Financhill
Buy
82

APP Quote, Financials, Valuation and Earnings

Last price:
$341.07
Seasonality move :
23.36%
Day range:
$311.12 - $343.20
52-week range:
$37.40 - $417.64
Dividend yield:
0%
P/E ratio:
103.33x
P/S ratio:
27.63x
P/B ratio:
121.97x
Volume:
8.9M
Avg. volume:
7.7M
1-year change:
691.16%
Market cap:
$114.4B
Revenue:
$3.3B
EPS (TTM):
$3.30
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $994.1M $1.5B $2.8B $2.8B $3.3B
Revenue Growth (YoY) -- 45.97% 92.48% 0.86% 16.54%
 
Cost of Revenues $241.3M $555.6M $988.1M $1.3B $1.1B
Gross Profit $752.8M $895.5M $1.8B $1.6B $2.2B
Gross Profit Margin 75.73% 61.71% 64.62% 55.41% 67.74%
 
R&D Expenses $45M $180.7M $366.4M $507.6M $592.4M
Selling, General & Admin $513.5M $694.2M $1.3B $1.1B $983.3M
Other Inc / (Exp) $5.8M -$78.5M -$535K $14.5M $8M
Operating Expenses $558.5M $874.9M $1.7B $1.6B $1.6B
Operating Income $194.4M $20.6M $150M -$47.8M $648.2M
 
Net Interest Expenses $74M $77.9M $103.2M $171.9M $275.7M
EBT. Incl. Unusual Items $126.2M -$135.7M $46.3M -$205.2M $380.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M -$9.8M $11M -$12.2M $23.9M
Net Income to Company $119M -$125.9M $35.3M -$192.9M $356.7M
 
Minority Interest in Earnings -- $747K $108K $201K --
Net Income to Common Excl Extra Items $119M -$125.2M $35.4M -$192.7M $356.7M
 
Basic EPS (Cont. Ops) $0.24 -$0.35 $0.10 -$0.52 $1.01
Diluted EPS (Cont. Ops) $0.24 -$0.35 $0.09 -$0.52 $0.98
Weighted Average Basic Share $324.1M $358M $324.8M $371.6M $352M
Weighted Average Diluted Share $324.1M $358M $342.8M $371.6M $362.6M
 
EBITDA $293M $197.1M $580.5M $513.8M $1.1B
EBIT $200.2M -$57.8M $149.5M -$33.3M $656.2M
 
Revenue (Reported) $994.1M $1.5B $2.8B $2.8B $3.3B
Operating Income (Reported) $194.4M $20.6M $150M -$47.8M $648.2M
Operating Income (Adjusted) $200.2M -$57.8M $149.5M -$33.3M $656.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $381.7M $727M $713.1M $864.3M $1.2B
Revenue Growth (YoY) -- 90.43% -1.91% 21.2% 38.64%
 
Cost of Revenues $163.1M $254.1M $301M $265M $269.7M
Gross Profit $218.7M $472.9M $412.1M $599.2M $928.6M
Gross Profit Margin 57.29% 65.05% 57.79% 69.33% 77.5%
 
R&D Expenses $51.1M $108.5M $122.1M $159.3M $150M
Selling, General & Admin $168.3M $319.3M $240.8M $253.6M $243.7M
Other Inc / (Exp) -$73.5M -$9.2M -- -- --
Operating Expenses $219.4M $427.9M $362.8M $412.9M $393.6M
Operating Income -$746K $45M $49.3M $186.3M $534.9M
 
Net Interest Expenses $20.1M $18.8M $47.7M $77.1M $67.3M
EBT. Incl. Unusual Items -$94.4M $17.1M $1.6M $109.2M $467.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.5M $16.9M -$22.1M $586K $33.2M
Net Income to Company -$89.9M $142K $23.7M $108.6M $434.4M
 
Minority Interest in Earnings $226K $36K $109K -- --
Net Income to Common Excl Extra Items -$89.7M $178K $23.8M $108.6M $434.4M
 
Basic EPS (Cont. Ops) -$0.28 $0.00 $0.06 $0.32 $1.29
Diluted EPS (Cont. Ops) -$0.28 $0.00 $0.06 $0.30 $1.25
Weighted Average Basic Share $324.1M $368.4M $369.4M $341.4M $336.9M
Weighted Average Diluted Share $324.1M $384.3M $378.5M $356.9M $348.2M
 
