Financhill
Buy
64

REPL Quote, Financials, Valuation and Earnings

Last price:
$12.51
Seasonality move :
-4.36%
Day range:
$12.03 - $13.19
52-week range:
$6.44 - $17.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
2.34x
Volume:
4.1M
Avg. volume:
1.5M
1-year change:
14.2%
Market cap:
$973.6M
Revenue:
--
EPS (TTM):
-$3.07
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 $56.8M $79.5M $126.5M $175M $189.4M
Selling, General & Admin $23.2M $38.8M $50.6M $59.8M $72.2M
Other Inc / (Exp) -$662K -$669K $4.3M $24.1M $20.9M
Operating Expenses $77.1M $115.1M $174.2M $232.9M $259.9M
Operating Income -$77.1M -$115.1M -$174.2M -$232.9M -$259.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$80.9M -$118M -$174M -$215.4M -$246.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $288K $408K $468K
Net Income to Company -$80.9M -$118M -$174.3M -$215.8M -$247.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80.9M -$118M -$174.3M -$215.8M -$247.3M
 
Basic EPS (Cont. Ops) -$1.75 -$2.26 -$2.99 -$3.24 -$3.07
Diluted EPS (Cont. Ops) -$1.75 -$2.26 -$2.99 -$3.24 -$3.07
Weighted Average Basic Share $46.2M $52.2M $58.2M $66.6M $80.6M
Weighted Average Diluted Share $46.2M $52.2M $58.2M $66.6M $80.6M
 
EBITDA -$76.1M -$113.7M -$167.4M -$206.1M -$235.4M
EBIT -$77.8M -$115.8M -$169.8M -$208.7M -$238.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$77.1M -$115.1M -$174.2M -$232.9M -$259.9M
Operating Income (Adjusted) -$77.8M -$115.8M -$169.8M -$208.7M -$238.9M
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 $16.2M $21.7M $38M $42.6M $54M
Selling, General & Admin $6M $10.3M $15M $16.2M $25.4M
Other Inc / (Exp) $429K -$79K $4.7M $4.9M $6.5M
Operating Expenses $21.4M $31.1M $52.1M $58.1M $78.8M
Operating Income -$21.4M -$31.1M -$52.1M -$58.1M -$78.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$21.5M -$31.7M -$49M -$55.1M -$74.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $288K -$65K -$107K
Net Income to Company -$21.5M -$31.7M -$49.2M -$55.1M -$74.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.5M -$31.7M -$49.2M -$55.1M -$74.1M
 
Basic EPS (Cont. Ops) -$0.41 -$0.60 -$0.74 -$0.82 -$0.82
Diluted EPS (Cont. Ops) -$0.41 -$0.60 -$0.74 -$0.82 -$0.82
Weighted Average Basic Share $51.7M $52.5M $66M $66.7M $90.9M
Weighted Average Diluted Share $51.7M $52.5M $66M $66.7M $90.9M
 
EBITDA -$20.4M -$30.6M -$46.9M -$52.5M -$71.4M
EBIT -$20.9M -$31.1M -$47.4M -$53.2M -$72.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$21.4M -$31.1M -$52.1M -$58.1M -$78.8M
Operating Income (Adjusted) -$20.9M -$31.1M -$47.4M -$53.2M -$72.3M
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 $56.8M $79.5M $126.5M $175M $188.4M
Selling, General & Admin $23.2M $38.8M $50.6M $59.8M $73.2M
Other Inc / (Exp) -$662K -$669K $4.3M $24.1M $20.9M
Operating Expenses $77.1M $115.1M $174.2M $232.9M $259.9M
Operating Income -$77.1M -$115.1M -$174.2M -$232.9M -$259.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$80.9M -$118M -$174M -$215.4M -$246.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $288K $408K $468K
Net Income to Company -$80.9M -$118M -$174.3M -$215.8M -$247.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80.9M -$118M -$174.3M -$215.8M -$247.3M
 
Basic EPS (Cont. Ops) -$1.75 -$2.26 -$3.00 -$3.24 -$3.07
Diluted EPS (Cont. Ops) -$1.75 -$2.26 -$3.00 -$3.24 -$3.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$76.1M -$113.7M -$167.4M -$206.1M -$235.4M
EBIT -$77.8M -$115.8M -$169.8M -$208.7M -$238.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$77.1M -$115.1M -$174.2M -$232.9M -$259.9M
Operating Income (Adjusted) -$77.8M -$115.8M -$169.8M -$208.7M -$238.9M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $79.5M $126.5M $175M $188.4M --
Selling, General & Admin $38.8M $50.6M $59.8M $73.2M --
Other Inc / (Exp) -$669K $4.3M $24.1M $20.9M --
Operating Expenses $115.1M $174.2M $232.9M $259.9M --
Operating Income -$115.1M -$174.2M -$232.9M -$259.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$118M -$174M -$215.4M -$246.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $288K $408K $468K --
Net Income to Company -$118M -$174.3M -$215.8M -$247.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$118M -$174.3M -$215.8M -$247.3M --
 
Basic EPS (Cont. Ops) -$2.26 -$3.00 -$3.24 -$3.07 --
Diluted EPS (Cont. Ops) -$2.26 -$3.00 -$3.24 -$3.07 --
Weighted Average Basic Share $208.8M $232.8M $266.3M $322.2M --
Weighted Average Diluted Share $208.8M $232.8M $266.3M $322.2M --
 
EBITDA -$113.7M -$167.4M -$206.1M -$235.4M --
EBIT -$115.8M -$169.8M -$208.7M -$238.9M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$115.1M -$174.2M -$232.9M -$259.9M --
Operating Income (Adjusted) -$115.8M -$169.8M -$208.7M -$238.9M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $182.5M $105.9M $146.6M $74.5M $111.1M
Short Term Investments $293.8M $289.7M $436.8M $346.2M $372.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $4.5M -- -- -- --
Other Current Assets -- $5.3M $6.3M $8.1M $8.4M
Total Current Assets $483.7M $404M $592.6M $433.7M $495.9M
 
Property Plant And Equipment $57.7M $55.6M $52.4M $52.4M $52.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6M $1.6M $1.6M $1.7M $2.9M
Total Assets $543.1M $461.2M $646.6M $487.7M $551.3M
 
Accounts Payable $2.4M $3.7M $5.4M $2.6M $12.5M
Accrued Expenses $4.3M $6.5M $11.8M $16.7M $19.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.5M $3.6M $3.8M $3.9M $4M
Other Current Liabilities $514K $1.3M $3M $3.3M $6.1M
Total Current Liabilities $14.5M $20.8M $33.8M $40.4M $62.4M
 
Long-Term Debt -- -- $28.6M $44.8M $46.4M
Capital Leases -- -- -- -- --
Total Liabilities $44.4M $50M $91.3M $113.2M $135.5M
 
Common Stock $47K $47K $57K $61K $77K
Other Common Equity Adj -$394K -$973K $5.7M $4.9M $5.4M
Common Equity $498.7M $411.2M $555.3M $374.5M $415.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $498.7M $411.2M $555.3M $374.5M $415.8M
 
Total Liabilities and Equity $543.1M $461.2M $646.6M $487.7M $551.3M
Cash and Short Terms $476.3M $395.7M $583.4M $420.7M $483.8M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $182.5M $105.9M $146.6M $74.5M $111.1M
Short Term Investments $293.8M $289.7M $436.8M $346.2M $372.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $4.5M -- -- -- --
Other Current Assets -- $5.3M $6.3M $8.1M $8.4M
Total Current Assets $483.7M $404M $592.6M $433.7M $495.9M
 
Property Plant And Equipment $57.7M $55.6M $52.4M $52.4M $52.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6M $1.6M $1.6M $1.7M $2.9M
Total Assets $543.1M $461.2M $646.6M $487.7M $551.3M
 
Accounts Payable $2.4M $3.7M $5.4M $2.6M $12.5M
Accrued Expenses $4.3M $6.5M $11.8M $16.7M $19.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.5M $3.6M $3.8M $3.9M $4M
Other Current Liabilities $514K $1.3M $3M $3.3M $6.1M
Total Current Liabilities $14.5M $20.8M $33.8M $40.4M $62.4M
 
Long-Term Debt -- -- $28.6M $44.8M $46.4M
Capital Leases -- -- -- -- --
Total Liabilities $44.4M $50M $91.3M $113.2M $135.5M
 
Common Stock $47K $47K $57K $61K $77K
Other Common Equity Adj -$394K -$973K $5.7M $4.9M $5.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $498.7M $411.2M $555.3M $374.5M $415.8M
 
Total Liabilities and Equity $543.1M $461.2M $646.6M $487.7M $551.3M
Cash and Short Terms $476.3M $395.7M $583.4M $420.7M $483.8M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$80.9M -$118M -$174.3M -$215.8M -$247.3M
Depreciation & Amoritzation $1.7M $2.1M $2.4M $2.7M $3.5M
Stock-Based Compensation $11.8M $24.3M $28.1M $34.1M $35M
Change in Accounts Receivable $325K -$247K -$61K -$1.9M $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$61.4M -$82.2M -$128.1M -$185.5M -$192.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$188.8M -$1.8M -$142.5M $97.2M -$23.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $28.2M $15M --
Long-Term Debt Repaid -$10.1M -$264K -$365K -$476K -$599K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$895K -- -- -- --
Cash From Financing $372.5M $6.6M $311.3M $16.3M $252.4M
 
Beginning Cash (CF) $61.1M $184.2M $107.6M $148.2M $76.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.3M -$77.4M $40.8M -$72M $36.4M
Ending Cash (CF) $184.2M $107.6M $148.2M $76.2M $112.8M
 
Levered Free Cash Flow -$63.8M -$84.5M -$130.3M -$191.1M -$198.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21.5M -$31.7M -$49.2M -$55.1M -$74.1M
Depreciation & Amoritzation $494K $549K $528K $705K $848K
Stock-Based Compensation $3.5M $5.8M $6.9M $7.9M $8.3M
Change in Accounts Receivable -$753K -$947K -$873K -$667K -$561K
Change in Inventories -- -- -- -- --
Cash From Operations -$16.1M -$22.6M -$32.8M -$46.2M -$53.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$126.3M -$4.3M -$22.8M $23.2M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$1.8M -- --
Long-Term Debt Repaid -$53K -$76K -$103K -$131K -$163K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $1.8M -- --
Cash From Financing $785K $359K -$77K -$130K -$132K
 
Beginning Cash (CF) $326.1M $133.9M $208.3M $99.3M $173.9M
Foreign Exchange Rate Adjustment -$341K $197K -$4.5M -$56K $440K
Additions / Reductions -$141.6M -$26.5M -$55.6M -$23.1M -$61.6M
Ending Cash (CF) $184.2M $107.6M $148.2M $76.2M $112.8M
 
Levered Free Cash Flow -$16.9M -$23.7M -$33M -$47.9M -$54.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$80.9M -$118M -$174.3M -$215.8M -$247.3M
Depreciation & Amoritzation $1.7M $2.1M $2.4M $2.7M $3.5M
Stock-Based Compensation $11.8M $24.3M $28.1M $34.1M $35M
Change in Accounts Receivable $325K -$247K -$61K -$1.9M $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$61.4M -$82.2M -$128.1M -$185.5M -$192.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$188.8M -$1.8M -$142.5M $97.2M -$23.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.1M -$264K -$365K -$476K -$599K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$895K -- -- -- --
Cash From Financing $372.5M $6.6M $311.3M $16.3M $252.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.3M -$77.4M $40.8M -$72M $36.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$63.8M -$84.5M -$130.3M -$191.1M -$198.9M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders -$118M -$174.3M -$215.8M -$247.3M --
Depreciation & Amoritzation $2.1M $2.4M $2.7M $3.5M --
Stock-Based Compensation $24.3M $28.1M $34.1M $35M --
Change in Accounts Receivable -$247K -$61K -$1.9M $1.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$82.2M -$128.1M -$185.5M -$192.3M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$142.5M $97.2M -$23.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $28.2M $15M -- --
Long-Term Debt Repaid -$264K -$365K -$476K -$599K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.6M $311.3M $16.3M $252.4M --
 
Beginning Cash (CF) $673.8M $520.3M $433.3M $518.7M --
Foreign Exchange Rate Adjustment $818K -$109K -$86K $315K --
Additions / Reductions -$77.4M $40.8M -$72M $36.4M --
Ending Cash (CF) $597.3M $561M $361.2M $555.3M --
 
Levered Free Cash Flow -$84.5M -$130.3M -$191.1M -$198.9M --

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