Financhill
Buy
55

ABNB Quote, Financials, Valuation and Earnings

Last price:
$134.49
Seasonality move :
22.24%
Day range:
$128.34 - $135.82
52-week range:
$110.38 - $170.10
Dividend yield:
0%
P/E ratio:
47.09x
P/S ratio:
8.04x
P/B ratio:
9.88x
Volume:
14.5M
Avg. volume:
5.5M
1-year change:
-4.86%
Market cap:
$83.9B
Revenue:
$9.9B
EPS (TTM):
$2.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.8B $3.4B $6B $8.4B $9.9B
Revenue Growth (YoY) 31.58% -29.7% 77.37% 40.17% 18.07%
 
Cost of Revenues $1.2B $876M $1.2B $1.5B $1.7B
Gross Profit $3.6B $2.5B $4.8B $6.9B $8.2B
Gross Profit Margin 75.1% 74.07% 80.71% 82.15% 82.83%
 
R&D Expenses $976.7M $2.8B $1.4B $1.5B $1.7B
Selling, General & Admin $2.3B $2.3B $2B $2.5B $3.8B
Other Inc / (Exp) $13.9M -$1.1B -$417M -$64M -$54M
Operating Expenses $4.1B $5.9B $4.3B $5B $6.7B
Operating Income -$501.5M -$3.4B $542M $1.9B $1.5B
 
Net Interest Expenses -- $144.6M $425M -- --
EBT. Incl. Unusual Items -$411.7M -$4.7B -$300M $2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $262.6M -$97.2M $52M $96M -$2.7B
Net Income to Company -$674.3M -$4.6B -$352M $1.9B $4.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$674.3M -$4.6B -$352M $1.9B $4.8B
 
Basic EPS (Cont. Ops) -$1.27 -$16.12 -$0.57 $2.97 $7.52
Diluted EPS (Cont. Ops) -$1.27 -$16.12 -$0.57 $2.79 $7.24
Weighted Average Basic Share $530.9M $284.4M $616M $637M $637M
Weighted Average Diluted Share $530.9M $284.4M $616M $680M $662M
 
EBITDA -$287.6M -$4.4B $276M $2.1B $2.2B
EBIT -$401.7M -$4.5B $138M $2B $2.2B
 
Revenue (Reported) $4.8B $3.4B $6B $8.4B $9.9B
Operating Income (Reported) -$501.5M -$3.4B $542M $1.9B $1.5B
Operating Income (Adjusted) -$401.7M -$4.5B $138M $2B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $2.2B $2.9B $3.4B $3.7B
Revenue Growth (YoY) -- 66.68% 28.9% 17.79% 9.86%
 
Cost of Revenues $227.3M $311.6M $401M $459M $465M
Gross Profit $1.1B $1.9B $2.5B $2.9B $3.3B
Gross Profit Margin 83.07% 86.07% 86.1% 86.49% 87.54%
 
R&D Expenses $213.9M $344.4M $366M $419M $524M
Selling, General & Admin $293.5M $501.6M $624M $707M $849M
Other Inc / (Exp) -$78.9M $2.6M $13M -$9M $3M
Operating Expenses $673.5M $1.1B $1.3B $1.4B $1.7B
Operating Income $441.5M $851.5M $1.2B $1.5B $1.5B
 
Net Interest Expenses $55.5M $3.7M -- -- --
EBT. Incl. Unusual Items $307.1M $850.5M $1.3B $1.7B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.7M $16.6M $56M -$2.7B $367M
Net Income to Company $219.3M $833.9M $1.2B $4.4B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $219.3M $833.9M $1.2B $4.4B $1.4B
 
Basic EPS (Cont. Ops) $0.37 $1.34 $1.90 $6.83 $2.17
Diluted EPS (Cont. Ops) $0.37 $1.22 $1.79 $6.63 $2.13
Weighted Average Basic Share $587.2M $621M $639M $640M $631M
Weighted Average Diluted Share $587.2M $681.9M $680M $660M $642M
 
EBITDA $396.6M $890.8M $1.3B $1.5B $1.5B
EBIT $366.9M $857.1M $1.3B $1.5B $1.5B
 
Revenue (Reported) $1.3B $2.2B $2.9B $3.4B $3.7B
Operating Income (Reported) $441.5M $851.5M $1.2B $1.5B $1.5B
Operating Income (Adjusted) $366.9M $857.1M $1.3B $1.5B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $5.3B $8B $9.6B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $959.9M $1.1B $1.4B $1.7B $1.8B
Gross Profit $2.7B $4.2B $6.6B $7.9B $9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $973.6M $3.1B $1.5B $1.7B $2B
Selling, General & Admin $1.6B $2.8B $2.4B $2.8B $4.2B
Other Inc / (Exp) -$280.9M -$1.3B -$80.9M -$46M -$45M
Operating Expenses $3.3B $6.9B $4.8B $5.7B $7.4B
Operating Income -$680.9M -$2.6B $1.7B $2.2B $1.6B
 
Net Interest Expenses $69.6M $487M -- -- --
EBT. Incl. Unusual Items -$1B -$4.4B $1.7B $2.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M -$70.5M $88.9M -$2.6B $488M
Net Income to Company -- -$4.3B $1.6B $5.5B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1B -$4.3B $1.6B $5.5B $1.8B
 
Basic EPS (Cont. Ops) -$2.01 -$11.96 $2.55 $8.53 $2.90
Diluted EPS (Cont. Ops) -$2.01 -$12.08 $2.40 $8.27 $2.85
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$756.4M -$3.7B $1.8B $2.4B $2.4B
EBIT -$887.7M -$3.9B $1.7B $2.4B $2.3B
 
Revenue (Reported) $3.6B $5.3B $8B $9.6B $10.8B
Operating Income (Reported) -$680.9M -$2.6B $1.7B $2.2B $1.6B
Operating Income (Adjusted) -$887.7M -$3.9B $1.7B $2.4B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $4.5B $6.5B $7.7B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $666.3M $860.5M $1.2B $1.3B $1.5B
Gross Profit $1.9B $3.6B $5.3B $6.4B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $690.7M $1.1B $1.1B $1.3B $1.5B
Selling, General & Admin $966.6M $1.5B $1.8B $2.2B $2.5B
Other Inc / (Exp) -$252.7M -$412.1M -$76M -$58M -$49M
Operating Expenses $2.2B $3.1B $3.7B $4.4B $5B
Operating Income -$353M $465.8M $1.7B $2B $2.1B
 
Net Interest Expenses $98.9M $426.1M $1M -- --
EBT. Incl. Unusual Items -$689.4M -$372.4M $1.6B $2.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $34.1M $71M -$2.7B $522M
Net Income to Company -$696.9M -$406.5M $1.6B $5.1B $2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$696.9M -$406.5M $1.6B $5.1B $2.2B
 
Basic EPS (Cont. Ops) -$1.35 -$0.72 $2.46 $8.03 $3.45
Diluted EPS (Cont. Ops) -$1.35 -$0.84 $2.32 $7.79 $3.40
Weighted Average Basic Share $1.6B $1.8B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.6B $1.9B $2B $2B $1.9B
 
EBITDA -$455.3M $170.1M $1.7B $2B $2.2B
EBIT -$548.8M $62.7M $1.7B $2B $2.1B
 
Revenue (Reported) $2.5B $4.5B $6.5B $7.7B $8.6B
Operating Income (Reported) -$353M $465.8M $1.7B $2B $2.1B
Operating Income (Adjusted) -$548.8M $62.7M $1.7B $2B $2.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2B $5.5B $6.1B $7.4B $6.9B
Short Term Investments $1.1B $910.7M $2.3B $2.2B $3.2B
Accounts Receivable, Net -- -- -- $200M $249M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $341.6M $310M $349M $256M $320M
Total Current Assets $6.6B $8.9B $12.4B $14.9B $16.5B
 
Property Plant And Equipment $686.9M $654.3M $429M $259M $279M
Long-Term Investments -- -- -- -- --
Goodwill $652.1M $655.8M $653M $650M $752M
Other Intangibles $102.9M $75.9M $52M $34M $40M
Other Long-Term Assets $306.8M $189.2M $188M $218M $184M
Total Assets $8.3B $10.5B $13.7B $16B $20.6B
 
Accounts Payable $151.4M $79.9M $118M $137M $141M
Accrued Expenses $485.8M $346.8M $552M $813M $897M
Current Portion Of Long-Term Debt -- $26.8M -- -- --
Current Portion Of Capital Lease Obligations $38M $56.6M $63M $59M $61M
Other Current Liabilities $689.9M $1.7B -- -- --
Total Current Liabilities $5.2B $5.1B $6.4B $8B $10B
 
Long-Term Debt -- $1.8B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $7.6B $8.9B $10.5B $12.5B
 
Common Stock $26K $60K -- -- --
Other Common Equity Adj -$4.4M $2.6M -$7M -$32M -$49M
Common Equity -$807.7M $2.9B $4.8B $5.6B $8.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$807.7M $2.9B $4.8B $5.6B $8.2B
 
Total Liabilities and Equity $8.3B $10.5B $13.7B $16B $20.6B
Cash and Short Terms $3.1B $6.4B $8.3B $9.6B $10.1B
Total Debt -- $1.8B $2B $2B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.7B $6B $7.5B $8.2B $7.7B
Short Term Investments $1.8B $1.9B $2.1B $2.8B $3.6B
Accounts Receivable, Net -- -- -- $206M $175M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $306.9M $345M $432M $369M $318M
Total Current Assets $7.2B $12.2B $14.9B $17.5B $18.3B
 
Property Plant And Equipment $615.7M $453.9M $272.7M $270M $262M
Long-Term Investments -- -- -- -- --
Goodwill $653.8M $653.6M $646.5M -- --
Other Intangibles $74.6M $58M $38.2M -- --
Other Long-Term Assets $172.2M $195.5M $252.7M $195M $207M
Total Assets $8.7B $13.6B $16.1B $21.4B $22.2B
 
Accounts Payable $46M $97.1M $152.7M $163M $181M
Accrued Expenses $3B $433.1M $608.3M $713M $929M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62.7M $65.6M $52.3M $54M $54M
Other Current Liabilities $459.8M $1B $1.3B -- --
Total Current Liabilities $5.9B $6.6B $8B $9.8B $11.3B
 
Long-Term Debt $1.8B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $9.1B $10.5B $12.3B $13.7B
 
Common Stock $53K $62K $63K -- --
Other Common Equity Adj -$2.9M -$3.2M -$41.9M -$5M -$47M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $321.2M $4.4B $5.5B $9.1B $8.5B
 
Total Liabilities and Equity $8.7B $13.6B $16.1B $21.4B $22.2B
Cash and Short Terms $4.5B $7.9B $9.6B $11B $11.3B
Total Debt $1.8B $2B $2B $2B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$674.3M -$4.6B -$352M $1.9B $4.8B
Depreciation & Amoritzation $114.2M $125.9M $138M $81M $44M
Stock-Based Compensation $97.5M $3B $899M $930M $1.1B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $222.7M -$629.7M $2.3B $3.4B $3.9B
 
Capital Expenditures $125.5M $37.4M -- -- --
Cash Acquisitions -$400.3M -- -- -- --
Cash From Investing -$347.2M $79.6M -$1.4B -$28M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.9B $2B -- --
Long-Term Debt Repaid -- -$5M -$2.2B -- --
Repurchase of Common Stock -- -- -- -$1.5B -$2.3B
Other Financing Activities $848.7M -$2.6B $1.3B $723M -$288M
Cash From Financing $854.6M $2.9B $1.3B -$689M -$2.4B
 
Beginning Cash (CF) $4.4B $5.1B $7.7B $9.7B $12.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $730.2M $2.4B $2.3B $2.7B $412M
Ending Cash (CF) $5.1B $7.7B $9.7B $12.1B $12.7B
 
Levered Free Cash Flow $97.3M -$667.1M $2.3B $3.4B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $219.3M $833.9M $1.2B $4.4B $1.4B
Depreciation & Amoritzation $29.6M $33.7M $13M $8M $15M
Stock-Based Compensation $29.4M $210.8M $234M $286M $362M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $335.7M $534.7M $964M $1.3B $1.1B
 
Capital Expenditures $7.6M $5.5M $6M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$237.3M -$175.7M -$56M -$364M -$202M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.5M -- -- -- --
Repurchase of Common Stock -- -- -$1B -$500M -$1.1B
Other Financing Activities -$1B -$2.3B -$2.6B -$3.2B -$4.1B
Cash From Financing -$1B -$2.3B -$3.6B -$3.7B -$5.2B
 
Beginning Cash (CF) $5.9B $11.9B $15.2B $17B $18.2B
Foreign Exchange Rate Adjustment $104.8M -$103.3M -$317M -$142M $319M
Additions / Reductions -$931.6M -$2B -$2.7B -$2.8B -$4.3B
Ending Cash (CF) $5B $9.9B $12.3B $14.1B $14.2B
 
Levered Free Cash Flow $328M $529.2M $958M $1.3B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$4.3B $1.6B $5.5B $1.8B
Depreciation & Amoritzation -- $139.9M $98.5M $41M $59M
Stock-Based Compensation $108.8M $3.6B $901.9M $1.1B $1.3B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $1.8B $3.3B $4.3B $4.1B
 
Capital Expenditures $29.5M $28.7M -$3.9M -$17M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$126.8M -$214.5M -$710M -$871M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $2B -- -- --
Long-Term Debt Repaid -- -$2.2B -- -- --
Repurchase of Common Stock -- -- -$1B -$2B -$3.3B
Other Financing Activities -- -$337M $829.6M -$140M -$218M
Cash From Financing -- $3.2B -$72.7M -$2B -$3.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $4.9B $3.1B $1.6B -$169M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $1.8B $3.4B $4.3B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$696.9M -$406.5M $1.6B $5.1B $2.2B
Depreciation & Amoritzation $93.4M $107.5M $68M $28M $43M
Stock-Based Compensation $108.8M $673.1M $676M $830M $1B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$490.6M $1.9B $3B $3.8B $4.1B
 
Capital Expenditures $29.5M $20.9M $17M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$816.1M -$1B $115M -$567M -$396M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $2B -- -- --
Long-Term Debt Repaid -$2.5M -$2.2B -- -- --
Repurchase of Common Stock -- -- -$1B -$1.5B -$2.6B
Other Financing Activities -$757.6M $1.6B $1B $173M $243M
Cash From Financing $1.2B $1.5B $75M -$1.3B -$2.2B
 
Beginning Cash (CF) $15.2B $28.1B $37.9B $45B $47.4B
Foreign Exchange Rate Adjustment $35.2M -$159M -$625M -$10M $117M
Additions / Reductions -$132.5M $2.4B $3.2B $2B $1.4B
Ending Cash (CF) $15.1B $30.3B $40.4B $46.9B $48.9B
 
Levered Free Cash Flow -$520.1M $1.9B $3B $3.8B $4.1B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock