Financhill
Buy
61

UBER Quote, Financials, Valuation and Earnings

Last price:
$71.54
Seasonality move :
2.6%
Day range:
$70.33 - $71.79
52-week range:
$54.84 - $87.00
Dividend yield:
0%
P/E ratio:
15.69x
P/S ratio:
3.47x
P/B ratio:
6.93x
Volume:
13.5M
Avg. volume:
25.8M
1-year change:
-7.86%
Market cap:
$149.5B
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

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock