Company logo

KERN - Akerna Corp.

NASDAQ -> Healthcare -> Health Information Services
Denver, United States
Type: Equity

KERN price evolution
KERN
(in millions $) 30 Sep 2023 30 Jun 2023 31 Mar 2023 31 Jan 2023
Current assets
Cash $0.21 $1.33 $1.38 $0.88
Short term investments
Net receivables $0.25 $0.25 $0.34 $1.22
Inventory
Total current assets $1.24 $2.41 $2.71 $14.89
Long term investments
Property, plant & equipment $0.03 $0.03 $0.04 $0.05
Goodwill & intangible assets $2.91 $3.97 $4.24 $4.53
Total noncurrent assets $2.94 $4.01 $4.28 $4.58
Total investments
Total assets $4.18 $6.41 $7 $19.47
Current liabilities
Accounts payable $4.33 $4 $3.8 $1.51
Deferred revenue $0.47 $0.31 $0.52 $0.73
Short long term debt $7.73 $7.77 $6.89 $13.2
Total current liabilities $12.53 $12.08 $11.21 $22.73
Long term debt $0.85 $2.49 $1.58 $1.41
Total noncurrent liabilities $0.85 $2.49 $1.58 $1.57
Total debt $8.58 $10.27 $8.46 $14.61
Total liabilities $13.38 $14.57 $12.78 $24.29
Shareholders' equity
Retained earnings -$175.72 -$173.12 -$170.04 -$167.57
Other shareholder equity $0.3 $0.34 $0.35 $0.35
Total shareholder equity -$9.2 -$8.16 -$5.79 -$4.83
(in millions $) 31 Jan 2023 31 Dec 2021 31 Dec 2020 31 Dec 2019
Current assets
Cash $0.88 $14.44 $24.66 $22.37
Short term investments
Net receivables $1.22 $1.4 $1.86 $1.58
Inventory
Total current assets $14.89 $18.23 $27.73 $24.52
Long term investments $0.23 $0.25
Property, plant & equipment $0.05 $0.15 $0.13
Goodwill & intangible assets $4.53 $75.86 $30.38
Total noncurrent assets $4.58 $76.25 $30.8 $58.45
Total investments $0.23 $0.25
Total assets $19.47 $94.48 $58.53 $24.52
Current liabilities
Accounts payable $1.51 $12.36 $5.25 $1.32
Deferred revenue $0.73 $4.13 $0.37 $0.62
Short long term debt $13.2 $13.2 $6.14
Total current liabilities $22.73 $29.17 $11.75 $2.44
Long term debt $1.41 $4.11 $10.2
Total noncurrent liabilities $1.57 $5.36 $10.2 $53.08
Total debt $14.61 $17.3 $16.34
Total liabilities $24.29 $34.53 $21.96 $2.44
Shareholders' equity
Retained earnings -$167.57 -$88.51 -$41.1 -$25.25
Other shareholder equity $0.35 $0.06 $0.06
Total shareholder equity -$4.83 $59.95 $31.87 $22.08
(in millions $) 30 Sep 2023 30 Jun 2023 31 Mar 2023 31 Dec 2022
Revenue
Total revenue $2.08 $2.29 $2.6 -$4.8
Cost of revenue $0.97 $0.96 $1.05 -$0.68
Gross Profit $1.11 $1.32 $1.55 -$4.13
Operating activities
Research & development $0.65 $0.66 $0.85 -$0.55
Selling, general & administrative $1.97 $2.15 $2.34 -$0.72
Total operating expenses $3.69 $3.08 $3.48 -$2.38
Operating income -$2.58 -$1.76 -$1.93 -$1.75
Income from continuing operations
EBIT -$2.39 -$2.85 -$1.99 -$25.44
Income tax expense -$0.45
Interest expense $0.2 $0.23 $0.49 $0.24
Net income
Net income -$2.59 -$3.08 -$2.47 -$25.23
Income (for common shares) -$2.59 -$3.08 -$2.47 -$26.19
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Revenue
Total revenue $13.65 $20.68 $12.57 $10.92
Cost of revenue $5.41 $8.12 $6.21 $4.63
Gross Profit $8.23 $12.57 $6.36 $6.29
Operating activities
Research & development $4.69 $6.27 $3.21 $5.57
Selling, general & administrative $14.4 $19.53 $19.11 $13.14
Total operating expenses $63.68 $45.92 $23.64 $18.7
Operating income -$55.45 -$33.36 -$17.27 -$12.42
Income from continuing operations
EBIT -$78.92 -$32.06 -$15.66 -$12.4
Income tax expense -$0.72 -$2.26 $0.03
Interest expense $0.85 $1.53 -$0.16 -$0.09
Net income
Net income -$79.06 -$31.33 -$15.53 -$12.31
Income (for common shares) -$80.01 -$31.33 -$15.53 -$12.31
(in millions $) 30 Sep 2023 30 Jun 2023 31 Mar 2023 31 Dec 2022
Net income -$2.59 -$3.08 -$2.47 -$25.23
Operating activities
Depreciation $0.18 $0.28 $0.32 $1.74
Business acquisitions & disposals $0.6
Stock-based compensation $0.1 $0.11 $0.11 $0.18
Total cash flows from operations -$1.12 -$1.55 -$2.54 -$0.45
Investing activities
Capital expenditures -$1.03
Investments $0.01
Total cash flows from investing $0.6 -$1.02
Financing activities
Dividends paid
Sale and purchase of stock $0.5 $1.09
Net borrowings $1 -$4.92
Total cash flows from financing $1.5 -$4.92 $0.14
Effect of exchange rate -$0 -$0 $0.05 $0.01
Change in cash and equivalents -$1.12 -$0.05 -$6.8 -$1.32
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Net income -$79.06 -$31.33 -$15.53 -$12.31
Operating activities
Depreciation $7.83 $5.74 $1.32
Business acquisitions & disposals $0.4 -$5.02 -$0.09 $18.84
Stock-based compensation $0.87 $2.07 $1.17 $3.88
Total cash flows from operations -$10.9 -$8.17 -$14.35 -$9.05
Investing activities
Capital expenditures -$4.38 -$5.47 -$3.26
Investments $0.01 -$0.25
Total cash flows from investing -$3.97 -$10.49 -$3.6 $18.84
Financing activities
Dividends paid
Sale and purchase of stock $11.03 $1.83 $4.25 $10
Net borrowings -$1.43 $13.43 $15.99
Total cash flows from financing $8.64 $14.74 $20.23 $10
Effect of exchange rate -$0.02 $0.02
Change in cash and equivalents -$6.26 -$3.9 $2.29 $19.79
Fundamentals
Market cap $62.72M
Enterprise value $71.09M
Shares outstanding 10.00M
Revenue $2.17M
EBITDA -$30.16M
EBIT -$32.67M
Net Income -$33.39M
Revenue Q/Q -61.53%
Revenue Y/Y -91.35%
P/E ratio -1.88
EV/Sales 32.78
EV/EBITDA -2.36
EV/EBIT -2.18
P/S ratio 28.92
P/B ratio -6.61
Book/Share -0.95
Cash/Share 0.02
EPS -$3.34
ROA -360.38%
ROE 477.38%
Debt/Equity -5.03
Net debt/EBITDA -0.44
Current ratio 0.10
Quick ratio 0.10