Financhill
Sell
33

EPIX Quote, Financials, Valuation and Earnings

Last price:
$1.87
Seasonality move :
-14.75%
Day range:
$1.86 - $1.87
52-week range:
$1.40 - $7.88
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.73x
Volume:
641.2K
Avg. volume:
212.9K
1-year change:
-66.3%
Market cap:
$82.6M
Revenue:
--
EPS (TTM):
-$0.63
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.1M $24.3M $24.4M $21.3M $21.2M
Selling, General & Admin $11.3M $12.8M $12.3M $11.4M $14.1M
Other Inc / (Exp) -$155.7K $91K $22K $5.6M $5.9M
Operating Expenses $23.5M $37.1M $37M $32.1M $34.4M
Operating Income -$23.5M -$37.1M -$37M -$32.1M -$34.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$23.7M -$36.8M -$35.2M -$26.6M -$28.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$288.7K -$34.4K -$111.8K $1.6K --
Net Income to Company -$23.4M -$36.8M -$35.1M -$26.6M -$28.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.4M -$36.8M -$35.1M -$26.6M -$28.5M
 
Basic EPS (Cont. Ops) -$1.04 -$0.96 -$0.80 -$0.60 -$0.64
Diluted EPS (Cont. Ops) -$1.04 -$0.96 -$0.80 -$0.60 -$0.64
Weighted Average Basic Share $22.4M $38.5M $44M $44.1M $44.3M
Weighted Average Diluted Share $22.4M $38.5M $44M $44.1M $44.3M
 
EBITDA -$23M -$36.7M -$34.9M -$26.5M -$28.5M
EBIT -$23.1M -$36.8M -$35.2M -$26.6M -$28.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$23.5M -$37.1M -$37M -$32.1M -$34.4M
Operating Income (Adjusted) -$23.1M -$36.8M -$35.2M -$26.6M -$28.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.3M $7.6M $4.5M $6.2M $3.5M
Selling, General & Admin $4.6M $3.7M $3.9M $4.5M $4.1M
Other Inc / (Exp) -$1.1M $134K $1.3M $1.7M $1.2M
Operating Expenses $11.9M $11.5M $8.4M $10.7M $7.6M
Operating Income -$11.9M -$11.5M -$8.4M -$10.7M -$7.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13M -$10.9M -$7.1M -$9M -$6.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1.6K -- --
Net Income to Company -$13M -$10.9M -$7.1M -$9M -$6.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13M -$10.9M -$7.1M -$9M -$6.4M
 
Basic EPS (Cont. Ops) -$0.36 -$0.25 -$0.16 -$0.20 -$0.14
Diluted EPS (Cont. Ops) -$0.36 -$0.25 -$0.16 -$0.20 -$0.14
Weighted Average Basic Share $36.5M $44M $44.1M $44.2M $44.4M
Weighted Average Diluted Share $36.5M $44M $44.1M $44.2M $44.4M
 
EBITDA -$12.9M -$10.8M -$7M -$10.7M -$7.5M
EBIT -$13M -$10.9M -$7.1M -$10.7M -$7.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$11.9M -$11.5M -$8.4M -$10.7M -$7.6M
Operating Income (Adjusted) -$13M -$10.9M -$7.1M -$10.7M -$7.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $16.7M $26.2M $20.6M $23.1M $18.6M
Selling, General & Admin $11.1M $12.8M $12M $11.9M $15.7M
Other Inc / (Exp) -$1.1M $1.2M $2.4M $6.6M $4.9M
Operating Expenses $27.9M $39.1M $32.6M $34.4M $33.4M
Operating Income -$27.9M -$39.1M -$32.6M -$34.4M -$33.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$29M -$37.3M -$29.1M -$27.7M -$28.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$49.8K $900 -- -- --
Net Income to Company -$29M -$37.3M -$29M -$27.7M -$28.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29M -$37.3M -$29M -$27.7M -$28.5M
 
Basic EPS (Cont. Ops) -$0.97 -$0.87 -$0.65 -$0.63 -$0.63
Diluted EPS (Cont. Ops) -$0.97 -$0.87 -$0.65 -$0.63 -$0.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$28.6M -$37.1M -$28.8M -$31.2M -$31M
EBIT -$28.7M -$37.2M -$29.1M -$31.3M -$31.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$27.9M -$39.1M -$32.6M -$34.4M -$33.4M
Operating Income (Adjusted) -$28.7M -$37.2M -$29.1M -$31.3M -$31.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.8M $13.7M $9.8M $11.6M $9M
Selling, General & Admin $6.8M $6.8M $6.5M $7M $8.5M
Other Inc / (Exp) -$1M $47.9K $2.4M $3.6M $2.6M
Operating Expenses $18.6M $20.5M $16.2M $18.5M $17.5M
Operating Income -$18.6M -$20.5M -$16.2M -$18.5M -$17.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.5M -$20M -$13.8M -$15M -$14.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35.2K $100 $1.6K -- --
Net Income to Company -$19.5M -$20M -$13.8M -$15M -$14.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.5M -$20M -$13.8M -$15M -$14.9M
 
Basic EPS (Cont. Ops) -$0.56 -$0.46 -$0.31 -$0.34 -$0.33
Diluted EPS (Cont. Ops) -$0.56 -$0.46 -$0.31 -$0.34 -$0.33
Weighted Average Basic Share $69.8M $88M $88.2M $88.4M $88.8M
Weighted Average Diluted Share $69.8M $88M $88.2M $88.4M $88.8M
 
EBITDA -$19.5M -$19.8M -$13.7M -$18.5M -$17.4M
EBIT -$19.5M -$19.9M -$13.8M -$18.5M -$17.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$18.6M -$20.5M -$16.2M -$18.5M -$17.5M
Operating Income (Adjusted) -$19.5M -$19.9M -$13.8M -$18.5M -$17.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $56.3M $137.8M $57.1M $33.7M $103.7M
Short Term Investments $22M $57.1M $110.2M $114.4M $23.1M
Accounts Receivable, Net $309.5K $489K $6.2K $135.1K $163K
Inventory -- -- -- -- --
Prepaid Expenses $1.6M $2.2M $1.8M $585.4K $636.5K
Other Current Assets $55.2K -- -- -- --
Total Current Assets $80.3M $197.6M $169.1M $148.8M $127.6M
 
Property Plant And Equipment -- $308.3K $186.5K $68K $295.5K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $80.6M $198.2M $169.5M $149.1M $128.1M
 
Accounts Payable $678.6K $1.4M $954.6K $2M $2.4M
Accrued Expenses $310.6K $2.1M $807.5K $845.7K $171.7K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $59.1K $120.7K $133.8K $80.3K $124.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2M $3.9M $2.3M $3.5M $3.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.3M $4.2M $2.4M $3.5M $3.5M
 
Common Stock $131.1M $277.4M $278.1M $278.2M $279.9M
Other Common Equity Adj -$2.1M -$2.1M -$2.1M -$2.1M -$2.1M
Common Equity $79.2M $194M $167.1M $145.6M $124.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $79.2M $194M $167.1M $145.6M $124.6M
 
Total Liabilities and Equity $80.6M $198.2M $169.5M $149.1M $128.1M
Cash and Short Terms $78.3M $194.9M $167.2M $148.1M $126.8M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $151.6M $86.2M $44.3M $91.7M $86.3M
Short Term Investments $57M $94.8M $112.7M $44.2M $27.6M
Accounts Receivable, Net $293.1K $19.3K $8.8K $215.2K $415.5K
Inventory -- -- -- -- --
Prepaid Expenses $492K $1.1M $1.1M $1.2M $879.5K
Other Current Assets -- -- -- -- --
Total Current Assets $209.4M $182.1M $158.1M $137.3M $115.2M
 
Property Plant And Equipment $341.1K $247.4K $125.6K $340.9K $248K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $210M $182.6M $158.5M $137.9M $115.4M
 
Accounts Payable $1.7M $756.6K $1.2M $2M $864.2K
Accrued Expenses $1.4M $2.5M $359.2K $1.3M $266.5K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $94.3K $128.4K $125.5K $100.7K $125.9K
Other Current Liabilities -- $1.9K -- -- --
Total Current Liabilities $3.2M $3.7M $2.1M $4.2M $1.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.6M $3.9M $2.2M $4.4M $1.9M
 
Common Stock $276.7M $278M $278.1M $279.7M $279.9M
Other Common Equity Adj -$2.1M -$2.1M -$2.2M -$2.1M -$2.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $205.4M $178.7M $156.3M $133.5M $113.5M
 
Total Liabilities and Equity $210M $182.6M $158.5M $137.9M $115.4M
Cash and Short Terms $208.6M $181M $157M $135.9M $113.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$23.4M -$36.8M -$35.1M -$26.6M -$28.5M
Depreciation & Amoritzation $110.3K $109.5K $121.8K $118.5K $90.7K
Stock-Based Compensation $7.5M $9.5M $7.9M $5M $6.5M
Change in Accounts Receivable $89.9K -$157.6K $482.8K -$128.9K -$27.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$17M -$25.4M -$28M -$19.8M -$22.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.7M -$35M -$53.1M -$3.5M $91.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4M -$100.3K -$134K -$136.9K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5M -$9.2M -- -- --
Cash From Financing $41.8M $142M $252.7K -$68.2K $925.5K
 
Beginning Cash (CF) $53.3M $56.3M $137.8M $57.1M $33.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $81.6M -$80.8M -$23.4M $70M
Ending Cash (CF) $56.3M $137.8M $57.1M $33.7M $103.7M
 
Levered Free Cash Flow -$17M -$25.4M -$28M -$19.8M -$22.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13M -$10.9M -$7.1M -$9M -$6.4M
Depreciation & Amoritzation $27.6K $30.5K $30.5K $22.2K $24K
Stock-Based Compensation $2.7M $1.9M $1.4M $1.1M $1.2M
Change in Accounts Receivable -$83.1K -$28.3K $5.9K -$34.6K -$9.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$8.4M -$6M -$6.8M -$6.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35M -$26.6M -$877.2K $62.5M -$153.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30.3K -$32.4K -$34.6K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.1M -- -- -- --
Cash From Financing $141.6M $183.1K -$34.6K $643.6K --
 
Beginning Cash (CF) $52.5M $121.1M $51.2M $35.3M $93.3M
Foreign Exchange Rate Adjustment $16.4K $5.5K $2.6K $4.1K --
Additions / Reductions $99.1M -$34.8M -$6.9M $56.3M -$7M
Ending Cash (CF) $151.6M $86.2M $44.3M $91.7M $86.3M
 
Levered Free Cash Flow -$7.6M -$8.4M -$6M -$6.8M -$6.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$29M -$37.3M -$29M -$27.7M -$28.5M
Depreciation & Amoritzation $110.3K $115.2K $121.8K $102.8K $92.9K
Stock-Based Compensation $6.6M $10M $6.5M $3.9M $8.5M
Change in Accounts Receivable $96.6K $299.2K $4.2K -$206.4K $51.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$19.2M -$28.1M -$24.2M -$23M -$22.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.7M -$37.6M -$17.8M $69.6M $17M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$121.2K -$104.5K -$138.6K -$67.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $187.6M $484.9K -$48.7K $791.1K $85.2K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $111.7M -$65.3M -$42M $47.4M -$5.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.2M -$28.1M -$24.2M -$23M -$22.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$19.5M -$20M -$13.8M -$15M -$14.9M
Depreciation & Amoritzation $55.2K $60.9K $60.9K $45.2K $47.5K
Stock-Based Compensation $3.9M $4.4M $3M $1.9M $3.9M
Change in Accounts Receivable $19.3K $476.1K -$2.6K -$80.1K -$820
Change in Inventories -- -- -- -- --
Cash From Operations -$11.5M -$14.2M -$10.4M -$13.6M -$13.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35M -$37.6M -$2.4M $70.7M -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$60.6K -$64.7K -$69.3K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.1M -- -- -- --
Cash From Financing $141.8M $282.5K -$19K $840.3K --
 
Beginning Cash (CF) $108.8M $258.9M $108.3M $69M $197M
Foreign Exchange Rate Adjustment -$28.2K -$41K $2.2K $4.5K --
Additions / Reductions $95.3M -$51.5M -$12.8M $58M -$17.4M
Ending Cash (CF) $204M $207.3M $95.5M $127M $179.6M
 
Levered Free Cash Flow -$11.5M -$14.2M -$10.4M -$13.6M -$13.3M

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
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
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
82
SBET alert for Jul 17

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

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock