Financhill
Sell
36

S Quote, Financials, Valuation and Earnings

Last price:
$17.86
Seasonality move :
8.37%
Day range:
$17.55 - $18.12
52-week range:
$15.36 - $29.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.66x
P/B ratio:
3.87x
Volume:
4.6M
Avg. volume:
6.7M
1-year change:
-6.05%
Market cap:
$6B
Revenue:
$821.5M
EPS (TTM):
-$1.32
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $93.1M $204.8M $422.2M $621.2M $821.5M
Revenue Growth (YoY) 100.23% 120.08% 106.14% 47.13% 32.25%
 
Cost of Revenues $39.3M $81.7M $144.2M $179.3M $211.1M
Gross Profit $53.7M $123.1M $278M $441.9M $610.4M
Gross Profit Margin 57.73% 60.12% 65.85% 71.14% 74.3%
 
R&D Expenses $62.4M $136.3M $207M $218.2M $267M
Selling, General & Admin $106.8M $254.1M $473.6M $595.4M $672.7M
Other Inc / (Exp) -$424K -$2.3M -$1.3M -$5.8M -$2.2M
Operating Expenses $169.2M $390.4M $680.6M $813.6M $939.7M
Operating Income -$115.5M -$267.2M -$402.6M -$371.7M -$329.4M
 
Net Interest Expenses $1.2M $585K -- -- --
EBT. Incl. Unusual Items -$117.1M -$270.1M -$384.3M -$332.8M -$281.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460K $1M -$5.6M $5.9M $6.8M
Net Income to Company -$117.6M -$271.1M -$378.7M -$338.7M -$288.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$117.6M -$271.1M -$378.7M -$338.7M -$288.4M
 
Basic EPS (Cont. Ops) -$0.55 -$1.56 -$1.36 -$1.15 -$0.92
Diluted EPS (Cont. Ops) -$0.55 -$1.56 -$1.36 -$1.15 -$0.92
Weighted Average Basic Share $215.2M $174.1M $277.8M $294.9M $314.8M
Weighted Average Diluted Share $215.2M $174.1M $277.8M $294.9M $314.8M
 
EBITDA -$112.9M -$261.4M -$352.7M -$292.7M -$238.7M
EBIT -$115.7M -$269.3M -$382.5M -$331.6M -$281.4M
 
Revenue (Reported) $93.1M $204.8M $422.2M $621.2M $821.5M
Operating Income (Reported) -$115.5M -$267.2M -$402.6M -$371.7M -$329.4M
Operating Income (Adjusted) -$115.7M -$269.3M -$382.5M -$331.6M -$281.4M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $37.4M $78.3M $133.4M $186.4M $229M
Revenue Growth (YoY) 108.25% 109.27% 70.46% 39.7% 22.9%
 
Cost of Revenues $18.3M $27.1M $42.6M $50.1M $56.5M
Gross Profit $19.1M $51.1M $90.8M $136.2M $172.5M
Gross Profit Margin 51.11% 65.32% 68.08% 73.1% 75.32%
 
R&D Expenses $27.8M $45.9M $55.3M $58.3M $72.3M
Selling, General & Admin $52.9M $95.5M $150.9M $158.5M $182.6M
Other Inc / (Exp) -$593K -$291K -$359K -$39K -$4.7M
Operating Expenses $80.7M $141.4M $206.2M $216.8M $254.8M
Operating Income -$61.6M -$90.3M -$115.4M -$80.6M -$82.3M
 
Net Interest Expenses $280K -- -- -- --
EBT. Incl. Unusual Items -$62.5M -$89.5M -$105.8M -$68.6M -$74.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149K $329K $1.1M $1.5M $133.5M
Net Income to Company -$62.6M -$89.8M -$106.9M -$70.1M -$208.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.6M -$89.8M -$106.9M -$70.1M -$208.2M
 
Basic EPS (Cont. Ops) -$0.25 -$0.33 -$0.37 -$0.23 -$0.63
Diluted EPS (Cont. Ops) -$0.25 -$0.33 -$0.37 -$0.23 -$0.63
Weighted Average Basic Share $253.5M $269.6M $288.3M $309.5M $328M
Weighted Average Diluted Share $253.5M $269.6M $288.3M $309.5M $328M
 
EBITDA -$60.5M -$87.4M -$96.1M -$69.9M -$71.5M
EBIT -$62.2M -$89.5M -$105.2M -$80.6M -$82.3M
 
Revenue (Reported) $37.4M $78.3M $133.4M $186.4M $229M
Operating Income (Reported) -$61.6M -$90.3M -$115.4M -$80.6M -$82.3M
Operating Income (Adjusted) -$62.2M -$89.5M -$105.2M -$80.6M -$82.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $112.5M $245.7M $477.3M $674.1M $864.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50M $90.5M $159.6M $186.8M $217.5M
Gross Profit $62.5M $155.1M $317.7M $487.3M $646.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $76.4M $154.3M $216.4M $221.2M $280.9M
Selling, General & Admin $137M $296.7M $529M $603M $696.8M
Other Inc / (Exp) -$824K -$2M -$1.4M -$5.5M -$6.8M
Operating Expenses $213.4M $451M $745.4M $824.2M $977.7M
Operating Income -$150.9M -$295.9M -$427.7M -$336.9M -$331.1M
 
Net Interest Expenses $1.3M -- -- -- --
EBT. Incl. Unusual Items -$153M -$297.1M -$400.6M -$295.6M -$287.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $543K $1.2M -$4.9M $6.3M $138.8M
Net Income to Company -$153.6M -$298.3M -$395.7M -$301.9M -$426.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$153.6M -$298.3M -$395.7M -$301.9M -$426.5M
 
Basic EPS (Cont. Ops) -$0.67 -$1.43 -$1.40 -$1.02 -$1.32
Diluted EPS (Cont. Ops) -$0.67 -$1.43 -$1.40 -$1.02 -$1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$147.8M -$288.3M -$361.4M -$266.5M -$252.3M
EBIT -$151.6M -$296.6M -$398.2M -$307M -$295.2M
 
Revenue (Reported) $112.5M $245.7M $477.3M $674.1M $864.1M
Operating Income (Reported) -$150.9M -$295.9M -$427.7M -$336.9M -$331.1M
Operating Income (Adjusted) -$151.6M -$296.6M -$398.2M -$307M -$295.2M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $37.4M $78.3M $133.4M $186.4M $229M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.3M $27.1M $42.6M $50.1M $56.5M
Gross Profit $19.1M $51.1M $90.8M $136.2M $172.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27.8M $45.9M $55.3M $58.3M $72.3M
Selling, General & Admin $52.9M $95.5M $150.9M $158.5M $182.6M
Other Inc / (Exp) -$593K -$291K -$359K -$39K -$4.7M
Operating Expenses $80.7M $141.4M $206.2M $216.8M $254.8M
Operating Income -$61.6M -$90.3M -$115.4M -$80.6M -$82.3M
 
Net Interest Expenses $280K -- -- -- --
EBT. Incl. Unusual Items -$62.5M -$89.5M -$105.8M -$68.6M -$74.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149K $329K $1.1M $1.5M $133.5M
Net Income to Company -$62.6M -$89.8M -$106.9M -$70.1M -$208.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.6M -$89.8M -$106.9M -$70.1M -$208.2M
 
Basic EPS (Cont. Ops) -$0.25 -$0.33 -$0.37 -$0.23 -$0.63
Diluted EPS (Cont. Ops) -$0.25 -$0.33 -$0.37 -$0.23 -$0.63
Weighted Average Basic Share $253.5M $269.6M $288.3M $309.5M $328M
Weighted Average Diluted Share $253.5M $269.6M $288.3M $309.5M $328M
 
EBITDA -$60.5M -$87.4M -$96.1M -$69.9M -$71.5M
EBIT -$62.2M -$89.5M -$105.2M -$80.6M -$82.3M
 
Revenue (Reported) $37.4M $78.3M $133.4M $186.4M $229M
Operating Income (Reported) -$61.6M -$90.3M -$115.4M -$80.6M -$82.3M
Operating Income (Adjusted) -$62.2M -$89.5M -$105.2M -$80.6M -$82.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $395.5M $1.7B $137.9M $256.7M $186.6M
Short Term Investments $364K $374K $485.6M $669.3M $535.3M
Accounts Receivable, Net $39.3M $101.5M $151.5M $214.3M $236M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.2M $18.9M $101.8M $102.9M $47M
Total Current Assets $464.1M $1.8B $914.7M $1.3B $1.1B
 
Property Plant And Equipment $31.4M $48.8M $62.3M $48.8M $71.8M
Long-Term Investments -- $6M $535.4M $204.8M $419.4M
Goodwill -- $108.2M $540.3M $549.4M $629.6M
Other Intangibles $470K $15.8M $145.1M $122.9M $107.2M
Other Long-Term Assets $2.7M $4.7M $5.5M $26.5M $23.6M
Total Assets $520.6M $2B $2.3B $2.3B $2.4B
 
Accounts Payable $11.8M $9.9M $11.2M $6.8M $8.2M
Accrued Expenses $23.8M $83.8M $155M $74.3M $79.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.6M $4.6M $3.9M $4.7M --
Other Current Liabilities -- -- -- $109.4M $55.7M
Total Current Liabilities $128.9M $281.3M $473.3M $590.1M $613.6M
 
Long-Term Debt $19.6M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $841.1M $391.4M $602.2M $727.4M $737.4M
 
Common Stock $2K $27K $29K $30K $32K
Other Common Equity Adj $165K $454K -$6.4M -$1.6M $2.2M
Common Equity -$320.5M $1.7B $1.7B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$320.5M $1.7B $1.7B $1.6B $1.7B
 
Total Liabilities and Equity $520.6M $2B $2.3B $2.3B $2.4B
Cash and Short Terms $395.8M $1.7B $623.5M $926M $721.9M
Total Debt $19.6M -- -- -- --
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $362.2M $766.1M $150.1M $198.7M $188.6M
Short Term Investments $367K $851.4M $568.1M $574.5M $578.3M
Accounts Receivable, Net $36.7M $86.9M $128.2M $133.8M $155M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.3M $24.8M $99.7M $103.6M $44.3M
Total Current Assets $429.1M $1.8B $985.5M $1.1B $1B
 
Property Plant And Equipment $37M $54.8M $64.1M $74.6M $76M
Long-Term Investments -- -- $423.9M $336.5M $439.8M
Goodwill $108.2M $108.2M $540.3M $629.6M $629.6M
Other Intangibles $17.5M $15.1M $138.3M $126.8M $100.8M
Other Long-Term Assets $6M $11.1M $5.3M $5.9M $25.3M
Total Assets $620M $2B $2.2B $2.3B $2.4B
 
Accounts Payable $11.5M $13.9M $13.2M $9.2M $21.6M
Accrued Expenses $29.7M $63.5M $145.4M $160.9M $63.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.4M $2.9M $4.5M $4.7M --
Other Current Liabilities -- -- -- -- $50.6M
Total Current Liabilities $148.9M $276.7M $472.9M $566M $588.9M
 
Long-Term Debt $19.7M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $865.8M $391.2M $595.6M $694.1M $837.4M
 
Common Stock $3K $27K $29K $32K $33K
Other Common Equity Adj $355K -$783K -$5.6M -$2.8M $4.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$245.9M $1.6B $1.6B $1.6B $1.5B
 
Total Liabilities and Equity $620M $2B $2.2B $2.3B $2.4B
Cash and Short Terms $362.6M $1.6B $718.2M $773.2M $766.9M
Total Debt $19.7M -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$117.6M -$271.1M -$378.7M -$338.7M -$288.4M
Depreciation & Amoritzation $2.8M $7.9M $29.7M $38.9M $42.8M
Stock-Based Compensation $15.9M $87.9M $164.5M $216.9M $267.5M
Change in Accounts Receivable -$8.3M -$59.1M -$44.4M -$61.9M -$21.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$66.6M -$95.6M -$193.3M -$68.4M $33.7M
 
Capital Expenditures $6.3M $10.3M $18.8M $18.8M $27.1M
Cash Acquisitions -- -$3.4M -$281M -$13.6M -$123.8M
Cash From Investing -$6.3M -$19.7M -$1.3B $140.6M -$218.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.9M -- -- -- --
Long-Term Debt Repaid -$20M -$20M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$7.4M -$186K -- --
Cash From Financing $424M $1.4B $36.3M $47.5M $55.9M
 
Beginning Cash (CF) $47.7M $399.1M $1.7B $202.4M $322.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $351.1M $1.3B -$1.5B $119.7M -$128.8M
Ending Cash (CF) $399.1M $1.7B $202.4M $322.1M $193.3M
 
Levered Free Cash Flow -$72.8M -$105.9M -$212.1M -$87.1M $6.6M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$62.6M -$89.8M -$106.9M -$70.1M -$208.2M
Depreciation & Amoritzation $1.7M $2.1M $9.1M $10.7M $10.8M
Stock-Based Compensation $13.4M $31.6M $55.5M $58.6M $68.7M
Change in Accounts Receivable $6.3M $14.8M $23.6M $80.9M $80.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$30.8M -$49.4M -$28.1M $42M $52.3M
 
Capital Expenditures $1.8M $5.5M $3.5M $8.3M $6.9M
Cash Acquisitions -$3.4M -- -- -$61.6M --
Cash From Investing -$5.2M -$858.5M $31.1M -$106.3M -$65.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$186K -- -- --
Cash From Financing $1.9M $4.9M $9.8M $6.5M $12.3M
 
Beginning Cash (CF) $399.1M $1.7B $202.4M $322.1M $193.3M
Foreign Exchange Rate Adjustment $1.3M -- -- -- --
Additions / Reductions -$34.1M -$903M $12.8M -$57.7M -$1M
Ending Cash (CF) $366.3M $769.1M $215.2M $264.4M $192.3M
 
Levered Free Cash Flow -$32.6M -$54.9M -$31.6M $33.7M $45.4M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$153.6M -$298.3M -$395.7M -$301.9M -$426.5M
Depreciation & Amoritzation $3.9M $8.4M $36.7M $40.5M $42.9M
Stock-Based Compensation $25.7M $106.1M $188.4M $219.9M $277.6M
Change in Accounts Receivable -$16.3M -$50.6M -$35.6M -$4.6M -$21.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$85.6M -$114.1M -$172M $1.7M $44M
 
Capital Expenditures $7.1M $14M $16.8M $23.5M $25.7M
Cash Acquisitions -$3.4M -- -$281M -$75.1M -$62.3M
Cash From Investing -$10.6M -$873M -$423M $3.2M -$177.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.8M -- -- --
Cash From Financing $272.7M $1.4B $41.2M $44.2M $61.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $176.6M $402.9M -$553.9M $49.1M -$72.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$92.7M -$128.2M -$188.8M -$21.9M $18.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$62.6M -$89.8M -$106.9M -$70.1M -$208.2M
Depreciation & Amoritzation $1.7M $2.1M $9.1M $10.7M $10.8M
Stock-Based Compensation $13.4M $31.6M $55.5M $58.6M $68.7M
Change in Accounts Receivable $6.3M $14.8M $23.6M $80.9M $80.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$30.8M -$49.4M -$28.1M $42M $52.3M
 
Capital Expenditures $1.8M $5.5M $3.5M $8.3M $6.9M
Cash Acquisitions -$3.4M -- -- -$61.6M --
Cash From Investing -$5.2M -$858.5M $31.1M -$106.3M -$65.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$186K -- -- --
Cash From Financing $1.9M $4.9M $9.8M $6.5M $12.3M
 
Beginning Cash (CF) $399.1M $1.7B $202.4M $322.1M $193.3M
Foreign Exchange Rate Adjustment $1.3M -- -- -- --
Additions / Reductions -$34.1M -$903M $12.8M -$57.7M -$1M
Ending Cash (CF) $366.3M $769.1M $215.2M $264.4M $192.3M
 
Levered Free Cash Flow -$32.6M -$54.9M -$31.6M $33.7M $45.4M

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