Financhill
Buy
57

ABNB Quote, Financials, Valuation and Earnings

Last price:
$134.97
Seasonality move :
16.11%
Day range:
$132.21 - $135.58
52-week range:
$110.38 - $170.10
Dividend yield:
0%
P/E ratio:
47.20x
P/S ratio:
8.06x
P/B ratio:
9.90x
Volume:
3.7M
Avg. volume:
5M
1-year change:
-4.46%
Market cap:
$84B
Revenue:
$9.9B
EPS (TTM):
$2.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.8B $3.4B $6B $8.4B $9.9B
Revenue Growth (YoY) 31.58% -29.7% 77.37% 40.17% 18.07%
 
Cost of Revenues $1.2B $876M $1.2B $1.5B $1.7B
Gross Profit $3.6B $2.5B $4.8B $6.9B $8.2B
Gross Profit Margin 75.1% 74.07% 80.71% 82.15% 82.83%
 
R&D Expenses $976.7M $2.8B $1.4B $1.5B $1.7B
Selling, General & Admin $2.3B $2.3B $2B $2.5B $3.8B
Other Inc / (Exp) $13.9M -$1.1B -$417M -$64M -$54M
Operating Expenses $4.1B $5.9B $4.3B $5B $6.7B
Operating Income -$501.5M -$3.4B $542M $1.9B $1.5B
 
Net Interest Expenses -- $144.6M $425M -- --
EBT. Incl. Unusual Items -$411.7M -$4.7B -$300M $2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $262.6M -$97.2M $52M $96M -$2.7B
Net Income to Company -$674.3M -$4.6B -$352M $1.9B $4.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$674.3M -$4.6B -$352M $1.9B $4.8B
 
Basic EPS (Cont. Ops) -$1.27 -$16.12 -$0.57 $2.97 $7.52
Diluted EPS (Cont. Ops) -$1.27 -$16.12 -$0.57 $2.79 $7.24
Weighted Average Basic Share $530.9M $284.4M $616M $637M $637M
Weighted Average Diluted Share $530.9M $284.4M $616M $680M $662M
 
EBITDA -$287.6M -$4.4B $276M $2.1B $2.2B
EBIT -$401.7M -$4.5B $138M $2B $2.2B
 
Revenue (Reported) $4.8B $3.4B $6B $8.4B $9.9B
Operating Income (Reported) -$501.5M -$3.4B $542M $1.9B $1.5B
Operating Income (Adjusted) -$401.7M -$4.5B $138M $2B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $2.2B $2.9B $3.4B $3.7B
Revenue Growth (YoY) -- 66.68% 28.9% 17.79% 9.86%
 
Cost of Revenues $227.3M $311.6M $401M $459M $465M
Gross Profit $1.1B $1.9B $2.5B $2.9B $3.3B
Gross Profit Margin 83.07% 86.07% 86.1% 86.49% 87.54%
 
R&D Expenses $213.9M $344.4M $366M $419M $524M
Selling, General & Admin $293.5M $501.6M $624M $707M $849M
Other Inc / (Exp) -$78.9M $2.6M $13M -$9M $3M
Operating Expenses $673.5M $1.1B $1.3B $1.4B $1.7B
Operating Income $441.5M $851.5M $1.2B $1.5B $1.5B
 
Net Interest Expenses $55.5M $3.7M -- -- --
EBT. Incl. Unusual Items $307.1M $850.5M $1.3B $1.7B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.7M $16.6M $56M -$2.7B $367M
Net Income to Company $219.3M $833.9M $1.2B $4.4B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $219.3M $833.9M $1.2B $4.4B $1.4B
 
Basic EPS (Cont. Ops) $0.37 $1.34 $1.90 $6.83 $2.17
Diluted EPS (Cont. Ops) $0.37 $1.22 $1.79 $6.63 $2.13
Weighted Average Basic Share $587.2M $621M $639M $640M $631M
Weighted Average Diluted Share $587.2M $681.9M $680M $660M $642M
 
EBITDA $396.6M $890.8M $1.3B $1.5B $1.5B
EBIT $366.9M $857.1M $1.3B $1.5B $1.5B
 
Revenue (Reported) $1.3B $2.2B $2.9B $3.4B $3.7B
Operating Income (Reported) $441.5M $851.5M $1.2B $1.5B $1.5B
Operating Income (Adjusted) $366.9M $857.1M $1.3B $1.5B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $5.3B $8B $9.6B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $959.9M $1.1B $1.4B $1.7B $1.8B
Gross Profit $2.7B $4.2B $6.6B $7.9B $9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $973.6M $3.1B $1.5B $1.7B $2B
Selling, General & Admin $1.6B $2.8B $2.4B $2.8B $4.2B
Other Inc / (Exp) -$280.9M -$1.3B -$80.9M -$46M -$45M
Operating Expenses $3.3B $6.9B $4.8B $5.7B $7.4B
Operating Income -$680.9M -$2.6B $1.7B $2.2B $1.6B
 
Net Interest Expenses $69.6M $487M -- -- --
EBT. Incl. Unusual Items -$1B -$4.4B $1.7B $2.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M -$70.5M $88.9M -$2.6B $488M
Net Income to Company -- -$4.3B $1.6B $5.5B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1B -$4.3B $1.6B $5.5B $1.8B
 
Basic EPS (Cont. Ops) -$2.01 -$11.96 $2.55 $8.53 $2.90
Diluted EPS (Cont. Ops) -$2.01 -$12.08 $2.40 $8.27 $2.85
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$756.4M -$3.7B $1.8B $2.4B $2.4B
EBIT -$887.7M -$3.9B $1.7B $2.4B $2.3B
 
Revenue (Reported) $3.6B $5.3B $8B $9.6B $10.8B
Operating Income (Reported) -$680.9M -$2.6B $1.7B $2.2B $1.6B
Operating Income (Adjusted) -$887.7M -$3.9B $1.7B $2.4B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $4.5B $6.5B $7.7B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $666.3M $860.5M $1.2B $1.3B $1.5B
Gross Profit $1.9B $3.6B $5.3B $6.4B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $690.7M $1.1B $1.1B $1.3B $1.5B
Selling, General & Admin $966.6M $1.5B $1.8B $2.2B $2.5B
Other Inc / (Exp) -$252.7M -$412.1M -$76M -$58M -$49M
Operating Expenses $2.2B $3.1B $3.7B $4.4B $5B
Operating Income -$353M $465.8M $1.7B $2B $2.1B
 
Net Interest Expenses $98.9M $426.1M $1M -- --
EBT. Incl. Unusual Items -$689.4M -$372.4M $1.6B $2.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $34.1M $71M -$2.7B $522M
Net Income to Company -$696.9M -$406.5M $1.6B $5.1B $2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$696.9M -$406.5M $1.6B $5.1B $2.2B
 
Basic EPS (Cont. Ops) -$1.35 -$0.72 $2.46 $8.03 $3.45
Diluted EPS (Cont. Ops) -$1.35 -$0.84 $2.32 $7.79 $3.40
Weighted Average Basic Share $1.6B $1.8B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.6B $1.9B $2B $2B $1.9B
 
EBITDA -$455.3M $170.1M $1.7B $2B $2.2B
EBIT -$548.8M $62.7M $1.7B $2B $2.1B
 
Revenue (Reported) $2.5B $4.5B $6.5B $7.7B $8.6B
Operating Income (Reported) -$353M $465.8M $1.7B $2B $2.1B
Operating Income (Adjusted) -$548.8M $62.7M $1.7B $2B $2.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2B $5.5B $6.1B $7.4B $6.9B
Short Term Investments $1.1B $910.7M $2.3B $2.2B $3.2B
Accounts Receivable, Net -- -- -- $200M $249M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $341.6M $310M $349M $256M $320M
Total Current Assets $6.6B $8.9B $12.4B $14.9B $16.5B
 
Property Plant And Equipment $686.9M $654.3M $429M $259M $279M
Long-Term Investments -- -- -- -- --
Goodwill $652.1M $655.8M $653M $650M $752M
Other Intangibles $102.9M $75.9M $52M $34M $40M
Other Long-Term Assets $306.8M $189.2M $188M $218M $184M
Total Assets $8.3B $10.5B $13.7B $16B $20.6B
 
Accounts Payable $151.4M $79.9M $118M $137M $141M
Accrued Expenses $485.8M $346.8M $552M $813M $897M
Current Portion Of Long-Term Debt -- $26.8M -- -- --
Current Portion Of Capital Lease Obligations $38M $56.6M $63M $59M $61M
Other Current Liabilities $689.9M $1.7B -- -- --
Total Current Liabilities $5.2B $5.1B $6.4B $8B $10B
 
Long-Term Debt -- $1.8B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $7.6B $8.9B $10.5B $12.5B
 
Common Stock $26K $60K -- -- --
Other Common Equity Adj -$4.4M $2.6M -$7M -$32M -$49M
Common Equity -$807.7M $2.9B $4.8B $5.6B $8.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$807.7M $2.9B $4.8B $5.6B $8.2B
 
Total Liabilities and Equity $8.3B $10.5B $13.7B $16B $20.6B
Cash and Short Terms $3.1B $6.4B $8.3B $9.6B $10.1B
Total Debt -- $1.8B $2B $2B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.7B $6B $7.5B $8.2B $7.7B
Short Term Investments $1.8B $1.9B $2.1B $2.8B $3.6B
Accounts Receivable, Net -- -- -- $206M $175M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $306.9M $345M $432M $369M $318M
Total Current Assets $7.2B $12.2B $14.9B $17.5B $18.3B
 
Property Plant And Equipment $615.7M $453.9M $272.7M $270M $262M
Long-Term Investments -- -- -- -- --
Goodwill $653.8M $653.6M $646.5M -- --
Other Intangibles $74.6M $58M $38.2M -- --
Other Long-Term Assets $172.2M $195.5M $252.7M $195M $207M
Total Assets $8.7B $13.6B $16.1B $21.4B $22.2B
 
Accounts Payable $46M $97.1M $152.7M $163M $181M
Accrued Expenses $3B $433.1M $608.3M $713M $929M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62.7M $65.6M $52.3M $54M $54M
Other Current Liabilities $459.8M $1B $1.3B -- --
Total Current Liabilities $5.9B $6.6B $8B $9.8B $11.3B
 
Long-Term Debt $1.8B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $9.1B $10.5B $12.3B $13.7B
 
Common Stock $53K $62K $63K -- --
Other Common Equity Adj -$2.9M -$3.2M -$41.9M -$5M -$47M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $321.2M $4.4B $5.5B $9.1B $8.5B
 
Total Liabilities and Equity $8.7B $13.6B $16.1B $21.4B $22.2B
Cash and Short Terms $4.5B $7.9B $9.6B $11B $11.3B
Total Debt $1.8B $2B $2B $2B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$674.3M -$4.6B -$352M $1.9B $4.8B
Depreciation & Amoritzation $114.2M $125.9M $138M $81M $44M
Stock-Based Compensation $97.5M $3B $899M $930M $1.1B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $222.7M -$629.7M $2.3B $3.4B $3.9B
 
Capital Expenditures $125.5M $37.4M -- -- --
Cash Acquisitions -$400.3M -- -- -- --
Cash From Investing -$347.2M $79.6M -$1.4B -$28M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.9B $2B -- --
Long-Term Debt Repaid -- -$5M -$2.2B -- --
Repurchase of Common Stock -- -- -- -$1.5B -$2.3B
Other Financing Activities $848.7M -$2.6B $1.3B $723M -$288M
Cash From Financing $854.6M $2.9B $1.3B -$689M -$2.4B
 
Beginning Cash (CF) $4.4B $5.1B $7.7B $9.7B $12.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $730.2M $2.4B $2.3B $2.7B $412M
Ending Cash (CF) $5.1B $7.7B $9.7B $12.1B $12.7B
 
Levered Free Cash Flow $97.3M -$667.1M $2.3B $3.4B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $219.3M $833.9M $1.2B $4.4B $1.4B
Depreciation & Amoritzation $29.6M $33.7M $13M $8M $15M
Stock-Based Compensation $29.4M $210.8M $234M $286M $362M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $335.7M $534.7M $964M $1.3B $1.1B
 
Capital Expenditures $7.6M $5.5M $6M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$237.3M -$175.7M -$56M -$364M -$202M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.5M -- -- -- --
Repurchase of Common Stock -- -- -$1B -$500M -$1.1B
Other Financing Activities -$1B -$2.3B -$2.6B -$3.2B -$4.1B
Cash From Financing -$1B -$2.3B -$3.6B -$3.7B -$5.2B
 
Beginning Cash (CF) $5.9B $11.9B $15.2B $17B $18.2B
Foreign Exchange Rate Adjustment $104.8M -$103.3M -$317M -$142M $319M
Additions / Reductions -$931.6M -$2B -$2.7B -$2.8B -$4.3B
Ending Cash (CF) $5B $9.9B $12.3B $14.1B $14.2B
 
Levered Free Cash Flow $328M $529.2M $958M $1.3B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$4.3B $1.6B $5.5B $1.8B
Depreciation & Amoritzation -- $139.9M $98.5M $41M $59M
Stock-Based Compensation $108.8M $3.6B $901.9M $1.1B $1.3B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $1.8B $3.3B $4.3B $4.1B
 
Capital Expenditures $29.5M $28.7M -$3.9M -$17M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$126.8M -$214.5M -$710M -$871M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $2B -- -- --
Long-Term Debt Repaid -- -$2.2B -- -- --
Repurchase of Common Stock -- -- -$1B -$2B -$3.3B
Other Financing Activities -- -$337M $829.6M -$140M -$218M
Cash From Financing -- $3.2B -$72.7M -$2B -$3.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $4.9B $3.1B $1.6B -$169M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $1.8B $3.4B $4.3B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$696.9M -$406.5M $1.6B $5.1B $2.2B
Depreciation & Amoritzation $93.4M $107.5M $68M $28M $43M
Stock-Based Compensation $108.8M $673.1M $676M $830M $1B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$490.6M $1.9B $3B $3.8B $4.1B
 
Capital Expenditures $29.5M $20.9M $17M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$816.1M -$1B $115M -$567M -$396M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $2B -- -- --
Long-Term Debt Repaid -$2.5M -$2.2B -- -- --
Repurchase of Common Stock -- -- -$1B -$1.5B -$2.6B
Other Financing Activities -$757.6M $1.6B $1B $173M $243M
Cash From Financing $1.2B $1.5B $75M -$1.3B -$2.2B
 
Beginning Cash (CF) $15.2B $28.1B $37.9B $45B $47.4B
Foreign Exchange Rate Adjustment $35.2M -$159M -$625M -$10M $117M
Additions / Reductions -$132.5M $2.4B $3.2B $2B $1.4B
Ending Cash (CF) $15.1B $30.3B $40.4B $46.9B $48.9B
 
Levered Free Cash Flow -$520.1M $1.9B $3B $3.8B $4.1B

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock