Financhill
Buy
84

AXON Quote, Financials, Valuation and Earnings

Last price:
$684.87
Seasonality move :
8.89%
Day range:
$677.61 - $697.39
52-week range:
$273.52 - $715.99
Dividend yield:
0%
P/E ratio:
165.36x
P/S ratio:
24.48x
P/B ratio:
20.85x
Volume:
642.6K
Avg. volume:
654.1K
1-year change:
121.49%
Market cap:
$53.3B
Revenue:
$2.1B
EPS (TTM):
$4.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $681M $863.4M $1.2B $1.6B $2.1B
Revenue Growth (YoY) 28.28% 26.78% 37.5% 31.47% 33.44%
 
Cost of Revenues $264.7M $322.5M $461M $605.2M $841.1M
Gross Profit $416.3M $540.9M $726.1M $955.5M $1.2B
Gross Profit Margin 61.14% 62.65% 61.17% 61.22% 59.61%
 
R&D Expenses $123.2M $194M $233.8M $303.7M $441.6M
Selling, General & Admin $307.3M $515M $399.3M $494.9M $741.2M
Other Inc / (Exp) -- $25.3M $99M -$41.9M $286.4M
Operating Expenses $430.5M $709M $633.1M $798.6M $1.2B
Operating Income -$14.2M -$168.1M $93M $156.9M $58.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$6.3M -$141.4M $196.2M $157.1M $381.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.6M -$81.4M $49.3M -$18.7M $4.5M
Net Income to Company -$1.7M -$60M $146.9M $175.8M $377M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7M -$60M $146.9M $175.8M $377M
 
Basic EPS (Cont. Ops) -$0.03 -$0.91 $2.07 $2.37 $4.98
Diluted EPS (Cont. Ops) -$0.03 -$0.91 $2.03 $2.33 $4.80
Weighted Average Basic Share $61.8M $66.2M $71.1M $74.2M $75.7M
Weighted Average Diluted Share $61.8M $66.2M $72.5M $75.5M $78.6M
 
EBITDA -$1.7M -$149.4M $116.1M $183.4M $437M
EBIT -$14.2M -$168.1M $93M $164.1M $388.6M
 
Revenue (Reported) $681M $863.4M $1.2B $1.6B $2.1B
Operating Income (Reported) -$14.2M -$168.1M $93M $156.9M $58.5M
Operating Income (Adjusted) -$14.2M -$168.1M $93M $164.1M $388.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $195M $256.4M $343M $459.9M $603.6M
Revenue Growth (YoY) 32.52% 31.49% 33.78% 34.06% 31.26%
 
Cost of Revenues $71.7M $100.7M $138.9M $201.2M $237.9M
Gross Profit $123.4M $155.7M $204.1M $258.6M $365.7M
Gross Profit Margin 63.25% 60.74% 59.5% 56.24% 60.59%
 
R&D Expenses $47M $48.4M $70.9M $91.1M $151M
Selling, General & Admin $126.6M $90.1M $116.6M $151.1M $223.5M
Other Inc / (Exp) -- -- $15.6M $139.1M $114.4M
Operating Expenses $173.6M $138.5M $187.5M $242.2M $374.5M
Operating Income -$50.3M $17.2M $16.6M $16.5M -$8.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$49.7M $72.5M $41.9M $165.9M $108.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.8M $17.6M -$3.3M $32.5M $20.4M
Net Income to Company -$47.9M $54.9M $45.1M $133.4M $88M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.9M $54.9M $45.1M $133.4M $88M
 
Basic EPS (Cont. Ops) -$0.75 $0.77 $0.62 $1.77 $1.14
Diluted EPS (Cont. Ops) -$0.75 $0.76 $0.61 $1.73 $1.08
Weighted Average Basic Share $64M $71M $72.6M $75.4M $76.9M
Weighted Average Diluted Share $64M $72.3M $73.9M $77.1M $81.5M
 
EBITDA -$46M $22.9M $50.3M $175M $135.7M
EBIT -$50.3M $17.2M $43.6M $167.7M $116.2M
 
Revenue (Reported) $195M $256.4M $343M $459.9M $603.6M
Operating Income (Reported) -$50.3M $17.2M $16.6M $16.5M -$8.8M
Operating Income (Adjusted) -$50.3M $17.2M $43.6M $167.7M $116.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $728.9M $924.8M $1.3B $1.7B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $277.8M $351.5M $499.3M $666.7M $881.1M
Gross Profit $451.1M $573.3M $774.5M $1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $143.8M $195.4M $256.3M $323.9M $501.5M
Selling, General & Admin $370.9M $478.5M $425.8M $530.6M $812.1M
Other Inc / (Exp) -- -- $15.6M $81.6M $261.7M
Operating Expenses $514.7M $674M $682.1M $854.5M $1.3B
Operating Income -$63.6M -$100.7M $92.4M $156.9M $32.4M
 
Net Interest Expenses -- -- $41.3M -- --
EBT. Incl. Unusual Items -$56.1M -$19.2M $165.6M $281.3M $323.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.4M -$62M $28.4M $17.1M -$7.9M
Net Income to Company -$53.7M $42.8M $137.2M $264M $331.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.7M $42.8M $137.2M $264.1M $331M
 
Basic EPS (Cont. Ops) -$0.86 $0.59 $1.92 $3.52 $4.34
Diluted EPS (Cont. Ops) -$0.87 $0.52 $1.89 $3.45 $4.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$49.7M -$80.5M $143.4M $309.6M $396.8M
EBIT -$63.6M -$100.7M $119.4M $288.3M $336.3M
 
Revenue (Reported) $728.9M $924.8M $1.3B $1.7B $2.2B
Operating Income (Reported) -$63.6M -$100.7M $92.4M $156.9M $32.4M
Operating Income (Adjusted) -$63.6M -$100.7M $119.4M $288.3M $336.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $195M $256.4M $343M $459.9M $603.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $71.7M $100.7M $138.9M $201.2M $237.9M
Gross Profit $123.4M $155.7M $204.1M $258.6M $365.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47M $48.4M $70.9M $91.1M $151M
Selling, General & Admin $126.6M $90.1M $116.6M $151.1M $223.5M
Other Inc / (Exp) -- -- $15.6M $139.1M $114.4M
Operating Expenses $173.6M $138.5M $187.5M $242.2M $374.5M
Operating Income -$50.3M $17.2M $16.6M $16.5M -$8.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$49.7M $72.5M $41.9M $165.9M $108.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.8M $17.6M -$3.3M $32.5M $20.4M
Net Income to Company -$47.9M $54.9M $45.1M $133.4M $88M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.9M $54.9M $45.1M $133.4M $88M
 
Basic EPS (Cont. Ops) -$0.75 $0.77 $0.62 $1.77 $1.14
Diluted EPS (Cont. Ops) -$0.75 $0.76 $0.61 $1.73 $1.08
Weighted Average Basic Share $64M $71M $72.6M $75.4M $76.9M
Weighted Average Diluted Share $64M $72.3M $73.9M $77.1M $81.5M
 
EBITDA -$46M $22.9M $50.3M $175M $135.7M
EBIT -$50.3M $17.2M $43.6M $167.7M $116.2M
 
Revenue (Reported) $195M $256.4M $343M $459.9M $603.6M
Operating Income (Reported) -$50.3M $17.2M $16.6M $16.5M -$8.8M
Operating Income (Adjusted) -$50.3M $17.2M $43.6M $167.7M $116.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $155.4M $356.3M $353.7M $598.5M $454.8M
Short Term Investments $406.5M $86.7M $621M $722M $531.5M
Accounts Receivable, Net $229.2M $320.8M $358.2M $413M $547.6M
Inventory $90M $108.7M $202.5M $269.9M $265.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $36.9M $56.5M $73M $103.1M $130.3M
Total Current Assets $982M $1.1B $1.8B $2.4B $2.3B
 
Property Plant And Equipment $127.8M $161.7M $208.2M $236.7M $291.9M
Long-Term Investments $102.4M $114.8M $452.8M $231.7M $332.6M
Goodwill $25.2M $43.6M $45M $57.9M $756.8M
Other Intangibles $9.4M $15.5M $12.2M $19.5M $175.2M
Other Long-Term Assets $13.4M $17M $13.5M $19.2M $22.7M
Total Assets $1.4B $1.7B $2.9B $3.4B $4.5B
 
Accounts Payable $24.1M $32.2M $59.9M $65.9M $72M
Accrued Expenses $56M $100M $142.4M $72.9M $103.3M
Current Portion Of Long-Term Debt -- -- -- -- $680.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.4M $6.5M $6.4M $9.8M $12.9M
Total Current Liabilities $256.3M $418.5M $602.6M $761.5M $1.7B
 
Long-Term Debt -- -- $674M $677.1M $680.3M
Capital Leases -- -- -- -- --
Total Liabilities $404.8M $640.4M $1.6B $1.8B $2.1B
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj $141K -$1.3M -$7.2M -$10.7M -$18.2M
Common Equity $976.3M $1B $1.3B $1.6B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $976.3M $1B $1.3B $1.6B $2.3B
 
Total Liabilities and Equity $1.4B $1.7B $2.9B $3.4B $4.5B
Cash and Short Terms $562M $443M $974.7M $1.3B $986.3M
Total Debt -- -- $674M $677.1M $680.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $154.8M $386.4M $263.4M $403.9M $1.1B
Short Term Investments $440.8M $77.6M $829.9M $659.9M $1.3B
Accounts Receivable, Net $185.4M $344.9M $379.9M $476.8M $600.4M
Inventory $89.7M $122.2M $220.3M $271.3M $279.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.1M $67.2M $142.3M $123.7M $155.8M
Total Current Assets $986.2M $1.1B $2.1B $2.2B $3.8B
 
Property Plant And Equipment $135.3M $172.7M $172.7M $209.2M $259.9M
Long-Term Investments $108M $172.2M $308.8M $280.1M $413.7M
Goodwill $25.2M $43.6M $45M $308.5M $755.9M
Other Intangibles $8.6M $14.4M $11.3M $89.4M $168.8M
Other Long-Term Assets $15.7M $16M $168.2M $212.5M $235.7M
Total Assets $1.4B $1.8B $3B $3.6B $6.1B
 
Accounts Payable $19.8M $49.3M $66M $82.1M $97.7M
Accrued Expenses $38.6M $65.8M $113.1M $127.4M $128.1M
Current Portion Of Long-Term Debt -- -- -- -- $278.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.7M $6.9M $7.5M $9.6M $10.7M
Total Current Liabilities $239.8M $470.7M $616.1M $757.5M $1.3B
 
Long-Term Debt -- -- $674.7M $677.9M $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $394M $647.7M $1.6B $1.8B $3.5B
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj $142K -$2.9M -$5.3M -$11.6M -$18M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.1B $1.4B $1.8B $2.6B
 
Total Liabilities and Equity $1.4B $1.8B $3B $3.6B $6.1B
Cash and Short Terms $595.7M $464M $1.1B $1.1B $2.4B
Total Debt -- -- $674.7M $677.9M $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.7M -$60M $146.9M $175.8M $377M
Depreciation & Amoritzation $12.5M $18.7M $23.1M $19.3M $48.4M
Stock-Based Compensation $133.6M $303.3M $106.2M $131.4M $382.6M
Change in Accounts Receivable -$107.8M -$205.8M -$78.2M -$179M -$245.8M
Change in Inventories -$52.2M -$18.3M -$95M -$77.6M $607K
Cash From Operations $38.5M $124.5M $235.4M $189.3M $408.3M
 
Capital Expenditures $72.9M $50.3M $55.8M $59.6M $78.8M
Cash Acquisitions -- -$22.4M -$2.1M -$21.1M -$621.8M
Cash From Investing -$356.5M $252.6M -$831M $12.5M -$490.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $673.8M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$74K -- --
Other Financing Activities -$7.8M -$331.3M -$199.9M -$107.9M -$60M
Cash From Financing $299.3M -$174.2M $598.1M $41.3M -$45.4M
 
Beginning Cash (CF) $172.4M $155.6M $356.4M $355.6M $600.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.8M $202.9M $2.5M $243.1M -$127.7M
Ending Cash (CF) $155.6M $356.4M $355.6M $600.7M $466.8M
 
Levered Free Cash Flow -$34.4M $74.2M $179.6M $129.6M $329.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$47.9M $54.9M $45.1M $133.4M $88M
Depreciation & Amoritzation $4.3M $5.8M $6.7M $7.4M $19.5M
Stock-Based Compensation $89.6M $25.1M $34.4M $75.1M $140.2M
Change in Accounts Receivable $31.3M $7.5M -$50.4M -$56.7M -$73.6M
Change in Inventories $520K -$14.3M -$15.8M -$2.1M -$17M
Cash From Operations $60.9M $44M -$56.3M -$15.9M $25.8M
 
Capital Expenditures $10.6M $17.1M $8.6M $16.2M $24.9M
Cash Acquisitions -- -- -- -$237.8M --
Cash From Investing -$54.1M -$10.3M -$72.7M -$174M -$702.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1.8B
Long-Term Debt Repaid -- -- -- -- -$431.7M
Repurchase of Common Stock -- -$71K -- -- --
Other Financing Activities -$7M -$1.4M -$34.8M -$2.7M -$5.1M
Cash From Financing -$7M -$1.5M $38M -$2.7M $1.3B
 
Beginning Cash (CF) $155.6M $356.4M $355.6M $600.7M $466.8M
Foreign Exchange Rate Adjustment -$392K -$157K $779K -$2M $1.2M
Additions / Reductions -$229K $32.2M -$91M -$192.7M $636.8M
Ending Cash (CF) $154.9M $388.4M $265.3M $406M $1.1B
 
Levered Free Cash Flow $50.4M $26.8M -$65M -$32.1M $932K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$53.7M $42.8M $137.2M $264M $331.7M
Depreciation & Amoritzation $13.9M $20.2M $24.1M $20M $60.5M
Stock-Based Compensation $203M $238.8M $115.4M $172.1M $447.7M
Change in Accounts Receivable -$66.8M -$229.6M -$136.2M -$185.3M -$262.7M
Change in Inventories -$43M -$33.1M -$96.6M -$63.9M -$14.3M
Cash From Operations $86M $107.5M $135.1M $229.6M $450M
 
Capital Expenditures $81.2M $56.9M $47.3M $67.2M $87.5M
Cash Acquisitions $4.7M -$22.4M -$2.1M -$258.9M -$384M
Cash From Investing -$388.6M $296.3M -$893.3M -$88.9M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.7M -$325.7M -$233.3M -$75.8M -$62.4M
Cash From Financing $297.4M -$168.6M $637.5M $614K $1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.2M $235.3M -$120.7M $141.4M $701.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.8M $50.7M $87.8M $162.5M $362.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$47.9M $54.9M $45.1M $133.4M $88M
Depreciation & Amoritzation $4.3M $5.8M $6.7M $7.4M $19.5M
Stock-Based Compensation $89.6M $25.1M $34.4M $75.1M $140.2M
Change in Accounts Receivable $31.3M $7.5M -$50.4M -$56.7M -$73.6M
Change in Inventories $520K -$14.3M -$15.8M -$2.1M -$17M
Cash From Operations $60.9M $44M -$56.3M -$15.9M $25.8M
 
Capital Expenditures $10.6M $17.1M $8.6M $16.2M $24.9M
Cash Acquisitions -- -- -- -$237.8M --
Cash From Investing -$54.1M -$10.3M -$72.7M -$174M -$702.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1.8B
Long-Term Debt Repaid -- -- -- -- -$431.7M
Repurchase of Common Stock -- -$71K -- -- --
Other Financing Activities -$7M -$1.4M -$34.8M -$2.7M -$5.1M
Cash From Financing -$7M -$1.5M $38M -$2.7M $1.3B
 
Beginning Cash (CF) $155.6M $356.4M $355.6M $600.7M $466.8M
Foreign Exchange Rate Adjustment -$392K -$157K $779K -$2M $1.2M
Additions / Reductions -$229K $32.2M -$91M -$192.7M $636.8M
Ending Cash (CF) $154.9M $388.4M $265.3M $406M $1.1B
 
Levered Free Cash Flow $50.4M $26.8M -$65M -$32.1M $932K

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock