Financhill
Buy
79

ANGI Quote, Financials, Valuation and Earnings

Last price:
$13.93
Seasonality move :
5.36%
Day range:
$12.92 - $14.02
52-week range:
$10.25 - $20.70
Dividend yield:
0%
P/E ratio:
18.87x
P/S ratio:
2.11x
P/B ratio:
0.62x
Volume:
1.7M
Avg. volume:
1.2M
1-year change:
-26.4%
Market cap:
$616.8M
Revenue:
$1.2B
EPS (TTM):
$0.74
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.7B $1.8B $1.4B $1.2B
Revenue Growth (YoY) 10.69% 14.82% 4.68% -22.99% -12.78%
 
Cost of Revenues $268.8M $401.6M $428.7M $164.1M $146.2M
Gross Profit $1.2B $1.3B $1.3B $1.2B $1B
Gross Profit Margin 81.69% 76.18% 75.7% 87.92% 87.66%
 
R&D Expenses $68.8M $70.9M $73.8M $96.5M $95.4M
Selling, General & Admin $1.1B $1.3B $1.3B $1.1B $921.6M
Other Inc / (Exp) -$507K -$2.7M -$3.4M $1.3M -$1.2M
Operating Expenses $1.2B $1.3B $1.4B $1.2B $1B
Operating Income -$6.4M -$63.8M -$75.6M -$26.5M $21.9M
 
Net Interest Expenses $14.2M $23.5M $20.1M $20.1M $20.2M
EBT. Incl. Unusual Items -$19.3M -$102.5M -$94.6M -$28.2M $20.1M
Earnings of Discontinued Ops. -- -- -$38.8M -$10.3M --
Income Tax Expense -$15.2M -$32M -$5.4M $1.8M -$16.8M
Net Income to Company -$4.2M -$70.5M -$89.2M -$30M $36.8M
 
Minority Interest in Earnings $2.1M $884K $468K $629K $844K
Net Income to Common Excl Extra Items -$4.2M -$70.5M -$89.2M -$30M $36.8M
 
Basic EPS (Cont. Ops) -$0.01 -$1.42 -$2.55 -$0.08 $0.72
Diluted EPS (Cont. Ops) -$0.01 -$1.42 -$2.55 -$0.08 $0.71
Weighted Average Basic Share $498.2M $50.3M $50.3M $505.9M $500M
Weighted Average Diluted Share $498.2M $50.3M $50.3M $505.9M $506.7M
 
EBITDA $89.2M $19.9M $15.7M $75.1M $110.5M
EBIT -$6.4M -$63.8M -$75.6M -$26.5M $21.9M
 
Revenue (Reported) $1.5B $1.7B $1.8B $1.4B $1.2B
Operating Income (Reported) -$6.4M -$63.8M -$75.6M -$26.5M $21.9M
Operating Income (Adjusted) -$6.4M -$63.8M -$75.6M -$26.5M $21.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $461.6M $498M $351.2M $296.7M $265.6M
Revenue Growth (YoY) 18.38% 7.9% -29.48% -15.52% -10.48%
 
Cost of Revenues $118M $130.6M $38.8M $32.3M $24.4M
Gross Profit $343.5M $367.4M $312.4M $264.4M $241.3M
Gross Profit Margin 74.43% 73.77% 88.96% 89.11% 90.82%
 
R&D Expenses $17.7M $15.8M $21.5M $24.3M $20.7M
Selling, General & Admin $340.8M $362.7M $298.8M $232.3M $198.7M
Other Inc / (Exp) -$510K -$3.9M -$980K $885K --
Operating Expenses $358.5M $378.5M $320.3M $256.6M $219.5M
Operating Income -$15M -$11.1M -$7.9M $7.8M $21.8M
 
Net Interest Expenses $6M $5M $5M $5M $5.1M
EBT. Incl. Unusual Items -$21.5M -$18.4M -$9M $8.8M $20.8M
Earnings of Discontinued Ops. -- -- -$2.3M -- --
Income Tax Expense -$4.8M -$945K -$6.1M -$26.6M $10.2M
Net Income to Company -$16.7M -$17.4M -$1.9M $35.4M $10.6M
 
Minority Interest in Earnings $302K $40K $69K $202K --
Net Income to Common Excl Extra Items -$16.7M -$17.4M -$3M $35.4M $10.6M
 
Basic EPS (Cont. Ops) -$0.03 -$0.03 -$0.11 $0.07 $0.24
Diluted EPS (Cont. Ops) -$0.03 -$0.03 -$0.11 $0.07 $0.24
Weighted Average Basic Share $503.4M $503.2M $50.6M $498.5M $44.3M
Weighted Average Diluted Share $503.4M $503.2M $50.6M $505.3M $45.1M
 
EBITDA $3.6M $13.7M $17.3M $25.4M $33.7M
EBIT -$15M -$11.1M -$7.9M $7.8M $21.8M
 
Revenue (Reported) $461.6M $498M $351.2M $296.7M $265.6M
Operating Income (Reported) -$15M -$11.1M -$7.9M $7.8M $21.8M
Operating Income (Adjusted) -$15M -$11.1M -$7.9M $7.8M $21.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.9B $1.5B $1.2B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $350.2M $512.6M $239.9M $148.3M $109.9M
Gross Profit $1.3B $1.4B $1.2B $1.1B $947.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $73.2M $71.1M $91.5M $97M $93.9M
Selling, General & Admin $1.3B $1.4B $1.2B $945M $792.2M
Other Inc / (Exp) -$1.9M -$7.3M $3.7M $982K --
Operating Expenses $1.3B $1.4B $1.3B $1B $886.2M
Operating Income -$52.3M -$91.7M -$62.3M $27.3M $61.6M
 
Net Interest Expenses $25M $20.1M $20.1M $20.2M $20.2M
EBT. Incl. Unusual Items -$78.9M -$120M -$64M $27.8M $58.5M
Earnings of Discontinued Ops. -- -- -$27.5M -$8M --
Income Tax Expense -$20.7M -$19.5M -$3.4M -$12.9M $23.2M
Net Income to Company -$58.1M -$100.5M -$47M $40.6M $35.3M
 
Minority Interest in Earnings $1.7M $636K $703K $859K --
Net Income to Common Excl Extra Items -$58.1M -$100.5M -$60.6M $40.6M $35.3M
 
Basic EPS (Cont. Ops) -$0.12 -$0.67 -$1.76 $0.06 $0.75
Diluted EPS (Cont. Ops) -$0.12 -$0.67 -$1.76 $0.06 $0.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $24.1M -$8.1M $51.2M $117M $116.7M
EBIT -$52.3M -$91.7M -$62.3M $27.3M $61.6M
 
Revenue (Reported) $1.6B $1.9B $1.5B $1.2B $1.1B
Operating Income (Reported) -$52.3M -$91.7M -$62.3M $27.3M $61.6M
Operating Income (Adjusted) -$52.3M -$91.7M -$62.3M $27.3M $61.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.1B $917.2M $789.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $281.3M $392.4M $123M $107.1M $70.8M
Gross Profit $988.2M $1.1B $935.4M $810.1M $719M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54.5M $54.6M $72.4M $72.8M $71.4M
Selling, General & Admin $981.4M $1.1B $897.1M $717.5M $588.1M
Other Inc / (Exp) -$2.1M -$6.6M $440K $144K $1.5M
Operating Expenses $1B $1.1B $969.5M $790.4M $659.5M
Operating Income -$47.6M -$65.9M -$34.1M $19.7M $59.5M
 
Net Interest Expenses $18.5M $15.1M $15.1M $15.1M $15.2M
EBT. Incl. Unusual Items -$67.9M -$85.4M -$36.3M $19.6M $58M
Earnings of Discontinued Ops. -- -- -$2.2M -- --
Income Tax Expense -$23.2M -$10.7M -$3.8M -$18.5M $21.4M
Net Income to Company -$44.7M -$74.7M -$32.5M $38.1M $36.6M
 
Minority Interest in Earnings $626K $378K $614K $844K --
Net Income to Common Excl Extra Items -$44.7M -$74.7M -$32.5M $38.1M $36.6M
 
Basic EPS (Cont. Ops) -$0.09 -$0.15 -$0.70 $0.07 $0.77
Diluted EPS (Cont. Ops) -$0.09 -$0.15 -$0.70 $0.07 $0.76
Weighted Average Basic Share $1.5B $1.5B $151.7M $1.5B $141.3M
Weighted Average Diluted Share $1.5B $1.5B $151.7M $1.5B $143.3M
 
EBITDA $10.7M $417K $43.5M $85.5M $91.6M
EBIT -$47.6M -$65.9M -$34.1M $19.7M $59.5M
 
Revenue (Reported) $1.3B $1.4B $1.1B $917.2M $789.8M
Operating Income (Reported) -$47.6M -$65.9M -$34.1M $19.7M $59.5M
Operating Income (Adjusted) -$47.6M -$65.9M -$34.1M $19.7M $59.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $863.1M $428.3M $321.3M $364M $416.4M
Short Term Investments $50M -- -- -- --
Accounts Receivable, Net $92.3M $124.3M $109.2M $86M $61.5M
Inventory -- -- -- -- --
Prepaid Expenses $17.7M $24.7M $24M $21.5M $13.1M
Other Current Assets $5M $7.8M $3.1M $15.7M $4M
Total Current Assets $977.8M $585M $484.2M $487.2M $495.1M
 
Property Plant And Equipment $196.4M $188.1M $208.9M $155.5M $110M
Long-Term Investments $849K $2.3M $2.8M $3.8M $2.2M
Goodwill $891.8M $916M $882.9M $886M $883.4M
Other Intangibles $209.7M $193.8M $178.1M $170.8M $167.7M
Other Long-Term Assets $94.3M $76.2M $71.6M $54.5M $35.9M
Total Assets $2.4B $2B $1.9B $1.9B $1.8B
 
Accounts Payable $30.8M $38.9M $30.4M $29.5M $18.3M
Accrued Expenses $30M $36.2M $53.9M $25.6M $31.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.7M $17.1M $16.3M $17.8M $12.8M
Other Current Liabilities $55.2M $86M $82M $76.1M $69.2M
Total Current Liabilities $233.7M $278.4M $281.8M $258.7M $231.7M
 
Long-Term Debt $815.9M $583M $568M $547.6M $532.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $866.5M $856.4M $811.7M $767.9M
 
Common Stock $516K $522K $525K $529K $535K
Other Common Equity Adj $4.6M $3.3M -- -- -$2.5M
Common Equity $1.3B $1.1B $1B $1B $10.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $36.9M $10.9M $3M $3.7M --
Total Equity $1.3B $1.1B $1.1B $1B $1.1B
 
Total Liabilities and Equity $2.4B $2B $1.9B $1.9B $1.8B
Cash and Short Terms $863.1M $428.3M $321.3M $364M $416.4M
Total Debt $815.9M $583M $568M $547.6M $532.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $476.9M $328.9M $366.8M $395.3M $340.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $98.5M $150.1M $77.3M $52.4M $38.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $75.8M $80.7M $71.7M $51.9M --
Total Current Assets $610.7M $512.4M $515.8M $499.5M $407.4M
 
Property Plant And Equipment $116.8M $241.7M $121.2M $85.6M $93.1M
Long-Term Investments $1.2M $1.6M $571K $258K --
Goodwill $917.1M $903.1M $883.5M $888.1M --
Other Intangibles $198M $180M $170.3M $171.2M --
Other Long-Term Assets $192.1M $68.6M $56.5M $39.6M --
Total Assets $2.1B $2B $1.9B $1.9B $1.7B
 
Accounts Payable $39.5M $50.4M $52.8M $33.1M $38.9M
Accrued Expenses $203.8M $194.5M $195.8M $160.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $303.3M $300.1M $303.7M $243.6M $215.2M
 
Long-Term Debt $494.4M $495.1M $495.9M $496.6M $497.5M
Capital Leases -- -- -- -- --
Total Liabilities $901.7M $879.7M $860.5M $786.5M $753.3M
 
Common Stock $521K $524K $528K $534K $537K
Other Common Equity Adj $4.9M -$5.2M -$937K $3.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.4M $2.9M $3.6M -- --
Total Equity $1.2B $1.1B $1B $1.1B $994.1M
 
Total Liabilities and Equity $2.1B $2B $1.9B $1.9B $1.7B
Cash and Short Terms $476.9M $328.9M $366.8M $395.3M $340.7M
Total Debt $494.4M $495.1M $495.9M $496.6M $497.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.2M -$70.5M -$89.2M -$30M $36.8M
Depreciation & Amoritzation $95.5M $96.4M $91.3M $101.6M $88.7M
Stock-Based Compensation $83.6M $28.7M $50.8M $43.4M $34.8M
Change in Accounts Receivable -$79.8M -$114.1M -$111.9M -$58.2M -$45.4M
Change in Inventories -- -- -- -- --
Cash From Operations $188.4M $6.2M $27.1M $104.8M $155.9M
 
Capital Expenditures $52.5M $70.2M $115.5M $47.8M $50.5M
Cash Acquisitions $6.5M $53.5M -- -- $16M
Cash From Investing -$108.2M -$72.9M -$116.1M -$46.2M -$66.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$27.5M -$220M -- -- --
Repurchase of Common Stock $63.7M $35.4M $8.1M $10.9M $28.6M
Other Financing Activities -$71.8M -$89.8M -$9.1M -$6.1M -$25.2M
Cash From Financing $341.3M -$317.3M -$17.2M -$17M -$37.7M
 
Beginning Cash (CF) $813.1M $428.3M $321.3M $364M $416.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $422.1M -$384.1M -$107.3M $42.2M $52.2M
Ending Cash (CF) $1.2B $44.2M $212.8M $406.7M $469.2M
 
Levered Free Cash Flow $135.9M -$64M -$88.4M $57.1M $105.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16.7M -$17.4M -$1.9M $35.4M $10.6M
Depreciation & Amoritzation $28.1M $24.7M $25.1M $17.6M $11.9M
Stock-Based Compensation $8.8M $12.4M $10.6M $10M $6M
Change in Accounts Receivable -$43M -$18.3M -$21.6M -$325K -$6.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$33.4M $4.3M $11M $30.9M $21M
 
Capital Expenditures $16.3M $33.4M $13.8M $12.1M $16M
Cash Acquisitions $25.9M -- -- $16M --
Cash From Investing -$42.3M -$33.3M -$13.7M -$28.1M -$16M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $29.8M -- -- $7.5M $26.3M
Other Financing Activities -$2.1M -$2.1M -$656K -$16.9M --
Cash From Financing -$31.3M -$2.1M -$656K -$8.4M -$26.4M
 
Beginning Cash (CF) $476.9M $328.9M $366.8M $395.3M $340.7M
Foreign Exchange Rate Adjustment -$173K -$1.1M -$416K $655K -$314K
Additions / Reductions -$107.1M -$32.2M -$3.8M -$4.9M -$21.8M
Ending Cash (CF) $369.6M $295.6M $362.6M $391M $318.6M
 
Levered Free Cash Flow -$49.7M -$29.1M -$2.8M $18.8M $4.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$58.1M -$100.5M -$47M $40.6M $35.3M
Depreciation & Amoritzation $86M $94.8M $102.6M $89.7M $55.1M
Stock-Based Compensation $49M $47.1M $45.6M $37.9M $15.4M
Change in Accounts Receivable -$115.4M -$110.5M -$67.8M -$44.4M -$38.6M
Change in Inventories -- -- -- -- --
Cash From Operations $41.1M -$8.3M $104.5M $132M $115M
 
Capital Expenditures $66.9M $113.7M $56.1M $49.2M $53.8M
Cash Acquisitions $51.1M $4.6M -- $16M --
Cash From Investing -$67.2M -$118.1M -$56.4M -$64.2M -$53.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$237.2M -- -- -- --
Repurchase of Common Stock $44.7M $8.1M $3.4M $33.2M $105.6M
Other Financing Activities -$94.6M -$15.7M -$8.3M -$23.1M --
Cash From Financing -$352.9M -$19.5M -$11.7M -$40.3M -$115.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$377.8M -$148.4M $37.5M $28.4M -$54.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$25.8M -$122M $48.4M $82.7M $61.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$44.7M -$74.7M -$32.5M $38.1M $36.6M
Depreciation & Amoritzation $67.9M $66.3M $77.6M $65.7M $32.1M
Stock-Based Compensation $20.4M $38.8M $33.6M $28.1M $8.7M
Change in Accounts Receivable -$106.2M -$102.6M -$58.5M -$44.7M -$37.9M
Change in Inventories -- -- -- -- --
Cash From Operations $25.9M $11.4M $88.8M $115.9M $75M
 
Capital Expenditures $52.1M $95.5M $36.1M $37.5M $40.9M
Cash Acquisitions $48.9M -- -- $16M --
Cash From Investing -$50.2M -$95.3M -$35.6M -$53.6M -$40.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$220M -- -- -- --
Repurchase of Common Stock $35.4M $8.1M $3.4M $25.7M $102.7M
Other Financing Activities -$79.6M -$5.6M -$4.8M -$21.9M -$6.8M
Cash From Financing -$311.5M -$13.7M -$8.2M -$31.5M -$109.6M
 
Beginning Cash (CF) $1.8B $1.1B $1.1B $1.2B $1.1B
Foreign Exchange Rate Adjustment $373K -$2.1M $127K $448K -$484K
Additions / Reductions -$335.4M -$99.7M $45.1M $31.3M -$75.9M
Ending Cash (CF) $1.5B $979.5M $1.1B $1.2B $1B
 
Levered Free Cash Flow -$26.2M -$84.2M $52.7M $78.4M $34.1M

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock