Financhill
Buy
59

CRWD Quote, Financials, Valuation and Earnings

Last price:
$428.90
Seasonality move :
20.99%
Day range:
$417.06 - $429.84
52-week range:
$200.81 - $455.59
Dividend yield:
0%
P/E ratio:
765.02x
P/S ratio:
26.55x
P/B ratio:
31.94x
Volume:
6.7M
Avg. volume:
3.9M
1-year change:
35.18%
Market cap:
$104.7B
Revenue:
$4B
EPS (TTM):
-$0.08
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $874.4M $1.5B $2.2B $3.1B $4B
Revenue Growth (YoY) 81.64% 66% 54.4% 36.33% 29.39%
 
Cost of Revenues $229.5M $383.2M $601.2M $755.7M $991.5M
Gross Profit $644.9M $1.1B $1.6B $2.3B $3B
Gross Profit Margin 73.75% 73.6% 73.17% 75.27% 74.92%
 
R&D Expenses $214.7M $371.3M $608.4M $768.5M $1.1B
Selling, General & Admin $522.8M $839.6M $1.2B $1.5B $2B
Other Inc / (Exp) $1.3M $4M $3.1M $1.6M $5.1M
Operating Expenses $737.4M $1.2B $1.8B $2.3B $3.1B
Operating Income -$92.5M -$142.5M -$190.1M -$2M -$120.4M
 
Net Interest Expenses -- $21.4M -- -- --
EBT. Incl. Unusual Items -$87.9M -$160M -$159.9M $122.8M $54.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $72.4M $22.4M $32.2M $71.1M
Net Income to Company -$92.6M -$232.4M -$182.3M $90.6M -$16.6M
 
Minority Interest in Earnings -- -$2.4M -$960K -$1.3M -$2.7M
Net Income to Common Excl Extra Items -$92.6M -$234.8M -$183.2M $89.3M -$19.3M
 
Basic EPS (Cont. Ops) -$0.43 -$1.03 -$0.79 $0.37 -$0.08
Diluted EPS (Cont. Ops) -$0.43 -$1.03 -$0.79 $0.37 -$0.08
Weighted Average Basic Share $217.8M $227.1M $233.1M $238.6M $244.8M
Weighted Average Diluted Share $217.8M $227.1M $233.1M $243.6M $244.8M
 
EBITDA -$46.2M -$66M -$40.8M $293.8M $294.8M
EBIT -$86.3M -$134.8M -$134.6M $148.6M $80.8M
 
Revenue (Reported) $874.4M $1.5B $2.2B $3.1B $4B
Operating Income (Reported) -$92.5M -$142.5M -$190.1M -$2M -$120.4M
Operating Income (Adjusted) -$86.3M -$134.8M -$134.6M $148.6M $80.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $264.9M $431M $637.4M $845.3M $1.1B
Revenue Growth (YoY) 74.17% 62.69% 47.88% 32.63% 25.22%
 
Cost of Revenues $66.7M $112.6M $175.6M $208.6M $274M
Gross Profit $198.2M $318.4M $461.8M $636.8M $784.5M
Gross Profit Margin 74.81% 73.87% 72.45% 75.33% 74.12%
 
R&D Expenses $66.1M $105M $191.8M $214M $315.1M
Selling, General & Admin $147.9M $236.9M $331.4M $393.1M $554.7M
Other Inc / (Exp) -$4.3M $545K -$2.8M $3.6M -$1.1M
Operating Expenses $214M $341.9M $523.3M $607.1M $869.8M
Operating Income -$15.8M -$23.5M -$61.5M $29.7M -$85.3M
 
Net Interest Expenses -- $5.2M -- -- --
EBT. Incl. Unusual Items -$16.2M -$28.2M -$43.6M $68.6M -$46.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $13.6M $5.3M $13.6M $46.3M
Net Income to Company -$19M -$41.7M -$48.9M $54.9M -$92.7M
 
Minority Interest in Earnings -- -$241K $1.5M -$1.2M $449K
Net Income to Common Excl Extra Items -$19M -$42M -$47.5M $53.7M -$92.3M
 
Basic EPS (Cont. Ops) -$0.09 -$0.18 -$0.20 $0.22 -$0.37
Diluted EPS (Cont. Ops) -$0.09 -$0.18 -$0.20 $0.22 -$0.37
Weighted Average Basic Share $221.7M $229.7M $235.1M $240.9M $246.9M
Weighted Average Diluted Share $221.7M $229.7M $235.1M $248M $246.9M
 
EBITDA -$3.3M -$1.6M -$9.4M $117.3M $17.6M
EBIT -$15.1M -$21.9M -$37.3M $75M -$39.8M
 
Revenue (Reported) $264.9M $431M $637.4M $845.3M $1.1B
Operating Income (Reported) -$15.8M -$23.5M -$61.5M $29.7M -$85.3M
Operating Income (Adjusted) -$15.1M -$21.9M -$37.3M $75M -$39.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $874.4M $1.5B $2.2B $3.1B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $229.5M $383.2M $601.2M $755.7M $991.5M
Gross Profit $644.9M $1.1B $1.6B $2.3B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $214.7M $371.3M $608.4M $768.5M $1.1B
Selling, General & Admin $522.8M $839.6M $1.2B $1.5B $2B
Other Inc / (Exp) $1.3M $5.6M $3.1M $1.6M $5.1M
Operating Expenses $737.4M $1.2B $1.8B $2.3B $3.1B
Operating Income -$92.5M -$142.5M -$190.1M -$2M -$120.4M
 
Net Interest Expenses -- $23.1M -- -- --
EBT. Incl. Unusual Items -$87.9M -$160M -$159.9M $122.8M $54.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $72.4M $22.4M $32.2M $71.1M
Net Income to Company -$92.6M -$232.4M -$182.3M $90.6M -$16.6M
 
Minority Interest in Earnings -- -$2.4M -$960K -$1.3M -$2.7M
Net Income to Common Excl Extra Items -$92.6M -$234.8M -$183.2M $89.3M -$19.3M
 
Basic EPS (Cont. Ops) -$0.43 -$1.03 -$0.79 $0.37 -$0.07
Diluted EPS (Cont. Ops) -$0.43 -$1.03 -$0.79 $0.36 -$0.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$46.2M -$66M -$40.8M $293.8M $294.8M
EBIT -$86.3M -$134.8M -$134.6M $148.6M $80.8M
 
Revenue (Reported) $874.4M $1.5B $2.2B $3.1B $4B
Operating Income (Reported) -$92.5M -$142.5M -$190.1M -$2M -$120.4M
Operating Income (Adjusted) -$86.3M -$134.8M -$134.6M $148.6M $80.8M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $1.5B $2.2B $3.1B $4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $383.2M $601.2M $755.7M $991.5M --
Gross Profit $1.1B $1.6B $2.3B $3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $371.3M $608.4M $768.5M $1.1B --
Selling, General & Admin $839.6M $1.2B $1.5B $2B --
Other Inc / (Exp) $5.6M $3.1M $1.6M $5.1M --
Operating Expenses $1.2B $1.8B $2.3B $3.1B --
Operating Income -$142.5M -$190.1M -$2M -$120.4M --
 
Net Interest Expenses $23.1M $4.8M -- -- --
EBT. Incl. Unusual Items -$160M -$159.9M $122.8M $54.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.4M $22.4M $32.2M $71.1M --
Net Income to Company -$232.4M -$182.3M $90.6M -$16.6M --
 
Minority Interest in Earnings -$2.4M -$960K -$1.3M -$2.7M --
Net Income to Common Excl Extra Items -$234.8M -$183.2M $89.3M -$19.3M --
 
Basic EPS (Cont. Ops) -$1.03 -$0.79 $0.37 -$0.07 --
Diluted EPS (Cont. Ops) -$1.03 -$0.79 $0.36 -$0.08 --
Weighted Average Basic Share $908.5M $932.6M $954.5M $979M --
Weighted Average Diluted Share $908.5M $932.6M $974.5M $993.9M --
 
EBITDA -$66M -$40.8M $293.8M $294.8M --
EBIT -$134.8M -$134.6M $148.6M $80.8M --
 
Revenue (Reported) $1.5B $2.2B $3.1B $4B --
Operating Income (Reported) -$142.5M -$190.1M -$2M -$120.4M --
Operating Income (Adjusted) -$134.8M -$134.6M $148.6M $80.8M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.9B $2B $2.5B $3.4B $4.3B
Short Term Investments -- -- $250M $99.6M --
Accounts Receivable, Net $239.2M $368.1M $626.2M $853.1M $1.1B
Inventory -- -- -- -- --
Prepaid Expenses $49.1M -- -- -- --
Other Current Assets $4.6M $79.4M $121.9M $183.2M $314.4M
Total Current Assets $2.3B $2.6B $3.6B $4.8B $6.1B
 
Property Plant And Equipment $203.5M $292.3M $532.3M $668.4M $831.4M
Long-Term Investments $2.5M $23.6M $47.3M $56.2M $72.5M
Goodwill $83.6M $416.4M $430.6M $638M $912.8M
Other Intangibles $15.7M $97.3M $86.9M $114.5M $133.1M
Other Long-Term Assets $17.1M $25.3M $29M $76.1M $137.5M
Total Assets $2.7B $3.6B $5B $6.6B $8.7B
 
Accounts Payable $12.1M $47.6M $45.4M $28.2M $130.9M
Accrued Expenses $112.1M $173.2M $289.2M $338.2M $477.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9M $9.8M $13M $14.2M $13.8M
Other Current Liabilities $9.7M $24.9M $16.5M $23.7M $72.8M
Total Current Liabilities $863.6M $1.4B $2.1B $2.7B $3.5B
 
Long-Term Debt $738M $739.5M $741M $742.5M $744M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.6B $3.5B $4.3B $5.4B
 
Common Stock $112K $115K $118K $121K $124K
Other Common Equity Adj $2.3M -$1.2M -$1M -$1.7M -$9.6M
Common Equity $870.6M $1B $1.5B $2.3B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3M $11.9M $23.8M $33.1M $39.4M
Total Equity $871.9M $1B $1.5B $2.3B $3.3B
 
Total Liabilities and Equity $2.7B $3.6B $5B $6.6B $8.7B
Cash and Short Terms $1.9B $2B $2.7B $3.5B $4.3B
Total Debt $738M $739.5M $741M $742.5M $744M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.9B $2B $2.5B $3.4B $4.3B
Short Term Investments -- -- $250M $99.6M --
Accounts Receivable, Net $239.2M $368.1M $626.2M $853.1M $1.1B
Inventory -- -- -- -- --
Prepaid Expenses $49.1M -- -- -- --
Other Current Assets $4.6M $79.4M $121.9M $183.2M $314.4M
Total Current Assets $2.3B $2.6B $3.6B $4.8B $6.1B
 
Property Plant And Equipment $203.5M $292.3M $532.3M $668.4M $831.4M
Long-Term Investments $2.5M $23.6M $47.3M $56.2M $72.5M
Goodwill $83.6M $416.4M $430.6M $638M $912.8M
Other Intangibles $15.7M $97.3M $86.9M $114.5M $133.1M
Other Long-Term Assets $17.1M $25.3M $29M $76.1M $137.5M
Total Assets $2.7B $3.6B $5B $6.6B $8.7B
 
Accounts Payable $12.1M $47.6M $45.4M $28.2M $130.9M
Accrued Expenses $112.1M $173.2M $289.2M $338.2M $477.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9M $9.8M $13M $14.2M $13.8M
Other Current Liabilities $9.7M $24.9M $16.5M $23.7M $72.8M
Total Current Liabilities $863.6M $1.4B $2.1B $2.7B $3.5B
 
Long-Term Debt $738M $739.5M $741M $742.5M $744M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.6B $3.5B $4.3B $5.4B
 
Common Stock $112K $115K $118K $121K $124K
Other Common Equity Adj $2.3M -$1.2M -$1M -$1.7M -$9.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3M $11.9M $23.8M $33.1M $39.4M
Total Equity $871.9M $1B $1.5B $2.3B $3.3B
 
Total Liabilities and Equity $2.7B $3.6B $5B $6.6B $8.7B
Cash and Short Terms $1.9B $2B $2.7B $3.5B $4.3B
Total Debt $738M $739.5M $741M $742.5M $744M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$92.6M -$232.4M -$182.3M $90.6M -$16.6M
Depreciation & Amoritzation $40.2M $68.8M $93.8M $145.3M $214M
Stock-Based Compensation $149.7M $310M $526.5M $631.5M $865.4M
Change in Accounts Receivable -$73M -$125.4M -$258.1M -$217.7M -$274.2M
Change in Inventories -- -- -- -- --
Cash From Operations $356.6M $574.8M $941M $1.2B $1.4B
 
Capital Expenditures $63.8M $133.7M $266.4M $237.1M $313.8M
Cash Acquisitions -$85.5M -$414.5M -$18.3M -$239M -$310.3M
Cash From Investing $495.4M -$564.5M -$556.7M -$340.7M -$536.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $739.6M -- -- -- --
Long-Term Debt Repaid -- -- -$1.6M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M $6.4M $11M $8.1M $3.6M
Cash From Financing $800.1M $72.5M $77.4M $93.2M $107.2M
 
Beginning Cash (CF) $264.8M $1.9B $2B $2.5B $3.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B $82.8M $461.8M $918.7M $952.3M
Ending Cash (CF) $1.9B $2B $2.5B $3.4B $4.3B
 
Levered Free Cash Flow $292.7M $441.1M $674.6M $929.1M $1.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$19M -$41.7M -$48.9M $54.9M -$92.7M
Depreciation & Amoritzation $11.9M $20.2M $27.9M $42.4M $57.4M
Stock-Based Compensation $47.7M $92.6M $152.3M $176.3M $272.5M
Change in Accounts Receivable -$66.4M -$84.7M -$140.9M -$283.6M -$313.4M
Change in Inventories -- -- -- -- --
Cash From Operations $114.5M $159.7M $273.3M $347M $345.7M
 
Capital Expenditures $17.3M $32.4M $65.4M $74M $104.9M
Cash Acquisitions -$48K -$60.8M $115K -$281K -$213.9M
Cash From Investing -$17.3M -$93.7M -$319.1M $20.4M -$325M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M $250K $1.9M -- $2.2M
Cash From Financing $760.5M $26.2M $29.1M $33.5M $46.4M
 
Beginning Cash (CF) $1.1B $1.9B $2.5B $3B $4.3B
Foreign Exchange Rate Adjustment $991K -$3.1M $5.6M $5.4M -$4.6M
Additions / Reductions $857.7M $92.2M -$16.7M $400.9M $67.1M
Ending Cash (CF) $1.9B $2B $2.5B $3.4B $4.3B
 
Levered Free Cash Flow $97.2M $127.3M $207.9M $273M $240.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$92.6M -$232.4M -$182.3M $90.6M -$16.6M
Depreciation & Amoritzation $40.2M $68.8M $93.8M $145.3M $214M
Stock-Based Compensation $149.7M $310M $526.5M $631.5M $865.4M
Change in Accounts Receivable -$73M -$125.4M -$258.1M -$217.7M -$274.2M
Change in Inventories -- -- -- -- --
Cash From Operations $356.6M $574.8M $941M $1.2B $1.4B
 
Capital Expenditures $63.8M $133.7M $266.4M $237.1M $313.8M
Cash Acquisitions -$85.5M -$414.5M -$18.3M -$239M -$310.3M
Cash From Investing $495.4M -$564.5M -$556.7M -$340.7M -$536.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M $6.4M $11M $8.1M $3.6M
Cash From Financing $800.1M $72.5M $77.4M $93.2M $107.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B $82.8M $461.8M $918.7M $952.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $292.7M $441.1M $674.6M $929.1M $1.1B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders -$232.4M -$182.3M $90.6M -$16.6M --
Depreciation & Amoritzation $68.8M $93.8M $145.3M $214M --
Stock-Based Compensation $310M $526.5M $631.5M $865.4M --
Change in Accounts Receivable -$125.4M -$258.1M -$217.7M -$274.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $574.8M $941M $1.2B $1.4B --
 
Capital Expenditures $133.7M $266.4M $237.1M $313.8M --
Cash Acquisitions -$414.5M -$18.3M -$239M -$310.3M --
Cash From Investing -$564.5M -$556.7M -$340.7M -$536.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.6M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6.4M $11M $8.1M $3.6M --
Cash From Financing $72.5M $77.4M $93.2M $107.2M --
 
Beginning Cash (CF) $7.3B $8.9B $11.4B $15.4B --
Foreign Exchange Rate Adjustment -$4.8M -$1.5M $2M -$5.3M --
Additions / Reductions $82.8M $461.8M $918.7M $952.3M --
Ending Cash (CF) $7.4B $9.4B $12.3B $16.3B --
 
Levered Free Cash Flow $441.1M $674.6M $929.1M $1.1B --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock