Financhill
Sell
19

S Quote, Financials, Valuation and Earnings

Last price:
$19.27
Seasonality move :
-18.77%
Day range:
$18.85 - $19.36
52-week range:
$14.33 - $29.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.39x
P/B ratio:
3.71x
Volume:
8.2M
Avg. volume:
6.3M
1-year change:
-17.54%
Market cap:
$6.2B
Revenue:
$821.5M
EPS (TTM):
-$0.92
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $93.1M $204.8M $422.2M $621.2M $821.5M
Revenue Growth (YoY) 100.23% 120.08% 106.14% 47.13% 32.25%
 
Cost of Revenues $39.3M $81.7M $144.2M $179.3M $211.1M
Gross Profit $53.7M $123.1M $278M $441.9M $610.4M
Gross Profit Margin 57.73% 60.12% 65.85% 71.14% 74.3%
 
R&D Expenses $62.4M $136.3M $207M $218.2M $267M
Selling, General & Admin $106.8M $254.1M $473.6M $595.4M $672.7M
Other Inc / (Exp) -$424K -$2.3M -$1.3M -$5.8M -$2.2M
Operating Expenses $169.2M $390.4M $680.6M $813.6M $939.7M
Operating Income -$115.5M -$267.2M -$402.6M -$371.7M -$329.4M
 
Net Interest Expenses $1.2M $585K -- -- --
EBT. Incl. Unusual Items -$117.1M -$270.1M -$384.3M -$332.8M -$281.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460K $1M -$5.6M $5.9M $6.8M
Net Income to Company -$117.6M -$271.1M -$378.7M -$338.7M -$288.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$117.6M -$271.1M -$378.7M -$338.7M -$288.4M
 
Basic EPS (Cont. Ops) -$0.55 -$1.56 -$1.36 -$1.15 -$0.92
Diluted EPS (Cont. Ops) -$0.55 -$1.56 -$1.36 -$1.15 -$0.92
Weighted Average Basic Share $215.2M $174.1M $277.8M $294.9M $314.8M
Weighted Average Diluted Share $215.2M $174.1M $277.8M $294.9M $314.8M
 
EBITDA -$112.9M -$261.4M -$352.7M -$292.7M -$238.7M
EBIT -$115.7M -$269.3M -$382.5M -$331.6M -$281.4M
 
Revenue (Reported) $93.1M $204.8M $422.2M $621.2M $821.5M
Operating Income (Reported) -$115.5M -$267.2M -$402.6M -$371.7M -$329.4M
Operating Income (Adjusted) -$115.7M -$269.3M -$382.5M -$331.6M -$281.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $29.9M $65.6M $126.1M $174.2M $225.5M
Revenue Growth (YoY) -- 119.75% 92.11% 38.13% 29.48%
 
Cost of Revenues $13.8M $24.2M $39.8M $48.3M $57M
Gross Profit $16M $41.4M $86.3M $125.9M $168.5M
Gross Profit Margin 53.68% 63.06% 68.46% 72.29% 74.72%
 
R&D Expenses $20.2M $42.6M $53.9M $56.4M $74.6M
Selling, General & Admin $32.9M $69.8M $132.5M $148.3M $174.1M
Other Inc / (Exp) -$302K -$259K -$648K -$3.1M -$1.3M
Operating Expenses $53.1M $112.5M $186.4M $204.7M $248.8M
Operating Income -$37M -$71.1M -$100M -$78.8M -$80.3M
 
Net Interest Expenses $287K -- -- -- --
EBT. Incl. Unusual Items -$37.6M -$71.3M -$91.4M -$70M -$69.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $209K $416K $2.3M $2M $1.6M
Net Income to Company -$37.8M -$71.7M -$93.7M -$72M -$70.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.8M -$71.7M -$93.7M -$72M -$70.8M
 
Basic EPS (Cont. Ops) -$0.18 -$0.27 -$0.33 -$0.24 -$0.22
Diluted EPS (Cont. Ops) -$0.18 -$0.27 -$0.33 -$0.24 -$0.22
Weighted Average Basic Share $215.2M $270.5M $283.6M $301.4M $321.4M
Weighted Average Diluted Share $215.2M $270.5M $283.6M $301.4M $321.4M
 
EBITDA -$36.5M -$69.2M -$81.1M -$59.6M -$58.2M
EBIT -$37.3M -$71.3M -$90.8M -$70M -$69.1M
 
Revenue (Reported) $29.9M $65.6M $126.1M $174.2M $225.5M
Operating Income (Reported) -$37M -$71.1M -$100M -$78.8M -$80.3M
Operating Income (Adjusted) -$37.3M -$71.3M -$90.8M -$70M -$69.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $93.1M $204.8M $422.2M $621.2M $821.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.3M $81.7M $144.2M $179.3M $211.1M
Gross Profit $53.7M $123.1M $278M $441.9M $610.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $62.4M $136.3M $207M $218.2M $267M
Selling, General & Admin $106.8M $254.1M $473.6M $595.4M $672.7M
Other Inc / (Exp) -$424K -$2.3M -$1.3M -$5.8M -$2.2M
Operating Expenses $169.2M $390.4M $680.6M $813.6M $939.7M
Operating Income -$115.5M -$267.2M -$402.6M -$371.7M -$329.4M
 
Net Interest Expenses $1.2M $585K -- -- --
EBT. Incl. Unusual Items -$117.1M -$270.1M -$384.3M -$332.8M -$281.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460K $1M -$5.6M $5.9M $6.8M
Net Income to Company -$117.6M -$271.1M -$378.7M -$338.7M -$288.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$117.6M -$271.1M -$378.7M -$338.7M -$288.4M
 
Basic EPS (Cont. Ops) -$0.55 -$1.35 -$1.36 -$1.16 -$0.92
Diluted EPS (Cont. Ops) -$0.55 -$1.35 -$1.36 -$1.16 -$0.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$112.9M -$261.4M -$352.7M -$292.7M -$238.7M
EBIT -$115.7M -$269.3M -$382.5M -$331.6M -$281.4M
 
Revenue (Reported) $93.1M $204.8M $422.2M $621.2M $821.5M
Operating Income (Reported) -$115.5M -$267.2M -$402.6M -$371.7M -$329.4M
Operating Income (Adjusted) -$115.7M -$269.3M -$382.5M -$331.6M -$281.4M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $204.8M $422.2M $621.2M $821.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $81.7M $144.2M $179.3M $211.1M --
Gross Profit $123.1M $278M $441.9M $610.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $136.3M $207M $218.2M $267M --
Selling, General & Admin $254.1M $473.6M $595.4M $672.7M --
Other Inc / (Exp) -$2.3M -$1.3M -$5.8M -$2.2M --
Operating Expenses $390.4M $680.6M $813.6M $939.7M --
Operating Income -$267.2M -$402.6M -$371.7M -$329.4M --
 
Net Interest Expenses $738K -- -- -- --
EBT. Incl. Unusual Items -$270.1M -$384.3M -$332.8M -$281.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M -$5.6M $5.9M $6.8M --
Net Income to Company -$271.1M -$378.7M -$338.7M -$288.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$271.1M -$378.7M -$338.7M -$288.4M --
 
Basic EPS (Cont. Ops) -$1.35 -$1.36 -$1.16 -$0.92 --
Diluted EPS (Cont. Ops) -$1.35 -$1.36 -$1.16 -$0.92 --
Weighted Average Basic Share $907.5M $1.1B $1.2B $1.3B --
Weighted Average Diluted Share $907.5M $1.1B $1.2B $1.3B --
 
EBITDA -$261.4M -$352.7M -$292.7M -$238.7M --
EBIT -$269.3M -$382.5M -$331.6M -$281.4M --
 
Revenue (Reported) $204.8M $422.2M $621.2M $821.5M --
Operating Income (Reported) -$267.2M -$402.6M -$371.7M -$329.4M --
Operating Income (Adjusted) -$269.3M -$382.5M -$331.6M -$281.4M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $395.5M $1.7B $137.9M $256.7M $186.6M
Short Term Investments $364K $374K $485.6M $669.3M $535.3M
Accounts Receivable, Net $39.3M $101.5M $151.5M $214.3M $236M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.2M $18.9M $101.8M $102.9M $47M
Total Current Assets $464.1M $1.8B $914.7M $1.3B $1.1B
 
Property Plant And Equipment $31.4M $48.8M $62.3M $67.3M $71.8M
Long-Term Investments -- $6M $535.4M $204.8M $419.4M
Goodwill -- $108.2M $540.3M $549.4M $629.6M
Other Intangibles $470K $15.8M $145.1M $122.9M $107.2M
Other Long-Term Assets $2.7M $4.7M $5.5M $8M $23.6M
Total Assets $520.6M $2B $2.3B $2.3B $2.4B
 
Accounts Payable $11.8M $9.9M $11.2M $6.8M $8.2M
Accrued Expenses $23.8M $83.8M $155M $179M $79.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.6M $4.6M $3.9M $4.7M --
Other Current Liabilities -- -- -- -- $55.7M
Total Current Liabilities $128.9M $281.3M $473.3M $590.1M $613.6M
 
Long-Term Debt $19.6M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $841.1M $391.4M $602.2M $727.4M $737.4M
 
Common Stock $2K $27K $29K $30K $32K
Other Common Equity Adj $165K $454K -$6.4M -$1.6M $2.2M
Common Equity -$320.5M $1.7B $1.7B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$320.5M $1.7B $1.7B $1.6B $1.7B
 
Total Liabilities and Equity $520.6M $2B $2.3B $2.3B $2.4B
Cash and Short Terms $395.8M $1.7B $623.5M $926M $721.9M
Total Debt $19.6M -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $395.5M $1.7B $137.9M $256.7M $186.6M
Short Term Investments $364K $374K $485.6M $669.3M $535.3M
Accounts Receivable, Net $39.3M $101.5M $151.5M $214.3M $236M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.2M $18.9M $101.8M $102.9M $47M
Total Current Assets $464.1M $1.8B $914.7M $1.3B $1.1B
 
Property Plant And Equipment $31.4M $48.8M $62.3M $67.3M $71.8M
Long-Term Investments -- $6M $535.4M $204.8M $419.4M
Goodwill -- $108.2M $540.3M $549.4M $629.6M
Other Intangibles $470K $15.8M $145.1M $122.9M $107.2M
Other Long-Term Assets $2.7M $4.7M $5.5M $8M $23.6M
Total Assets $520.6M $2B $2.3B $2.3B $2.4B
 
Accounts Payable $11.8M $9.9M $11.2M $6.8M $8.2M
Accrued Expenses $23.8M $83.8M $155M $179M $79.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.6M $4.6M $3.9M $4.7M --
Other Current Liabilities -- -- -- -- $55.7M
Total Current Liabilities $128.9M $281.3M $473.3M $590.1M $613.6M
 
Long-Term Debt $19.6M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $841.1M $391.4M $602.2M $727.4M $737.4M
 
Common Stock $2K $27K $29K $30K $32K
Other Common Equity Adj $165K $454K -$6.4M -$1.6M $2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$320.5M $1.7B $1.7B $1.6B $1.7B
 
Total Liabilities and Equity $520.6M $2B $2.3B $2.3B $2.4B
Cash and Short Terms $395.8M $1.7B $623.5M $926M $721.9M
Total Debt $19.6M -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$117.6M -$271.1M -$378.7M -$338.7M -$288.4M
Depreciation & Amoritzation $2.8M $7.9M $29.7M $38.9M $42.8M
Stock-Based Compensation $15.9M $87.9M $164.5M $216.9M $267.5M
Change in Accounts Receivable -$8.3M -$59.1M -$44.4M -$61.9M -$21.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$66.6M -$95.6M -$193.3M -$68.4M $33.7M
 
Capital Expenditures $6.3M $10.3M $18.8M $18.8M $27.1M
Cash Acquisitions -- -$3.4M -$281M -$13.6M -$123.8M
Cash From Investing -$6.3M -$19.7M -$1.3B $140.6M -$218.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.9M -- -- -- --
Long-Term Debt Repaid -$20M -$20M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$7.4M -$186K -- --
Cash From Financing $424M $1.4B $36.3M $47.5M $55.9M
 
Beginning Cash (CF) $47.7M $399.1M $1.7B $202.4M $322.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $351.1M $1.3B -$1.5B $119.7M -$128.8M
Ending Cash (CF) $399.1M $1.7B $202.4M $322.1M $193.3M
 
Levered Free Cash Flow -$72.8M -$105.9M -$212.1M -$87.1M $6.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$37.8M -$71.7M -$93.7M -$72M -$70.8M
Depreciation & Amoritzation $811K $2M $9.6M $10.4M $10.9M
Stock-Based Compensation $6.1M $25.7M $46.1M $53.6M $74.1M
Change in Accounts Receivable -$12.6M -$32.8M -$31.7M -$80.8M -$71.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$23.3M -$5.6M -$22.1M -$6.2M -$3.4M
 
Capital Expenditures $2.3M $1.8M $3.5M $4.5M $5.5M
Cash Acquisitions -- -- -- -$13.6M -$62.3M
Cash From Investing -$2.3M -$7.8M -$66.7M $113M -$132.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.8M $17.3M $16.5M $23.7M $24.2M
 
Beginning Cash (CF) $422.6M $1.7B $274.6M $191.6M $305M
Foreign Exchange Rate Adjustment $307K -- -- -- --
Additions / Reductions -$23.8M $4M -$72.2M $130.5M -$111.7M
Ending Cash (CF) $399.1M $1.7B $202.4M $322.1M $193.3M
 
Levered Free Cash Flow -$25.6M -$7.4M -$25.5M -$10.7M -$8.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$117.6M -$271.1M -$378.7M -$338.7M -$288.4M
Depreciation & Amoritzation $2.8M $7.9M $29.7M $38.9M $42.8M
Stock-Based Compensation $15.9M $87.9M $164.5M $216.9M $267.5M
Change in Accounts Receivable -$8.3M -$59.1M -$44.4M -$61.9M -$21.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$66.6M -$95.6M -$193.3M -$68.4M $33.7M
 
Capital Expenditures $6.3M $10.3M $18.8M $18.8M $27.1M
Cash Acquisitions -- -$3.4M -$281M -$13.6M -$123.8M
Cash From Investing -$6.3M -$19.7M -$1.3B $140.6M -$218.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.9M -- -- -- --
Long-Term Debt Repaid -$20M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$7.4M -$186K -- --
Cash From Financing $424M $1.4B $36.3M $47.5M $55.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $351.1M $1.3B -$1.5B $119.7M -$128.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$72.8M -$105.9M -$212.1M -$87.1M $6.6M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders -$271.1M -$378.7M -$338.7M -$288.4M --
Depreciation & Amoritzation $7.9M $29.7M $38.9M $42.8M --
Stock-Based Compensation $87.9M $164.5M $216.9M $267.5M --
Change in Accounts Receivable -$59.1M -$44.4M -$61.9M -$21.2M --
Change in Inventories -- -- -- -- --
Cash From Operations -$95.6M -$193.3M -$68.4M $33.7M --
 
Capital Expenditures $10.3M $18.8M $18.8M $27.1M --
Cash Acquisitions -$3.4M -$281M -$13.6M -$123.8M --
Cash From Investing -$19.7M -$1.3B $140.6M -$218.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$20M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.4M -$186K -- -- --
Cash From Financing $1.4B $36.3M $47.5M $55.9M --
 
Beginning Cash (CF) $4.1B $3.1B $806.6M $1.2B --
Foreign Exchange Rate Adjustment $1.1M -- -- -- --
Additions / Reductions $1.3B -$1.5B $119.7M -$128.8M --
Ending Cash (CF) $5.4B $1.6B $926.3M $1B --
 
Levered Free Cash Flow -$105.9M -$212.1M -$87.1M $6.6M --

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