Financhill
Sell
50

NET Quote, Financials, Valuation and Earnings

Last price:
$118.25
Seasonality move :
2.86%
Day range:
$111.91 - $116.16
52-week range:
$66.24 - $177.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
23.54x
P/B ratio:
37.97x
Volume:
2.4M
Avg. volume:
4.8M
1-year change:
21.64%
Market cap:
$39.7B
Revenue:
$1.7B
EPS (TTM):
-$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $431.1M $656.4M $975.2M $1.3B $1.7B
Revenue Growth (YoY) 50.18% 52.28% 48.57% 32.97% 28.76%
 
Cost of Revenues $101.1M $147.1M $232.6M $307M $378.7M
Gross Profit $330M $509.3M $742.6M $989.7M $1.3B
Gross Profit Margin 76.56% 77.59% 76.15% 76.33% 77.32%
 
R&D Expenses $127.1M $189.4M $298.3M $358.1M $421.4M
Selling, General & Admin $309.6M $447.6M $645.5M $817.1M $1B
Other Inc / (Exp) $171K -$73M $577K -$54.7M $1.7M
Operating Expenses $436.8M $637M $943.8M $1.2B $1.4B
Operating Income -$106.8M -$127.7M -$201.2M -$185.5M -$154.8M
 
Net Interest Expenses $18.4M $47.3M -- -- --
EBT. Incl. Unusual Items -$125M -$248M -$190.7M -$177.9M -$70.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.6M $12.3M $2.6M $6.1M $7.9M
Net Income to Company -$119.4M -$260.3M -$193.4M -$183.9M -$78.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$119.4M -$260.3M -$193.4M -$183.9M -$78.8M
 
Basic EPS (Cont. Ops) -$0.40 -$0.83 -$0.59 -$0.55 -$0.23
Diluted EPS (Cont. Ops) -$0.40 -$0.83 -$0.59 -$0.55 -$0.23
Weighted Average Basic Share $299.8M $312.3M $326.3M $333.7M $341.4M
Weighted Average Diluted Share $299.8M $312.3M $326.3M $333.7M $341.4M
 
EBITDA -$50.6M -$132.1M -$83.4M -$36.2M $62M
EBIT -$100M -$198.7M -$185.7M -$172M -$65.7M
 
Revenue (Reported) $431.1M $656.4M $975.2M $1.3B $1.7B
Operating Income (Reported) -$106.8M -$127.7M -$201.2M -$185.5M -$154.8M
Operating Income (Adjusted) -$100M -$198.7M -$185.7M -$172M -$65.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $125.9M $193.6M $274.7M $362.5M $459.9M
Revenue Growth (YoY) 50.04% 53.74% 41.89% 31.95% 26.89%
 
Cost of Revenues $29.1M $42.5M $67.8M $83.3M $108.7M
Gross Profit $96.9M $151.1M $206.9M $279.2M $351.3M
Gross Profit Margin 76.92% 78.05% 75.32% 77.02% 76.37%
 
R&D Expenses $34.8M $61.8M $79.7M $96.4M $120.2M
Selling, General & Admin $86.8M $130.4M $177.9M $225.6M $265.8M
Other Inc / (Exp) $113K -$426K -$1.6M -$2.1M $3.3M
Operating Expenses $121.6M $192.2M $257.6M $322M $386M
Operating Income -$24.7M -$41.1M -$50.7M -$42.8M -$34.7M
 
Net Interest Expenses $9.2M $15.4M -- -- --
EBT. Incl. Unusual Items -$33.8M -$56.9M -$44.8M -$25.8M -$10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177K $20.6M $1.1M $2.1M $2M
Net Income to Company -$34M -$77.5M -$45.9M -$27.9M -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34M -$77.5M -$45.9M -$27.9M -$12.8M
 
Basic EPS (Cont. Ops) -$0.11 -$0.24 -$0.14 -$0.08 -$0.04
Diluted EPS (Cont. Ops) -$0.11 -$0.24 -$0.14 -$0.08 -$0.04
Weighted Average Basic Share $303.2M $320.4M $329M $336.8M $344M
Weighted Average Diluted Share $303.2M $320.4M $329M $336.8M $344M
 
EBITDA -$9.4M -$22.5M -$14.3M $11.4M $26.8M
EBIT -$23.8M -$40.8M -$44M -$24.7M -$9.4M
 
Revenue (Reported) $125.9M $193.6M $274.7M $362.5M $459.9M
Operating Income (Reported) -$24.7M -$41.1M -$50.7M -$42.8M -$34.7M
Operating Income (Adjusted) -$23.8M -$40.8M -$44M -$24.7M -$9.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $431.1M $656.4M $975.2M $1.3B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $101.1M $147.1M $232.6M $307M $378.7M
Gross Profit $330M $509.3M $742.6M $989.7M $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $127.1M $189.4M $298.3M $358.1M $421.4M
Selling, General & Admin $309.6M $447.6M $645.5M $817.1M $1B
Other Inc / (Exp) $171K -$73M $577K -$54.7M $1.7M
Operating Expenses $436.8M $637M $943.8M $1.2B $1.4B
Operating Income -$106.8M -$127.7M -$201.2M -$185.5M -$154.8M
 
Net Interest Expenses $18.4M $47.3M -- -- --
EBT. Incl. Unusual Items -$125M -$248M -$190.7M -$177.9M -$70.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.6M $12.3M $2.6M $6.1M $7.9M
Net Income to Company -$119.4M -$260.3M -$193.4M -$183.9M -$78.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$119.4M -$260.3M -$193.4M -$183.9M -$78.8M
 
Basic EPS (Cont. Ops) -$0.40 -$0.83 -$0.60 -$0.55 -$0.22
Diluted EPS (Cont. Ops) -$0.40 -$0.83 -$0.60 -$0.55 -$0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$50.6M -$132.1M -$83.4M -$36.2M $62M
EBIT -$100M -$198.7M -$185.7M -$172M -$65.7M
 
Revenue (Reported) $431.1M $656.4M $975.2M $1.3B $1.7B
Operating Income (Reported) -$106.8M -$127.7M -$201.2M -$185.5M -$154.8M
Operating Income (Adjusted) -$100M -$198.7M -$185.7M -$172M -$65.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $656.4M $975.2M $1.3B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $147.1M $232.6M $307M $378.7M --
Gross Profit $509.3M $742.6M $989.7M $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $189.4M $298.3M $358.1M $421.4M --
Selling, General & Admin $447.6M $645.5M $817.1M $1B --
Other Inc / (Exp) -$73M $577K -$54.7M $1.7M --
Operating Expenses $637M $943.8M $1.2B $1.4B --
Operating Income -$127.7M -$201.2M -$185.5M -$154.8M --
 
Net Interest Expenses $47.3M $496K -- -- --
EBT. Incl. Unusual Items -$248M -$190.7M -$177.9M -$70.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.3M $2.6M $6.1M $7.9M --
Net Income to Company -$260.3M -$193.4M -$183.9M -$78.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$260.3M -$193.4M -$183.9M -$78.8M --
 
Basic EPS (Cont. Ops) -$0.83 -$0.60 -$0.55 -$0.22 --
Diluted EPS (Cont. Ops) -$0.83 -$0.60 -$0.55 -$0.22 --
Weighted Average Basic Share $1.2B $1.3B $1.3B $1.4B --
Weighted Average Diluted Share $1.2B $1.3B $1.3B $1.4B --
 
EBITDA -$132.1M -$83.4M -$36.2M $62M --
EBIT -$198.7M -$185.7M -$172M -$65.7M --
 
Revenue (Reported) $656.4M $975.2M $1.3B $1.7B --
Operating Income (Reported) -$127.7M -$201.2M -$185.5M -$154.8M --
Operating Income (Adjusted) -$198.7M -$185.7M -$172M -$65.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.9M $313.8M $204.2M $86.9M $147.7M
Short Term Investments $923.2M $1.5B $1.4B $1.6B $1.7B
Accounts Receivable, Net $63.5M $95.5M $148.5M $248.3M $316.8M
Inventory -- -- -- -- --
Prepaid Expenses $28.2M -- -- -- --
Other Current Assets -- $29.4M $70.6M $47.5M $75.5M
Total Current Assets $1.1B $2B $1.9B $2B $2.3B
 
Property Plant And Equipment $166.8M $314.1M $419M $461.4M $635.8M
Long-Term Investments -- -- -- -- --
Goodwill $17.2M $23.5M $148M $148M $181.1M
Other Intangibles $2.8M $1.3M $32.5M $19.6M $21.9M
Other Long-Term Assets $19.7M $7.1M $7.4M $14.5M $21.2M
Total Assets $1.4B $2.4B $2.6B $2.8B $3.3B
 
Accounts Payable $14.5M $26.1M $35.6M $53.7M $105.8M
Accrued Expenses $20.2M $38.1M $68.3M $63.6M $81.6M
Current Portion Of Long-Term Debt -- $12.1M -- -- --
Current Portion Of Capital Lease Obligations $17.7M $25.2M $33.3M $38.4M $47.6M
Other Current Liabilities $8.6M $4.7M -- -- --
Total Current Liabilities $141.4M $288.6M $397.9M $567.1M $793.7M
 
Long-Term Debt $383.3M $1.1B $1.4B $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $563.7M $1.6B $2B $2B $2.3B
 
Common Stock $304K $321K $328K $337K $344K
Other Common Equity Adj $163K -$2.6M -$11.9M $2M -$4.3M
Common Equity $816.9M $815.8M $624M $763M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $816.9M $815.8M $624M $763M $1B
 
Total Liabilities and Equity $1.4B $2.4B $2.6B $2.8B $3.3B
Cash and Short Terms $1B $1.8B $1.6B $1.7B $1.9B
Total Debt $383.3M $1.2B $1.4B $1.3B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.9M $313.8M $204.2M $86.9M $147.7M
Short Term Investments $923.2M $1.5B $1.4B $1.6B $1.7B
Accounts Receivable, Net $63.5M $95.5M $148.5M $248.3M $316.8M
Inventory -- -- -- -- --
Prepaid Expenses $28.2M -- -- -- --
Other Current Assets -- $29.4M $70.6M $47.5M $75.5M
Total Current Assets $1.1B $2B $1.9B $2B $2.3B
 
Property Plant And Equipment $166.8M $314.1M $419M $461.4M $635.8M
Long-Term Investments -- -- -- -- --
Goodwill $17.2M $23.5M $148M $148M $181.1M
Other Intangibles $2.8M $1.3M $32.5M $19.6M $21.9M
Other Long-Term Assets $19.7M $7.1M $7.4M $14.5M $21.2M
Total Assets $1.4B $2.4B $2.6B $2.8B $3.3B
 
Accounts Payable $14.5M $26.1M $35.6M $53.7M $105.8M
Accrued Expenses $20.2M $38.1M $68.3M $63.6M $81.6M
Current Portion Of Long-Term Debt -- $12.1M -- -- --
Current Portion Of Capital Lease Obligations $17.7M $25.2M $33.3M $38.4M $47.6M
Other Current Liabilities $8.6M $4.7M -- -- --
Total Current Liabilities $141.4M $288.6M $397.9M $567.1M $793.7M
 
Long-Term Debt $383.3M $1.1B $1.4B $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $563.7M $1.6B $2B $2B $2.3B
 
Common Stock $304K $321K $328K $337K $344K
Other Common Equity Adj $163K -$2.6M -$11.9M $2M -$4.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $816.9M $815.8M $624M $763M $1B
 
Total Liabilities and Equity $1.4B $2.4B $2.6B $2.8B $3.3B
Cash and Short Terms $1B $1.8B $1.6B $1.7B $1.9B
Total Debt $383.3M $1.2B $1.4B $1.3B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$119.4M -$260.3M -$193.4M -$183.9M -$78.8M
Depreciation & Amoritzation $49.4M $66.6M $102.3M $135.8M $127.7M
Stock-Based Compensation $56.3M $90.1M $202.8M $274M $338.5M
Change in Accounts Receivable -$34.5M -$38.4M -$58.4M -$116.1M -$84.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$17.1M $64.6M $123.6M $254.4M $380.4M
 
Capital Expenditures $75M $107.7M $163.4M $134.9M $213.5M
Cash Acquisitions -$13.9M -$5.6M -$88.2M -$6.1M --
Cash From Investing -$515.3M -$709.3M -$235.7M -$186.2M -$330.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $575M $1.3B -- -- --
Long-Term Debt Repaid -$200K -$370.6M -$16.6M -$207.6M --
Repurchase of Common Stock -$157K -$189K -$3K -$34K --
Other Financing Activities -$88.4M -$111.9M -$2.5M -$18.4M -$19.9M
Cash From Financing $504.9M $847.5M $6.3M -$192.2M $12.8M
 
Beginning Cash (CF) $145.6M $118.1M $321M $215.2M $91.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.5M $202.8M -$105.8M -$124M $63M
Ending Cash (CF) $118.1M $321M $215.2M $91.2M $154.2M
 
Levered Free Cash Flow -$92.1M -$43.1M -$39.8M $119.5M $166.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$34M -$77.5M -$45.9M -$27.9M -$12.8M
Depreciation & Amoritzation $14.4M $18.3M $29.6M $36.2M $36.2M
Stock-Based Compensation $16.2M $28.5M $60.2M $74.4M $94.5M
Change in Accounts Receivable -$16.7M -$12.8M -$24.4M -$52.3M -$69.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$8.8M $40.6M $78.1M $85.4M $127.3M
 
Capital Expenditures $14.7M $32M $44.5M $34.7M $79.6M
Cash Acquisitions -$250K -$5.6M $88.2M -- --
Cash From Investing -$579K -$354.8M -$20M -$101.6M -$167M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$44K -$1K -- -- --
Other Financing Activities -$494K -$2.6M -$506K -$2.3M -$5.2M
Cash From Financing $6.7M $9.8M $8M $9.8M $8M
 
Beginning Cash (CF) $120.8M $625.4M $149M $97.6M $185.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7M -$304.4M $66.2M -$6.4M -$31.7M
Ending Cash (CF) $118.1M $321M $215.2M $91.2M $154.2M
 
Levered Free Cash Flow -$23.5M $8.6M $33.7M $50.7M $47.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$119.4M -$260.3M -$193.4M -$183.9M -$78.8M
Depreciation & Amoritzation $49.4M $66.6M $102.3M $135.8M $127.7M
Stock-Based Compensation $56.3M $90.1M $202.8M $274M $338.5M
Change in Accounts Receivable -$34.5M -$38.4M -$58.4M -$116.1M -$84.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$17.1M $64.6M $123.6M $254.4M $380.4M
 
Capital Expenditures $75M $107.7M $163.4M $134.9M $213.5M
Cash Acquisitions -$13.9M -$5.6M -- -- --
Cash From Investing -$515.3M -$709.3M -$235.7M -$186.2M -$330.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$200K -$370.6M -$16.6M -- --
Repurchase of Common Stock -$157K -$189K -$3K -- --
Other Financing Activities -$88.4M -$111.9M -$2.5M -$18.4M -$19.9M
Cash From Financing $504.9M $847.5M $6.3M -$192.2M $12.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.5M $202.8M -$105.8M -$124M $63M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$92.1M -$43.1M -$39.8M $119.5M $166.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$260.3M -$193.4M -$183.9M -$78.8M --
Depreciation & Amoritzation $66.6M $102.3M $135.8M $127.7M --
Stock-Based Compensation $90.1M $202.8M $274M $338.5M --
Change in Accounts Receivable -$38.4M -$58.4M -$116.1M -$84.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $64.6M $123.6M $254.4M $380.4M --
 
Capital Expenditures $107.7M $163.4M $134.9M $213.5M --
Cash Acquisitions -$5.6M -$0 -- -- --
Cash From Investing -$709.3M -$235.7M -$186.2M -$330.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$370.6M -$16.6M -$207.6M -- --
Repurchase of Common Stock -$189K -$3K -$34K -- --
Other Financing Activities -$111.9M -$2.5M -$18.4M -$19.9M --
Cash From Financing $847.5M $6.3M -$192.2M $12.8M --
 
Beginning Cash (CF) $1.2B $784.2M $745.7M $698.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $202.8M -$105.8M -$124M $63M --
Ending Cash (CF) $1.4B $678.4M $621.7M $761.9M --
 
Levered Free Cash Flow -$43.1M -$39.8M $119.5M $166.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 9.23% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 6.65% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.6% over the past day.

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

Show me the best stock