Financhill
Buy
73

PODD Quote, Financials, Valuation and Earnings

Last price:
$323.85
Seasonality move :
8.75%
Day range:
$322.50 - $328.11
52-week range:
$171.61 - $329.33
Dividend yield:
0%
P/E ratio:
58.19x
P/S ratio:
10.89x
P/B ratio:
17.11x
Volume:
919.9K
Avg. volume:
866.8K
1-year change:
81.95%
Market cap:
$22.8B
Revenue:
$2.1B
EPS (TTM):
$5.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $904.4M $1.1B $1.3B $1.7B $2.1B
Revenue Growth (YoY) 22.51% 21.5% 18.79% 30.02% 22.07%
 
Cost of Revenues $322.1M $346.7M $499.7M $537.2M $625.9M
Gross Profit $582.3M $752.1M $805.6M $1.2B $1.4B
Gross Profit Margin 64.39% 68.45% 61.72% 68.35% 69.79%
 
R&D Expenses $146.8M $160.1M $180.2M $205M $219.6M
Selling, General & Admin $384M $466M $587.8M $734.9M $917.2M
Other Inc / (Exp) $3.3M -$44.3M -$1.1M $2.2M -$5.5M
Operating Expenses $530.8M $626.1M $768M $939.9M $1.1B
Operating Income $51.5M $126M $37.6M $220M $308.9M
 
Net Interest Expenses $45.1M $61.2M $26.7M $7.6M $3.2M
EBT. Incl. Unusual Items $9.7M $20.5M $9.8M $214.6M $300.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $3.7M $5.2M $8.3M -$118.1M
Net Income to Company $6.8M $16.8M $4.6M $206.3M $418.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $16.8M $4.6M $206.3M $418.3M
 
Basic EPS (Cont. Ops) $0.11 $0.25 $0.07 $2.96 $5.97
Diluted EPS (Cont. Ops) $0.10 $0.24 $0.07 $2.94 $5.78
Weighted Average Basic Share $64.7M $67.7M $69.4M $69.8M $70.1M
Weighted Average Diluted Share $65.9M $68.6M $69.9M $73.6M $73.9M
 
EBITDA $110.3M $139.6M $109M $323.6M $423.7M
EBIT $54.9M $82.2M $45.8M $250.8M $342.9M
 
Revenue (Reported) $904.4M $1.1B $1.3B $1.7B $2.1B
Operating Income (Reported) $51.5M $126M $37.6M $220M $308.9M
Operating Income (Adjusted) $54.9M $82.2M $45.8M $250.8M $342.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $252.3M $295.4M $358.1M $441.7M $569M
Revenue Growth (YoY) 27.42% 17.08% 21.23% 23.35% 28.82%
 
Cost of Revenues $84.8M $85.7M $117.6M $134.9M $160M
Gross Profit $167.5M $209.7M $240.5M $306.8M $409M
Gross Profit Margin 66.39% 70.99% 67.16% 69.46% 71.88%
 
R&D Expenses $40.7M $43.1M $50.1M $50.2M $59.6M
Selling, General & Admin $110.5M $128.7M $162.7M $199.7M $260.6M
Other Inc / (Exp) -$2.6M $300K -$200K -$700K -$41.8M
Operating Expenses $151.2M $171.8M $212.8M $249.9M $320.2M
Operating Income $16.3M $37.9M $27.7M $56.9M $88.8M
 
Net Interest Expenses $13.4M $8.9M $2.9M $1.3M --
EBT. Incl. Unusual Items $300K $29.3M $24.6M $54.9M $48.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $300K $1.5M $800K $3.4M $12.7M
Net Income to Company -- $27.8M $23.8M $51.5M $35.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $27.8M $23.8M $51.5M $35.4M
 
Basic EPS (Cont. Ops) -- $0.40 $0.34 $0.74 $0.50
Diluted EPS (Cont. Ops) -- $0.40 $0.34 $0.73 $0.50
Weighted Average Basic Share $66.1M $69.3M $69.6M $70M $70.3M
Weighted Average Diluted Share $66.1M $69.9M $70.1M $73.7M $74.1M
 
EBITDA $25.9M $52.5M $51.2M $84.4M $79M
EBIT $13.1M $37.2M $34M $65.6M $57.3M
 
Revenue (Reported) $252.3M $295.4M $358.1M $441.7M $569M
Operating Income (Reported) $16.3M $37.9M $27.7M $56.9M $88.8M
Operating Income (Adjusted) $13.1M $37.2M $34M $65.6M $57.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $958.7M $1.1B $1.4B $1.8B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $335.8M $347.6M $531.6M $554.5M $651M
Gross Profit $622.9M $794.3M $836.4M $1.2B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $152M $162.5M $187.2M $205.1M $229M
Selling, General & Admin $410.6M $484.2M $621.8M $771.9M $978.1M
Other Inc / (Exp) $700K -$41.4M -$1.6M $1.7M -$46.6M
Operating Expenses $562.6M $646.7M $809M $977M $1.2B
Operating Income $60.3M $147.6M $27.4M $249.2M $340.8M
 
Net Interest Expenses $48.4M $56.7M $20.7M $6M $800K
EBT. Incl. Unusual Items $12.6M $49.5M $5.1M $244.9M $293.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $4.9M $4.5M $10.9M -$108.8M
Net Income to Company $8.9M $44.6M $600K $234M $402.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.9M $44.6M $600K $234M $402.2M
 
Basic EPS (Cont. Ops) $0.14 $0.63 $0.01 $3.35 $5.74
Diluted EPS (Cont. Ops) $0.13 $0.63 -- $3.30 $5.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $119M $166.2M $105.6M $356.8M $418.3M
EBIT $59.7M $106.3M $40.5M $282.4M $334.6M
 
Revenue (Reported) $958.7M $1.1B $1.4B $1.8B $2.2B
Operating Income (Reported) $60.3M $147.6M $27.4M $249.2M $340.8M
Operating Income (Adjusted) $59.7M $106.3M $40.5M $282.4M $334.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $252.3M $295.4M $358.1M $441.7M $569M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $84.8M $85.7M $117.6M $134.9M $160M
Gross Profit $167.5M $209.7M $240.5M $306.8M $409M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $40.7M $43.1M $50.1M $50.2M $59.6M
Selling, General & Admin $110.5M $128.7M $162.7M $199.7M $260.6M
Other Inc / (Exp) -$2.6M $300K -$200K -$700K -$41.8M
Operating Expenses $151.2M $171.8M $212.8M $249.9M $320.2M
Operating Income $16.3M $37.9M $27.7M $56.9M $88.8M
 
Net Interest Expenses $13.4M $8.9M $2.9M $1.3M --
EBT. Incl. Unusual Items $300K $29.3M $24.6M $54.9M $48.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $300K $1.5M $800K $3.4M $12.7M
Net Income to Company -- $27.8M $23.8M $51.5M $35.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $27.8M $23.8M $51.5M $35.4M
 
Basic EPS (Cont. Ops) -- $0.40 $0.34 $0.74 $0.50
Diluted EPS (Cont. Ops) -- $0.40 $0.34 $0.73 $0.50
Weighted Average Basic Share $66.1M $69.3M $69.6M $70M $70.3M
Weighted Average Diluted Share $66.1M $69.9M $70.1M $73.7M $74.1M
 
EBITDA $25.9M $52.5M $51.2M $84.4M $79M
EBIT $13.1M $37.2M $34M $65.6M $57.3M
 
Revenue (Reported) $252.3M $295.4M $358.1M $441.7M $569M
Operating Income (Reported) $16.3M $37.9M $27.7M $56.9M $88.8M
Operating Income (Adjusted) $13.1M $37.2M $34M $65.6M $57.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $907.2M $790M $674.2M $704.2M $953.4M
Short Term Investments $40.4M -- -- -- --
Accounts Receivable, Net $95.3M $161M $205.6M $356.5M $357.2M
Inventory $154.3M $303.2M $346.8M $402.6M $430.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.5M $74M $86.9M $116.4M $142M
Total Current Assets $1.2B $1.3B $1.3B $1.6B $1.9B
 
Property Plant And Equipment $478.7M $536.5M $599.9M $664.9M $723.1M
Long-Term Investments -- -- -- -- --
Goodwill $39.8M $39.8M $51.7M $51.7M $51.5M
Other Intangibles $28.7M $36.6M $75.5M $98.7M $98.5M
Other Long-Term Assets $77M $106.1M $210M $188.2M $181.5M
Total Assets $1.9B $2B $2.3B $2.6B $3.1B
 
Accounts Payable $54.1M $37.7M $30.8M $19.2M $19.8M
Accrued Expenses $85M $93.3M $159.8M $187M $200.9M
Current Portion Of Long-Term Debt $15.6M -- -- $49.4M $96M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $50.7M $73.6M $68.9M
Total Current Liabilities $207.8M $228.8M $364.7M $451.2M $528.4M
 
Long-Term Debt $1B $1.2B $1.4B $1.4B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.5B $1.8B $1.9B $1.9B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj $5.5M -$2.2M $20M $8M -$13.2M
Common Equity $603.6M $556.3M $476.4M $732.7M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $603.6M $556.3M $476.4M $732.7M $1.2B
 
Total Liabilities and Equity $1.9B $2B $2.3B $2.6B $3.1B
Cash and Short Terms $947.6M $790M $674.2M $704.2M $953.4M
Total Debt $1.1B $1.3B $1.4B $1.4B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $817.9M $708.5M $620.7M $751.2M $1.3B
Short Term Investments $29.5M -- -- -- --
Accounts Receivable, Net $97.9M $189.3M $217.2M $320.5M $392.4M
Inventory $170.1M $314.8M $386.1M $430.6M $440.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $73.6M $71.7M $106M $116.1M $202.2M
Total Current Assets $1.2B $1.3B $1.3B $1.6B $2.3B
 
Property Plant And Equipment $497.9M $538.2M $596.6M $667.7M $718.7M
Long-Term Investments -- -- -- -- --
Goodwill $39.8M $51.8M $51.7M $51.7M $51.5M
Other Intangibles $29.7M $52.8M $100.2M $98.5M $99.8M
Other Long-Term Assets $80.9M $141M $210.6M $187.7M $318.9M
Total Assets $1.8B $2.1B $2.3B $2.6B $3.5B
 
Accounts Payable $59.1M $52.2M $85.9M $75.9M $57.6M
Accrued Expenses $68.5M $92.9M $156.8M $184.3M $290.2M
Current Portion Of Long-Term Debt $15.7M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $57.6M $68.9M --
Total Current Liabilities $185.5M $215M $383.3M $432.4M $520.4M
 
Long-Term Debt $1.1B $1.4B $1.4B $1.4B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.6B $1.8B $1.8B $2.2B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj $3.2M $12.2M $15.9M -$500K -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $585.3M $446.7M $502.8M $790.7M $1.3B
 
Total Liabilities and Equity $1.8B $2.1B $2.3B $2.6B $3.5B
Cash and Short Terms $847.4M $708.5M $620.7M $751.2M $1.3B
Total Debt $1.1B $1.4B $1.4B $1.4B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.8M $16.8M $4.6M $206.3M $418.3M
Depreciation & Amoritzation $55.4M $57.4M $63.2M $72.8M $80.8M
Stock-Based Compensation $35.9M $34.4M $40.9M $48.3M $69.3M
Change in Accounts Receivable -$13.7M -$71.3M -$51.8M -$154.2M -$10.4M
Change in Inventories -$50.5M -$154.4M -$49.1M -$53.6M -$32.4M
Cash From Operations $84M -$68.1M $119M $145.7M $430.3M
 
Capital Expenditures $166.5M $122.7M $157.3M $109.2M $134M
Cash Acquisitions -- -- -$26M -$3M --
Cash From Investing $14M -$82.7M -$191.1M -$119.4M -$146.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $128.3M $532.6M -- -- $175.5M
Long-Term Debt Repaid -$1.7M -$483.2M -$39.8M -$27M -$216.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30.3M -$32.2M -$16.8M -$13.5M -$7.6M
Cash From Financing $605.5M $40.7M -$40.3M -$13.6M -$28.1M
 
Beginning Cash (CF) $213.7M $922M $806.4M $689.7M $704.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $703.5M -$110.1M -$112.4M $12.7M $256M
Ending Cash (CF) $922M $806.4M $689.7M $704.2M $953.4M
 
Levered Free Cash Flow -$82.5M -$190.8M -$38.3M $36.5M $296.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $27.8M $23.8M $51.5M $35.4M
Depreciation & Amoritzation $12.8M $15.3M $17.2M $18.8M $21.7M
Stock-Based Compensation $8.6M $9.5M $12.1M $14.2M $18.2M
Change in Accounts Receivable -$22.3M -$30M -$12.1M $36.6M -$33.4M
Change in Inventories -$17.9M -$13M -$38.2M -$29.6M -$6.6M
Cash From Operations -$35.1M -$13.7M $500K $87.6M $63.8M
 
Capital Expenditures $33.4M $15.9M $37.1M $24M $15.7M
Cash Acquisitions -- -$26M -$3M -- --
Cash From Investing -$22.7M -$46.9M -$42.1M -$24M -$15.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $456.1M
Long-Term Debt Repaid -$3.8M -$6.1M -$6.7M -$14.9M -$182.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26.1M -$15.3M -$11.4M -$5M -$21.2M
Cash From Financing -$28.4M -$20.3M -$12.1M -$14.1M $277.8M
 
Beginning Cash (CF) $922M $806.4M $689.7M $704.2M $953.4M
Foreign Exchange Rate Adjustment -$300K -$600K -$100K -$2.5M $3.8M
Additions / Reductions -$86.2M -$80.9M -$53.7M $49.5M $325.9M
Ending Cash (CF) $835.5M $724.9M $635.9M $751.2M $1.3B
 
Levered Free Cash Flow -$68.5M -$29.6M -$36.6M $63.6M $48.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.9M $44.6M $600K $234M $402.2M
Depreciation & Amoritzation $59.3M $59.9M $65.1M $74.4M $83.7M
Stock-Based Compensation $36.6M $35.3M $43.5M $50.4M $73.3M
Change in Accounts Receivable -$21.4M -$79M -$33.9M -$105.5M -$80.4M
Change in Inventories -$73.2M -$149.5M -$74.3M -$45M -$9.4M
Cash From Operations $52.5M -$46.7M $133.2M $232.8M $406.5M
 
Capital Expenditures $172.5M $105.2M $178.5M $96.1M $125.7M
Cash Acquisitions -- -$26M -$3M -- --
Cash From Investing -$22.1M -$106.9M -$186.3M -$101.3M -$137.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.5M -$485.5M -$40.4M -$35.2M -$383.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31.2M -$21.4M -$12.9M -$7.1M -$23.8M
Cash From Financing $596.1M $48.8M -$32.1M -$15.6M $263.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $626.5M -$104.8M -$85.2M $115.9M $532.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$120M -$151.9M -$45.3M $136.7M $280.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $27.8M $23.8M $51.5M $35.4M
Depreciation & Amoritzation $12.8M $15.3M $17.2M $18.8M $21.7M
Stock-Based Compensation $8.6M $9.5M $12.1M $14.2M $18.2M
Change in Accounts Receivable -$22.3M -$30M -$12.1M $36.6M -$33.4M
Change in Inventories -$17.9M -$13M -$38.2M -$29.6M -$6.6M
Cash From Operations -$35.1M -$13.7M $500K $87.6M $63.8M
 
Capital Expenditures $33.4M $15.9M $37.1M $24M $15.7M
Cash Acquisitions -- -$26M -$3M -- --
Cash From Investing -$22.7M -$46.9M -$42.1M -$24M -$15.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $456.1M
Long-Term Debt Repaid -$3.8M -$6.1M -$6.7M -$14.9M -$182.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26.1M -$15.3M -$11.4M -$5M -$21.2M
Cash From Financing -$28.4M -$20.3M -$12.1M -$14.1M $277.8M
 
Beginning Cash (CF) $922M $806.4M $689.7M $704.2M $953.4M
Foreign Exchange Rate Adjustment -$300K -$600K -$100K -$2.5M $3.8M
Additions / Reductions -$86.2M -$80.9M -$53.7M $49.5M $325.9M
Ending Cash (CF) $835.5M $724.9M $635.9M $751.2M $1.3B
 
Levered Free Cash Flow -$68.5M -$29.6M -$36.6M $63.6M $48.1M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Sell
10
EXOD alert for May 29

Exodus Movement [EXOD] is up 17.31% over the past day.

Buy
80
SBET alert for May 29

SharpLink Gaming [SBET] is up 181.07% over the past day.

Buy
100
BOX alert for May 29

Box [BOX] is up 1.38% over the past day.

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

Show me the best stock