Financhill
Buy
96

UPWK Quote, Financials, Valuation and Earnings

Last price:
$17.09
Seasonality move :
11.25%
Day range:
$16.99 - $17.45
52-week range:
$8.43 - $18.14
Dividend yield:
0%
P/E ratio:
10.41x
P/S ratio:
3.22x
P/B ratio:
3.85x
Volume:
2.1M
Avg. volume:
2.3M
1-year change:
39.28%
Market cap:
$2.3B
Revenue:
$769.3M
EPS (TTM):
$1.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $373.6M $502.8M $618.3M $689.1M $769.3M
Revenue Growth (YoY) 24.31% 34.57% 22.98% 11.45% 11.64%
 
Cost of Revenues $104.3M $135.5M $160.4M $170.5M $174.1M
Gross Profit $269.4M $367.3M $457.9M $518.7M $595.2M
Gross Profit Margin 72.09% 73.05% 74.06% 75.27% 77.37%
 
R&D Expenses $83.5M $119.1M $154.6M $177.4M $209.3M
Selling, General & Admin $204.7M $296.4M $370.8M $339.6M $314M
Other Inc / (Exp) $469K -$1.9M $3.3M $60.1M $25.2M
Operating Expenses $291.8M $421.5M $550.5M $529.9M $530M
Operating Income -$22.4M -$54.2M -$92.6M -$11.3M $65.2M
 
Net Interest Expenses $778K -- -- -- --
EBT. Incl. Unusual Items -$22.7M -$56.1M -$89.3M $48.9M $90.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150K $122K $536K $2M -$125.2M
Net Income to Company -$22.9M -$56.2M -$89.9M $46.9M $215.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.9M -$56.2M -$89.9M $46.9M $215.6M
 
Basic EPS (Cont. Ops) -$0.19 -$0.44 -$0.69 $0.35 $1.61
Diluted EPS (Cont. Ops) -$0.19 -$0.44 -$0.69 $0.06 $1.52
Weighted Average Basic Share $118.7M $127.2M $130.5M $134.8M $133.6M
Weighted Average Diluted Share $118.7M $127.2M $130.5M $137.3M $143.2M
 
EBITDA -$7.9M -$40.4M -$81.5M $1.5M $82.9M
EBIT -$21.9M -$54.2M -$92.6M -$11.3M $65.2M
 
Revenue (Reported) $373.6M $502.8M $618.3M $689.1M $769.3M
Operating Income (Reported) -$22.4M -$54.2M -$92.6M -$11.3M $65.2M
Operating Income (Adjusted) -$21.9M -$54.2M -$92.6M -$11.3M $65.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $113.6M $141.3M $160.9M $190.9M $192.7M
Revenue Growth (YoY) 36.57% 24.4% 13.81% 18.7% 0.93%
 
Cost of Revenues $30.4M $37.9M $40.4M $44.2M $41.8M
Gross Profit $83.2M $103.4M $120.4M $146.7M $150.9M
Gross Profit Margin 73.21% 73.17% 74.87% 76.86% 78.31%
 
R&D Expenses $26.6M $38.2M $44.5M $52.9M $46.2M
Selling, General & Admin $63.1M $86.8M $94.3M $79.9M $63.8M
Other Inc / (Exp) $78K $68K $43M $6.7M $6.3M
Operating Expenses $90.9M $127.1M $145.5M $133.7M $112.2M
Operating Income -$7.7M -$23.7M -$25M $13M $38.7M
 
Net Interest Expenses $199K $1.1M -- -- --
EBT. Incl. Unusual Items -$7.8M -$24.7M $18M $19.8M $45M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17K $29K $795K $1.3M $7.3M
Net Income to Company -$7.8M -$24.7M $17.2M $18.4M $37.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.8M -$24.7M $17.2M $18.4M $37.7M
 
Basic EPS (Cont. Ops) -$0.06 -$0.19 $0.13 $0.14 $0.28
Diluted EPS (Cont. Ops) -$0.06 -$0.19 -$0.15 $0.13 $0.27
Weighted Average Basic Share $125.3M $129.4M $132.8M $136.4M $135.2M
Weighted Average Diluted Share $125.3M $129.4M $136M $143.7M $142.8M
 
EBITDA -$3.5M -$20.8M -$22.2M $17M $43.8M
EBIT -$7.6M -$23.6M -$25M $13M $38.7M
 
Revenue (Reported) $113.6M $141.3M $160.9M $190.9M $192.7M
Operating Income (Reported) -$7.7M -$23.7M -$25M $13M $38.7M
Operating Income (Adjusted) -$7.6M -$23.6M -$25M $13M $38.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $404.1M $530.5M $637.8M $719.2M $771.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $111.2M $143M $162.9M $174.2M $171.7M
Gross Profit $292.8M $387.5M $474.9M $545M $599.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $90.7M $130.6M $160.9M $185.8M $202.5M
Selling, General & Admin $219.4M $320M $378.3M $325.2M $298M
Other Inc / (Exp) $1.3M -$1.9M $46.2M $23.9M $24.8M
Operating Expenses $313.9M $457.7M $568.9M $518.2M $508.5M
Operating Income -$21.1M -$70.2M -$94M $26.8M $90.8M
 
Net Interest Expenses $747K $2M $2.2M -- --
EBT. Incl. Unusual Items -$20.5M -$73M -$46.7M $50.7M $115.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158K $134K $1.3M $2.5M -$119.2M
Net Income to Company -$20.7M -$73.1M -$48M $48.2M $234.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.7M -$73.1M -$48M $48.2M $234.9M
 
Basic EPS (Cont. Ops) -$0.16 -$0.56 -$0.37 $0.36 $1.76
Diluted EPS (Cont. Ops) -$0.16 -$0.56 -$0.65 $0.35 $1.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.9M -$57.7M -$82.9M $40.7M $109.6M
EBIT -$19.8M -$70.2M -$94.1M $26.8M $90.8M
 
Revenue (Reported) $404.1M $530.5M $637.8M $719.2M $771.1M
Operating Income (Reported) -$21.1M -$70.2M -$94M $26.8M $90.8M
Operating Income (Adjusted) -$19.8M -$70.2M -$94.1M $26.8M $90.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $113.6M $141.3M $160.9M $190.9M $192.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.4M $37.9M $40.4M $44.2M $41.8M
Gross Profit $83.2M $103.4M $120.4M $146.7M $150.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.6M $38.2M $44.5M $52.9M $46.2M
Selling, General & Admin $63.1M $86.8M $94.3M $79.9M $63.8M
Other Inc / (Exp) $78K $68K $43M $6.7M $6.3M
Operating Expenses $90.9M $127.1M $145.5M $133.7M $112.2M
Operating Income -$7.7M -$23.7M -$25M $13M $38.7M
 
Net Interest Expenses $199K $1.1M -- -- --
EBT. Incl. Unusual Items -$7.8M -$24.7M $18M $19.8M $45M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17K $29K $795K $1.3M $7.3M
Net Income to Company -$7.8M -$24.7M $17.2M $18.4M $37.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.8M -$24.7M $17.2M $18.4M $37.7M
 
Basic EPS (Cont. Ops) -$0.06 -$0.19 $0.13 $0.14 $0.28
Diluted EPS (Cont. Ops) -$0.06 -$0.19 -$0.15 $0.13 $0.27
Weighted Average Basic Share $125.3M $129.4M $132.8M $136.4M $135.2M
Weighted Average Diluted Share $125.3M $129.4M $136M $143.7M $142.8M
 
EBITDA -$3.5M -$20.8M -$22.2M $17M $43.8M
EBIT -$7.6M -$23.6M -$25M $13M $38.7M
 
Revenue (Reported) $113.6M $141.3M $160.9M $190.9M $192.7M
Operating Income (Reported) -$7.7M -$23.7M -$25M $13M $38.7M
Operating Income (Adjusted) -$7.6M -$23.6M -$25M $13M $38.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.1M $187.2M $129.4M $79.6M $305.8M
Short Term Investments $75.6M $497.6M $557.2M $470.5M $316.3M
Accounts Receivable, Net $47M $66.8M $64.9M $103.1M $75.5M
Inventory -- -- -- -- --
Prepaid Expenses $9.1M -- -- -- --
Other Current Assets -- $17.2M $17.9M $17.8M $17.7M
Total Current Assets $360.8M $929.7M $930.9M $883.4M $911.1M
 
Property Plant And Equipment $47.9M $32M $29.7M $31.5M $35.8M
Long-Term Investments -- -- -- -- --
Goodwill $118.2M $118.2M $118.2M $118.2M $121.1M
Other Intangibles $667K -- -- $3M $13M
Other Long-Term Assets $1.7M $1.2M $1.5M $1.4M $1.9M
Total Assets $529.2M $1.1B $1.1B $1B $1.2B
 
Accounts Payable $6.5M $5M $7.5M $5.1M $6.1M
Accrued Expenses $11.1M $11.2M $13.6M $12.3M $14.8M
Current Portion Of Long-Term Debt $7.6M -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M $6.3M $6.5M $5.7M $1.6M
Other Current Liabilities $202K $1M $2.1M $1.1M $852K
Total Current Liabilities $198.7M $233.6M $247.7M $293M $268.4M
 
Long-Term Debt $3.1M $561.3M $564.3M $356.1M $357.9M
Capital Leases -- -- -- -- --
Total Liabilities $229.9M $821.5M $831.4M $656.5M $636.2M
 
Common Stock $12K $13K $13K $14K $14K
Other Common Equity Adj -- -- -$3.1M $205K $264K
Common Equity $299.3M $259.5M $248.9M $381.1M $575.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $299.3M $259.5M $248.9M $381.1M $575.4M
 
Total Liabilities and Equity $529.2M $1.1B $1.1B $1B $1.2B
Cash and Short Terms $169.7M $684.8M $686.6M $550.1M $622.1M
Total Debt $10.7M $561.3M $564.3M $356.1M $357.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $104.3M $121.2M $102M $24.7M $304.4M
Short Term Investments $65.5M $551.8M $407.6M $465.9M $317.6M
Accounts Receivable, Net $51.9M $62M $59.3M $114.4M $77.9M
Inventory -- -- -- -- --
Prepaid Expenses $10.7M $18.2M -- -- --
Other Current Assets -- -- $19.5M $20.1M $22.1M
Total Current Assets $393.9M $949.5M $767.8M $848M $938M
 
Property Plant And Equipment $46.7M $30.9M $29.9M $30.6M $40.5M
Long-Term Investments -- -- -- -- --
Goodwill $118.2M $118.2M $118.2M $118.2M $121.1M
Other Intangibles -- -- -- $2.7M $11.2M
Other Long-Term Assets $1.6M $1.7M $2.1M $1.3M $1.6M
Total Assets $560.3M $1.1B $918.1M $1B $1.2B
 
Accounts Payable $12.1M $10.3M $4.2M $5.9M $4.1M
Accrued Expenses $10.6M $12.8M $19.2M $13.1M $16.1M
Current Portion Of Long-Term Debt $7.6M -- -- -- --
Current Portion Of Capital Lease Obligations $4.1M $6.4M $6.5M $4.9M $1.6M
Other Current Liabilities $304K $765K $1.8M $639K $638K
Total Current Liabilities $226M $263.3M $256.8M $289.5M $274.7M
 
Long-Term Debt $1.3M $562M $354.7M $356.5M $358.4M
Capital Leases -- -- -- -- --
Total Liabilities $254.8M $850.9M $629.1M $651.9M $645.7M
 
Common Stock $13K $13K $13K $13K $13K
Other Common Equity Adj -- -- -$1.2M -$386K $548K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $305.5M $249.3M $289M $348.9M $594.3M
 
Total Liabilities and Equity $560.3M $1.1B $918.1M $1B $1.2B
Cash and Short Terms $169.8M $673M $509.6M $490.6M $622.1M
Total Debt $8.8M $562M $354.7M $356.5M $358.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.9M -$56.2M -$89.9M $46.9M $215.6M
Depreciation & Amoritzation $14M $13.8M $11.1M $12.7M $17.7M
Stock-Based Compensation $25.5M $53.6M $75.5M $74.2M $68.4M
Change in Accounts Receivable -$20M -$24.6M -$15.3M -$22.2M -$4.8M
Change in Inventories -- -- -- -- --
Cash From Operations $22.4M $10.8M $11.5M $52.7M $153.6M
 
Capital Expenditures $14.4M $6.1M $8.7M $16.4M $14.4M
Cash Acquisitions -- -- -- -- -$14.3M
Cash From Investing -$4.1M -$429M -$69.5M $88.3M $137.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $18M $575M -- -- --
Long-Term Debt Repaid -$25.6M -$10.8M -- -$171.3M --
Repurchase of Common Stock -- -- -- -- -$100M
Other Financing Activities $26.3M -$38.5M -$4.3M $25.4M $10M
Cash From Financing $54.6M $537.7M $1.1M -$139.8M -$82M
 
Beginning Cash (CF) $159.6M $232.5M $352.1M $295.2M $296.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72.9M $119.6M -$56.8M $1.2M $209.2M
Ending Cash (CF) $232.5M $352.1M $295.2M $296.4M $505.6M
 
Levered Free Cash Flow $8M $4.7M $2.8M $36.4M $139.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.8M -$24.7M $17.2M $18.4M $37.7M
Depreciation & Amoritzation $4.1M $2.8M $2.8M $4M $5.1M
Stock-Based Compensation $11.2M $16.7M $19.9M $16.9M $12.3M
Change in Accounts Receivable -$5.6M $3M $2M -$3.2M -$3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9M -$11.5M -$8.7M $14.8M $37M
 
Capital Expenditures $2.4M $1.4M $2.9M $2.7M $6.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $7.7M -$55M $152.1M $6.1M -$5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.9M -- -$170.8M -- --
Repurchase of Common Stock -- -- -- -$66.9M -$33.1M
Other Financing Activities $26.4M $35.6M $18M $1.4M $19.3M
Cash From Financing $27.1M $36.1M -$152M -$65.4M -$13.1M
 
Beginning Cash (CF) $232.5M $352.1M $295.2M $296.4M $505.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.6M -$30.5M -$8.6M -$44.4M $18.6M
Ending Cash (CF) $269.1M $321.6M $286.6M $252M $524.2M
 
Levered Free Cash Flow -$492K -$12.9M -$11.6M $12.1M $30.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$20.7M -$73.1M -$48M $48.2M $234.9M
Depreciation & Amoritzation $14.9M $12.5M $11.2M $13.9M $18.7M
Stock-Based Compensation $31.2M $59.1M $78.7M $71.2M $63.7M
Change in Accounts Receivable -$19.7M -$16M -$16.3M -$27.4M -$5.1M
Change in Inventories -- -- -- -- --
Cash From Operations $25.9M -$2.5M $14.3M $76.2M $175.7M
 
Capital Expenditures $13.4M $5.2M $10.2M $16.2M $18M
Cash Acquisitions -- -- -- -- --
Cash From Investing $586K -$491.7M $137.7M -$57.7M $126.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$25.6M -$8.9M -- -- --
Repurchase of Common Stock -- -- -- -$66.9M -$66.2M
Other Financing Activities $37.8M -$29.3M -$21.9M $8.9M $27.8M
Cash From Financing $50.6M $546.7M -$186.9M -$53.1M -$29.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.1M $52.5M -$35M -$34.6M $272.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.5M -$7.7M $4.1M $60.1M $157.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.8M -$24.7M $17.2M $18.4M $37.7M
Depreciation & Amoritzation $4.1M $2.8M $2.8M $4M $5.1M
Stock-Based Compensation $11.2M $16.7M $19.9M $16.9M $12.3M
Change in Accounts Receivable -$5.6M $3M $2M -$3.2M -$3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9M -$11.5M -$8.7M $14.8M $37M
 
Capital Expenditures $2.4M $1.4M $2.9M $2.7M $6.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $7.7M -$55M $152.1M $6.1M -$5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.9M -- -$170.8M -- --
Repurchase of Common Stock -- -- -- -$66.9M -$33.1M
Other Financing Activities $26.4M $35.6M $18M $1.4M $19.3M
Cash From Financing $27.1M $36.1M -$152M -$65.4M -$13.1M
 
Beginning Cash (CF) $232.5M $352.1M $295.2M $296.4M $505.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.6M -$30.5M -$8.6M -$44.4M $18.6M
Ending Cash (CF) $269.1M $321.6M $286.6M $252M $524.2M
 
Levered Free Cash Flow -$492K -$12.9M -$11.6M $12.1M $30.8M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock