Financhill
Sell
29

FOLD Quote, Financials, Valuation and Earnings

Last price:
$6.22
Seasonality move :
22.17%
Day range:
$6.05 - $6.37
52-week range:
$5.81 - $12.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.43x
P/B ratio:
9.70x
Volume:
5.5M
Avg. volume:
5M
1-year change:
-36.33%
Market cap:
$1.9B
Revenue:
$528.3M
EPS (TTM):
-$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $260.9M $305.5M $329.2M $399.4M $528.3M
Revenue Growth (YoY) 43.16% 17.11% 7.76% 21.3% 32.29%
 
Cost of Revenues $31M $34.5M $38.6M $37.3M $52.9M
Gross Profit $229.8M $271M $290.6M $362M $475.4M
Gross Profit Margin 88.1% 88.72% 88.28% 90.65% 89.98%
 
R&D Expenses $308.4M $272M $276.7M $152.4M $109.4M
Selling, General & Admin $156.4M $192.7M $213M $275.3M $323.4M
Other Inc / (Exp) -$11.2M -$9.7M -$3.5M -$33.5M -$18.6M
Operating Expenses $473.7M $471M $495.1M $435.5M $441.3M
Operating Income -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
 
Net Interest Expenses $19.2M $32M $34.1M $43.1M $44.2M
EBT. Incl. Unusual Items -$274.3M -$241.6M -$242M -$150.1M -$28.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $8.9M -$5.5M $1.5M $27.4M
Net Income to Company -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
 
Basic EPS (Cont. Ops) -$1.07 -$0.92 -$0.82 -$0.51 -$0.18
Diluted EPS (Cont. Ops) -$1.07 -$0.92 -$0.82 -$0.51 -$0.18
Weighted Average Basic Share $258.9M $271.4M $289.1M $295.2M $304.4M
Weighted Average Diluted Share $258.9M $271.4M $289.1M $295.2M $304.4M
 
EBITDA -$243M -$202.9M -$199.6M -$92.1M $29.4M
EBIT -$251.8M -$209.1M -$204.9M -$100M $20.8M
 
Revenue (Reported) $260.9M $305.5M $329.2M $399.4M $528.3M
Operating Income (Reported) -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
Operating Income (Adjusted) -$251.8M -$209.1M -$204.9M -$100M $20.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $66.4M $78.7M $86.3M $110.4M $125.2M
Revenue Growth (YoY) 9.71% 18.54% 9.6% 27.97% 13.45%
 
Cost of Revenues $6.5M $7.6M $6.9M $13.6M $11.7M
Gross Profit $59.9M $71.1M $79.3M $96.8M $113.6M
Gross Profit Margin 90.15% 90.37% 91.95% 87.71% 90.66%
 
R&D Expenses $64.1M $81.5M $41.5M $28.3M $27.8M
Selling, General & Admin $46.7M $58.1M $74M $88M $91.8M
Other Inc / (Exp) -$3.7M -$3.5M -$6.2M -$11M $550K
Operating Expenses $112.4M $141M $116.7M $118.5M $121.5M
Operating Income -$52.6M -$69.9M -$37.4M -$21.7M -$8M
 
Net Interest Expenses $7.8M $8M $9.6M $10.9M $10.6M
EBT. Incl. Unusual Items -$64.1M -$81.5M -$53.2M -$43.6M -$18M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $3.8M -$287K $4.8M $3.6M
Net Income to Company -$65.7M -$85.3M -$52.9M -$48.4M -$21.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65.7M -$85.3M -$52.9M -$48.4M -$21.7M
 
Basic EPS (Cont. Ops) -$0.25 -$0.30 -$0.18 -$0.16 -$0.07
Diluted EPS (Cont. Ops) -$0.25 -$0.30 -$0.18 -$0.16 -$0.07
Weighted Average Basic Share $264.4M $288.5M $291.3M $302.9M $307.7M
Weighted Average Diluted Share $264.4M $288.5M $291.3M $302.9M $307.7M
 
EBITDA -$54.5M -$71.9M -$40.1M -$29M -$4.8M
EBIT -$56.1M -$73.3M -$41.4M -$31.1M -$6.6M
 
Revenue (Reported) $66.4M $78.7M $86.3M $110.4M $125.2M
Operating Income (Reported) -$52.6M -$69.9M -$37.4M -$21.7M -$8M
Operating Income (Adjusted) -$56.1M -$73.3M -$41.4M -$31.1M -$6.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $266.8M $317.8M $336.8M $423.5M $543.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31M $35.5M $38M $44M $51.1M
Gross Profit $235.7M $282.3M $298.8M $379.5M $492.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $283.4M $289.4M $236.7M $139.2M $108.9M
Selling, General & Admin $162.9M $204.1M $228.9M $289.3M $327.2M
Other Inc / (Exp) -$5.6M -$9.5M -$6.2M -$38.4M -$7.1M
Operating Expenses $455M $499.6M $470.7M $437.3M $444.3M
Operating Income -$219.3M -$217.2M -$171.9M -$57.8M $47.8M
 
Net Interest Expenses $24.8M $32.1M $35.7M $44.3M $43.9M
EBT. Incl. Unusual Items -$249.7M -$258.9M -$213.8M -$140.5M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $11.1M -$9.6M $6.6M $26.2M
Net Income to Company -$253.6M -$270.1M -$204.2M -$147.1M -$29.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$253.6M -$270.1M -$204.2M -$147.1M -$29.4M
 
Basic EPS (Cont. Ops) -$0.97 -$0.97 -$0.70 -$0.49 -$0.09
Diluted EPS (Cont. Ops) -$0.97 -$0.97 -$0.70 -$0.49 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$214.4M -$220.3M -$167.8M -$81M $53.6M
EBIT -$223.1M -$226.3M -$173M -$89.7M $45.4M
 
Revenue (Reported) $266.8M $317.8M $336.8M $423.5M $543.1M
Operating Income (Reported) -$219.3M -$217.2M -$171.9M -$57.8M $47.8M
Operating Income (Adjusted) -$223.1M -$226.3M -$173M -$89.7M $45.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $66.4M $78.7M $86.3M $110.4M $125.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5M $7.6M $6.9M $13.6M $11.7M
Gross Profit $59.9M $71.1M $79.3M $96.8M $113.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $64.1M $81.5M $41.5M $28.3M $27.8M
Selling, General & Admin $46.7M $58.1M $74M $88M $91.8M
Other Inc / (Exp) -$3.7M -$3.5M -$6.2M -$11M $550K
Operating Expenses $112.4M $141M $116.7M $118.5M $121.5M
Operating Income -$52.6M -$69.9M -$37.4M -$21.7M -$8M
 
Net Interest Expenses $7.8M $8M $9.6M $10.9M $10.6M
EBT. Incl. Unusual Items -$64.1M -$81.5M -$53.2M -$43.6M -$18M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $3.8M -$287K $4.8M $3.6M
Net Income to Company -$65.7M -$85.3M -$52.9M -$48.4M -$21.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65.7M -$85.3M -$52.9M -$48.4M -$21.7M
 
Basic EPS (Cont. Ops) -$0.25 -$0.30 -$0.18 -$0.16 -$0.07
Diluted EPS (Cont. Ops) -$0.25 -$0.30 -$0.18 -$0.16 -$0.07
Weighted Average Basic Share $264.4M $288.5M $291.3M $302.9M $307.7M
Weighted Average Diluted Share $264.4M $288.5M $291.3M $302.9M $307.7M
 
EBITDA -$54.5M -$71.9M -$40.1M -$29M -$4.8M
EBIT -$56.1M -$73.3M -$41.4M -$31.1M -$6.6M
 
Revenue (Reported) $66.4M $78.7M $86.3M $110.4M $125.2M
Operating Income (Reported) -$52.6M -$69.9M -$37.4M -$21.7M -$8M
Operating Income (Adjusted) -$56.1M -$73.3M -$41.4M -$31.1M -$6.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $163.2M $245.2M $148.8M $247M $213.8M
Short Term Investments $320M $237.3M $144.8M $39.2M $36.2M
Accounts Receivable, Net $46.9M $52.7M $66.2M $87.6M $101.1M
Inventory $19.6M $26.8M $23.8M $59.7M $118.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.7M $34.8M $40.2M $49.5M $34.9M
Total Current Assets $579.5M $596.8M $423.8M $483.1M $504.7M
 
Property Plant And Equipment $67.2M $63.1M $60.3M $58M $51.7M
Long-Term Investments -- -- -- -- --
Goodwill $197.8M $197.8M $197.8M $197.8M $197.8M
Other Intangibles $23M $23M $23M $20.5M $17.2M
Other Long-Term Assets $19.1M $24.4M $19.2M $18.6M $13.6M
Total Assets $886.5M $905.1M $724.2M $777.9M $785M
 
Accounts Payable $17.1M $21.5M $15.4M $15.1M $12.9M
Accrued Expenses $52M $59M $54.5M $83.1M $68M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.9M $7.4M $8.6M $8.3M $8.5M
Other Current Liabilities $4.1M $4.2M $7.5M $10.4M $8.7M
Total Current Liabilities $129.7M $146M $139M $167.7M $148.7M
 
Long-Term Debt $389.3M $389.4M $392M $387.9M $390.1M
Capital Leases -- -- -- -- --
Total Liabilities $600.1M $597.8M $601.1M $617.7M $591M
 
Common Stock $2.7M $2.8M $2.8M $2.9M $2.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $286.4M $307.4M $123M $160.2M $194M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $286.4M $307.4M $123M $160.2M $194M
 
Total Liabilities and Equity $886.5M $905.1M $724.2M $777.9M $785M
Cash and Short Terms $483.3M $482.5M $293.6M $286.2M $249.9M
Total Debt $389.3M $389.4M $392M $387.9M $390.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $184.8M $233.3M $160.6M $209.8M $181.7M
Short Term Investments $232.6M $177.9M $106.5M $29.8M $68.9M
Accounts Receivable, Net $44.9M $52.4M $68.2M $76.4M $88.3M
Inventory $18.8M $24.3M $27M $60.8M $132.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $21.7M $31M $37.4M $54.4M $39.5M
Total Current Assets $502.9M $518.9M $399.7M $431.2M $510.8M
 
Property Plant And Equipment $65.8M $62.1M $59.9M $55.4M $50.9M
Long-Term Investments -- -- -- -- --
Goodwill $197.8M $197.8M $197.8M $197.8M $197.8M
Other Intangibles $23M $23M $23M $19.7M $16.4M
Other Long-Term Assets $20.5M $25.2M $20.2M $17.7M $14M
Total Assets $810M $826.9M $700.5M $721.8M $789.8M
 
Accounts Payable $16.1M $22.9M $25M $9.2M $14.5M
Accrued Expenses $57.2M $80.4M $92.7M $124.6M $129.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.8M $7.3M $8M $8.3M $8.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $99.7M $129.7M $138.4M $142.1M $152.9M
 
Long-Term Debt $389.8M $390M $392.7M $388.4M $390.7M
Capital Leases -- -- -- -- --
Total Liabilities $559.1M $588.3M $597.9M $591.1M $596.3M
 
Common Stock $2.7M $2.8M $2.8M $2.9M $3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $250.9M $238.6M $102.6M $130.7M $193.6M
 
Total Liabilities and Equity $810M $826.9M $700.5M $721.8M $789.8M
Cash and Short Terms $417.4M $411.2M $267.1M $239.6M $250.6M
Total Debt $389.8M $390M $392.7M $388.4M $390.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
Depreciation & Amoritzation $8.8M $6.2M $5.3M $7.9M $8.5M
Stock-Based Compensation $49.2M $57.8M $76.5M $86.1M $84.9M
Change in Accounts Receivable -$11.2M -$8.2M -$17.3M -$20.1M -$19.5M
Change in Inventories -$4.6M -$7.8M -$5.3M -$44.6M -$73.7M
Cash From Operations -$233.3M -$202.5M -$166.6M -$69.1M -$33.9M
 
Capital Expenditures $3.2M $3.9M $3.8M $7.4M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.6M $78.8M $92.3M $98.1M -$560K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $385.9M -- -- $387.4M --
Long-Term Debt Repaid -$155.3M -$479K -$283K -$408.3M -$97K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10M -$16.7M -$11.5M -$20.6M -$22M
Cash From Financing $262.9M $212.1M -$7.5M $61.7M $5.1M
 
Beginning Cash (CF) $146.3M $166.2M $249.5M $153.1M $250.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16M $88.3M -$81.7M $90.7M -$29.3M
Ending Cash (CF) $166.2M $249.5M $153.1M $250.1M $216.7M
 
Levered Free Cash Flow -$236.5M -$206.4M -$170.3M -$76.5M -$37.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$65.7M -$85.3M -$52.9M -$48.4M -$21.7M
Depreciation & Amoritzation $1.6M $1.4M $1.3M $2.2M $1.8M
Stock-Based Compensation $20.4M $30.7M $34.9M $30.8M $25.2M
Change in Accounts Receivable $839K -$1M -$1.4M $9.6M $15.3M
Change in Inventories $741K $1.8M -$3.2M -$1.7M -$8.3M
Cash From Operations -$72.4M -$58.3M -$18.1M -$29.7M $7.8M
 
Capital Expenditures $868K $871K $1.9M $1.8M $212K
Cash Acquisitions -- -- -- -- --
Cash From Investing $86.6M $58.2M $36.3M $7.5M -$32.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$368K -$20K -$28K -$42K -$15K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.2M -$9M -$12.8M -$16.7M -$11.8M
Cash From Financing $8.8M -$8.2M -$7.8M -$13.3M -$11.7M
 
Beginning Cash (CF) $166.2M $249.5M $153.1M $250.1M $216.7M
Foreign Exchange Rate Adjustment -$1.2M -$3.4M $1.5M -$1.8M $4.8M
Additions / Reductions $23M -$8.3M $10.4M -$35.5M -$36.8M
Ending Cash (CF) $188M $237.8M $165M $212.8M $184.7M
 
Levered Free Cash Flow -$73.2M -$59.2M -$20M -$31.5M $7.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$253.6M -$270.1M -$204.2M -$147.1M -$29.4M
Depreciation & Amoritzation $8.7M $6M $5.2M $8.8M $8.2M
Stock-Based Compensation $56.9M $68.1M $80.8M $82M $79.3M
Change in Accounts Receivable -$2M -$10M -$17.7M -$9.2M -$13.7M
Change in Inventories -$3.6M -$6.7M -$10.3M -$43.1M -$80.3M
Cash From Operations -$197.7M -$188.5M -$126.3M -$80.7M $3.6M
 
Capital Expenditures $3.3M $3.9M $4.8M $7.3M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.3M $50.4M $70.4M $69.3M -$41M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$155.7M -$131K -$291K -$408.3M -$70K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.7M -$11.5M -$15.3M -$24.5M -$17.1M
Cash From Financing $273.2M $195.1M -$7.1M $56.2M $6.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.2M $57M -$63.1M $44.8M -$30.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$201M -$192.3M -$131.2M -$88M $1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$65.7M -$85.3M -$52.9M -$48.4M -$21.7M
Depreciation & Amoritzation $1.6M $1.4M $1.3M $2.2M $1.8M
Stock-Based Compensation $20.4M $30.7M $34.9M $30.8M $25.2M
Change in Accounts Receivable $839K -$1M -$1.4M $9.6M $15.3M
Change in Inventories $741K $1.8M -$3.2M -$1.7M -$8.3M
Cash From Operations -$72.4M -$58.3M -$18.1M -$29.7M $7.8M
 
Capital Expenditures $868K $871K $1.9M $1.8M $212K
Cash Acquisitions -- -- -- -- --
Cash From Investing $86.6M $58.2M $36.3M $7.5M -$32.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$368K -$20K -$28K -$42K -$15K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.2M -$9M -$12.8M -$16.7M -$11.8M
Cash From Financing $8.8M -$8.2M -$7.8M -$13.3M -$11.7M
 
Beginning Cash (CF) $166.2M $249.5M $153.1M $250.1M $216.7M
Foreign Exchange Rate Adjustment -$1.2M -$3.4M $1.5M -$1.8M $4.8M
Additions / Reductions $23M -$8.3M $10.4M -$35.5M -$36.8M
Ending Cash (CF) $188M $237.8M $165M $212.8M $184.7M
 
Levered Free Cash Flow -$73.2M -$59.2M -$20M -$31.5M $7.5M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Sell
10
EXOD alert for May 29

Exodus Movement [EXOD] is up 17.31% over the past day.

Buy
80
SBET alert for May 29

SharpLink Gaming [SBET] is up 181.07% over the past day.

Buy
100
BOX alert for May 30

Box [BOX] is up 1.38% over the past day.

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

Show me the best stock