Financhill
Buy
73

DAVE Quote, Financials, Valuation and Earnings

Last price:
$228.86
Seasonality move :
78.89%
Day range:
$219.33 - $230.00
52-week range:
$65.46 - $286.45
Dividend yield:
0%
P/E ratio:
22.66x
P/S ratio:
6.77x
P/B ratio:
10.60x
Volume:
161.3K
Avg. volume:
464.9K
1-year change:
136.52%
Market cap:
$3.1B
Revenue:
$347.1M
EPS (TTM):
$10.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $121.8M $153M $204.8M $259.1M $347.1M
Revenue Growth (YoY) 59.78% 25.63% 33.87% 26.49% 33.96%
 
Cost of Revenues $21.6M $73M $135.4M $123.8M $137.4M
Gross Profit $100.2M $80M $69.5M $135.3M $209.7M
Gross Profit Margin 82.23% 52.29% 33.91% 52.2% 60.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.2M $94.7M $137.6M $119.1M $120.4M
Other Inc / (Exp) -$4.5M $29.5M $16.3M $282K $30.7M
Operating Expenses $101.5M $126.9M $203.9M $177.5M $175.1M
Operating Income -$1.4M -$46.9M -$134.4M -$42.2M $34.6M
 
Net Interest Expenses $964K $2.5M $9.2M $11.8M $8M
EBT. Incl. Unusual Items -$6.8M -$19.9M -$129M -$48.4M $60.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145K $97K -$67K $120K $2.5M
Net Income to Company -$7M -$20M -$128.9M -$48.5M $57.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M -$20M -$128.9M -$48.5M $57.9M
 
Basic EPS (Cont. Ops) -$0.60 -$1.85 -$11.12 -$4.07 $4.62
Diluted EPS (Cont. Ops) -$0.60 -$1.85 -$11.12 -$4.07 $4.19
Weighted Average Basic Share $11.6M $10.8M $11.6M $11.9M $12.5M
Weighted Average Diluted Share $11.6M $10.8M $11.6M $11.9M $13.8M
 
EBITDA -$5.1M -$43.8M -$127.8M -$36.7M $42.3M
EBIT -$6.8M -$46.9M -$134.4M -$42.2M $34.6M
 
Revenue (Reported) $121.8M $153M $204.8M $259.1M $347.1M
Operating Income (Reported) -$1.4M -$46.9M -$134.4M -$42.2M $34.6M
Operating Income (Adjusted) -$6.8M -$46.9M -$134.4M -$42.2M $34.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40.2M $56.8M $65.8M $92.5M $150.7M
Revenue Growth (YoY) -- 41.32% 15.85% 40.54% 62.97%
 
Cost of Revenues $21.6M $33.8M $30.1M $39.3M $41.6M
Gross Profit $18.6M $23M $35.7M $53.2M $109.1M
Gross Profit Margin 46.17% 40.52% 54.2% 57.47% 72.38%
 
R&D Expenses -- -- -- -- $3.2M
Selling, General & Admin $23.5M $42.6M $30.3M $36.9M $33.4M
Other Inc / (Exp) $8M -$6.1M $255K -$186K --
Operating Expenses $34.2M $60.9M $46.2M $50.6M $63.2M
Operating Income -$15.7M -$37.9M -$10.6M $2.6M $45.9M
 
Net Interest Expenses $709K $2.4M $3.1M $2M $1.8M
EBT. Incl. Unusual Items -$7.9M -$47.5M -$12M $839K $58.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6K $26K $9K $373K -$33.6M
Net Income to Company -$7.9M -$47.5M -$12.1M $466K $92.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.9M -$47.5M -$12.1M $466K $92.1M
 
Basic EPS (Cont. Ops) -$1.83 -$4.06 -$1.01 $0.04 $6.84
Diluted EPS (Cont. Ops) -$1.83 -$4.06 -$1.01 $0.03 $6.34
Weighted Average Basic Share $4.3M $11.7M $12M $12.6M $13.5M
Weighted Average Diluted Share $4.3M $11.7M $12M $13.9M $14.5M
 
EBITDA -$14.9M -$34.1M -$9.1M $4.4M $47.8M
EBIT -$15.7M -$37.9M -$10.6M $2.6M $45.9M
 
Revenue (Reported) $40.2M $56.8M $65.8M $92.5M $150.7M
Operating Income (Reported) -$15.7M -$37.9M -$10.6M $2.6M $45.9M
Operating Income (Adjusted) -$15.7M -$37.9M -$10.6M $2.6M $45.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $147.3M $186.4M $245.6M $319.4M $491.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.9M $126.4M $123.2M $134.9M $150.6M
Gross Profit $60.2M $60M $122.4M $184.5M $340.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70.8M $131.7M $122.1M $116.5M $115.3M
Other Inc / (Exp) $25.1M $16.6M $810K $32.9M --
Operating Expenses $166.9M $188.2M $186.3M $169M $197.7M
Operating Income -$42.4M -$128.2M -$63.9M $15.5M $143.1M
 
Net Interest Expenses $1.5M $7.6M $11.9M $9.2M $7.1M
EBT. Incl. Unusual Items -$4.8M -$122.4M -$70.3M $43.2M $121.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.9M $170K -$76K $1.9M -$25.4M
Net Income to Company -- -$122.6M -$70.2M $41.2M $146.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$39.4M -$122.6M -$70.2M $41.3M $146.7M
 
Basic EPS (Cont. Ops) -$1.99 -$10.88 -$5.92 $3.37 $11.03
Diluted EPS (Cont. Ops) -$1.91 -$10.88 -$5.92 $3.12 $10.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12.8M -$120.7M -$58.4M $22.4M $150.5M
EBIT -$17M -$128.2M -$63.9M $15.5M $143.1M
 
Revenue (Reported) $147.3M $186.4M $245.6M $319.4M $491.4M
Operating Income (Reported) -$42.4M -$128.2M -$63.9M $15.5M $143.1M
Operating Income (Adjusted) -$17M -$128.2M -$63.9M $15.5M $143.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $111.9M $145.2M $186M $246.2M $390.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.6M $105M $92.8M $103.9M $117.1M
Gross Profit $60.2M $40.2M $93.2M $142.3M $273.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $6.1M
Selling, General & Admin $70.8M $107.8M $93.3M $90.7M $85.5M
Other Inc / (Exp) $28.6M $15.7M $274K $32.9M -$28.3M
Operating Expenses $92.5M $153.8M $137.2M $128.7M $151.3M
Operating Income -$32.3M -$113.6M -$44M $13.6M $122.1M
 
Net Interest Expenses $1.5M $6.2M $9M $6.1M $5.3M
EBT. Incl. Unusual Items -$4.8M -$107.3M -$48.7M $42.9M $103.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1K $70K $24K $1.8M -$26.1M
Net Income to Company -$4.8M -$107.4M -$48.7M $41.1M $129.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M -$107.4M -$48.7M $41.1M $129.9M
 
Basic EPS (Cont. Ops) -$1.91 -$9.47 -$4.10 $3.35 $9.71
Diluted EPS (Cont. Ops) -$1.91 -$9.47 -$4.10 $3.10 $8.93
Weighted Average Basic Share $25.7M $34.6M $35.7M $37.3M $39.9M
Weighted Average Diluted Share $25.7M $34.6M $35.7M $40.7M $43.7M
 
EBITDA -$30.1M -$107.1M -$40M $19M $127.2M
EBIT -$32.3M -$113.6M -$44M $13.6M $122.1M
 
Revenue (Reported) $111.9M $145.2M $186M $246.2M $390.5M
Operating Income (Reported) -$32.3M -$113.6M -$44M $13.6M $122.1M
Operating Income (Adjusted) -$32.3M -$113.6M -$44M $13.6M $122.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.8M $40.2M $192M $155.9M $90.2M
Short Term Investments $17.7M $8.2M $169.1M $114.2M $40.6M
Accounts Receivable, Net $38.7M $49M $104.2M $112.8M $175.9M
Inventory -- -- -- -- --
Prepaid Expenses $4M $1.4M $831K $148K --
Other Current Assets $4.1M $4.4M $11.6M $8M $16.1M
Total Current Assets $69.4M $95.1M $308.6M $276.9M $282.3M
 
Property Plant And Equipment $1.9M $3.4M $1.8M $1.9M $1.2M
Long-Term Investments -- $35.6M $788K $1.3M $1.7M
Goodwill -- -- -- -- --
Other Intangibles $4.5M $7.8M $10.2M $13.2M $13.6M
Other Long-Term Assets $197K $363K $925K $1.7M $2M
Total Assets $76.4M $147.2M $321.5M $294M $299.3M
 
Accounts Payable $8.5M $13M $11.4M $5.5M $6.8M
Accrued Expenses $6.7M $14M $17.5M $10.9M $16.1M
Current Portion Of Long-Term Debt -- $695K -- -- --
Current Portion Of Capital Lease Obligations $400K $1.9M $273K $298K $350K
Other Current Liabilities $2.9M $1.2M $1.2M $715K $982K
Total Current Liabilities $24.2M $68.6M $36.4M $25.6M $35.1M
 
Long-Term Debt $708K $36M $177.9M $181M $75.2M
Capital Leases -- -- -- -- --
Total Liabilities $26.6M $108.4M $214.9M $207M $116.2M
 
Common Stock $72.2M $1K $1K $1K $1K
Other Common Equity Adj -- -- -$1.7M $649K $221K
Common Equity -$22.3M $38.7M $106.6M $87.1M $183.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49.8M $38.7M $106.6M $87.1M $183.1M
 
Total Liabilities and Equity $76.4M $147.2M $321.5M $294M $299.3M
Cash and Short Terms $22.5M $40.2M $192M $155.9M $90.2M
Total Debt $4.6M $56.7M $177.9M $181M $75.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $119.6K $223.9M $168.8M $75.1M $91.7M
Short Term Investments $13.8M $185.3M $126.2M $40.1M --
Accounts Receivable, Net $44.9M $87.6M $97.1M $165.5M $268.3M
Inventory -- -- -- -- --
Prepaid Expenses $918K $691K $813K -- --
Other Current Assets $3.5M $10.1M $10.6M $14M --
Total Current Assets $1M $322.3M $278.4M $254.7M $386M
 
Property Plant And Equipment -- $1.7M $1.8M $1.4M $795K
Long-Term Investments $253.8M $702K $1.2M $1.5M $1.8M
Goodwill -- -- -- -- --
Other Intangibles $6.5M $9.4M $12.7M $14M --
Other Long-Term Assets $319K $702K $1.2M $2M --
Total Assets $254.8M $334.2M $294.4M $272.2M $433.3M
 
Accounts Payable -- $14.7M $9.1M $8.8M $7.8M
Accrued Expenses $10.1M $21.4M $17.6M $17.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9M $274K $250K $337K --
Other Current Liabilities $777K $2.5M $549K $806K --
Total Current Liabilities $2.3M $63.2M $34.9M $37.4M $44.4M
 
Long-Term Debt -- $147.2M $180M $75.3M $75.2M
Capital Leases -- -- -- -- --
Total Liabilities $33M $211M $215.3M $116.4M $141.9M
 
Common Stock $253.8M $37K $1K $1K $1K
Other Common Equity Adj -- -$3M -$508K $246K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $221.9M $123.2M $79.2M $155.8M $291.3M
 
Total Liabilities and Equity $254.8M $334.2M $294.4M $272.2M $433.3M
Cash and Short Terms $119.6K $223.9M $168.8M $75.1M $91.7M
Total Debt -- $167.2M $180M $75.3M $75.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7M -$20M -$128.9M -$48.5M $57.9M
Depreciation & Amoritzation $1.7M $3.1M $7M $5.5M $7.7M
Stock-Based Compensation $1.5M $7.4M $40.6M $26.7M $37.3M
Change in Accounts Receivable -- -$2.3M -$6.8M -$4.1M -$6.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$9.1M -$541K -$44.9M $33.8M $125.1M
 
Capital Expenditures $4.2M $6.5M $9.3M $8.6M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.4M -$37.2M -$285.6M -$14.4M -$45.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.9M $70M $140M -- --
Long-Term Debt Repaid -- -$3.9M -$20M -- -$71M
Repurchase of Common Stock -- -- $536K -- --
Other Financing Activities -- -$2.8M $6.7M -- -$1.3M
Cash From Financing $4.2M $65M $321.8M $22K -$71M
 
Beginning Cash (CF) $6.6M $32M $22.9M $41.8M $49.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $27.3M -$8.7M $19.4M $8.3M
Ending Cash (CF) $5.1M $59.3M $14.2M $61.2M $58M
 
Levered Free Cash Flow -$13.4M -$7M -$54.2M $25.2M $117.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.9M -$47.5M -$12.1M $466K $92.1M
Depreciation & Amoritzation $838K $2.5M $1.4M $1.8M $1.9M
Stock-Based Compensation $3.6M $8M $6.7M $13.4M $7.2M
Change in Accounts Receivable -$739K -$1.8M -$3.2M -$3.1M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $4.9M -$14.3M $15.4M $37M $83.2M
 
Capital Expenditures $1.8M $2.2M $1.9M $1.8M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.8M $16.7M -$20.7M -$50.6M -$70.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $22M $10M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $25M
Other Financing Activities -$1.6M -- -- -- --
Cash From Financing $20.9M $10.1M $15K $62K -$25M
 
Beginning Cash (CF) $119.6K $38.6M $43.6M $35.1M $49.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13M $12.4M -$5.3M -$13.5M -$11.8M
Ending Cash (CF) $13.1M $51M $38.3M $21.5M $38.1M
 
Levered Free Cash Flow $3.1M -$16.5M $13.5M $35.2M $81.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$122.6M -$70.2M $41.2M $146.7M
Depreciation & Amoritzation -- $6.4M $5.4M $7M $7.4M
Stock-Based Compensation $6.3M $35.1M $26.7M $33.7M $33.1M
Change in Accounts Receivable -- -$5.9M -$4M -$5.2M -$15.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$45.5M $14.2M $99.1M $238.4M
 
Capital Expenditures $4.1M $9.3M $8.9M $7.8M $6.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$274.8M -$18.7M -$36.4M -$178.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $135M -- -- --
Long-Term Debt Repaid -- -- -- -$71M --
Repurchase of Common Stock -- $1.6M -$1M -- $31.9M
Other Financing Activities -- $7.5M -- -- --
Cash From Financing -- $337.9M $10M -$70.9M -$44.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $17.6M $5.5M -$8.2M $15.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$54.8M $5.3M $91.3M $231.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.8M -$107.4M -$48.7M $41.1M $129.9M
Depreciation & Amoritzation $2.2M $5.5M $3.8M $5.3M $5M
Stock-Based Compensation $6.3M $34.1M $20.1M $27.2M $23M
Change in Accounts Receivable -$1.7M -$5.4M -$2.5M -$3.7M -$12.6M
Change in Inventories -- -- -- -- --
Cash From Operations $4M -$40.9M $18.1M $83.4M $196.7M
 
Capital Expenditures $4.1M $7M $6.5M $5.7M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.3M -$263.9M $3M -$19M -$151.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $110M -- -- --
Long-Term Debt Repaid -$3.9M -- -- -$71M --
Repurchase of Common Stock -- $1.6M -- -- $31.9M
Other Financing Activities -$3.6M $6.7M -- -$761K -$13.3M
Cash From Financing $38.9M $311.8M $4K -$70.9M -$44.5M
 
Beginning Cash (CF) $1.7M $88.5M $144.7M $139.2M $158.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.6M $6.9M $21.1M -$6.5M $353K
Ending Cash (CF) $18.2M $95.4M $165.8M $132.7M $158.9M
 
Levered Free Cash Flow -$101K -$47.9M $11.6M $77.7M $191.7M

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
64
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