EBITDA -$770K $155.3M $214.1M $309.6M $642.5M
EBIT -$74.3M $35.8M $50.2M $187.8M $542.9M
 
Revenue (Reported) $381.7M $727M $713.1M $864.3M $1.2B
Operating Income (Reported) -$746K $45M $49.3M $186.3M $534.9M
Operating Income (Adjusted) -$74.3M $35.8M $50.2M $187.8M $542.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $2.5B $2.9B $3B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $921M $1.2B $1.2B $1.1B
Gross Profit -- $1.6B $1.8B $1.9B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $327.6M $509M $559.8M $620M
Selling, General & Admin -- $1.2B $1.2B $961.2M $1B
Other Inc / (Exp) -$77.2M -$2.2M $2.5M $25.6M $11.5M
Operating Expenses -- $1.5B $1.7B $1.5B $1.6B
Operating Income -- $86.6M $33.2M $356.3M $1.5B
 
Net Interest Expenses $57.5M $93.1M $146M $260.8M $314.8M
EBT. Incl. Unusual Items -- -$8.7M -$110.4M $135.5M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $6.3M -$28.4M $30.5M $87M
Net Income to Company -- -$15M -$82M $105M $1.2B
 
Minority Interest in Earnings $546K $350K $160K -- --
Net Income to Common Excl Extra Items -- -$14.7M -$81.9M $105M $1.2B
 
Basic EPS (Cont. Ops) -- -$0.04 -$0.23 $0.31 $3.42
Diluted EPS (Cont. Ops) -- -$0.04 -$0.23 $0.29 $3.30
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $497.5M $598.3M $865.8M $2B
EBIT -- $84.4M $37.1M $394.3M $1.5B
 
Revenue (Reported) -- $2.5B $2.9B $3B $4.3B
Operating Income (Reported) -- $86.6M $33.2M $356.3M $1.5B
Operating Income (Adjusted) -- $84.4M $37.1M $394.3M $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $941.2M $2B $2.1B $2.3B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $357.6M $723M $886.7M $785.6M $846.4M
Gross Profit $583.7M $1.3B $1.2B $1.5B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $100M $246.9M $389.4M $441.6M $469.2M
Selling, General & Admin $458.3M $938.3M $864M $724M $755.4M
Other Inc / (Exp) -$77.2M -$997K $2M $25.6M $11.5M
Operating Expenses $558.2M $1.2B $1.3B $1.2B $1.2B
Operating Income $25.5M $91.5M -$25.4M $378.7M $1.3B
 
Net Interest Expenses $57.5M $72.8M $115.7M $202.6M $216.1M
EBT. Incl. Unusual Items -$109.3M $17.7M -$139M $201.7M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.3M $13.8M -$25.6M $17.2M $80.3M
Net Income to Company -$107M $3.9M -$113.4M $184.5M $980.6M
 
Minority Interest in Earnings $546K $149K $201K -- --
Net Income to Common Excl Extra Items -$106.4M $4.1M -$113.2M $184.5M $980.6M
 
Basic EPS (Cont. Ops) -$0.33 $0.01 -$0.31 $0.53 $2.91
Diluted EPS (Cont. Ops) -$0.33 $0.01 -$0.31 $0.51 $2.81
Weighted Average Basic Share $972.3M $1.1B $1.1B $1.1B $1B
Weighted Average Diluted Share $972.3M $1.1B $1.1B $1.1B $1B
 
EBITDA $105.5M $405.9M $423.6M $775.7M $1.6B
EBIT -$51.7M $90.5M -$21.9M $405.8M $1.3B
 
Revenue (Reported) $941.2M $2B $2.1B $2.3B $3.3B
Operating Income (Reported) $25.5M $91.5M -$25.4M $378.7M $1.3B
Operating Income (Adjusted) -$51.7M $90.5M -$21.9M $405.8M $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $396.2M $317.2M $1.5B $1.1B $502.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $161.3M $297M $514.5M $702.8M $953.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $28.6M $48.8M $150M $155.8M $160.2M
Total Current Assets $586.2M $663M $3.2B $1.9B $1.6B
 
Property Plant And Equipment $22.8M $112.9M $134.6M $138.9M $221.5M
Long-Term Investments -- -- -- -- --
Goodwill $137.1M $249.8M $966.4M $1.8B $1.8B
Other Intangibles $440.9M $1.1B $1.7B $1.7B $1.3B
Other Long-Term Assets $15.4M $42.6M $118.2M $268.4M $386M
Total Assets $1.2B $2.2B $6.2B $5.8B $5.4B
 
Accounts Payable $70.5M $147.3M $258.2M $273.2M $371.7M
Accrued Expenses $37.3M $13M $11.8M $41.5M $62.1M
Current Portion Of Long-Term Debt $12.2M $15.2M $25.8M $33.3M $215M
Current Portion Of Capital Lease Obligations $2.5M $25M $40.4M $14.3M $13.6M
Other Current Liabilities -- $18.8M $17.4M $15.3M $13.1M
Total Current Liabilities $238.9M $598.1M $640.1M $579M $944.1M
 
Long-Term Debt $1.2B $1.6B $3.2B $3.2B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $2.3B $4B $3.9B $4.1B
 
Common Stock $399.6M $399.6M $11K $11K $11K
Other Common Equity Adj -$4.1M $604K -$45.5M -$83.4M -$65.3M
Common Equity -$656.2M -$558.1M $2.1B $1.9B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $309K $201K -- --
Total Equity -$256.6M -$158.2M $2.1B $1.9B $1.3B
 
Total Liabilities and Equity $1.2B $2.2B $6.2B $5.8B $5.4B
Cash and Short Terms $396.2M $317.2M $1.5B $1.1B $502.2M
Total Debt $1.2B $1.6B $3.2B $3.2B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $1B $943.5M $332.5M $567.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $412.9M $665.5M $849.1M $1.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $163.9M $215.3M $119.2M $120.4M
Total Current Assets -- $1.6B $1.8B $1.3B $1.9B
 
Property Plant And Equipment -- $140.3M $130.8M $155.2M $177.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $997.7M $1.8B $1.8B $1.9B
Other Intangibles -- $1.8B $1.9B $1.4B $1B
Other Long-Term Assets -- $44.6M $198M $349.1M $514.1M
Total Assets -- $4.6B $5.8B $5B $5.4B
 
Accounts Payable -- $208.5M $261.5M $281.1M $427.8M
Accrued Expenses -- $131.9M $137.3M $181.7M $240.3M
Current Portion Of Long-Term Debt -- $18.3M $33.3M $215M --
Current Portion Of Capital Lease Obligations -- $21.3M $13.6M $13.8M --
Other Current Liabilities -- $17.8M $6.8M $13.4M --
Total Current Liabilities -- $569.8M $543.6M $805.5M $779.5M
 
Long-Term Debt -- $1.7B $3.2B $2.9B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities -- $2.5B $3.9B $3.9B $4.5B
 
Common Stock -- $11K $11K $11K $11K
Other Common Equity Adj -- -$27.6M -$140.1M -$93.7M -$54.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $160K -- -- --
Total Equity -- $2B $1.9B $1.1B $938.2M
 
Total Liabilities and Equity -- $4.6B $5.8B $5B $5.4B
Cash and Short Terms -- $1B $943.5M $332.5M $567.6M
Total Debt -- $1.7B $3.2B $3.1B $3.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $119M -$125.9M $35.3M -$192.9M $356.7M
Depreciation & Amoritzation -- -- $431.1M $547.1M $489M
Stock-Based Compensation $10.2M $62.4M $133.2M $191.6M $363.1M
Change in Accounts Receivable -$33.5M -$113.2M -$201.9M -$174.8M -$261.3M
Change in Inventories -- -- -- -- --
Cash From Operations $198.5M $222.9M $361.9M $412.8M $1.1B
 
Capital Expenditures $3.4M $3.2M $1.4M $662K $4.2M
Cash Acquisitions -$404.2M -$674.7M -$1.2B -$1.3B -$63.9M
Cash From Investing -$411.6M -$679.9M -$1.2B -$1.4B -$77.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $388.9M $481.3M $2.3B -- $395.3M
Long-Term Debt Repaid -$16.9M -$74M -$746.7M -$49.9M -$518.2M
Repurchase of Common Stock -$11K -$1.8M -- -$338.9M -$1.2B
Other Financing Activities -$41.5M -$39.3M -$267M -$169.1M -$312.1M
Cash From Financing $333.2M $377.9M $3.1B -$526.8M -$1.6B
 
Beginning Cash (CF) $276.1M $396.2M $317.2M $2.6B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $120.1M -$79.2M $2.3B -$1.5B -$579.1M
Ending Cash (CF) $396.2M $317.2M $2.6B $1.1B $502.2M
 
Levered Free Cash Flow $195.1M $219.6M $360.5M $412.1M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$89.9M $142K $23.7M $108.6M $434.4M
Depreciation & Amoritzation -- -- -- $121.8M $99.6M
Stock-Based Compensation $10.9M $34.7M $42.1M $110.8M $81.6M
Change in Accounts Receivable -$34.8M -$30.1M $24.1M -$180.1M -$112.3M
Change in Inventories -- -- -- -- --
Cash From Operations $37.5M $124.6M $174.5M $199.1M $550.7M
 
Capital Expenditures $1.7M $1.7M $2.2M $13.5M $3.2M
Cash Acquisitions -$35.9M -$181.8M -$41.3M -- --
Cash From Investing -$39M -$183.1M -$42M -$15.8M -$6.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $395.3M --
Long-Term Debt Repaid -$6.8M -$9.6M -$14.1M -$473.8M -$8.9M
Repurchase of Common Stock -- -- -$94.9M -$581.5M -$228.4M
Other Financing Activities -$3.6M -$74.1M -$33.3M -$75.4M -$213.4M
Cash From Financing -$9.6M -$75.2M -$136.4M -$724.2M -$441.1M
 
Beginning Cash (CF) $214.9M $1.2B $951.6M $876.2M $460.4M
Foreign Exchange Rate Adjustment $56K -$457K -$4.1M -$2.8M $3.9M
Additions / Reductions -$11.2M -$133.7M -$3.9M -$540.9M $103.2M
Ending Cash (CF) $203.8M $1B $943.5M $332.5M $567.6M
 
Levered Free Cash Flow $35.8M $122.9M $172.3M $185.6M $547.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$15M -$82M $105M $1.2B
Depreciation & Amoritzation -- -- -- -- $440M
Stock-Based Compensation $19.4M $134.9M $185.3M $322.7M $363.6M
Change in Accounts Receivable -- -$186.2M -$241.3M -$182.3M -$352M
Change in Inventories -- -- -- -- --
Cash From Operations -- $377M $334.6M $880.7M $1.7B
 
Capital Expenditures $2.8M $4.2M $2.7M $47.3M -$29.3M
Cash Acquisitions -$559.1M -$1.3B -$1.3B -$10.1M --
Cash From Investing -- -$1.3B -$1.4B -$48.7M -$113.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $994.7M -- $395.3M $1.1B
Long-Term Debt Repaid -- -$727.3M -$61.1M -$504.8M -$714.4M
Repurchase of Common Stock -- -- -$338.9M -$1.2B -$980.7M
Other Financing Activities -- -$256.3M -$157.7M -$210.1M -$809.2M
Cash From Financing -- $1.8B $975.5M -$1.4B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $846.5M -$92.3M -$615.7M $231.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $372.8M $331.9M $833.4M $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$107M $3.9M -$113.4M $184.5M $980.6M
Depreciation & Amoritzation -- -- -- $369.9M $320.8M
Stock-Based Compensation $19.4M $91.8M $143.9M $275.1M $275.5M
Change in Accounts Receivable -$27.1M -$100M -$139.4M -$146.8M -$237.5M
Change in Inventories -- -- -- -- --
Cash From Operations $122.7M $276.8M $249.6M $717.5M $1.4B
 
Capital Expenditures $2.8M $3.8M $5.2M $51.8M $18.3M
Cash Acquisitions -$559.1M -$1.2B -$1.3B -- --
Cash From Investing -$563.4M -$1.2B -$1.4B -$71M -$106.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $331.3M $844.7M -- $395.3M $1.1B
Long-Term Debt Repaid -$67.8M -$721.2M -$35.6M -$490.5M -$686.8M
Repurchase of Common Stock -$1.8M -- -$338.9M -$1.2B -$980.7M
Other Financing Activities -$14.7M -$231.7M -$122.4M -$163.3M -$660.4M
Cash From Financing $248.2M $1.7B -$471.4M -$1.4B -$1.2B
 
Beginning Cash (CF) $1B $2.3B $4.9B $3.2B $1.4B
Foreign Exchange Rate Adjustment $65K -$809K -$11.4M -$2.2M $510K
Additions / Reductions -$192.5M $733.2M -$1.6B -$745.8M $64.9M
Ending Cash (CF) $839.4M $3B $3.3B $2.5B $1.5B
 
Levered Free Cash Flow $119.9M $273M $244.4M $665.7M $1.4B

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock