Financhill
Sell
25

WK Quote, Financials, Valuation and Earnings

Last price:
$65.80
Seasonality move :
12.6%
Day range:
$64.57 - $66.04
52-week range:
$60.50 - $116.83
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.72x
P/B ratio:
--
Volume:
444.8K
Avg. volume:
443.1K
1-year change:
-10.43%
Market cap:
$3.6B
Revenue:
$738.7M
EPS (TTM):
-$1.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $351.6M $443.3M $537.9M $630M $738.7M
Revenue Growth (YoY) 18.03% 26.08% 21.34% 17.14% 17.24%
 
Cost of Revenues $90.2M $103.8M $129.9M $154.2M $172.1M
Gross Profit $261.4M $339.5M $408M $475.8M $566.6M
Gross Profit Margin 74.35% 76.58% 75.85% 75.52% 76.71%
 
R&D Expenses $94.8M $115.7M $151.7M $172.8M $192.9M
Selling, General & Admin $204.4M $253.1M $345M $397.6M $450.2M
Other Inc / (Exp) -$205K $3.2M $926K -$1.8M $563K
Operating Expenses $299.2M $368.8M $496.8M $570.3M $643.2M
Operating Income -$37.8M -$29.4M -$88.8M -$94.5M -$76.5M
 
Net Interest Expenses $10.7M $13M $1.2M $27.8M --
EBT. Incl. Unusual Items -$48.7M -$39.1M -$89M -$124.1M -$49.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$291K -$1.4M $1.9M $3.4M $5.6M
Net Income to Company -$48.4M -$37.7M -$90.9M -$127.5M -$55M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.4M -$37.7M -$90.9M -$127.5M -$55M
 
Basic EPS (Cont. Ops) -$1.00 -$0.74 -$1.72 -$2.36 -$0.99
Diluted EPS (Cont. Ops) -$1.00 -$0.74 -$1.72 -$2.36 -$0.99
Weighted Average Basic Share $48.4M $51.1M $53M $54.1M $55.4M
Weighted Average Diluted Share $48.4M $51.1M $53M $54.1M $55.4M
 
EBITDA -$30.4M -$19.8M -$72.7M -$59.3M -$25.6M
EBIT -$34.7M -$25.1M -$83M -$70.5M -$36.6M
 
Revenue (Reported) $351.6M $443.3M $537.9M $630M $738.7M
Operating Income (Reported) -$37.8M -$29.4M -$88.8M -$94.5M -$76.5M
Operating Income (Adjusted) -$34.7M -$25.1M -$83M -$70.5M -$36.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $104.2M $129.7M $150.2M $175.7M $206.3M
Revenue Growth (YoY) 21.47% 24.42% 15.82% 16.96% 17.43%
 
Cost of Revenues $23.7M $30.9M $38.5M $41.5M $48.3M
Gross Profit $80.5M $98.8M $111.7M $134.1M $157.9M
Gross Profit Margin 77.28% 76.19% 74.35% 76.36% 76.57%
 
R&D Expenses $26.6M $35.9M $45.8M $45.5M $53.8M
Selling, General & Admin $58.1M $80.1M $112.7M $106.9M $128.9M
Other Inc / (Exp) -$384K -$165K -$940K $86K -$233K
Operating Expenses $84.7M $116M $158.5M $152.4M $182.7M
Operating Income -$4.1M -$17.2M -$46.8M -$18.3M -$24.8M
 
Net Interest Expenses $3.1M $1.2M -- -- --
EBT. Incl. Unusual Items -$7.7M -$18.6M -$45.6M -$11M -$19.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$329K -$87K $585K $713K $1.9M
Net Income to Company -$7.3M -$18.5M -$46.2M -$11.7M -$21.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M -$18.5M -$46.2M -$11.7M -$21.4M
 
Basic EPS (Cont. Ops) -$0.15 -$0.35 -$0.86 -$0.21 -$0.38
Diluted EPS (Cont. Ops) -$0.15 -$0.35 -$0.86 -$0.21 -$0.38
Weighted Average Basic Share $50.2M $52.6M $53.7M $54.9M $56.2M
Weighted Average Diluted Share $50.2M $52.6M $53.7M $54.9M $56.2M
 
EBITDA -$3.1M -$15.1M -$41.3M -$5.2M -$13.3M
EBIT -$4.2M -$17.1M -$44.1M -$7.7M -$16.2M
 
Revenue (Reported) $104.2M $129.7M $150.2M $175.7M $206.3M
Operating Income (Reported) -$4.1M -$17.2M -$46.8M -$18.3M -$24.8M
Operating Income (Adjusted) -$4.2M -$17.1M -$44.1M -$7.7M -$16.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $370M $468.7M $558.4M $655.5M $769.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $91.5M $111M $137.5M $157.2M $178.9M
Gross Profit $278.6M $357.7M $420.9M $498.3M $590.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $98.5M $125M $161.6M $172.5M $201.2M
Selling, General & Admin $212.9M $275.1M $377.7M $391.8M $472.2M
Other Inc / (Exp) -$1.3M $3.4M $151K -$788K $244K
Operating Expenses $311.4M $400.1M $539.3M $564.3M $673.4M
Operating Income -$32.9M -$42.4M -$118.4M -$66M -$83M
 
Net Interest Expenses $12M $11.1M -- $22.8M --
EBT. Incl. Unusual Items -$46.2M -$50M -$116M -$89.5M -$57.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$909K -$1.1M $2.6M $3.6M $6.8M
Net Income to Company -$45.3M -$48.9M -$118.6M -$93.1M -$64.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.3M -$48.9M -$118.6M -$93.1M -$64.7M
 
Basic EPS (Cont. Ops) -$0.93 -$0.95 -$2.23 -$1.72 -$1.17
Diluted EPS (Cont. Ops) -$0.93 -$0.95 -$2.23 -$1.72 -$1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$28M -$31.8M -$98.9M -$23.3M -$33.7M
EBIT -$32.2M -$38M -$110M -$34.1M -$45.1M
 
Revenue (Reported) $370M $468.7M $558.4M $655.5M $769.3M
Operating Income (Reported) -$32.9M -$42.4M -$118.4M -$66M -$83M
Operating Income (Adjusted) -$32.2M -$38M -$110M -$34.1M -$45.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $104.2M $129.7M $150.2M $175.7M $206.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.7M $30.9M $38.5M $41.5M $48.3M
Gross Profit $80.5M $98.8M $111.7M $134.1M $157.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.6M $35.9M $45.8M $45.5M $53.8M
Selling, General & Admin $58.1M $80.1M $112.7M $106.9M $128.9M
Other Inc / (Exp) -$384K -$165K -$940K $86K -$233K
Operating Expenses $84.7M $116M $158.5M $152.4M $182.7M
Operating Income -$4.1M -$17.2M -$46.8M -$18.3M -$24.8M
 
Net Interest Expenses $3.1M $1.2M -- -- --
EBT. Incl. Unusual Items -$7.7M -$18.6M -$45.6M -$11M -$19.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$329K -$87K $585K $713K $1.9M
Net Income to Company -$7.3M -$18.5M -$46.2M -$11.7M -$21.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M -$18.5M -$46.2M -$11.7M -$21.4M
 
Basic EPS (Cont. Ops) -$0.15 -$0.35 -$0.86 -$0.21 -$0.38
Diluted EPS (Cont. Ops) -$0.15 -$0.35 -$0.86 -$0.21 -$0.38
Weighted Average Basic Share $50.2M $52.6M $53.7M $54.9M $56.2M
Weighted Average Diluted Share $50.2M $52.6M $53.7M $54.9M $56.2M
 
EBITDA -$3.1M -$15.1M -$41.3M -$5.2M -$13.3M
EBIT -$4.2M -$17.1M -$44.1M -$7.7M -$16.2M
 
Revenue (Reported) $104.2M $129.7M $150.2M $175.7M $206.3M
Operating Income (Reported) -$4.1M -$17.2M -$46.8M -$18.3M -$24.8M
Operating Income (Adjusted) -$4.2M -$17.1M -$44.1M -$7.7M -$16.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $322.8M $300.4M $240.2M $256.1M $301.8M
Short Term Investments $207.2M $230.1M $190.6M $557.6M $514.6M
Accounts Receivable, Net $68.9M $76.8M $106.3M $125.2M $148.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $9M $15.1M $18M $23.6M $22.2M
Total Current Assets $633.1M $657.1M $600.1M $1B $1B
 
Property Plant And Equipment $45.2M $46.6M $41M $36.9M $33.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $34.6M $109.7M $112.1M $196.8M
Other Intangibles $1.6M $10.4M $28.2M $22.9M $27.4M
Other Long-Term Assets $3.7M $5M $6.8M $4.7M $7.5M
Total Assets $707M $786.8M $819.6M $1.2B $1.4B
 
Accounts Payable $2.8M $4.1M $6.2M $5.2M $7.7M
Accrued Expenses $24.3M $26.7M $28.6M $38.2M $62.8M
Current Portion Of Long-Term Debt -- $298.7M -- -- --
Current Portion Of Capital Lease Obligations $6.2M $7.6M $6.2M $5.8M $5.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $281.8M $646.5M $406.9M $484.5M $592.4M
 
Long-Term Debt $289.5M -- $340.3M $762.5M $764.9M
Capital Leases -- -- -- -- --
Total Liabilities $642.7M $713.8M $813.6M $1.3B $1.4B
 
Common Stock $49K $51K $53K $54K $56K
Other Common Equity Adj $230K -$288K -$6.7M $255K -$6.4M
Common Equity $64.3M $73M $6M -$89.4M -$41.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $64.3M $73M $6M -$89.4M -$41.7M
 
Total Liabilities and Equity $707M $786.8M $819.6M $1.2B $1.4B
Cash and Short Terms $530M $530.4M $430.8M $813.7M $816.4M
Total Debt $289.5M $298.7M $340.3M $762.5M $764.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $331.2M $303.1M $195.5M $296.1M $242M
Short Term Investments $209.4M $220.5M $244.3M $542.3M $525M
Accounts Receivable, Net $53.8M $70.1M $77.2M $87.9M $118.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.8M $16.2M $23.7M $25.8M $28.2M
Total Current Assets $633.4M $645.1M $585.4M $997M $974.3M
 
Property Plant And Equipment $45.5M $44.6M $38.8M $34.5M $33.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $34.6M $111M $110.3M $199.7M
Other Intangibles $1.6M $9.7M $27.1M $21.2M $26M
Other Long-Term Assets $4.6M $5.2M $6.9M $6M $8.3M
Total Assets $708.4M $769.9M $800.1M $1.2B $1.3B
 
Accounts Payable $4.7M $8.4M $6.4M $9.9M $14.8M
Accrued Expenses $18M $19M $23.2M $32.3M $31.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.3M $7.2M $6M $5M $5.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $278.6M $340.6M $396M $466.9M $547.3M
 
Long-Term Debt $291.8M $339.3M $340.6M $763.1M $765.5M
Capital Leases -- -- -- -- --
Total Liabilities $638.7M $744.7M $799.1M $1.3B $1.4B
 
Common Stock $50K $52K $53K $55K $56K
Other Common Equity Adj $181K -$2.1M -$3.4M -$3.6M -$2.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $69.8M $25.2M $930K -$83.2M -$75.7M
 
Total Liabilities and Equity $708.4M $769.9M $800.1M $1.2B $1.3B
Cash and Short Terms $540.6M $523.5M $439.8M $838.3M $767M
Total Debt $291.8M $339.3M $340.6M $763.1M $765.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$48.4M -$37.7M -$90.9M -$127.5M -$55M
Depreciation & Amoritzation $4.3M $5.2M $10.2M $11.1M $11M
Stock-Based Compensation $45.8M $48.6M $70.7M $98.8M $102.2M
Change in Accounts Receivable -$8.7M -$8.1M -$30.5M -$20.5M -$23.2M
Change in Inventories -- -- -- -- --
Cash From Operations $33.2M $49.8M $11.3M $70.9M $87.7M
 
Capital Expenditures $2.2M $3.8M $3.6M $2.4M $1.6M
Cash Acquisitions -- -$37.5M -$99.2M -- -$98.1M
Cash From Investing -$103.8M -$68.6M -$68M -$357.3M -$45.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $691.1M --
Long-Term Debt Repaid -$1.6M -$1.7M -$1.6M -$397.4M -$532K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.7M -$27.1M -$12.5M -$9.5M -$11.5M
Cash From Financing $11.1M -$3.4M -$1.6M $301.3M $6.7M
 
Beginning Cash (CF) $381.7M $322.8M $300.4M $240.2M $256.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$59.4M -$22.2M -$58.3M $14.9M $49.2M
Ending Cash (CF) $322.8M $300.4M $240.2M $256.7M $302.4M
 
Levered Free Cash Flow $31.1M $46.1M $7.7M $68.5M $86.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.3M -$18.5M -$46.2M -$11.7M -$21.4M
Depreciation & Amoritzation $1.1M $2M $2.8M $2.5M $2.9M
Stock-Based Compensation $11.6M $15.3M $38M $23M $27.9M
Change in Accounts Receivable $15.1M $6.8M $29.5M $37.1M $31.6M
Change in Inventories -- -- -- -- --
Cash From Operations $11.5M -$937K $5.6M $24.8M -$7.4M
 
Capital Expenditures $920K $572K $277K $234K $782K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4M $6.5M -$50.5M $17.4M -$9.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$417K -$442K -$124K -$129K -$138K
Repurchase of Common Stock -- -- -- -- -$40.1M
Other Financing Activities -$7.1M -$8.6M -$7.2M -$8.6M -$12.9M
Cash From Financing $812K -$3M -$349K -$1.3M -$45M
 
Beginning Cash (CF) $322.8M $300.4M $240.2M $256.7M $302.4M
Foreign Exchange Rate Adjustment $16K $85K $548K -$1.1M $1.9M
Additions / Reductions $8.3M $2.6M -$45.3M $41M -$61.5M
Ending Cash (CF) $331.2M $303.1M $195.5M $296.6M $242.7M
 
Levered Free Cash Flow $10.6M -$1.5M $5.3M $24.6M -$8.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$45.3M -$48.9M -$118.6M -$93.1M -$64.7M
Depreciation & Amoritzation $4.3M $6.1M $11.1M $10.9M $11.4M
Stock-Based Compensation $47.5M $52.3M $93.4M $83.7M $107M
Change in Accounts Receivable -$7.6M -$16.4M -$7.9M -$12.8M -$28.7M
Change in Inventories -- -- -- -- --
Cash From Operations $39.9M $37.4M $17.8M $90.2M $55.5M
 
Capital Expenditures $2.3M $3.4M $3.3M $2.3M $2.1M
Cash Acquisitions -- -$37.5M -$99.2M -- -$98.1M
Cash From Investing -$110.5M -$58.1M -$125M -$289.3M -$71.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.7M -$1.7M -$1.3M -$397.4M -$541K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.4M -$28.6M -$11.2M -$10.8M -$15.8M
Cash From Financing $7.3M -$7.2M $1M $300.3M -$36.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$63.4M -$27.9M -$106.1M $101.1M -$53.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $37.6M $34M $14.5M $87.8M $53.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.3M -$18.5M -$46.2M -$11.7M -$21.4M
Depreciation & Amoritzation $1.1M $2M $2.8M $2.5M $2.9M
Stock-Based Compensation $11.6M $15.3M $38M $23M $27.9M
Change in Accounts Receivable $15.1M $6.8M $29.5M $37.1M $31.6M
Change in Inventories -- -- -- -- --
Cash From Operations $11.5M -$937K $5.6M $24.8M -$7.4M
 
Capital Expenditures $920K $572K $277K $234K $782K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4M $6.5M -$50.5M $17.4M -$9.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$417K -$442K -$124K -$129K -$138K
Repurchase of Common Stock -- -- -- -- -$40.1M
Other Financing Activities -$7.1M -$8.6M -$7.2M -$8.6M -$12.9M
Cash From Financing $812K -$3M -$349K -$1.3M -$45M
 
Beginning Cash (CF) $322.8M $300.4M $240.2M $256.7M $302.4M
Foreign Exchange Rate Adjustment $16K $85K $548K -$1.1M $1.9M
Additions / Reductions $8.3M $2.6M -$45.3M $41M -$61.5M
Ending Cash (CF) $331.2M $303.1M $195.5M $296.6M $242.7M
 
Levered Free Cash Flow $10.6M -$1.5M $5.3M $24.6M -$8.1M

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