Financhill
Sell
20

ALRM Quote, Financials, Valuation and Earnings

Last price:
$51.19
Seasonality move :
9.39%
Day range:
$48.69 - $53.99
52-week range:
$48.23 - $71.98
Dividend yield:
0%
P/E ratio:
23.19x
P/S ratio:
3.27x
P/B ratio:
3.63x
Volume:
581K
Avg. volume:
429.3K
1-year change:
-24.87%
Market cap:
$2.6B
Revenue:
$939.8M
EPS (TTM):
$2.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $618M $749M $842.6M $881.7M $939.8M
Revenue Growth (YoY) 23.02% 21.19% 12.5% 4.64% 6.6%
 
Cost of Revenues $227.4M $305.9M $342.6M $325.2M $326.1M
Gross Profit $390.6M $443.1M $500M $556.5M $613.7M
Gross Profit Margin 63.2% 59.16% 59.34% 63.12% 65.3%
 
R&D Expenses $152.1M $177.7M $218.6M $245.1M $255.9M
Selling, General & Admin $154.6M $174.1M $199.4M $213.2M $220.1M
Other Inc / (Exp) $25.6M -$134K -$59K $4.6M -$2.7M
Operating Expenses $334.3M $381.5M $448.9M $489.7M $505.1M
Operating Income $56.3M $61.6M $51M $66.8M $108.5M
 
Net Interest Expenses $1.7M $15.4M -- -- --
EBT. Incl. Unusual Items $80.2M $46.1M $56.6M $97.8M $141.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M -$5.1M $962K $17.5M $19.3M
Net Income to Company $76.7M $51.2M $55.6M $80.3M $122.5M
 
Minority Interest in Earnings $1.2M $1.1M $707K $703K $1.6M
Net Income to Common Excl Extra Items $77.9M $52.3M $56.3M $81M $124.1M
 
Basic EPS (Cont. Ops) $1.59 $1.05 $1.13 $1.63 $2.50
Diluted EPS (Cont. Ops) $1.53 $1.01 $1.07 $1.53 $2.29
Weighted Average Basic Share $49M $49.9M $49.9M $49.8M $49.6M
Weighted Average Diluted Share $51M $51.9M $54.9M $54.6M $58M
 
EBITDA $120M $102.7M $102.5M $145.4M $196.3M
EBIT $82.8M $62M $59.7M $101.3M $153.2M
 
Revenue (Reported) $618M $749M $842.6M $881.7M $939.8M
Operating Income (Reported) $56.3M $61.6M $51M $66.8M $108.5M
Operating Income (Adjusted) $82.8M $62M $59.7M $101.3M $153.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $165.6M $195.3M $208.1M $226.2M $242.2M
Revenue Growth (YoY) 17.86% 17.95% 6.58% 8.7% 7.07%
 
Cost of Revenues $59.3M $82.4M $79.6M $81.2M $83.6M
Gross Profit $106.3M $112.9M $128.6M $145M $158.6M
Gross Profit Margin 64.21% 57.81% 61.77% 64.1% 65.49%
 
R&D Expenses $38.9M $47.6M $57.4M $61.3M $62M
Selling, General & Admin $46.6M $47.1M $48.9M $50.1M $58.7M
Other Inc / (Exp) $678K -$64K -$101K $5.8M -$1M
Operating Expenses $92.9M $102.1M $114.1M $119.3M $127.8M
Operating Income $13.4M $10.8M $14.5M $25.7M $30.9M
 
Net Interest Expenses $391K $4.1M -- -- --
EBT. Incl. Unusual Items $13.7M $6.6M $18.3M $39.4M $39.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$2.2M $490K $8.2M $8.9M
Net Income to Company $15.6M $8.8M $17.8M $31.2M $30.1M
 
Minority Interest in Earnings $328K $305K $295K $133K $195K
Net Income to Common Excl Extra Items $16M $9.1M $18.1M $31.3M $30.3M
 
Basic EPS (Cont. Ops) $0.32 $0.18 $0.36 $0.63 $0.61
Diluted EPS (Cont. Ops) $0.31 $0.18 $0.34 $0.59 $0.56
Weighted Average Basic Share $49.3M $50.1M $49.8M $49.9M $49.5M
Weighted Average Diluted Share $51.8M $52M $54.8M $54.7M $60.3M
 
