Financhill
Buy
52

CYBR Quote, Financials, Valuation and Earnings

Last price:
$339.33
Seasonality move :
8.3%
Day range:
$326.56 - $339.65
52-week range:
$223.41 - $421.00
Dividend yield:
0%
P/E ratio:
1,479.68x
P/S ratio:
15.80x
P/B ratio:
7.08x
Volume:
564.2K
Avg. volume:
744.4K
1-year change:
30.99%
Market cap:
$16.8B
Revenue:
$1B
EPS (TTM):
-$1.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $464.4M $502.9M $591.7M $751.9M $1B
Revenue Growth (YoY) 7.04% 8.29% 17.66% 27.07% 33.1%
 
Cost of Revenues $82.6M $93.3M $126M $156.1M $208.4M
Gross Profit $381.9M $409.6M $465.7M $595.8M $792.4M
Gross Profit Margin 82.22% 81.45% 78.7% 79.24% 79.18%
 
R&D Expenses $95.4M $142.1M $190.3M $211.4M $243.1M
Selling, General & Admin $280.4M $345.8M $427.8M $500.8M $622.1M
Other Inc / (Exp) $683K -$509K $1.6M $1.6M $2.5M
Operating Expenses $375.9M $487.9M $618.1M $712.2M $865.2M
Operating Income $6M -$78.3M -$152.5M -$116.5M -$72.8M
 
Net Interest Expenses $7.1M $12.5M -- -- --
EBT. Incl. Unusual Items -$389K -$91.3M -$137M -$63.3M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M -$7.4M -$6.7M $3.2M $77.5M
Net Income to Company -$5.8M -$83.9M -$130.4M -$66.5M -$93.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$83.9M -$130.4M -$66.5M -$93.5M
 
Basic EPS (Cont. Ops) -$0.15 -$2.12 -$3.21 -$1.60 -$2.12
Diluted EPS (Cont. Ops) -$0.15 -$2.12 -$3.21 -$1.60 -$2.12
Weighted Average Basic Share $38.6M $39.6M $40.6M $41.7M $44.2M
Weighted Average Diluted Share $38.6M $39.6M $40.6M $41.7M $44.2M
 
EBITDA $32.3M -$59.3M -$117.8M -$41M $28.7M
EBIT $16.8M -$73.5M -$134M -$60.3M -$13.3M
 
Revenue (Reported) $464.4M $502.9M $591.7M $751.9M $1B
Operating Income (Reported) $6M -$78.3M -$152.5M -$116.5M -$72.8M
Operating Income (Adjusted) $16.8M -$73.5M -$134M -$60.3M -$13.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $144.5M $151.3M $169.2M $223.1M $314.4M
Revenue Growth (YoY) 11.46% 4.71% 11.78% 31.9% 40.91%
 
Cost of Revenues $22.7M $25.7M $34.8M $39.7M $73.8M
Gross Profit $121.8M $125.6M $134.3M $183.5M $240.6M
Gross Profit Margin 84.29% 83.02% 79.41% 82.23% 76.54%
 
R&D Expenses $26.7M $40.7M $51.5M $53.8M $73.3M
Selling, General & Admin $76.4M $96.7M $112.9M $134.4M $198.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $103M $137.5M $164.4M $188.2M $272M
Operating Income $18.8M -$11.8M -$30.1M -$4.7M -$31.4M
 
Net Interest Expenses $3.4M $2.7M -- -- --
EBT. Incl. Unusual Items $16.1M -$15.1M -$20.9M $14.6M -$25.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $1.8M $1.3M $5.7M $71.8M
Net Income to Company $12.1M -$16.9M -$22.2M $8.9M -$97.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.1M -$16.9M -$22.2M $8.9M -$97.1M
 
Basic EPS (Cont. Ops) $0.31 -$0.42 -$0.54 $0.21 -$2.02
Diluted EPS (Cont. Ops) $0.30 -$0.42 -$0.54 $0.20 -$2.02
Weighted Average Basic Share $38.9M $40M $40.9M $42M $48.1M
Weighted Average Diluted Share $38.9M $40M $40.9M $42M $48.1M
 
EBITDA $34.1M -$3.3M -$7.3M $55.7M $58.1M
EBIT $29.6M -$7M -$11.7M $51.5M $28.1M
 
Revenue (Reported) $144.5M $151.3M $169.2M $223.1M $314.4M
Operating Income (Reported) $18.8M -$11.8M -$30.1M -$4.7M -$31.4M
Operating Income (Adjusted) $29.6M -$7M -$11.7M $51.5M $28.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $464.4M $502.9M $591.7M $751.9M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.6M $93.3M $126M $156.1M $208.4M
Gross Profit $381.9M $409.6M $465.7M $595.8M $792.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $95.4M $142.1M $190.3M $211.4M $243.1M
Selling, General & Admin $280.4M $345.8M $427.8M $500.8M $622.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $375.9M $487.9M $618.1M $712.2M $865.2M
Operating Income $6M -$78.3M -$152.5M -$116.5M -$72.8M
 
Net Interest Expenses $7.1M $12.5M -- -- --
EBT. Incl. Unusual Items -$389K -$91.3M -$137M -$63.3M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M -$7.4M -$6.7M $3.2M $77.5M
Net Income to Company -$5.8M -$83.9M -$130.4M -$66.5M -$93.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$83.9M -$130.4M -$66.5M -$93.5M
 
Basic EPS (Cont. Ops) -$0.15 -$2.12 -$3.21 -$1.61 -$1.93
Diluted EPS (Cont. Ops) -$0.16 -$2.12 -$3.21 -$1.62 -$1.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $32.3M -$59.3M -$117.8M -$41M $28.7M
EBIT $16.8M -$73.5M -$134M -$60.3M -$13.3M
 
Revenue (Reported) $464.4M $502.9M $591.7M $751.9M $1B
Operating Income (Reported) $6M -$78.3M -$152.5M -$116.5M -$72.8M
Operating Income (Adjusted) $16.8M -$73.5M -$134M -$60.3M -$13.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $502.9M $591.7M $751.9M $1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93.3M $126M $156.1M $208.4M --
Gross Profit $409.6M $465.7M $595.8M $792.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $142.1M $190.3M $211.4M $243.1M --
Selling, General & Admin $345.8M $427.8M $500.8M $622.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $487.9M $618.1M $712.2M $865.2M --
Operating Income -$78.3M -$152.5M -$116.5M -$72.8M --
 
Net Interest Expenses $12.5M -- -- -- --
EBT. Incl. Unusual Items -$91.3M -$137M -$63.3M -$16M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.4M -$6.7M $3.2M $77.5M --
Net Income to Company -$83.9M -$130.4M -$66.5M -$93.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$83.9M -$130.4M -$66.5M -$93.5M --
 
Basic EPS (Cont. Ops) -$2.12 -$3.21 -$1.61 -$1.93 --
Diluted EPS (Cont. Ops) -$2.12 -$3.21 -$1.62 -$1.94 --
Weighted Average Basic Share $158.6M $162.4M $166.7M $176.7M --
Weighted Average Diluted Share $158.6M $162.4M $166.7M $186.3M --
 
EBITDA -$59.3M -$117.8M -$41M $28.7M --
EBIT -$73.5M -$134M -$60.3M -$13.3M --
 
Revenue (Reported) $502.9M $591.7M $751.9M $1B --
Operating Income (Reported) -$78.3M -$152.5M -$116.5M -$72.8M --
Operating Income (Adjusted) -$73.5M -$134M -$60.3M -$13.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $500M $356.9M $347.3M $355.9M $526.5M
Short Term Investments $453M $569.6M $606.9M $637.5M $293.3M
Accounts Receivable, Net $93.1M $113.2M $120.8M $186.5M $328.5M
Inventory -- -- -- -- --
Prepaid Expenses $7.3M $15.6M $15.2M $19.1M $25.8M
Other Current Assets $3.2M $3.8M $5.5M $8.6M $12.6M
Total Current Assets $1.1B $1.1B $1.1B $1.2B $1.2B
 
Property Plant And Equipment $18.5M $20.2M $23.5M $16.5M $19.6M
Long-Term Investments $202.2M $300.7M $227.7M $324.5M $21.3M
Goodwill $123.7M $123.7M $153.2M $153.2M $1.3B
Other Intangibles $23.7M $17.9M $27.5M $20.2M $534.7M
Other Long-Term Assets $100M $121.7M $217M $214.8M $258.5M
Total Assets $1.6B $1.7B $1.8B $2B $3.3B
 
Accounts Payable $8.3M $10.1M $13.6M $11M $23.7M
Accrued Expenses $59M $84.2M $89.6M $108.4M $154.1M
Current Portion Of Long-Term Debt -- -- -- $572.3M --
Current Portion Of Capital Lease Obligations $7M $7M $7.9M $8.2M $11.1M
Other Current Liabilities $11.1M $7.8M $13.5M $15.4M $21.7M
Total Current Liabilities $247M $340M $452.5M $1.1B $807.4M
 
Long-Term Debt $502.3M $520.1M $569.3M -- --
Capital Leases -- -- -- -- --
Total Liabilities $855.1M $966.7M $1.1B $1.2B $978.6M
 
Common Stock $101K $104K $107K $111K $130K
Other Common Equity Adj $4.2M $397K -$15.6M -$1.8M $2.2M
Common Equity $707.3M $726.5M $678.1M $792.3M $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $707.3M $726.5M $678.1M $792.3M $2.4B
 
Total Liabilities and Equity $1.6B $1.7B $1.8B $2B $3.3B
Cash and Short Terms $953M $926.4M $954.3M $993.4M $819.8M
Total Debt $502.3M $520.1M $569.3M $572.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $500M $356.9M $347.3M $355.9M $526.5M
Short Term Investments $453M $569.6M $606.9M $637.5M $293.3M
Accounts Receivable, Net $93.1M $113.2M $120.8M $186.5M $328.5M
Inventory -- -- -- -- --
Prepaid Expenses $7.3M $15.6M $15.2M $19.1M $25.8M
Other Current Assets $3.2M $3.8M $5.5M $8.6M $12.6M
Total Current Assets $1.1B $1.1B $1.1B $1.2B $1.2B
 
Property Plant And Equipment $18.5M $20.2M $23.5M $16.5M $19.6M
Long-Term Investments $202.2M $300.7M $227.7M $324.5M $21.3M
Goodwill $123.7M $123.7M $153.2M $153.2M $1.3B
Other Intangibles $23.7M $17.9M $27.5M $20.2M $534.7M
Other Long-Term Assets $100M $121.7M $217M $214.8M $258.5M
Total Assets $1.6B $1.7B $1.8B $2B $3.3B
 
Accounts Payable $8.3M $10.1M $13.6M $11M $23.7M
Accrued Expenses $59M $84.2M $89.6M $108.4M $154.1M
Current Portion Of Long-Term Debt -- -- -- $572.3M --
Current Portion Of Capital Lease Obligations $7M $7M $7.9M $8.2M $11.1M
Other Current Liabilities $11.1M $7.8M $13.5M $15.4M $21.7M
Total Current Liabilities $247M $340M $452.5M $1.1B $807.4M
 
Long-Term Debt $502.3M $520.1M $569.3M -- --
Capital Leases -- -- -- -- --
Total Liabilities $855.1M $966.7M $1.1B $1.2B $978.6M
 
Common Stock $101K $104K $107K $111K $130K
Other Common Equity Adj $4.2M $397K -$15.6M -$1.8M $2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $707.3M $726.5M $678.1M $792.3M $2.4B
 
Total Liabilities and Equity $1.6B $1.7B $1.8B $2B $3.3B
Cash and Short Terms $953M $926.4M $954.3M $993.4M $819.8M
Total Debt $502.3M $520.1M $569.3M $572.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$83.9M -$130.4M -$66.5M -$93.5M
Depreciation & Amoritzation $15.5M $14.2M $16.2M $19.3M $42M
Stock-Based Compensation $71.8M $95.4M $120.8M $140.1M $168.8M
Change in Accounts Receivable -$17.3M -$20.1M -$7.6M -$65.7M -$93.3M
Change in Inventories -- -- -- -- --
Cash From Operations $106.8M $74.7M $49.7M $56.2M $231.9M
 
Capital Expenditures $7.2M $8.9M $12.5M $4.9M $11.1M
Cash Acquisitions -$68.6M -- -$41.3M -- -$984.7M
Cash From Investing -$412.4M -$228.2M -$68.4M -$85.8M -$346.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$542K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M -$789K -$4.9M $11.2M $261.4M
Cash From Financing $13.2M $10.9M $12.2M $38.1M $288.8M
 
Beginning Cash (CF) $792.4M $500M $356.9M $347.3M $355.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$292.4M -$142.5M -$6.5M $8.5M $174.4M
Ending Cash (CF) $500M $356.9M $347.3M $355.9M $526.5M
 
Levered Free Cash Flow $99.6M $65.8M $37.2M $51.3M $220.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12.1M -$16.9M -$22.2M $8.9M -$97.1M
Depreciation & Amoritzation $4.5M $3.7M $4.3M $4.2M $30M
Stock-Based Compensation $18.5M $26.7M $32.2M $37.5M $47.3M
Change in Accounts Receivable -$29.8M -$31.8M -$31.5M -$67.5M -$113.6M
Change in Inventories -- -- -- -- --
Cash From Operations $38.9M $20.4M $20.5M $46.9M $64.7M
 
Capital Expenditures $2.2M $1.7M $3.7M $695K $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.1M -$96.3M -$247K -$84.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.5M -$5.3M -$2.5M $8M $269.1M
Cash From Financing $6.1M -$3.2M $563K $18.9M $276.4M
 
Beginning Cash (CF) $507.1M $435.8M $324.5M $372.2M $1.2B
Foreign Exchange Rate Adjustment -- $99K $2M $2.1M -$2.5M
Additions / Reductions -$7.1M -$79.1M $20.8M -$18.4M -$709.5M
Ending Cash (CF) $500M $356.9M $347.3M $355.9M $526.5M
 
Levered Free Cash Flow $36.7M $18.7M $16.8M $46.2M $60.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$83.9M -$130.4M -$66.5M -$93.5M
Depreciation & Amoritzation $15.5M $14.2M $16.2M $19.3M $42M
Stock-Based Compensation $71.8M $95.4M $120.8M $140.1M $168.8M
Change in Accounts Receivable -$17.3M -$20.1M -$7.6M -$65.7M -$93.3M
Change in Inventories -- -- -- -- --
Cash From Operations $106.8M $74.7M $49.7M $56.2M $231.9M
 
Capital Expenditures $7.2M $8.9M $12.5M $4.9M $11.1M
Cash Acquisitions -$68.6M -- -$41.3M -- --
Cash From Investing -$412.4M -$228.2M -$68.4M -$85.8M -$346.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M -$789K -$4.9M $11.2M $261.4M
Cash From Financing $13.2M $10.9M $12.2M $38.1M $288.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$292.4M -$142.5M -$6.5M $8.5M $174.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $99.6M $65.8M $37.2M $51.3M $220.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$83.9M -$130.4M -$66.5M -$93.5M --
Depreciation & Amoritzation $14.2M $16.2M $19.3M $42M --
Stock-Based Compensation $95.4M $120.8M $140.1M $168.8M --
Change in Accounts Receivable -$20.1M -$7.6M -$65.7M -$93.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $74.7M $49.7M $56.2M $231.9M --
 
Capital Expenditures $8.9M $12.5M $4.9M $11.1M --
Cash Acquisitions -- -$41.3M -- -- --
Cash From Investing -$228.2M -$68.4M -$85.8M -$346.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$789K -$4.9M $11.2M $261.4M --
Cash From Financing $10.9M $12.2M $38.1M $288.8M --
 
Beginning Cash (CF) $1.9B $1.4B $1.5B $2.7B --
Foreign Exchange Rate Adjustment -$689K -$3.1M $135K -$3.9M --
Additions / Reductions -$142.5M -$6.5M $8.5M $174.4M --
Ending Cash (CF) $1.7B $1.4B $1.5B $2.8B --
 
Levered Free Cash Flow $65.8M $37.2M $51.3M $220.8M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock