Financhill
Buy
56

UBER Quote, Financials, Valuation and Earnings

Last price:
$72.97
Seasonality move :
1.65%
Day range:
$70.50 - $73.30
52-week range:
$54.84 - $87.00
Dividend yield:
0%
P/E ratio:
15.98x
P/S ratio:
3.53x
P/B ratio:
7.06x
Volume:
16M
Avg. volume:
17.7M
1-year change:
-5.36%
Market cap:
$152.2B
Revenue:
$44B
EPS (TTM):
$4.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.1B $17.5B $31.9B $37.3B $44B
Revenue Growth (YoY) -14.32% 56.7% 82.62% 16.95% 17.96%
 
Cost of Revenues $5.2B $9.4B $19.7B $22.5B $26.7B
Gross Profit $6B $8.1B $12.2B $14.8B $17.3B
Gross Profit Margin 53.73% 46.43% 38.33% 39.76% 39.4%
 
R&D Expenses $2.2B $2.1B $2.8B $3.2B $3.1B
Selling, General & Admin $6.2B $7.1B $7.9B $7B $8B
Other Inc / (Exp) -$1.7B $3.3B -$7.2B $1.4B $1.1B
Operating Expenses $10.8B $11.9B $14.1B $13.7B $14.5B
Operating Income -$4.9B -$3.8B -$1.8B $1.1B $2.8B
 
Net Interest Expenses $403M $446M $426M $149M --
EBT. Incl. Unusual Items -$6.9B -$1B -$9.4B $2.3B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$192M -$492M -$181M $213M -$5.8B
Net Income to Company -$6.8B -$570M -$9.1B $2.2B $9.8B
 
Minority Interest in Earnings $20M $74M -$3M -$269M $11M
Net Income to Common Excl Extra Items -$6.8B -$496M -$9.1B $1.9B $9.9B
 
Basic EPS (Cont. Ops) -$3.86 -$0.26 -$4.64 $0.93 $4.71
Diluted EPS (Cont. Ops) -$3.86 -$0.29 -$4.65 $0.87 $4.56
Weighted Average Basic Share $1.8B $1.9B $2B $2B $2.1B
Weighted Average Diluted Share $1.8B $1.9B $2B $2.1B $2.2B
 
EBITDA -$5.9B $360M -$7.9B $3.8B $5.4B
EBIT -$6.5B -$542M -$8.9B $3B $4.6B
 
Revenue (Reported) $11.1B $17.5B $31.9B $37.3B $44B
Operating Income (Reported) -$4.9B -$3.8B -$1.8B $1.1B $2.8B
Operating Income (Adjusted) -$6.5B -$542M -$8.9B $3B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.2B $5.8B $8.6B $9.9B $12B
Revenue Growth (YoY) 8.32% 82.56% 48.96% 15.44% 20.36%
 
Cost of Revenues $1.4B $3.1B $5.3B $6.1B $7.2B
Gross Profit $1.7B $2.7B $3.3B $3.9B $4.7B
Gross Profit Margin 54.47% 46.28% 38.34% 39.04% 39.51%
 
R&D Expenses $483M $558M $747M $784M $785M
Selling, General & Admin $1.6B $1.9B $1.9B $1.5B $2.3B
Other Inc / (Exp) $59M $1.5B $694M $1.2B $65M
Operating Expenses $2.6B $3.2B $3.4B $3.2B $4B
Operating Income -$877M -$550M -$142M $652M $770M
 
Net Interest Expenses $114M $121M $78M -- --
EBT. Incl. Unusual Items -$932M $791M $474M $1.8B $909M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23M -$97M -$84M $133M -$6B
Net Income to Company -$962M $879M $600M $1.7B $6.9B
 
Minority Interest in Earnings -$7M $13M -$5M -$271M -$18M
Net Income to Common Excl Extra Items -$969M $892M $595M $1.4B $6.9B
 
Basic EPS (Cont. Ops) -$0.54 $0.46 $0.30 $0.69 $3.27
Diluted EPS (Cont. Ops) -$0.54 $0.44 $0.29 $0.66 $3.21
Weighted Average Basic Share $1.8B $1.9B $2B $2.1B $2.1B
Weighted Average Diluted Share $1.8B $1.9B $2B $2.1B $2.1B
 
EBITDA -$634M $1.2B $848M $2.2B $1.2B
EBIT -$814M $921M $625M $2B $1B
 
Revenue (Reported) $3.2B $5.8B $8.6B $9.9B $12B
Operating Income (Reported) -$877M -$550M -$142M $652M $770M
Operating Income (Adjusted) -$814M $921M $625M $2B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.1B $17.5B $31.9B $37.3B $44B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2B $9.4B $19.7B $22.5B $26.7B
Gross Profit $6B $8.1B $12.2B $14.8B $17.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.2B $2.1B $2.8B $3.2B $3.1B
Selling, General & Admin $6.2B $7.1B $7.9B $7B $8B
Other Inc / (Exp) -$1.7B $3.3B -$7.2B $1.4B $1.1B
Operating Expenses $10.8B $11.9B $14.1B $13.7B $14.5B
Operating Income -$4.9B -$3.8B -$1.8B $1.1B $2.8B
 
Net Interest Expenses $403M $446M $426M $149M --
EBT. Incl. Unusual Items -$6.9B -$1B -$9.4B $2.3B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$192M -$492M -$181M $213M -$5.8B
Net Income to Company -$6.8B -$570M -$9.1B $2.2B $9.8B
 
Minority Interest in Earnings $19M $74M -$4M -$269M $11M
Net Income to Common Excl Extra Items -$6.8B -$496M -$9.1B $1.9B $9.9B
 
Basic EPS (Cont. Ops) -$3.88 -$0.27 -$4.66 $0.91 $4.69
Diluted EPS (Cont. Ops) -$3.88 -$0.32 -$4.69 $0.86 $4.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.9B $360M -$7.9B $3.8B $5.4B
EBIT -$6.5B -$542M -$8.9B $3B $4.6B
 
Revenue (Reported) $11.1B $17.5B $31.9B $37.3B $44B
Operating Income (Reported) -$4.9B -$3.8B -$1.8B $1.1B $2.8B
Operating Income (Adjusted) -$6.5B -$542M -$8.9B $3B $4.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.5B $31.9B $37.3B $44B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.4B $19.7B $22.5B $26.7B --
Gross Profit $8.1B $12.2B $14.8B $17.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.1B $2.8B $3.2B $3.1B --
Selling, General & Admin $7.1B $7.9B $7B $8B --
Other Inc / (Exp) $3.3B -$7.2B $1.4B $1.1B --
Operating Expenses $11.9B $14.1B $13.7B $14.5B --
Operating Income -$3.8B -$1.8B $1.1B $2.8B --
 
Net Interest Expenses $446M $426M $154M -- --
EBT. Incl. Unusual Items -$1B -$9.4B $2.3B $4.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$492M -$181M $213M -$5.8B --
Net Income to Company -$570M -$9.1B $2.2B $9.8B --
 
Minority Interest in Earnings $74M -$4M -$269M $11M --
Net Income to Common Excl Extra Items -$496M -$9.1B $1.9B $9.9B --
 
Basic EPS (Cont. Ops) -$0.27 -$4.66 $0.91 $4.69 --
Diluted EPS (Cont. Ops) -$0.32 -$4.69 $0.86 $4.56 --
Weighted Average Basic Share $7.6B $7.9B $8.1B $8.4B --
Weighted Average Diluted Share $7.7B $7.9B $8.3B $8.5B --
 
EBITDA $360M -$7.9B $3.8B $5.4B --
EBIT -$542M -$8.9B $3B $4.6B --
 
Revenue (Reported) $17.5B $31.9B $37.3B $44B --
Operating Income (Reported) -$3.8B -$1.8B $1.1B $2.8B --
Operating Income (Adjusted) -$542M -$8.9B $3B $4.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.6B $4.3B $4.2B $4.7B $5.9B
Short Term Investments $1.2B -- $103M $727M $1.1B
Accounts Receivable, Net $1.1B $2.4B $2.8B $3.4B $3.3B
Inventory -- -- -- -- --
Prepaid Expenses $407M $459M $310M $400M $415M
Other Current Assets $344M $442M $459M $564M $493M
Total Current Assets $9.9B $8.8B $9.2B $11.3B $12.2B
 
Property Plant And Equipment $3.1B $3.2B $3.5B $3.3B $3.1B
Long-Term Investments $10B $12.5B $5.2B $6.3B $8.6B
Goodwill $6.1B $8.4B $8.3B $8.2B $8.1B
Other Intangibles $1.6B $2.4B $1.9B $1.4B $1.1B
Other Long-Term Assets $2.5B $3.3B $3.9B $7.9B $11.8B
Total Assets $33.3B $38.8B $32.1B $38.7B $51.2B
 
Accounts Payable $235M $860M $728M $790M $858M
Accrued Expenses $651M $1.2B $1.6B $2B $1.4B
Current Portion Of Long-Term Debt $348M -- -- $25M $1.2B
Current Portion Of Capital Lease Obligations $175M $185M $201M $190M $175M
Other Current Liabilities $2.2B $2.3B $2B $1.9B $2.2B
Total Current Liabilities $6.9B $9B $8.9B $9.5B $11.5B
 
Long-Term Debt $7.6B $9.3B $9.3B $9.5B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $19.5B $23.4B $23.6B $26B $28.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$535M -$524M -$443M -$421M -$517M
Common Equity $12.3B $14.5B $7.3B $11.2B $21.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $891M $1.2B $1.4B $918M
Total Equity $13.8B $15.3B $8.5B $12.7B $22.5B
 
Total Liabilities and Equity $33.3B $38.8B $32.1B $38.7B $51.2B
Cash and Short Terms $6.8B $4.3B $4.3B $5.4B $7B
Total Debt $7.9B $9.3B $9.3B $9.5B $9.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.6B $4.3B $4.2B $4.7B $5.9B
Short Term Investments $1.2B -- $103M $727M $1.1B
Accounts Receivable, Net $1.1B $2.4B $2.8B $3.4B $3.3B
Inventory -- -- -- -- --
Prepaid Expenses $407M $459M $310M $400M $415M
Other Current Assets $344M $442M $459M $564M $493M
Total Current Assets $9.9B $8.8B $9.2B $11.3B $12.2B
 
Property Plant And Equipment $3.1B $3.2B $3.5B $3.3B $3.1B
Long-Term Investments $10B $12.5B $5.2B $6.3B $8.6B
Goodwill $6.1B $8.4B $8.3B $8.2B $8.1B
Other Intangibles $1.6B $2.4B $1.9B $1.4B $1.1B
Other Long-Term Assets $2.5B $3.3B $3.9B $7.9B $11.8B
Total Assets $33.3B $38.8B $32.1B $38.7B $51.2B
 
Accounts Payable $235M $860M $728M $790M $858M
Accrued Expenses $651M $1.2B $1.6B $2B $1.4B
Current Portion Of Long-Term Debt $348M -- -- $25M $1.2B
Current Portion Of Capital Lease Obligations $175M $185M $201M $190M $175M
Other Current Liabilities $2.2B $2.3B $2B $1.9B $2.2B
Total Current Liabilities $6.9B $9B $8.9B $9.5B $11.5B
 
Long-Term Debt $7.6B $9.3B $9.3B $9.5B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $19.5B $23.4B $23.6B $26B $28.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$535M -$524M -$443M -$421M -$517M
Common Equity -- -- -- -- --
Total Preferred Equity $247M -- -- -- --
Minority Interest, Total $1.5B $891M $1.2B $1.4B $918M
Total Equity $13.8B $15.3B $8.5B $12.7B $22.5B
 
Total Liabilities and Equity $33.3B $38.8B $32.1B $38.7B $51.2B
Cash and Short Terms $6.8B $4.3B $4.3B $5.4B $7B
Total Debt $7.9B $9.3B $9.3B $9.5B $9.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.8B -$570M -$9.1B $2.2B $9.8B
Depreciation & Amoritzation $575M $902M $947M $823M $737M
Stock-Based Compensation $827M $1.2B $1.8B $1.9B $1.8B
Change in Accounts Receivable $142M -$597M -$542M -$758M -$142M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7B -$445M $642M $3.6B $7.1B
 
Capital Expenditures $616M $298M $252M $223M $242M
Cash Acquisitions -$1.4B -$1.3B -$33M $721M $17M
Cash From Investing -$2.9B -$1.2B -$1.6B -$3.2B -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6B $1.8B -- $2.8B $4B
Long-Term Debt Repaid -$1.6B -$842M -$264M -$2.9B -$4.2B
Repurchase of Common Stock -- -- -- -- -$1.3B
Other Financing Activities $21M $74M -$68M -$178M -$805M
Cash From Financing $1.4B $1.8B $15M -$95M -$2.1B
 
Beginning Cash (CF) $12.1B $7.4B $7.8B $6.7B $7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.2B $134M -$980M $264M $1.9B
Ending Cash (CF) $7.4B $7.8B $6.7B $7B $8.6B
 
Levered Free Cash Flow -$3.4B -$743M $390M $3.4B $6.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$962M $879M $600M $1.7B $6.9B
Depreciation & Amoritzation $180M $246M $223M $203M $176M
Stock-Based Compensation $236M $334M $482M $469M $419M
Change in Accounts Receivable -$238M -$243M -$323M -$395M $246M
Change in Inventories -- -- -- -- --
Cash From Operations -$805M -$107M -$244M $823M $1.8B
 
Capital Expenditures $123M $80M $59M $55M $44M
Cash Acquisitions $65M -$2B -- -- --
Cash From Investing -$192M -$2.3B -$1.8B -$819M $1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $281M -- $1.7B --
Long-Term Debt Repaid -$576M -$481M -$117M -$1.6B -$2.1B
Repurchase of Common Stock -- -- -- -- -$555M
Other Financing Activities $46M $24M -$5M -$124M -$845M
Cash From Financing $896M $414M -$89M $46M -$3.4B
 
Beginning Cash (CF) $7.8B $9.8B $8.6B $6.9B $9B
Foreign Exchange Rate Adjustment $75M -$24M $145M $89M -$179M
Additions / Reductions -$101M -$2B -$2.1B $50M -$214M
Ending Cash (CF) $7.4B $7.8B $6.7B $7B $8.6B
 
Levered Free Cash Flow -$928M -$187M -$303M $768M $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.8B -$570M -$9.1B $2.2B $9.8B
Depreciation & Amoritzation $575M $902M $947M $823M $737M
Stock-Based Compensation $827M $1.2B $1.8B $1.9B $1.8B
Change in Accounts Receivable $142M -$597M -$542M -$758M -$142M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7B -$445M $642M $3.6B $7.1B
 
Capital Expenditures $616M $298M $252M $223M $242M
Cash Acquisitions -$1.4B -$1.3B -$33M $721M $17M
Cash From Investing -$2.9B -$1.2B -$1.6B -$3.2B -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.8B $4B
Long-Term Debt Repaid -$1.6B -$842M -$264M -$2.9B -$4.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $21M $74M -$68M -$178M -$805M
Cash From Financing $1.4B $1.8B $15M -$95M -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.2B $134M -$980M $264M $1.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.4B -$743M $390M $3.4B $6.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$570M -$9.1B $2.2B $9.8B --
Depreciation & Amoritzation $902M $947M $823M $737M --
Stock-Based Compensation $1.2B $1.8B $1.9B $1.8B --
Change in Accounts Receivable -$597M -$542M -$758M -$142M --
Change in Inventories -- -- -- -- --
Cash From Operations -$445M $642M $3.6B $7.1B --
 
Capital Expenditures $298M $252M $223M $242M --
Cash Acquisitions -$1.3B -$33M $721M $17M --
Cash From Investing -$1.2B -$1.6B -$3.2B -$3.2B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B -- $2.8B $4B --
Long-Term Debt Repaid -$842M -$264M -$2.9B -$4.2B --
Repurchase of Common Stock -- -- -- -$1.3B --
Other Financing Activities $74M -$68M -$178M -$805M --
Cash From Financing $1.8B $15M -$95M -$2.1B --
 
Beginning Cash (CF) $30.2B $31.9B $28.8B $31.9B --
Foreign Exchange Rate Adjustment -$69M -$148M $63M -$267M --
Additions / Reductions $134M -$980M $264M $1.9B --
Ending Cash (CF) $30.7B $30.8B $29.1B $33.5B --
 
Levered Free Cash Flow -$743M $390M $3.4B $6.9B --

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

GET BETTER TRADE IDEAS

Popular

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is down 19.56% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 14.62% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 4.63% over the past day.

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

Show me the best stock