Financhill
Sell
18

MNDY Quote, Financials, Valuation and Earnings

Last price:
$77.65
Seasonality move :
-13.24%
Day range:
$73.01 - $80.90
52-week range:
$73.01 - $342.64
Dividend yield:
0%
P/E ratio:
34.65x
P/S ratio:
3.35x
P/B ratio:
3.16x
Volume:
12.9M
Avg. volume:
2.1M
1-year change:
-69.94%
Market cap:
$4B
Revenue:
$1.2B
EPS (TTM):
$2.24
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $308.2M $519M $729.7M $972M $1.2B
Revenue Growth (YoY) 91.25% 68.43% 40.59% 33.21% 26.75%
 
Cost of Revenues $39M $66.5M $80.6M $110.1M $133.1M
Gross Profit $269.1M $452.5M $649.1M $861.9M $1.1B
Gross Profit Margin 87.34% 87.18% 88.95% 88.68% 89.2%
 
R&D Expenses $73.7M $127M $156.5M $213.7M $320.8M
Selling, General & Admin $321.6M $477.5M $531.1M $675.6M --
Other Inc / (Exp) -$742K $4.7M $361K -$4.8M --
Operating Expenses $395.3M $604.5M $687.6M $883M $1.1B
Operating Income -$126.1M -$152M -$38.6M -$21M -$1.7M
 
Net Interest Expenses $971K $792K $443K $5.3M --
EBT. Incl. Unusual Items -$127M -$129.5M $3.3M $34.5M $59.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $7.4M $5.2M $2.1M -$59.4M
Net Income to Company -$129.3M -$136.9M -$1.9M $32.4M $118.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$129.3M -$136.9M -$1.9M $32.4M $118.7M
 
Basic EPS (Cont. Ops) -$4.53 -$2.99 -$0.04 $0.65 $2.31
Diluted EPS (Cont. Ops) -$4.53 -$2.99 -$0.04 $0.62 $2.24
Weighted Average Basic Share $30.3M $45.8M $48.4M $49.9M $51.4M
Weighted Average Diluted Share $30.3M $45.8M $48.4M $52.4M $53.1M
 
EBITDA -$123.4M -$143.4M -$29.6M -$2.8M $12.1M
EBIT -$126.1M -$152M -$38.6M -$21M -$1.7M
 
Revenue (Reported) $308.2M $519M $729.7M $972M $1.2B
Operating Income (Reported) -$126.1M -$152M -$38.6M -$21M -$1.7M
Operating Income (Adjusted) -$126.1M -$152M -$38.6M -$21M -$1.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $95.5M $149.9M $202.6M $268M $333.9M
Revenue Growth (YoY) 90.55% 56.91% 35.12% 32.29% 24.59%
 
Cost of Revenues $11.8M $17.4M $22.4M $36.9M $37.3M
Gross Profit $83.8M $132.6M $180.2M $231.1M $296.5M
Gross Profit Margin 87.68% 88.42% 88.94% 86.24% 88.82%
 
R&D Expenses $22M $32.6M $41.9M $62.3M $84.9M
Selling, General & Admin $93.4M $110.1M $139.4M $165.5M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $115.4M $142.7M $181.3M $221.5M $294.2M
Operating Income -$31.6M -$10.1M -$1.1M $9.6M $2.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.5M $1M $11.7M $22.5M $15.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2.5M -$621K -$540K -$60.8M
Net Income to Company -$35.1M -$510K $12M $23M $82M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.6M -$1.5M $12.3M $23M $76.7M
 
Basic EPS (Cont. Ops) -$0.73 -$0.03 $0.25 $0.45 $1.48
Diluted EPS (Cont. Ops) -$0.73 -$0.03 $0.24 $0.43 $1.45
Weighted Average Basic Share $44.7M $47.7M $48.8M $50.6M $51.7M
Weighted Average Diluted Share $44.7M $47.7M $51.6M $52.9M $52.9M
 
EBITDA -$30.6M -$6.9M $1.4M $19.2M $6.1M
EBIT -$31.6M -$10.1M -$1.1M $9.6M $2.4M
 
Revenue (Reported) $95.5M $149.9M $202.6M $268M $333.9M
Operating Income (Reported) -$31.6M -$10.1M -$1.1M $9.6M $2.4M
Operating Income (Adjusted) -$31.6M -$10.1M -$1.1M $9.6M $2.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $308.2M $519M $729.7M $972M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39M $66.5M $80.6M $110.1M $133.1M
Gross Profit $269.1M $452.5M $649.1M $861.9M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $73.7M $127M $156.5M $213.7M $320.8M
Selling, General & Admin $374.4M $477.5M $531.1M $675.6M $570.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $395.3M $604.5M $687.6M $883M $1.1B
Operating Income -$126.1M -$152M -$38.6M -$21M -$1.7M
 
Net Interest Expenses $897K -- -- -- --
EBT. Incl. Unusual Items -$127M -$129.5M $3.3M $34.5M $59.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $7.4M $5.2M $2.1M -$59.4M
Net Income to Company -$132.4M -$131.8M -$1.8M $32.4M $125.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$132.9M -$136.9M -$1.9M $32.4M $118.7M
 
Basic EPS (Cont. Ops) -$3.22 -$3.03 -$0.04 $0.65 $2.30
Diluted EPS (Cont. Ops) -$3.22 -$3.03 -$0.07 $0.60 $2.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$123.4M -$143.4M -$29.6M -$2.8M $12.1M
EBIT -$126.1M -$152M -$38.6M -$21M -$1.7M
 
Revenue (Reported) $308.2M $519M $729.7M $972M $1.2B
Operating Income (Reported) -$126.1M -$152M -$38.6M -$21M -$1.7M
Operating Income (Adjusted) -$126.1M -$152M -$38.6M -$21M -$1.7M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $519M $729.7M $972M $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $66.5M $80.6M $110.1M $133.1M --
Gross Profit $452.5M $649.1M $861.9M $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $127M $156.5M $213.7M $320.8M --
Selling, General & Admin $477.5M $531.1M $675.6M $570.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $604.5M $687.6M $883M $1.1B --
Operating Income -$152M -$38.6M -$21M -$1.7M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$129.5M $3.3M $34.5M $59.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $5.2M $2.1M -$59.4M --
Net Income to Company -$131.8M -$1.8M $32.4M $125.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$136.9M -$1.9M $32.4M $118.7M --
 
Basic EPS (Cont. Ops) -$3.03 -$0.04 $0.65 $2.30 --
Diluted EPS (Cont. Ops) -$3.03 -$0.07 $0.60 $2.24 --
Weighted Average Basic Share $183.2M $193.5M $199.6M $205.8M --
Weighted Average Diluted Share $183.2M $199.2M $207.3M $212.5M --
 
EBITDA -$143.4M -$29.6M -$2.8M $12.1M --
EBIT -$152M -$38.6M -$21M -$1.7M --
 
Revenue (Reported) $519M $729.7M $972M $1.2B --
Operating Income (Reported) -$152M -$38.6M -$21M -$1.7M --
Operating Income (Adjusted) -$152M -$38.6M -$21M -$1.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $886.8M $885.9M $1.1B $1.5B $1.7B
Short Term Investments -- -- -- $50M --
Accounts Receivable, Net $8.5M $13.2M $17.9M $25.8M $30.6M
Inventory -- -- -- -- --
Prepaid Expenses $12.7M $17.5M $17.7M $15.9M --
Other Current Assets $4.3M $3.3M $3.1M $8.7M --
Total Current Assets $913.5M $923.8M $1.2B $1.5B $1.8B
 
Property Plant And Equipment $19.6M $114.6M $99.7M $136.3M $203M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $100K $585K $2.8M $17M --
Total Assets $933.2M $1B $1.3B $1.7B $2.1B
 
Accounts Payable $23.6M $7.3M $24.8M $35.6M $45M
Accrued Expenses $13.1M $19M $31.8M $56.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $84K $19.1M $18.2M $29M --
Other Current Liabilities -- $3.2M -- -- --
Total Current Liabilities $228.2M $298.2M $416M $575.6M $714.9M
 
Long-Term Debt -- $58.6M $42.9M $77M $142.9M
Capital Leases -- -- -- -- --
Total Liabilities $229.8M $359.3M $462.1M $655.3M $859.8M
 
Common Stock -- -- -- -- $1.7B
Other Common Equity Adj $594K -$3.2M $9.8M $3.2M --
Common Equity $703.4M $679.7M $813.5M $1B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $703.4M $679.7M $813.5M $1B $1.2B
 
Total Liabilities and Equity $933.2M $1B $1.3B $1.7B $2.1B
Cash and Short Terms $886.8M $885.9M $1.1B $1.5B $1.7B
Total Debt -- $58.6M $42.9M $77M $142.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $886.8M $885.9M $1.1B $1.5B $1.7B
Short Term Investments -- -- -- $50M --
Accounts Receivable, Net $8.5M $13.2M $17.9M $25.8M $30.6M
Inventory -- -- -- -- --
Prepaid Expenses $12.7M $17.5M $17.7M $15.9M --
Other Current Assets $4.3M $3.3M $3.1M $8.7M --
Total Current Assets $913.5M $923.8M $1.2B $1.5B $1.8B
 
Property Plant And Equipment $19.6M $114.6M $99.7M $136.3M $203M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $100K $585K $2.8M $17M --
Total Assets $933.2M $1B $1.3B $1.7B $2.1B
 
Accounts Payable $23.6M $7.3M $24.8M $35.6M $45M
Accrued Expenses $13.1M $19M $31.8M $56.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $84K $19.1M $18.2M $29M --
Other Current Liabilities -- $3.2M -- -- --
Total Current Liabilities $228.2M $298.2M $416M $575.6M $714.9M
 
Long-Term Debt -- $58.6M $42.9M $77M $142.9M
Capital Leases -- -- -- -- --
Total Liabilities $229.8M $359.3M $462.1M $655.3M $859.8M
 
Common Stock -- -- -- -- $1.7B
Other Common Equity Adj $594K -$3.2M $9.8M $3.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $703.4M $679.7M $813.5M $1B $1.2B
 
Total Liabilities and Equity $933.2M $1B $1.3B $1.7B $2.1B
Cash and Short Terms $886.8M $885.9M $1.1B $1.5B $1.7B
Total Debt -- $58.6M $42.9M $77M $142.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$129.3M -$136.9M -$1.9M $32.4M $118.7M
Depreciation & Amoritzation $2.7M $8.6M $9M $11.9M $13.8M
Stock-Based Compensation $73.5M $104.9M $100.2M $129.2M $177M
Change in Accounts Receivable -$4.6M -$4.7M -$4.7M -$7.9M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $16.4M $27.1M $215.4M $311.1M $333.6M
 
Capital Expenditures $13.8M $19M $10.5M $15.2M $23.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6M -$19M -$10.5M -$70.8M -$133.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21.1M -$84K -- -- --
Repurchase of Common Stock -- -- -- -- $135M
Other Financing Activities $22.3M -$21.2M $4M $11.9M --
Cash From Financing $742.3M -$9.1M $25.3M $55.2M -$108.4M
 
Beginning Cash (CF) $886.8M $885.9M $1.1B $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $755M -$918K $230.2M $295.5M $91.5M
Ending Cash (CF) $1.6B $885M $1.3B $1.7B $1.6B
 
Levered Free Cash Flow $2.6M $8.1M $204.9M $295.8M $309.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$35.1M -$510K $12M $23M $82M
Depreciation & Amoritzation $1M $3M $2.4M $3.2M $4.1M
Stock-Based Compensation $23.1M $22.9M $21.3M $31M $44M
Change in Accounts Receivable -$1.6M $1.2M -$4M -$5.2M $2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $13.9M $32.9M $55.9M $77.6M $67.4M
 
Capital Expenditures $3.7M $4.2M $2.9M $4.1M $8.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M -$4.2M -$2.9M -$10.2M $42M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$19K -$23K -- -- --
Repurchase of Common Stock -- -- -- -- $143.2M
Other Financing Activities -$1.3M -$220K -$122K -$924K --
Cash From Financing $13.4M $3.6M $6.1M $7.9M -$133.2M
 
Beginning Cash (CF) $886.8M $885.9M $1.1B $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.9M $32.3M $59.1M $75.3M -$23.8M
Ending Cash (CF) $910.7M $918.2M $1.2B $1.5B $1.5B
 
Levered Free Cash Flow $10.2M $28.7M $53M $73.5M $59.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$132.4M -$131.8M -$1.8M $32.4M $125.9M
Depreciation & Amoritzation $2.8M $8.2M $8.7M $11.9M $14.6M
Stock-Based Compensation $75.3M $101M $96.7M $129.2M $187.7M
Change in Accounts Receivable -$4.7M -$4.5M -$4.5M -$7.9M -$5M
Change in Inventories -- -- -- -- --
Cash From Operations $16.7M $26.1M $207.8M $311M $353.9M
 
Capital Expenditures $14.1M $18.3M $10.1M $15.2M $25.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7M -$18.3M -$10.1M -$70.8M -$141.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21.1M -$84K -- -- --
Repurchase of Common Stock -- -- -- -- $143.2M
Other Financing Activities $22.3M -$21.2M $4M $11.9M --
Cash From Financing $760.1M -$8.7M $24.4M $55.2M -$114.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $773.2M -$883.9K $222.2M $295.4M $97.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7M $7.8M $197.8M $295.8M $328.7M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$131.8M -$1.8M $32.4M $125.9M --
Depreciation & Amoritzation $8.2M $8.7M $11.9M $14.6M --
Stock-Based Compensation $101M $96.7M $129.2M $187.7M --
Change in Accounts Receivable -$4.5M -$4.5M -$7.9M -$5M --
Change in Inventories -- -- -- -- --
Cash From Operations $26.1M $207.8M $311M $353.9M --
 
Capital Expenditures $18.3M $10.1M $15.2M $25.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.3M -$10.1M -$70.8M -$141.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$84K -- -- -- --
Repurchase of Common Stock -- -- -- $143.2M --
Other Financing Activities -$21.2M $4M $11.9M -$5.1M --
Cash From Financing -$8.7M $24.4M $55.2M -$114.9M --
 
Beginning Cash (CF) $3.4B $4.1B $5.3B $6.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$883.8K $222.2M $295.4M $97.1M --
Ending Cash (CF) $3.4B $4.3B $5.6B $6.2B --
 
Levered Free Cash Flow $7.8M $197.8M $295.8M $328.7M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is up 34.18% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 20.77% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 17.51% over the past day.

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

Show me the best stock