Financhill
Sell
9

STOK Quote, Financials, Valuation and Earnings

Last price:
$5.53
Seasonality move :
-2.4%
Day range:
$5.71 - $6.34
52-week range:
$5.45 - $17.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.69x
P/B ratio:
1.39x
Volume:
1.2M
Avg. volume:
882K
1-year change:
-54.62%
Market cap:
$319.1M
Revenue:
$36.6M
EPS (TTM):
-$1.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $12.4M $8.8M $36.6M
Revenue Growth (YoY) -- -- -- -29.22% 316.34%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.2M $54.2M $77.8M $82.2M $89.1M
Selling, General & Admin $20.8M $31.9M $38.9M $41.3M $48.8M
Other Inc / (Exp) $101K $140K $167K $166K -$247K
Operating Expenses $53M $86.1M $116.8M $123.6M $137.9M
Operating Income -$53M -$86.1M -$104.4M -$114.8M -$101.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$52.2M -$85.8M -$101.1M -$104.7M -$89M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$52.2M -$85.8M -$101.1M -$104.7M -$89M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.2M -$85.8M -$101.1M -$104.7M -$89M
 
Basic EPS (Cont. Ops) -$1.56 -$2.34 -$2.60 -$2.38 -$1.65
Diluted EPS (Cont. Ops) -$1.56 -$2.34 -$2.60 -$2.38 -$1.65
Weighted Average Basic Share $33.5M $36.7M $38.9M $44M $54M
Weighted Average Diluted Share $33.5M $36.7M $38.9M $44M $54M
 
EBITDA -$52.2M -$85.1M -$102.8M -$112.3M -$99.2M
EBIT -$53M -$86.1M -$104.4M -$114.8M -$101.4M
 
Revenue (Reported) -- -- $12.4M $8.8M $36.6M
Operating Income (Reported) -$53M -$86.1M -$104.4M -$114.8M -$101.4M
Operating Income (Adjusted) -$53M -$86.1M -$104.4M -$114.8M -$101.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $3.3M $2.8M $22.6M
Revenue Growth (YoY) -- -- -- -14.26% 707.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.9M $15.8M $21.1M $21.8M $23.4M
Selling, General & Admin $5.7M $8.7M $9.4M $10.6M $12.8M
Other Inc / (Exp) $28K $42K $42K $41K $201K
Operating Expenses $14.6M $24.5M $30.4M $32.4M $36.3M
Operating Income -$14.6M -$24.5M -$27.2M -$29.6M -$13.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$14.6M -$24.4M -$25.7M -$27M -$10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.6M -$24.4M -$25.7M -$27M -$10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.6M -$24.4M -$25.7M -$27M -$10.5M
 
Basic EPS (Cont. Ops) -$0.42 -$0.66 -$0.65 -$0.60 -$0.18
Diluted EPS (Cont. Ops) -$0.42 -$0.66 -$0.65 -$0.60 -$0.18
Weighted Average Basic Share $35.1M $36.8M $39.4M $45M $57.1M
Weighted Average Diluted Share $35.1M $36.8M $39.4M $45M $57.1M
 
EBITDA -$14.3M -$24.3M -$26.6M -$29M -$13.1M
EBIT -$14.6M -$24.5M -$27.2M -$29.6M -$13.7M
 
Revenue (Reported) -- -- $3.3M $2.8M $22.6M
Operating Income (Reported) -$14.6M -$24.5M -$27.2M -$29.6M -$13.7M
Operating Income (Adjusted) -$14.6M -$24.5M -$27.2M -$29.6M -$13.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $12.4M $8.8M $36.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.2M $54.2M $77.8M $82.2M $89.1M
Selling, General & Admin $20.8M $31.9M $38.9M $41.3M $48.8M
Other Inc / (Exp) $92K $140K $168K $165K -$247K
Operating Expenses $53M $86.1M $116.8M $123.6M $137.9M
Operating Income -$53M -$86.1M -$104.4M -$114.8M -$101.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$52.2M -$85.8M -$101.1M -$104.7M -$89M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$52.2M -$85.8M -$101.1M -$104.7M -$89M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.2M -$85.8M -$101.1M -$104.7M -$89M
 
Basic EPS (Cont. Ops) -$1.56 -$2.33 -$2.60 -$2.37 -$1.68
Diluted EPS (Cont. Ops) -$1.56 -$2.33 -$2.60 -$2.37 -$1.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$52.2M -$85.1M -$102.8M -$112.3M -$99.2M
EBIT -$53M -$86.1M -$104.4M -$114.8M -$101.4M
 
Revenue (Reported) -- -- $12.4M $8.8M $36.6M
Operating Income (Reported) -$53M -$86.1M -$104.4M -$114.8M -$101.4M
Operating Income (Adjusted) -$53M -$86.1M -$104.4M -$114.8M -$101.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- $12.4M $8.8M $36.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54.2M $77.8M $82.2M $89.1M --
Selling, General & Admin $31.9M $38.9M $41.3M $48.8M --
Other Inc / (Exp) $140K $168K $165K -$247K --
Operating Expenses $86.1M $116.8M $123.6M $137.9M --
Operating Income -$86.1M -$104.4M -$114.8M -$101.4M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$85.8M -$101.1M -$104.7M -$89M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$85.8M -$101.1M -$104.7M -$89M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$85.8M -$101.1M -$104.7M -$89M --
 
Basic EPS (Cont. Ops) -$2.33 -$2.60 -$2.37 -$1.68 --
Diluted EPS (Cont. Ops) -$2.33 -$2.60 -$2.37 -$1.68 --
Weighted Average Basic Share $146.9M $155.6M $176M $215.4M --
Weighted Average Diluted Share $146.9M $155.6M $176M $215.4M --
 
EBITDA -$85.1M -$102.8M -$112.3M -$99.2M --
EBIT -$86.1M -$104.4M -$114.8M -$101.4M --
 
Revenue (Reported) -- $12.4M $8.8M $36.6M --
Operating Income (Reported) -$86.1M -$104.4M -$114.8M -$101.4M --
Operating Income (Adjusted) -$86.1M -$104.4M -$114.8M -$101.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $287.3M $144.9M $113.6M $191.4M $128M
Short Term Investments -- $74.9M $116M $10M $88.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $6.4M $6.9M $10.9M $11.3M $11.1M
Other Current Assets -- $2.2M $3M $2.6M $4M
Total Current Assets $293.9M $229.2M $244.1M $215.3M $232.8M
 
Property Plant And Equipment $3.8M $9.1M $11.4M $12.4M $8.3M
Long-Term Investments -- -- -- -- $29.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $205K $569K $569K $569K $721K
Total Assets $297.9M $238.9M $256.1M $228.3M $271.6M
 
Accounts Payable $1.5M $2.4M $766K $1.7M $2.5M
Accrued Expenses $4.3M $7.3M $7.1M $5.3M $7.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.5M $2.4M $2.1M $2.3M
Other Current Liabilities $459K $540K $509K $857K $753K
Total Current Liabilities $11.4M $17.1M $31.4M $30.8M $40.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $11.8M $21.1M $71.2M $68.8M $42.5M
 
Common Stock $4K $4K $4K $5K $5K
Other Common Equity Adj -- -$168K -$1.2M -$24K -$151K
Common Equity $286.1M $217.8M $184.8M $159.6M $229M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $286.1M $217.8M $184.8M $159.6M $229M
 
Total Liabilities and Equity $297.9M $238.9M $256.1M $228.3M $271.6M
Cash and Short Terms $287.3M $219.8M $229.6M $201.4M $216.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $287.3M $144.9M $113.6M $191.4M $128M
Short Term Investments -- $74.9M $116M $10M $88.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $6.4M $6.9M $10.9M $11.3M $11.1M
Other Current Assets -- $2.2M $3M $2.6M $4M
Total Current Assets $293.9M $229.2M $244.1M $215.3M $232.8M
 
Property Plant And Equipment $3.8M $9.1M $11.4M $12.4M $8.3M
Long-Term Investments -- -- -- -- $29.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $205K $569K $569K $569K $721K
Total Assets $297.9M $238.9M $256.1M $228.3M $271.6M
 
Accounts Payable $1.5M $2.4M $766K $1.7M $2.5M
Accrued Expenses $4.3M $7.3M $7.1M $5.3M $7.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.5M $2.4M $2.1M $2.3M
Other Current Liabilities $459K $540K $509K $857K $753K
Total Current Liabilities $11.4M $17.1M $31.4M $30.8M $40.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $11.8M $21.1M $71.2M $68.8M $42.5M
 
Common Stock $4K $4K $4K $5K $5K
Other Common Equity Adj -- -$168K -$1.2M -$24K -$151K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $286.1M $217.8M $184.8M $159.6M $229M
 
Total Liabilities and Equity $297.9M $238.9M $256.1M $228.3M $271.6M
Cash and Short Terms $287.3M $219.8M $229.6M $201.4M $216.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$52.2M -$85.8M -$101.1M -$104.7M -$89M
Depreciation & Amoritzation $888K $974K $1.5M $2.5M $2.2M
Stock-Based Compensation $5.8M $16.5M $22.9M $25.3M $27.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$42.2M -$66.9M -$31.9M -$81.1M -$86.9M
 
Capital Expenditures -- -- $4M $1.6M $203K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$76.4M -$45.9M $105.9M -$107.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$485K -$2K $1K -- --
Cash From Financing $108.1M $1.3M $46.4M $53M $131.1M
 
Beginning Cash (CF) $222.7M $287.5M $145.5M $114.1M $192M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.8M -$142M -$31.3M $77.9M -$63.2M
Ending Cash (CF) $287.5M $145.5M $114.1M $192M $128.8M
 
Levered Free Cash Flow -$43.3M -$68.1M -$35.8M -$82.7M -$87.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.6M -$24.4M -$25.7M -$27M -$10.5M
Depreciation & Amoritzation $237K $235K $609K $624K $526K
Stock-Based Compensation $1.6M $4.7M $5.8M $6.1M $7.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$10.9M -$16.3M -$22.4M -$20.6M -$23.2M
 
Capital Expenditures -- -- $409K $229K $42K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$90K $11.8M $22.5M $14.8M $819K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$125K -$1K -- -- --
Cash From Financing $106.9M $171K $43K $7.3M $568K
 
Beginning Cash (CF) $191.7M $149.8M $114M $190.5M $150.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.8M -$4.3M $160K $1.5M -$21.8M
Ending Cash (CF) $287.5M $145.5M $114.1M $192M $128.8M
 
Levered Free Cash Flow -$11M -$16.5M -$22.8M -$20.9M -$23.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$52.2M -$85.8M -$101.1M -$104.7M -$89M
Depreciation & Amoritzation $888K $974K $1.5M $2.5M $2.2M
Stock-Based Compensation $5.8M $16.5M $22.9M $25.3M $27.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$42.2M -$66.9M -$31.9M -$81.1M -$86.9M
 
Capital Expenditures -- -- $4M $1.6M $203K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$76.4M -$45.9M $105.9M -$107.5M
 
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 $108.1M $1.3M $46.4M $53M $131.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.8M -$142M -$31.3M $77.9M -$63.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$43.3M -$68.1M -$35.8M -$82.7M -$87.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$85.8M -$101.1M -$104.7M -$89M --
Depreciation & Amoritzation $974K $1.5M $2.5M $2.2M --
Stock-Based Compensation $16.5M $22.9M $25.3M $27.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$66.9M -$31.9M -$81.1M -$86.9M --
 
Capital Expenditures -- $4M $1.6M $203K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$76.4M -$45.9M $105.9M -$107.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2K -- -- -- --
Cash From Financing $1.3M $46.4M $53M $131.1M --
 
Beginning Cash (CF) $874.3M $412.4M $688.2M $715.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$142M -$31.3M $77.9M -$63.2M --
Ending Cash (CF) $732.2M $381.1M $766.1M $652.6M --
 
Levered Free Cash Flow -$68.1M -$35.8M -$82.7M -$87.1M --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is up 8.71% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is up 10.54% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 16.72% over the past day.

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

Show me the best stock