Financhill
Sell
50

CERT Quote, Financials, Valuation and Earnings

Last price:
$8.91
Seasonality move :
-1.02%
Day range:
$8.81 - $9.05
52-week range:
$8.03 - $15.69
Dividend yield:
0%
P/E ratio:
131.93x
P/S ratio:
3.45x
P/B ratio:
1.33x
Volume:
1.3M
Avg. volume:
2.3M
1-year change:
-16.73%
Market cap:
$1.4B
Revenue:
$385.1M
EPS (TTM):
$0.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $243.5M $286.1M $335.6M $354.3M $385.1M
Revenue Growth (YoY) 16.8% 17.48% 17.32% 5.57% 8.7%
 
Cost of Revenues $140.6M $152.5M $175.7M $186.5M $208.1M
Gross Profit $102.9M $133.6M $159.9M $167.8M $177M
Gross Profit Margin 42.26% 46.71% 47.64% 47.35% 45.97%
 
R&D Expenses $19.6M $20.4M $28.2M $34.2M $37.1M
Selling, General & Admin $107.7M $99.7M $99.2M $127.4M $141.7M
Other Inc / (Exp) -$465K -$117K $4M -$38.4M $6.1M
Operating Expenses $127.3M $106M $124M $153.7M $158.2M
Operating Income -$24.4M $27.6M $35.9M $14.1M $18.8M
 
Net Interest Expenses $25.3M $16.8M $17.8M $22.9M $21.5M
EBT. Incl. Unusual Items -$50.2M -$3.4M $18.8M -$55.1M -$17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$784K $9.9M $4M $214K -$5.1M
Net Income to Company -$49.4M -$13.3M $14.7M -$55.4M -$12.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$49.4M -$13.3M $14.7M -$55.4M -$12.1M
 
Basic EPS (Cont. Ops) -$0.32 -$0.09 $0.09 -$0.35 -$0.08
Diluted EPS (Cont. Ops) -$0.32 -$0.09 $0.09 -$0.35 -$0.08
Weighted Average Basic Share $153M $149.8M $156.9M $158.9M $160.4M
Weighted Average Diluted Share $153M $149.8M $159.4M $158.9M $160.4M
 
EBITDA $18.3M $72.7M $88.4M $70.1M $86.8M
EBIT -$24.4M $27.6M $35.9M $14.1M $18.8M
 
Revenue (Reported) $243.5M $286.1M $335.6M $354.3M $385.1M
Operating Income (Reported) -$24.4M $27.6M $35.9M $14.1M $18.8M
Operating Income (Adjusted) -$24.4M $27.6M $35.9M $14.1M $18.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $73.9M $84.7M $85.6M $94.8M $104.6M
Revenue Growth (YoY) 22.59% 14.55% 1.03% 10.8% 10.33%
 
Cost of Revenues $38.9M $43.8M $47.4M $50.6M $53.7M
Gross Profit $35.1M $40.9M $38.2M $44.2M $50.9M
Gross Profit Margin 47.4% 48.27% 44.61% 46.66% 48.67%
 
R&D Expenses $4.5M $6.3M $9M $8.3M $10.3M
Selling, General & Admin $31.3M $23.7M $35M $33.4M $37.6M
Other Inc / (Exp) $657K $2.9M -$41.9M $932K --
Operating Expenses $28.1M $29.2M $42.6M $36.3M $44.1M
Operating Income $7M $11.7M -$4.4M $8M $6.8M
 
Net Interest Expenses $3.3M $5.2M $5.9M $5.2M $5M
EBT. Incl. Unusual Items -$3.4M $8.5M -$53.6M -$1.7M -$267K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $4.6M -$4.6M -$290K -$1.8M
Net Income to Company -$1.8M $3.9M -$49M -$1.4M $1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M $3.9M -$49M -$1.4M $1.5M
 
Basic EPS (Cont. Ops) -$0.01 $0.03 -$0.31 -$0.01 $0.01
Diluted EPS (Cont. Ops) -$0.01 $0.02 -$0.31 -$0.01 $0.01
Weighted Average Basic Share $149M $157.1M $159.2M $160.6M $160.4M
Weighted Average Diluted Share $149M $159.6M $159.2M $160.6M $160.6M
 
EBITDA $17.7M $25M $9.8M $24.8M $25.5M
EBIT $7M $11.7M -$4.4M $8M $6.8M
 
Revenue (Reported) $73.9M $84.7M $85.6M $94.8M $104.6M
Operating Income (Reported) $7M $11.7M -$4.4M $8M $6.8M
Operating Income (Adjusted) $7M $11.7M -$4.4M $8M $6.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $275.4M $324.4M $353M $372.8M $415.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $157.4M $173.1M $182.9M $202M $216.3M
Gross Profit $118M $151.2M $170.1M $170.8M $199.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.4M $28.1M $32.8M $37.4M $37.5M
Selling, General & Admin $137M $98.5M $111.3M $149.6M $135.5M
Other Inc / (Exp) -$727K $5.9M -$42.6M $6.8M --
Operating Expenses $152.2M $122M $139.2M $169.4M $171.2M
Operating Income -$34.2M $29.2M $30.8M $1.4M $28.1M
 
Net Interest Expenses $19M $15.6M $22.5M $22.4M $19.6M
EBT. Incl. Unusual Items -$63.1M $14.9M -$39M -$31.7M $12.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $19M -$5.3M -$664K $1.8M
Net Income to Company -$58M -$4.1M -$33.7M -$31.1M $10.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58M -$4.1M -$33.7M -$31.1M $10.9M
 
Basic EPS (Cont. Ops) -$0.38 -$0.03 -$0.21 -$0.19 $0.07
Diluted EPS (Cont. Ops) -$0.38 -$0.03 -$0.21 -$0.19 $0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.1M $81.5M $85.2M $66M $102.3M
EBIT -$34.2M $29.2M $30.8M $1.4M $28.1M
 
Revenue (Reported) $275.4M $324.4M $353M $372.8M $415.6M
Operating Income (Reported) -$34.2M $29.2M $30.8M $1.4M $28.1M
Operating Income (Adjusted) -$34.2M $29.2M $30.8M $1.4M $28.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $210.8M $249M $266.3M $284.8M $315.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $112.5M $133.2M $140.4M $155.9M $164.1M
Gross Profit $98.2M $115.8M $126M $128.9M $151.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.9M $21.6M $26.2M $29.3M $29.8M
Selling, General & Admin $74.2M $73.1M $85.1M $107.3M $101.2M
Other Inc / (Exp) $194K $6.2M -$40.4M $4.9M $3.2M
Operating Expenses $78.9M $92.6M $107.8M $123.5M $130.6M
Operating Income $19.3M $23.2M $18.1M $5.4M $20.5M
 
Net Interest Expenses $13.5M $12.3M $17M $16.5M $14.6M
EBT. Incl. Unusual Items -$3.2M $15M -$42.8M -$19.4M $10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $349K $9.5M $142K -$736K $6.2M
Net Income to Company -$3.6M $5.6M -$42.9M -$18.6M $4.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.6M $5.6M -$42.9M -$18.6M $4.3M
 
Basic EPS (Cont. Ops) -$0.02 $0.04 -$0.27 -$0.12 $0.03
Diluted EPS (Cont. Ops) -$0.02 $0.03 -$0.27 -$0.12 $0.03
Weighted Average Basic Share $443.7M $469.6M $476.3M $480.7M $482.3M
Weighted Average Diluted Share $448.6M $475.2M $478.8M $480.7M $482.9M
 
EBITDA $51.5M $62.5M $59.4M $55.3M $76.6M
EBIT $19.3M $23.2M $18.1M $5.4M $20.5M
 
Revenue (Reported) $210.8M $249M $266.3M $284.8M $315.2M
Operating Income (Reported) $19.3M $23.2M $18.1M $5.4M $20.5M
Operating Income (Adjusted) $19.3M $23.2M $18.1M $5.4M $20.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $273.3M $186.6M $239.7M $235M $179.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $54.1M $69.2M $82.3M $84.5M $101.9M
Inventory -- -- -- -- --
Prepaid Expenses $7.4M $9M $8.4M $6.4M $8.3M
Other Current Assets $1.1M $767K $732K $1.2M $2.1M
Total Current Assets $346.6M $274.7M $342.3M $340.2M $310.9M
 
Property Plant And Equipment $3.9M $15.6M $16.8M $12.3M $16M
Long-Term Investments -- -- $3.7M $1.2M --
Goodwill $518.6M $703.4M $717.7M $716.3M $757M
Other Intangibles $396.4M $511.8M $486.8M $487M $485.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3B $1.5B $1.6B $1.6B $1.6B
 
Accounts Payable $6.4M $7.5M $7.5M $5.2M $3.5M
Accrued Expenses $3M $2.6M $2.2M $6.3M $2.9M
Current Portion Of Long-Term Debt $4.7M $3M $3M $3M $3M
Current Portion Of Capital Lease Obligations $275K $5.3M $5M $4.4M $5.3M
Other Current Liabilities $3.5M $2.1M $1.5M $20.9M $22M
Total Current Liabilities $75.3M $92.2M $103.2M $130M $146.1M
 
Long-Term Debt $294.4M $300M $300.1M $295.2M $303.6M
Capital Leases -- -- -- -- --
Total Liabilities $447.3M $469.9M $493.3M $516.3M $516.4M
 
Common Stock $1.5M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$1.6M -$3.9M -$8.2M -$7.6M -$13.4M
Common Equity $822.1M $1B $1.1B $1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $822.1M $1B $1.1B $1B $1.1B
 
Total Liabilities and Equity $1.3B $1.5B $1.6B $1.6B $1.6B
Cash and Short Terms $273.3M $186.6M $239.7M $235M $179.2M
Total Debt $299.4M $303.3M $303.2M $298.2M $306.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $418M $213.8M $272.3M $233M $172.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $62.9M $74.8M $76.6M $95.7M $88.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $6.3M $7.6M $7.3M $9.2M
Other Current Assets $24M $1M $825K $1.5M --
Total Current Assets $504.8M $304.5M $369.8M $350.6M $283.3M
 
Property Plant And Equipment $3M $14.1M $11.9M $14.6M $14.2M
Long-Term Investments -- $5M $3.5M -- --
Goodwill $522.8M $696.9M $673.2M $718.5M --
Other Intangibles $379M $481.5M $463.1M $453.2M --
Other Long-Term Assets $1.1M -- -- -- --
Total Assets $1.4B $1.5B $1.5B $1.5B $1.5B
 
Accounts Payable $11.3M $3M $5.3M $2.5M $3.5M
Accrued Expenses $25.3M $1.6M $4M $2.8M --
Current Portion Of Long-Term Debt $3M $3M $3M $3M --
Current Portion Of Capital Lease Obligations $288K $3.4M $4.4M -- --
Other Current Liabilities $1.8M $694K $9.4M $26.9M --
Total Current Liabilities $69.6M $76.5M $105.4M $122.7M $135.5M
 
Long-Term Debt $292.3M $298.9M $295.9M $303.5M $299.5M
Capital Leases -- -- -- -- --
Total Liabilities $443.5M $454.3M $475.1M $489.8M $471M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$2.9M -$17.9M -$7.7M -$5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $971.3M $1.1B $1.1B $1.1B $1.1B
 
Total Liabilities and Equity $1.4B $1.5B $1.5B $1.5B $1.5B
Cash and Short Terms $418M $213.8M $272.3M $233M $172.7M
Total Debt $295.6M $302.1M $298.9M $306.5M $302.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$49.4M -$13.3M $14.7M -$55.4M -$12.1M
Depreciation & Amoritzation $42.8M $45.1M $52.5M $56.1M $68M
Stock-Based Compensation $64.5M $29.5M $30.3M $28.3M $34.8M
Change in Accounts Receivable -$3.9M -$10.1M -$15M $152K -$16.2M
Change in Inventories -- -- -- -- --
Cash From Operations $44.8M $60.4M $92.5M $82.8M $80.5M
 
Capital Expenditures $7.9M $8.9M $12.5M $15.3M $21M
Cash Acquisitions $675K $261M $15.3M $64.2M $91.3M
Cash From Investing -$8.6M -$269.9M -$27.8M -$79.6M -$112.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.9M $89K -- -- $6.3M
Long-Term Debt Repaid -$124.2M -$4M -$3.3M -$3M -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9M -$6.1M -$4.1M -$6.4M -$25.1M
Cash From Financing $208.2M $123.4M -$7.4M -$9.4M -$21M
 
Beginning Cash (CF) $273.3M $186.6M $239.7M $235M $179.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.5M -$86.7M $53.1M -$4.7M -$55.8M
Ending Cash (CF) $515.9M $99.4M $288.5M $231.7M $120.6M
 
Levered Free Cash Flow $36.9M $51.5M $80M $67.4M $59.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.8M $3.9M -$49M -$1.4M $1.5M
Depreciation & Amoritzation $10.7M $13.3M $14.2M $16.8M $18.6M
Stock-Based Compensation $8.2M $6.8M $8.6M $8.2M $9.6M
Change in Accounts Receivable -$6.8M -$2.2M $6.7M -$4.4M $7.9M
Change in Inventories -- -- -- -- --
Cash From Operations $20M $24M $31.4M $17M $32.3M
 
Capital Expenditures $2.6M $3.3M $4M $5.5M $6.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M -$3.3M -$4M -$5.5M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$824K -$829K -$755K -$750K --
Repurchase of Common Stock -- -- -- -- $13.7M
Other Financing Activities -$327K -$515K -$170K -$4.9M --
Cash From Financing $132.2M -$1.3M -$925K -$5.6M -$14.5M
 
Beginning Cash (CF) $418M $213.8M $272.3M $233M $172.7M
Foreign Exchange Rate Adjustment -$1.2M -$3.8M -$2.3M $2.6M -$594K
Additions / Reductions $148.4M $15.5M $24.1M $8.4M $10.4M
Ending Cash (CF) $565.1M $225.5M $294.1M $244M $182.6M
 
Levered Free Cash Flow $17.4M $20.7M $27.4M $11.5M $25.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$58M -$4.1M -$33.7M -$31.1M $10.9M
Depreciation & Amoritzation $43.2M $52.3M $54.4M $64.7M $74.3M
Stock-Based Compensation $83.1M $32.5M $27.3M $34.5M $32.6M
Change in Accounts Receivable -$11.6M -$11.8M -$673K -$17.3M $8.1M
Change in Inventories -- -- -- -- --
Cash From Operations $52.2M $77.9M $94.9M $54.4M $116.9M
 
Capital Expenditures $6.5M $11.8M $14.1M $19.6M $25.4M
Cash Acquisitions -$14.1M $252.8M $17M $56.7M $91.3M
Cash From Investing -$22M -$264.6M -$31.1M -$76.3M -$116.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$84M -$3.3M -$3.1M -$2.3M --
Repurchase of Common Stock -- -- -- -- $38.7M
Other Financing Activities -- -$6.7M -$6M -$25M --
Cash From Financing $359.4M -$10M -$9.2M -$21M -$60.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $389.6M -$204.2M $58.5M -$39.3M -$60.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $44.4M $66.1M $80.8M $34.8M $91.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.6M $5.6M -$42.9M -$18.6M $4.3M
Depreciation & Amoritzation $32.1M $39.3M $41.2M $49.8M $56.1M
Stock-Based Compensation $20.8M $23.8M $20.8M $27M $24.9M
Change in Accounts Receivable -$6.1M -$7.9M $6.4M -$11M $13.4M
Change in Inventories -- -- -- -- --
Cash From Operations $39.6M $57.1M $59.4M $31.1M $67.5M
 
Capital Expenditures $6.5M $9.4M $11M $15.2M $19.5M
Cash Acquisitions $14.1M $5.9M $7.6M -- --
Cash From Investing -$20.6M -$15.2M -$18.5M -$15.2M -$19.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $89K -- -- $6.3M --
Long-Term Debt Repaid -$3.1M -$2.5M -$2.3M -$1.5M -$1.5M
Repurchase of Common Stock -- -- -- -- $38.7M
Other Financing Activities -$3.3M -$3.9M -$5.9M -$24.5M -$18.2M
Cash From Financing $127M -$6.4M -$8.2M -$19.7M -$59.2M
 
Beginning Cash (CF) $961.3M $597.1M $767.8M $682.4M $514.1M
Foreign Exchange Rate Adjustment -$1.3M -$8.3M -$107K $1.9M $4.7M
Additions / Reductions $144.7M $27.2M $32.6M -$1.9M -$6.5M
Ending Cash (CF) $1.1B $616M $800.3M $682.4M $512.3M
 
Levered Free Cash Flow $33.1M $47.7M $48.5M $15.9M $48M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock