
Capital Expenditures $34M $37M $37M $25M --
Cash Acquisitions -$33M -$10M -- -$2M --
Cash From Investing -$476M $234M $44M $28M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.6B $10.2B $238M $500M --
Long-Term Debt Repaid -$6B -$11.9B -$2.9B -$715M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$76M -$36M -$5M -- --
Cash From Financing $7.3B -$1.8B -$2.6B -$210M --
 
Beginning Cash (CF) $7.2B $11.3B $9.6B $4.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$787M -$251M -$777M --
Ending Cash (CF) $8.3B $10.5B $9.4B $4B --
 
Levered Free Cash Flow -$5.8B $693M $2.3B -$620M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock