Financhill
Sell
33

FIVN Quote, Financials, Valuation and Earnings

Last price:
$26.73
Seasonality move :
-2.93%
Day range:
$26.06 - $27.07
52-week range:
$21.04 - $49.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.95x
P/B ratio:
3.07x
Volume:
12.8M
Avg. volume:
2M
1-year change:
-38.09%
Market cap:
$2B
Revenue:
$1B
EPS (TTM):
-$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $434.9M $609.6M $778.8M $910.5M $1B
Revenue Growth (YoY) 32.59% 40.17% 27.77% 16.9% 14.44%
 
Cost of Revenues $180.3M $271.1M $367.5M $432.7M $477.5M
Gross Profit $254.6M $338.5M $411.3M $477.8M $564.4M
Gross Profit Margin 58.55% 55.53% 52.82% 52.48% 54.17%
 
R&D Expenses $68.7M $106.9M $141.8M $156.6M $166.2M
Selling, General & Admin $198.2M $287.8M $357.1M $419.8M $449.5M
Other Inc / (Exp) -$3.9M -- -- -- $6.6M
Operating Expenses $266.9M $394.7M $498.9M $576.4M $615.7M
Operating Income -$12.3M -$56.3M -$87.6M -$98.6M -$51.3M
 
Net Interest Expenses $28.3M $8M $2.7M -- --
EBT. Incl. Unusual Items -$44.6M -$64.3M -$90.3M -$79.4M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -$11.3M $4.4M $2.3M $40K
Net Income to Company -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Basic EPS (Cont. Ops) -$0.66 -$0.79 -$1.35 -$1.13 -$0.17
Diluted EPS (Cont. Ops) -$0.66 -$0.79 -$1.35 -$1.13 -$0.17
Weighted Average Basic Share $64.2M $67.5M $69.9M $72M $74.5M
Weighted Average Diluted Share $64.2M $67.5M $69.9M $72M $74.5M
 
EBITDA $14.5M -$8.8M -$38.1M -$23.3M $55M
EBIT -$16.2M -$56.3M -$82.8M -$71.8M $2.1M
 
Revenue (Reported) $434.9M $609.6M $778.8M $910.5M $1B
Operating Income (Reported) -$12.3M -$56.3M -$87.6M -$98.6M -$51.3M
Operating Income (Adjusted) -$16.2M -$56.3M -$82.8M -$71.8M $2.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $137.9M $182.8M $218.4M $247M $279.7M
Revenue Growth (YoY) 45.01% 32.56% 19.51% 13.08% 13.24%
 
Cost of Revenues $59.8M $88.9M $104.8M $114.5M $126M
Gross Profit $78.1M $93.9M $113.7M $132.5M $153.7M
Gross Profit Margin 56.63% 51.38% 52.04% 53.63% 54.96%
 
R&D Expenses $22.1M $35.8M $38.1M $41.5M $41.1M
Selling, General & Admin $67M $88.9M $104.6M $111.7M $118.1M
Other Inc / (Exp) -- -- -- $6.6M --
Operating Expenses $89.2M $124.7M $142.7M $153.2M $159.2M
Operating Income -$11.1M -$30.8M -$29M -$20.7M -$5.4M
 
Net Interest Expenses $1.8M $1M -- -- --
EBT. Incl. Unusual Items -$12.8M -$31.9M -$26.7M -$6.1M $760K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$517K $2.3M $527K $989K $184K
Net Income to Company -$12.3M -$34.1M -$27.2M -$7.1M $576K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$34.1M -$27.2M -$7.1M $576K
 
Basic EPS (Cont. Ops) -$0.18 -$0.49 -$0.38 -$0.10 $0.01
Diluted EPS (Cont. Ops) -$0.18 -$0.49 -$0.38 -$0.10 $0.01
Weighted Average Basic Share $66.7M $69M $71.3M $73.5M $75.9M
Weighted Average Diluted Share $66.7M $69M $71.3M $73.5M $89.3M
 
EBITDA $241K -$16.8M -$10.6M $12M $24.4M
EBIT -$10.9M -$30M -$24.9M -$3.5M $4.9M
 
Revenue (Reported) $137.9M $182.8M $218.4M $247M $279.7M
Operating Income (Reported) -$11.1M -$30.8M -$29M -$20.7M -$5.4M
Operating Income (Adjusted) -$10.9M -$30M -$24.9M -$3.5M $4.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $477.7M $654.5M $814.5M $939.1M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $200.1M $300.2M $383.4M $442.5M $489M
Gross Profit $277.7M $354.3M $431.1M $496.6M $585.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $75.7M $120.6M $144.1M $160M $165.8M
Selling, General & Admin $220.4M $309.7M $372.8M $426.9M $455.9M
Other Inc / (Exp) -$3.1M -- -- $6.6M --
Operating Expenses $296.1M $430.3M $516.9M $586.9M $621.7M
Operating Income -$18.4M -$76M -$85.7M -$90.3M -$36M
 
Net Interest Expenses $28.5M $7.3M -- -- --
EBT. Incl. Unusual Items -$50.1M -$83.3M -$85.1M -$58.8M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M -$8.5M $2.7M $2.8M -$765K
Net Income to Company -$47M -$74.8M -$87.8M -$61.6M -$5.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47M -$74.8M -$87.8M -$61.6M -$5.1M
 
Basic EPS (Cont. Ops) -$0.71 -$1.09 -$1.24 -$0.85 -$0.07
Diluted EPS (Cont. Ops) -$0.71 -$1.09 -$1.24 -$0.85 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.3M -$25.5M -$31.9M -$682K $67.4M
EBIT -$23.3M -$75M -$77.7M -$50.4M $10.5M
 
Revenue (Reported) $477.7M $654.5M $814.5M $939.1M $1.1B
Operating Income (Reported) -$18.4M -$76M -$85.7M -$90.3M -$36M
Operating Income (Adjusted) -$23.3M -$75M -$77.7M -$50.4M $10.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $137.9M $182.8M $218.4M $247M $279.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.8M $88.9M $104.8M $114.5M $126M
Gross Profit $78.1M $93.9M $113.7M $132.5M $153.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.1M $35.8M $38.1M $41.5M $41.1M
Selling, General & Admin $67M $88.9M $104.6M $111.7M $118.1M
Other Inc / (Exp) -- -- -- $6.6M --
Operating Expenses $89.2M $124.7M $142.7M $153.2M $159.2M
Operating Income -$11.1M -$30.8M -$29M -$20.7M -$5.4M
 
Net Interest Expenses $1.8M $1M -- -- --
EBT. Incl. Unusual Items -$12.8M -$31.9M -$26.7M -$6.1M $760K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$517K $2.3M $527K $989K $184K
Net Income to Company -$12.3M -$34.1M -$27.2M -$7.1M $576K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$34.1M -$27.2M -$7.1M $576K
 
Basic EPS (Cont. Ops) -$0.18 -$0.49 -$0.38 -$0.10 $0.01
Diluted EPS (Cont. Ops) -$0.18 -$0.49 -$0.38 -$0.10 $0.01
Weighted Average Basic Share $66.7M $69M $71.3M $73.5M $75.9M
Weighted Average Diluted Share $66.7M $69M $71.3M $73.5M $89.3M
 
EBITDA $241K -$16.8M -$10.6M $12M $24.4M
EBIT -$10.9M -$30M -$24.9M -$3.5M $4.9M
 
Revenue (Reported) $137.9M $182.8M $218.4M $247M $279.7M
Operating Income (Reported) -$11.1M -$30.8M -$29M -$20.7M -$5.4M
Operating Income (Adjusted) -$10.9M -$30M -$24.9M -$3.5M $4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.4M $90.9M $180.5M $143.2M $362.5M
Short Term Investments $383.2M $379M $433.7M $587.1M $643.4M
Accounts Receivable, Net $42.4M $76M $77.6M $86.9M $99.6M
Inventory -- -- -- -- --
Prepaid Expenses $9.8M $21.3M $17.2M $22M $28M
Other Current Assets $5M $6.4M $9.2M $8.5M $15.6M
Total Current Assets $689.1M $617.2M $778.7M $924.1M $1.2B
 
Property Plant And Equipment $60.2M $126.5M $145.3M $152M $203M
Long-Term Investments $42.1M $147.4M $2.9M $2M $750K
Goodwill $165.4M $165.4M $165.4M $227.4M $365.4M
Other Intangibles $51.7M $39.9M $28.2M $38.3M $65.6M
Other Long-Term Assets $3.2M $5M $5.1M $10.4M $9M
Total Assets $1.1B $1.2B $1.2B $1.5B $2.1B
 
Accounts Payable $17.1M $20.5M $23.6M $24.4M $26.3M
Accrued Expenses $19M $46.1M $21.8M $22.4M $35.7M
Current Portion Of Long-Term Debt -- -- $169K -- $433.5M
Current Portion Of Capital Lease Obligations $4.5M $9.8M $10.6M $12.5M $19M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.6M $157.6M $150.8M $167.2M $641.7M
 
Long-Term Debt $643.3M $768.6M $738.4M $742.1M $731.9M
Capital Leases -- -- -- -- --
Total Liabilities $784.6M $981.8M $934.5M $956.5M $1.4B
 
Common Stock $67K $68K $71K $73K $76K
Other Common Equity Adj $335K -$287K -$2.7M $582K $636K
Common Equity $279.2M $211.1M $310M $538.1M $622.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $279.2M $211.1M $310M $538.1M $622.2M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.5B $2.1B
Cash and Short Terms $603.5M $469.9M $614.3M $730.3M $1B
Total Debt $643.3M $768.6M $738.5M $742.1M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $176.3M $100.2M $141.4M $240.2M $370.3M
Short Term Investments $467.1M $377.5M $488.4M $843.2M $671.4M
Accounts Receivable, Net $47.3M $66.5M $77.7M $93.5M $101.9M
Inventory -- -- -- -- --
Prepaid Expenses $11.4M $24.7M $22.1M $26.1M $33.6M
Other Current Assets $6.8M $5.1M $6.7M $8.8M $11.9M
Total Current Assets $738.4M $624.6M $800.4M $1.3B $1.3B
 
Property Plant And Equipment $103.3M $138M $146.4M $154M $204M
Long-Term Investments -- $120.7M $15.5M $2M $750K
Goodwill $165.4M $165.4M $165.4M $227.3M $366.7M
Other Intangibles $48.7M $37M $25.3M $35.7M $61.5M
Other Long-Term Assets $3.1M $4.7M $9.3M $11.2M $8.7M
Total Assets $1.1B $1.2B $1.3B $1.9B $2.1B
 
Accounts Payable $16.1M $32M $22.5M $25.7M $29.5M
Accrued Expenses $23.7M $48.4M $25.3M $22.8M $29.6M
Current Portion Of Long-Term Debt -- -- $169K -- $434M
Current Portion Of Capital Lease Obligations $5.6M $10.1M $11.7M $11.7M $20.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $113.7M $183.8M $160.2M $183.5M $638.9M
 
Long-Term Debt $782.2M $737.9M $739.3M $1.2B $732.7M
Capital Leases -- -- -- -- --
Total Liabilities $974.5M $974M $947M $1.4B $1.4B
 
Common Stock $67K $70K $72K $74K $76K
Other Common Equity Adj $379K -$3.4M -$961K -$303K $497K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $144.2M $214.4M $339.1M $483.6M $664.3M
 
Total Liabilities and Equity $1.1B $1.2B $1.3B $1.9B $2.1B
Cash and Short Terms $643.5M $477.7M $629.7M $1.1B $1B
Total Debt $782.2M $737.9M $739.5M $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$42.1M -$53M -$94.7M -$81.8M -$12.8M
Depreciation & Amoritzation $30.8M $47.4M $44.7M $48.5M $52.9M
Stock-Based Compensation $64.7M $108.8M $172.5M $206.3M $166.3M
Change in Accounts Receivable -$10M -$36M -$4.9M -$9.8M -$14.6M
Change in Inventories -- -- -- -- --
Cash From Operations $67.3M $29M $88.9M $128.8M $143.2M
 
Capital Expenditures $30.4M $42.2M $56.2M $40.8M $64.6M
Cash Acquisitions -$165.4M -- -$2M -$80.6M -$167.1M
Cash From Investing -$382.3M -$150.5M $31M -$259.6M -$266.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $728.8M -- -- -- $731.1M
Long-Term Debt Repaid -$204.1M -$25.3M -$34.1M -$1.2M -$308.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$90.4M -$5M -$18.1M $70.7M -$95.1M
Cash From Financing $457.4M -$7.5M -$30.2M $94.6M $342.7M
 
Beginning Cash (CF) $78M $220.4M $91.4M $181M $144.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142.4M -$129M $89.6M -$36.1M $219.3M
Ending Cash (CF) $220.4M $91.4M $181M $144.8M $364.2M
 
Levered Free Cash Flow $36.9M -$13.2M $32.7M $88.1M $78.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.3M -$34.1M -$27.2M -$7.1M $576K
Depreciation & Amoritzation $11.2M $13.2M $14.3M $15.5M $19.6M
Stock-Based Compensation $20.9M $39.4M $50.7M $44.7M $39.2M
Change in Accounts Receivable -$3.5M $5.6M -$908K -$6.1M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $13.8M $28.7M $33.4M $32.4M $48.4M
 
Capital Expenditures $8.2M $13M $11.7M $15.2M $13.5M
Cash Acquisitions -- -- -- $99K --
Cash From Investing -$51.7M $11.2M -$75.7M -$266.8M -$38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $731.1M --
Long-Term Debt Repaid -$8.3M -$31.9M -- -$305M -$2.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$95.1M --
Cash From Financing -$6.1M -$30.6M $3.1M $331.4M -$2.2M
 
Beginning Cash (CF) $220.4M $90.9M $181M $144.8M $364.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44M $9.3M -$39.1M $96.9M $8.1M
Ending Cash (CF) $176.3M $100.2M $141.8M $241.8M $372.3M
 
Levered Free Cash Flow $5.5M $15.8M $21.7M $17.2M $34.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$47M -$74.8M -$87.8M -$61.6M -$5.1M
Depreciation & Amoritzation $35.6M $49.5M $45.8M $49.7M $57M
Stock-Based Compensation $71.9M $127.3M $183.9M $200.2M $160.9M
Change in Accounts Receivable -$10.9M -$26.9M -$11.4M -$15M -$12.4M
Change in Inventories -- -- -- -- --
Cash From Operations $70.7M $44M $93.6M $127.8M $159.2M
 
Capital Expenditures $32.6M $47M $54.9M $44.2M $62.9M
Cash Acquisitions -$165.3M -- -$2M -$80.5M -$167.2M
Cash From Investing -$500.2M -$87.6M -$55.9M -$450.7M -$37.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $731.1M --
Long-Term Debt Repaid -$211.1M -$48.9M -$2.2M -$306.1M -$5.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$24.4M --
Cash From Financing $450M -$32M $3.5M $422.9M $9.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.5M -$75.7M $41.2M $99.9M $130.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $38.1M -$3M $38.6M $83.5M $96.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.3M -$34.1M -$27.2M -$7.1M $576K
Depreciation & Amoritzation $11.2M $13.2M $14.3M $15.5M $19.6M
Stock-Based Compensation $20.9M $39.4M $50.7M $44.7M $39.2M
Change in Accounts Receivable -$3.5M $5.6M -$908K -$6.1M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $13.8M $28.7M $33.4M $32.4M $48.4M
 
Capital Expenditures $8.2M $13M $11.7M $15.2M $13.5M
Cash Acquisitions -- -- -- $99K --
Cash From Investing -$51.7M $11.2M -$75.7M -$266.8M -$38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $731.1M --
Long-Term Debt Repaid -$8.3M -$31.9M -- -$305M -$2.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$95.1M --
Cash From Financing -$6.1M -$30.6M $3.1M $331.4M -$2.2M
 
Beginning Cash (CF) $220.4M $90.9M $181M $144.8M $364.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44M $9.3M -$39.1M $96.9M $8.1M
Ending Cash (CF) $176.3M $100.2M $141.8M $241.8M $372.3M
 
Levered Free Cash Flow $5.5M $15.8M $21.7M $17.2M $34.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

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

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

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

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

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock