Financhill
Sell
20

ZIP Quote, Financials, Valuation and Earnings

Last price:
$6.96
Seasonality move :
-9.32%
Day range:
$6.90 - $7.20
52-week range:
$6.84 - $15.35
Dividend yield:
0%
P/E ratio:
347.50x
P/S ratio:
1.41x
P/B ratio:
49.96x
Volume:
266K
Avg. volume:
457.1K
1-year change:
-48.56%
Market cap:
$679M
Revenue:
$645.7M
EPS (TTM):
$0.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $429.6M $418.1M $741.1M $904.6M $645.7M
Revenue Growth (YoY) -- -2.66% 77.25% 22.06% -28.62%
 
Cost of Revenues $54.8M $54.2M $79.6M $86.3M $64.3M
Gross Profit $374.8M $364M $661.5M $818.4M $581.4M
Gross Profit Margin 87.25% 87.05% 89.26% 90.46% 90.04%
 
R&D Expenses $65.4M $69.4M $110.5M $127.7M $141.8M
Selling, General & Admin $315.7M $230.1M $559.4M $593.4M $360.2M
Other Inc / (Exp) $1.1M $942K $29K $398K $577K
Operating Expenses $381.1M $299.5M $669.9M $721.1M $502M
Operating Income -$6.3M $64.4M -$8.4M $97.2M $79.4M
 
Net Interest Expenses $575K $1M $913K $23.5M $9.5M
EBT. Incl. Unusual Items -$5.8M $64.3M -$9.3M $74.1M $70.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $588K -$21.7M -$12.9M $12.6M $21.5M
Net Income to Company -$6.3M $86M $3.6M $61.5M $49.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.3M $86M $3.6M $61.5M $49.1M
 
Basic EPS (Cont. Ops) -$0.09 $0.59 $0.02 $0.54 $0.49
Diluted EPS (Cont. Ops) -$0.09 $0.53 $0.02 $0.51 $0.46
Weighted Average Basic Share $107.6M $107.6M $102.2M $114.3M $100.7M
Weighted Average Diluted Share $123.4M $123.4M $115.5M $121.4M $105.8M
 
EBITDA $3.8M $75.3M $1.1M $113.3M $111.6M
EBIT -$5.2M $65.4M -$8.4M $102.6M $99.9M
 
Revenue (Reported) $429.6M $418.1M $741.1M $904.6M $645.7M
Operating Income (Reported) -$6.3M $64.4M -$8.4M $97.2M $79.4M
Operating Income (Adjusted) -$5.2M $65.4M -$8.4M $102.6M $99.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $102.9M $212.7M $227M $155.6M $117.1M
Revenue Growth (YoY) -- 106.78% 6.72% -31.43% -24.77%
 
Cost of Revenues $12.9M $22.3M $21.8M $14.5M $12.4M
Gross Profit $89.9M $190.4M $205.1M $141.1M $104.7M
Gross Profit Margin 87.41% 89.53% 90.38% 90.66% 89.43%
 
R&D Expenses $16.9M $27.2M $33M $32.1M $33.7M
Selling, General & Admin $49.9M $145.3M $142.7M $76.3M $74.2M
Other Inc / (Exp) $378K -$154K $321K $4.7M $6.3M
Operating Expenses $66.8M $172.4M $175.7M $108.4M $107.9M
Operating Income $23.1M $18M $29.5M $32.7M -$3.2M
 
Net Interest Expenses $179K $221K $7.4M $7.4M $7.5M
EBT. Incl. Unusual Items $23.3M $17.6M $22.4M $30M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $187K -$4.5M $1.9M $5.9M -$1.8M
Net Income to Company $23.1M $22.1M $20.6M $24.1M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.1M $22.1M $20.6M $24.1M -$2.6M
 
Basic EPS (Cont. Ops) $0.16 $0.19 $0.18 $0.24 -$0.03
Diluted EPS (Cont. Ops) $0.14 $0.17 $0.17 $0.23 -$0.03
Weighted Average Basic Share $107.6M $115.4M $113.1M $99.8M $98.5M
Weighted Average Diluted Share $123.4M $126.5M $119.8M $104.7M $98.5M
 
EBITDA $25.8M $20.3M $32.7M $40M $6.2M
EBIT $23.5M $17.8M $29.8M $37.4M $3.1M
 
Revenue (Reported) $102.9M $212.7M $227M $155.6M $117.1M
Operating Income (Reported) $23.1M $18M $29.5M $32.7M -$3.2M
Operating Income (Adjusted) $23.5M $17.8M $29.8M $37.4M $3.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $635.3M $914.3M $720.3M $498.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $74.7M $85M $71.9M $52.1M
Gross Profit -- $560.6M $829.3M $648.4M $446.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $99.1M $122M $143.2M $135.8M
Selling, General & Admin -- $464.9M $613.1M $410.6M $292.4M
Other Inc / (Exp) $723K $270K $310K $14.8M $2.6M
Operating Expenses -- $564M $735M $553.8M $428.2M
Operating Income -- -$3.4M $94.3M $94.6M $18.6M
 
Net Interest Expenses $825K $908K $21.4M $24.4M $9.6M
EBT. Incl. Unusual Items -- -$4.1M $73.2M $85M $11.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$39.4M $10.1M $22.1M $8M
Net Income to Company -- $35.3M $63.1M $62.9M $3.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $35.3M $63.1M $62.9M $3.6M
 
Basic EPS (Cont. Ops) -- $0.10 $0.57 $0.61 $0.03
Diluted EPS (Cont. Ops) -- $0.05 $0.56 $0.59 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $6.5M $105M $125.5M $53.4M
EBIT -- -$3.1M $94.6M $114.3M $41.1M
 
Revenue (Reported) -- $635.3M $914.3M $720.3M $498.9M
Operating Income (Reported) -- -$3.4M $94.3M $94.6M $18.6M
Operating Income (Adjusted) -- -$3.1M $94.6M $114.3M $41.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $303.8M $521M $694.2M $509.8M $363M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.3M $59.8M $65.2M $50.8M $38.6M
Gross Profit $264.5M $461.2M $629M $459M $324.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $52.4M $82.1M $93.6M $109M $103.1M
Selling, General & Admin $178.2M $413M $466.6M $283.8M $216M
Other Inc / (Exp) $723K $51K $332K $14.7M $16.8M
Operating Expenses $230.6M $495M $560.2M $392.8M $319.1M
Operating Income $34M -$33.9M $68.8M $66.2M $5.3M
 
Net Interest Expenses $825K $696K $21.2M $22M $22.2M
EBT. Incl. Unusual Items $33.9M -$34.5M $48M $58.8M -$116K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $519K -$17.1M $5.9M $15.4M $1.9M
Net Income to Company $33.3M -$17.4M $42.1M $43.5M -$2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.3M -$17.4M $42.1M $43.5M -$2.1M
 
Basic EPS (Cont. Ops) $0.20 -$0.27 $0.36 $0.43 -$0.03
Diluted EPS (Cont. Ops) $0.17 -$0.29 $0.35 $0.42 -$0.03
Weighted Average Basic Share $322.8M $316.7M $348.7M $304.3M $296.6M
Weighted Average Diluted Share $370.1M $327.8M $371M $320.1M $300.5M
 
EBITDA $42M -$26.8M $77.1M $89.3M $31.2M
EBIT $34.7M -$33.8M $69.1M $80.9M $22.1M
 
Revenue (Reported) $303.8M $521M $694.2M $509.8M $363M
Operating Income (Reported) $34M -$33.9M $68.8M $66.2M $5.3M
Operating Income (Adjusted) $34.7M -$33.8M $69.1M $80.9M $22.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $35.5M $114.5M $254.6M $227.4M $283M
Short Term Investments -- -- -- $343M $237.1M
Accounts Receivable, Net $25.6M $21M $41.7M $44.4M $27.2M
Inventory -- -- -- -- --
Prepaid Expenses $7.1M $5.5M -- -- --
Other Current Assets -- -- $9.7M $12.6M $9.9M
Total Current Assets $70.6M $144.8M $310.6M $632.3M $562.3M
 
Property Plant And Equipment $28.4M $27.5M $27.2M $20.3M $15M
Long-Term Investments -- -- -- -- --
Goodwill $1.7M $1.7M $1.7M $1.7M $1.7M
Other Intangibles $13.2M $11.2M $13.7M $15.8M $18.6M
Other Long-Term Assets $291K $112K $3.3M $1M $758K
Total Assets $117.7M $212.1M $398.6M $714.6M $659.5M
 
Accounts Payable $8.5M $13.5M $24.9M $21.2M $11.8M
Accrued Expenses $32.9M $27M $48.3M $46.6M $35.1M
Current Portion Of Long-Term Debt $278K -- -- -- --
Current Portion Of Capital Lease Obligations $5.8M $1.7M $6.1M $5.4M $4.4M
Other Current Liabilities $248K $2.3M $2.5M $1.5M $1.2M
Total Current Liabilities $76.2M $71.5M $142.9M $129.7M $84.9M
 
Long-Term Debt $9.7M $25.4M -- $541.6M $542.6M
Capital Leases -- -- -- -- --
Total Liabilities $240M $262.4M $163.7M $685.9M $651.1M
 
Common Stock -- -- $1K $1K $1K
Other Common Equity Adj -- -- -- -$373K $13K
Common Equity -$122.3M -$50.3M $235M $28.6M $8.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$122.3M -$50.3M $235M $28.6M $8.4M
 
Total Liabilities and Equity $117.7M $212.1M $398.6M $714.6M $659.5M
Cash and Short Terms $35.5M $114.5M $254.6M $570.4M $520.1M
Total Debt $10M $25.4M -- $541.6M $542.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $204.9M $483M $243.3M $225.6M
Short Term Investments -- -- $186.7M $253.7M $272M
Accounts Receivable, Net -- $43.5M $47.6M $33M $24.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $11.1M $11.3M -- --
Other Current Assets -- -- -- $11M $18M
Total Current Assets -- $263.8M $733.4M $546.1M $544.4M
 
Property Plant And Equipment -- $27.5M $21.7M $16.5M $12.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.7M $1.7M $1.7M $8.5M
Other Intangibles -- $12.8M $15.4M $18.2M $24.7M
Other Long-Term Assets -- $1.2M $1M $823K $539K
Total Assets -- $352.2M $818.4M $643.2M $652M
 
Accounts Payable -- $32.5M $13.7M $8.6M $9M
Accrued Expenses -- $48.4M $54.3M $31.5M $32.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.7M $5.7M $4.5M $3.7M
Other Current Liabilities -- $132K $2.5M $14.1M $16K
Total Current Liabilities -- $132.8M $127.6M $90.8M $73.5M
 
Long-Term Debt -- -- $541.3M $542.3M $543.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $156.1M $685.1M $655.2M $638.4M
 
Common Stock -- $1K $1K $1K $1K
Other Common Equity Adj -- -- -$146K -$127K $170K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $196M $133.3M -$11.9M $13.6M
 
Total Liabilities and Equity -- $352.2M $818.4M $643.2M $652M
Cash and Short Terms -- $204.9M $669.7M $497M $497.6M
Total Debt -- -- $541.3M $542.3M $543.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$6.3M $86M $3.6M $61.5M $49.1M
Depreciation & Amoritzation $8.9M $9.9M $9.5M $10.7M $11.6M
Stock-Based Compensation $6.7M $5.8M $107.3M $77M $84.2M
Change in Accounts Receivable -$9.9M $1.3M -$22.4M -$6.7M $14.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.1M $88M $144.1M $128.8M $103.2M
 
Capital Expenditures $10.4M $7.4M $13.3M $10.5M $10.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.4M -$7.4M -$13.3M -$351.1M $106.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $51.5M -- $550M --
Long-Term Debt Repaid -- -$36.5M -- -- --
Repurchase of Common Stock -- -$19M -$2.8M -$339.3M -$147.6M
Other Financing Activities -- -- -$6.5M -$28.5M -$17.4M
Cash From Financing $945K -$1.6M $9.3M $195.1M -$154.3M
 
Beginning Cash (CF) $47.1M $35.5M $114.5M $254.6M $227.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M $79M $140.1M -$27.2M $55.7M
Ending Cash (CF) $35.5M $114.5M $254.6M $227.4M $283M
 
Levered Free Cash Flow -$12.5M $80.6M $130.8M $118.3M $92.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $23.1M $22.1M $20.6M $24.1M -$2.6M
Depreciation & Amoritzation $2.3M $2.5M $2.9M $2.6M $3.1M
Stock-Based Compensation $1.3M $22M $19.3M $19.1M $15M
Change in Accounts Receivable -$5.5M -$7.8M $3.4M -$1.3M $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $46.5M $52.1M $29.3M $29.3M $9.3M
 
Capital Expenditures $1.4M $2.9M $4.2M $2.7M $2.1M
Cash Acquisitions -- -- -- -- -$12M
Cash From Investing -$1.4M -$2.9M -$191M $4.8M -$31.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$53.5M -$28.3M -$22.6M
Other Financing Activities -- -- -$5.2M -$4.3M -$3M
Cash From Financing $998K $2.4M -$55.2M -$29.4M -$23.7M
 
Beginning Cash (CF) $56.2M $153.3M $699.9M $238.7M $271.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.1M $51.5M -$216.9M $4.7M -$46.1M
Ending Cash (CF) $102.3M $204.9M $483M $243.3M $225.6M
 
Levered Free Cash Flow $45.1M $49.1M $25M $26.6M $7.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $35.3M $63.1M $62.9M $3.6M
Depreciation & Amoritzation -- $9.6M $10.5M $11.2M $12.3M
Stock-Based Compensation $4.6M $88.8M $77.1M $77.8M $75.1M
Change in Accounts Receivable -- -$24M -$6.8M $10.5M $8.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $121.5M $138.7M $113.2M $67.7M
 
Capital Expenditures $6M $12.5M $10.7M $10.3M $10M
Cash Acquisitions -- -- -- -- -$12M
Cash From Investing -- -$12.5M -$197.5M -$66.5M -$29.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $550M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$21.8M -$198.7M -$279.7M -$46M
Other Financing Activities -- -- -$20M -$27.2M -$15M
Cash From Financing -- -$6.4M $336.8M -$286.4M -$55.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $102.6M $278.1M -$239.6M -$17.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $109M $128M $102.9M $57.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.3M -$17.4M $42.1M $43.5M -$2.1M
Depreciation & Amoritzation $7.3M $7M $8M $8.5M $9.1M
Stock-Based Compensation $4.6M $87.6M $57.5M $58.3M $49.2M
Change in Accounts Receivable $1.6M -$23.8M -$8.2M $8.9M $3M
Change in Inventories -- -- -- -- --
Cash From Operations $56.3M $89.8M $84.3M $68.8M $33.2M
 
Capital Expenditures $6M $11.2M $8.6M $8.3M $7.7M
Cash Acquisitions -- -- -- -- -$12M
Cash From Investing -$6M -$11.2M -$195.3M $89.4M -$47.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $51.5M -- $550M -- --
Long-Term Debt Repaid -$36.5M -- -$9.4M -- --
Repurchase of Common Stock -- -$2.8M -$198.7M -$139.2M -$37.6M
Other Financing Activities -- -$1.3M -$14.7M -$13.4M -$11.1M
Cash From Financing $16.5M $11.7M $339.3M -$142.2M -$43.6M
 
Beginning Cash (CF) $147M $402.9M $1.7B $680.6M $837.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.8M $90.3M $228.4M $16M -$57.4M
Ending Cash (CF) $213.7M $493.3M $1.9B $696.5M $779.8M
 
Levered Free Cash Flow $50.3M $78.6M $75.8M $60.4M $25.6M

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

GET BETTER TRADE IDEAS

Popular

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Stock Ideas

Sell
48
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

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock