Financhill
Buy
69

WK Quote, Financials, Valuation and Earnings

Last price:
$91.73
Seasonality move :
0.28%
Day range:
$91.11 - $93.71
52-week range:
$60.50 - $116.83
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.18x
P/B ratio:
--
Volume:
459.7K
Avg. volume:
669.9K
1-year change:
-8.36%
Market cap:
$5.2B
Revenue:
$738.7M
EPS (TTM):
-$0.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $351.6M $443.3M $537.9M $630M $738.7M
Revenue Growth (YoY) 18.03% 26.08% 21.34% 17.14% 17.24%
 
Cost of Revenues $90.2M $103.8M $129.9M $154.2M $172.1M
Gross Profit $261.4M $339.5M $408M $475.8M $566.6M
Gross Profit Margin 74.35% 76.58% 75.85% 75.52% 76.71%
 
R&D Expenses $94.8M $115.7M $151.7M $172.8M $192.9M
Selling, General & Admin $204.4M $253.1M $345M $397.6M $450.2M
Other Inc / (Exp) -$205K $3.2M $926K -$1.8M $563K
Operating Expenses $299.2M $368.4M $496.2M $570.3M $642.1M
Operating Income -$37.8M -$29M -$88.2M -$94.5M -$75.4M
 
Net Interest Expenses $14M $14M $6M $53.6M $12.9M
EBT. Incl. Unusual Items -$48.7M -$39.1M -$89M -$124.1M -$49.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$291K -$1.4M $1.9M $3.4M $5.6M
Net Income to Company -$48.4M -$37.7M -$90.9M -$127.5M -$55M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.4M -$37.7M -$90.9M -$127.5M -$55M
 
Basic EPS (Cont. Ops) -$1.00 -$0.74 -$1.72 -$2.36 -$0.99
Diluted EPS (Cont. Ops) -$1.00 -$0.74 -$1.72 -$2.36 -$0.99
Weighted Average Basic Share $48.4M $51.1M $53M $54.1M $55.4M
Weighted Average Diluted Share $48.4M $51.1M $53M $54.1M $55.4M
 
EBITDA -$33.5M -$23.7M -$78M -$83.4M -$64.4M
EBIT -$37.8M -$29M -$88.2M -$94.5M -$75.4M
 
Revenue (Reported) $351.6M $443.3M $537.9M $630M $738.7M
Operating Income (Reported) -$37.8M -$29M -$88.2M -$94.5M -$75.4M
Operating Income (Adjusted) -$37.8M -$29M -$88.2M -$94.5M -$75.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $112.7M $132.8M $158.2M $185.6M $224.2M
Revenue Growth (YoY) 27.92% 17.89% 19.06% 17.35% 20.77%
 
Cost of Revenues $26.4M $32.4M $38.4M $43.7M $46.4M
Gross Profit $86.3M $100.4M $119.8M $142M $177.8M
Gross Profit Margin 76.57% 75.6% 75.75% 76.47% 79.31%
 
R&D Expenses $29.8M $38.6M $41.7M $48.4M $51.4M
Selling, General & Admin $64.4M $92M $93.6M $115.3M $129.8M
Other Inc / (Exp) $3.8M $964K -$71K -$350K --
Operating Expenses $93.9M $130.5M $135.3M $163.7M $181.2M
Operating Income -$7.6M -$30.1M -$15.5M -$21.8M -$3.4M
 
Net Interest Expenses $3.5M $1.5M $47.4M $3.2M $3.2M
EBT. Incl. Unusual Items -$7.5M -$29.2M -$55.7M -$16M $2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$885K $467K $530K $959K -$626K
Net Income to Company -$6.6M -$29.7M -$56.3M -$17M $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$29.7M -$56.3M -$17M $2.8M
 
Basic EPS (Cont. Ops) -$0.13 -$0.56 -$1.04 -$0.31 $0.05
Diluted EPS (Cont. Ops) -$0.13 -$0.56 -$1.04 -$0.31 $0.05
Weighted Average Basic Share $51.4M $53.1M $54.3M $55.6M $56.3M
Weighted Average Diluted Share $51.4M $53.1M $54.3M $55.6M $58.2M
 
EBITDA -$6.1M -$27.4M -$12.8M -$18.8M -$718K
EBIT -$7.6M -$30.1M -$15.5M -$21.8M -$3.4M
 
Revenue (Reported) $112.7M $132.8M $158.2M $185.6M $224.2M
Operating Income (Reported) -$7.6M -$30.1M -$15.5M -$21.8M -$3.4M
Operating Income (Adjusted) -$7.6M -$30.1M -$15.5M -$21.8M -$3.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $416.3M $514.9M $607.2M $705.4M $845.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $98.3M $124.7M $150.7M $164.2M $190M
Gross Profit $318M $390.2M $456.5M $541.2M $655.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $108.7M $145.1M $168.3M $184.9M $210.6M
Selling, General & Admin $232.3M $332.1M $386.5M $429M $508.6M
Other Inc / (Exp) $2.8M $1.4M -$2M -$673K --
Operating Expenses $340.6M $477.2M $554.8M $612.8M $719.2M
Operating Income -$22.6M -$87M -$98.3M -$71.6M -$63.6M
 
Net Interest Expenses $14M $8.1M $51.9M $12.9M $12.8M
EBT. Incl. Unusual Items -$32.9M -$91.1M -$134.2M -$45.8M -$41.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $286K $3.1M $4.6M $5.5M
Net Income to Company -$31.4M -$91.4M -$137.2M -$50.4M -$46.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.4M -$91.4M -$137.2M -$50.4M -$46.8M
 
Basic EPS (Cont. Ops) -$0.62 -$1.73 -$2.54 -$0.91 -$0.84
Diluted EPS (Cont. Ops) -$0.62 -$1.73 -$2.54 -$0.91 -$0.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$17.9M -$78M -$87.1M -$60.7M -$52.2M
EBIT -$22.6M -$87M -$98.3M -$71.6M -$63.6M
 
Revenue (Reported) $416.3M $514.9M $607.2M $705.4M $845.5M
Operating Income (Reported) -$22.6M -$87M -$98.3M -$71.6M -$63.6M
Operating Income (Adjusted) -$22.6M -$87M -$98.3M -$71.6M -$63.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $322.5M $394.1M $463.4M $538.8M $645.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74.7M $95.5M $116.4M $126.4M $144.3M
Gross Profit $247.8M $298.5M $347M $412.4M $501.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $84.3M $113.6M $130.2M $142.3M $160M
Selling, General & Admin $181.4M $260.4M $301.8M $333.3M $391.6M
Other Inc / (Exp) $3.3M $1.5M -$1.5M -$309K -$969K
Operating Expenses $265.3M $374M $432.1M $474.5M $551.7M
Operating Income -$17.5M -$75.5M -$85.1M -$62.1M -$50.3M
 
Net Interest Expenses $10.5M $4.5M $50.4M $9.7M $9.6M
EBT. Incl. Unusual Items -$24.3M -$76.2M -$121.4M -$43.1M -$35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$846K $810K $1.9M $3.1M $3M
Net Income to Company -$23.4M -$77M -$123.3M -$46.2M -$38M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.4M -$77M -$123.3M -$46.2M -$38M
 
Basic EPS (Cont. Ops) -$0.46 -$1.46 -$2.28 -$0.84 -$0.68
Diluted EPS (Cont. Ops) -$0.46 -$1.46 -$2.28 -$0.84 -$0.68
Weighted Average Basic Share $152.8M $158.5M $162M $165.7M $168.6M
Weighted Average Diluted Share $152.8M $158.5M $162M $165.7M $170.4M
 
EBITDA -$13.9M -$68.1M -$76.7M -$54M -$41.8M
EBIT -$17.5M -$75.5M -$85.1M -$62.1M -$50.3M
 
Revenue (Reported) $322.5M $394.1M $463.4M $538.8M $645.6M
Operating Income (Reported) -$17.5M -$75.5M -$85.1M -$62.1M -$50.3M
Operating Income (Adjusted) -$17.5M -$75.5M -$85.1M -$62.1M -$50.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $530M $530.4M $430.8M $813.7M $816.9M
Short Term Investments $207.2M $230.1M $190.6M $557.6M $514.6M
Accounts Receivable, Net $68.9M $76.8M $106.3M $125.2M $148.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $9M $15.1M $18M $23.6M $22.2M
Total Current Assets $611.2M $625.9M $561.7M $969.9M $997.3M
 
Property Plant And Equipment $45.2M $46.6M $41M $36.9M $33.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $34.6M $109.7M $112.1M $196.8M
Other Intangibles $1.6M $10.4M $28.2M $22.9M $27.4M
Other Long-Term Assets $3.7M $5M $6.8M $4.7M $7.5M
Total Assets $707M $786.8M $819.6M $1.2B $1.4B
 
Accounts Payable $2.8M $4.1M $6.2M $5.2M $7.7M
Accrued Expenses $24.3M $26.7M $28.6M $38.2M $62.8M
Current Portion Of Long-Term Debt -- $298.7M -- -- --
Current Portion Of Capital Lease Obligations $6.2M $7.6M $6.2M $5.8M $5.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $281.8M $646.5M $406.9M $484.5M $592.4M
 
Long-Term Debt $323.4M $31.5M $366.9M $787.4M $787.8M
Capital Leases -- -- -- -- --
Total Liabilities $642.7M $713.8M $813.6M $1.3B $1.4B
 
Common Stock $49K $51K $53K $54K $56K
Other Common Equity Adj $230K -$288K -$6.7M $255K -$6.4M
Common Equity $64.3M $73M $6M -$89.4M -$41.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $64.3M $73M $6M -$89.4M -$41.7M
 
Total Liabilities and Equity $707M $786.8M $819.6M $1.2B $1.4B
Cash and Short Terms $530M $530.4M $430.8M $813.7M $816.9M
Total Debt $325.1M $331.7M $367.4M $787.9M $788.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $522.3M $433M $782.4M $776.9M $857.5M
Short Term Investments $231.2M $203.5M $377.5M $528.1M --
Accounts Receivable, Net $64.1M $82.3M $98.9M $137.9M $144.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.1M $14.1M $21.9M $21.1M --
Total Current Assets $602.9M $532.8M $910.2M $944M $1B
 
Property Plant And Equipment $43M $41.5M $35.3M $31.2M $30.7M
Long-Term Investments -- -- -- -- --
Goodwill $34.3M $103.1M $108.9M $202.1M --
Other Intangibles $8.2M $27.8M $23.6M $30.3M --
Other Long-Term Assets $4.6M $6M $5.4M $6.2M --
Total Assets $750.2M $776.6M $1.1B $1.3B $1.4B
 
Accounts Payable $4M $9.7M $4.9M $13.3M $11M
Accrued Expenses $18.6M $20.1M $23.3M $34.9M --
Current Portion Of Long-Term Debt $296.3M -- -- -- --
Current Portion Of Capital Lease Obligations $6M $6.2M $5M $4.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $616.7M $375.8M $438M $539.2M $692.5M
 
Long-Term Debt $30.6M $367.5M $785.1M $786M $716.7M
Capital Leases -- -- -- -- --
Total Liabilities $680M $782.1M $1.3B $1.4B $1.4B
 
Common Stock $51K $53K $54K $56K $56K
Other Common Equity Adj $208K -$16.7M -$6.4M $2.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $70.2M -$5.5M -$113.7M -$50.8M -$36.9M
 
Total Liabilities and Equity $750.2M $776.6M $1.1B $1.3B $1.4B
Cash and Short Terms $522.3M $433M $782.4M $776.9M $857.5M
Total Debt $328.7M $368.1M $785.6M $786.5M $788.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$48.4M -$37.7M -$90.9M -$127.5M -$55M
Depreciation & Amoritzation $4.3M $5.2M $10.2M $11.1M $11M
Stock-Based Compensation $45.8M $48.6M $70.7M $98.8M $102.2M
Change in Accounts Receivable -$8.7M -$8.1M -$30.5M -$20.5M -$23.2M
Change in Inventories -- -- -- -- --
Cash From Operations $33.2M $49.8M $11.3M $70.9M $87.7M
 
Capital Expenditures $2.2M $3.8M $3.6M $2.4M $1.6M
Cash Acquisitions -- $37.5M $99.2M -- $98.1M
Cash From Investing -$103.8M -$68.6M -$68M -$357.3M -$45.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $691.1M --
Long-Term Debt Repaid -$1.6M -$1.7M -$1.6M -$397.4M -$532K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.7M -$27.1M -$12.5M -$9.5M -$11.5M
Cash From Financing $11.1M -$3.4M -$1.6M $301.3M $6.7M
 
Beginning Cash (CF) $322.8M $300.4M $240.2M $256.1M $302.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.9M -$22.4M -$60.2M $16.5M $45.6M
Ending Cash (CF) $264.4M $277.7M $178.1M $274.3M $344.4M
 
Levered Free Cash Flow $31.1M $46.1M $7.7M $68.5M $86.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.6M -$29.7M -$56.3M -$17M $2.8M
Depreciation & Amoritzation $1.4M $2.7M $2.7M $3M $2.7M
Stock-Based Compensation $12.7M $20.3M $19.4M $27.5M $30.2M
Change in Accounts Receivable $1.4M -$8.5M -$16.8M -$16.9M -$24M
Change in Inventories -- -- -- -- --
Cash From Operations $16.3M $4.9M $15M $18.9M $46.2M
 
Capital Expenditures $835K $1.1M $943K $287K $136K
Cash Acquisitions $35.1M -- -- -$187K --
Cash From Investing -$38.5M -$2.6M -$109M -$49.6M -$10.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $691.1M -- --
Long-Term Debt Repaid -$430K -$454K -$397M -$134K --
Repurchase of Common Stock -- -- -- -- $10M
Other Financing Activities -$15.8M -$738K -$984K -$1.2M --
Cash From Financing -$8.4M $3.5M $301.2M $8.7M -$3.6M
 
Beginning Cash (CF) $291.1M $229.5M $404.9M $248.8M $316.6M
Foreign Exchange Rate Adjustment -$405K -$2.5M -$1.2M $2.4M -$819K
Additions / Reductions -$31.1M $3.2M $205.9M -$19.7M $31.7M
Ending Cash (CF) $259.7M $230.3M $609.6M $231.5M $347.5M
 
Levered Free Cash Flow $15.5M $3.8M $14M $18.6M $46M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$31.4M -$91.4M -$137.2M -$50.4M -$46.8M
Depreciation & Amoritzation $4.7M $9M $11.2M $10.9M $11.4M
Stock-Based Compensation $45.7M $67.3M $94.6M $96.6M $112.9M
Change in Accounts Receivable -$8.5M -$19.3M -$19M -$34.6M -$7.4M
Change in Inventories -- -- -- -- --
Cash From Operations $53.9M $21.9M $45.3M $68.1M $133.1M
 
Capital Expenditures $2.8M $3.5M $3.2M $1.1M $2.8M
Cash Acquisitions $35.1M $101.6M -- $98.1M -$1K
Cash From Investing -$175.1M -$83M -$170.8M -$233.7M -$10.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.7M -$1.8M -$397.5M -$524K --
Repurchase of Common Stock -- -- -- -- $60.1M
Other Financing Activities -$35.2M -$14.1M -$11.3M -$11.5M --
Cash From Financing -$14.3M $3.8M $298.8M $6.9M -$56.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$135M -$61.6M $175.4M -$156.1M $67.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $51.2M $18.4M $42.1M $66.9M $130.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23.4M -$77M -$123.3M -$46.2M -$38M
Depreciation & Amoritzation $3.6M $7.4M $8.4M $8.1M $8.5M
Stock-Based Compensation $35.4M $54.1M $78M $75.9M $86.6M
Change in Accounts Receivable $5M -$6.2M $5.4M -$8.7M $7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $40.6M $12.6M $46.5M $43.7M $89.1M
 
Capital Expenditures $2.6M $2.3M $1.9M $670K $2M
Cash Acquisitions $35.1M $99.2M -- $98.1M --
Cash From Investing -$64.9M -$79.2M -$182M -$58.5M -$23.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $691.1M -- --
Long-Term Debt Repaid -$1.3M -$1.3M -$397.2M -$395K -$277K
Repurchase of Common Stock -- -- -- -- $60.1M
Other Financing Activities -$23.7M -$10.7M -$9.4M -$11.4M -$13.5M
Cash From Financing -$7.3M -$143K $300.3M $5.9M -$57.5M
 
Beginning Cash (CF) $944.5M $758.8M $799.3M $812.7M $844.3M
Foreign Exchange Rate Adjustment -$79K -$4.1M -$82K $925K $6.2M
Additions / Reductions -$31.7M -$70.9M $164.7M -$8M $14.3M
Ending Cash (CF) $912.7M $683.8M $963.9M $805.7M $864.8M
 
Levered Free Cash Flow $38M $10.3M $44.6M $43.1M $87.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock