Financhill
Sell
41

SE Quote, Financials, Valuation and Earnings

Last price:
$106.40
Seasonality move :
30.81%
Day range:
$105.99 - $112.84
52-week range:
$51.70 - $147.73
Dividend yield:
0%
P/E ratio:
146.07x
P/S ratio:
3.88x
P/B ratio:
7.31x
Volume:
15.8M
Avg. volume:
6M
1-year change:
99.57%
Market cap:
$61.2B
Revenue:
$16.8B
EPS (TTM):
$0.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $10B $12.4B $13.1B $16.8B
Revenue Growth (YoY) 101.15% 127.51% 25.06% 4.93% 28.75%
 
Cost of Revenues $3B $6.1B $7.3B $7.2B $9.6B
Gross Profit $1.3B $3.9B $5.2B $5.8B $7.2B
Gross Profit Margin 30.83% 39.13% 41.65% 44.66% 42.84%
 
R&D Expenses $353.8M $831.7M $1.4B $1.2B $1.2B
Selling, General & Admin $2.4B $4.8B $4.7B $3.9B $4.7B
Other Inc / (Exp) -$80.9M -$31.3M -$438.1M -$200.5M -$210.8M
Operating Expenses $2.7B $5.5B $6.3B $5.5B $6.5B
Operating Income -$1.3B -$1.6B -$1.1B $342.7M $662.2M
 
Net Interest Expenses $99M $100.8M -- -- --
EBT. Incl. Unusual Items -$1.5B -$1.7B -$1.5B $432.4M $778.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141.6M $332.9M $168.4M $262.7M $321.2M
Net Income to Company -$1.6B -$2B -$1.7B $162.7M --
 
Minority Interest in Earnings $6.1M -$3.7M $6.4M -$12M -$3.5M
Net Income to Common Excl Extra Items -$1.6B -$2B -$1.7B $150.7M $444.3M
 
Basic EPS (Cont. Ops) -$3.39 -$3.84 -$2.96 $0.27 $0.77
Diluted EPS (Cont. Ops) -$3.39 -$3.84 -$2.96 $0.25 $0.74
Weighted Average Basic Share $477.3M $532.7M $558.1M $566.6M $575M
Weighted Average Diluted Share $477.3M $532.7M $558.1M $594.4M $604.7M
 
EBITDA -$1.2B -$1.3B -$1B $914.3M $817.1M
EBIT -$1.4B -$1.6B -$1.5B $473.5M $817.1M
 
Revenue (Reported) $4.4B $10B $12.4B $13.1B $16.8B
Operating Income (Reported) -$1.3B -$1.6B -$1.1B $342.7M $662.2M
Operating Income (Adjusted) -$1.4B -$1.6B -$1.5B $473.5M $817.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $3.2B $3.5B $3.6B $5B
Revenue Growth (YoY) 101.56% 105.68% 7.12% 4.78% 36.88%
 
Cost of Revenues $1B $1.9B $1.8B $2.1B $2.7B
Gross Profit $533.7M $1.3B $1.7B $1.5B $2.2B
Gross Profit Margin 34.07% 40.68% 49.18% 42.16% 44.55%
 
R&D Expenses $109.5M $286.6M $244.2M $279.8M $301.2M
Selling, General & Admin $796.7M $1.4B $825.9M $1.2B $1.4B
Other Inc / (Exp) -$118.2M -$31.7M -$186.2M -$49.2M -$56.5M
Operating Expenses $891M $1.8B $1.2B $1.6B $1.9B
Operating Income -$357.3M -$442.1M $520.5M -$56.5M $305.8M
 
Net Interest Expenses $6.2M $39.3M -- -- --
EBT. Incl. Unusual Items -$481.8M -$513.1M $377.8M -$24.9M $334M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.2M $105.6M -$43.5M $76.9M $89.2M
Net Income to Company -$1.6B -$2B -- -- --
 
Minority Interest in Earnings $977K -$1.3M $4M $1.9M -$284K
Net Income to Common Excl Extra Items -$523.6M -$617.6M $426.8M -$109.7M $237.3M
 
Basic EPS (Cont. Ops) -$1.06 -$1.12 $0.76 -$0.19 $0.41
Diluted EPS (Cont. Ops) -$1.06 -$1.12 $0.72 -$0.19 $0.39
Weighted Average Basic Share $494.9M $553.9M $560.4M $569.6M $580M
Weighted Average Diluted Share $494.9M $553.9M $560.4M $584.5M $610.1M
 
EBITDA -$471.3M -$462.8M $388.6M -$14.7M $343.3M
EBIT -$471.3M -$462.8M $388.6M -$14.7M $343.3M
 
Revenue (Reported) $1.6B $3.2B $3.5B $3.6B $5B
Operating Income (Reported) -$357.3M -$442.1M $520.5M -$56.5M $305.8M
Operating Income (Adjusted) -$471.3M -$462.8M $388.6M -$14.7M $343.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $10B $12.4B $13.1B $16.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $6.1B $7.3B $7.2B $9.6B
Gross Profit $1.3B $3.9B $5.2B $5.8B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $353.8M $831.7M $1.4B $1.2B $1.2B
Selling, General & Admin $2.4B $4.8B $4.8B $3.9B $4.7B
Other Inc / (Exp) -$118.3M -$73.4M -$410.7M -$122.6M -$127.2M
Operating Expenses $2.7B $5.5B $6.3B $5.5B $6.5B
Operating Income -$1.3B -$1.6B -$1.1B $342.7M $662.2M
 
Net Interest Expenses $61.6M $58.7M -- -- --
EBT. Incl. Unusual Items -$1.5B -$1.7B -$1.5B $432.4M $778.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141.6M $332.9M $168.4M $262.7M $321.2M
Net Income to Company -$1.9B -- -- -- --
 
Minority Interest in Earnings $5.5M -$1.9M $4.3M -$6.7M $1M
Net Income to Common Excl Extra Items -$1.6B -$2B -$1.7B $156M $448.8M
 
Basic EPS (Cont. Ops) -$3.37 -$3.79 -$2.95 $0.28 $0.77
Diluted EPS (Cont. Ops) -$3.37 -$3.79 -$2.99 $0.24 $0.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.4B -$1.6B -$1.3B $417.4M $757.9M
EBIT -$1.4B -$1.6B -$1.3B $417.4M $757.9M
 
Revenue (Reported) $4.4B $10B $12.4B $13.1B $16.8B
Operating Income (Reported) -$1.3B -$1.6B -$1.1B $342.7M $662.2M
Operating Income (Adjusted) -$1.4B -$1.6B -$1.3B $417.4M $757.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10B $12.4B $13.1B $16.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1B $7.3B $7.2B $9.6B --
Gross Profit $3.9B $5.2B $5.8B $7.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $831.7M $1.4B $1.2B $1.2B --
Selling, General & Admin $4.8B $4.8B $3.9B $4.7B --
Other Inc / (Exp) -$73.4M -$410.7M -$122.6M -$127.2M --
Operating Expenses $5.5B $6.3B $5.5B $6.5B --
Operating Income -$1.6B -$1.1B $342.7M $662.2M --
 
Net Interest Expenses $58.7M $836K -- -- --
EBT. Incl. Unusual Items -$1.7B -$1.5B $432.4M $778.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $332.9M $168.4M $262.7M $321.2M --
Net Income to Company -$2B -- -- -- --
 
Minority Interest in Earnings -$1.9M $4.3M -$6.7M $1M --
Net Income to Common Excl Extra Items -$2B -$1.7B $156M $448.8M --
 
Basic EPS (Cont. Ops) -$3.79 -$2.95 $0.28 $0.77 --
Diluted EPS (Cont. Ops) -$3.79 -$2.99 $0.24 $0.73 --
Weighted Average Basic Share $2.2B $2.2B $2.3B $2.3B --
Weighted Average Diluted Share $2.2B $2.2B $2.3B $2.4B --
 
EBITDA -$1.6B -$1.3B $417.4M $757.9M --
EBIT -$1.6B -$1.3B $417.4M $757.9M --
 
Revenue (Reported) $10B $12.4B $13.1B $16.8B --
Operating Income (Reported) -$1.6B -$1.1B $342.7M $662.2M --
Operating Income (Adjusted) -$1.6B -$1.3B $417.4M $757.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.2B $9.2B $6B $2.8B $2.4B
Short Term Investments $126.1M $911.3M $864.3M $2.5B $6.2B
Accounts Receivable, Net $363M $388.3M $268.8M $262.7M $306.7M
Inventory $64.2M $117.5M $109.7M $125.4M $143.2M
Prepaid Expenses $76.7M $139.5M $137.9M $126.9M --
Other Current Assets $22.3M $29.3M $413.3M $176.3M $1.7B
Total Current Assets $8.9B $15.1B $12.7B $11.8B $16.9B
 
Property Plant And Equipment $712.7M $1.7B $2.3B $2.2B $2.2B
Long-Term Investments $190.5M $1.1B $1.3B $4.3B $2.7B
Goodwill $216.3M $539.6M $230.2M $112.8M $107.6M
Other Intangibles $46.4M $52.5M $65M $50.8M $27.3M
Other Long-Term Assets $33.4M $52.8M $29M $28.9M $160.1M
Total Assets $10.5B $18.8B $17B $18.9B $22.6B
 
Accounts Payable $121.6M $213.6M $258.6M $342.5M $350M
Accrued Expenses $801.5M $1.1B $985.6M $1.4B $2.4B
Current Portion Of Long-Term Debt -- $100M $119.6M $298.4M $1.3B
Current Portion Of Capital Lease Obligations $74.6M $188M $273.1M $294.5M $300.3M
Other Current Liabilities -- -- $12M -- --
Total Current Liabilities $4.6B $7.2B $6.9B $8.2B $11.3B
 
Long-Term Debt $1.8B $3.5B $3.3B $3.1B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $7B $11.3B $11.2B $12.2B $14.1B
 
Common Stock $255K $278K $281K $285K $295K
Other Common Equity Adj $7M -$22.4M -$98.7M -$91M -$175.9M
Common Equity $3.4B $7.4B $5.7B $6.6B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37.3M $25.7M $95.1M $103.8M $105.2M
Total Equity $3.4B $7.4B $5.8B $6.7B $8.5B
 
Total Liabilities and Equity $10.5B $18.8B $17B $18.9B $22.6B
Cash and Short Terms $6.3B $10.2B $6.9B $5.4B $8.6B
Total Debt $1.8B $3.6B $3.5B $3.4B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.2B $9.2B $6B $2.8B $2.4B
Short Term Investments $126.1M $911.3M $864.3M $2.5B $6.2B
Accounts Receivable, Net $363M $388.3M $268.8M $262.7M $306.7M
Inventory $64.2M $117.5M $109.7M $125.4M $143.2M
Prepaid Expenses $76.7M $139.5M $137.9M $126.9M --
Other Current Assets $22.3M $29.3M $413.3M $176.3M $1.7B
Total Current Assets $8.9B $15.1B $12.7B $11.8B $16.9B
 
Property Plant And Equipment $712.7M $1.7B $2.3B $2.2B $2.2B
Long-Term Investments $190.5M $1.1B $1.3B $4.3B $2.7B
Goodwill $216.3M $539.6M $230.2M $112.8M $107.6M
Other Intangibles $46.4M $52.5M $65M $50.8M $27.3M
Other Long-Term Assets $33.4M $52.8M $29M $28.9M $160.1M
Total Assets $10.5B $18.8B $17B $18.9B $22.6B
 
Accounts Payable $121.6M $213.6M $258.6M $342.5M $350M
Accrued Expenses $801.5M $1.1B $985.6M $1.4B $2.4B
Current Portion Of Long-Term Debt -- $100M $119.6M $298.4M $1.3B
Current Portion Of Capital Lease Obligations $74.6M $188M $273.1M $294.5M $300.3M
Other Current Liabilities -- -- $12M -- --
Total Current Liabilities $4.6B $7.2B $6.9B $8.2B $11.3B
 
Long-Term Debt $1.8B $3.5B $3.3B $3.1B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $7B $11.3B $11.2B $12.2B $14.1B
 
Common Stock $255K $278K $281K $285K $295K
Other Common Equity Adj $7M -$22.4M -$98.7M -$91M -$175.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37.3M $25.7M $95.1M $103.8M $105.2M
Total Equity $3.4B $7.4B $5.8B $6.7B $8.5B
 
Total Liabilities and Equity $10.5B $18.8B $17B $18.9B $22.6B
Cash and Short Terms $6.3B $10.2B $6.9B $5.4B $8.6B
Total Debt $1.8B $3.6B $3.5B $3.4B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.6B -$2B -$1.7B $162.7M --
Depreciation & Amoritzation $180.8M $279M $428.3M $440.8M --
Stock-Based Compensation $290.2M $470.3M $705.9M $685M --
Change in Accounts Receivable -$185.7M -$34.9M $100.3M -$267M --
Change in Inventories -$38.5M -$62.7M $1.4M -$14.8M --
Cash From Operations $555.9M $208.6M -$1.1B $2.1B $3.3B
 
Capital Expenditures $357.1M $807.2M $976.3M $258.3M --
Cash Acquisitions -$77.2M -$34.5M -$60.9M -$43.8M --
Cash From Investing -$886.9M -$3.8B -$2.4B -$5.8B -$5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B $3B $88M $223.8M --
Long-Term Debt Repaid -$81.8M -$3.2M -$728.6M -$259M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$297.9M $393.2M $990.6M $390.6M --
Cash From Financing $3.7B $7.4B $400.3M $366M $1.7B
 
Beginning Cash (CF) $3.6B $7.1B $10.8B $7.6B $4.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4B $3.8B -$3.1B -$3.4B -$78.9M
Ending Cash (CF) $7.1B $10.8B $7.6B $4.2B $4.1B
 
Levered Free Cash Flow $198.8M -$598.5M -$2B $1.8B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.6B -$2B -- -- --
Depreciation & Amoritzation $180.8M $279M -- -- --
Stock-Based Compensation $290.2M $470.3M -- -- --
Change in Accounts Receivable -$185.7M -$34.9M -- -- --
Change in Inventories -$38.5M -$62.7M -- -- --
Cash From Operations $185.4M -$304.8M $319.7M $278.8M $1B
 
Capital Expenditures $357.1M $807.2M -- -- --
Cash Acquisitions -$77.2M -$34.5M -- -- --
Cash From Investing -$366.9M -$1.8B $51.5M -$1B -$1.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $3B -- -- --
Long-Term Debt Repaid -$81.8M -$3.2M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$297.9M $393.2M -- -- --
Cash From Financing $2.9B $386M -$513.7M $183.4M $700.2M
 
Beginning Cash (CF) $4.2B $12.5B $7.6B $4.8B $4.3B
Foreign Exchange Rate Adjustment $59M $6.5M $109.1M $68.3M -$144.8M
Additions / Reductions $2.8B -$1.7B -$142.5M -$586.3M -$39.9M
Ending Cash (CF) $7.1B $10.8B $7.6B $4.2B $4.1B
 
Levered Free Cash Flow -$171.6M -$1.1B $319.7M $278.8M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.9B -- -- -- --
Depreciation & Amoritzation $219M -- -- -- --
Stock-Based Compensation $331.6M $470.3M -- -- --
Change in Accounts Receivable -$170.3M -- -- -- --
Change in Inventories -$49M -- -- -- --
Cash From Operations $395.5M $208.6M -$1.1B $2.1B $3.3B
 
Capital Expenditures $407.8M $807.2M -- -- --
Cash Acquisitions -$167.5M -$34.5M -- -- --
Cash From Investing -$795.9M -$3.8B -$2.4B -$5.8B -$5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B -- -- -- --
Long-Term Debt Repaid -$112.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$297.3M -- -- -- --
Cash From Financing $3.8B $7.4B $400.3M $366M $1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4B $3.8B -$3.1B -$3.4B -$78.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.3M -$598.5M -$1.1B $2.1B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$2B -- -- -- --
Depreciation & Amoritzation $279M -- -- -- --
Stock-Based Compensation $470.3M -- -- -- --
Change in Accounts Receivable -$34.9M -- -- -- --
Change in Inventories -$62.7M -- -- -- --
Cash From Operations $208.6M -$1.1B $2.1B $3.3B --
 
Capital Expenditures $807.2M -- -- -- --
Cash Acquisitions -$34.5M -- -- -- --
Cash From Investing -$3.8B -$2.4B -$5.8B -$5B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B -- -- -- --
Long-Term Debt Repaid -$3.2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $393.2M -- -- -- --
Cash From Financing $7.4B $400.3M $366M $1.7B --
 
Beginning Cash (CF) $32.4B $35.5B $25B $16.6B --
Foreign Exchange Rate Adjustment -$58.2M -$143.5M -$8M -$83.1M --
Additions / Reductions $3.8B -$3.1B -$3.4B -$78.9M --
Ending Cash (CF) $36.2B $32.2B $21.6B $16.4B --
 
Levered Free Cash Flow -$598.5M -$1.1B $2.1B $3.3B --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock