Financhill
Buy
68

DOCS Quote, Financials, Valuation and Earnings

Last price:
$54.49
Seasonality move :
-1.34%
Day range:
$52.60 - $54.00
52-week range:
$22.96 - $61.75
Dividend yield:
0%
P/E ratio:
61.56x
P/S ratio:
20.76x
P/B ratio:
10.40x
Volume:
1.6M
Avg. volume:
2.1M
1-year change:
87.54%
Market cap:
$10B
Revenue:
$475.4M
EPS (TTM):
$0.87
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $116.4M $206.9M $343.5M $419.1M $475.4M
Revenue Growth (YoY) 35.82% 77.77% 66.05% 21.98% 13.45%
 
Cost of Revenues $14.9M $31.2M $39.8M $53.5M $50.7M
Gross Profit $101.5M $175.7M $303.8M $365.6M $424.8M
Gross Profit Margin 87.2% 84.92% 88.42% 87.24% 89.34%
 
R&D Expenses $32.4M $43.9M $62.4M $80.2M $82M
Selling, General & Admin $46.9M $78.5M $127.9M $160.3M $171M
Other Inc / (Exp) $1.4M $4.2M -$1.7M -$1.2M -$8.3M
Operating Expenses $79.3M $122.4M $190.2M $240.5M $252.9M
Operating Income $22.2M $53.3M $113.5M $125.1M $171.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.5M $57.8M $114M $133.2M $185.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M $7.6M -$40.8M $20.3M $37.6M
Net Income to Company $29.7M $50.2M $154.8M $112.8M $147.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.7M $50.2M $154.8M $112.8M $147.6M
 
Basic EPS (Cont. Ops) $0.07 $0.12 $0.82 $0.58 $0.78
Diluted EPS (Cont. Ops) $0.06 $0.12 $0.70 $0.53 $0.72
Weighted Average Basic Share $150.6M $178.2M $163.5M $193.2M $190.2M
Weighted Average Diluted Share $171.4M $178.2M $191M $213.4M $205.7M
 
EBITDA $23.1M $57M $118.6M $135.4M $182.1M
EBIT $22.2M $53.3M $113.5M $125.1M $171.8M
 
Revenue (Reported) $116.4M $206.9M $343.5M $419.1M $475.4M
Operating Income (Reported) $22.2M $53.3M $113.5M $125.1M $171.8M
Operating Income (Adjusted) $22.2M $53.3M $113.5M $125.1M $171.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.1M $79.4M $102.2M $113.6M $136.8M
Revenue Growth (YoY) -- 75.89% 28.78% 11.18% 20.44%
 
Cost of Revenues $7.5M $9M $13.2M $12.8M $13.7M
Gross Profit $37.7M $70.4M $89M $100.9M $123.2M
Gross Profit Margin 83.47% 88.72% 87.07% 88.77% 90.01%
 
R&D Expenses $9.9M $15.5M $19.1M $20M $23.2M
Selling, General & Admin $17.4M $30M $37.8M $39.2M $44.5M
Other Inc / (Exp) -$93K $420K -$511K -$7.9M -$2.4M
Operating Expenses $27.2M $45.4M $56.9M $59.1M $67.7M
Operating Income $10.4M $25M $32.1M $41.7M $55.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.4M $25.4M $33M $39.7M $62.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $380K -$10.7M $6.7M $9.1M $18M
Net Income to Company $10M $36.1M $26.3M $30.6M $44.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10M $36.1M $26.3M $30.6M $44.2M
 
Basic EPS (Cont. Ops) $0.01 $0.19 $0.14 $0.16 $0.24
Diluted EPS (Cont. Ops) $0.01 $0.17 $0.12 $0.15 $0.22
Weighted Average Basic Share $150.6M $186.2M $193.1M $193.1M $186.3M
Weighted Average Diluted Share $171.4M $216.7M $213.9M $209M $200.4M
 
EBITDA $11.4M $26.1M $34.7M $44.3M $58.1M
EBIT $10.4M $25M $32.1M $41.7M $55.4M
 
Revenue (Reported) $45.1M $79.4M $102.2M $113.6M $136.8M
Operating Income (Reported) $10.4M $25M $32.1M $41.7M $55.4M
Operating Income (Adjusted) $10.4M $25M $32.1M $41.7M $55.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $277.4M $384.4M $448.3M $516.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $32.8M $49.1M $53.1M $52M
Gross Profit -- $244.6M $335.2M $395.2M $464.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $52.7M $71.8M $83.9M $85.9M
Selling, General & Admin -- $101.3M $145.9M $168.5M $177.1M
Other Inc / (Exp) -$383K $4.8M -$2.7M -$8.7M -$2.7M
Operating Expenses -- $154M $217.7M $252.5M $263M
Operating Income -- $90.6M $117.5M $142.7M $201.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- $95.7M $119.2M $151.9M $226.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$5.4M -$21.8M $28.7M $52.2M
Net Income to Company -- $101.1M $141.1M $123.1M $174.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $101.1M $141.1M $123.1M $174.1M
 
Basic EPS (Cont. Ops) -- $0.41 $0.75 $0.64 $0.94
Diluted EPS (Cont. Ops) -- $0.35 $0.65 $0.58 $0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $94.9M $125.2M $153.3M $212.1M
EBIT -- $90.6M $117.5M $142.7M $201.9M
 
Revenue (Reported) -- $277.4M $384.4M $448.3M $516.8M
Operating Income (Reported) -- $90.6M $117.5M $142.7M $201.9M
Operating Income (Adjusted) -- $90.6M $117.5M $142.7M $201.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $81.5M $152M $192.8M $222.1M $263.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.3M $16.9M $26.3M $25.9M $27.2M
Gross Profit $66.2M $135.1M $166.5M $196.2M $236.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.9M $28.7M $38.1M $41.9M $45.8M
Selling, General & Admin $33.7M $56.6M $74.6M $82.9M $89M
Other Inc / (Exp) -$383K $465K -$557K -$8M -$2.4M
Operating Expenses $53.7M $85.3M $112.8M $124.8M $134.8M
Operating Income $12.5M $49.8M $53.8M $71.4M $101.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $12.3M $50.3M $55.5M $74.2M $115.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $851K -$12.1M $6.8M $15.2M $29.8M
Net Income to Company $11.5M $62.4M $48.7M $59M $85.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.5M $62.4M $48.7M $59M $85.5M
 
Basic EPS (Cont. Ops) $0.01 $0.31 $0.26 $0.31 $0.46
Diluted EPS (Cont. Ops) $0.01 $0.26 $0.22 $0.28 $0.43
Weighted Average Basic Share $301.3M $273.8M $386.1M $387.6M $371.9M
Weighted Average Diluted Share $342.8M $331.6M $428.9M $421.4M $399.6M
 
EBITDA $14.2M $52.1M $58.7M $76.6M $106.7M
EBIT $12.5M $49.8M $53.8M $71.4M $101.5M
 
Revenue (Reported) $81.5M $152M $192.8M $222.1M $263.5M
Operating Income (Reported) $12.5M $49.8M $53.8M $71.4M $101.5M
Operating Income (Adjusted) $12.5M $49.8M $53.8M $71.4M $101.5M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $48.4M $66.4M $112.8M $158M $96.8M
Short Term Investments $38M $76.1M $685.3M $683M $666.1M
Accounts Receivable, Net $26.2M $50.3M $81.1M $107M $101.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.9M $10.7M $19.4M $27.4M $48.7M
Total Current Assets $123M $209.4M $904.1M $975.5M $912.9M
 
Property Plant And Equipment $7.1M $8.9M $9.6M $25.1M $24.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $18.9M $18.9M $67.9M $67.9M
Other Intangibles $393K $9.6M $7.9M $31.8M $27.3M
Other Long-Term Assets $1.3M $2.8M $2.3M $1.7M $1.5M
Total Assets $138.9M $251.7M $991.4M $1.1B $1.1B
 
Accounts Payable $1.4M $1.5M $463K $1.3M $2.3M
Accrued Expenses $7.8M $12.3M $19.6M $17.8M $14.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2M $970K $642K $1.8M $2.1M
Other Current Liabilities $283K $3.5M $4.3M $11.3M $14.3M
Total Current Liabilities $55.7M $102M $111.3M $139.5M $147.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $137.8M $185M $112.8M $170.8M $178M
 
Common Stock $68K $83K $192K $194K $187K
Other Common Equity Adj -- -$21K -$15.3M -$14.1M -$2.7M
Common Equity $1.1M $66.7M $878.6M $966.1M $901.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1M $66.7M $878.6M $966.1M $901.4M
 
Total Liabilities and Equity $138.9M $251.7M $991.4M $1.1B $1.1B
Cash and Short Terms $86.4M $142.5M $798.1M $841M $762.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $79.5M $73.7M $108.4M $184.2M
Short Term Investments -- $663.1M $676.3M $621.5M $621.3M
Accounts Receivable, Net -- $55.7M $79.2M $97.2M $124.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $28.2M $15.7M $32.8M $27.4M
Total Current Assets -- $829.6M $847.9M $862.8M $957.7M
 
Property Plant And Equipment -- $8.8M $26.5M $24.5M $22.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $18.9M $67.9M $67.9M $67.9M
Other Intangibles -- $9.1M $34.2M $29.4M $25.2M
Other Long-Term Assets -- $779K $1.1M $1.6M $1.3M
Total Assets -- $869.3M $1B $1B $1.1B
 
Accounts Payable -- $781K $1.1M $714K $2.8M
Accrued Expenses -- $15.7M $12.2M $11.7M $14.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $498K $1M $1.9M $2.2M
Other Current Liabilities -- -- $9M $14.7M $10.9M
Total Current Liabilities -- $95.6M $118.1M $123.2M $132.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $96.7M $149.4M $154.1M $157.3M
 
Common Stock -- $187K $192K $188K $187K
Other Common Equity Adj -- -$775K -$21.6M -$8.9M $2.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $772.6M $879M $871.5M $961.2M
 
Total Liabilities and Equity -- $869.3M $1B $1B $1.1B
Cash and Short Terms -- $742.7M $750M $729.9M $805.6M
Total Debt -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $29.7M $50.2M $154.8M $112.8M $147.6M
Depreciation & Amoritzation $900K $3.7M $5M $10.3M $10.3M
Stock-Based Compensation $2.4M $7.3M $31.4M $47.8M $51.1M
Change in Accounts Receivable -$12M -$20.5M -$31M -$26.2M $4M
Change in Inventories -- -- -- -- --
Cash From Operations $26.2M $83M $126.6M $179.6M $184.1M
 
Capital Expenditures $4.2M $4.6M $5.7M $6.2M $5.8M
Cash Acquisitions -- -$27.5M -- -$53.5M --
Cash From Investing -$13.1M -$70.4M -$640.6M -$59.9M $31.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2M -$2.7M -$85.3M -$280.7M
Other Financing Activities -- -$1.5M -$4.8M -$3.8M -$12.1M
Cash From Financing $1.7M $5.4M $560.4M -$74.5M -$276.5M
 
Beginning Cash (CF) $33.6M $48.4M $66.4M $112.8M $158M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.8M $18M $46.4M $45.2M -$61.2M
Ending Cash (CF) $48.4M $66.4M $112.8M $158M $96.8M
 
Levered Free Cash Flow $22M $78.4M $120.9M $173.4M $178.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10M $36.1M $26.3M $30.6M $44.2M
Depreciation & Amoritzation $928K $1.2M $2.6M $2.6M $2.6M
Stock-Based Compensation $1.2M $6.7M $11.4M $13.4M $17.9M
Change in Accounts Receivable -$4M -$10M -$3.3M -$4.4M -$4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $12.7M $19.2M $39.5M $12.9M $68.3M
 
Capital Expenditures $1.4M $1.1M $1.8M $1.3M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $14.5M -$534M -$18.5M -$50.1M $24.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$61.2M -$164.4M -$23M
Other Financing Activities -- -$2.3M -$1.2M -$2.1M -$5.8M
Cash From Financing $1.1M $53K -$57.4M -$161.1M -$19.7M
 
Beginning Cash (CF) $42.6M $594.3M $110.1M $306.7M $111.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.4M -$514.8M -$36.4M -$198.3M $72.8M
Ending Cash (CF) $71M $79.5M $73.7M $108.4M $184.2M
 
Levered Free Cash Flow $11.3M $18.1M $37.7M $11.6M $66.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $101.1M $141.1M $123.1M $174.1M
Depreciation & Amoritzation -- $4.3M $7.7M $10.5M $10.2M
Stock-Based Compensation $2.2M $16.9M $40.5M $54.4M $58.6M
Change in Accounts Receivable -- -$11.1M -$23.3M -$18.8M -$29.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $113.8M $158.5M $165.4M $223.6M
 
Capital Expenditures $2.6M $3.9M $7.7M $5.1M $6.2M
Cash Acquisitions -$31.6M $4.2M -$53.5M -- --
Cash From Investing -- -$661.6M -$109.2M $67.3M $18.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$4.7M -$70M -$201.5M -$168.7M
Other Financing Activities -- -$5.5M -$2M -$12M -$16.4M
Cash From Financing -- $556.3M -$55.2M -$198M -$165.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $8.6M -$5.8M $34.7M $75.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $109.9M $150.8M $160.3M $217.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $11.5M $62.4M $48.7M $59M $85.5M
Depreciation & Amoritzation $1.7M $2.3M $5M $5.2M $5.2M
Stock-Based Compensation $2.2M $11.8M $20.9M $27.4M $35M
Change in Accounts Receivable -$14.9M -$5.6M $2.2M $9.6M -$23.5M
Change in Inventories -- -- -- -- --
Cash From Operations $21.5M $52.3M $84.3M $70.1M $109.6M
 
Capital Expenditures $2.6M $1.9M $3.9M $2.8M $3.2M
Cash Acquisitions -$31.6M -- -$53.5M -- --
Cash From Investing -$281K -$591.4M -$60M $67.2M $54.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2.7M -$70M -$186.2M -$74.2M
Other Financing Activities -- -$4M -$1.3M -$9.5M -$13.7M
Cash From Financing $1.3M $552.2M -$63.4M -$186.9M -$76.2M
 
Beginning Cash (CF) $91M $660.7M $222.9M $464.8M $208.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.5M $13.1M -$39.1M -$49.6M $87.5M
Ending Cash (CF) $113.6M $673.8M $183.8M $415.1M $295.7M
 
Levered Free Cash Flow $18.8M $50.4M $80.3M $67.3M $106.3M

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

GET BETTER TRADE IDEAS

Popular

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

Broadcom vs American Express: Which Is Best?
Broadcom vs American Express: Which Is Best?

Chip giant Broadcom Inc. (NASDAQ:AVGO) and card company American Express…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 116x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Sell
47
DRUG alert for Jan 3

Bright Minds Biosciences [DRUG] is down 4.28% over the past day.

Buy
88
BMA alert for Jan 3

Banco Macro SA [BMA] is up 0.88% over the past day.

Sell
50
AGFY alert for Jan 3

Agrify [AGFY] is down 5.86% over the past day.

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

Show me the best stock