Financhill
Buy
70

BASE Quote, Financials, Valuation and Earnings

Last price:
$24.40
Seasonality move :
0.46%
Day range:
$24.09 - $24.45
52-week range:
$12.78 - $25.16
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.87x
P/B ratio:
10.34x
Volume:
2.5M
Avg. volume:
1.4M
1-year change:
37.83%
Market cap:
$1.3B
Revenue:
$209.5M
EPS (TTM):
-$1.37
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $103.3M $123.5M $154.8M $180M $209.5M
Revenue Growth (YoY) 25.16% 19.61% 25.32% 16.29% 16.35%
 
Cost of Revenues $11.6M $14.8M $20.3M $22.1M $25M
Gross Profit $91.7M $108.8M $134.6M $158M $184.5M
Gross Profit Margin 88.75% 88.04% 86.92% 87.74% 88.09%
 
R&D Expenses $39M $51.6M $57.8M $64.1M $70.6M
Selling, General & Admin $85.7M $113.4M $144.5M $173.2M $192.6M
Other Inc / (Exp) $1.1M -$300K $297K $550K $5.9M
Operating Expenses $124.7M $165M $202.2M $237.3M $263.2M
Operating Income -$33.1M -$56.3M -$67.7M -$79.3M -$78.7M
 
Net Interest Expenses $7M $656K $101K $43K $60K
EBT. Incl. Unusual Items -$38.9M -$57.2M -$67.5M -$78.8M -$72.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $1M $1M $1.4M $1.8M
Net Income to Company -$40M -$58.2M -$68.5M -$80.2M -$74.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40M -$58.2M -$68.5M -$80.2M -$74.7M
 
Basic EPS (Cont. Ops) -$1.34 -$2.37 -$1.53 -$1.70 -$1.45
Diluted EPS (Cont. Ops) -$1.34 -$2.37 -$1.53 -$1.70 -$1.45
Weighted Average Basic Share $32.8M $25.8M $44.8M $47.2M $51.3M
Weighted Average Diluted Share $32.8M $25.8M $44.8M $47.2M $51.3M
 
EBITDA -$30M -$53.7M -$64.2M -$76.4M -$70.5M
EBIT -$32M -$56.6M -$67.4M -$78.8M -$72.8M
 
Revenue (Reported) $103.3M $123.5M $154.8M $180M $209.5M
Operating Income (Reported) -$33.1M -$56.3M -$67.7M -$79.3M -$78.7M
Operating Income (Adjusted) -$32M -$56.6M -$67.4M -$78.8M -$72.8M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $28M $34.9M $41M $51.3M $56.5M
Revenue Growth (YoY) 21.31% 24.68% 17.63% 25.2% 10.12%
 
Cost of Revenues $3.4M $4.7M $5.9M $5.7M $6.9M
Gross Profit $24.6M $30.2M $35.1M $45.6M $49.7M
Gross Profit Margin 87.87% 86.66% 85.56% 88.93% 87.87%
 
R&D Expenses $12.5M $14.4M $15.4M $17.8M $19.2M
Selling, General & Admin $26.1M $34.8M $42.2M $50.3M $49.3M
Other Inc / (Exp) $84K -$556K $1.4M $1.5M $2.1M
Operating Expenses $38.7M $49.2M $57.6M $68.2M $68.5M
Operating Income -$14.1M -$19M -$22.5M -$22.5M -$18.8M
 
Net Interest Expenses $245K $25K $25K -- $15K
EBT. Incl. Unusual Items -$14.3M -$19.6M -$21.1M -$21M -$16.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $329K $265K $750K -$14K $871K
Net Income to Company -$14.6M -$19.8M -$21.9M -$21M -$17.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.6M -$19.8M -$21.9M -$21M -$17.7M
 
Basic EPS (Cont. Ops) -$0.40 -$0.45 -$0.48 -$0.42 -$0.33
Diluted EPS (Cont. Ops) -$0.40 -$0.45 -$0.48 -$0.42 -$0.33
Weighted Average Basic Share $40.1M $44.3M $45.8M $49.8M $53.6M
Weighted Average Diluted Share $40.1M $44.3M $45.8M $49.8M $53.6M
 
EBITDA -$13.3M -$18.8M -$20.2M -$20.6M -$15.9M
EBIT -$14M -$19.5M -$21.1M -$21M -$16.8M
 
Revenue (Reported) $28M $34.9M $41M $51.3M $56.5M
Operating Income (Reported) -$14.1M -$19M -$22.5M -$22.5M -$18.8M
Operating Income (Adjusted) -$14M -$19.5M -$21.1M -$21M -$16.8M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $108.2M $130.4M $161M $190.4M $214.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3M $16M $21.5M $21.8M $26.1M
Gross Profit $95.9M $114.4M $139.4M $168.5M $188.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.5M $53.5M $58.7M $66.5M $71.9M
Selling, General & Admin $91.3M $122M $151.9M $181.4M $191.6M
Other Inc / (Exp) $1.5M -$940K $2.2M $694K $6.4M
Operating Expenses $133.8M $175.5M $210.6M $247.9M $263.5M
Operating Income -$37.9M -$61.1M -$71.2M -$79.4M -$75M
 
Net Interest Expenses $5.7M $436K $101K $18K $75K
EBT. Incl. Unusual Items -$42.1M -$62.5M -$69M -$78.7M -$68.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $951K $1.5M $591K $2.7M
Net Income to Company -$43.2M -$63.5M -$70.5M -$79.3M -$71.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.2M -$63.5M -$70.5M -$79.3M -$71.3M
 
Basic EPS (Cont. Ops) -$1.40 -$2.88 -$1.56 -$1.64 -$1.37
Diluted EPS (Cont. Ops) -$1.40 -$2.88 -$1.56 -$1.64 -$1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$33.9M -$59.2M -$65.6M -$76.8M -$65.8M
EBIT -$36.4M -$62.1M -$68.9M -$78.7M -$68.6M
 
Revenue (Reported) $108.2M $130.4M $161M $190.4M $214.7M
Operating Income (Reported) -$37.9M -$61.1M -$71.2M -$79.4M -$75M
Operating Income (Adjusted) -$36.4M -$62.1M -$68.9M -$78.7M -$68.6M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $28M $34.9M $41M $51.3M $56.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4M $4.7M $5.9M $5.7M $6.9M
Gross Profit $24.6M $30.2M $35.1M $45.6M $49.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.5M $14.4M $15.4M $17.8M $19.2M
Selling, General & Admin $26.1M $34.8M $42.2M $50.3M $49.3M
Other Inc / (Exp) $84K -$556K $1.4M $1.5M $2.1M
Operating Expenses $38.7M $49.2M $57.6M $68.2M $68.5M
Operating Income -$14.1M -$19M -$22.5M -$22.5M -$18.8M
 
Net Interest Expenses $245K $25K $25K -- $15K
EBT. Incl. Unusual Items -$14.3M -$19.6M -$21.1M -$21M -$16.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $329K $265K $750K -$14K $871K
Net Income to Company -$14.6M -$19.8M -$21.9M -$21M -$17.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.6M -$19.8M -$21.9M -$21M -$17.7M
 
Basic EPS (Cont. Ops) -$0.40 -$0.45 -$0.48 -$0.42 -$0.33
Diluted EPS (Cont. Ops) -$0.40 -$0.45 -$0.48 -$0.42 -$0.33
Weighted Average Basic Share $40.1M $44.3M $45.8M $49.8M $53.6M
Weighted Average Diluted Share $40.1M $44.3M $45.8M $49.8M $53.6M
 
EBITDA -$13.3M -$18.8M -$20.2M -$20.6M -$15.9M
EBIT -$14M -$19.5M -$21.1M -$21M -$16.8M
 
Revenue (Reported) $28M $34.9M $41M $51.3M $56.5M
Operating Income (Reported) -$14.1M -$19M -$22.5M -$22.5M -$18.8M
Operating Income (Adjusted) -$14M -$19.5M -$21.1M -$21M -$16.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $37.3M $95.7M $40.4M $41.4M $30.5M
Short Term Investments $19.5M $110.3M $127.9M $112.3M $116.6M
Accounts Receivable, Net $35.9M $36.7M $39.8M $44.8M $49.2M
Inventory -- -- -- -- --
Prepaid Expenses $2.2M $6.8M $6.7M $9.2M $13.2M
Other Current Assets $266K $1.7M $1.5M $1.2M $2.1M
Total Current Assets $103.5M $263M $229.5M $224.3M $228.4M
 
Property Plant And Equipment $6.5M $4.3M $14.4M $10.2M $11.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $1.2M $1.7M $1.9M $1.5M
Total Assets $117.2M $276.7M $253M $247.8M $260.6M
 
Accounts Payable $2.4M $1.9M $1.4M $4.9M $2.2M
Accrued Expenses $3.3M $2.1M $10.2M $13.4M $20.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.1M $3.2M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $72.9M $90.3M $95M $112.5M $127.3M
 
Long-Term Debt $24.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $103.7M $93.5M $102.8M $117.3M $133M
 
Common Stock $259.8M -- -- -- --
Other Common Equity Adj $1K -$195K -$807K $56K $116K
Common Equity -$246.3M $183.2M $150.3M $130.4M $127.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.5M $183.2M $150.3M $130.4M $127.6M
 
Total Liabilities and Equity $117.2M $276.7M $253M $247.8M $260.6M
Cash and Short Terms $56.8M $206M $168.3M $153.6M $147.2M
Total Debt $24.9M -- -- -- --
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $37.3M $47.7M $46.2M $52M $28M
Short Term Investments $16M $153.4M $117.4M $108.2M $113.8M
Accounts Receivable, Net $17.4M $24.6M $42.2M $34.6M $43.8M
Inventory -- -- -- -- --
Prepaid Expenses $3.6M $6.6M $6M $9.1M $9.7M
Other Current Assets $450K $1.4M $836K $1.2M $2.1M
Total Current Assets $83.2M $245.3M $225.5M $218.3M $214.3M
 
Property Plant And Equipment $5.8M $12M $14.3M $10.2M $13.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4M $1.5M $1.6M $1.4M $1.5M
Total Assets $97.8M $267M $249.5M $242.6M $247M
 
Accounts Payable $3.4M $2.6M $6.9M $4.1M $4.6M
Accrued Expenses $2.8M $2.2M $2.9M $8.8M $12M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $2.7M $3.1M $3.1M $800K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $63.7M $84.8M $101.8M $109.5M $114.6M
 
Long-Term Debt $25M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $95.6M $92.7M $108.5M $113.5M $120.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$1K -$881K -$490K -$215K $200K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2M $174.3M $141M $129.1M $126.2M
 
Total Liabilities and Equity $97.8M $267M $249.5M $242.6M $247M
Cash and Short Terms $53.4M $201.1M $163.6M $160.2M $141.8M
Total Debt $25M -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$40M -$58.2M -$68.5M -$80.2M -$74.7M
Depreciation & Amoritzation $2M $2.8M $3.2M $2.4M $2.3M
Stock-Based Compensation $4.7M $10.8M $25.8M $45.8M $61.3M
Change in Accounts Receivable -$5.5M -$730K -$3.5M -$5.4M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$39.2M -$41.6M -$41.2M -$26.9M -$15.8M
 
Capital Expenditures $2.8M $819K $5.6M $4.7M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.4M -$92M -$23.4M $15.4M -$4.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $31.4M -- -- -- --
Long-Term Debt Repaid -$57.4M -$25M -- -- --
Repurchase of Common Stock -- -$9K -- -- --
Other Financing Activities -- -$4.9M -- -- --
Cash From Financing $80.5M $192.4M $9.7M $12.9M $9.9M
 
Beginning Cash (CF) $18.8M $37.8M $96.2M $41M $41.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.9M $58.8M -$54.8M $1.5M -$10.7M
Ending Cash (CF) $37.8M $96.2M $41M $41.9M $30.5M
 
Levered Free Cash Flow -$42M -$42.4M -$46.8M -$31.6M -$18.8M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$14.6M -$19.8M -$21.9M -$21M -$17.7M
Depreciation & Amoritzation $708K $739K $890K $400K $851K
Stock-Based Compensation $1.8M $5.5M $9.3M $14.6M $13.4M
Change in Accounts Receivable $18.6M $11.8M -$2.3M $10.2M $6.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.2M -$8.6M -$7.2M $1.6M -$6.8M
 
Capital Expenditures $230K $799K $1.3M $995K $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.2M -$44.8M $10.3M $3.7M $1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -- -- -- --
Cash From Financing $8K $6.1M $2.8M $5.1M $2.6M
 
Beginning Cash (CF) $37.8M $96.2M $41M $41.9M $30.5M
Foreign Exchange Rate Adjustment -$6K -$719K -$103K -$262K $268K
Additions / Reductions $53K -$47.3M $5.9M $10.3M -$2.8M
Ending Cash (CF) $37.9M $48.2M $46.8M $52M $28M
 
Levered Free Cash Flow -$3.4M -$9.4M -$8.5M $564K -$8.6M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$43.2M -$63.5M -$70.5M -$79.3M -$71.3M
Depreciation & Amoritzation $2.5M $2.9M $3.3M $1.9M $2.7M
Stock-Based Compensation $5.7M $14.4M $29.6M $51.1M $60.1M
Change in Accounts Receivable -$4M -$7.5M -$17.6M $7.1M -$8.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$36.2M -$47M -$39.8M -$18.2M -$24.2M
 
Capital Expenditures $1.2M $1.4M $6.1M $4.4M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.3M -$140.1M $31.8M $8.8M -$7.2M
 
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 $74M $198.5M $6.3M $15.3M $7.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.5M $11.5M -$1.7M $5.9M -$23.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$37.4M -$48.4M -$45.9M -$22.6M -$28.1M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$14.6M -$19.8M -$21.9M -$21M -$17.7M
Depreciation & Amoritzation $708K $739K $890K $400K $851K
Stock-Based Compensation $1.8M $5.5M $9.3M $14.6M $13.4M
Change in Accounts Receivable $18.6M $11.8M -$2.3M $10.2M $6.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.2M -$8.6M -$7.2M $1.6M -$6.8M
 
Capital Expenditures $230K $799K $1.3M $995K $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.2M -$44.8M $10.3M $3.7M $1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -- -- -- --
Cash From Financing $8K $6.1M $2.8M $5.1M $2.6M
 
Beginning Cash (CF) $37.8M $96.2M $41M $41.9M $30.5M
Foreign Exchange Rate Adjustment -$6K -$719K -$103K -$262K $268K
Additions / Reductions $53K -$47.3M $5.9M $10.3M -$2.8M
Ending Cash (CF) $37.9M $48.2M $46.8M $52M $28M
 
Levered Free Cash Flow -$3.4M -$9.4M -$8.5M $564K -$8.6M

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

GET BETTER TRADE IDEAS

Popular

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Is NuScale the Best Nuclear Stock to Buy?
Is NuScale the Best Nuclear Stock to Buy?

NuScale Power (NYSE:SMR) is a nuclear power startup that has…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 52x

Buy
67
Is MSFT Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
76
AVAV alert for Jun 26

AeroVironment [AVAV] is up 15.91% over the past day.

Buy
51
SITM alert for Jun 26

SiTime [SITM] is up 2.52% over the past day.

Buy
54
NGVC alert for Jun 26

Natural Grocers by Vitamin Cottage [NGVC] is down 0.72% over the past day.

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

Show me the best stock