Financhill
Buy
71

DAVE Quote, Financials, Valuation and Earnings

Last price:
$90.49
Seasonality move :
-30.05%
Day range:
$83.05 - $90.68
52-week range:
$28.31 - $125.00
Dividend yield:
0%
P/E ratio:
21.26x
P/S ratio:
3.60x
P/B ratio:
6.48x
Volume:
277.7K
Avg. volume:
545.3K
1-year change:
144.85%
Market cap:
$1.2B
Revenue:
$347.1M
EPS (TTM):
$4.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $121.8M $153M $204.8M $259.1M $347.1M
Revenue Growth (YoY) 59.78% 25.63% 33.87% 26.49% 33.96%
 
Cost of Revenues $21.6M $23.5M $31.9M $28.9M $30.4M
Gross Profit $100.2M $129.6M $172.9M $230.2M $316.7M
Gross Profit Margin 82.23% 84.67% 84.4% 88.84% 91.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.2M $101M $172.5M $143.3M $151.9M
Other Inc / (Exp) -$4.5M $29.5M $16.3M $282K $30.7M
Operating Expenses $101.5M $176.4M $307.3M $272.4M $282.1M
Operating Income -$1.4M -$46.9M -$134.4M -$42.2M $34.6M
 
Net Interest Expenses $964K $2.5M $10.8M $6.5M $5M
EBT. Incl. Unusual Items -$6.8M -$19.9M -$129M -$48.4M $60.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145K $97K -$67K $120K $2.5M
Net Income to Company -$7M -$20M -$128.9M -$48.5M $57.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M -$20M -$128.9M -$48.5M $57.9M
 
Basic EPS (Cont. Ops) -$0.60 -$1.72 -$11.12 -$4.07 $4.62
Diluted EPS (Cont. Ops) -$0.60 -$1.72 -$11.12 -$4.07 $4.19
Weighted Average Basic Share $11.6M $11.6M $11.6M $11.9M $12.5M
Weighted Average Diluted Share $11.6M $11.6M $11.6M $11.9M $13.8M
 
EBITDA -$5.1M -$14.3M -$112.6M -$31.1M $76M
EBIT -$6.8M -$17.4M -$119.8M -$36.6M $68.3M
 
Revenue (Reported) $121.8M $153M $204.8M $259.1M $347.1M
Operating Income (Reported) -$1.4M -$46.9M -$134.4M -$42.2M $34.6M
Operating Income (Adjusted) -$6.8M -$17.4M -$119.8M -$36.6M $68.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $35.5M $41.2M $59.7M $73.1M $100.8M
Revenue Growth (YoY) -- 16.1% 44.98% 22.53% 37.91%
 
Cost of Revenues $6M $6.5M $8.3M $7.5M $6.3M
Gross Profit $29.5M $34.6M $51.4M $65.6M $94.6M
Gross Profit Margin 83.22% 84.11% 86.06% 89.73% 93.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.7M $27.5M $34.1M $33.6M $39.8M
Other Inc / (Exp) -$3.5M $893K $536K $8K -$2.2M
Operating Expenses $39.6M $49.2M $72.1M $63.8M $73.6M
Operating Income -$10.1M -$14.6M -$20.8M $1.8M $21M
 
Net Interest Expenses -- $1.4M $1.4M $1.5M $1.3M
EBT. Incl. Unusual Items -$13.7M -$15.1M -$21.6M $275K $17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21M $98K -$137K $96K $687K
Net Income to Company -- -$15.2M -$21.5M $179K $16.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.6M -$15.2M -$21.5M $179K $16.8M
 
Basic EPS (Cont. Ops) -$1.24 -$1.31 -$1.82 $0.03 $1.31
Diluted EPS (Cont. Ops) -$1.30 -$1.31 -$1.82 $0.03 $1.16
Weighted Average Basic Share $11.6M $11.6M $11.8M $12.1M $12.8M
Weighted Average Diluted Share $11.6M $11.6M $11.8M $12.1M $14.5M
 
EBITDA -$13.1M -$13.1M -$17.1M $4.7M $21.7M
EBIT -$13.6M -$14M -$18.7M $3.1M $19.3M
 
Revenue (Reported) $35.5M $41.2M $59.7M $73.1M $100.8M
Operating Income (Reported) -$10.1M -$14.6M -$20.8M $1.8M $21M
Operating Income (Adjusted) -$13.6M -$14M -$18.7M $3.1M $19.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $153M $204.8M $259.1M $347.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $23.5M $31.9M $28.9M $30.4M
Gross Profit -- $129.6M $172.9M $230.2M $316.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $101M $172.5M $143.3M $151.9M
Other Inc / (Exp) -$3.5M $29.5M $16.3M $282K $30.7M
Operating Expenses -- $176.4M $307.3M $272.4M $282.1M
Operating Income -- -$46.9M -$134.4M -$42.2M $34.6M
 
Net Interest Expenses -- $2.5M $10.8M $6.5M $5M
EBT. Incl. Unusual Items -- -$19.9M -$129M -$48.4M $60.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $97K -$67K $120K $2.5M
Net Income to Company -- -$20M -$128.9M -$48.5M $57.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$20M -$128.9M -$48.5M $57.9M
 
Basic EPS (Cont. Ops) -- -$2.06 -$11.13 -$4.07 $4.66
Diluted EPS (Cont. Ops) -- -$2.06 -$11.13 -$4.07 $4.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$12.8M -$112.6M -$31.1M $76M
EBIT -- -$17.4M -$119.8M -$36.6M $68.3M
 
Revenue (Reported) -- $153M $204.8M $259.1M $347.1M
Operating Income (Reported) -- -$46.9M -$134.4M -$42.2M $34.6M
Operating Income (Adjusted) -- -$17.4M -$119.8M -$36.6M $68.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $153M $204.8M $259.1M $347.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.5M $31.9M $28.9M $30.4M --
Gross Profit $129.6M $172.9M $230.2M $316.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101M $172.5M $143.3M $151.9M --
Other Inc / (Exp) $29.5M $16.3M $282K $30.7M --
Operating Expenses $176.4M $307.3M $272.4M $282.1M --
Operating Income -$46.9M -$134.4M -$42.2M $34.6M --
 
Net Interest Expenses $2.5M $10.8M $6.5M $5M --
EBT. Incl. Unusual Items -$19.9M -$129M -$48.4M $60.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97K -$67K $120K $2.5M --
Net Income to Company -$20M -$128.9M -$48.5M $57.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20M -$128.9M -$48.5M $57.9M --
 
Basic EPS (Cont. Ops) -$2.06 -$11.13 -$4.07 $4.66 --
Diluted EPS (Cont. Ops) -$2.06 -$11.13 -$4.07 $4.26 --
Weighted Average Basic Share $46.5M $46.3M $47.7M $50.1M --
Weighted Average Diluted Share $46.5M $46.3M $47.7M $55.2M --
 
EBITDA -$12.8M -$112.6M -$31.1M $76M --
EBIT -$17.4M -$119.8M -$36.6M $68.3M --
 
Revenue (Reported) $153M $204.8M $259.1M $347.1M --
Operating Income (Reported) -$46.9M -$134.4M -$42.2M $34.6M --
Operating Income (Adjusted) -$17.4M -$119.8M -$36.6M $68.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.8M $32M $22.9M $41.8M $49.7M
Short Term Investments $17.7M $8.2M $169.1M $114.2M $40.6M
Accounts Receivable, Net $38.7M $49M $104.2M $112.8M $175.9M
Inventory -- -- -- -- --
Prepaid Expenses $4M $1.4M $831K $148K --
Other Current Assets $4.1M $4.4M $11.6M $8M $16.1M
Total Current Assets $69.4M $100.2M $308.6M $276.9M $282.3M
 
Property Plant And Equipment $1.9M $3.4M $1.8M $1.9M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4.5M $7.8M $10.2M $13.2M $13.6M
Other Long-Term Assets $197K $363K $925K $1.7M $2M
Total Assets $76.4M $147.2M $321.5M $294M $299.3M
 
Accounts Payable $8.5M $13M $11.4M $5.5M $6.8M
Accrued Expenses $6.7M $14M $17.5M $10.9M $16.1M
Current Portion Of Long-Term Debt -- $695K -- -- --
Current Portion Of Capital Lease Obligations $400K $1.9M $273K $298K $350K
Other Current Liabilities $2.9M $1.2M $1.2M $715K $982K
Total Current Liabilities $24.2M $68.6M $36.4M $25.6M $35.1M
 
Long-Term Debt $708K $35M $177.3M $180.5M $75M
Capital Leases -- -- -- -- --
Total Liabilities $26.6M $108.4M $214.9M $207M $116.2M
 
Common Stock $72.2M $1K $1K $1K $1K
Other Common Equity Adj -- -- -$1.7M $649K $221K
Common Equity -$22.3M $38.7M $106.6M $87.1M $183.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49.8M $38.7M $106.6M $87.1M $183.1M
 
Total Liabilities and Equity $76.4M $147.2M $321.5M $294M $299.3M
Cash and Short Terms $22.5M $40.2M $192M $155.9M $90.3M
Total Debt $4.6M $70.7M $177.3M $180.5M $75M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.8M $32M $22.9M $41.8M $49.7M
Short Term Investments $17.7M $8.2M $169.1M $114.2M $40.6M
Accounts Receivable, Net $38.7M $49M $104.2M $112.8M $175.9M
Inventory -- -- -- -- --
Prepaid Expenses $4M $1.4M $831K $148K --
Other Current Assets $4.1M $4.4M $11.6M $8M $16.1M
Total Current Assets $69.4M $100.2M $308.6M $276.9M $282.3M
 
Property Plant And Equipment $1.9M $3.4M $1.8M $1.9M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4.5M $7.8M $10.2M $13.2M $13.6M
Other Long-Term Assets $197K $363K $925K $1.7M $2M
Total Assets $76.4M $147.2M $321.5M $294M $299.3M
 
Accounts Payable $8.5M $13M $11.4M $5.5M $6.8M
Accrued Expenses $6.7M $14M $17.5M $10.9M $16.1M
Current Portion Of Long-Term Debt -- $695K -- -- --
Current Portion Of Capital Lease Obligations $400K $1.9M $273K $298K $350K
Other Current Liabilities $2.9M $1.2M $1.2M $715K $982K
Total Current Liabilities $24.2M $68.6M $36.4M $25.6M $35.1M
 
Long-Term Debt $708K $35M $177.3M $180.5M $75M
Capital Leases -- -- -- -- --
Total Liabilities $26.6M $108.4M $214.9M $207M $116.2M
 
Common Stock $72.2M $1K $1K $1K $1K
Other Common Equity Adj -- -- -$1.7M $649K $221K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49.8M $38.7M $106.6M $87.1M $183.1M
 
Total Liabilities and Equity $76.4M $147.2M $321.5M $294M $299.3M
Cash and Short Terms $22.5M $40.2M $192M $155.9M $90.3M
Total Debt $4.6M $70.7M $177.3M $180.5M $75M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7M -$20M -$128.9M -$48.5M $57.9M
Depreciation & Amoritzation $1.7M $3.1M $7.1M $5.5M $7.7M
Stock-Based Compensation $1.5M $7.4M $40.6M $26.7M $37.3M
Change in Accounts Receivable -- -- -- -$4.1M -$6.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$9.1M -$541K -$44.9M $33.8M $125.1M
 
Capital Expenditures $4.2M $6.5M $9.3M $8.6M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.4M -$37.2M -$285.6M -$14.4M -$45.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.9M $70M $140M -- --
Long-Term Debt Repaid -- -$3.9M -$20M -- -$71M
Repurchase of Common Stock -- -- -$536K -$12K --
Other Financing Activities -- -$2.8M $6.7M -- -$1.3M
Cash From Financing $4.2M $65M $321.8M $22K -$71M
 
Beginning Cash (CF) $6.6M $5.1M $32.4M $23.7M $43.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $27.3M -$8.7M $19.4M $8.3M
Ending Cash (CF) $5.1M $32.4M $23.7M $43.1M $51.4M
 
Levered Free Cash Flow -$13.4M -$7M -$54.2M $25.2M $117.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$15.2M -$21.5M $179K $16.8M
Depreciation & Amoritzation -- $966K $1.6M $1.7M $2.3M
Stock-Based Compensation -- $1M $6.6M $6.5M $10.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$4.6M -$3.9M $15.6M $41.7M
 
Capital Expenditures -- $2.3M $2.4M $2M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$10.9M -$21.7M -$17.4M -$26.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M $30M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $1M $1K --
Other Financing Activities -- $836K -- -- -$500K
Cash From Financing -- $26.2M $10M $18K -$127K
 
Beginning Cash (CF) -- $21.6M $39.3M $44.8M $36.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $10.7M -$15.6M -$1.7M $14.8M
Ending Cash (CF) -- $32.4M $23.7M $43.1M $51.4M
 
Levered Free Cash Flow -- -$6.9M -$6.3M $13.6M $39.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$20M -$128.9M -$48.5M $57.9M
Depreciation & Amoritzation -- $3.1M $7.1M $5.5M $7.7M
Stock-Based Compensation -- $7.4M $40.6M $26.7M $37.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$541K -$44.9M $33.8M $125.1M
 
Capital Expenditures -- $6.5M $9.3M $8.6M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$37.2M -$285.6M -$14.4M -$45.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $70M $140M -- --
Long-Term Debt Repaid -- -$3.9M -- -- -$71M
Repurchase of Common Stock -- -- -$536K -$12K --
Other Financing Activities -- -$2.8M $6.7M -- --
Cash From Financing -- $65M $321.8M $22K -$71M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $27.3M -$8.7M $19.4M $8.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$7M -$54.2M $25.2M $117.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$20M -$128.9M -$48.5M $57.9M --
Depreciation & Amoritzation $3.1M $7.1M $5.5M $7.7M --
Stock-Based Compensation $7.4M $40.6M $26.7M $37.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$541K -$44.9M $33.8M $125.1M --
 
Capital Expenditures $6.5M $9.3M $8.6M $7.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.2M -$285.6M -$14.4M -$45.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $70M $140M -- -- --
Long-Term Debt Repaid -$3.9M -- -- -$71M --
Repurchase of Common Stock -- -$536K -$12K -- --
Other Financing Activities -$2.8M $6.7M -- -$1.3M --
Cash From Financing $65M $321.8M $22K -$71M --
 
Beginning Cash (CF) $59.2M $122.5M $171.2M $186.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.3M -$8.7M $19.4M $8.3M --
Ending Cash (CF) $86.5M $113.8M $190.6M $195.2M --
 
Levered Free Cash Flow -$7M -$54.2M $25.2M $117.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock