Financhill
Sell
27

CRSP Quote, Financials, Valuation and Earnings

Last price:
$35.61
Seasonality move :
22.33%
Day range:
$35.55 - $37.34
52-week range:
$30.04 - $67.88
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.68x
Volume:
1.7M
Avg. volume:
2.3M
1-year change:
-33.48%
Market cap:
$3.1B
Revenue:
$35M
EPS (TTM):
-$4.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $543K $913.1M $436K $370M $35M
Revenue Growth (YoY) -99.81% 168054.88% -99.95% 84762.39% -90.54%
 
Cost of Revenues -- $101.2M $110.3M $130.3M $110.3M
Gross Profit -- $811.9M -$109.8M $239.8M -$75.3M
Gross Profit Margin -- 88.92% -25186.7% 64.8% -215%
 
R&D Expenses $266.9M $340.6M $461.6M $387.3M $320.7M
Selling, General & Admin $88.2M $99.7M $102.5M $76.2M $73M
Other Inc / (Exp) $6.4M $6M $22.7M $71.8M $103.9M
Operating Expenses $355M $438.4M $563.3M $462.3M $391.3M
Operating Income -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$348.1M $379.5M -$650.5M -$150.7M -$362.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $809K $1.9M -$325K $2.9M $3.6M
Net Income to Company -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
 
Basic EPS (Cont. Ops) -$5.29 $4.97 -$8.36 -$1.94 -$4.34
Diluted EPS (Cont. Ops) -$5.29 $4.70 -$8.36 -$1.94 -$4.34
Weighted Average Basic Share $65.9M $75.9M $77.7M $79.2M $84.4M
Weighted Average Diluted Share $65.9M $80.4M $77.7M $79.2M $84.4M
 
EBITDA -$345.3M $391.5M -$649M -$202.7M -$447.3M
EBIT -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
 
Revenue (Reported) $543K $913.1M $436K $370M $35M
Operating Income (Reported) -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
Operating Income (Adjusted) -$354.4M $373.5M -$673.2M -$222.5M -$466.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $202K $178K $100M -- --
Revenue Growth (YoY) 28.66% -11.88% 56079.78% -- --
 
Cost of Revenues $19.9M $30.6M $42.2M $47M $57.5M
Gross Profit -$19.7M -$30.5M $57.8M -$47M -$57.5M
Gross Profit Margin -9773.76% -17116.85% 57.81% -- --
 
R&D Expenses $70.6M $118.2M $99.9M $76.2M $72.5M
Selling, General & Admin $24.5M $28M $22.4M $18M $19.3M
Other Inc / (Exp) $2M $363K $12.7M $24.7M $13.5M
Operating Expenses $94.8M $145.5M $122.3M $93.6M $90.9M
Operating Income -$114.5M -$176M -$64.5M -$140.6M -$148.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$112.6M -$175.6M -$51.7M -$115.9M -$134.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $575K $3.6M $1.3M $724K $1.1M
Net Income to Company -$113.2M -$179.2M -$53.1M -$116.6M -$136M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$113.2M -$179.2M -$53.1M -$116.6M -$136M
 
Basic EPS (Cont. Ops) -$1.51 -$2.32 -$0.67 -$1.43 -$1.58
Diluted EPS (Cont. Ops) -$1.51 -$2.32 -$0.67 -$1.43 -$1.58
Weighted Average Basic Share $75M $77.1M $78.7M $81.8M $85.9M
Weighted Average Diluted Share $75M $77.1M $78.7M $81.8M $85.9M
 
EBITDA -$111.8M -$169.9M -$59.4M -$135.8M -$143.7M
EBIT -$114.5M -$176M -$64.5M -$140.6M -$148.4M
 
Revenue (Reported) $202K $178K $100M -- --
Operating Income (Reported) -$114.5M -$176M -$64.5M -$140.6M -$148.4M
Operating Income (Adjusted) -$114.5M -$176M -$64.5M -$140.6M -$148.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $588K $913.1M $100.3M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $111.9M $121.8M $135M --
Gross Profit -- $801.2M -$21.5M $135M -$85.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $283.4M $387.2M $443.3M $363.6M $317M
Selling, General & Admin $93.2M $104.2M $96.8M $71.8M $74.3M
Other Inc / (Exp) $4.1M $4.4M $35M $83.8M $92.7M
Operating Expenses $376M $489.1M $540.1M $433.6M $388.6M
Operating Income -$395.4M $312.1M -$561.7M -$298.6M -$474.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$391.3M $316.5M -$526.6M -$214.8M -$381.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $4.9M -$2.6M $2.3M $4M
Net Income to Company -$392.3M $311.6M -$524M -$217.1M -$385.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$392.3M $311.6M -$524M -$217.1M -$385.7M
 
Basic EPS (Cont. Ops) -$5.65 $4.18 -$6.72 -$2.69 -$4.52
Diluted EPS (Cont. Ops) -$5.65 $3.61 -$6.72 -$2.69 -$4.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$385.6M $333.4M -$538.5M -$279M -$455.2M
EBIT -$395.4M $312.1M -$561.7M -$298.6M -$474.4M
 
Revenue (Reported) $588K $913.1M $100.3M -- --
Operating Income (Reported) -$395.4M $312.1M -$561.7M -$298.6M -$474.4M
Operating Income (Adjusted) -$395.4M $312.1M -$561.7M -$298.6M -$474.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $202K $178K $100M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.9M $30.6M $42.2M $47M $57.5M
Gross Profit -$19.7M -$30.5M $57.8M -$47M -$57.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $70.6M $118.2M $99.9M $76.2M $72.5M
Selling, General & Admin $24.5M $28M $22.4M $18M $19.3M
Other Inc / (Exp) $2M $363K $12.7M $24.7M $13.5M
Operating Expenses $94.8M $145.5M $122.3M $93.6M $90.9M
Operating Income -$114.5M -$176M -$64.5M -$140.6M -$148.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$112.6M -$175.6M -$51.7M -$115.9M -$134.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $575K $3.6M $1.3M $724K $1.1M
Net Income to Company -$113.2M -$179.2M -$53.1M -$116.6M -$136M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$113.2M -$179.2M -$53.1M -$116.6M -$136M
 
Basic EPS (Cont. Ops) -$1.51 -$2.32 -$0.67 -$1.43 -$1.58
Diluted EPS (Cont. Ops) -$1.51 -$2.32 -$0.67 -$1.43 -$1.58
Weighted Average Basic Share $75M $77.1M $78.7M $81.8M $85.9M
Weighted Average Diluted Share $75M $77.1M $78.7M $81.8M $85.9M
 
EBITDA -$111.8M -$169.9M -$59.4M -$135.8M -$143.7M
EBIT -$114.5M -$176M -$64.5M -$140.6M -$148.4M
 
Revenue (Reported) $202K $178K $100M -- --
Operating Income (Reported) -$114.5M -$176M -$64.5M -$140.6M -$148.4M
Operating Income (Adjusted) -$114.5M -$176M -$64.5M -$140.6M -$148.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $923M $211.9M $389.5M $298.3M
Short Term Investments $521.7M $1.5B $1.6B $1.3B $1.6B
Accounts Receivable, Net $144K $305K -- $200M $25M
Inventory -- -- -- -- --
Prepaid Expenses $26.1M -- -- -- --
Other Current Assets -- $38.1M $37.7M $14.4M $8.3M
Total Current Assets $1.7B $2.4B $1.9B $1.9B $1.9B
 
Property Plant And Equipment $93M $312M $320.6M $305.9M $277.6M
Long-Term Investments -- -- $53.1M $2M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.1M $22.2M $16.3M $13.6M $27.3M
Total Assets $1.8B $2.8B $2.2B $2.2B $2.2B
 
Accounts Payable $9.1M $14.8M $27.4M $38.1M $14.7M
Accrued Expenses $53.8M $91M $77.7M $45.3M $41.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.4M $12.2M $15.8M $15.6M $17.3M
Other Current Liabilities $7.2M $171K $20K $5.1M $10.4M
Total Current Liabilities $94.3M $119.9M $121.1M $108.8M $87.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $163.7M $352.4M $367.6M $346.8M $310M
 
Common Stock $2.3M $2.4M $2.4M $2.5M $2.7M
Other Common Equity Adj -$83K -$5.1M -$15.6M $1.9M $1.8M
Common Equity $1.7B $2.4B $1.9B $1.9B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $2.4B $1.9B $1.9B $1.9B
 
Total Liabilities and Equity $1.8B $2.8B $2.2B $2.2B $2.2B
Cash and Short Terms $1.7B $2.4B $1.8B $1.7B $1.9B
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.1B $683.9M $344.4M $707.4M $235.2M
Short Term Investments $680.1M $1.5B $1.5B $1.4B $1.6B
Accounts Receivable, Net $150K $143K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $26M $39.2M -- -- --
Other Current Assets -- -- $24.8M $11.5M $12.3M
Total Current Assets $1.8B $2.3B $1.9B $2.1B $1.9B
 
Property Plant And Equipment $102M $329M $315.5M $298.5M $269.7M
Long-Term Investments -- -- $6.3M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $23.3M $16.5M $14.5M $20.9M $28.8M
Total Assets $2B $2.6B $2.2B $2.4B $2.2B
 
Accounts Payable $13.1M $27.1M $45.2M $16.5M $13.1M
Accrued Expenses $49.9M $72.6M $85.6M $76.4M $84.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $12.1M $11.1M $15.7M $16M $17.5M
Other Current Liabilities $2.9M $270K $20K $4.8M --
Total Current Liabilities $83.1M $113.7M $146.8M $119M $119.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $152.4M $361.3M $389.5M $355.1M $336.9M
 
Common Stock $2.3M $2.4M $2.5M $2.7M $2.7M
Other Common Equity Adj -$461K -$16.9M -$9.4M -$1.6M $4.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $2.2B $1.9B $2.1B $1.8B
 
Total Liabilities and Equity $2B $2.6B $2.2B $2.4B $2.2B
Cash and Short Terms $1.8B $2.2B $1.9B $2.1B $1.9B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$348.9M $377.7M -$650.2M -$153.6M -$366.3M
Depreciation & Amoritzation $9.2M $18M $24.2M $19.8M $19.3M
Stock-Based Compensation $66M $102.4M $97.9M $81M $86.6M
Change in Accounts Receivable -$45K -$161K $305K -$200M $175M
Change in Inventories -- -- -- -- --
Cash From Operations -$238.4M $539M -$495.7M -$260.4M -$142.8M
 
Capital Expenditures $18.4M $81.7M $37.2M $12M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$541.2M -$1B -$258.7M $374.6M -$280.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1B $250.9M $38.6M $62.7M $332M
 
Beginning Cash (CF) $948.8M $1.2B $939.9M $224.1M $401.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $236.6M -$245.5M -$715.8M $176.9M -$91.3M
Ending Cash (CF) $1.2B $939.9M $224.1M $401.1M $309.8M
 
Levered Free Cash Flow -$256.7M $457.3M -$532.9M -$272.3M -$144.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$113.2M -$179.2M -$53.1M -$116.6M -$136M
Depreciation & Amoritzation $2.7M $6M $5.1M $4.8M $4.7M
Stock-Based Compensation $22.1M $25.7M $20.9M $19.4M $20.2M
Change in Accounts Receivable -$6K $162K -- $200M $25M
Change in Inventories -- -- -- -- --
Cash From Operations -$100.7M -$135.2M $8.8M $109.8M -$53.9M
 
Capital Expenditures $7M $15.4M $3.1M $721K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$167.9M -$114.5M $117.8M -$97.8M -$19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $226M $10.6M $5.4M $305.9M $10.6M
 
Beginning Cash (CF) $1.2B $939.9M $224.1M $401.1M $309.8M
Foreign Exchange Rate Adjustment $5K -$27K $32K -$11K $41K
Additions / Reductions -$42.6M -$239.1M $132M $317.9M -$63.1M
Ending Cash (CF) $1.1B $700.8M $356.1M $718.9M $246.7M
 
Levered Free Cash Flow -$107.7M -$150.6M $5.7M $109M -$54.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$392.3M $311.6M -$524M -$217.1M -$385.7M
Depreciation & Amoritzation $9.8M $21.3M $23.2M $19.6M $19.2M
Stock-Based Compensation $74M $106M $93.1M $79.6M $87.4M
Change in Accounts Receivable $25M $7K $143K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$286.9M $504.4M -$351.7M -$159.4M -$306.5M
 
Capital Expenditures $22.4M $90M $24.9M $9.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$706.1M -$982M -$26.3M $159M -$202.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.2B $35.6M $33.3M $363.2M $36.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $248.1M -$442M -$344.7M $362.8M -$472.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$309.2M $414.4M -$376.6M -$169.1M -$307.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$113.2M -$179.2M -$53.1M -$116.6M -$136M
Depreciation & Amoritzation $2.7M $6M $5.1M $4.8M $4.7M
Stock-Based Compensation $22.1M $25.7M $20.9M $19.4M $20.2M
Change in Accounts Receivable -$6K $162K -- $200M $25M
Change in Inventories -- -- -- -- --
Cash From Operations -$100.7M -$135.2M $8.8M $109.8M -$53.9M
 
Capital Expenditures $7M $15.4M $3.1M $721K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$167.9M -$114.5M $117.8M -$97.8M -$19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $226M $10.6M $5.4M $305.9M $10.6M
 
Beginning Cash (CF) $1.2B $939.9M $224.1M $401.1M $309.8M
Foreign Exchange Rate Adjustment $5K -$27K $32K -$11K $41K
Additions / Reductions -$42.6M -$239.1M $132M $317.9M -$63.1M
Ending Cash (CF) $1.1B $700.8M $356.1M $718.9M $246.7M
 
Levered Free Cash Flow -$107.7M -$150.6M $5.7M $109M -$54.2M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock