Financhill
Buy
60

DIDIY Quote, Financials, Valuation and Earnings

Last price:
$4.70
Seasonality move :
-17.74%
Day range:
$4.59 - $4.71
52-week range:
$0.32 - $5.16
Dividend yield:
0%
P/E ratio:
287.08x
P/S ratio:
0.84x
P/B ratio:
1.71x
Volume:
3M
Avg. volume:
6.1M
1-year change:
27.03%
Market cap:
$22.8B
Revenue:
$27.2B
EPS (TTM):
$0.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $22.4B $20.5B $26.9B $21B $27.2B
Revenue Growth (YoY) 9.5% -8.35% 31.08% -22.15% 29.75%
 
Cost of Revenues $20.2B $18.2B $24.3B $17.2B $23B
Gross Profit $2.2B $2.3B $2.6B $3.7B $4.2B
Gross Profit Margin 9.77% 11.23% 9.76% 17.75% 15.31%
 
R&D Expenses $774.2M $915.3M $1.5B $1.4B $1.3B
Selling, General & Admin $2B $2.7B $7.1B $4B $2.7B
Other Inc / (Exp) -$486.2M $258.6M -$628.3M -$1.1B $609.4M
Operating Expenses $3.3B $4.3B $9.7B $6.4B $5B
Operating Income -$1.2B -$2B -$7.1B -$2.7B -$811.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5B -$1.6B -$7.6B -$3.5B $88.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$50.4M -$43.9M $25.8M $582.9K $12.7M
Net Income to Company -$1.4B -$1.5B -$7.6B -$3.5B $75.6M
 
Minority Interest in Earnings $663.4K $13.5M -$1.4M -$120.6K -$5.9M
Net Income to Common Excl Extra Items -$1.4B -$1.5B -$7.6B -$3.5B $69.8M
 
Basic EPS (Cont. Ops) -$3.07 -$3.37 -$2.94 -$0.76 -$0.01
Diluted EPS (Cont. Ops) -$3.07 -$3.37 -$2.94 -$0.76 -$0.01
Weighted Average Basic Share $458.7M $458.7M $2.6B $4.8B $4.9B
Weighted Average Diluted Share $458.7M $458.7M $2.6B $4.8B $4.9B
 
EBITDA -$868.5M -$797.7M -$6.6B -$2.7B $705.3M
EBIT -$1.4B -$1.6B -$7.6B -$3.5B $104.7M
 
Revenue (Reported) $22.4B $20.5B $26.9B $21B $27.2B
Operating Income (Reported) -$1.2B -$2B -$7.1B -$2.7B -$811.6M
Operating Income (Adjusted) -$1.4B -$1.6B -$7.6B -$3.5B $104.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $4.4B $7.5B $4.8B $7B $7.1B
Revenue Growth (YoY) -- 69.77% -35.12% 23.59% 13.32%
 
Cost of Revenues $3.8B $6.6B $3.9B $5.9B $5.8B
Gross Profit $640.2M $874.6M $912.4M $1.1B $1.3B
Gross Profit Margin 14.57% 11.72% 18.85% 15.19% 18.64%
 
R&D Expenses $202.4M $425M $352.9M $307.2M $247.6M
Selling, General & Admin $420.7M $4B $709.3M $651.2M $684M
Other Inc / (Exp) $57.8M $46.7M -$439.9M $71.9M $64M
Operating Expenses $753.6M $4.7B $1.3B $1.2B $1.2B
Operating Income -$113.4M -$3.8B -$386.7M -$144.7M $116.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$16.4M -$3.7B -$790.3M $1.9M $243.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.5M $11.3M $3.2M $2.6M $7.4M
Net Income to Company $569M -$845M -- -- --
 
Minority Interest in Earnings $987.2K -$154.8K $2.7M -$2.3M -$834.2K
Net Income to Common Excl Extra Items -$8.9M -$3.8B -$790.7M -$3M $235.1M
 
Basic EPS (Cont. Ops) -$0.03 -$7.87 -$0.17 -$0.01 $0.04
Diluted EPS (Cont. Ops) -$0.03 -$7.87 -$0.17 -$0.01 $0.04
Weighted Average Basic Share $480.9M $480.9M $4.8B $4.9B $4.9B
Weighted Average Diluted Share $480.9M $480.9M $4.8B $4.9B $5B
 
EBITDA -$13.5M -$3.7B -$782.7M $4.6M $252.1M
EBIT -$13.5M -$3.7B -$782.7M $4.6M $252.1M
 
Revenue (Reported) $4.4B $7.5B $4.8B $7B $7.1B
Operating Income (Reported) -$113.4M -$3.8B -$386.7M -$144.7M $116.4M
Operating Income (Adjusted) -$13.5M -$3.7B -$782.7M $4.6M $252.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- $27.3B $23.4B $22.5B $27.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $24.5B $20.6B $18.8B $23.1B
Gross Profit -- $2.8B $2.9B $3.7B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.2B $1.5B $1.3B $1.2B
Selling, General & Admin -- $6.8B $4.7B $2.6B $2.7B
Other Inc / (Exp) -$106.6M $2.3B -$3.8B -$81.2M $209.7M
Operating Expenses -- $9.1B $7.2B $4.8B $4.9B
Operating Income -- -$6.3B -$4.4B -$1.2B -$229.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$3.9B -$8B -$1B $259.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$12.4M $23.8M $25.2M $25.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.4M $11.6M $841.5K -$1.7M -$4M
Net Income to Common Excl Extra Items -- -$3.9B -$8B -$1B $230.2M
 
Basic EPS (Cont. Ops) -- -$9.93 -$1.71 -$0.24 $0.02
Diluted EPS (Cont. Ops) -- -$9.94 -$1.71 -$0.24 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$3.6B -$8B -$982.3M $283.1M
EBIT -- -$3.9B -$8B -$982.3M $283.1M
 
Revenue (Reported) -- $27.3B $23.4B $22.5B $27.8B
Operating Income (Reported) -- -$6.3B -$4.4B -$1.2B -$229.7M
Operating Income (Adjusted) -- -$3.9B -$8B -$982.3M $283.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $7.3B $14B $10.5B $13.2B $13.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $12.4B $8.7B $11.2B $11.4B
Gross Profit $1.1B $1.6B $1.8B $2B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $414.1M $712M $740.9M $632M $511.1M
Selling, General & Admin $1B $5.1B $2.7B $1.3B $1.3B
Other Inc / (Exp) -$106.6M $1.9B -$1.3B $133M -$203.4M
Operating Expenses $1.7B $6.4B $3.9B $2.4B $2.3B
Operating Income -$589.2M -$4.8B -$2.1B -$400.9M $168.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$611M -$2.9B -$3.3B -$123.4M $103.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$32.1M -$843.4K -$3M $11.5M $18.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.4M $137.8K $2.4M -$3.7M -$1.1M
Net Income to Common Excl Extra Items -$576.4M -$2.9B -$3.3B -$138.6M $83.5M
 
Basic EPS (Cont. Ops) -$0.17 -$7.67 -$0.70 -$0.04 $0.00
Diluted EPS (Cont. Ops) -$0.17 -$7.68 -$0.70 -$0.04 $0.00
Weighted Average Basic Share $4.6B $4.6B $9.7B $9.8B $9.8B
Weighted Average Diluted Share $4.8B $4.8B $9.7B $9.8B $9.9B
 
EBITDA -$444.6M -$2.6B -$3.3B -$116.6M $117.9M
EBIT -$605.5M -$2.9B -$3.3B -$116.6M $117.9M
 
Revenue (Reported) $7.3B $14B $10.5B $13.2B $13.9B
Operating Income (Reported) -$589.2M -$4.8B -$2.1B -$400.9M $168.2M
Operating Income (Adjusted) -$605.5M -$2.9B -$3.3B -$116.6M $117.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.8B $3B $6.8B $3B $3.9B
Short Term Investments $5.9B $5.8B $2.1B $2.5B $2.9B
Accounts Receivable, Net $383.2M $373.1M $444.2M $326.4M $463.8M
Inventory $28.8M $40M $31.1M -- --
Prepaid Expenses $134.3M $178.9M $196.5M $260M $320.4M
Other Current Assets $64.4M $77.6M $140.6M $125.4M $171.4M
Total Current Assets $9B $10.5B $10.8B $7.4B $9.2B
 
Property Plant And Equipment $1.3B $1.9B $1.5B $1.2B $826.7M
Long-Term Investments $1.9B $1.7B $3.6B $3.3B $3.3B
Goodwill $7.2B $7.5B $7.3B $6.7B $6.5B
Other Intangibles $1.1B $820M $515.5M $249.9M $95.3M
Other Long-Term Assets $9.1M $8.2M $19.7M $5.4M $7.6M
Total Assets $20.7B $22.5B $24B $19B $20.3B
 
Accounts Payable $500.1M $686.9M $518.7M $357.4M $608M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $195.2K $98.7K -- --
Current Portion Of Capital Lease Obligations $61.3M $103.9M $81.1M $75.8M $57.3M
Other Current Liabilities $338.1M $363.2M $416M $368.7M $373M
Total Current Liabilities $2.1B $4B $3.8B $2.9B $4B
 
Long-Term Debt $109.4M $222.4M $263.8M $21.7M $147.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $4.6B $4.3B $3.2B $4.3B
 
Common Stock $27.1B $29.1B $24.5K $23.1K $22.4K
Other Common Equity Adj $562M -$303.8M -$560.4M $151.1M $242.9M
Common Equity -$9B -$11.7B $17.6B $13.8B $13.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $25.2M $540.1M $2.1B $2.1B $2.2B
Total Equity $18.2B $17.9B $19.7B $15.9B $15.9B
 
Total Liabilities and Equity $20.7B $22.5B $24B $19B $20.3B
Cash and Short Terms $7.7B $8.7B $8.9B $5.6B $6.7B
Total Debt $199.6M $1.1B $1.3B $737.8M $1.2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- -- -- $2.6B $2.7B
Short Term Investments -- -- -- $2.8B $3.7B
Accounts Receivable, Net -- -- -- $424.6M $493.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- $7.8B $9.1B
 
Property Plant And Equipment -- -- -- $867M $832.7M
Long-Term Investments -- -- -- $3.4B $2.8B
Goodwill -- -- -- $6.4B $6.4B
Other Intangibles -- -- -- $130.3M $95.2M
Other Long-Term Assets -- -- -- $263.2M $275.6M
Total Assets -- -- -- $18.9B $19.6B
 
Accounts Payable -- -- -- $590.3M $595.7M
Accrued Expenses -- -- -- $1.7B $2B
Current Portion Of Long-Term Debt -- -- -- $683.4M $1.2B
Current Portion Of Capital Lease Obligations -- -- -- $63.7M $55.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $3.2B $4B
 
Long-Term Debt -- -- -- $117M $100.6M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $3.5B $4.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- $381.7M $253.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- $31M -- -- --
Minority Interest, Total -- -- -- $2B $2.1B
Total Equity -- -- -- $15.4B $15.4B
 
Total Liabilities and Equity -- -- -- $18.9B $19.6B
Cash and Short Terms -- -- -- $5.4B $6.4B
Total Debt -- -- -- $800.4M $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.4B -$1.5B -$7.6B -$3.5B $75.6M
Depreciation & Amoritzation $580.8M $763.5M $936.3M $765.7M $600.6M
Stock-Based Compensation $454.6M $494.6M $3.8B $509.8M $364.1M
Change in Accounts Receivable -$169.5M -$77.8M -$99.8M -$27.7M -$202.5M
Change in Inventories -- -- -- -- --
Cash From Operations $209.1M $164.8M -$2.1B -$1.4B $1.1B
 
Capital Expenditures $326.1M $840.3M $1B $380.2M $330.9M
Cash Acquisitions -- -- -$353.2M -$840.4K -$61.7M
Cash From Investing -$890.5M -$282M $177.3M -$1.6B -$633.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $215.8M $1B $1.2B $568.9M $1.4B
Long-Term Debt Repaid -$297.2M -$141.6M -$1.1B -$1B -$950.8M
Repurchase of Common Stock -$28.9M -$1.8M -$31.9M -- -$15.9M
Other Financing Activities $21M $471.5M $1B -$73.1M $15.9M
Cash From Financing $427.3M $1.3B $5.5B -$527.8M $500.2M
 
Beginning Cash (CF) $2.1B $1.9B $3B $6.5B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$254M $1.2B $3.6B -$3.6B $946.7M
Ending Cash (CF) $1.9B $2.8B $6.7B $3.1B $3.9B
 
Levered Free Cash Flow -$117M -$675.5M -$3.1B -$1.8B $749M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $569M -$845M -- -- --
Depreciation & Amoritzation -$160.9M -$240.4M -- -- --
Stock-Based Compensation -$238.2M -$107.4M -- -- --
Change in Accounts Receivable -$44.8M -$58.8M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $244.4M -$188M $220.8M $389.4M $467.1M
 
Capital Expenditures -$87.4M -$419.7M -- -- --
Cash Acquisitions -- $91.4M -- -- --
Cash From Investing -$1.4B $828.9M $1.6B -$731.3M -$444.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$142.7M -$464M -- -- --
Long-Term Debt Repaid $10.2M $90.1M -- -- --
Repurchase of Common Stock -- $31M -- -- --
Other Financing Activities -$298.5M -$1.2B -- -- --
Cash From Financing $175.1M -$264.3M $104M $203.9M -$307.3M
 
Beginning Cash (CF) $2.4B $3.6B $5.4B $3B $3.2B
Foreign Exchange Rate Adjustment $35.1M -$20.9M $134.7M $47.2M -$18.3M
Additions / Reductions -$994.6M $376.7M $1.9B -$138M -$284.2M
Ending Cash (CF) $1.5B $4.1B $7.2B $2.8B $2.9B
 
Levered Free Cash Flow $331.8M $231.8M $220.8M $389.4M $467.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $494.6M $3.8B -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$786.3M -$1.3B $49.1M --
 
Capital Expenditures -- $840.3M $1B -- --
Cash Acquisitions -- -- -$353.2M -- --
Cash From Investing -- $1B $598.1M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $2.1B $3.9B -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.3B $3.2B -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$1.6B -$1.3B $49.1M $883.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$182.9M -$1.1B -$388.9M $438M $445.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$808.3M $518.5M $939.3M -$839.4M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $606.1M $1.3B -$186.5M $93.5M -$330.1M
 
Beginning Cash (CF) $4.2B $6.6B $12.3B $6.2B $7.2B
Foreign Exchange Rate Adjustment -$32.7M $14.7M $136.3M $42.4M -$24.1M
Additions / Reductions -$385.1M $704.8M $363.8M -$307.9M -$1.1B
Ending Cash (CF) $3.9B $7.7B $12.5B $5.8B $6.1B
 
Levered Free Cash Flow -$182.9M -$1.1B -$388.9M $438M $445.6M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock