Financhill
Sell
47

YOU Quote, Financials, Valuation and Earnings

Last price:
$26.95
Seasonality move :
-5.34%
Day range:
$27.00 - $27.59
52-week range:
$16.05 - $38.88
Dividend yield:
1.52%
P/E ratio:
31.71x
P/S ratio:
3.43x
P/B ratio:
20.06x
Volume:
1M
Avg. volume:
1.8M
1-year change:
34.67%
Market cap:
$2.6B
Revenue:
$613.6M
EPS (TTM):
$0.86
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $192.3M $230.8M $254M $437.4M $613.6M
Revenue Growth (YoY) -- 20.03% 10.03% 72.25% 40.27%
 
Cost of Revenues $92.3M $73.7M $104.9M $161.1M $231.5M
Gross Profit $100M $157.1M $149M $276.4M $382.1M
Gross Profit Margin 51.99% 68.06% 58.68% 63.18% 62.28%
 
R&D Expenses $21.2M $32M $47.5M $66.8M $74.4M
Selling, General & Admin $127.6M $134.5M $204.1M $319.9M $265.9M
Other Inc / (Exp) -- $9M $344K $5M $1.5M
Operating Expenses $156.1M $176M $264M $405.4M $362M
Operating Income -$56.2M -$18.9M -$114.9M -$129.1M $20.1M
 
Net Interest Expenses -- -- $349K -- --
EBT. Incl. Unusual Items -$54.2M -$9.3M -$114.9M -$117.5M $50.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $16K $233K -$2.1M $724K
Net Income to Company -$54.2M -$9.3M -$115.2M -$115.4M $49.9M
 
Minority Interest in Earnings -- -- $79.1M $49.9M -$21.8M
Net Income to Common Excl Extra Items -$54.2M -$9.3M -$36.1M -$65.6M $28.1M
 
Basic EPS (Cont. Ops) -$0.95 -$0.16 -$0.48 -$0.80 $0.31
Diluted EPS (Cont. Ops) -$0.95 -$0.16 -$0.48 -$0.80 $0.31
Weighted Average Basic Share $57.4M $57.4M $75.5M $81.1M $89.7M
Weighted Average Diluted Share $57.4M $57.4M $75.5M $81.1M $90.7M
 
EBITDA -$48.8M -$9.5M -$102.6M -$110.3M $41.8M
EBIT -$56.2M -$18.9M -$114.9M -$129.1M $20.1M
 
Revenue (Reported) $192.3M $230.8M $254M $437.4M $613.6M
Operating Income (Reported) -$56.2M -$18.9M -$114.9M -$129.1M $20.1M
Operating Income (Adjusted) -$56.2M -$18.9M -$114.9M -$129.1M $20.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $56.4M $67.6M $115.9M $160.4M $198.4M
Revenue Growth (YoY) -- 19.84% 71.58% 38.36% 23.72%
 
Cost of Revenues $16M $28.1M $41.7M $58.2M $73.4M
Gross Profit $40.3M $39.5M $74.3M $102.2M $125M
Gross Profit Margin 71.53% 58.47% 64.06% 63.7% 63%
 
R&D Expenses $6.3M $13.3M $16.5M $11.8M $17.4M
Selling, General & Admin $21M $54.8M $118.9M $65.8M $65.5M
Other Inc / (Exp) $477K -$11K -$2M $661K $436K
Operating Expenses $29.6M $72.1M $140M $82.9M $89.9M
Operating Income $10.7M -$32.6M -$65.7M $19.3M $35.1M
 
Net Interest Expenses $12K $120K -- -- --
EBT. Incl. Unusual Items $11.1M -$32.7M -$66.1M $27.6M $42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K $60K -$536K $754K $4.8M
Net Income to Company $11.1M -$32.8M -$65.6M $26.9M $38M
 
Minority Interest in Earnings -- $15.9M $28.8M -$11.5M -$14.6M
Net Income to Common Excl Extra Items $11.1M -$16.9M -$36.8M $15.3M $23.5M
 
Basic EPS (Cont. Ops) $0.19 -$0.23 -$0.44 $0.17 $0.25
Diluted EPS (Cont. Ops) $0.19 -$0.23 -$0.44 $0.17 $0.25
Weighted Average Basic Share $57.4M $73.3M $83.4M $90.1M $93.6M
Weighted Average Diluted Share $57.4M $73.3M $83.4M $90.9M $95.2M
 
EBITDA $13.5M -$28.6M -$61.2M $24.5M $42.1M
EBIT $11.2M -$32.6M -$65.7M $19.3M $35.1M
 
Revenue (Reported) $56.4M $67.6M $115.9M $160.4M $198.4M
Operating Income (Reported) $10.7M -$32.6M -$65.7M $19.3M $35.1M
Operating Income (Adjusted) $11.2M -$32.6M -$65.7M $19.3M $35.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $226.4M $389.8M $570.9M $735.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $88.6M $147.2M $213M $269.4M
Gross Profit -- $137.8M $242.6M $357.9M $465.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $42M $60.6M $76.5M $73.3M
Selling, General & Admin -- $167.6M $294.2M $288M $261.9M
Other Inc / (Exp) $477K $8.5M -$1.5M $8.4M $1.2M
Operating Expenses -- $221.3M $371.2M $385.4M $361M
Operating Income -- -$83.4M -$128.6M -$27.6M $104.8M
 
Net Interest Expenses -- $378K -- -- --
EBT. Incl. Unusual Items -- -$75.3M -$128.3M $7M $139M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $279K -$425K -$835K $7M
Net Income to Company -- -$75.6M -$127.8M $7.9M $132M
 
Minority Interest in Earnings -- $52M $56.4M -$5.1M -$51.6M
Net Income to Common Excl Extra Items -- -$23.6M -$71.4M $2.8M $80.4M
 
Basic EPS (Cont. Ops) -- -$0.29 -$0.88 $0.02 $0.86
Diluted EPS (Cont. Ops) -- -$0.29 -$0.88 $0.02 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$71.8M -$112.2M -$6.6M $130.5M
EBIT -- -$83.4M -$128.6M -$27.6M $104.8M
 
Revenue (Reported) -- $226.4M $389.8M $570.9M $735.2M
Operating Income (Reported) -- -$83.4M -$128.6M -$27.6M $104.8M
Operating Income (Adjusted) -- -$83.4M -$128.6M -$27.6M $104.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $177.6M $173.3M $309.2M $442.6M $564.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.2M $72.1M $114.4M $166.4M $204.2M
Gross Profit $120.4M $101.2M $194.8M $276.3M $360M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.4M $33.3M $46.4M $56M $54.9M
Selling, General & Admin $109M $142.1M $232.2M $200.4M $196.4M
Other Inc / (Exp) $477K -$11K -$1.8M $1.6M $1.3M
Operating Expenses $139.3M $184.6M $291.8M $271.8M $270.9M
Operating Income -$18.9M -$83.4M -$97.1M $4.4M $89.1M
 
Net Interest Expenses $12K $333K -- -- --
EBT. Incl. Unusual Items -$17.8M -$83.7M -$97.1M $27.5M $115.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14K $277K -$381K $846K $7.1M
Net Income to Company -$17.8M -$84M -$96.7M $26.6M $108.7M
 
Minority Interest in Earnings -- $52M $42.4M -$12.5M -$42.3M
Net Income to Common Excl Extra Items -$17.8M -$32M -$54.2M $14.1M $66.4M
 
Basic EPS (Cont. Ops) -$0.11 -$0.44 -$0.66 $0.15 $0.71
Diluted EPS (Cont. Ops) -$0.11 -$0.44 -$0.66 $0.15 $0.71
Weighted Average Basic Share $188.2M $204.3M $240.6M $270.2M $278.3M
Weighted Average Diluted Share $188.2M $204.3M $240.6M $271.8M $281.2M
 
EBITDA -$11.5M -$74.2M -$83.8M $19.9M $108.6M
EBIT -$18.4M -$83.4M -$97.1M $4.4M $89.1M
 
Revenue (Reported) $177.6M $173.3M $309.2M $442.6M $564.2M
Operating Income (Reported) -$18.9M -$83.4M -$97.1M $4.4M $89.1M
Operating Income (Adjusted) -$18.4M -$83.4M -$97.1M $4.4M $89.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $213.9M $116.2M $280.1M $38.9M $57.9M
Short Term Investments $33.4M $37.8M $335.2M $665.8M $665.2M
Accounts Receivable, Net $1.1M $912K $5.3M $1.2M $526K
Inventory -- -- -- -- --
Prepaid Expenses $10.2M $13.8M $19.5M $30.6M $37.7M
Other Current Assets $3M $2.9M $12.9M $5.1M $8.8M
Total Current Assets $261.5M $171.6M $653.1M $741.6M $770M
 
Property Plant And Equipment $26.9M $35.2M $44.5M $181.8M $178.5M
Long-Term Investments $459K $459K $459K $459K $6.5M
Goodwill -- -- $59.8M $58.8M $62.8M
Other Intangibles $1.2M $1.6M $22.9M $22.3M $20.8M
Other Long-Term Assets $23.2M $23.2M $31.7M $32.3M $6.2M
Total Assets $318.9M $232.3M $812.8M $1B $1B
 
Accounts Payable $7.1M $8.5M $8.8M $8M $11.8M
Accrued Expenses $10.6M $8.7M $49.1M $83.7M $139.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $5M $5.7M
Other Current Liabilities $16.9M $17.7M -- -- --
Total Current Liabilities $163.6M $146.1M $264.6M $397.5M $552M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $167M $149.9M $273.3M $526.6M $675.8M
 
Common Stock $435.2M $569.3M $1K $1K $1K
Other Common Equity Adj $3K $27K -$103K -$1.5M $2.1M
Common Equity $151.9M $82.4M $277.6M $291.1M $233.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $261.9M $219.9M $135.9M
Total Equity $151.9M $82.4M $539.5M $510.9M $369.2M
 
Total Liabilities and Equity $318.9M $232.3M $812.8M $1B $1B
Cash and Short Terms $247.3M $154M $615.3M $704.7M $723.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $337.8M $329.1M $63.5M $32.9M
Short Term Investments -- $335.5M $342.3M $673M $511.8M
Accounts Receivable, Net -- $3.9M $2.1M $736K $639K
Inventory -- -- -- -- --
Prepaid Expenses -- $20.6M $28.8M $34.8M $40.4M
Other Current Assets -- $2.8M $4.2M $9M $10M
Total Current Assets -- $700.6M $706.5M $781M $595.7M
 
Property Plant And Equipment -- $45.9M $74.1M $183.2M $168.8M
Long-Term Investments -- $459K $459K $6.5M $7M
Goodwill -- -- $58.8M $62.8M $62.8M
Other Intangibles -- $2.3M $23M $21.7M $16.9M
Other Long-Term Assets -- $23.8M $31.7M $6.5M $7.1M
Total Assets -- $773.2M $894.8M $1.1B $858.6M
 
Accounts Payable -- $10M $8.8M $14.1M $10.9M
Accrued Expenses -- $31.5M $55.4M $91.4M $104.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.2M $5.6M $6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $214.8M $340.6M $478.3M $557.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $218.2M $364.5M $603.6M $677.5M
 
Common Stock -- $1K $1K $1K $1K
Other Common Equity Adj -- -$48K -$1.8M -$494K $1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $268.7M $238.7M $182.5M $52.1M
Total Equity -- $555M $530.3M $458.4M $181M
 
Total Liabilities and Equity -- $773.2M $894.8M $1.1B $858.6M
Cash and Short Terms -- $673.2M $671.4M $736.6M $544.7M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$54.2M -$9.3M -$115.2M -$115.4M $49.9M
Depreciation & Amoritzation $7.3M $9.4M $12.4M $18.8M $21.6M
Stock-Based Compensation $14.7M $3.4M $36.5M $138.5M $37.3M
Change in Accounts Receivable -$401K $201K -$4.2M $4.2M $643K
Change in Inventories -- -- -- -- --
Cash From Operations $16.6M -$12.3M $69.7M $168.3M $225M
 
Capital Expenditures $15.2M $16.9M $29M $31.9M $26.1M
Cash Acquisitions -- -- -$75.8M -- -$3.8M
Cash From Investing -$25.8M -$21.6M -$403.2M -$359.6M -$15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$38.1M -$125.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$12.1M -$210.3M -$11.7M -$5.2M -$69.7M
Other Financing Activities -- -$652K -$4.8M -$5.6M -$21.1M
Cash From Financing $180.4M -$63M $503.4M -$48.9M -$216M
 
Beginning Cash (CF) $64.9M $236.1M $139.1M $309.1M $68.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $171.2M -$97M $169.9M -$240.2M -$6.5M
Ending Cash (CF) $236.1M $139.1M $309.1M $68.9M $62.4M
 
Levered Free Cash Flow $1.4M -$29.3M $40.7M $136.4M $198.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.5M -$31.2M -$18.8M $23.3M --
Depreciation & Amoritzation $2.5M $3.2M $5.6M $6.2M --
Stock-Based Compensation $638K $15.9M $40M $2.2M --
Change in Accounts Receivable -$532K -$1.2M $933K $210K --
Change in Inventories -- -- -- -- --
Cash From Operations $16.1M $31.7M $79.3M $94.1M --
 
Capital Expenditures $7.3M $6.2M $8.5M $4.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.4M -$82.7M -$327.7M $11.9M --
 
Dividends Paid (Ex Special Dividend) -- $4.1M -$38.1M -$96.4M --
Special Dividend Paid -- -- $250K $550K --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$29K -- -$297K -$13.5M --
Other Financing Activities -- -$4.1M -$2.7M -$2.1M --
Cash From Financing $34M -$643K -$41.1M -$112.1M --
 
Beginning Cash (CF) $96.4M $360.6M $358.4M $68.6M --
Foreign Exchange Rate Adjustment -- $133K $22K -$81K --
Additions / Reductions $42.7M -$51.6M -$289.5M -$6.1M --
Ending Cash (CF) $139.1M $309.1M $68.9M $62.4M --
 
Levered Free Cash Flow $8.8M $25.5M $70.8M $90M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$75.6M -$127.8M $7.9M $132M
Depreciation & Amoritzation -- $11.7M $16.4M $21M $25.7M
Stock-Based Compensation $2.8M $21.3M $114.4M $75.1M $29.2M
Change in Accounts Receivable -- -$3.5M $2M $1.4M $97K
Change in Inventories -- -- -- -- --
Cash From Operations -- $54.1M $120.8M $210.2M $253.2M
 
Capital Expenditures $9.6M $30.1M $29.6M $30.5M $13.8M
Cash Acquisitions -- -- -- -$3.8M --
Cash From Investing -- -$327.9M -$114.6M -$355.1M $159.8M
 
Dividends Paid (Ex Special Dividend) -- -$4.1M $4.1M -$66.9M -$172.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$11.8M -$4.9M -$56.4M -$238.7M
Other Financing Activities -- -- -- -$21.8M -$34M
Cash From Financing -- $538M -$8.4M -$145M -$445.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $264.3M -$2.2M -$289.9M -$32.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $24M $91.1M $179.7M $239.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.3M -$115.2M -$115.4M $49.9M $108.7M
Depreciation & Amoritzation $9.4M $12.4M $18.8M $21.6M $19.5M
Stock-Based Compensation $3.4M $36.5M $138.5M $37.3M $27M
Change in Accounts Receivable $201K -$4.2M $4.2M $643K -$113K
Change in Inventories -- -- -- -- --
Cash From Operations -$12.3M $69.7M $168.3M $225M $159.1M
 
Capital Expenditures $16.9M $29M $31.9M $26.1M $9.6M
Cash Acquisitions -- -- -- -$3.8M --
Cash From Investing -$21.6M -$403.2M -$359.6M -$15.5M $148M
 
Dividends Paid (Ex Special Dividend) -- -- -$38.1M -$125.2M -$76.2M
Special Dividend Paid -- -- $250K $750K $320K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$210.3M -$11.7M -$5.2M -$69.7M -$225.2M
Other Financing Activities -$652K -$4.8M -$5.6M -$21.1M -$31.9M
Cash From Financing -$63M $503.4M -$48.9M -$216M -$333.2M
 
Beginning Cash (CF) $503.5M $889.6M $1.4B $272.8M $172.8M
Foreign Exchange Rate Adjustment -- $133K -$85K -$1K $37K
Additions / Reductions -$97M $169.9M -$240.2M -$6.5M -$26.1M
Ending Cash (CF) $406.5M $1.1B $1.1B $266.3M $146.7M
 
Levered Free Cash Flow -$29.3M $40.7M $136.4M $198.9M $149.5M

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

GET BETTER TRADE IDEAS

Popular

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
70
OKLO alert for Jan 6

Oklo [OKLO] is up 10.09% over the past day.

Sell
39
DOGZ alert for Jan 6

Dogness (International) [DOGZ] is up 3.39% over the past day.

Buy
66
DMRC alert for Jan 6

Digimarc [DMRC] is up 1.05% over the past day.

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

Show me the best stock