Financhill
Sell
45

PD Quote, Financials, Valuation and Earnings

Last price:
$18.26
Seasonality move :
-4.55%
Day range:
$18.19 - $18.98
52-week range:
$16.46 - $26.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.70x
P/B ratio:
14.78x
Volume:
541.4K
Avg. volume:
1.2M
1-year change:
-29.34%
Market cap:
$1.6B
Revenue:
$430.7M
EPS (TTM):
-$0.80
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $166.4M $213.6M $281.4M $370.8M $430.7M
Revenue Growth (YoY) 41.19% 28.38% 31.77% 31.77% 16.16%
 
Cost of Revenues $24.6M $30.7M $48.4M $70.4M $77.8M
Gross Profit $141.8M $182.9M $233M $300.4M $352.9M
Gross Profit Margin 85.23% 85.63% 82.81% 81.01% 81.93%
 
R&D Expenses $49M $64.6M $95.7M $134.9M $139.8M
Selling, General & Admin $148.3M $184.6M $239.1M $294.9M $309.3M
Other Inc / (Exp) $203K -$794K -$573K -$637K $3.3M
Operating Expenses $197.3M $249.2M $334.7M $429.7M $449.1M
Operating Income -$55.6M -$66.3M -$101.7M -$129.4M -$96.2M
 
Net Interest Expenses -- $5.7M $4.6M $50K --
EBT. Incl. Unusual Items -$49.7M -$72.8M -$106.9M -$130.1M -$77.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $675K -$3.9M $535K -$839K -$12K
Net Income to Company -$50.3M -$68.9M -$107.5M -$129.2M -$77.4M
 
Minority Interest in Earnings -- -- -- $802K $2.2M
Net Income to Common Excl Extra Items -$50.3M -$68.9M -$107.5M -$128.4M -$75.2M
 
Basic EPS (Cont. Ops) -$0.77 -$0.87 -$1.27 -$1.45 -$0.89
Diluted EPS (Cont. Ops) -$0.77 -$0.87 -$1.27 -$1.45 -$0.89
Weighted Average Basic Share $65.5M $79.6M $84.5M $88.7M $92.3M
Weighted Average Diluted Share $65.5M $79.6M $84.5M $88.7M $92.3M
 
EBITDA -$47.3M -$58.3M -$95M -$109M -$52.8M
EBIT -$49.7M -$63.5M -$103.3M -$126.5M -$73M
 
Revenue (Reported) $166.4M $213.6M $281.4M $370.8M $430.7M
Operating Income (Reported) -$55.6M -$66.3M -$101.7M -$129.4M -$96.2M
Operating Income (Adjusted) -$49.7M -$63.5M -$103.3M -$126.5M -$73M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $53.8M $71.8M $94.2M $108.7M $118.9M
Revenue Growth (YoY) 25.78% 33.45% 31.28% 15.41% 9.41%
 
Cost of Revenues $7.7M $12M $18M $19.7M $20.3M
Gross Profit $46.1M $59.7M $76.2M $89M $98.7M
Gross Profit Margin 85.71% 83.22% 80.89% 81.88% 82.96%
 
R&D Expenses $16.2M $24.6M $35M $34.3M $34.3M
Selling, General & Admin $51.8M $60M $73.7M $75.6M $74.7M
Other Inc / (Exp) -$449K -$729K -$172K $3.1M $346K
Operating Expenses $67.9M $84.5M $108.7M $109.9M $109M
Operating Income -$21.8M -$24.8M -$32.5M -$20.8M -$10.3M
 
Net Interest Expenses $3.2M $645K -- -- --
EBT. Incl. Unusual Items -$25.4M -$26.2M -$32.7M -$13.1M -$5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M $150K $112K -$41K $715K
Net Income to Company -$20.6M -$26.3M -$32.8M -$13.1M -$6.1M
 
Minority Interest in Earnings -- -- $262K $324K $203K
Net Income to Common Excl Extra Items -$20.6M -$26.3M -$32.5M -$12.8M -$5.9M
 
Basic EPS (Cont. Ops) -$0.26 -$0.31 -$0.36 -$0.16 -$0.07
Diluted EPS (Cont. Ops) -$0.26 -$0.31 -$0.36 -$0.16 -$0.07
Weighted Average Basic Share $79.9M $85.1M $89.3M $93.1M $91.4M
Weighted Average Diluted Share $79.9M $85.1M $89.3M $93.1M $91.4M
 
EBITDA -$20.3M -$23.2M -$27.3M -$7.2M $1.4M
EBIT -$21.6M -$25.3M -$31.8M -$12.2M -$3.7M
 
Revenue (Reported) $53.8M $71.8M $94.2M $108.7M $118.9M
Operating Income (Reported) -$21.8M -$24.8M -$32.5M -$20.8M -$10.3M
Operating Income (Adjusted) -$21.6M -$25.3M -$31.8M -$12.2M -$3.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $200.2M $262.2M $348.3M $420.5M $457.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.6M $43.8M $66M $75.8M $80M
Gross Profit $172.6M $218.3M $282.3M $344.7M $377.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $60.6M $85.9M $127.9M $138.8M $142.4M
Selling, General & Admin $171.6M $225.3M $284.5M $295.2M $316.2M
Other Inc / (Exp) -$1M -$1.9M $32K $3.7M $468K
Operating Expenses $232.2M $311.2M $412.4M $434M $458.6M
Operating Income -$59.6M -$92.9M -$130.1M -$89.3M -$81.5M
 
Net Interest Expenses $957K $5.1M $4.2M -- --
EBT. Incl. Unusual Items -$61.6M -$99.9M -$134.3M -$73.3M -$62M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M $832K -$1.1M $266K $1.5M
Net Income to Company -$57.2M -$100.7M -$133.1M -$73.6M -$63.5M
 
Minority Interest in Earnings -- -- $362K $2M $1.3M
Net Income to Common Excl Extra Items -$57.2M -$100.7M -$132.8M -$71.6M -$62.1M
 
Basic EPS (Cont. Ops) -$0.74 -$1.20 -$1.52 -$0.82 -$0.80
Diluted EPS (Cont. Ops) -$0.74 -$1.20 -$1.52 -$0.82 -$0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$52.3M -$85.2M -$115.7M -$50M -$34.7M
EBIT -$56.3M -$93.3M -$130.7M -$69.7M -$55.3M
 
Revenue (Reported) $200.2M $262.2M $348.3M $420.5M $457.2M
Operating Income (Reported) -$59.6M -$92.9M -$130.1M -$89.3M -$81.5M
Operating Income (Adjusted) -$56.3M -$93.3M -$130.7M -$69.7M -$55.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $154.3M $202.9M $269.8M $319.6M $346.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.3M $34.4M $52.1M $57.5M $59.7M
Gross Profit $133M $168.5M $217.7M $262.1M $286.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.7M $68.1M $100.3M $104.2M $106.9M
Selling, General & Admin $134.2M $174.9M $220.3M $220.7M $227.5M
Other Inc / (Exp) -$861K -$1.9M -$1.3M $3M $212K
Operating Expenses $180.9M $243M $320.6M $324.9M $334.4M
Operating Income -$47.9M -$74.5M -$102.9M -$62.8M -$48.1M
 
Net Interest Expenses $3.7M $1.7M $1.3M -- --
EBT. Incl. Unusual Items -$51.1M -$78.2M -$105.5M -$48.7M -$33.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M $378K -$1.3M -$197K $1.3M
Net Income to Company -$46.8M -$78.6M -$104.2M -$48.6M -$34.7M
 
Minority Interest in Earnings -- -- $362K $1.5M $681K
Net Income to Common Excl Extra Items -$46.8M -$78.6M -$103.9M -$47M -$34M
 
Basic EPS (Cont. Ops) -$0.60 -$0.93 -$1.18 -$0.55 -$0.47
Diluted EPS (Cont. Ops) -$0.60 -$0.93 -$1.18 -$0.55 -$0.47
Weighted Average Basic Share $236.5M $251.9M $264.6M $277.2M $277.6M
Weighted Average Diluted Share $236.5M $251.9M $264.6M $277.2M $277.6M
 
EBITDA -$42.4M -$69.3M -$90.1M -$31M -$12.9M
EBIT -$45.8M -$75.5M -$102.8M -$46M -$28.4M
 
Revenue (Reported) $154.3M $202.9M $269.8M $319.6M $346.1M
Operating Income (Reported) -$47.9M -$74.5M -$102.9M -$62.8M -$48.1M
Operating Income (Adjusted) -$45.8M -$75.5M -$102.8M -$46M -$28.4M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $124M $339.2M $349.8M $274M $363M
Short Term Investments $227.4M $221.1M $193.6M $202.9M $208.2M
Accounts Receivable, Net $37.1M $55.1M $75.3M $91.3M $100.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.2M $10.6M $9.8M $13.4M $12.1M
Total Current Assets $405M $638.3M $645.1M $600.3M $703.2M
 
Property Plant And Equipment $12.4M $37.3M $38.5M $32.4M $21.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $72.1M $72.1M $118.9M $137.4M
Other Intangibles -- $26.6M $23.1M $37.2M $32.6M
Other Long-Term Assets $1.7M $1.8M $1.5M $1.4M $5.6M
Total Assets $435.4M $795.4M $806.4M $817.9M $925.3M
 
Accounts Payable $6.4M $5.7M $9.5M $7.4M $6.2M
Accrued Expenses $4.9M $8.3M $12.6M $10.1M $14.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.3M $5.6M $5.9M $6.2M
Other Current Liabilities $509K -- -- -- --
Total Current Liabilities $115M $172.7M $227M $271.1M $281.7M
 
Long-Term Debt -- $217.5M $281.1M $282.9M $448M
Capital Leases -- -- -- -- --
Total Liabilities $127.5M $428.7M $539.5M $575.8M $746.4M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $137K $343K -$669K -$1.6M -$733K
Common Equity $307.9M $366.7M $267M $241M $171.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $1.1M $7.3M
Total Equity $307.9M $366.7M $267M $242.1M $178.9M
 
Total Liabilities and Equity $435.4M $795.4M $806.4M $817.9M $925.3M
Cash and Short Terms $351.4M $560.3M $543.4M $477M $571.2M
Total Debt -- $217.5M $281.1M $282.9M $448M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $336.7M $359.7M $262.3M $380.3M $326.4M
Short Term Investments $219.6M $185.5M $197.1M $195M $215.7M
Accounts Receivable, Net $41.5M $54M $72.6M $71.1M $75.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.9M $11.8M $13.5M $15.7M $17.2M
Total Current Assets $620.9M $626.2M $563.6M $681.1M $654.1M
 
Property Plant And Equipment $37.9M $36M $33.5M $28.9M $22M
Long-Term Investments -- -- -- -- --
Goodwill $71.9M $72.1M $118.9M $118.9M $137.4M
Other Intangibles $27.5M $24M $40M $28.8M $23.7M
Other Long-Term Assets $2.1M $1.1M $1.1M $4.6M $5.3M
Total Assets $777.9M $782.1M $784M $886.7M $866.8M
 
Accounts Payable $5.1M $9.6M $7.7M $6.8M $7.1M
Accrued Expenses $11.3M $11.2M $12.9M $13.3M $15.8M
Current Portion Of Long-Term Debt -- -- -- -- $57.3M
Current Portion Of Capital Lease Obligations $5.2M $5.6M $6.4M $6.1M $3.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $150.8M $195.9M $237.3M $247.9M $332.3M
 
Long-Term Debt $214.2M $280.6M $282.4M $447.4M $392.7M
Capital Leases -- -- -- -- --
Total Liabilities $403.3M $508.7M $542.1M $712.1M $738.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $634K -$191K -$3.1M -$1.7M -$502K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.6M $5.5M $16.5M
Total Equity $374.6M $273.4M $241.9M $174.6M $128.1M
 
Total Liabilities and Equity $777.9M $782.1M $784M $886.7M $866.8M
Cash and Short Terms $556.3M $545.3M $459.4M $575.3M $542.2M
Total Debt $214.2M $280.6M $282.4M $447.4M $450M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$50.3M -$68.9M -$107.5M -$129.2M -$77.4M
Depreciation & Amoritzation $2.3M $5.3M $8.4M $17.4M $20.2M
Stock-Based Compensation $27.2M $43.2M $70M $109.9M $127.2M
Change in Accounts Receivable -$3.6M -$17.6M -$21.6M -$16.6M -$10.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$173K $10.1M -$6M $17M $72M
 
Capital Expenditures $5.2M $4.8M $6.8M $8.5M $7.5M
Cash Acquisitions -- -$49.7M -$160K -$66.3M -$24.1M
Cash From Investing -$232.1M -$49.3M $17.4M -$86.2M -$30.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $515K $278.2M -- -- $390.8M
Long-Term Debt Repaid -- -- -- -- -$223.7M
Repurchase of Common Stock -- -- -- -- -$50M
Other Financing Activities -$6M -$43.9M -$23.6M -$26.8M -$85.7M
Cash From Financing $225.9M $254.4M -$736K -$6.4M $51.6M
 
Beginning Cash (CF) $130.3M $124M $339.2M $349.8M $274M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.3M $215.1M $10.6M -$75.6M $93M
Ending Cash (CF) $124M $339.2M $349.8M $274M $366.7M
 
Levered Free Cash Flow -$5.3M $5.2M -$12.8M $8.5M $64.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$20.6M -$26.3M -$32.8M -$13.1M -$6.1M
Depreciation & Amoritzation $1.3M $2.1M $4.5M $5M $5.1M
Stock-Based Compensation $13.5M $17.8M $31.4M $31.8M $31.8M
Change in Accounts Receivable -$2.6M -$6.1M -$13.5M -$5.4M -$8.4M
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M $2.7M -$448K $16.9M $22.1M
 
Capital Expenditures $327K $869K $1.8M $1.7M $2.6M
Cash Acquisitions -$49.7M -- -- -- --
Cash From Investing -$45.5M $5.1M -$7.2M $10.9M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$684K -- -- $391.5M --
Long-Term Debt Repaid -- -- -- -$223.5M -$403K
Repurchase of Common Stock -- -- -- -$50M -$70.3M
Other Financing Activities -$2.6M -$7.6M -$9.9M -$64.9M -$8.1M
Cash From Financing $663K -$2.5M -$8M $54.2M -$78.1M
 
Beginning Cash (CF) $376.6M $354.5M $278.3M $302.1M $389.2M
Foreign Exchange Rate Adjustment -- -- -$365K -$177K -$86K
Additions / Reductions -$40M $5.2M -$15.6M $82M -$59.1M
Ending Cash (CF) $336.7M $359.7M $262.3M $383.9M $330M
 
Levered Free Cash Flow $4.5M $1.8M -$2.3M $15.2M $19.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$57.2M -$100.7M -$133.1M -$73.6M -$63.5M
Depreciation & Amoritzation $4M $8.1M $15M $19.7M $20.7M
Stock-Based Compensation $39.5M $59.4M $108.6M $118.3M $129.3M
Change in Accounts Receivable -$11.8M -$13.4M -$18.9M -$651K -$4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $8.5M -$4M $753K $67.4M $108.6M
 
Capital Expenditures $5.7M $5.2M $9.2M $7M $9.2M
Cash Acquisitions -$49.7M -$160K -$66.3M -- --
Cash From Investing -$105.4M $25.8M -$92M $982K -$47.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$40.4M -$22.5M -$25.2M -$85.6M -$29.3M
Cash From Financing $257.1M $1.3M -$5.6M $53.3M -$115.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $160.3M $23.1M -$96.9M $121.7M -$53.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8M -$9.2M -$8.5M $60.4M $99.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$46.8M -$78.6M -$104.2M -$48.6M -$34.7M
Depreciation & Amoritzation $3.4M $6.2M $12.8M $15M $15.5M
Stock-Based Compensation $31.7M $47.9M $86.5M $94.9M $97.1M
Change in Accounts Receivable -$3.9M $360K $3M $19M $24.8M
Change in Inventories -- -- -- -- --
Cash From Operations $6.7M -$7.4M -$592K $49.8M $86.5M
 
Capital Expenditures $3.7M $4.1M $6.5M $5M $6.7M
Cash Acquisitions -$49.7M -$160K -$66.3M -- --
Cash From Investing -$46M $29.2M -$80.3M $6.9M -$9.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $278.7M -- -- $391.5M --
Long-Term Debt Repaid -- -- -- -$223.5M -$403K
Repurchase of Common Stock -- -- -- -$50M -$97.5M
Other Financing Activities -$40M -$18.6M -$20.3M -$79.1M -$22.7M
Cash From Financing $251.9M -$1.2M -$6.1M $53.7M -$113.3M
 
Beginning Cash (CF) $640.1M $1B $902M $876.8M $1.1B
Foreign Exchange Rate Adjustment -- -- -$504K -$451K -$109K
Additions / Reductions $212.6M $20.6M -$86.9M $110.4M -$36.6M
Ending Cash (CF) $852.8M $1B $814.5M $986.7M $1.1B
 
Levered Free Cash Flow $3M -$11.4M -$7.1M $44.8M $79.8M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock