Financhill
Sell
46

TEAM Quote, Financials, Valuation and Earnings

Last price:
$207.59
Seasonality move :
20.3%
Day range:
$201.73 - $207.98
52-week range:
$135.29 - $326.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
10.73x
P/B ratio:
39.11x
Volume:
2.9M
Avg. volume:
2.3M
1-year change:
29.45%
Market cap:
$53.5B
Revenue:
$4.4B
EPS (TTM):
-$1.66
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $1.6B $2.1B $2.8B $3.5B $4.4B
Revenue Growth (YoY) 33.39% 29.42% 34.17% 26.11% 23.31%
 
Cost of Revenues $268.8M $331.9M $452.9M $633.8M $803.5M
Gross Profit $1.3B $1.8B $2.3B $2.9B $3.6B
Gross Profit Margin 83.35% 84.12% 83.84% 82.07% 81.57%
 
R&D Expenses $763.2M $933M $1.3B $1.9B $2.2B
Selling, General & Admin $568.1M $682.9M $978.7M $1.4B $1.5B
Other Inc / (Exp) -$338.5M -$570.4M -$501.8M $14.5M -$30.9M
Operating Expenses $1.3B $1.6B $2.3B $3.2B $3.7B
Operating Income $14.1M $141.4M $70.1M -$345.2M -$117.1M
 
Net Interest Expenses $21.8M $85.4M $39.2M -- --
EBT. Incl. Unusual Items -$346.2M -$514.4M -$470.9M -$311.1M -$85.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $64.6M $48.6M $175.6M $215.1M
Net Income to Company -$346.2M -$579M -$519.5M -$486.8M -$300.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$350.7M -$579M -$519.5M -$486.8M -$300.5M
 
Basic EPS (Cont. Ops) -$1.43 -$2.32 -$2.05 -$1.90 -$1.16
Diluted EPS (Cont. Ops) -$1.43 -$2.32 -$2.05 -$1.90 -$1.16
Weighted Average Basic Share $244.8M $249.7M $253.3M $256.3M $259.1M
Weighted Average Diluted Share $244.8M $249.7M $253.3M $256.3M $259.1M
 
EBITDA -$199.2M -$365.9M -$377.7M -$220.1M $27.4M
EBIT -$296.6M -$421.8M -$429.5M -$281M -$51.3M
 
Revenue (Reported) $1.6B $2.1B $2.8B $3.5B $4.4B
Operating Income (Reported) $14.1M $141.4M $70.1M -$345.2M -$117.1M
Operating Income (Adjusted) -$296.6M -$421.8M -$429.5M -$281M -$51.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $568.7M $740.5M $915.5M $1.2B $1.4B
Revenue Growth (YoY) 38.18% 30.2% 23.63% 29.9% 14.09%
 
Cost of Revenues $84.9M $116.1M $168.7M $213.4M $219.7M
Gross Profit $483.8M $624.4M $746.8M $975.7M $1.1B
Gross Profit Margin 85.07% 84.33% 81.58% 82.05% 83.81%
 
R&D Expenses $244.1M $334.2M $522.3M $576.5M $685.3M
Selling, General & Admin $170.2M $257.4M $386M $381.4M $464.2M
Other Inc / (Exp) $150.7M -$23.1M -$943K -$11M -$14.9M
Operating Expenses $414.3M $591.5M $908.4M $957.9M $1.1B
Operating Income $69.5M $32.9M -$161.6M $17.8M -$12.5M
 
Net Interest Expenses $9.1M $3.6M -- -- --
EBT. Incl. Unusual Items $211.1M $6.3M -$155.4M $19.8M -$7.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.2M $1.6M $53.6M $7M $63.5M
Net Income to Company $211.1M $4.7M -$209M $12.8M -$70.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $159.8M $4.7M -$209M $12.8M -$70.8M
 
Basic EPS (Cont. Ops) $0.64 $0.02 -$0.81 $0.05 -$0.27
Diluted EPS (Cont. Ops) $0.63 $0.02 -$0.81 $0.05 -$0.27
Weighted Average Basic Share $250.3M $253.7M $256.8M $259.7M $262.7M
Weighted Average Diluted Share $255.1M $255.7M $256.8M $261.8M $262.7M
 
EBITDA $245M $22.7M -$131.9M $51.7M $23.6M
EBIT $221.6M $10.4M -$147.5M $28.2M $450K
 
Revenue (Reported) $568.7M $740.5M $915.5M $1.2B $1.4B
Operating Income (Reported) $69.5M $32.9M -$161.6M $17.8M -$12.5M
Operating Income (Adjusted) $221.6M $10.4M -$147.5M $28.2M $450K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.6B $3.4B $4.2B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $308.2M $416.3M $594.4M $755.8M $877.9M
Gross Profit $1.7B $2.2B $2.8B $3.4B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $928.1M $1.1B $1.8B $2.1B $2.6B
Selling, General & Admin $617.9M $901.1M $1.3B $1.4B $1.7B
Other Inc / (Exp) -$804.6M -$650.3M $21M -$31.1M -$49.2M
Operating Expenses $1.5B $2B $3.1B $3.5B $4.3B
Operating Income $105.9M $144.7M -$337.2M -$100.5M -$168.9M
 
Net Interest Expenses $117.5M $12.7M -- -- --
EBT. Incl. Unusual Items -$816.3M -$518.3M -$312.1M -$76.7M -$138.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.2M $6.3M $206.4M $85.8M $290.9M
Net Income to Company -$816.3M -$587.2M -$518.4M -$162.6M -$429.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$868.5M -$524.6M -$518.4M -$162.6M -$429.7M
 
Basic EPS (Cont. Ops) -$3.50 -$2.55 -$2.07 -$0.63 -$1.66
Diluted EPS (Cont. Ops) -$3.51 -$2.55 -$2.07 -$0.63 -$1.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$597.9M -$465.8M -$226.2M $29.1M -$16.4M
EBIT -$689.2M -$503.7M -$285.7M -$41.8M -$108.8M
 
Revenue (Reported) $2B $2.6B $3.4B $4.2B $5B
Operating Income (Reported) $105.9M $144.7M -$337.2M -$100.5M -$168.9M
Operating Income (Adjusted) -$689.2M -$503.7M -$285.7M -$41.8M -$108.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $2B $2.6B $3.2B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $238.1M $322.5M $464M $586M $660.4M
Gross Profit $1.3B $1.7B $2.1B $2.6B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $717.4M $924.9M $1.4B $1.6B $2B
Selling, General & Admin $465M $683.2M $1B $1.1B $1.3B
Other Inc / (Exp) -$421.4M -$501.2M $21.6M -$24M -$42.3M
Operating Expenses $1.2B $1.6B $2.4B $2.7B $3.3B
Operating Income $109.2M $112.4M -$294.8M -$50.1M -$101.9M
 
Net Interest Expenses $108.4M $35.7M $978K -- --
EBT. Incl. Unusual Items -$420.6M -$424.6M -$265.7M -$31.3M -$84.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.6M $4.3M $162.1M $72.3M $148.1M
Net Income to Company -$420.6M -$428.9M -$427.8M -$103.6M -$232.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$483.2M -$428.9M -$427.8M -$103.6M -$232.8M
 
Basic EPS (Cont. Ops) -$1.94 -$1.70 -$1.66 -$0.40 -$0.90
Diluted EPS (Cont. Ops) -$1.95 -$1.70 -$1.66 -$0.40 -$0.90
Weighted Average Basic Share $747.5M $758.8M $767.9M $776.2M $784.3M
Weighted Average Diluted Share $752.3M $760.8M $767.9M $778.3M $784.3M
 
EBITDA -$236.9M -$350M -$198.5M $50.7M $6.9M
EBIT -$306M -$387.9M -$244.1M -$4.9M -$62.3M
 
Revenue (Reported) $1.5B $2B $2.6B $3.2B $3.8B
Operating Income (Reported) $109.2M $112.4M -$294.8M -$50.1M -$101.9M
Operating Income (Adjusted) -$306M -$387.9M -$244.1M -$4.9M -$62.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.5B $919.2M $1.4B $2.1B $2.2B
Short Term Investments $676.1M $313M $73.3M $10M $162M
Accounts Receivable, Net $112M $173.5M $308.1M $477.7M $628M
Inventory -- -- -- -- --
Prepaid Expenses $31.5M $33.9M -- -- --
Other Current Assets $569K $3.6M $70M $146.1M $109.3M
Total Current Assets $2.6B $1.6B $1.9B $2.7B $3.1B
 
Property Plant And Equipment $315.3M $271.5M $377.9M $265.6M $258.8M
Long-Term Investments $103.9M $122.2M $159.1M $225.5M $223.2M
Goodwill $645.1M $725.8M $722.8M $727.2M $1.3B
Other Intangibles $129.7M $124.6M $100.8M $69.1M $299.1M
Other Long-Term Assets $16M $24.4M $58.9M $73.1M $62.1M
Total Assets $3.9B $2.9B $3.3B $4.1B $5.2B
 
Accounts Payable $30.7M $40.4M $81.2M $159.3M $177.5M
Accrued Expenses $76.4M $193.8M $123.4M $107.5M $149M
Current Portion Of Long-Term Debt -- -- -- $37.5M --
Current Portion Of Capital Lease Obligations $34.7M $42.4M $40.6M $44.9M $49M
Other Current Liabilities $1.3B $780M $40.9M -- --
Total Current Liabilities $3B $2.3B $1.6B $2B $2.6B
 
Long-Term Debt -- -- $999.4M $962.1M $985.9M
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $2.7B $3B $3.5B $4.2B
 
Common Stock $24.7M $25.2M $2K $3K $3K
Other Common Equity Adj $1.1B $1.5B $13.9M $34M $25.3M
Common Equity $575.3M $294.9M $327.4M $654.7M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $575.3M $294.9M $327.4M $654.7M $1B
 
Total Liabilities and Equity $3.9B $2.9B $3.3B $4.1B $5.2B
Cash and Short Terms $2.2B $1.2B $1.5B $2.1B $2.3B
Total Debt $889.2M $348.8M $999.4M $999.6M $985.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $1.2B $2B $1.9B $2.7B
Short Term Investments $412.9M $86.2M $10M $163.3M $313.6M
Accounts Receivable, Net $193.2M $256.6M $346.3M $646.1M $642M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $54.3M $65M $115.7M $155.6M $158.7M
Total Current Assets $2B $1.7B $2.4B $2.9B $3.8B
 
Property Plant And Equipment $295.2M $348.8M $276.3M $261.9M $257.3M
Long-Term Investments $103.4M $150.8M $246.5M $220.1M $217.3M
Goodwill $719.2M $733.8M $723.4M $1.3B $1.3B
Other Intangibles $128.3M $105.1M $76.1M $312.8M $258.7M
Other Long-Term Assets $23.3M $16.9M $64.3M $65.9M $76.7M
Total Assets $3.3B $3.1B $3.8B $5.1B $5.9B
 
Accounts Payable $50.5M $62.9M $106.5M $188.2M $192.9M
Accrued Expenses $79.9M $225.5M $136.5M $152.8M $194.6M
Current Portion Of Long-Term Debt -- -- $25M $50M --
Current Portion Of Capital Lease Obligations $39.2M $39.6M $43.9M $46.4M $44.6M
Other Current Liabilities $884.9M $18.4M $10.2M $9.1M $23.3M
Total Current Liabilities $2.6B $1.4B $1.9B $2.5B $3B
 
Long-Term Debt -- $999.4M $974.6M $924.7M $987.2M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $2.8B $3.3B $3.9B $4.5B
 
Common Stock $25.1M $25.4M $2K $3K $3K
Other Common Equity Adj $1.4B $2.1B $29.6M $13.8M -$26.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $412.7M $303M $582.3M $1.1B $1.4B
 
Total Liabilities and Equity $3.3B $3.1B $3.8B $5.1B $5.9B
Cash and Short Terms $1.6B $1.3B $2B $2.1B $3B
Total Debt $542.1M $999.4M $999.6M $974.7M $987.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$346.2M -$579M -$519.5M -$486.8M -$300.5M
Depreciation & Amoritzation $97.4M $56M $51.7M $60.9M $78.7M
Stock-Based Compensation $313.4M $340.8M $524.8M $948.1M $1.1B
Change in Accounts Receivable -$29.4M -$61.3M -$134.8M -$169.5M -$148.5M
Change in Inventories -- -- -- -- --
Cash From Operations $574.2M $790M $821M $868.1M $1.4B
 
Capital Expenditures $35.7M $33.3M $74.6M $25.8M $33.1M
Cash Acquisitions -$53.2M -$91.8M -$19.4M -$5.8M -$847.8M
Cash From Investing -$318.9M $259.3M $36.5M -$1.3M -$963.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1B -- $987M
Long-Term Debt Repaid -$38.1M -$1.8B -$1.5B -- -$1B
Repurchase of Common Stock -- -- -- -$150M -$395.3M
Other Financing Activities -- $199.8M $149.4M $1.6M --
Cash From Financing -$42.6M -$1.6B -$399.3M -$148.4M -$408.2M
 
Beginning Cash (CF) $1.3B $1.5B $931M $1.4B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $212.7M -$554.2M $458.3M $718.4M $76.2M
Ending Cash (CF) $1.5B $931M $1.4B $2.1B $2.2B
 
Levered Free Cash Flow $538.5M $756.6M $746.4M $842.3M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $211.1M $4.7M -$209M $12.8M -$70.8M
Depreciation & Amoritzation $23.3M $12.2M $15.5M $23.5M $23.2M
Stock-Based Compensation $98.3M $136.4M $263.4M $282.5M $346.8M
Change in Accounts Receivable -$35.4M -$15M $8.5M -$119.8M $53.8M
Change in Inventories -- -- -- -- --
Cash From Operations $377M $334.7M $352.4M $565.4M $652.7M
 
Capital Expenditures $5.4M $30.5M $2.7M $10.5M $14.4M
Cash Acquisitions -$41.5M -$13M -- -- -$994K
Cash From Investing $65.3M -$48.8M $14.6M -$26.3M -$77M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$602.9M -- -- -$12.5M --
Repurchase of Common Stock -- -- -$31.7M -$35.4M -$134.3M
Other Financing Activities $63.3M $9.5M $2K -- --
Cash From Financing -$540.5M $9.5M -$31.7M -$47.9M -$134.3M
 
Beginning Cash (CF) $1.3B $900.1M $1.6B $1.5B $2.2B
Foreign Exchange Rate Adjustment -$2.1M -$283K $421K -$2.8M $1.8M
Additions / Reductions -$98.2M $295.4M $335.2M $491.2M $441.4M
Ending Cash (CF) $1.2B $1.2B $2B $2B $2.7B
 
Levered Free Cash Flow $371.7M $304.2M $349.7M $554.9M $638.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$816.3M -$587.2M -$518.4M -$162.6M -$429.7M
Depreciation & Amoritzation $91.2M $24.7M $59.5M $70.9M $92.3M
Stock-Based Compensation $369.8M $432.3M $844.5M $1.1B $1.3B
Change in Accounts Receivable -$99.2M -$63.5M -$89.6M -$298M $4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $780.3M $739.2M $810.2M $1.3B $1.5B
 
Capital Expenditures $38.6M $60.5M $47.9M $22.1M $43.4M
Cash Acquisitions -$98.9M -$25M -$3.2M -$849.9M -$9M
Cash From Investing $204.6M $141.8M -$796K -$969.2M -$225.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1B -- -- --
Long-Term Debt Repaid -$1.3B -$2.1B -- -- --
Repurchase of Common Stock -- -- -$31.7M -$321.3M -$579.4M
Other Financing Activities -- $213.2M $5.8M -- --
Cash From Financing -$1.2B -$839.1M -$26M -$346.1M -$570.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$197.7M $41.8M $783.4M -$20.6M $715.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $741.7M $678.6M $762.3M $1.3B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$420.6M -$428.9M -$427.8M -$103.6M -$232.8M
Depreciation & Amoritzation $69.1M $37.8M $45.6M $55.6M $69.2M
Stock-Based Compensation $291.7M $383.1M $702.8M $807.9M $1B
Change in Accounts Receivable -$80.9M -$83.2M -$38M -$166.5M -$14M
Change in Inventories -- -- -- -- --
Cash From Operations $657M $606.2M $595.3M $1B $1.1B
 
Capital Expenditures $22.7M $50M $23.2M $19.5M $29.9M
Cash Acquisitions -$83.6M -$16.9M -$600K -$844.7M -$6M
Cash From Investing $177.1M $59.6M $22.3M -$945.6M -$207.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1B -- -- --
Long-Term Debt Repaid -$1.3B -$1.5B -- -$25M --
Repurchase of Common Stock -- -- -$31.7M -$203M -$387.2M
Other Financing Activities $131.6M $145M $1.4M -- -$3.1M
Cash From Financing -$1.2B -$403.7M -$30.4M -$228M -$390.3M
 
Beginning Cash (CF) $4.3B $3.4B $4.5B $5.7B $6.5B
Foreign Exchange Rate Adjustment $5.4M -$2.6M -$996K -$2M -$3.7M
Additions / Reductions -$333.9M $262.1M $587.3M -$151.7M $487.4M
Ending Cash (CF) $4B $3.6B $5.1B $5.6B $6.9B
 
Levered Free Cash Flow $634.2M $556.2M $572.1M $1B $1.1B

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

GET BETTER TRADE IDEAS

Popular

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

Asana stock hasn’t given many investors on Wall Street any…

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

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

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…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

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

Buy
65
Is NVDA Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Buy
82
SBET alert for May 31

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
56
SVT alert for May 31

Servotronics [SVT] is up 0.17% over the past day.

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

Show me the best stock