Financhill
Sell
46

FIVN Quote, Financials, Valuation and Earnings

Last price:
$20.74
Seasonality move :
2.74%
Day range:
$20.12 - $20.74
52-week range:
$17.71 - $49.90
Dividend yield:
0%
P/E ratio:
58.27x
P/S ratio:
1.63x
P/B ratio:
2.09x
Volume:
1.9M
Avg. volume:
2.4M
1-year change:
-51.15%
Market cap:
$1.6B
Revenue:
$1B
EPS (TTM):
$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $434.9M $609.6M $778.8M $910.5M $1B
Revenue Growth (YoY) 32.59% 40.17% 27.77% 16.9% 14.44%
 
Cost of Revenues $185.2M $279M $376.5M $442.5M $487.9M
Gross Profit $249.7M $330.6M $402.3M $467.9M $554M
Gross Profit Margin 57.42% 54.24% 51.66% 51.4% 53.17%
 
R&D Expenses $66.8M $103.6M $132.7M $151.3M $163.2M
Selling, General & Admin $198.2M $287.8M $357.1M $419.8M $449.5M
Other Inc / (Exp) -$3.9M -- -- -- $6.6M
Operating Expenses $256.4M $380.9M $474.7M $557.4M $593M
Operating Income -$6.7M -$50.3M -$72.4M -$89.5M -$39M
 
Net Interest Expenses $28.3M $8M $7.5M $7.6M $14.8M
EBT. Incl. Unusual Items -$44.6M -$64.3M -$90.3M -$79.4M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -$11.3M $4.4M $2.3M $40K
Net Income to Company -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Basic EPS (Cont. Ops) -$0.66 -$0.79 -$1.35 -$1.13 -$0.17
Diluted EPS (Cont. Ops) -$0.66 -$0.79 -$1.35 -$1.13 -$0.17
Weighted Average Basic Share $64.2M $67.5M $69.9M $72M $74.5M
Weighted Average Diluted Share $64.2M $67.5M $69.9M $72M $74.5M
 
EBITDA $24.1M $23.2M $23.7M $27M $100.7M
EBIT -$6.7M -$50.3M -$72.4M -$89.5M -$39M
 
Revenue (Reported) $434.9M $609.6M $778.8M $910.5M $1B
Operating Income (Reported) -$6.7M -$50.3M -$72.4M -$89.5M -$39M
Operating Income (Adjusted) -$6.7M -$50.3M -$72.4M -$89.5M -$39M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $154.3M $198.3M $230.1M $264.2M $285.8M
Revenue Growth (YoY) 37.62% 28.52% 16.01% 14.81% 8.2%
 
Cost of Revenues $69.3M $96.3M $113.5M $124.7M $130.9M
Gross Profit $85.1M $102M $116.6M $139.5M $154.9M
Gross Profit Margin 55.12% 51.44% 50.68% 52.81% 54.19%
 
R&D Expenses $28.7M $32.7M $39.1M $41.8M $34.5M
Selling, General & Admin $76.5M $91.8M $104.4M $115.2M $106M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $96.5M $121M $140.9M $150.5M $137.2M
Operating Income -$11.4M -$19M -$24.3M -$10.9M $17.7M
 
Net Interest Expenses $1.9M $1.9M $2M $4.1M $3.1M
EBT. Incl. Unusual Items -$20.7M -$22.6M -$19.5M -$8.3M $18.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$188K $579K $942K -$3.9M $643K
Net Income to Company -$20.5M -$23.2M -$20.4M -$4.5M $18M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.5M -$23.2M -$20.4M -$4.5M $18M
 
Basic EPS (Cont. Ops) -$0.30 -$0.33 -$0.28 -$0.06 $0.23
Diluted EPS (Cont. Ops) -$0.30 -$0.33 -$0.28 -$0.06 $0.21
Weighted Average Basic Share $67.8M $70.2M $72.4M $74.9M $77.5M
Weighted Average Diluted Share $67.8M $70.2M $72.4M $74.9M $87.3M
 
EBITDA $7.2M $5.4M $6M $24.9M $60.6M
EBIT -$11.4M -$19M -$24.3M -$10.9M $17.7M
 
Revenue (Reported) $154.3M $198.3M $230.1M $264.2M $285.8M
Operating Income (Reported) -$11.4M -$19M -$24.3M -$10.9M $17.7M
Operating Income (Adjusted) -$11.4M -$19M -$24.3M -$10.9M $17.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $563.9M $744.1M $879.8M $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $249.6M $360.2M $425.7M $495.4M $515.1M
Gross Profit $314.3M $383.9M $454.1M $506.9M $612.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $92.3M $128.7M $147M $160M $154.9M
Selling, General & Admin $267.8M $344.1M $401.9M $445.5M $451.5M
Other Inc / (Exp) $2.1M -- -- $6.6M --
Operating Expenses $341.3M $466.8M $537.5M $567.6M $592.3M
Operating Income -$27M -$82.9M -$83.4M -$60.7M $20.1M
 
Net Interest Expenses $15.5M $7.6M $7.6M $12.5M $15.3M
EBT. Incl. Unusual Items -$57.4M -$91.9M -$79.6M -$36.1M $33.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$832K -$7.3M $3.4M $585K $1.8M
Net Income to Company -$56.6M -$84.6M -$83.1M -$36.7M $31.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.6M -$84.6M -$83.1M -$36.7M $31.3M
 
Basic EPS (Cont. Ops) -$0.84 -$1.22 -$1.16 -$0.50 $0.41
Diluted EPS (Cont. Ops) -$0.84 -$1.22 -$1.16 -$0.50 $0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $33.5M $8M $27.2M $72.5M $182.5M
EBIT -$27M -$82.9M -$83.4M -$60.7M $20.1M
 
Revenue (Reported) $563.9M $744.1M $879.8M $1B $1.1B
Operating Income (Reported) -$27M -$82.9M -$83.4M -$60.7M $20.1M
Operating Income (Adjusted) -$27M -$82.9M -$83.4M -$60.7M $20.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $436M $570.5M $671.4M $763.3M $848.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $197M $278.2M $327.4M $380.3M $389.9M
Gross Profit $239M $292.3M $344M $383M $458.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $74.1M $99.2M $113.6M $122.4M $114M
Selling, General & Admin $212.5M $268.7M $313.5M $339.2M $341.1M
Other Inc / (Exp) -- -- -- $6.6M --
Operating Expenses $268.5M $356.1M $418.8M $429M $445.8M
Operating Income -$29.4M -$63.8M -$74.8M -$46M $13.1M
 
Net Interest Expenses $6M $5.6M $5.7M $10.5M $11M
EBT. Incl. Unusual Items -$50.2M -$77.8M -$67.2M -$23.9M $21.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$840K $3.2M $2.2M $466K $2.2M
Net Income to Company -$49.4M -$81M -$69.4M -$24.4M $19.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$49.4M -$81M -$69.4M -$24.4M $19.7M
 
Basic EPS (Cont. Ops) -$0.73 -$1.16 -$0.97 -$0.33 $0.25
Diluted EPS (Cont. Ops) -$0.73 -$1.16 -$0.97 -$0.33 $0.23
Weighted Average Basic Share $201.8M $209M $215.2M $222.6M $230.1M
Weighted Average Diluted Share $201.8M $209M $215.2M $222.6M $265.1M
 
EBITDA $18M $6.6M $10.1M $55.5M $136.8M
EBIT -$29.4M -$63.8M -$74.8M -$46M $13.1M
 
Revenue (Reported) $436M $570.5M $671.4M $763.3M $848.8M
Operating Income (Reported) -$29.4M -$63.8M -$74.8M -$46M $13.1M
Operating Income (Adjusted) -$29.4M -$63.8M -$74.8M -$46M $13.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $603.5M $469.9M $614.3M $730.3M $1B
Short Term Investments $383.2M $379M $433.7M $587.1M $643.4M
Accounts Receivable, Net $50M $86.3M $90.9M $101.5M $122.4M
Inventory -- -- -- -- --
Prepaid Expenses $9.8M $21.3M $17.2M $22M $28M
Other Current Assets $5M $6.4M $9.2M $8.5M $15.6M
Total Current Assets $668.4M $583.9M $731.5M $862.3M $1.2B
 
Property Plant And Equipment $60.2M $126.5M $145.3M $152M $203M
Long-Term Investments $42.1M $147.4M $2.9M $2M $750K
Goodwill $165.4M $165.4M $165.4M $227.4M $365.4M
Other Intangibles $51.7M $39.9M $28.2M $38.3M $65.6M
Other Long-Term Assets $3.2M $5M $5.1M $10.4M $9M
Total Assets $1.1B $1.2B $1.2B $1.5B $2.1B
 
Accounts Payable $17.1M $20.5M $23.6M $24.4M $26.3M
Accrued Expenses $19M $46.1M $21.8M $22.4M $35.7M
Current Portion Of Long-Term Debt -- -- $169K -- $433.5M
Current Portion Of Capital Lease Obligations $4.5M $9.8M $10.6M $12.5M $19M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.6M $157.6M $150.8M $167.2M $641.7M
 
Long-Term Debt $648.7M $815.7M $779.8M $781.4M $780.6M
Capital Leases -- -- -- -- --
Total Liabilities $784.6M $981.8M $934.5M $956.5M $1.4B
 
Common Stock $67K $68K $71K $73K $76K
Other Common Equity Adj $335K -$287K -$2.7M $582K $636K
Common Equity $279.2M $211.1M $310M $538.1M $622.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $279.2M $211.1M $310M $538.1M $622.2M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.5B $2.1B
Cash and Short Terms $603.5M $469.9M $614.3M $730.3M $1B
Total Debt $653.2M $815.7M $779.8M $783.1M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $415.3M $577.1M $700.3M $966.7M $676.2M
Short Term Investments $332.8M $447.6M $572.5M $675.7M --
Accounts Receivable, Net $62.5M $91.4M $97.3M $122.9M $141.7M
Inventory -- -- -- -- --
Prepaid Expenses $21M $22M $26.3M $33.9M $32.2M
Other Current Assets $6.7M $7.4M $8.4M $8.2M --
Total Current Assets $505.5M $697.9M $832.4M $1.1B $864.2M
 
Property Plant And Equipment $117.2M $146.9M $148.2M $200.8M $218.5M
Long-Term Investments $208.5M $4M $2M $750K $750K
Goodwill $165.4M $165.4M $227.4M $365.5M --
Other Intangibles $42.8M $31.1M $41.5M $69.7M --
Other Long-Term Assets $5.4M $5.3M $11.1M $13.2M --
Total Assets $1.2B $1.2B $1.5B $2B $1.8B
 
Accounts Payable $21.3M $21.2M $28.5M $33.9M $30.4M
Accrued Expenses $42.2M $24.4M $23.4M $29.7M --
Current Portion Of Long-Term Debt -- $176K -- $432.9M --
Current Portion Of Capital Lease Obligations $8.8M $10.2M $13.1M $19.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $147.1M $151.4M $172M $650.2M $205.7M
 
Long-Term Debt $818.5M $779.9M $782.6M $784.6M $778M
Capital Leases -- -- -- -- --
Total Liabilities $979.8M $937.4M $962.6M $1.4B $993.1M
 
Common Stock $68K $71K $73K $75K $78K
Other Common Equity Adj $225K -$4.1M -$798K $1.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $171.1M $269.4M $493.9M $565.6M $775.3M
 
Total Liabilities and Equity $1.2B $1.2B $1.5B $2B $1.8B
Cash and Short Terms $415.3M $577.1M $700.3M $966.7M $676.2M
Total Debt $827.3M $779.9M $784.2M $1.2B $786.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$42.1M -$53M -$94.7M -$81.8M -$12.8M
Depreciation & Amoritzation $30.8M $73.5M $96.1M $116.5M $139.7M
Stock-Based Compensation $64.7M $108.8M $172.5M $206.3M $166.3M
Change in Accounts Receivable -$10M -$36M -$4.9M -$9.8M -$14.6M
Change in Inventories -- -- -- -- --
Cash From Operations $67.3M $28.5M $88.9M $128.8M $143.2M
 
Capital Expenditures $30.4M $42.2M $56.2M $40.8M $64.6M
Cash Acquisitions $165.4M -- -- -- $167.2M
Cash From Investing -$382.3M -$150.5M $31M -$259.6M -$266.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $728.8M -- -- -- $731.1M
Long-Term Debt Repaid -$204.1M -$25.3M -$34.1M -$1.2M -$308.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$90.4M -$5M -$18.1M $70.7M -$95.1M
Cash From Financing $457.4M -$7.5M -$30.2M $94.6M $342.7M
 
Beginning Cash (CF) $220.4M $90.9M $180.5M $143.2M $362.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142.4M -$129.5M $89.6M -$36.1M $219.3M
Ending Cash (CF) $362.8M -$38.6M $270.1M $107.1M $581.9M
 
Levered Free Cash Flow $36.9M -$13.7M $32.7M $88.1M $78.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$20.5M -$23.2M -$20.4M -$4.5M $18M
Depreciation & Amoritzation $18.6M $24.4M $30.3M $35.8M $42.9M
Stock-Based Compensation $27.4M $44.5M $52.6M $39.6M $33.3M
Change in Accounts Receivable -$6.7M -$5.6M -$5.2M -$7.9M -$11M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.8M $30.5M $37M $41.1M $59.2M
 
Capital Expenditures $9M $12.6M $5.6M $20.3M $20.9M
Cash Acquisitions -- -- $80.6M $167.3M --
Cash From Investing -$88.2M -$4.7M -$105.3M $75.4M -$71.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$2.2M --
Long-Term Debt Repaid -$1.3M -$23K -$496K -$1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$500K $2.2M --
Cash From Financing $305K $2.3M $338K -$1M $576K
 
Beginning Cash (CF) $82.5M $129.2M $127.8M $291M $193.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$92.7M $28.1M -$67.9M $115.5M -$12.1M
Ending Cash (CF) -$10.3M $157.4M $59.9M $406.4M $181.3M
 
Levered Free Cash Flow -$13.8M $17.9M $31.5M $20.8M $38.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$56.6M -$84.6M -$83.1M -$36.7M $31.3M
Depreciation & Amoritzation $61.8M $90.9M $110.6M $132.7M $162.4M
Stock-Based Compensation $90.1M $164.3M $200.5M $177.4M $152.9M
Change in Accounts Receivable -$16.8M -$29.1M -$6.2M -$18.7M -$23.7M
Change in Inventories -- -- -- -- --
Cash From Operations $39.7M $64.3M $125M $129.9M $192.5M
 
Capital Expenditures $38.5M $62.2M $33.5M $62.3M $65.1M
Cash Acquisitions $137M -- $80.6M $86.6M -$15K
Cash From Investing -$244.4M $20.2M -$224.9M -$309.3M $137.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $728.8M --
Long-Term Debt Repaid -$34.1M -$39.9M -$675K -$307M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$96.2M --
Cash From Financing -$14.6M -$37.4M $99.3M $342.9M -$427.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$219.3M $47M -$604K $163.5M -$97.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2M $2.1M $91.6M $67.6M $127.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$49.4M -$81M -$69.4M -$24.4M $19.7M
Depreciation & Amoritzation $53M $70.4M $84.9M $101M $123.7M
Stock-Based Compensation $73.2M $128.7M $156.7M $127.9M $114.4M
Change in Accounts Receivable -$12.2M -$5.3M -$6.7M -$15.6M -$24.6M
Change in Inventories -- -- -- -- --
Cash From Operations $20.3M $56.1M $92.3M $93.4M $142.6M
 
Capital Expenditures $28.5M $48.4M $25.8M $47.3M $47.8M
Cash Acquisitions -- -- $80.6M $167.2M --
Cash From Investing -$149.7M $20.9M -$235M -$284.7M $119.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $728.8M --
Long-Term Debt Repaid -$19.5M -$34.1M -$665K -$306.5M -$439.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.2M -$18.1M $74M -$92.9M --
Cash From Financing -$8.5M -$38.5M $91M $339.4M -$430.5M
 
Beginning Cash (CF) $434M $330.7M $464.8M $706.8M $769.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$137.9M $38.6M -$51.6M $148M -$168.8M
Ending Cash (CF) $296.1M $369.3M $413.1M $854.9M $600.5M
 
Levered Free Cash Flow -$8.1M $7.7M $66.5M $46M $94.8M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock