Financhill
Sell
35

ESTC Quote, Financials, Valuation and Earnings

Last price:
$80.90
Seasonality move :
14.02%
Day range:
$77.00 - $83.25
52-week range:
$69.00 - $123.96
Dividend yield:
0%
P/E ratio:
184.15x
P/S ratio:
5.65x
P/B ratio:
9.20x
Volume:
8.8M
Avg. volume:
2.2M
1-year change:
-13.21%
Market cap:
$8.5B
Revenue:
$1.5B
EPS (TTM):
-$1.05
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $608.5M $862.4M $1.1B $1.3B $1.5B
Revenue Growth (YoY) 42.3% 41.72% 23.96% 18.55% 17.04%
 
Cost of Revenues $161.1M $232.2M $296.6M $330.1M $379.9M
Gross Profit $447.4M $630.2M $772.4M $937.2M $1.1B
Gross Profit Margin 73.53% 73.08% 72.25% 73.96% 74.39%
 
R&D Expenses $199.2M $273.8M $313.5M $342M $365.8M
Selling, General & Admin $377.7M $530.1M $646.8M $720.3M $792.4M
Other Inc / (Exp) $7.9M -$3.4M -$3.8M $28.4M $48.4M
Operating Expenses $576.9M $803.9M $960.2M $1.1B $1.2B
Operating Income -$129.5M -$173.7M -$187.9M -$125M -$54.7M
 
Net Interest Expenses $185K $20.7M $25.2M $26.1M $25.3M
EBT. Incl. Unusual Items -$121.7M -$197.8M -$216.9M -$122.8M -$31.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7M $6.1M $19.3M -$184.5M $76.5M
Net Income to Company -$129.4M -$203.8M -$236.2M $61.7M -$108.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$129.4M -$203.8M -$236.2M $61.7M -$108.1M
 
Basic EPS (Cont. Ops) -$1.48 -$2.20 -$2.47 $0.62 -$1.04
Diluted EPS (Cont. Ops) -$1.48 -$2.20 -$2.47 $0.59 -$1.04
Weighted Average Basic Share $87.2M $92.5M $95.7M $99.6M $103.7M
Weighted Average Diluted Share $87.2M $92.5M $95.7M $104M $103.7M
 
EBITDA -$104.3M -$157.3M -$171.5M -$78.6M $6.1M
EBIT -$121.5M -$177.1M -$191.7M -$96.6M -$6.3M
 
Revenue (Reported) $608.5M $862.4M $1.1B $1.3B $1.5B
Operating Income (Reported) -$129.5M -$173.7M -$187.9M -$125M -$54.7M
Operating Income (Adjusted) -$121.5M -$177.1M -$191.7M -$96.6M -$6.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $177.6M $239.4M $279.9M $335M $388.4M
Revenue Growth (YoY) 43.67% 34.76% 16.96% 19.67% 15.95%
 
Cost of Revenues $45.8M $67.4M $73.7M $87.9M $97.8M
Gross Profit $131.8M $172M $206.3M $247.1M $290.6M
Gross Profit Margin 74.21% 71.86% 73.68% 73.77% 74.83%
 
R&D Expenses $55.4M $78.9M $81.8M $94M $94.7M
Selling, General & Admin $113.4M $152.7M $163.2M $194.7M $208M
Other Inc / (Exp) -$553K -$2.9M $5.2M $5M $13.2M
Operating Expenses $168.9M $231.6M $244.9M $288.7M $302.7M
Operating Income -$37.1M -$59.6M -$38.7M -$41.5M -$12M
 
Net Interest Expenses $107K $6.4M $6.3M $7.1M $5.8M
EBT. Incl. Unusual Items -$37.7M -$68.9M -$39.8M -$43.7M -$4.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.6M -$3.3M $7M -$2.6M $11.7M
Net Income to Company -$43.3M -$65.6M -$46.7M -$41.1M -$16.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.3M -$65.6M -$46.7M -$41.1M -$16.4M
 
Basic EPS (Cont. Ops) -$0.48 -$0.70 -$0.48 -$0.41 -$0.16
Diluted EPS (Cont. Ops) -$0.48 -$0.70 -$0.48 -$0.41 -$0.16
Weighted Average Basic Share $89.9M $93.8M $96.9M $101.3M $105.1M
Weighted Average Diluted Share $89.9M $93.8M $96.9M $106.5M $105.1M
 
EBITDA -$33.2M -$57.3M -$28.7M -$32.4M $3.4M
EBIT -$37.6M -$62.5M -$33.5M -$36.5M $1.1M
 
Revenue (Reported) $177.6M $239.4M $279.9M $335M $388.4M
Operating Income (Reported) -$37.1M -$59.6M -$38.7M -$41.5M -$12M
Operating Income (Adjusted) -$37.6M -$62.5M -$33.5M -$36.5M $1.1M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $608.5M $862.4M $1.1B $1.3B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $161.1M $232.2M $296.6M $330.1M $379.9M
Gross Profit $447.4M $630.2M $772.4M $937.2M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $199.2M $273.8M $313.5M $342M $365.8M
Selling, General & Admin $377.7M $530.1M $646.8M $720.3M $792.4M
Other Inc / (Exp) $7.9M -$3.4M -$3.8M $28.4M $48.4M
Operating Expenses $576.9M $803.9M $960.2M $1.1B $1.2B
Operating Income -$129.5M -$173.7M -$187.9M -$125M -$54.7M
 
Net Interest Expenses $185K $20.7M $25.2M $26.1M $25.3M
EBT. Incl. Unusual Items -$121.7M -$197.8M -$216.9M -$122.8M -$31.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7M $6.1M $19.3M -$184.5M $76.5M
Net Income to Company -$129.4M -$203.8M -$236.2M $61.7M -$108.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$129.4M -$203.8M -$236.2M $61.7M -$108.1M
 
Basic EPS (Cont. Ops) -$1.48 -$2.20 -$2.48 $0.60 -$1.05
Diluted EPS (Cont. Ops) -$1.48 -$2.20 -$2.48 $0.53 -$1.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$104.3M -$157.3M -$171.5M -$78.6M $6.1M
EBIT -$121.5M -$177.1M -$191.7M -$96.6M -$6.3M
 
Revenue (Reported) $608.5M $862.4M $1.1B $1.3B $1.5B
Operating Income (Reported) -$129.5M -$173.7M -$187.9M -$125M -$54.7M
Operating Income (Adjusted) -$121.5M -$177.1M -$191.7M -$96.6M -$6.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $608.5M $862.4M $1.1B $1.3B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $161.1M $232.2M $296.6M $330.1M $379.9M
Gross Profit $447.4M $630.2M $772.4M $937.2M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $199.2M $273.8M $313.5M $342M $365.8M
Selling, General & Admin $377.7M $530.1M $646.8M $720.3M $792.4M
Other Inc / (Exp) $7.9M -$3.4M -$3.8M $28.4M $48.4M
Operating Expenses $576.9M $803.9M $960.2M $1.1B $1.2B
Operating Income -$129.5M -$173.7M -$187.9M -$125M -$54.7M
 
Net Interest Expenses $185K $20.7M $25.2M $26.1M $25.3M
EBT. Incl. Unusual Items -$121.7M -$197.8M -$216.9M -$122.8M -$31.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7M $6.1M $19.3M -$184.5M $76.5M
Net Income to Company -$129.4M -$203.8M -$236.2M $61.7M -$108.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$129.4M -$203.8M -$236.2M $61.7M -$108.1M
 
Basic EPS (Cont. Ops) -$1.48 -$2.20 -$2.48 $0.60 -$1.05
Diluted EPS (Cont. Ops) -$1.48 -$2.20 -$2.48 $0.53 -$1.05
Weighted Average Basic Share $348.8M $370.2M $382.9M $398.6M $414.7M
Weighted Average Diluted Share $348.8M $370.2M $382.9M $408M $414.7M
 
EBITDA -$104.3M -$157.3M -$171.5M -$78.6M $6.1M
EBIT -$121.5M -$177.1M -$191.7M -$96.6M -$6.3M
 
Revenue (Reported) $608.5M $862.4M $1.1B $1.3B $1.5B
Operating Income (Reported) -$129.5M -$173.7M -$187.9M -$125M -$54.7M
Operating Income (Adjusted) -$121.5M -$177.1M -$191.7M -$96.6M -$6.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $400.8M $860.9M $644.2M $540.4M $727.5M
Short Term Investments -- -- $271M $544M $669.7M
Accounts Receivable, Net $160.4M $215.2M $260.9M $323M $375.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $37M $41.2M $39.9M $42.8M $68.3M
Total Current Assets $637.2M $1.2B $1.3B $1.5B $1.9B
 
Property Plant And Equipment $34.3M $32.6M $25.1M $26M $28.9M
Long-Term Investments -- -- -- -- --
Goodwill $198.9M $303.9M $303.6M $319.4M $319.4M
Other Intangibles $36.3M $45.8M $29.1M $20.6M $11.4M
Other Long-Term Assets $12.5M $16.6M $8.1M $5.7M $16.3M
Total Assets $973.2M $1.6B $1.7B $2.2B $2.6B
 
Accounts Payable $7.2M $28.4M $35.2M $26.1M $17.2M
Accrued Expenses $35.7M $62.7M $71M $90.6M $86.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.5M $11.2M $12.7M $12.2M $8.9M
Other Current Liabilities $6M $9.7M $13.3M $14.2M --
Total Current Liabilities $450M $593.3M $716.6M $871.1M $1B
 
Long-Term Debt -- $566.5M $567.5M $568.6M $569.7M
Capital Leases -- -- -- -- --
Total Liabilities $522.3M $1.2B $1.3B $1.5B $1.7B
 
Common Stock $948K $990K $1M $1.1M $1.1M
Other Common Equity Adj -$8.1M -$18.1M -$20M -$21.6M -$23.2M
Common Equity $450.8M $415.4M $398.9M $738.2M $927.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $450.8M $415.4M $398.9M $738.2M $927.2M
 
Total Liabilities and Equity $973.2M $1.6B $1.7B $2.2B $2.6B
Cash and Short Terms $400.8M $860.9M $915.2M $1.1B $1.4B
Total Debt -- $566.5M $567.5M $568.6M $569.7M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $400.8M $860.9M $644.2M $540.4M $727.5M
Short Term Investments -- -- $271M $544M $669.7M
Accounts Receivable, Net $160.4M $215.2M $260.9M $323M $375.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $37M $41.2M $39.9M $42.8M $68.3M
Total Current Assets $637.2M $1.2B $1.3B $1.5B $1.9B
 
Property Plant And Equipment $34.3M $32.6M $25.1M $26M $28.9M
Long-Term Investments -- -- -- -- --
Goodwill $198.9M $303.9M $303.6M $319.4M $319.4M
Other Intangibles $36.3M $45.8M $29.1M $20.6M $11.4M
Other Long-Term Assets $12.5M $16.6M $8.1M $5.7M $16.3M
Total Assets $973.2M $1.6B $1.7B $2.2B $2.6B
 
Accounts Payable $7.2M $28.4M $35.2M $26.1M $17.2M
Accrued Expenses $35.7M $62.7M $71M $90.6M $86.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.5M $11.2M $12.7M $12.2M $8.9M
Other Current Liabilities $6M $9.7M $13.3M $14.2M --
Total Current Liabilities $450M $593.3M $716.6M $871.1M $1B
 
Long-Term Debt -- $566.5M $567.5M $568.6M $569.7M
Capital Leases -- -- -- -- --
Total Liabilities $522.3M $1.2B $1.3B $1.5B $1.7B
 
Common Stock $948K $990K $1M $1.1M $1.1M
Other Common Equity Adj -$8.1M -$18.1M -$20M -$21.6M -$23.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $450.8M $415.4M $398.9M $738.2M $927.2M
 
Total Liabilities and Equity $973.2M $1.6B $1.7B $2.2B $2.6B
Cash and Short Terms $400.8M $860.9M $915.2M $1.1B $1.4B
Total Debt -- $566.5M $567.5M $568.6M $569.7M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$129.4M -$203.8M -$236.2M $61.7M -$108.1M
Depreciation & Amoritzation $17.2M $19.7M $20.2M $18M $12.3M
Stock-Based Compensation $93.7M $140.6M $204M $239.1M $257.8M
Change in Accounts Receivable -$24M -$62.2M -$46.4M -$63.5M -$48.9M
Change in Inventories -- -- -- -- --
Cash From Operations $22.5M $5.7M $35.7M $148.8M $266.2M
 
Capital Expenditures $4.2M $7.4M $2.7M $3.5M $4.3M
Cash Acquisitions -- -$119.9M -- -$19.1M --
Cash From Investing -$1.5M -$127.3M -$273M -$288M -$118.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $575M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$9.3M -- -- --
Cash From Financing $77.3M $602.1M $17.5M $40.1M $40.9M
 
Beginning Cash (CF) $299.4M $403.7M $863.6M $646.6M $543.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.3M $480.5M -$219.8M -$99.1M $188.4M
Ending Cash (CF) $403.7M $863.6M $646.6M $543.1M $731.2M
 
Levered Free Cash Flow $18.3M -$1.7M $33M $145.3M $261.8M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$43.3M -$65.6M -$46.7M -$41.1M -$16.4M
Depreciation & Amoritzation $4.4M $5.2M $4.8M $4.1M $2.3M
Stock-Based Compensation $28.4M $43.6M $55.4M $62.8M $65.5M
Change in Accounts Receivable -$39.3M -$72M -$60.4M -$94.6M -$100.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6M -$3.1M $27.6M $60.9M $87M
 
Capital Expenditures $1.5M $2.2M $1.7M $845K $2.1M
Cash Acquisitions -- -- -- -$149K --
Cash From Investing -$106K -$2.2M -$271.9M -$58.4M $29.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.7M $8.9M $5.2M $11.5M $22.5M
 
Beginning Cash (CF) $395.5M $868.3M $880M $529.7M $587.6M
Foreign Exchange Rate Adjustment $186K -$8.3M $5.7M -$625K $4.8M
Additions / Reductions $8M $3.6M -$239.1M $14M $138.8M
Ending Cash (CF) $403.7M $863.6M $646.6M $543.1M $731.2M
 
Levered Free Cash Flow -$3.1M -$5.3M $25.9M $60.1M $84.9M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$129.4M -$203.8M -$236.2M $61.7M -$108.1M
Depreciation & Amoritzation $17.2M $19.7M $20.2M $18M $12.3M
Stock-Based Compensation $93.7M $140.6M $204M $239.1M $257.8M
Change in Accounts Receivable -$24M -$62.2M -$46.4M -$63.5M -$48.9M
Change in Inventories -- -- -- -- --
Cash From Operations $22.5M $5.7M $35.7M $148.8M $266.2M
 
Capital Expenditures $4.2M $7.4M $2.7M $3.5M $4.3M
Cash Acquisitions -- -$119.9M -- -$19.1M --
Cash From Investing -$1.5M -$127.3M -$273M -$288M -$118.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $575M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$9.3M -- -- --
Cash From Financing $77.3M $602.1M $17.5M $40.1M $40.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.3M $480.5M -$219.8M -$99.1M $188.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.3M -$1.7M $33M $145.3M $261.8M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$129.4M -$203.8M -$236.2M $61.7M -$108.1M
Depreciation & Amoritzation $17.2M $19.7M $20.2M $18M $12.3M
Stock-Based Compensation $93.7M $140.6M $204M $239.1M $257.8M
Change in Accounts Receivable -$24M -$62.2M -$46.4M -$63.5M -$48.9M
Change in Inventories -- -- -- -- --
Cash From Operations $22.5M $5.7M $35.7M $148.8M $266.2M
 
Capital Expenditures $4.2M $7.4M $2.7M $3.5M $4.3M
Cash Acquisitions -- -$119.9M -- -$19.1M --
Cash From Investing -$1.5M -$127.3M -$273M -$288M -$118.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $575M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$9.3M -- -- --
Cash From Financing $77.3M $602.1M $17.5M $40.1M $40.9M
 
Beginning Cash (CF) $1.4B $3.1B $3.5B $2.4B $2.4B
Foreign Exchange Rate Adjustment $6M -$20.6M $2.8M -$4.4M -$322K
Additions / Reductions $98.3M $480.5M -$219.8M -$99.1M $188.4M
Ending Cash (CF) $1.5B $3.6B $3.2B $2.3B $2.6B
 
Levered Free Cash Flow $18.3M -$1.7M $33M $145.3M $261.8M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

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…

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

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

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

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock