Financhill
Buy
52

QTWO Quote, Financials, Valuation and Earnings

Last price:
$72.60
Seasonality move :
15.87%
Day range:
$67.48 - $77.56
52-week range:
$49.56 - $112.82
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.61x
P/B ratio:
8.99x
Volume:
1.1M
Avg. volume:
937.7K
1-year change:
42.46%
Market cap:
$4.7B
Revenue:
$696.5M
EPS (TTM):
-$0.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $402.8M $498.7M $565.7M $624.6M $696.5M
Revenue Growth (YoY) 27.66% 23.83% 13.43% 10.42% 11.5%
 
Cost of Revenues $228.2M $273.7M $309.3M $322M $342M
Gross Profit $174.6M $225M $256.3M $302.7M $354.5M
Gross Profit Margin 43.35% 45.12% 45.32% 48.45% 50.9%
 
R&D Expenses $97.4M $117M $130.1M $137.3M $143.2M
Selling, General & Admin $145.4M $163.5M $198.4M $219.7M $228.9M
Other Inc / (Exp) -$22.7M -$6.2M -$14.4M $8.9M -$7.6M
Operating Expenses $260.7M $298.3M $346.7M $377.7M $389.1M
Operating Income -$86.1M -$73.3M -$90.4M -$75.1M -$34.6M
 
Net Interest Expenses $27.4M $31.6M $1.3M -- --
EBT. Incl. Unusual Items -$136.2M -$111.1M -$106.1M -$61.8M -$30.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $1.6M $2.9M $3.6M $7.7M
Net Income to Company -$137.6M -$112.7M -$109M -$65.4M -$38.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$137.6M -$112.7M -$109M -$65.4M -$38.5M
 
Basic EPS (Cont. Ops) -$2.65 -$2.00 -$1.90 -$1.12 -$0.64
Diluted EPS (Cont. Ops) -$2.65 -$2.00 -$1.90 -$1.12 -$0.64
Weighted Average Basic Share $52M $56.4M $57.3M $58.4M $60.1M
Weighted Average Diluted Share $52M $56.4M $57.3M $58.4M $60.1M
 
EBITDA -$55.7M -$23.2M -$37.7M $15.6M $42.9M
EBIT -$107.6M -$78M -$99.4M -$56.1M -$25.9M
 
Revenue (Reported) $402.8M $498.7M $565.7M $624.6M $696.5M
Operating Income (Reported) -$86.1M -$73.3M -$90.4M -$75.1M -$34.6M
Operating Income (Adjusted) -$107.6M -$78M -$99.4M -$56.1M -$25.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $109M $131.9M $146.5M $162.1M $183M
Revenue Growth (YoY) 25.5% 21.02% 11.11% 10.63% 12.91%
 
Cost of Revenues $64.5M $72.4M $80.3M $80.7M $86.7M
Gross Profit $44.5M $59.5M $66.2M $81.4M $96.3M
Gross Profit Margin 40.84% 45.1% 45.18% 50.21% 52.63%
 
R&D Expenses $25.2M $30M $34M $34.3M $35.7M
Selling, General & Admin $34.8M $40.5M $52.2M $56.8M $57.2M
Other Inc / (Exp) -$9.4M -$2.2M -$7.5M -$3.4M -$2.4M
Operating Expenses $64.5M $74.9M $91.2M $96M $95.5M
Operating Income -$20M -$15.4M -$25M -$14.6M $831K
 
Net Interest Expenses $7.6M $7.1M -- -- --
EBT. Incl. Unusual Items -$37M -$24.6M -$31.7M -$16M $1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $795K $734K $735K $2.1M $1.8M
Net Income to Company -$37.8M -$25.4M -$32.4M -$18.1M $164K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.8M -$25.4M -$32.4M -$18.1M $164K
 
Basic EPS (Cont. Ops) -$0.69 -$0.45 -$0.56 -$0.31 --
Diluted EPS (Cont. Ops) -$0.69 -$0.45 -$0.56 -$0.31 --
Weighted Average Basic Share $54.7M $56.9M $57.6M $58.7M $60.5M
Weighted Average Diluted Share $54.7M $56.9M $57.6M $58.7M $60.5M
 
EBITDA -$16.4M -$2.4M -$13.6M $3.3M $19.1M
EBIT -$29.2M -$16.6M -$30M -$14.6M $3.1M
 
Revenue (Reported) $109M $131.9M $146.5M $162.1M $183M
Operating Income (Reported) -$20M -$15.4M -$25M -$14.6M $831K
Operating Income (Adjusted) -$29.2M -$16.6M -$30M -$14.6M $3.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $402.8M $498.7M $565.7M $624.6M $696.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $228.2M $273.7M $309.3M $322M $342M
Gross Profit $174.6M $225M $256.3M $302.7M $354.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $97.4M $117M $130.1M $137.3M $143.2M
Selling, General & Admin $145.4M $163.5M $198.8M $219.7M $228.9M
Other Inc / (Exp) -$22.7M -$6.2M -$14M $8.9M -$7.6M
Operating Expenses $260.7M $298.3M $347.1M $377.7M $389.1M
Operating Income -$86.1M -$73.3M -$90.8M -$75.1M -$34.6M
 
Net Interest Expenses $27.4M $31.6M $1.3M -- --
EBT. Incl. Unusual Items -$136.2M -$111.1M -$106.1M -$61.8M -$30.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $1.6M $2.9M $3.6M $7.7M
Net Income to Company -$137.6M -$112.7M -$109M -$65.4M -$38.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$137.6M -$112.7M -$109M -$65.4M -$38.5M
 
Basic EPS (Cont. Ops) -$2.65 -$2.00 -$1.89 -$1.13 -$0.65
Diluted EPS (Cont. Ops) -$2.65 -$2.00 -$1.89 -$1.13 -$0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$55.7M -$23.2M -$37.7M $15.6M $42.9M
EBIT -$107.6M -$78M -$99.4M -$56.1M -$25.9M
 
Revenue (Reported) $402.8M $498.7M $565.7M $624.6M $696.5M
Operating Income (Reported) -$86.1M -$73.3M -$90.8M -$75.1M -$34.6M
Operating Income (Adjusted) -$107.6M -$78M -$99.4M -$56.1M -$25.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $498.7M $565.7M $624.6M $696.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $273.7M $309.3M $322M $342M --
Gross Profit $225M $256.3M $302.7M $354.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $117M $130.1M $137.3M $143.2M --
Selling, General & Admin $163.5M $198.8M $219.7M $228.9M --
Other Inc / (Exp) -$6.2M -$14M $8.9M -$7.6M --
Operating Expenses $298.3M $347.1M $377.7M $389.1M --
Operating Income -$73.3M -$90.8M -$75.1M -$34.6M --
 
Net Interest Expenses $31.6M $2.1M -- -- --
EBT. Incl. Unusual Items -$111.1M -$106.1M -$61.8M -$30.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $2.9M $3.6M $7.7M --
Net Income to Company -$112.7M -$109M -$65.4M -$38.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$112.7M -$109M -$65.4M -$38.5M --
 
Basic EPS (Cont. Ops) -$2.00 -$1.89 -$1.13 -$0.65 --
Diluted EPS (Cont. Ops) -$2.00 -$1.89 -$1.13 -$0.65 --
Weighted Average Basic Share $225.6M $229.2M $233.4M $240.4M --
Weighted Average Diluted Share $225.6M $229.2M $233.4M $240.4M --
 
EBITDA -$23.2M -$37.7M $15.6M $42.9M --
EBIT -$78M -$99.4M -$56.1M -$25.9M --
 
Revenue (Reported) $498.7M $565.7M $624.6M $696.5M --
Operating Income (Reported) -$73.3M -$90.8M -$75.1M -$34.6M --
Operating Income (Adjusted) -$78M -$99.4M -$56.1M -$25.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $407.7M $322.8M $199.6M $229.7M $358.6M
Short Term Investments $131.4M $104.9M $233.8M $94.4M $88.1M
Accounts Receivable, Net $36.4M $47M $46.7M $42.9M $42.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.9M $10.5M $10.8M $11.6M $23.5M
Total Current Assets $616.2M $522.5M $531.1M $428M $558.7M
 
Property Plant And Equipment $84.3M $118.9M $96.5M $76.6M $61.9M
Long-Term Investments -- -- -- -- --
Goodwill $462.3M $512.9M $512.9M $512.9M $512.9M
Other Intangibles $184.9M $162.5M $145.7M $121.6M $94.6M
Other Long-Term Assets $2.4M $2.3M $2.3M $2.6M $2.7M
Total Assets $1.4B $1.4B $1.3B $1.2B $1.3B
 
Accounts Payable $7.9M $10.6M $10.1M $19.4M $9.4M
Accrued Expenses $22.4M $18.3M $18.5M $14M $16.4M
Current Portion Of Long-Term Debt -- -- $10.9M -- $190.3M
Current Portion Of Capital Lease Obligations $6.8M $9M $11.7M $12.9M $12.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $145.8M $168.4M $192M $191.6M $398.9M
 
Long-Term Debt $557.5M $551.6M $657.8M $490.5M $302.1M
Capital Leases -- -- -- -- --
Total Liabilities $773.3M $814.7M $930.7M $752.9M $777M
 
Common Stock $6K $6K $6K $6K $6K
Other Common Equity Adj -- -$135K -$3M -$1.1M -$1.9M
Common Equity $643.4M $570.3M $419M $448.5M $517.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $643.4M $570.3M $419M $448.5M $517.8M
 
Total Liabilities and Equity $1.4B $1.4B $1.3B $1.2B $1.3B
Cash and Short Terms $539.1M $427.7M $433.4M $324M $446.6M
Total Debt $557.5M $551.6M $668.7M $490.5M $492.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $407.7M $322.8M $199.6M $229.7M $358.6M
Short Term Investments $131.4M $104.9M $233.8M $94.4M $88.1M
Accounts Receivable, Net $36.4M $47M $46.7M $42.9M $42.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.9M $10.5M $10.8M $11.6M $23.5M
Total Current Assets $616.2M $522.5M $531.1M $428M $558.7M
 
Property Plant And Equipment $84.3M $118.9M $96.5M $76.6M $61.9M
Long-Term Investments -- -- -- -- --
Goodwill $462.3M $512.9M $512.9M $512.9M $512.9M
Other Intangibles $184.9M $162.5M $145.7M $121.6M $94.6M
Other Long-Term Assets $2.4M $2.3M $2.3M $2.6M $2.7M
Total Assets $1.4B $1.4B $1.3B $1.2B $1.3B
 
Accounts Payable $7.9M $10.6M $10.1M $19.4M $9.4M
Accrued Expenses $22.4M $18.3M $18.5M $14M $16.4M
Current Portion Of Long-Term Debt -- -- $10.9M -- $190.3M
Current Portion Of Capital Lease Obligations $6.8M $9M $11.7M $12.9M $12.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $145.8M $168.4M $192M $191.6M $398.9M
 
Long-Term Debt $557.5M $551.6M $657.8M $490.5M $302.1M
Capital Leases -- -- -- -- --
Total Liabilities $773.3M $814.7M $930.7M $752.9M $777M
 
Common Stock $6K $6K $6K $6K $6K
Other Common Equity Adj -- -$135K -$3M -$1.1M -$1.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $643.4M $570.3M $419M $448.5M $517.8M
 
Total Liabilities and Equity $1.4B $1.4B $1.3B $1.2B $1.3B
Cash and Short Terms $539.1M $427.7M $433.4M $324M $446.6M
Total Debt $557.5M $551.6M $668.7M $490.5M $492.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$137.6M -$112.7M -$109M -$65.4M -$38.5M
Depreciation & Amoritzation $51.8M $54.8M $61.7M $71.7M $68.8M
Stock-Based Compensation $50.7M $55.9M $65.2M $79.2M $89.2M
Change in Accounts Receivable -$18.3M -$14.2M -$815K $7.8M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.9M $31.1M $36.6M $70.3M $135.8M
 
Capital Expenditures $24.7M $25.6M $30.1M $30.6M $29M
Cash Acquisitions -- -$64.7M -$5M -- --
Cash From Investing -$124.2M -$65.1M -$165.6M $113.3M -$21.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $132.6M -- -- -- --
Long-Term Debt Repaid -- -$63.7M -- -$160.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$56.7M -- -- $139K -$942K
Cash From Financing $434.7M -$51.2M $5.9M -$152M $13.3M
 
Beginning Cash (CF) $103.6M $411.2M $325.8M $201.9M $233.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $307.6M -$85.2M -$123.1M $31.5M $128M
Ending Cash (CF) $411.2M $325.8M $201.9M $233.6M $360.8M
 
Levered Free Cash Flow -$27.6M $5.5M $6.5M $39.6M $106.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37.8M -$25.4M -$32.4M -$18.1M $164K
Depreciation & Amoritzation $12.9M $14.3M $16.4M $17.9M $16M
Stock-Based Compensation $12.6M $14.1M $13.9M $19.4M $19.8M
Change in Accounts Receivable $6.2M $5.6M $9.4M $1.8M $15.6M
Change in Inventories -- -- -- -- --
Cash From Operations $19.1M $39.5M $43.9M $36.6M $43M
 
Capital Expenditures $7.5M $5.7M $5.5M $6.8M $6.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$108.2M -$11.3M -$40M $34.6M -$6.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$39.8M -- -- -- --
Cash From Financing $131.6M $70K $2.6M $4.1M $2.8M
 
Beginning Cash (CF) $368.7M $297.7M $195.3M $158.1M $322.1M
Foreign Exchange Rate Adjustment -- -- $137K $319K -$755K
Additions / Reductions $42.5M $28.2M $6.5M $75.3M $39.4M
Ending Cash (CF) $411.2M $325.8M $201.9M $233.6M $360.8M
 
Levered Free Cash Flow $11.6M $33.8M $38.4M $29.8M $36.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$137.6M -$112.7M -$109M -$65.4M -$38.5M
Depreciation & Amoritzation $51.8M $54.8M $61.7M $71.7M $68.8M
Stock-Based Compensation $50.7M $55.9M $65.2M $79.2M $89.2M
Change in Accounts Receivable -$18.3M -$14.2M -$815K $7.8M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.9M $31.1M $36.6M $70.3M $135.8M
 
Capital Expenditures $24.7M $25.6M $30.1M $30.6M $29M
Cash Acquisitions -- -$64.7M -- -- --
Cash From Investing -$124.2M -$65.1M -$165.6M $113.3M -$21.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$160.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $139K --
Cash From Financing $434.7M -$51.2M $5.9M -$152M $13.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $307.6M -$85.2M -$123.1M $31.5M $128M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$27.6M $5.5M $6.5M $39.6M $106.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$112.7M -$109M -$65.4M -$38.5M --
Depreciation & Amoritzation $54.8M $61.7M $71.7M $68.8M --
Stock-Based Compensation $55.9M $65.2M $79.2M $89.2M --
Change in Accounts Receivable -$14.2M -$815K $7.8M $4.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $31.1M $36.6M $70.3M $135.8M --
 
Capital Expenditures $25.6M $30.1M $30.6M $29M --
Cash Acquisitions -$64.7M -- -- -- --
Cash From Investing -$65.1M -$165.6M $113.3M -$21.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$63.7M -- -$160.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $139K -$942K --
Cash From Financing -$51.2M $5.9M -$152M $13.3M --
 
Beginning Cash (CF) $1.4B $963.7M $604M $1.1B --
Foreign Exchange Rate Adjustment -- -$802K $182K -$827K --
Additions / Reductions -$85.2M -$123.1M $31.5M $128M --
Ending Cash (CF) $1.3B $839.8M $635.8M $1.3B --
 
Levered Free Cash Flow $5.5M $6.5M $39.6M $106.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock