Financhill
Buy
99

DUOL Quote, Financials, Valuation and Earnings

Last price:
$513.25
Seasonality move :
1.01%
Day range:
$500.26 - $513.87
52-week range:
$145.05 - $513.87
Dividend yield:
0%
P/E ratio:
252.65x
P/S ratio:
30.04x
P/B ratio:
26.08x
Volume:
604.4K
Avg. volume:
999.6K
1-year change:
155.63%
Market cap:
$23.3B
Revenue:
$748M
EPS (TTM):
$2.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $161.7M $250.8M $369.5M $531.1M $748M
Revenue Growth (YoY) 128.51% 55.09% 47.34% 43.74% 40.84%
 
Cost of Revenues $46M $69.2M $99.4M $142.1M $203.6M
Gross Profit $115.7M $181.6M $270.1M $389M $544.4M
Gross Profit Margin 71.56% 72.41% 73.09% 73.24% 72.78%
 
R&D Expenses $53M $103.8M $150.4M $194.4M $235.3M
Selling, General & Admin $78.7M $137.8M $184.8M $207.9M $246.5M
Other Inc / (Exp) $72K $30K -$676K -$55K -$3M
Operating Expenses $131.7M $241.6M $335.3M $402.3M $481.8M
Operating Income -$16M -$60M -$65.2M -$13.3M $62.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.7M -$60M -$58.6M $17.8M $102.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68K $177K $938K $1.7M $13.7M
Net Income to Company -$15.8M -$60.1M -$59.6M $16.1M $88.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.8M -$60.1M -$59.6M $16.1M $88.6M
 
Basic EPS (Cont. Ops) -$0.49 -$2.57 -$1.51 $0.39 $2.04
Diluted EPS (Cont. Ops) -$0.49 -$2.57 -$1.51 $0.35 $1.88
Weighted Average Basic Share $32M $23.4M $39.5M $41.5M $43.5M
Weighted Average Diluted Share $32M $23.4M $39.5M $46.5M $47.1M
 
EBITDA -$13.8M -$57.3M -$60.3M -$6.2M $73.4M
EBIT -$16M -$60M -$65.2M -$13.3M $62.6M
 
Revenue (Reported) $161.7M $250.8M $369.5M $531.1M $748M
Operating Income (Reported) -$16M -$60M -$65.2M -$13.3M $62.6M
Operating Income (Adjusted) -$16M -$60M -$65.2M -$13.3M $62.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $55.4M $81.2M $115.7M $167.6M $230.7M
Revenue Growth (YoY) 96.93% 46.71% 42.41% 44.87% 37.71%
 
Cost of Revenues $15M $21.5M $31.5M $45.2M $66.6M
Gross Profit $40.3M $59.7M $84.2M $122.4M $164.1M
Gross Profit Margin 72.87% 73.54% 72.77% 73.03% 71.12%
 
R&D Expenses $22.5M $29.8M $45.8M $50.9M $70.4M
Selling, General & Admin $31.2M $41.8M $46.8M $55M $70.1M
Other Inc / (Exp) -$41K -$312K $182K -$621K $1M
Operating Expenses $53.8M $71.6M $92.7M $105.9M $140.5M
Operating Income -$13.4M -$11.8M -$8.5M $16.4M $23.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.5M -$12.1M -$2.7M $25.9M $35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17K $28K -$116K -$1.1M -$125K
Net Income to Company -$13.5M -$12.2M -$2.6M $27M $35.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.5M -$12.2M -$2.6M $27M $35.1M
 
Basic EPS (Cont. Ops) -$0.42 -$0.31 -$0.06 $0.63 $0.78
Diluted EPS (Cont. Ops) -$0.42 -$0.31 -$0.06 $0.57 $0.72
Weighted Average Basic Share $32M $38.6M $40.6M $42.8M $45.1M
Weighted Average Diluted Share $32M $38.6M $40.6M $47.4M $48.5M
 
EBITDA -$12.8M -$11.1M -$6.8M $18.5M $27.2M
EBIT -$13.4M -$11.8M -$8.5M $16.4M $23.6M
 
Revenue (Reported) $55.4M $81.2M $115.7M $167.6M $230.7M
Operating Income (Reported) -$13.4M -$11.8M -$8.5M $16.4M $23.6M
Operating Income (Adjusted) -$13.4M -$11.8M -$8.5M $16.4M $23.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $188.9M $276.6M $403.9M $583M $811.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $52.8M $75.7M $109.4M $155.8M $225.1M
Gross Profit $136.2M $201M $294.5M $427.2M $586.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $66M $111.1M $166.5M $199.4M $254.8M
Selling, General & Admin $97.1M $148.3M $189.9M $216.1M $261.6M
Other Inc / (Exp) -$202K -$241K -$182K -$858K -$1.4M
Operating Expenses $163.1M $259.4M $356.4M $415.5M $516.4M
Operating Income -$27M -$58.4M -$61.9M $11.7M $69.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$26.9M -$58.6M -$49.2M $46.3M $111.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74K $188K $794K $721K $14.7M
Net Income to Company -$27M -$58.8M -$50M $45.6M $96.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27M -$58.8M -$50M $45.6M $96.8M
 
Basic EPS (Cont. Ops) -$0.85 -$1.75 -$1.25 $1.08 $2.18
Diluted EPS (Cont. Ops) -$0.85 -$1.75 -$1.25 $0.97 $2.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$24.5M -$55.5M -$56M $19.1M $82.1M
EBIT -$27M -$58.4M -$61.9M $11.7M $69.8M
 
Revenue (Reported) $188.9M $276.6M $403.9M $583M $811.2M
Operating Income (Reported) -$27M -$58.4M -$61.9M $11.7M $69.8M
Operating Income (Adjusted) -$27M -$58.4M -$61.9M $11.7M $69.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $55.4M $81.2M $115.7M $167.6M $230.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15M $21.5M $31.5M $45.2M $66.6M
Gross Profit $40.3M $59.7M $84.2M $122.4M $164.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.5M $29.8M $45.8M $50.9M $70.4M
Selling, General & Admin $31.2M $41.8M $46.8M $55M $70.1M
Other Inc / (Exp) -$41K -$312K $182K -$621K $1M
Operating Expenses $53.8M $71.6M $92.7M $105.9M $140.5M
Operating Income -$13.4M -$11.8M -$8.5M $16.4M $23.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.5M -$12.1M -$2.7M $25.9M $35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17K $28K -$116K -$1.1M -$125K
Net Income to Company -$13.5M -$12.2M -$2.6M $27M $35.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.5M -$12.2M -$2.6M $27M $35.1M
 
Basic EPS (Cont. Ops) -$0.42 -$0.31 -$0.06 $0.63 $0.78
Diluted EPS (Cont. Ops) -$0.42 -$0.31 -$0.06 $0.57 $0.72
Weighted Average Basic Share $32M $38.6M $40.6M $42.8M $45.1M
Weighted Average Diluted Share $32M $38.6M $40.6M $47.4M $48.5M
 
EBITDA -$12.8M -$11.1M -$6.8M $18.5M $27.2M
EBIT -$13.4M -$11.8M -$8.5M $16.4M $23.6M
 
Revenue (Reported) $55.4M $81.2M $115.7M $167.6M $230.7M
Operating Income (Reported) -$13.4M -$11.8M -$8.5M $16.4M $23.6M
Operating Income (Adjusted) -$13.4M -$11.8M -$8.5M $16.4M $23.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $120.5M $553.9M $608.2M $747.6M $785.8M
Short Term Investments -- -- -- -- $91.9M
Accounts Receivable, Net $20.5M $33.2M $46.7M $89M $128.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9M $8M $7.2M $7.3M $14.9M
Total Current Assets $158.4M $619.3M $697.2M $897.8M $1.1B
 
Property Plant And Equipment $14.5M $36.6M $35.5M $30.9M $66.4M
Long-Term Investments -- -- -- -- $98.3M
Goodwill -- -- $4.1M $4.1M $10.5M
Other Intangibles $2.3M $4.6M $8.5M $16M $19.9M
Other Long-Term Assets $158.9M $620.2M $698.7M $902.3M $1.1B
Total Assets $334.1M $1.3B $1.4B $1.9B $2.4B
 
Accounts Payable $2.2M $7.8M $1.2M $2.4M $6.4M
Accrued Expenses $1.5M $1.1M $5.6M $24.9M $36.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $3.3M $4.9M $3.9M --
Other Current Liabilities $2.8M $4.1M $4.9M $4.3M --
Total Current Liabilities $65.7M $119.1M $181.8M $277.4M $422.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $414.8M $767.5M $902.5M $1.2B $1.6B
 
Common Stock $1K $4K $4K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -$80.7M $513.1M $542.1M $655.5M $824.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$80.7M $513.1M $542.1M $655.5M $824.6M
 
Total Liabilities and Equity $334.1M $1.3B $1.4B $1.9B $2.4B
Cash and Short Terms $120.5M $553.9M $608.2M $747.6M $877.6M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $117.5M $577.3M $641.1M $829.7M $884M
Short Term Investments -- -- -- -- $115.3M
Accounts Receivable, Net $23.3M $28.6M $52.5M $76.4M $114.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1M $7M $7.5M $10.7M $16.6M
Total Current Assets $159M $640.6M $741.2M $977.3M $1.2B
 
Property Plant And Equipment $14.1M $37.3M $34.6M $63M $65.5M
Long-Term Investments -- -- -- -- $83.3M
Goodwill -- -- $4.1M $4.1M $10.5M
Other Intangibles $3.2M $5.5M $8.5M $18.6M $18.9M
Other Long-Term Assets $159.6M $641.7M $742.6M $982.3M $1.2B
Total Assets $335.9M $1.3B $1.5B $2B $2.6B
 
Accounts Payable $3.8M $2M $986K $2.6M $2.5M
Accrued Expenses $1.8M $2M $2.7M $21.4M $30.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $979K $4M $5.5M -- --
Other Current Liabilities $8.5M $5.5M $6.4M -- --
Total Current Liabilities $84.1M $135.8M $202.8M $303.7M $454.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $433.7M $804.4M $966.4M $1.3B $1.7B
 
Common Stock $1K $4K $4K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$97.8M $520.7M $565.2M $711.1M $893.8M
 
Total Liabilities and Equity $335.9M $1.3B $1.5B $2B $2.6B
Cash and Short Terms $117.5M $577.3M $641.1M $829.7M $999.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.8M -$60.1M -$59.6M $16.1M $88.6M
Depreciation & Amoritzation $2.3M $2.7M $4.9M $7.1M $10.9M
Stock-Based Compensation $17M $40.8M $73.8M $95.2M $110.5M
Change in Accounts Receivable -$10.4M -$12.7M -$13.6M -$42.2M -$39.9M
Change in Inventories -- -- -- -- --
Cash From Operations $17.7M $9.2M $53.7M $153.6M $285.5M
 
Capital Expenditures $4M $6.2M $10.1M $13.7M $21.1M
Cash Acquisitions -- -- -$4.1M -- -$6.6M
Cash From Investing -$4M -$6.2M -$14.2M -$13.6M -$217.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$868K -- -- --
Other Financing Activities -- -- -- -$11.5M -$49.4M
Cash From Financing $47M $430.5M $14.8M $2.1M -$30M
 
Beginning Cash (CF) $59.8M $120.5M $553.9M $608.2M $750.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.6M $433.4M $54.3M $142.2M $38.2M
Ending Cash (CF) $120.5M $553.9M $608.2M $750.3M $788.5M
 
Levered Free Cash Flow $13.7M $3M $43.5M $139.9M $264.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13.5M -$12.2M -$2.6M $27M $35.1M
Depreciation & Amoritzation $600K $774K $1.8M $2.1M $3.6M
Stock-Based Compensation $2.6M $14.6M $21.1M $25M $31M
Change in Accounts Receivable -$2.9M $4.6M -$5.8M $12.6M $14.7M
Change in Inventories -- -- -- -- --
Cash From Operations $5.1M $20.6M $29.6M $83.5M $105.6M
 
Capital Expenditures $1.8M $2.4M $1.4M $5M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$2.4M -$1.3M -$5M -$10.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$868K -- -- -- --
Other Financing Activities -$203K -- -- -- --
Cash From Financing -$6.4M $5.2M $4.6M $3.6M $3.1M
 
Beginning Cash (CF) $120.5M $553.9M $608.2M $750.3M $788.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M $23.4M $32.9M $82.1M $98.2M
Ending Cash (CF) $117.5M $577.3M $641.1M $832.4M $886.7M
 
Levered Free Cash Flow $3.3M $18.2M $28.2M $78.5M $103M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$27M -$58.8M -$50M $45.6M $96.8M
Depreciation & Amoritzation $2.5M $2.9M $5.9M $7.4M $12.4M
Stock-Based Compensation $18.4M $52.8M $80.3M $99.1M $116.5M
Change in Accounts Receivable -$10.3M -$5.2M -$23.9M -$23.9M -$37.7M
Change in Inventories -- -- -- -- --
Cash From Operations $18.1M $24.7M $62.6M $207.5M $307.6M
 
Capital Expenditures $4.1M $6.9M $9.1M $17.3M $18.7M
Cash Acquisitions -- -- -- -- -$6.6M
Cash From Investing -$4.1M -$6.9M -$13M -$17.3M -$222.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$868K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $40.3M $442.1M $14.2M $1.1M -$30.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.3M $459.9M $63.8M $191.4M $54.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14M $17.8M $53.5M $190.2M $288.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13.5M -$12.2M -$2.6M $27M $35.1M
Depreciation & Amoritzation $600K $774K $1.8M $2.1M $3.6M
Stock-Based Compensation $2.6M $14.6M $21.1M $25M $31M
Change in Accounts Receivable -$2.9M $4.6M -$5.8M $12.6M $14.7M
Change in Inventories -- -- -- -- --
Cash From Operations $5.1M $20.6M $29.6M $83.5M $105.6M
 
Capital Expenditures $1.8M $2.4M $1.4M $5M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$2.4M -$1.3M -$5M -$10.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$868K -- -- -- --
Other Financing Activities -$203K -- -- -- --
Cash From Financing -$6.4M $5.2M $4.6M $3.6M $3.1M
 
Beginning Cash (CF) $120.5M $553.9M $608.2M $750.3M $788.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M $23.4M $32.9M $82.1M $98.2M
Ending Cash (CF) $117.5M $577.3M $641.1M $832.4M $886.7M
 
Levered Free Cash Flow $3.3M $18.2M $28.2M $78.5M $103M

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