Financhill
Sell
38

CFLT Quote, Financials, Valuation and Earnings

Last price:
$30.03
Seasonality move :
-6.41%
Day range:
$27.61 - $30.12
52-week range:
$17.79 - $35.07
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
10.38x
P/B ratio:
10.54x
Volume:
6.6M
Avg. volume:
4.3M
1-year change:
27.11%
Market cap:
$9.8B
Revenue:
$777M
EPS (TTM):
-$1.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $149.8M $236.6M $387.9M $585.9M $777M
Revenue Growth (YoY) -- 57.92% 63.95% 51.07% 32.6%
 
Cost of Revenues $49.4M $75.5M $137.3M $202.4M $229.7M
Gross Profit $100.4M $161.1M $250.6M $383.5M $547.3M
Gross Profit Margin 67.05% 68.1% 64.6% 65.46% 70.44%
 
R&D Expenses $58.1M $105.4M $161.9M $264M $348.8M
Selling, General & Admin $140.5M $288.9M $428.3M $582.2M $642.4M
Other Inc / (Exp) $567K $3.1M -$7K $16.4M $37.2M
Operating Expenses $198.5M $394.3M $590.2M $846.2M $991.2M
Operating Income -$98.1M -$233.2M -$339.6M -$462.7M -$443.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$95M -$230M -$339.6M -$446.3M -$406.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5K -$207K $3.2M $6.3M $36.1M
Net Income to Company -$95M -$229.8M -$342.8M -$452.6M -$442.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$95M -$229.8M -$342.8M -$452.6M -$442.7M
 
Basic EPS (Cont. Ops) -$0.42 -$1.02 -$1.82 -$1.62 -$1.47
Diluted EPS (Cont. Ops) -$0.42 -$1.02 -$1.82 -$1.62 -$1.47
Weighted Average Basic Share $224.3M $224.3M $188.6M $280.1M $300.7M
Weighted Average Diluted Share $224.3M $224.3M $188.6M $280.1M $300.7M
 
EBITDA -$96.9M -$231.6M -$336M -$455.1M -$430M
EBIT -$98.1M -$233.2M -$339.6M -$462.7M -$443.9M
 
Revenue (Reported) $149.8M $236.6M $387.9M $585.9M $777M
Operating Income (Reported) -$98.1M -$233.2M -$339.6M -$462.7M -$443.9M
Operating Income (Adjusted) -$98.1M -$233.2M -$339.6M -$462.7M -$443.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $61.5M $102.6M $151.7M $200.2M $250.2M
Revenue Growth (YoY) -- 66.79% 47.93% 31.93% 24.99%
 
Cost of Revenues $19.1M $37.3M $53.2M $56.5M $63.7M
Gross Profit $42.4M $65.3M $98.6M $143.6M $186.5M
Gross Profit Margin 69.01% 63.64% 64.95% 71.75% 74.54%
 
R&D Expenses $44.9M $47.7M $70.1M $91.2M $102.7M
Selling, General & Admin $137.5M $112.3M $147.4M $160.5M $177.4M
Other Inc / (Exp) -$153K -$530K $4.7M $17M $22.5M
Operating Expenses $182.4M $160M $217.5M $251.7M $280.2M
Operating Income -$140M -$94.8M -$118.9M -$108.1M -$93.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$138.9M -$95M -$114.2M -$91.1M -$71.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$750K $684K $1.9M $1.6M $3M
Net Income to Company -$138.1M -$95.7M -$116M -$92.7M -$74.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$138.1M -$95.7M -$116M -$92.7M -$74.1M
 
Basic EPS (Cont. Ops) -$0.62 -$0.37 -$0.41 -$0.30 -$0.23
Diluted EPS (Cont. Ops) -$0.62 -$0.37 -$0.41 -$0.30 -$0.23
Weighted Average Basic Share $224.3M $259.2M $282.3M $303.9M $324.3M
Weighted Average Diluted Share $224.3M $259.2M $282.3M $303.9M $324.3M
 
EBITDA -$139.5M -$93.9M -$116.8M -$104.5M -$88M
EBIT -$140M -$94.8M -$118.9M -$108.1M -$93.7M
 
Revenue (Reported) $61.5M $102.6M $151.7M $200.2M $250.2M
Operating Income (Reported) -$140M -$94.8M -$118.9M -$108.1M -$93.7M
Operating Income (Adjusted) -$140M -$94.8M -$118.9M -$108.1M -$93.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $338.3M $537.2M $732.4M $915.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $112.1M $194.6M $226.6M $247M
Gross Profit -- $226.2M $342.6M $505.9M $668.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $127.1M $248.9M $333.6M $393.3M
Selling, General & Admin -- $357.3M $555M $646.5M $673.4M
Other Inc / (Exp) -$671K $2.3M $6.6M $26.8M $87M
Operating Expenses -- $484.4M $804M $980.1M $1.1B
Operating Income -- -$258.2M -$461.4M -$474.2M -$398M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$257.1M -$456.6M -$447.4M -$311.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3M $4.5M $7.1M $40M
Net Income to Company -- -$260.1M -$461.1M -$454.5M -$351.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$260.1M -$461.1M -$454.5M -$351.1M
 
Basic EPS (Cont. Ops) -- -$1.43 -$1.67 -$1.54 -$1.11
Diluted EPS (Cont. Ops) -- -$1.43 -$1.67 -$1.54 -$1.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$255.4M -$455M -$461.8M -$378.3M
EBIT -- -$258.2M -$461.4M -$474.2M -$398M
 
Revenue (Reported) -- $338.3M $537.2M $732.4M $915.6M
Operating Income (Reported) -- -$258.2M -$461.4M -$474.2M -$398M
Operating Income (Adjusted) -- -$258.2M -$461.4M -$474.2M -$398M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $166.3M $267.9M $417.3M $563.8M $702.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.6M $91.1M $148.5M $172.6M $189.9M
Gross Profit $111.7M $176.8M $268.8M $391.2M $512.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $83.5M $105.2M $192.2M $261.8M $306.4M
Selling, General & Admin $229M $297.5M $424.3M $488.6M $519.5M
Other Inc / (Exp) -$671K -$1.5M $5.1M $15.5M $65.2M
Operating Expenses $312.6M $402.7M $616.5M $750.4M $825.9M
Operating Income -$200.9M -$225.9M -$347.7M -$359.2M -$313.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$198.5M -$225.6M -$342.6M -$343.8M -$248.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$468K $2.7M $4.1M $4.9M $8.8M
Net Income to Company -$198.1M -$228.4M -$346.7M -$348.7M -$257M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$198.1M -$228.4M -$346.7M -$348.7M -$257M
 
Basic EPS (Cont. Ops) -$0.88 -$1.29 -$1.24 -$1.17 -$0.81
Diluted EPS (Cont. Ops) -$0.88 -$1.29 -$1.24 -$1.17 -$0.81
Weighted Average Basic Share $672.8M $630.2M $833.4M $893.6M $957.9M
Weighted Average Diluted Share $672.8M $630.2M $833.4M $893.6M $957.9M
 
EBITDA -$199.7M -$223.5M -$342.6M -$349.3M -$297.5M
EBIT -$200.9M -$225.9M -$347.7M -$359.2M -$313.4M
 
Revenue (Reported) $166.3M $267.9M $417.3M $563.8M $702.4M
Operating Income (Reported) -$200.9M -$225.9M -$347.7M -$359.2M -$313.4M
Operating Income (Adjusted) -$200.9M -$225.9M -$347.7M -$359.2M -$313.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $19M $36.8M $1.4B $435.8M $349.8M
Short Term Investments $80.8M $251.8M $640.1M $1.5B $1.6B
Accounts Receivable, Net $65.1M $106M $105.2M $126.9M $165.8M
Inventory -- -- -- -- --
Prepaid Expenses $7.6M $18.8M -- -- --
Other Current Assets $552K -- $44.9M $57.2M $77M
Total Current Assets $183.1M $427.7M $2.2B $2.2B $2.3B
 
Property Plant And Equipment $2.9M $55M $51.7M $58.6M $64.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $10.2M $13.8M $19.8M $13.8M
Total Assets $206.3M $526.1M $2.3B $2.3B $2.5B
 
Accounts Payable $1.8M $1.6M $7.6M $21.4M $6.7M
Accrued Expenses $15.7M $17.4M $31.2M $34.9M $30.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $10.5M $9.2M $7.4M $7.9M
Other Current Liabilities $9M $10.4M $12.2M $17M $13.4M
Total Current Liabilities $114.9M $193.8M $348.2M $424.3M $487M
 
Long-Term Debt -- -- $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $337.1M $832.4M $1.5B $1.6B $1.7B
 
Common Stock $1K $1K $3K $3K $3K
Other Common Equity Adj $197K $228K -$830K -$9.5M $1.3M
Common Equity -$130.8M -$306.2M $850.3M $769.5M $810.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$130.8M -$306.2M $850.3M $769.5M $810.4M
 
Total Liabilities and Equity $206.3M $526.1M $2.3B $2.3B $2.5B
Cash and Short Terms $99.8M $288.5M $2B $1.9B $1.9B
Total Debt -- -- $1.1B $1.1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $582.7M $503.4M $317M $322.6M
Short Term Investments -- $448.2M $1.4B $1.6B $1.5B
Accounts Receivable, Net -- $116M $143M $183.2M $278.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $37.5M $59.1M -- --
Other Current Assets -- -- -- $70.9M $83.2M
Total Current Assets -- $1.2B $2.2B $2.2B $2.3B
 
Property Plant And Equipment -- $51.6M $57.1M $58.9M $83.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $164.4M
Other Intangibles -- -- -- $45.7M $8.7M
Other Long-Term Assets -- $6.9M $20.8M $19.8M $13.4M
Total Assets -- $1.3B $2.3B $2.4B $2.6B
 
Accounts Payable -- $3.3M $14.2M $2M $15.5M
Accrued Expenses -- $22.6M $35.3M $25.6M $35.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $9.8M $7.8M $7.7M $10.7M
Other Current Liabilities -- $25.2M $24.9M $17.5M $13.4M
Total Current Liabilities -- $272.8M $378.6M $435.5M $535M
 
Long-Term Debt -- -- $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities -- $338.7M $1.5B $1.6B $1.7B
 
Common Stock -- $3K $3K $3K $3K
Other Common Equity Adj -- $212K -$13.1M -$9.8M $9.4M
Common Equity -- -- -- -- --
Total Preferred Equity $10M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $971.1M $783.9M $789.1M $934.3M
 
Total Liabilities and Equity -- $1.3B $2.3B $2.4B $2.6B
Cash and Short Terms -- $1B $1.9B $1.9B $1.9B
Total Debt -- -- $1.1B $1.1B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$95M -$229.8M -$342.8M -$452.6M -$442.7M
Depreciation & Amoritzation $1.2M $1.6M $3.6M $7.6M $13.9M
Stock-Based Compensation $18.6M $143.3M $155.6M $277.7M $349.8M
Change in Accounts Receivable -$27.1M -$41.6M -$32.5M -$42.1M -$53.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$68.8M -$82.1M -$105.1M -$157.3M -$103.7M
 
Capital Expenditures $2.9M $4.7M $8.9M $14.5M $20.7M
Cash Acquisitions -- -- -- -- -$55.8M
Cash From Investing $35.6M -$176.9M -$400.6M -$865.8M -$84.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.1B -- --
Long-Term Debt Repaid -- -- -- -$786K --
Repurchase of Common Stock -- -- -$482K -$789K -$255K
Other Financing Activities -- -$111K -$94.1M -- --
Cash From Financing $13.4M $276.8M $1.8B $82.2M $102.4M
 
Beginning Cash (CF) $39.8M $20M $37.8M $1.4B $435.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.8M $17.8M $1.3B -$940.9M -$86.1M
Ending Cash (CF) $20M $37.8M $1.4B $435.8M $349.8M
 
Levered Free Cash Flow -$71.8M -$86.7M -$114M -$171.8M -$124.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$138.1M -$95.7M -$116M -$92.7M -$74.1M
Depreciation & Amoritzation $488K $897K $2.1M $3.6M $5.7M
Stock-Based Compensation $120.1M $49.7M $75.4M $89.5M $98.3M
Change in Accounts Receivable $1.7M $979K $6M $5.2M -$21.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$9.2M -$18M -$41.8M -$9.1M $15.6M
 
Capital Expenditures $1.1M $2.6M $3.8M $4M $6.3M
Cash Acquisitions -- -- -- -- -$115.5M
Cash From Investing $16.4M -$267.9M -$12.7M -$11.5M -$21.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$709K -$32K --
Other Financing Activities -- -$2.2M -- -- --
Cash From Financing $16.9M $8.2M $28.2M $26.2M $17.2M
 
Beginning Cash (CF) $29.2M $861.1M $530.4M $312.6M $311.3M
Foreign Exchange Rate Adjustment $51K -$1K $20K -$1.2M $393K
Additions / Reductions $24.1M -$277.6M -$26.3M $5.6M $10.9M
Ending Cash (CF) $53.4M $583.4M $504.2M $317M $322.6M
 
Levered Free Cash Flow -$10.3M -$20.6M -$45.6M -$13.1M $9.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$260.1M -$461.1M -$454.5M -$351.1M
Depreciation & Amoritzation -- $2.8M $6.3M $12.5M $19.8M
Stock-Based Compensation $133.6M $107.3M $259.7M $337M $381.6M
Change in Accounts Receivable -- -$28.9M -$28.1M -$41.8M -$97.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$101.6M -$154.1M -$143M $10.5M
 
Capital Expenditures $3.7M $7.1M $13.5M $19.1M $23.3M
Cash Acquisitions -- -- -- -$45.8M -$125.5M
Cash From Investing -- -$206.1M -$1B -$142.5M -$77.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$91.8M -- --
Cash From Financing -- $837.7M $1.1B $99.6M $71.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $530.1M -$79.3M -$185.8M $4.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$108.7M -$167.6M -$162M -$12.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$198.1M -$228.4M -$346.7M -$348.7M -$257M
Depreciation & Amoritzation $1.2M $2.4M $5.1M $10M $15.9M
Stock-Based Compensation $133.6M $97.6M $201.6M $261M $292.7M
Change in Accounts Receivable -$23.6M -$10.9M -$6.4M -$6.1M -$50.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$61.7M -$81.2M -$130.3M -$115.9M -$1.8M
 
Capital Expenditures $3.7M $6.1M $10.7M $15.3M $17.9M
Cash Acquisitions -- -- -- -$45.8M -$115.5M
Cash From Investing -$175.1M -$204.3M -$816.3M -$92.9M -$85.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$709K -$255K --
Other Financing Activities -- -$3.1M -$786K -- --
Cash From Financing $270.2M $831.2M $74M $91.4M $60.3M
 
Beginning Cash (CF) $250.1M $944M $3B $1.1B $997.5M
Foreign Exchange Rate Adjustment $18K -$11K -$6K -$1.3M -$480K
Additions / Reductions $33.4M $545.7M -$872.5M -$117.4M -$26.7M
Ending Cash (CF) $283.5M $1.5B $2.1B $973.1M $970.3M
 
Levered Free Cash Flow -$65.3M -$87.3M -$140.9M -$131.2M -$19.6M

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