Financhill
Sell
24

DOMO Quote, Financials, Valuation and Earnings

Last price:
$8.88
Seasonality move :
7.05%
Day range:
$8.77 - $8.98
52-week range:
$6.01 - $18.49
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.12x
P/B ratio:
--
Volume:
620.4K
Avg. volume:
896.1K
1-year change:
25.46%
Market cap:
$370.8M
Revenue:
$317M
EPS (TTM):
-$1.72
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $210.2M $258M $308.6M $319M $317M
Revenue Growth (YoY) 21.22% 22.73% 19.65% 3.35% -0.61%
 
Cost of Revenues $57.3M $67.6M $73.2M $93.3M $99.1M
Gross Profit $152.8M $190.3M $235.5M $225.6M $217.9M
Gross Profit Margin 72.72% 73.78% 76.29% 70.74% 68.74%
 
R&D Expenses $66.5M $81M $95.1M $85M $87.9M
Selling, General & Admin $160M $198.3M $229.3M $213.4M $207.4M
Other Inc / (Exp) -$11.1M -$14.1M -$16.1M -$20.2M -$21.4M
Operating Expenses $225.9M $278.8M $324.3M $280.5M $277.2M
Operating Income -$73.1M -$88.5M -$88.9M -$54.9M -$59.3M
 
Net Interest Expenses $12.6M $13.4M $15.5M $19.3M $19.8M
EBT. Incl. Unusual Items -$84.2M -$102.6M -$104.4M -$74.3M -$80.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $409K -$461K $1.2M $1.3M $1.2M
Net Income to Company -$84.6M -$102.1M -$105.6M -$75.6M -$81.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.6M -$102.1M -$105.6M -$75.6M -$81.9M
 
Basic EPS (Cont. Ops) -$2.89 -$3.19 -$3.10 -$2.10 -$2.13
Diluted EPS (Cont. Ops) -$2.89 -$3.19 -$3.10 -$2.10 -$2.13
Weighted Average Basic Share $29.3M $32M $34.1M $36.1M $38.5M
Weighted Average Diluted Share $29.3M $32M $34.1M $36.1M $38.5M
 
EBITDA -$64.4M -$78.3M -$78.9M -$30.5M -$32.5M
EBIT -$73.1M -$88.5M -$88.9M -$54.9M -$59.3M
 
Revenue (Reported) $210.2M $258M $308.6M $319M $317M
Operating Income (Reported) -$73.1M -$88.5M -$88.9M -$54.9M -$59.3M
Operating Income (Adjusted) -$73.1M -$88.5M -$88.9M -$54.9M -$59.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $65.1M $79M $79.7M $79.8M $79.4M
Revenue Growth (YoY) 21.32% 21.43% 0.82% 0.11% -0.45%
 
Cost of Revenues $17.3M $18.9M $23.2M $24.5M $20.6M
Gross Profit $47.8M $60.1M $56.5M $55.2M $58.8M
Gross Profit Margin 73.42% 76.04% 70.89% 69.27% 74.05%
 
R&D Expenses $22M $24.6M $19.7M $21.3M $19.1M
Selling, General & Admin $50.9M $54M $52.4M $49.6M $46.8M
Other Inc / (Exp) -$3.5M -$5M -$4.9M -$7.5M --
Operating Expenses $72.8M $78.6M $67.7M $66.3M $65.7M
Operating Income -$25M -$18.5M -$11.2M -$11.1M -$6.9M
 
Net Interest Expenses $3.4M $4M $4.9M $5.3M $5.1M
EBT. Incl. Unusual Items -$28.5M -$23.5M -$16.2M -$18.6M -$10.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62K $167K $261K $205K $209K
Net Income to Company -$28.5M -$23.7M -$16.4M -$18.8M -$10.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.5M -$23.7M -$16.4M -$18.8M -$10.4M
 
Basic EPS (Cont. Ops) -$0.88 -$0.69 -$0.45 -$0.48 -$0.25
Diluted EPS (Cont. Ops) -$0.88 -$0.69 -$0.45 -$0.48 -$0.25
Weighted Average Basic Share $32.4M $34.4M $36.3M $38.8M $41.4M
Weighted Average Diluted Share $32.4M $34.4M $36.3M $38.8M $41.4M
 
EBITDA -$22.2M -$16.3M -$4.1M -$4.4M -$4.3M
EBIT -$25M -$18.5M -$11.2M -$11.1M -$6.9M
 
Revenue (Reported) $65.1M $79M $79.7M $79.8M $79.4M
Operating Income (Reported) -$25M -$18.5M -$11.2M -$11.1M -$6.9M
Operating Income (Adjusted) -$25M -$18.5M -$11.2M -$11.1M -$6.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $244.8M $299M $318.4M $318.5M $318M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $71.4M $77.8M $79.1M $97.6M $95.1M
Gross Profit $173.4M $221.2M $239.3M $220.9M $222.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $74.1M $96.6M $85.9M $87.1M $79.9M
Selling, General & Admin $183M $231.7M $215.5M $211.9M $197.4M
Other Inc / (Exp) -$13M -$16.8M -$18.3M -$20.3M --
Operating Expenses $248.8M $323.9M $296.9M $281.3M $263.6M
Operating Income -$75.4M -$102.7M -$57.6M -$60.4M -$40.8M
 
Net Interest Expenses $13.3M $11M $14.2M $20M $19.9M
EBT. Incl. Unusual Items -$88.4M -$119M -$75.3M -$81.9M -$67.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52K $17K $1.4M $1M $1.3M
Net Income to Company -$88.5M -$119M -$76.7M -$82.9M -$69M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$88.5M -$119M -$76.7M -$82.9M -$69M
 
Basic EPS (Cont. Ops) -$2.81 -$3.55 -$2.16 -$2.19 -$1.72
Diluted EPS (Cont. Ops) -$2.81 -$3.55 -$2.16 -$2.19 -$1.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$58M -$88.1M -$42.7M -$33.8M -$18M
EBIT -$75.4M -$102.7M -$57.6M -$60.4M -$40.8M
 
Revenue (Reported) $244.8M $299M $318.4M $318.5M $318M
Operating Income (Reported) -$75.4M -$102.7M -$57.6M -$60.4M -$40.8M
Operating Income (Adjusted) -$75.4M -$102.7M -$57.6M -$60.4M -$40.8M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $188M $229M $238.8M $238.3M $239.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.9M $59.3M $60.9M $74.1M $70.5M
Gross Profit $131.1M $169.8M $177.9M $164.2M $168.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $57.5M $73.1M $63.9M $66M $58M
Selling, General & Admin $140.4M $173.8M $160M $158.5M $148.5M
Other Inc / (Exp) -$10.2M -$12.9M -$14.5M -$16.7M -$3.5M
Operating Expenses $189.6M $242.5M $219.4M $211.2M $197.3M
Operating Income -$58.5M -$72.8M -$41.5M -$47M -$28.5M
 
Net Interest Expenses $10M $7.6M $9.7M $14.9M $15M
EBT. Incl. Unusual Items -$68.8M -$85.2M -$56.1M -$63.7M -$50.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89K $567K $801K $582K $634K
Net Income to Company -$68.9M -$85.7M -$56.9M -$64.3M -$51.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$68.9M -$85.7M -$56.9M -$64.3M -$51.4M
 
Basic EPS (Cont. Ops) -$2.16 -$2.53 -$1.59 -$1.68 -$1.27
Diluted EPS (Cont. Ops) -$2.16 -$2.53 -$1.59 -$1.68 -$1.27
Weighted Average Basic Share $95.3M $101.7M $107.4M $114.7M $121.8M
Weighted Average Diluted Share $95.3M $101.7M $107.4M $114.7M $121.8M
 
EBITDA -$43.4M -$61M -$29.2M -$26.7M -$12.2M
EBIT -$58.5M -$72.8M -$41.5M -$47M -$28.5M
 
Revenue (Reported) $188M $229M $238.8M $238.3M $239.2M
Operating Income (Reported) -$58.5M -$72.8M -$41.5M -$47M -$28.5M
Operating Income (Adjusted) -$58.5M -$72.8M -$41.5M -$47M -$28.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $90.8M $83.6M $66.5M $60.9M $45.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.3M $64.1M $79M $67.2M $71.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.2M $10M $7.4M $9.6M $9.1M
Total Current Assets $151.3M $157.7M $152.9M $137.7M $125.9M
 
Property Plant And Equipment $18.4M $34M $36.6M $38.7M $38.8M
Long-Term Investments -- -- -- -- --
Goodwill $9.5M $9.5M $9.5M $9.5M $9.5M
Other Intangibles $3.4M $2.9M $2.8M $2.7M $2.1M
Other Long-Term Assets $1.4M $2M $2.1M $1.4M $2.7M
Total Assets $216.4M $244.6M $242.1M $225.7M $214.3M
 
Accounts Payable $1.1M $4.8M $12.1M $4.3M $10M
Accrued Expenses $35.5M $47.8M $42.3M $37.8M $40.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.8M $3.4M $4.9M $4.8M $5.7M
Other Current Liabilities -- -- -- -- $11.2M
Total Current Liabilities $185.9M $236.5M $248.6M $237.8M $254.9M
 
Long-Term Debt $101.2M $120.7M $123.9M $124.7M $125.4M
Capital Leases -- -- -- -- --
Total Liabilities $299.9M $370.6M $388.5M $379.2M $391.6M
 
Common Stock $30K $33K $35K $37K $39K
Other Common Equity Adj $877K $388K -$322K -$180K -$669K
Common Equity -$83.5M -$126M -$146.4M -$153.5M -$177.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$83.5M -$126M -$146.4M -$153.5M -$177.2M
 
Total Liabilities and Equity $216.4M $244.6M $242.1M $225.7M $214.3M
Cash and Short Terms $90.8M $83.6M $66.5M $60.9M $45.3M
Total Debt $101.2M $120.7M $123.9M $124.7M $125.4M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $84.2M $71.1M $57.4M $40.9M $47.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $38.9M $53.3M $55.2M $57.2M $52.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.3M $7.5M $7.9M $7.1M --
Total Current Assets $130.5M $131.9M $120.5M $105.2M $106.2M
 
Property Plant And Equipment $34.7M $34.7M $38.5M $38M $41.2M
Long-Term Investments -- -- -- -- --
Goodwill $9.5M $9.5M $9.5M $9.5M --
Other Intangibles $2.9M $2.8M $2.8M $2.3M --
Other Long-Term Assets $1.3M $1.9M $1.6M $2.5M --
Total Assets $211.1M $217.3M $208.2M $190.2M $201.6M
 
Accounts Payable $12M $17.8M $10.5M $8.4M $25.1M
Accrued Expenses $35.3M $39.7M $37.2M $36.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.1M $4.1M $4.4M $5.5M --
Other Current Liabilities -- -- -- $11.1M --
Total Current Liabilities $190.4M $225.7M $216.9M $226.2M $249.9M
 
Long-Term Debt $120.4M $122.7M $124.4M $123.7M $130.8M
Capital Leases -- -- -- -- --
Total Liabilities $323.7M $363.5M $359M $361.4M $393.5M
 
Common Stock $32K $34K $36K $39K $42K
Other Common Equity Adj $647K -$1.5M -$784K $56K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$112.6M -$146.1M -$150.8M -$171.2M -$191.9M
 
Total Liabilities and Equity $211.1M $217.3M $208.2M $190.2M $201.6M
Cash and Short Terms $84.2M $71.1M $57.4M $40.9M $47.9M
Total Debt $120.4M $122.7M $124.4M $123.7M $130.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$84.6M -$102.1M -$105.6M -$75.6M -$81.9M
Depreciation & Amoritzation $23.1M $26M $10M $24.4M $26.8M
Stock-Based Compensation $33.7M $60.5M $83.9M $64.3M $59.4M
Change in Accounts Receivable -$305K -$15.9M -$14.8M $11.8M -$4.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$15.9M $379K -$10.9M $2.6M -$9.1M
 
Capital Expenditures $5.8M $6.5M $8M $11.8M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.2M -$6.5M -$8M -$11.8M -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $6.6M -- $65.5M
Long-Term Debt Repaid -- -- -$6.6M -- -$62.1M
Repurchase of Common Stock $1.7M $10.3M -- -- $820K
Other Financing Activities -- -- -- -- -$1M
Cash From Financing $13.1M -$561K $2.4M $3.5M $3.4M
 
Beginning Cash (CF) $90.8M $83.6M $66.5M $60.9M $45.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10M -$7.2M -$17.1M -$5.6M -$15.7M
Ending Cash (CF) $101.2M $75.8M $48.8M $55.5M $29M
 
Levered Free Cash Flow -$21.7M -$6.1M -$18.9M -$9.2M -$18.5M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$28.5M -$23.7M -$16.4M -$18.8M -$10.4M
Depreciation & Amoritzation $6.7M -$6.3M $16.1M $6.7M $2.6M
Stock-Based Compensation $18.2M $19.2M $16.4M $13.2M $12.2M
Change in Accounts Receivable -$7.7M -$4.2M -$3M -$8.5M -$4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $29K -$6.5M -$4.3M -$13.7M $3.4M
 
Capital Expenditures $1.5M $1.7M $2.7M $2.5M $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$1.7M -$2.7M -$2.5M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $61.7M --
Long-Term Debt Repaid -- -- -- -$57.7M --
Repurchase of Common Stock $1.3M -- -- $296K $1.1M
Other Financing Activities -- -- -- -$3.2M --
Cash From Financing -$535K $56K $1.4M $1.3M -$146K
 
Beginning Cash (CF) $84.2M $71.1M $57.4M $40.9M $47.9M
Foreign Exchange Rate Adjustment -$75K -$729K -$862K $111K -$215K
Additions / Reductions -$2.1M -$8.8M -$6.5M -$14.8M $731K
Ending Cash (CF) $82M $61.5M $50.1M $26.3M $48.4M
 
Levered Free Cash Flow -$1.5M -$8.1M -$7M -$16.2M $1.1M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$88.5M -$119M -$76.7M -$82.9M -$69M
Depreciation & Amoritzation $25.2M $14.4M $23.9M $23.4M $18.2M
Stock-Based Compensation $50.7M $84.5M $66.9M $60.2M $56.5M
Change in Accounts Receivable -$1.1M -$14.4M -$1.9M -$2M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $3M -$7.2M -$5.7M -$12.5M $19.6M
 
Capital Expenditures $6.4M $6.6M $12.2M $9.8M $9.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$6.6M -$12.2M -$9.8M -$9.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $9.9M $1.5M -- $504K $3M
Other Financing Activities -- -- -- -- --
Cash From Financing $3.7M $2.7M $3.5M $5M -$3.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $432K -$13.2M -$13.7M -$16.5M $6.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.4M -$13.8M -$17.9M -$22.3M $9.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$68.9M -$85.7M -$56.9M -$64.3M -$51.4M
Depreciation & Amoritzation $19.1M $7.5M $21.3M $20.3M $11.7M
Stock-Based Compensation $40.9M $64.9M $47.9M $43.8M $40.9M
Change in Accounts Receivable $9.4M $10.8M $23.8M $10M $19.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$530K -$8.1M -$2.9M -$18M $10.7M
 
Capital Expenditures $5M $5.1M $9.2M $7.2M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M -$5.1M -$9.2M -$7.2M -$7.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $61.7M $3.3M
Long-Term Debt Repaid -- -- -- -$57.7M -$3.7M
Repurchase of Common Stock $8.9M -- -- $504K $2.7M
Other Financing Activities -- -- -- -$402K -$370K
Cash From Financing -$817K $2.4M $3.5M $5M -$1.5M
 
Beginning Cash (CF) $255.4M $235M $187.2M $157.8M $142.2M
Foreign Exchange Rate Adjustment -$237K -$1.8M -$482K $181K $974K
Additions / Reductions -$6.5M -$12.5M -$9.1M -$20M $2.6M
Ending Cash (CF) $248.7M $220.7M $177.6M $138M $145.8M
 
Levered Free Cash Flow -$5.5M -$13.1M -$12.1M -$25.2M $3.1M

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