Financhill
Buy
62

HIMS Quote, Financials, Valuation and Earnings

Last price:
$49.49
Seasonality move :
-11.11%
Day range:
$46.40 - $51.99
52-week range:
$13.47 - $72.98
Dividend yield:
0%
P/E ratio:
71.61x
P/S ratio:
6.68x
P/B ratio:
20.14x
Volume:
83.4M
Avg. volume:
48.4M
1-year change:
146.8%
Market cap:
$11.1B
Revenue:
$1.5B
EPS (TTM):
$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $148.8M $271.9M $526.9M $872M $1.5B
Revenue Growth (YoY) 80.19% 82.77% 93.81% 65.49% 69.33%
 
Cost of Revenues $39.3M $67.4M $118.2M $157.1M $303.4M
Gross Profit $109.5M $204.5M $408.7M $714.9M $1.2B
Gross Profit Margin 73.58% 75.22% 77.57% 81.99% 79.45%
 
R&D Expenses $11.2M $22.4M $29.2M $48.2M $78.8M
Selling, General & Admin $113.4M $249.6M $370.8M $576.3M $846.6M
Other Inc / (Exp) -$2.8M $4.2M $3M $7.9M $9.8M
Operating Expenses $124.6M $319.5M $477.4M $744.4M $1.1B
Operating Income -$15.1M -$115M -$68.7M -$29.5M $61.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$18M -$110.8M -$65.7M -$21.6M $71.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127K -$3.1M -$31K $2M -$54.3M
Net Income to Company -$18.1M -$107.7M -$65.7M -$23.5M $126M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.1M -$107.7M -$65.7M -$23.5M $126M
 
Basic EPS (Cont. Ops) -$0.51 -$0.58 -$0.32 -$0.11 $0.58
Diluted EPS (Cont. Ops) -$0.51 -$0.58 -$0.32 -$0.11 $0.53
Weighted Average Basic Share $35.4M $186.8M $204.5M $209.3M $215.9M
Weighted Average Diluted Share $35.7M $186.8M $204.5M $209.3M $236.8M
 
EBITDA -$14.1M -$111M -$61.2M -$19.9M $79M
EBIT -$15.1M -$115M -$68.7M -$29.5M $61.9M
 
Revenue (Reported) $148.8M $271.9M $526.9M $872M $1.5B
Operating Income (Reported) -$15.1M -$115M -$68.7M -$29.5M $61.9M
Operating Income (Adjusted) -$15.1M -$115M -$68.7M -$29.5M $61.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $52.3M $101.3M $190.8M $278.2M $586M
Revenue Growth (YoY) 74.02% 93.67% 88.3% 45.82% 110.67%
 
Cost of Revenues $12.1M $26.6M $37.3M $49.1M $155.3M
Gross Profit $40.2M $74.8M $153.4M $229.1M $430.7M
Gross Profit Margin 76.93% 73.79% 80.42% 82.36% 73.5%
 
R&D Expenses -- $6.1M $10.7M $15.3M $29.9M
Selling, General & Admin $88.7M $69.9M $127.8M $165.1M $279.8M
Other Inc / (Exp) -$2.9M $761K $1.6M $2.5M $2.6M
Operating Expenses $88.7M $91.7M $164.7M $219.2M $372.8M
Operating Income -$48.4M -$16.9M -$11.3M $9.9M $57.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$51.3M -$16.2M -$9.7M $12.4M $60.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90K $94K $386K $1.3M $11M
Net Income to Company -$51.4M -$16.3M -$10.1M $11.1M $49.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.4M -$16.3M -$10.1M $11.1M $49.5M
 
Basic EPS (Cont. Ops) -$0.34 -$0.08 -$0.05 $0.05 $0.22
Diluted EPS (Cont. Ops) -$0.34 -$0.08 -$0.05 $0.05 $0.20
Weighted Average Basic Share $153.1M $202.7M $207.1M $213.5M $222M
Weighted Average Diluted Share $153.1M $202.7M $207.1M $229.4M $246.6M
 
EBITDA -$48M -$15.2M -$9.1M $12.9M $66.2M
EBIT -$48.4M -$16.9M -$11.3M $9.9M $57.9M
 
Revenue (Reported) $52.3M $101.3M $190.8M $278.2M $586M
Operating Income (Reported) -$48.4M -$16.9M -$11.3M $9.9M $57.9M
Operating Income (Adjusted) -$48.4M -$16.9M -$11.3M $9.9M $57.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $171M $320.9M $616.4M $959.4M $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.9M $81.9M $129M $168.8M $409.6M
Gross Profit $129.1M $239M $487.4M $790.6M $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $33.9M $52.8M $93.4M
Selling, General & Admin $175.2M $241.4M $428.6M $613.7M $961.3M
Other Inc / (Exp) -$6M $7.9M $3.8M $8.8M $9.9M
Operating Expenses $186.4M $322.6M $550.4M $798.9M $1.3B
Operating Income -$57.3M -$83.6M -$63M -$8.3M $109.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$63.3M -$75.6M -$59.2M $513K $119.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $182K -$3.1M $261K $2.9M -$44.6M
Net Income to Company -$63.5M -$72.5M -$59.5M -$2.4M $164.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$63.5M -$72.5M -$59.5M -$2.4M $164.4M
 
Basic EPS (Cont. Ops) -$0.60 -$0.36 -$0.29 -$0.01 $0.75
Diluted EPS (Cont. Ops) -$0.60 -$0.36 -$0.29 -$0.01 $0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$56.3M -$78.1M -$55.2M $2.1M $132.3M
EBIT -$57.6M -$83.6M -$63M -$8.3M $109.9M
 
Revenue (Reported) $171M $320.9M $616.4M $959.4M $1.8B
Operating Income (Reported) -$57.3M -$83.6M -$63M -$8.3M $109.9M
Operating Income (Adjusted) -$57.6M -$83.6M -$63M -$8.3M $109.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $52.3M $101.3M $190.8M $278.2M $586M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.1M $26.6M $37.3M $49.1M $155.3M
Gross Profit $40.2M $74.8M $153.4M $229.1M $430.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $6.1M $10.7M $15.3M $29.9M
Selling, General & Admin $88.7M $69.9M $127.8M $165.1M $279.8M
Other Inc / (Exp) -$2.9M $761K $1.6M $2.5M $2.6M
Operating Expenses $88.7M $91.7M $164.7M $219.2M $372.8M
Operating Income -$48.4M -$16.9M -$11.3M $9.9M $57.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$51.3M -$16.2M -$9.7M $12.4M $60.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90K $94K $386K $1.3M $11M
Net Income to Company -$51.4M -$16.3M -$10.1M $11.1M $49.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.4M -$16.3M -$10.1M $11.1M $49.5M
 
Basic EPS (Cont. Ops) -$0.34 -$0.08 -$0.05 $0.05 $0.22
Diluted EPS (Cont. Ops) -$0.34 -$0.08 -$0.05 $0.05 $0.20
Weighted Average Basic Share $153.1M $202.7M $207.1M $213.5M $222M
Weighted Average Diluted Share $153.1M $202.7M $207.1M $229.4M $246.6M
 
EBITDA -$48M -$15.2M -$9.1M $12.9M $66.2M
EBIT -$48.4M -$16.9M -$11.3M $9.9M $57.9M
 
Revenue (Reported) $52.3M $101.3M $190.8M $278.2M $586M
Operating Income (Reported) -$48.4M -$16.9M -$11.3M $9.9M $57.9M
Operating Income (Adjusted) -$48.4M -$16.9M -$11.3M $9.9M $57.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $27.3M $71.8M $46.8M $96.7M $220.6M
Short Term Investments $72.9M $175.5M $132.9M $124.3M $79.7M
Accounts Receivable, Net $750K $3.6M $3.2M $6.7M $6.1M
Inventory $3.5M $13.6M $21.6M $22.5M $64.4M
Prepaid Expenses $2.7M $4.6M $10.4M $10.7M $16.2M
Other Current Assets $2M $890K $1.8M $4.2M $8.9M
Total Current Assets $113.1M $269.9M $216.6M $265.1M $395.8M
 
Property Plant And Equipment -- $5.1M $16.1M $45.7M $93M
Long-Term Investments -- -- -- -- --
Goodwill -- $110.9M $110.9M $110.9M $112.7M
Other Intangibles $59K $25.9M $21.8M $18.6M $43.4M
Other Long-Term Assets $5.6M $8.8M $889K $947K $1M
Total Assets $118.7M $420.6M $366.3M $441.2M $707.5M
 
Accounts Payable $8.1M $19.6M $32.4M $43.1M $91.2M
Accrued Expenses $3.7M $11.2M $11.5M $29M $53M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.4M $1.7M $1.3M $1.9M
Other Current Liabilities $1.6M -- -- -- --
Total Current Liabilities $15.2M $79.2M $47.9M $88.5M $221.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $265.6M $86M $54.6M $97.2M $230.8M
 
Common Stock $5K $20K $21K $21K $22K
Other Common Equity Adj -$11K -$137K -$277K -$124K -$324K
Common Equity -$146.9M $334.6M $311.7M $344M $476.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$146.9M $334.6M $311.7M $344M $476.7M
 
Total Liabilities and Equity $118.7M $420.6M $366.3M $441.2M $707.5M
Cash and Short Terms $100.2M $247.3M $179.6M $221M $300.3M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $88.2M $48.3M $48.7M $105.2M $273.7M
Short Term Investments $235.1M $154.8M $135.6M $98.4M $48.9M
Accounts Receivable, Net -- $5.5M $4.5M $6.4M $6.9M
Inventory $4.5M $12.1M $20.7M $29.8M $76.1M
Prepaid Expenses -- $10.1M $14M $15.1M $29.1M
Other Current Assets $12.4M $1.2M $1.9M $6.8M $12.2M
Total Current Assets $340.2M $231.9M $225.5M $261.7M $447M
 
Property Plant And Equipment -- $4.8M $4.5M $56.6M $217.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $110.9M $110.9M $110.9M $117.8M
Other Intangibles -- $24.8M $20.9M $17.9M $43.4M
Other Long-Term Assets $5.7M $9.6M $14.4M $994K $3.2M
Total Assets $345.9M $382M $376.3M $448.1M $891.7M
 
Accounts Payable $13.2M $23.9M $37.6M $43.9M $108.9M
Accrued Expenses $5.8M $8.1M $13M $23.4M $45M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.4M $1.7M $1.5M $3.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.7M $48.5M $56.3M $93.3M $280.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $53.4M $54.3M $63.6M $103.6M $342.5M
 
Common Stock $18K $21K $21K $21K $22K
Other Common Equity Adj -$72K -$323K -$111K -$162K -$164K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $292.5M $327.7M $312.7M $344.5M $549.3M
 
Total Liabilities and Equity $345.9M $382M $376.3M $448.1M $891.7M
Cash and Short Terms $323.3M $203.1M $184.4M $203.6M $322.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.1M -$107.7M -$65.7M -$23.5M $126M
Depreciation & Amoritzation $1.1M $4.1M $7.5M $9.5M $17.1M
Stock-Based Compensation $5.8M $67.2M $42.8M $66.1M $92.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $674K -$9.6M -$8M -$902K -$41.6M
Cash From Operations -$2.5M -$34.4M -$26.5M $73.5M $251.1M
 
Capital Expenditures $4.2M $5M $7.2M $26.5M $52.8M
Cash Acquisitions -- -$46.5M -$459K -- -$15.4M
Cash From Investing -$39.7M -$156.3M $34.7M -$12.1M -$19M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.2M -- -- --
Long-Term Debt Repaid -$1.5M -- -- -- --
Repurchase of Common Stock -- -$22M -- -$2M -$83M
Other Financing Activities -$3.4M -$18.8M -$36.6M -$14.1M -$55.7M
Cash From Financing $47.7M $235M -$33.1M -$11.5M -$107.8M
 
Beginning Cash (CF) $22.8M $28.4M $72.6M $47.6M $97.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M $44.4M -$25M $49.9M $124.2M
Ending Cash (CF) $28.4M $72.6M $47.6M $97.5M $221.4M
 
Levered Free Cash Flow -$6.7M -$39.4M -$33.8M $47M $198.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$51.4M -$16.3M -$10.1M $11.1M $49.5M
Depreciation & Amoritzation $394K $1.7M $2.1M $3M $8.3M
Stock-Based Compensation $34.2M $8.9M $14.2M $19M $24.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$980K $1.4M $865K -$7.4M -$11.7M
Cash From Operations -$15.9M -$19.4M $9.5M $25.8M $109.1M
 
Capital Expenditures $803K $1.3M $2.5M $14M $59M
Cash Acquisitions -- -- -- -- -$5.1M
Cash From Investing -$163.3M $18.5M -$4.1M $13M -$32.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$22M -- -- -$28.1M --
Other Financing Activities -$12.8M -$23.4M -$3.7M -$7.3M -$26.9M
Cash From Financing $239.9M -$22.5M -$3.4M -$30.3M -$23M
 
Beginning Cash (CF) $28.4M $72.6M $47.6M $97.5M $221.4M
Foreign Exchange Rate Adjustment $2K -$23K $15K $2K $243K
Additions / Reductions $60.7M -$23.5M $2M $8.6M $53.3M
Ending Cash (CF) $89M $49.1M $49.6M $106.1M $275M
 
Levered Free Cash Flow -$16.8M -$20.7M $7M $11.9M $50.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$63.5M -$72.5M -$59.5M -$2.4M $164.4M
Depreciation & Amoritzation $1.3M $5.4M $7.9M $10.4M $22.4M
Stock-Based Compensation $38.7M $41.8M $48.1M $70.9M $98.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $1.7M -$7.2M -$8.6M -$9.1M -$45.9M
Cash From Operations -$13.2M -$37.9M $2.4M $89.8M $334.3M
 
Capital Expenditures $4.3M $5.5M $8.5M $37.9M $97.8M
Cash Acquisitions -- -$46.5M -$459K -- -$20.5M
Cash From Investing -$210.3M $25.5M $12.1M $5M -$64.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$22M -- -- -$30.1M -$55M
Other Financing Activities -$16.1M -$29.5M -$16.8M -$17.8M -$75.3M
Cash From Financing $257.4M -$27.4M -$14M -$38.4M -$100.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.9M -$39.8M $476K $56.5M $168.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17.5M -$43.4M -$6.1M $51.9M $236.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$51.4M -$16.3M -$10.1M $11.1M $49.5M
Depreciation & Amoritzation $394K $1.7M $2.1M $3M $8.3M
Stock-Based Compensation $34.2M $8.9M $14.2M $19M $24.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$980K $1.4M $865K -$7.4M -$11.7M
Cash From Operations -$15.9M -$19.4M $9.5M $25.8M $109.1M
 
Capital Expenditures $803K $1.3M $2.5M $14M $59M
Cash Acquisitions -- -- -- -- -$5.1M
Cash From Investing -$163.3M $18.5M -$4.1M $13M -$32.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$22M -- -- -$28.1M --
Other Financing Activities -$12.8M -$23.4M -$3.7M -$7.3M -$26.9M
Cash From Financing $239.9M -$22.5M -$3.4M -$30.3M -$23M
 
Beginning Cash (CF) $28.4M $72.6M $47.6M $97.5M $221.4M
Foreign Exchange Rate Adjustment $2K -$23K $15K $2K $243K
Additions / Reductions $60.7M -$23.5M $2M $8.6M $53.3M
Ending Cash (CF) $89M $49.1M $49.6M $106.1M $275M
 
Levered Free Cash Flow -$16.8M -$20.7M $7M $11.9M $50.1M

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

GET BETTER TRADE IDEAS

Popular

Is SoFi Stock a Buy Under $20?
Is SoFi Stock a Buy Under $20?

After briefly flirting with penny‑stock territory during the 2022 bear…

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock