Financhill
Sell
34

FRSH Quote, Financials, Valuation and Earnings

Last price:
$15.33
Seasonality move :
-19.27%
Day range:
$14.96 - $15.55
52-week range:
$10.81 - $24.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.69x
P/B ratio:
4.09x
Volume:
5.5M
Avg. volume:
4.8M
1-year change:
-34.89%
Market cap:
$4.6B
Revenue:
$596.4M
EPS (TTM):
-$0.34
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $172.4M $249.7M $371M $498M $596.4M
Revenue Growth (YoY) -- 44.83% 48.61% 34.22% 19.77%
 
Cost of Revenues $36.5M $52.5M $78M $95.8M $103.4M
Gross Profit $135.9M $197.2M $293M $402.2M $493.1M
Gross Profit Margin 78.85% 78.98% 78.97% 80.77% 82.67%
 
R&D Expenses $38.6M $69.2M $120.4M $135.5M $137.8M
Selling, General & Admin $127M $184.1M $377.4M $500.1M $525.5M
Other Inc / (Exp) $904K -$1.4M $20.8M -$2.2M $508K
Operating Expenses $165.6M $253.3M $497.8M $635.6M $663.2M
Operating Income -$29.7M -$56.1M -$204.8M -$233.4M -$170.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$27.5M -$53.3M -$181.5M -$220.8M -$123.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $4M $10.5M $11.3M $13.7M
Net Income to Company -$31.1M -$57.3M -$192M -$232.1M -$137.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.1M -$57.3M -$192M -$232.1M -$137.4M
 
Basic EPS (Cont. Ops) -$2.47 -$6.40 -$21.73 -$0.82 -$0.47
Diluted EPS (Cont. Ops) -$2.47 -$6.40 -$21.73 -$0.82 -$0.47
Weighted Average Basic Share $252.9M $252.9M $130.7M $284.6M $293.1M
Weighted Average Diluted Share $252.9M $252.9M $130.7M $284.6M $293.1M
 
EBITDA -$23.4M -$44.9M -$191.5M -$221.9M -$158M
EBIT -$29.7M -$56.1M -$204.8M -$233.4M -$170.2M
 
Revenue (Reported) $172.4M $249.7M $371M $498M $596.4M
Operating Income (Reported) -$29.7M -$56.1M -$204.8M -$233.4M -$170.2M
Operating Income (Adjusted) -$29.7M -$56.1M -$204.8M -$233.4M -$170.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $66.2M $96.6M $128.8M $153.6M $186.6M
Revenue Growth (YoY) -- 45.97% 33.27% 19.25% 21.51%
 
Cost of Revenues $13.2M $22.2M $24.2M $26.3M $29.8M
Gross Profit $53M $74.4M $104.6M $127.3M $156.8M
Gross Profit Margin 80.11% 76.99% 81.22% 82.9% 84.03%
 
R&D Expenses $13.2M $57.1M $35.9M $34.9M $47.9M
Selling, General & Admin $39.7M $157.5M $127M $131.1M $147.7M
Other Inc / (Exp) $203K $22.4M -$2.4M -$1.3M $1.5M
Operating Expenses $53M $214.6M $162.9M $166M $195.6M
Operating Income $53K -$140.3M -$58.3M -$38.7M -$38.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3M -$117.3M -$56M -$27.7M -$24.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95K -$9.9M $1.8M $3.3M $5M
Net Income to Company -- -$107.4M -$57.8M -$31M -$30M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4M -$107.4M -$57.8M -$31M -$30M
 
Basic EPS (Cont. Ops) -$1.06 -$24.72 -$0.20 -$0.11 -$0.10
Diluted EPS (Cont. Ops) -$1.06 -$24.72 -$0.20 -$0.11 -$0.10
Weighted Average Basic Share $252.9M $95.9M $286.7M $294.1M $302.1M
Weighted Average Diluted Share $252.9M $95.9M $286.7M $294.1M $302.1M
 
EBITDA $2.9M -$136.9M -$55.5M -$35.8M -$32.5M
EBIT $53K -$140.3M -$58.3M -$38.7M -$38.9M
 
Revenue (Reported) $66.2M $96.6M $128.8M $153.6M $186.6M
Operating Income (Reported) $53K -$140.3M -$58.3M -$38.7M -$38.9M
Operating Income (Adjusted) $53K -$140.3M -$58.3M -$38.7M -$38.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $338.5M $470.3M $569.5M $686M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $73.1M $91M $101.5M $110.9M
Gross Profit -- $265.4M $379.3M $468M $575.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $107.5M $129.9M $136.6M $159.4M
Selling, General & Admin -- $309.7M $478.5M $522.1M $570.5M
Other Inc / (Exp) $203K $22.7M -$5.6M $1.6M $1.5M
Operating Expenses -- $417.2M $608.4M $658.7M $729.9M
Operating Income -- -$151.8M -$229.1M -$190.7M -$154.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$126.4M -$226.7M -$149.1M -$100.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$7.6M $24.7M $15.8M $1.4M
Net Income to Company -- -- -$251.4M -$164.8M -$101.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$118.8M -$251.4M -$164.8M -$101.5M
 
Basic EPS (Cont. Ops) -- -$31.30 -$0.90 -$0.57 -$0.34
Diluted EPS (Cont. Ops) -- -$31.59 -$0.90 -$0.57 -$0.34
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$139M -$217.1M -$178.7M -$138.8M
EBIT -- -$151.8M -$229.1M -$190.7M -$154.9M
 
Revenue (Reported) -- $338.5M $470.3M $569.5M $686M
Operating Income (Reported) -- -$151.8M -$229.1M -$190.7M -$154.9M
Operating Income (Adjusted) -- -$151.8M -$229.1M -$190.7M -$154.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $66.2M $265.5M $364.8M $436.3M $525.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.2M $57.6M $70.6M $76.4M $83.9M
Gross Profit $53M $207.9M $294.2M $360M $442M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.2M $91.4M $100.9M $101.9M $123.6M
Selling, General & Admin $39.7M $264.9M $366.1M $388.2M $433.2M
Other Inc / (Exp) $203K $21.5M -$4.9M -$1.1M -$100K
Operating Expenses $53M $356.3M $467M $490.1M $556.8M
Operating Income $53K -$148.4M -$172.8M -$130.1M -$114.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3M -$125M -$170.2M -$98.4M -$74.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95K -$7.7M $6.5M $10.9M -$1.4M
Net Income to Company -- -$117.3M -$176.7M -$109.4M -$73.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4M -$117.3M -$176.7M -$109.4M -$73.5M
 
Basic EPS (Cont. Ops) -$1.06 -$26.60 -$0.62 -$0.38 -$0.25
Diluted EPS (Cont. Ops) -$1.06 -$26.88 -$0.62 -$0.38 -$0.25
Weighted Average Basic Share $252.9M $630.3M $849.6M $876.3M $899.8M
Weighted Average Diluted Share $252.9M $630.3M $849.6M $876.3M $899.8M
 
EBITDA $2.9M -$138.6M -$164.2M -$121M -$101.8M
EBIT $53K -$148.4M -$172.8M -$130.1M -$114.8M
 
Revenue (Reported) $66.2M $265.5M $364.8M $436.3M $525.8M
Operating Income (Reported) $53K -$148.4M -$172.8M -$130.1M -$114.8M
Operating Income (Adjusted) $53K -$148.4M -$172.8M -$130.1M -$114.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $75M $95.4M $747.9M $304.1M $488.1M
Short Term Investments $147.9M $142.7M $575.7M $843.4M $699.5M
Accounts Receivable, Net $24.3M $34.3M $51.8M $70.5M $97.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.9M $30.9M $31.4M $38.9M $47.8M
Total Current Assets $276.5M $312.4M $1.4B $1.3B $1.4B
 
Property Plant And Equipment $20M $20.8M $21.5M $57.2M $55.5M
Long-Term Investments -- -- -- -- --
Goodwill $4.5M $6.2M $6.2M $6.2M $6.2M
Other Intangibles $4.4M $6.2M $1.9M -- --
Other Long-Term Assets $8.2M $8.3M $10.6M $11.6M $9.8M
Total Assets $321.8M $367.4M $1.5B $1.4B $1.5B
 
Accounts Payable $3.7M $3.7M $6.3M $5.9M $3.5M
Accrued Expenses $14.5M $15.2M $20.3M $19.3M $16.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $6.8M $2.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.4M $152.2M $223.3M $271.7M $327.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $3.1B $244.8M $328.4M $384.5M
 
Common Stock $1K $1K $3K $3K $3K
Other Common Equity Adj $139K $411K -$747K -$7.4M -$754K
Common Equity -$1.1B -$2.7B $1.2B $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.1B -$2.7B $1.2B $1.1B $1.1B
 
Total Liabilities and Equity $321.8M $367.4M $1.5B $1.4B $1.5B
Cash and Short Terms $222.9M $238.1M $1.3B $1.1B $1.2B
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $1.2B $432.3M $458.2M $391.1M
Short Term Investments -- $146.6M $719.2M $706.5M $663.9M
Accounts Receivable, Net -- $44.3M $56.8M $80.3M $99.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $38M $42.4M $52.3M $53.6M
Total Current Assets -- $1.4B $1.3B $1.3B $1.2B
 
Property Plant And Equipment -- $21.2M $52.2M $55.2M $56M
Long-Term Investments -- -- -- -- --
Goodwill -- $6.2M $6.2M $6.2M $147M
Other Intangibles -- $3M $579K -- $94.4M
Other Long-Term Assets -- $6.1M $12.1M $9.6M $13.8M
Total Assets -- $1.5B $1.4B $1.4B $1.6B
 
Accounts Payable -- $3.2M $3.9M $2.7M $7M
Accrued Expenses -- $21.8M $21.4M $17.2M $23.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $5.3M $3.9M $5.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $201.4M $252.4M $305.7M $377.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $219.6M $303.1M $359.6M $440.2M
 
Common Stock -- $3K $3K $3K $3K
Other Common Equity Adj -- -$20K -$8.8M -$4.9M $1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.3B $1.1B $1.1B $1.1B
 
Total Liabilities and Equity -- $1.5B $1.4B $1.4B $1.6B
Cash and Short Terms -- $1.3B $1.2B $1.2B $1.1B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$31.1M -$57.3M -$192M -$232.1M -$137.4M
Depreciation & Amoritzation $6.3M $11.2M $13.3M $11.5M $12.1M
Stock-Based Compensation $273K $43.3M $173.4M $207.7M $210.7M
Change in Accounts Receivable -$9.4M -$9.9M -$17.5M -$18.9M -$27M
Change in Inventories -- -- -- -- --
Cash From Operations -$8.2M $32.5M $11.5M -$2.5M $86.2M
 
Capital Expenditures $14.8M $10.8M $9.1M $12.2M $8.3M
Cash Acquisitions -$6M -$5.1M -- -- --
Cash From Investing -$148.9M -$11.4M -$420.3M -$284.8M $158.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$100M -- -- -- --
Other Financing Activities -$277K -$2.2M -$11.1M -$167.3M -$68M
Cash From Financing $150.2M -$1.9M $1.1B -$156.4M -$60.6M
 
Beginning Cash (CF) $86M $79.1M $98.3M $747.9M $304.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.9M $19.2M $649.5M -$443.7M $184.1M
Ending Cash (CF) $79.1M $98.3M $747.9M $304.2M $488.2M
 
Levered Free Cash Flow -$23M $21.8M $2.3M -$14.8M $77.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$107.4M -$57.8M -$31M -$30M
Depreciation & Amoritzation -- $3.4M $2.8M $3M $6.3M
Stock-Based Compensation -- $124.3M $53.9M $55.1M $58.7M
Change in Accounts Receivable -- -$3.9M -$1.4M -$6.4M $1.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$2M -$4.2M $23.9M $42.3M
 
Capital Expenditures -- $2.1M $3M $1.8M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $10.7M -$140.2M $102.1M $50.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4M -$13.4M -$24M -$11.6M
Cash From Financing -- $1.1B -$13.4M -$24M -$11.6M
 
Beginning Cash (CF) -- $105.9M $590.2M $356.3M $310.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.1B -$157.8M $102M $80.8M
Ending Cash (CF) -- $1.2B $432.4M $458.3M $391.2M
 
Levered Free Cash Flow -- -$4.2M -$7.2M $22.1M $40.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$251.4M -$164.8M -$101.5M
Depreciation & Amoritzation -- -- $12.1M $12M $16.1M
Stock-Based Compensation -- $124.3M $199.8M $217.1M $216.9M
Change in Accounts Receivable -- -- -$12.7M -$23.6M -$10.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$4.8M $62.5M $150.2M
 
Capital Expenditures -- $7.1M $11.1M $9.2M $10M
Cash Acquisitions -- -- -- -- -$213.9M
Cash From Investing -- -- -$593.4M $22.5M -$158.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$156.5M -$67.3M -$65.8M
Cash From Financing -- -- -$149.4M -$59M -$59.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$747.6M $26M -$67.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$16M $53.3M $140.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$117.3M -$176.7M -$109.4M -$73.5M
Depreciation & Amoritzation -- $9.8M $8.6M $9.1M $13.1M
Stock-Based Compensation -- $124.3M $150.7M $160.1M $166.3M
Change in Accounts Receivable -- -$10M -$5.3M -$10M $6.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $6.6M -$9.7M $55.3M $119.3M
 
Capital Expenditures -- $7.1M $9.1M $6.1M $7.7M
Cash Acquisitions -- -- -- -- -$213.9M
Cash From Investing -- $12M -$161.1M $146.3M -$170.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$6.4M -$151.8M -$51.8M -$49.6M
Cash From Financing -- $1.1B -$144.7M -$47.4M -$46M
 
Beginning Cash (CF) -- $326.1M $1.9B $1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.1B -$315.5M $154.2M -$97M
Ending Cash (CF) -- $1.4B $1.6B $1.2B $1.2B
 
Levered Free Cash Flow -- -$490K -$18.8M $49.2M $111.6M

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 23

Quantum [QMCO] is down 0.92% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.95% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.91% over the past day.

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

Show me the best stock