EBITDA $24.3M $21M $29.9M $51.4M $54.4M
EBIT $14.2M $10.8M $19.1M $40.2M $43.4M
 
Revenue (Reported) $165.6M $195.3M $208.1M $226.2M $242.2M
Operating Income (Reported) $13.4M $10.8M $14.5M $25.7M $30.9M
Operating Income (Adjusted) $14.2M $10.8M $19.1M $40.2M $43.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $618M $749M $842.6M $881.7M $939.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $227.4M $305.9M $342.6M $325.2M $326.1M
Gross Profit $390.6M $443.1M $500M $556.5M $613.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $152.1M $177.7M $218.6M $245.1M $255.9M
Selling, General & Admin $154.6M $174.1M $199.4M $213.2M $220.1M
Other Inc / (Exp) $25.6M -$134K -$59K $4.6M -$2.7M
Operating Expenses $334.3M $381.5M $448.9M $489.7M $505.1M
Operating Income $56.3M $61.6M $51M $66.8M $108.5M
 
Net Interest Expenses $1.7M $15.4M -- -- --
EBT. Incl. Unusual Items $80.2M $46.1M $56.6M $97.8M $141.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M -$5.1M $962K $17.5M $19.3M
Net Income to Company $76.7M $51.2M $55.6M $80.3M $122.5M
 
Minority Interest in Earnings $1.2M $1.1M $707K $703K $1.6M
Net Income to Common Excl Extra Items $77.9M $52.3M $56.3M $81M $124.1M
 
Basic EPS (Cont. Ops) $1.59 $1.05 $1.13 $1.63 $2.49
Diluted EPS (Cont. Ops) $1.54 $1.01 $1.08 $1.54 $2.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $120M $102.7M $102.5M $145.4M $196.3M
EBIT $82.8M $62M $59.7M $101.3M $153.2M
 
Revenue (Reported) $618M $749M $842.6M $881.7M $939.8M
Operating Income (Reported) $56.3M $61.6M $51M $66.8M $108.5M
Operating Income (Adjusted) $82.8M $62M $59.7M $101.3M $153.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $749M $842.6M $881.7M $939.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $305.9M $342.6M $325.2M $326.1M --
Gross Profit $443.1M $500M $556.5M $613.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $177.7M $218.6M $245.1M $255.9M --
Selling, General & Admin $174.1M $199.4M $213.2M $220.1M --
Other Inc / (Exp) -$134K -$59K $4.6M -$2.7M --
Operating Expenses $381.5M $448.9M $489.7M $505.1M --
Operating Income $61.6M $51M $66.8M $108.5M --
 
Net Interest Expenses $15.4M $641K -- -- --
EBT. Incl. Unusual Items $46.1M $56.6M $97.8M $141.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $962K $17.5M $19.3M --
Net Income to Company $51.2M $55.6M $80.3M $122.5M --
 
Minority Interest in Earnings $1.1M $707K $703K $1.6M --
Net Income to Common Excl Extra Items $52.3M $56.3M $81M $124.1M --
 
Basic EPS (Cont. Ops) $1.05 $1.13 $1.63 $2.49 --
Diluted EPS (Cont. Ops) $1.01 $1.08 $1.54 $2.29 --
Weighted Average Basic Share $199.5M $199.7M $199.3M $198.6M --
Weighted Average Diluted Share $207.4M $219.5M $218.3M $231.8M --
 
EBITDA $102.7M $102.5M $145.4M $196.3M --
EBIT $62M $59.7M $101.3M $153.2M --
 
Revenue (Reported) $749M $842.6M $881.7M $939.8M --
Operating Income (Reported) $61.6M $51M $66.8M $108.5M --
Operating Income (Adjusted) $62M $59.7M $101.3M $153.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $253.5M $710.6M $622.2M $697M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $83.3M $105.5M $124.3M $130.6M $126.1M
Inventory $44.3M $75.3M $115.6M $96.1M $87.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.3M $26.2M $29.1M $33M $47.4M
Total Current Assets $397.4M $917.6M $891.1M $956.8M $1.5B
 
Property Plant And Equipment $78.3M $72.2M $86.1M $78.4M $116.6M
Long-Term Investments -- -- -- -- --
Goodwill $112.8M $112.9M $148.2M $154.5M $154.2M
Other Intangibles $103.3M $91.4M $82.5M $78.6M $63.2M
Other Long-Term Assets $18.2M $24.3M $37.4M $39.5M $41.3M
Total Assets $731.7M $1.2B $1.3B $1.4B $2B
 
Accounts Payable $38.2M $64.8M $53.1M $39M $65.6M
Accrued Expenses $11.4M $19.9M $17.5M $21.6M $29.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10M $10.3M $12.2M $12M $7.7M
Other Current Liabilities $4.3M $5.2M $5.4M $21.4M $16.3M
Total Current Liabilities $90.2M $129.3M $164.9M $175.3M $188.8M
 
Long-Term Debt $110M $425.3M $490.4M $493.5M $983.5M
Capital Leases -- -- -- -- --
Total Liabilities $253.2M $606M $706.5M $714.7M $1.3B
 
Common Stock $496K $504K $510K $519K $528K
Other Common Equity Adj -- -- -- $1.4M $815K
Common Equity $467.8M $613.2M $598.9M $688.5M $726.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.7M $12.9M $24M $36.3M $44.7M
Total Equity $478.4M $626.1M $622.8M $724.9M $771.3M
 
Total Liabilities and Equity $731.7M $1.2B $1.3B $1.4B $2B
Cash and Short Terms $253.5M $710.6M $622.2M $697M $1.2B
Total Debt $110M $425.3M $490.4M $493.5M $983.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $253.5M $710.6M $622.2M $697M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $83.3M $105.5M $124.3M $130.6M $126.1M
Inventory $44.3M $75.3M $115.6M $96.1M $87.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.3M $26.2M $29.1M $33M $47.4M
Total Current Assets $397.4M $917.6M $891.1M $956.8M $1.5B
 
Property Plant And Equipment $78.3M $72.2M $86.1M $78.4M $116.6M
Long-Term Investments -- -- -- -- --
Goodwill $112.8M $112.9M $148.2M $154.5M $154.2M
Other Intangibles $103.3M $91.4M $82.5M $78.6M $63.2M
Other Long-Term Assets $18.2M $24.3M $37.4M $39.5M $41.3M
Total Assets $731.7M $1.2B $1.3B $1.4B $2B
 
Accounts Payable $38.2M $64.8M $53.1M $39M $65.6M
Accrued Expenses $11.4M $19.9M $17.5M $21.6M $29.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10M $10.3M $12.2M $12M $7.7M
Other Current Liabilities $4.3M $5.2M $5.4M $21.4M $16.3M
Total Current Liabilities $90.2M $129.3M $164.9M $175.3M $188.8M
 
Long-Term Debt $110M $425.3M $490.4M $493.5M $983.5M
Capital Leases -- -- -- -- --
Total Liabilities $253.2M $606M $706.5M $714.7M $1.3B
 
Common Stock $496K $504K $510K $519K $528K
Other Common Equity Adj -- -- -- $1.4M $815K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.7M $12.9M $24M $36.3M $44.7M
Total Equity $478.4M $626.1M $622.8M $724.9M $771.3M
 
Total Liabilities and Equity $731.7M $1.2B $1.3B $1.4B $2B
Cash and Short Terms $253.5M $710.6M $622.2M $697M $1.2B
Total Debt $110M $425.3M $490.4M $493.5M $983.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76.7M $51.2M $55.6M $80.3M $122.5M
Depreciation & Amoritzation $37.3M $40.6M $42.7M $44.1M $43.1M
Stock-Based Compensation $29.2M $38.7M $52.7M $47.3M $41.2M
Change in Accounts Receivable -$10.1M -$23.9M -$24.3M -$10.5M $271K
Change in Inventories -$10.6M -$31.4M -$40.3M $21M $8.6M
Cash From Operations $102.1M $103.2M $56.9M $136M $206.4M
 
Capital Expenditures $20.5M $15.4M $28.6M $14.2M $13.2M
Cash Acquisitions -$26.3M -- -$36.9M -$11.4M -$11M
Cash From Investing -$20.3M -$20.4M -$68.3M -$26M -$24.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50M $500M -- -- $500M
Long-Term Debt Repaid -$3M -$110M -- -$3M --
Repurchase of Common Stock -$5.1M -- -$78.8M -$27.3M -$75M
Other Financing Activities -$1.5M -$21.3M -$1.5M -$5.1M -$88.6M
Cash From Financing $52M $374.4M -$76.3M -$31.9M $346.4M
 
Beginning Cash (CF) $119.6M $253.5M $710.6M $622.9M $701.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.8M $457.2M -$87.7M $78.1M $528.2M
Ending Cash (CF) $253.5M $710.6M $622.9M $701.1M $1.2B
 
Levered Free Cash Flow $81.6M $87.7M $28.3M $121.8M $193.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.6M $8.8M $17.8M $31.2M $30.1M
Depreciation & Amoritzation $10.1M $10.2M $10.8M $11.1M $11M
Stock-Based Compensation $8.3M $11.3M $14.6M $10.9M $9.6M
Change in Accounts Receivable -$3M -$15.3M -$6M -$21.6M -$6.2M
Change in Inventories -$3.4M -$18.8M -$3.3M $18.2M -$12.6M
Cash From Operations $35.4M $20M $34.4M $39.9M $56.3M
 
Capital Expenditures $5.6M $6.5M $556K $2.6M $4.2M
Cash Acquisitions -- -- -$5.2M -$1.5M -$4M
Cash From Investing -$32.5M -$6.5M -$5.7M -$4.2M -$8.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1M -- -- -$24K --
Repurchase of Common Stock -- -- -$27M -$14.4M --
Other Financing Activities -$719K -$4.5M -- -$2.6M --
Cash From Financing $3.4M -$3.2M -$27.8M -$16.6M $2.1M
 
Beginning Cash (CF) $247.2M $700.3M $622M $681.9M $1.2B
Foreign Exchange Rate Adjustment -- -- -- $123K $181K
Additions / Reductions $6.3M $10.3M $903K $19M $50.3M
Ending Cash (CF) $253.5M $710.6M $622.9M $701.1M $1.2B
 
Levered Free Cash Flow $29.8M $13.5M $33.9M $37.3M $52.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76.7M $51.2M $55.6M $80.3M $122.5M
Depreciation & Amoritzation $37.3M $40.6M $42.7M $44.1M $43.1M
Stock-Based Compensation $29.2M $38.7M $52.7M $47.3M $41.2M
Change in Accounts Receivable -$10.1M -$23.9M -$24.3M -$10.5M $271K
Change in Inventories -$10.6M -$31.4M -$40.3M $21M $8.6M
Cash From Operations $102.1M $103.2M $56.9M $136M $206.4M
 
Capital Expenditures $20.5M $15.4M $28.6M $14.2M $13.2M
Cash Acquisitions -- -- -$36.9M -$11.4M -$11M
Cash From Investing -$20.3M -$20.4M -$68.3M -$26M -$24.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50M $500M -- -- --
Long-Term Debt Repaid -$3M -$110M -- -$3M --
Repurchase of Common Stock -$5.1M -- -$78.8M -- --
Other Financing Activities -- -$21.3M -- -- --
Cash From Financing $52M $374.4M -$76.3M -$31.9M $346.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.8M $457.2M -$87.7M $78.1M $528.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $81.6M $87.7M $28.3M $121.8M $193.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $51.2M $55.6M $80.3M $122.5M --
Depreciation & Amoritzation $40.6M $42.7M $44.1M $43.1M --
Stock-Based Compensation $38.7M $52.7M $47.3M $41.2M --
Change in Accounts Receivable -$23.9M -$24.3M -$10.5M $271K --
Change in Inventories -$31.4M -$40.3M $21M $8.6M --
Cash From Operations $103.2M $56.9M $136M $206.4M --
 
Capital Expenditures $15.4M $28.6M $14.2M $13.2M --
Cash Acquisitions -- -$36.9M -$11.4M -$11M --
Cash From Investing -$20.4M -$68.3M -$26M -$24.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500M -- -- $500M --
Long-Term Debt Repaid -$110M -- -$3M -- --
Repurchase of Common Stock -- -$78.8M -$27.3M -$75M --
Other Financing Activities -$21.3M -- -$5.1M -$88.6M --
Cash From Financing $374.4M -$76.3M -$31.9M $346.4M --
 
Beginning Cash (CF) $2.3B $2.6B $2.5B $3.7B --
Foreign Exchange Rate Adjustment -- -- $66K -$109K --
Additions / Reductions $457.2M -$87.7M $78.1M $528.2M --
Ending Cash (CF) $2.7B $2.6B $2.6B $4.3B --
 
Levered Free Cash Flow $87.7M $28.3M $121.8M $193.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock