Financhill
Buy
51

APP Quote, Financials, Valuation and Earnings

Last price:
$373.53
Seasonality move :
7.43%
Day range:
$438.18 - $471.97
52-week range:
$200.50 - $745.61
Dividend yield:
0%
P/E ratio:
57.57x
P/S ratio:
28.43x
P/B ratio:
104.74x
Volume:
10.6M
Avg. volume:
6.2M
1-year change:
21.73%
Market cap:
$154.4B
Revenue:
$4.7B
EPS (TTM):
$7.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $2.8B $3B $3.3B $4.7B
Revenue Growth (YoY) 45.97% 92.48% 8.36% 8.47% 43.44%
 
Cost of Revenues $555.6M $1B $1.3B $1.1B $1.2B
Gross Profit $895.5M $1.8B $1.7B $2.2B $3.5B
Gross Profit Margin 61.71% 63.81% 56.31% 65.69% 73.65%
 
R&D Expenses $180.7M $366.4M $507.6M $592.4M $638.7M
Selling, General & Admin $694.2M $1.3B $1.1B $983.3M $1B
Other Inc / (Exp) -$78.5M -$535K $14.5M $8M $20.8M
Operating Expenses $874.9M $1.6B $1.5B $1.5B $1.6B
Operating Income $20.6M $150M $201M $651.6M $1.9B
 
Net Interest Expenses $77.9M $86.3M $171.9M $271.3M $289.9M
EBT. Incl. Unusual Items -$135.7M $46.3M -$205.2M $380.6M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.8M $11M -$12.2M $23.9M -$3.8M
Net Income to Company -$125.9M $35.3M -$192.9M $356.7M $1.6B
 
Minority Interest in Earnings $747K -$108K -$201K -- --
Net Income to Common Excl Extra Items -$125.2M $31.6M -$192.9M $354.9M $1.6B
 
Basic EPS (Cont. Ops) -$0.35 $0.08 -$0.52 $1.01 $4.68
Diluted EPS (Cont. Ops) -$0.35 $0.08 -$0.52 $0.98 $4.53
Weighted Average Basic Share $358M $375.1M $371.6M $352M $336.9M
Weighted Average Diluted Share $358M $375.1M $371.6M $362.6M $347.8M
 
EBITDA $197.1M $581.1M $748M $1.1B $2.3B
EBIT -$57.8M $150M $201M $651.6M $1.9B
 
Revenue (Reported) $1.5B $2.8B $3B $3.3B $4.7B
Operating Income (Reported) $20.6M $150M $201M $651.6M $1.9B
Operating Income (Adjusted) -$57.8M $150M $201M $651.6M $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $727M $713.1M $864.3M $835.2M $1.4B
Revenue Growth (YoY) 90.43% -1.91% 21.2% -3.36% 68.23%
 
Cost of Revenues $260.8M $317.6M $281.9M $134.6M $188.7M
Gross Profit $466.1M $395.5M $582.4M $700.6M $1.2B
Gross Profit Margin 64.12% 55.46% 67.39% 83.88% 86.57%
 
R&D Expenses $108.5M $122.1M $159.3M $80.8M $43.9M
Selling, General & Admin $319.3M $240.8M $253.6M $243.7M $107.3M
Other Inc / (Exp) -$9.2M -- -- -- --
Operating Expenses $421.1M $340.8M $395.8M $165.4M $129.3M
Operating Income $45M $54.7M $186.5M $535.1M $1.1B
 
Net Interest Expenses $18.8M $48.6M $78.6M $74.9M $51.4M
EBT. Incl. Unusual Items $17.1M $1.6M $109.2M $467.7M $1B
Earnings of Discontinued Ops. -- -- -- $1.3M --
Income Tax Expense $16.9M -$22.1M $586K $34.7M $185.4M
Net Income to Company $142K $23.7M $108.6M $434.4M $835.5M
 
Minority Interest in Earnings -$36K -$109K -- -- --
Net Income to Common Excl Extra Items $141K $23.5M $107.8M $433M $835.5M
 
Basic EPS (Cont. Ops) $0.00 $0.06 $0.32 $1.29 $2.47
Diluted EPS (Cont. Ops) -- $0.06 $0.30 $1.25 $2.45
Weighted Average Basic Share $373.6M $369.4M $341.4M $336.9M $338.5M
Weighted Average Diluted Share $373.6M $378.5M $356.9M $348.2M $341M
 
EBITDA $164.5M $218.5M $308.3M $634.8M $1.1B
EBIT $45M $54.7M $186.5M $535.1M $1.1B
 
Revenue (Reported) $727M $713.1M $864.3M $835.2M $1.4B
Operating Income (Reported) $45M $54.7M $186.5M $535.1M $1.1B
Operating Income (Adjusted) $45M $54.7M $186.5M $535.1M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $2.9B $3B $3.6B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $940.1M $1.2B $1.2B $871.4M $990.3M
Gross Profit $1.6B $1.7B $1.8B $2.7B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $327.6M $509M $559.8M $486M $380.3M
Selling, General & Admin $1.2B $1.2B $961.2M $1B $721.6M
Other Inc / (Exp) -$2.2M $2.5M $25.6M $10.4M --
Operating Expenses $1.5B $1.7B $1.4B $1.2B $990M
Operating Income $86.6M $47.9M $362.1M $1.5B $3.5B
 
Net Interest Expenses $93.1M $138.3M $258.8M $290.8M $249.9M
EBT. Incl. Unusual Items -$8.7M -$110.4M $135.5M $1.2B $3B
Earnings of Discontinued Ops. -- -- -- $10.3M $47.7M
Income Tax Expense $6.3M -$28.4M $30.5M $90M $255.4M
Net Income to Company -$15M -$82M $105M $1.2B $2.8B
 
Minority Interest in Earnings -$149K -$160K -- -- --
Net Income to Common Excl Extra Items -$16.2M -$82.5M $103.8M $1.1B $2.8B
 
Basic EPS (Cont. Ops) -$0.05 -$0.22 $0.31 $3.42 $8.04
Diluted EPS (Cont. Ops) -- -$0.22 $0.29 $3.30 $7.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $495.8M $609.1M $861.4M $2B $3.8B
EBIT $86.6M $47.9M $362.1M $1.5B $3.5B
 
Revenue (Reported) $2.5B $2.9B $3B $3.6B $5.5B
Operating Income (Reported) $86.6M $47.9M $362.1M $1.5B $3.5B
Operating Income (Adjusted) $86.6M $47.9M $362.1M $1.5B $3.5B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2.1B $2.3B $2.6B $4.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $936.2M $836M $581M $646.1M --
Gross Profit $1.2B $1.5B $2B $3.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $389.4M $441.6M $335.2M $210.8M --
Selling, General & Admin $864M $724M $755.4M $446.8M --
Other Inc / (Exp) $2M $25.6M $10.4M -$203.4M --
Operating Expenses $1.2B $1.1B $761.4M $586.2M --
Operating Income -$10.6M $382M $1.3B $2.9B --
 
Net Interest Expenses $117.1M $204.1M $223.5M $155.7M --
EBT. Incl. Unusual Items -$139M $201.7M $1.1B $2.5B --
Earnings of Discontinued Ops. -- -- $10.3M $47.7M --
Income Tax Expense -$25.6M $17.2M $83.3M $339.5M --
Net Income to Company -$113.4M $184.5M $980.6M $2.2B --
 
Minority Interest in Earnings -$201K -- -- -- --
Net Income to Common Excl Extra Items -$113.6M $183.4M $968.6M $2.2B --
 
Basic EPS (Cont. Ops) -$0.30 $0.53 $2.91 $6.27 --
Diluted EPS (Cont. Ops) -$0.31 $0.51 $2.81 $6.21 --
Weighted Average Basic Share $1.1B $1.1B $1B $1B --
Weighted Average Diluted Share $1.1B $1.1B $1B $1B --
 
EBITDA $434.9M $751.9M $1.6B $3.1B --
EBIT -$10.6M $382M $1.3B $2.9B --
 
Revenue (Reported) $2.1B $2.3B $2.6B $4.1B --
Operating Income (Reported) -$10.6M $382M $1.3B $2.9B --
Operating Income (Adjusted) -$10.6M $382M $1.3B $2.9B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $317.2M $2.6B $1.1B $502.2M $741.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $297M $514.5M $702.8M $953.8M $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $48.8M $150M $155.8M $160.2M $156.5M
Total Current Assets $663M $3.2B $1.9B $1.6B $2.3B
 
Property Plant And Equipment $112.9M $134.6M $138.9M $221.5M $198.6M
Long-Term Investments -- -- $32.3M $56.7M $145.4M
Goodwill $249.8M $966.4M $1.8B $1.8B $1.8B
Other Intangibles $1.1B $1.7B $1.7B $1.3B $896.7M
Other Long-Term Assets $42.6M $118.2M $268.4M $386M $658.4M
Total Assets $2.2B $6.2B $5.8B $5.4B $5.9B
 
Accounts Payable $147.3M $258.2M $273.2M $371.7M $563.4M
Accrued Expenses $13M $11.8M $41.5M $75.1M $64.6M
Current Portion Of Long-Term Debt $15.2M $25.8M $33.3M $215M --
Current Portion Of Capital Lease Obligations $25M $40.4M $14.3M $13.6M $14.8M
Other Current Liabilities $18.8M $17.4M $15.3M $13.1M --
Total Current Liabilities $598.1M $640.1M $579M $944.1M $1.1B
 
Long-Term Debt $1.6B $3.3B $3.3B $3.1B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $4B $3.9B $4.1B $4.8B
 
Common Stock $399.6M $11K $11K $11K $11K
Other Common Equity Adj $604K -$45.5M -$83.4M -$65.3M -$103.1M
Common Equity -$558.1M $2.1B $1.9B $1.3B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $309K $201K -- -- --
Total Equity -$158.2M $2.1B $1.9B $1.3B $1.1B
 
Total Liabilities and Equity $2.2B $6.2B $5.8B $5.4B $5.9B
Cash and Short Terms $317.2M $2.6B $1.1B $502.2M $741.4M
Total Debt $1.6B $3.3B $3.3B $3.3B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $943.5M $332.5M $567.6M $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $412.9M $665.5M $849.1M $1.2B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $163.9M $215.3M $119.2M $120.4M --
Total Current Assets $1.6B $1.8B $1.3B $1.9B $3.5B
 
Property Plant And Equipment $140.3M $130.8M $155.2M $177.1M $130.8M
Long-Term Investments -- $20.6M $54.2M $147M $127.2M
Goodwill $997.7M $1.8B $1.8B $1.9B --
Other Intangibles $1.8B $1.9B $1.4B $1B --
Other Long-Term Assets $44.6M $198M $349.1M $514.1M --
Total Assets $4.6B $5.8B $5B $5.4B $6.3B
 
Accounts Payable $208.5M $261.5M $281.1M $427.8M $516.4M
Accrued Expenses $131.9M $137.3M $181.7M $240.3M --
Current Portion Of Long-Term Debt $18.3M $33.3M $215M -- --
Current Portion Of Capital Lease Obligations $21.3M $13.6M $13.8M -- --
Other Current Liabilities $17.8M $6.8M $13.4M -- --
Total Current Liabilities $569.8M $543.6M $805.5M $779.5M $1.1B
 
Long-Term Debt $1.8B $3.2B $3B $3.5B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $3.9B $3.9B $4.5B $4.9B
 
Common Stock $11K $11K $11K $11K $11K
Other Common Equity Adj -$27.6M -$140.1M -$93.7M -$54.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $160K -- -- -- --
Total Equity $2B $1.9B $1.1B $938.2M $1.5B
 
Total Liabilities and Equity $4.6B $5.8B $5B $5.4B $6.3B
Cash and Short Terms $1.1B $943.5M $332.5M $567.6M $1.7B
Total Debt $1.8B $3.3B $3.2B $3.5B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$125.9M $35.3M -$192.9M $356.7M $1.6B
Depreciation & Amoritzation -- $431.1M $547.1M $489M $448.7M
Stock-Based Compensation $62.4M $133.2M $191.6M $363.1M $369.4M
Change in Accounts Receivable -$113.2M -$201.9M -$174.8M -$261.3M -$467M
Change in Inventories -- -- -- -- --
Cash From Operations $222.9M $361.9M $412.8M $1.1B $2.1B
 
Capital Expenditures $3.2M $5.5M $6.6M $4.2M $4.8M
Cash Acquisitions -$674.7M $1.2B $1.3B $63.9M $25.6M
Cash From Investing -$679.9M -$1.2B -$1.4B -$77.8M -$106.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $481.3M $2.3B -- $395.3M $4.6B
Long-Term Debt Repaid -$74M -$746.7M -$49.9M -$518.2M -$4.2B
Repurchase of Common Stock -$1.8M -- $338.9M $1.2B $981.3M
Other Financing Activities -$39.3M -$267M -$169.1M -$312.1M -$1.2B
Cash From Financing $377.9M $3.1B -$526.8M -$1.6B -$1.7B
 
Beginning Cash (CF) $396.2M $2.6B $1.1B $502.2M $741.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$79.2M $2.3B -$1.5B -$578.3M $239.3M
Ending Cash (CF) $317.2M $4.8B -$414M -$75.4M $977.5M
 
Levered Free Cash Flow $219.6M $356.4M $406.2M $1.1B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $142K $23.7M $108.6M $434.4M $835.5M
Depreciation & Amoritzation $119.4M $163.8M $121.8M $99.6M $35.1M
Stock-Based Compensation $34.7M $42.1M $110.8M $81.6M $33.1M
Change in Accounts Receivable -$30.1M $24.1M -$180.1M -$112.3M -$35.2M
Change in Inventories -- -- -- -- --
Cash From Operations $124.6M $174.5M $199.1M $550.7M $1.1B
 
Capital Expenditures $1.7M $2.2M $2.3M -- --
Cash Acquisitions $181.8M $41.3M $13.5M -- --
Cash From Investing -$183.1M -$42M -$15.8M -$6.4M -$19.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $395.3M -- --
Long-Term Debt Repaid -$9.6M -$14.1M -$473.8M -$8.9M --
Repurchase of Common Stock -- $94.9M $581.5M $228.4M $501.9M
Other Financing Activities -$74.1M -$33.3M -$75.4M -$213.4M --
Cash From Financing -$75.2M -$136.4M -$724.2M -$441.1M -$560.3M
 
Beginning Cash (CF) $1B $943.5M $332.5M $567.6M $1.7B
Foreign Exchange Rate Adjustment -$457K -$4.1M -$2.8M $3.9M $757K
Additions / Reductions -$134.1M -$8.1M -$543.7M $107.1M $474.3M
Ending Cash (CF) $915M $931.3M -$214.1M $678.7M $2.1B
 
Levered Free Cash Flow $122.9M $172.3M $196.8M $550.7M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15M -$82M $105M $1.2B $2.8B
Depreciation & Amoritzation -- $561.2M $471.5M $440M $289.9M
Stock-Based Compensation $134.9M $185.3M $322.7M $363.6M $224M
Change in Accounts Receivable -$186.2M -$241.3M -$182.3M -$352M -$556.2M
Change in Inventories -- -- -- -- --
Cash From Operations $377M $334.6M $880.7M $1.7B $3.4B
 
Capital Expenditures $3.8M $6.8M $12M -$6.3M $4.8M
Cash Acquisitions -$1.3B $1.3B $55.9M $12.1M $25.6M
Cash From Investing -$1.3B -$1.4B -$48.7M -$113.2M $403.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $994.7M -- $395.3M $1.1B --
Long-Term Debt Repaid -$727.3M -$61.1M -$504.8M -$714.4M --
Repurchase of Common Stock -- $338.9M $1.2B $980.7M $1.8B
Other Financing Activities -$256.3M -$157.7M -$210.1M -$809.2M --
Cash From Financing $1.8B $975.5M -$1.4B -$1.4B -$2.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $846.5M -$106.1M -$611M $235.1M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $372.8M $327.8M $868.8M $1.7B $3.4B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$113.4M $184.5M $980.6M $2.2B --
Depreciation & Amoritzation $445.5M $369.9M $320.8M $162M --
Stock-Based Compensation $143.9M $275.1M $275.5M $130.2M --
Change in Accounts Receivable -$139.4M -$146.8M -$237.5M -$326.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $249.6M $717.5M $1.4B $2.7B --
 
Capital Expenditures $5.2M $10.5M -- -- --
Cash Acquisitions $1.3B $51.8M -- -- --
Cash From Investing -$1.4B -$71M -$106.4M $403.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $395.3M $1.1B $200M --
Long-Term Debt Repaid -$35.6M -$490.5M -$686.8M -$200M --
Repurchase of Common Stock $338.9M $1.2B $980.7M $1.8B --
Other Financing Activities -$122.4M -$163.3M -$660.4M -$282M --
Cash From Financing -$471.4M -$1.4B -$1.2B -$2.1B --
 
Beginning Cash (CF) $3.3B $2.5B $1.5B $3.4B --
Foreign Exchange Rate Adjustment -$11.4M -$2.2M $510K $8.7M --
Additions / Reductions -$1.6B -$748M $65.4M $969.9M --
Ending Cash (CF) $1.7B $1.7B $1.5B $4.4B --
 
Levered Free Cash Flow $244.4M $707M $1.4B $2.7B --

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
56
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock