Financhill
Sell
35

IQ Quote, Financials, Valuation and Earnings

Last price:
$1.77
Seasonality move :
-22.78%
Day range:
$1.72 - $1.80
52-week range:
$1.50 - $4.24
Dividend yield:
0%
P/E ratio:
45.95x
P/S ratio:
0.44x
P/B ratio:
0.91x
Volume:
15.6M
Avg. volume:
21.1M
1-year change:
-53.4%
Market cap:
$1.7B
Revenue:
$4.1B
EPS (TTM):
$0.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $4.7B $4.3B $4.5B $4.1B
Revenue Growth (YoY) 2.55% 9.93% -8.78% 4.38% -9.61%
 
Cost of Revenues $4B $4.3B $3.3B $3.3B $3.1B
Gross Profit $264.1M $471M $994.2M $1.2B $1B
Gross Profit Margin 6.14% 9.95% 23.03% 27.52% 24.88%
 
R&D Expenses $387.7M $432.9M $282.7M $249.7M $247.8M
Selling, General & Admin $751.7M $731.8M $516.1M $567.5M $513.1M
Other Inc / (Exp) -$5M -$46.8M -$104.3M -$11.9M -$23.6M
Operating Expenses $1.1B $1.2B $798.8M $817.2M $761M
Operating Income -$875.3M -$693.7M $195.4M $422.6M $252.4M
 
Net Interest Expenses $131.7M $190.6M $96.1M $123.4M $110.1M
EBT. Incl. Unusual Items -$1B -$931.1M -$5M $287.4M $118.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $15M $12.5M $11.3M $8.5M
Net Income to Company -$1B -$946.1M -$17.5M $276M $110.2M
 
Minority Interest in Earnings -$4.5M -$9.5M -$2.7M -$3.8M -$3.7M
Net Income to Common Excl Extra Items -$1B -$955.5M -$20.3M $272.2M $106.5M
 
Basic EPS (Cont. Ops) -$1.38 -$1.20 -$0.02 $0.29 $0.11
Diluted EPS (Cont. Ops) -$1.38 -$1.20 -$0.02 $0.28 $0.11
Weighted Average Basic Share $739.5M $795.8M $855.4M $953.6M $961.4M
Weighted Average Diluted Share $739.5M $795.8M $855.4M $974.8M $971.4M
 
EBITDA $1.6B $1.9B $2.1B $2.4B $2.2B
EBIT -$857.5M -$722.1M $101.4M $447.1M $266.7M
 
Revenue (Reported) $4.3B $4.7B $4.3B $4.5B $4.1B
Operating Income (Reported) -$875.3M -$693.7M $195.4M $422.6M $252.4M
Operating Income (Adjusted) -$857.5M -$722.1M $101.4M $447.1M $266.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.1B $1.2B $1.1B $987.8M
Revenue Growth (YoY) 12.09% -6.78% 6.55% -9.17% -10.84%
 
Cost of Revenues $1.1B $938.2M $870.2M $787M $743.2M
Gross Profit $132.4M $206.6M $349.6M $320.9M $244.7M
Gross Profit Margin 10.78% 18.05% 28.66% 28.97% 24.77%
 
R&D Expenses $103.6M $74.7M $62.6M $60M $56.7M
Selling, General & Admin $185.1M $117.2M $161.6M $128.9M $141M
Other Inc / (Exp) $12.3M $41.5M -$4M -$5.3M $5.5M
Operating Expenses $288.7M $191.9M $224.1M $188.9M $197.7M
Operating Income -$156.3M $14.7M $125.4M $132M $47M
 
Net Interest Expenses $46.5M $26.2M $26.4M $31.2M $21.3M
EBT. Incl. Unusual Items -$190.6M $30M $95M $95.5M $31.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $2.7M $3.6M $2.5M $5.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.5M -$750.6K -$1.1M -$1.5M -$479.1K
Net Income to Common Excl Extra Items -$195.3M $26.6M $90.3M $91.6M $25M
 
Basic EPS (Cont. Ops) -$0.25 $0.03 $0.09 $0.10 $0.03
Diluted EPS (Cont. Ops) -$0.25 $0.03 $0.09 $0.10 $0.03
Weighted Average Basic Share $789.5M $815.2M $938.5M $959.7M $963M
Weighted Average Diluted Share $789.5M $820.4M $965M $969.7M $968.6M
 
EBITDA -$139.6M $57.6M $136.8M $134.9M $63.3M
EBIT -$139.6M $57.6M $136.8M $134.9M $63.3M
 
Revenue (Reported) $1.2B $1.1B $1.2B $1.1B $987.8M
Operating Income (Reported) -$156.3M $14.7M $125.4M $132M $47M
Operating Income (Adjusted) -$139.6M $57.6M $136.8M $134.9M $63.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.4B $4.6B $4.4B $4.4B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $4.1B $3.3B $3.2B $3B
Gross Profit $434.6M $545.4M $1.1B $1.2B $937.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $394.1M $404.1M $270.5M $247.2M $244.5M
Selling, General & Admin $749.4M $663.8M $558.1M $535.8M $525.3M
Other Inc / (Exp) $68.1M -$18.2M -$143.6M -$13.2M -$12.6M
Operating Expenses $1.1B $1.1B $828.6M $783.1M $769.8M
Operating Income -$708.9M -$522.5M $299.8M $429.8M $167.6M
 
Net Interest Expenses $149M $170.3M $96.4M $128M $100.2M
EBT. Incl. Unusual Items -$789.8M -$711M $59.8M $288.6M $54.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $14.5M $13.7M $10.2M $11.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$6.2M -$8.7M -$3.2M -$4.2M -$2.7M
Net Income to Common Excl Extra Items -$801.6M -$734.2M $43M $274.2M $40.3M
 
Basic EPS (Cont. Ops) -$1.07 -$0.92 $0.03 $0.28 $0.04
Diluted EPS (Cont. Ops) -$1.07 -$0.92 $0.03 $0.28 $0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$621.8M -$525.4M $657.7M $909.4M $598.2M
EBIT -$621.8M -$525.4M $180.3M $446.2M $195.5M
 
Revenue (Reported) $4.4B $4.6B $4.4B $4.4B $4B
Operating Income (Reported) -$708.9M -$522.5M $299.8M $429.8M $167.6M
Operating Income (Adjusted) -$621.8M -$525.4M $180.3M $446.2M $195.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.1B $1.2B $1.1B $987.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $938.2M $870.2M $787M $743.2M
Gross Profit $132.4M $206.6M $349.6M $320.9M $244.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $103.6M $74.7M $62.6M $60M $56.7M
Selling, General & Admin $185.1M $117.2M $161.6M $128.9M $141M
Other Inc / (Exp) $12.3M $41.5M -$4M -$5.3M $5.5M
Operating Expenses $288.7M $191.9M $224.1M $188.9M $197.7M
Operating Income -$156.3M $14.7M $125.4M $132M $47M
 
Net Interest Expenses $46.5M $26.2M $26.4M $31.2M $21.3M
EBT. Incl. Unusual Items -$190.6M $30M $95M $95.5M $31.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $2.7M $3.6M $2.5M $5.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.5M -$750.6K -$1.1M -$1.5M -$479.1K
Net Income to Common Excl Extra Items -$195.3M $26.6M $90.3M $91.6M $25M
 
Basic EPS (Cont. Ops) -$0.25 $0.03 $0.09 $0.10 $0.03
Diluted EPS (Cont. Ops) -$0.25 $0.03 $0.09 $0.10 $0.03
Weighted Average Basic Share $789.5M $815.2M $938.5M $959.7M $963M
Weighted Average Diluted Share $789.5M $820.4M $965M $969.7M $968.6M
 
EBITDA -$139.6M $57.6M $136.8M $134.9M $63.3M
EBIT -$139.6M $57.6M $136.8M $134.9M $63.3M
 
Revenue (Reported) $1.2B $1.1B $1.2B $1.1B $987.8M
Operating Income (Reported) -$156.3M $14.7M $125.4M $132M $47M
Operating Income (Adjusted) -$139.6M $57.6M $136.8M $134.9M $63.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $470.2M $1B $625.6M $483.5M
Short Term Investments $514M $211.5M $118.6M $132.9M $129M
Accounts Receivable, Net $511.9M $431.1M $348.2M $306M $300.2M
Inventory -- -- -- -- --
Prepaid Expenses $231.6M $183M $87M $79.3M $59.7M
Other Current Assets $187.4M $175.1M $128.8M $96.2M $67.3M
Total Current Assets $3.4B $1.8B $2B $1.8B $1.3B
 
Property Plant And Equipment $366.6M $353.3M $257.8M $218.3M $203.8M
Long-Term Investments $490.2M $476.2M $355.6M $318.9M $288.8M
Goodwill $595.2M $610M $554.6M $539M $523.4M
Other Intangibles $2.1B $2.9B $2.9B $2.9B $3B
Other Long-Term Assets $5.3M $14.8M $126.2M $126.8M $17.7M
Total Assets $7.4B $6.7B $6.7B $6.3B $6.3B
 
Accounts Payable $1.2B $1.4B $868.7M $800M $888M
Accrued Expenses $346.2M $357.7M $266.6M $269.5M $260.1M
Current Portion Of Long-Term Debt $866.5M -- $1.3B $402.7M $63.1M
Current Portion Of Capital Lease Obligations $30.8M $26.9M $15M $14.2M $13.2M
Other Current Liabilities $149.8M $139.9M $114M $134.9M $158.8M
Total Current Liabilities $3.8B $3.5B $4.1B $3.2B $2.9B
 
Long-Term Debt $1.8B $2B $1.4B $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $5.8B $5.8B $4.6B $4.4B
 
Common Stock $53.3K $55.9K $56.1K $60.7K $59K
Other Common Equity Adj $389.2M $425M $270.1M $238.1M $212.4M
Common Equity $1.4B $813.9M $906M $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.7M $76.2M $13.5M $13.9M $1.1M
Total Equity $1.4B $890M $919.4M $1.7B $1.8B
 
Total Liabilities and Equity $7.4B $6.7B $6.7B $6.3B $6.3B
Cash and Short Terms $2.2B $681.7M $1.1B $758.4M $612.5M
Total Debt $3.1B $2.6B $3.2B $2.1B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.1B $599.5M $658.1M $709M $594.7M
Short Term Investments $898.6M $201.7M $97.2M $138.6M $130.3M
Accounts Receivable, Net $513.8M $420.3M $395.6M $383.2M $323.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $802.8M $566.2M $1.8B $467.5M $398.3M
Total Current Assets $3.4B $1.8B $2.9B $1.9B $1.5B
 
Property Plant And Equipment $353M $345M $245.6M $211.7M $198.8M
Long-Term Investments $524.4M $505.4M $323.2M $311.7M $288.9M
Goodwill $590.8M $611.6M $556M $536.9M $526M
Other Intangibles $2.2B $3.1B $2.9B $2.9B $2.9B
Other Long-Term Assets $407.4M $473.6M $612.8M $540.4M $511.6M
Total Assets $7.4B $6.9B $7.6B $6.5B $6.5B
 
Accounts Payable $1.1B $1.1B $831.4M $828.7M $892.1M
Accrued Expenses $644.1M $450.2M $385.1M $437.3M $418.9M
Current Portion Of Long-Term Debt $1.2B $690.7M $1.7B $899M $844.4M
Current Portion Of Capital Lease Obligations $31.5M $31.5M $14.5M $13.7M $13.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.8B $3.4B $4B $3.2B $3.3B
 
Long-Term Debt $1.9B $2.1B $1.7B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $6B $5.8B $6B $4.7B $4.6B
 
Common Stock $53.8K $60.7K $62.3K $60.4K $59.3K
Other Common Equity Adj $380M $437.7M $287.1M $212M $211M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $45M $10.7M $12M $7.9M -$1M
Total Equity $1.4B $1.1B $1.5B $1.8B $1.9B
 
Total Liabilities and Equity $7.4B $6.9B $7.6B $6.5B $6.5B
Cash and Short Terms $2B $801.2M $755.4M $847.5M $725M
Total Debt $3.1B $2.8B $3.4B $2.1B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1B -$946.1M -$17.5M $276M $110.2M
Depreciation & Amoritzation $2.5B $2.6B $2B $2B $1.9B
Stock-Based Compensation $198.5M $188.8M $120.8M $90M $75.9M
Change in Accounts Receivable $22.2M $91.2M $53.9M -$12.3M -$1M
Change in Inventories -- -- -- -- --
Cash From Operations -$784.1M -$921.8M -$10.5M $473.8M $294.1M
 
Capital Expenditures $55.9M $62.1M $40.2M $14.8M $24.1M
Cash Acquisitions -$840.2K -- -- -- --
Cash From Investing $23.1M $195.5M $39.6M -$245.9M -$340.7M
 
Dividends Paid (Ex Special Dividend) -$9M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B $785.1M $1.2B $1.3B $846.4M
Long-Term Debt Repaid -$570.5M -$1.4B -$755.1M -$2.4B -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M $36.3M -$6.6M -$9.7M $27.4M
Cash From Financing $1.4B -$458.4M $665.3M -$605.8M -$190.9M
 
Beginning Cash (CF) $1B $1.7B $457.8M $1.1B $735.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $597.3M -$1.2B $694.4M -$377.9M -$237.6M
Ending Cash (CF) $1.6B $476.2M $1.2B $746.5M $500.4M
 
Levered Free Cash Flow -$840M -$983.9M -$50.7M $459M $270M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$208.1M -$183.6M $146.4M $131.1M $46.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$428.2M -$10.6M $24.4M -$31.1M -$4.1M
 
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 $94.2M $322M -$490.4M $36.5M $118.3M
 
Beginning Cash (CF) -- $483.7M $1.1B $738M $493.5M
Foreign Exchange Rate Adjustment -$4.4M -$674K -$1.3M $2M -$169.4K
Additions / Reductions -- $127.8M -$319.7M $136.4M $160.7M
Ending Cash (CF) -- $610.8M $827.6M $876.5M $654.1M
 
Levered Free Cash Flow -$208.1M -$183.6M $146.4M $131.1M $46.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $198.5M $188.8M $120.8M $90M $75.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$905.6M -$897.3M $319.5M $458.5M $209.6M
 
Capital Expenditures $55.9M $62.1M $40.2M $14.8M $24.1M
Cash Acquisitions -$840.2K -- -- -- --
Cash From Investing -$174.6M $613.1M $74.6M -$301.4M -$313.7M
 
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 $1.5B -$230.6M -$147.1M -$78.9M -$109.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $246.9M $78.2M -$213.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$905.6M -$959.4M $279.3M $443.7M $209.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$208.1M -$183.6M $146.4M $131.1M $46.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$428.2M -$10.6M $24.4M -$31.1M -$4.1M
 
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 $94.2M $322M -$490.4M $36.5M $118.3M
 
Beginning Cash (CF) -- $483.7M $1.1B $738M $493.5M
Foreign Exchange Rate Adjustment -$4.4M -$674K -$1.3M $2M -$169.4K
Additions / Reductions -- $127.8M -$319.7M $136.4M $160.7M
Ending Cash (CF) -- $610.8M $827.6M $876.5M $654.1M
 
Levered Free Cash Flow -$208.1M -$183.6M $146.4M $131.1M $46.6M

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

GET BETTER TRADE IDEAS

Popular

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…

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…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

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

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock