Financhill
Buy
79

FOLD Quote, Financials, Valuation and Earnings

Last price:
$14.22
Seasonality move :
4.76%
Day range:
$14.18 - $14.22
52-week range:
$5.51 - $14.36
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.27x
P/B ratio:
19.03x
Volume:
17.9M
Avg. volume:
12.7M
1-year change:
44.41%
Market cap:
$4.4B
Revenue:
$528.3M
EPS (TTM):
-$0.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $260.9M $305.5M $329.2M $399.4M $528.3M
Revenue Growth (YoY) 43.16% 17.11% 7.76% 21.3% 32.29%
 
Cost of Revenues $39.9M $40.7M $43.9M $45.2M $61.5M
Gross Profit $221M $264.8M $285.3M $354.2M $466.8M
Gross Profit Margin 84.71% 86.69% 86.65% 88.68% 88.36%
 
R&D Expenses $308.4M $272M $276.7M $152.4M $109.4M
Selling, General & Admin $156.4M $192.7M $213M $275.3M $323.4M
Other Inc / (Exp) -$11.2M -$9.7M -$3.5M -$33.5M -$18.6M
Operating Expenses $464.9M $464.8M $489.7M $427.7M $432.7M
Operating Income -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
 
Net Interest Expenses $22.4M $32.5M $37.1M $50.1M $49.6M
EBT. Incl. Unusual Items -$274.3M -$241.6M -$242M -$150.1M -$28.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $8.9M -$5.5M $1.5M $27.4M
Net Income to Company -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
 
Basic EPS (Cont. Ops) -$1.07 -$0.92 -$0.82 -$0.51 -$0.18
Diluted EPS (Cont. Ops) -$1.07 -$0.92 -$0.82 -$0.51 -$0.18
Weighted Average Basic Share $258.9M $271.4M $289.1M $295.2M $304.4M
Weighted Average Diluted Share $258.9M $271.4M $289.1M $295.2M $304.4M
 
EBITDA -$235M -$193.7M -$199.1M -$65.6M $42.6M
EBIT -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
 
Revenue (Reported) $260.9M $305.5M $329.2M $399.4M $528.3M
Operating Income (Reported) -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
Operating Income (Adjusted) -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $79.5M $81.7M $103.5M $141.5M $169.1M
Revenue Growth (YoY) 17.96% 2.7% 26.7% 36.73% 19.46%
 
Cost of Revenues $13.2M $14.7M $12.2M $15.4M $21.3M
Gross Profit $66.3M $67M $91.3M $126.1M $147.7M
Gross Profit Margin 83.39% 81.98% 88.24% 89.08% 87.38%
 
R&D Expenses $59.3M $53M $40.7M $26.2M $23.4M
Selling, General & Admin $46.1M $47.3M $65.7M $75.1M $90M
Other Inc / (Exp) -$3.3M $13.1M $1.8M -$6.4M --
Operating Expenses $105.4M $100.2M $106.4M $101.3M $113.5M
Operating Income -$39.1M -$33.3M -$15M $24.8M $34.3M
 
Net Interest Expenses $8.2M $9.6M $13M $12.7M $11.7M
EBT. Incl. Unusual Items -$50.5M -$29.3M -$24.7M $6.8M $34.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$182K $4M -$3.1M $13.5M $17M
Net Income to Company -$50.3M -$33.3M -$21.6M -$6.7M $17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.3M -$33.3M -$21.6M -$6.7M $17.3M
 
Basic EPS (Cont. Ops) -$0.19 -$0.12 -$0.07 -$0.02 $0.06
Diluted EPS (Cont. Ops) -$0.19 -$0.12 -$0.07 -$0.02 $0.06
Weighted Average Basic Share $267.5M $289.2M $295.8M $304.7M $308.5M
Weighted Average Diluted Share $267.5M $289.2M $295.8M $304.7M $310.4M
 
EBITDA -$37.6M -$32M -$12.8M $27M $36.1M
EBIT -$39.1M -$33.3M -$15M $24.8M $34.3M
 
Revenue (Reported) $79.5M $81.7M $103.5M $141.5M $169.1M
Operating Income (Reported) -$39.1M -$33.3M -$15M $24.8M $34.3M
Operating Income (Adjusted) -$39.1M -$33.3M -$15M $24.8M $34.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $293.9M $323.3M $372.4M $493.7M $598.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.3M $42.6M $42.4M $58.1M $68.8M
Gross Profit $250.7M $280.7M $330M $435.6M $529.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $265.7M $298.4M $181.2M $114.2M $142.3M
Selling, General & Admin $178.8M $216.4M $259.3M $307M $353.1M
Other Inc / (Exp) -$9M $14.8M -$36.9M -$37.9M --
Operating Expenses $444.5M $514.8M $440.5M $421.2M $495.4M
Operating Income -$193.9M -$234.1M -$110.5M $14.4M $34.5M
 
Net Interest Expenses $32.6M $34.2M $48.4M $50.5M $46.7M
EBT. Incl. Unusual Items -$234.9M -$252.3M -$188.5M -$68.4M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $11.7M -$14.9M $36.3M $19M
Net Income to Company -$238.6M -$264M -$173.6M -$104.7M -$14.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$238.6M -$264M -$173.6M -$104.7M -$14.1M
 
Basic EPS (Cont. Ops) -$0.90 -$0.92 -$0.60 -$0.35 -$0.04
Diluted EPS (Cont. Ops) -$0.90 -$0.92 -$0.60 -$0.35 -$0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$186.6M -$228.5M -$103.5M $23.1M $42.1M
EBIT -$193.9M -$234.1M -$110.5M $14.4M $34.5M
 
Revenue (Reported) $293.9M $323.3M $372.4M $493.7M $598.7M
Operating Income (Reported) -$193.9M -$234.1M -$110.5M $14.4M $34.5M
Operating Income (Adjusted) -$193.9M -$234.1M -$110.5M $14.4M $34.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $223.4M $241.1M $284.3M $378.6M $449M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.3M $33.2M $31.7M $44.6M $51.9M
Gross Profit $192.1M $207.9M $252.6M $334M $397.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $186.5M $212.8M $117.4M $79.2M $112.1M
Selling, General & Admin $135.1M $158.8M $205M $236.7M $266.4M
Other Inc / (Exp) -$7.8M $16.7M -$16.7M -$21.1M -$137K
Operating Expenses $321.6M $371.6M $322.4M $315.9M $378.5M
Operating Income -$129.5M -$163.7M -$69.8M $18.1M $18.5M
 
Net Interest Expenses $24.3M $26M $37.3M $37.6M $34.7M
EBT. Incl. Unusual Items -$161.3M -$172M -$118.4M -$36.7M -$3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $8.7M -$700K $34.2M $25.8M
Net Income to Company -$167.2M -$180.7M -$117.7M -$70.8M -$28.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$167.2M -$180.7M -$117.7M -$70.8M -$28.8M
 
Basic EPS (Cont. Ops) -$0.63 -$0.62 -$0.40 -$0.23 -$0.09
Diluted EPS (Cont. Ops) -$0.63 -$0.62 -$0.40 -$0.23 -$0.09
Weighted Average Basic Share $798.2M $869.7M $879.9M $911.4M $924.4M
Weighted Average Diluted Share $798.2M $869.7M $879.9M $911.4M $926.4M
 
EBITDA -$124.8M -$159.7M -$64.1M $24.6M $24.1M
EBIT -$129.5M -$163.7M -$69.8M $18.1M $18.5M
 
Revenue (Reported) $223.4M $241.1M $284.3M $378.6M $449M
Operating Income (Reported) -$129.5M -$163.7M -$69.8M $18.1M $18.5M
Operating Income (Adjusted) -$129.5M -$163.7M -$69.8M $18.1M $18.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $483.3M $482.5M $293.6M $286.2M $249.9M
Short Term Investments $320M $237.3M $144.8M $39.2M $36.2M
Accounts Receivable, Net $46.9M $52.7M $66.2M $87.6M $101.1M
Inventory $19.6M $26.8M $23.8M $59.7M $118.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.7M $34.8M $40.2M $49.5M $34.9M
Total Current Assets $579.5M $596.8M $423.8M $483.1M $504.7M
 
Property Plant And Equipment $67.2M $63.1M $60.3M $58M $51.7M
Long-Term Investments $2.9M $4.3M $4.3M $3.1M $3M
Goodwill $197.8M $197.8M $197.8M $197.8M $197.8M
Other Intangibles $23M $23M $23M $20.5M $17.2M
Other Long-Term Assets $19.1M $24.4M $19.2M $18.6M $13.6M
Total Assets $886.5M $905.1M $724.2M $777.9M $785M
 
Accounts Payable $17.1M $21.5M $15.4M $15.1M $12.9M
Accrued Expenses $52M $59M $54.5M $83.1M $68M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.9M $7.4M $8.6M $8.3M $8.5M
Other Current Liabilities $4.1M $4.2M $7.5M $10.4M $8.7M
Total Current Liabilities $129.7M $146M $139M $167.7M $148.7M
 
Long-Term Debt $434.9M $432.7M $443.6M $436.7M $435.2M
Capital Leases -- -- -- -- --
Total Liabilities $600.1M $597.8M $601.1M $617.7M $591M
 
Common Stock $2.7M $2.8M $2.8M $2.9M $2.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $286.4M $307.4M $123M $160.2M $194M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $286.4M $307.4M $123M $160.2M $194M
 
Total Liabilities and Equity $886.5M $905.1M $724.2M $777.9M $785M
Cash and Short Terms $483.3M $482.5M $293.6M $286.2M $249.9M
Total Debt $434.9M $432.7M $443.6M $436.7M $435.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $557M $354.7M $280.3M $249.8M $263.8M
Short Term Investments $171.1M $77.1M $17M $16.1M --
Accounts Receivable, Net $51.4M $52.3M $73.3M $98.1M $113.8M
Inventory $22.1M $13.3M $56.9M $115.3M $177.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.1M $38.3M $52.7M $35.3M --
Total Current Assets $650.5M $458.5M $463.3M $498.5M $594.1M
 
Property Plant And Equipment $63.3M $62.3M $60.6M $53.6M $49.3M
Long-Term Investments $3.2M $3.9M $3M $3.2M $3.3M
Goodwill $197.8M $197.8M $197.8M $197.8M --
Other Intangibles $23M $23M $21.3M $18M --
Other Long-Term Assets $22.1M $17.9M $21.1M $18.7M --
Total Assets $956.7M $759.5M $764.1M $786.6M $868.8M
 
Accounts Payable $24.5M $12M $23.2M $13.5M $19.1M
Accrued Expenses $72.5M $125.2M $138.5M $136.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.2M $7.5M $7.8M $8.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $121.1M $164.7M $169.5M $158.1M $198.9M
 
Long-Term Debt $432.2M $443.3M $446.5M $436.1M $434.2M
Capital Leases -- -- -- -- --
Total Liabilities $580M $627M $630.8M $607.7M $638.4M
 
Common Stock $2.8M $2.8M $2.9M $2.9M $3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $376.6M $132.6M $133.2M $178.8M $230.4M
 
Total Liabilities and Equity $956.7M $759.5M $764.1M $786.6M $868.8M
Cash and Short Terms $557M $354.7M $280.3M $249.8M $263.8M
Total Debt $432.2M $443.3M $446.5M $436.1M $434.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
Depreciation & Amoritzation $8.8M $6.2M $5.3M $7.9M $8.5M
Stock-Based Compensation $49.2M $57.8M $76.5M $86.1M $84.9M
Change in Accounts Receivable -$11.2M -$8.2M -$17.3M -$20.1M -$19.5M
Change in Inventories -$4.6M -$7.8M -$5.3M -$44.6M -$73.7M
Cash From Operations -$233.3M -$202.5M -$166.6M -$69.1M -$33.9M
 
Capital Expenditures $3.2M $3.9M $3.8M $7.4M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.6M $78.8M $92.3M $98.1M -$560K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $385.9M -- -- $387.4M --
Long-Term Debt Repaid -$155.3M -$479K -$283K -$408.3M -$97K
Repurchase of Common Stock $10M -- $11.5M -- --
Other Financing Activities -$10M -$16.7M -$11.5M -$20.6M -$22M
Cash From Financing $262.9M $212.1M -$7.5M $61.7M $5.1M
 
Beginning Cash (CF) $163.2M $245.2M $148.8M $247M $213.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.8M $83.3M -$96.3M $97M -$33.4M
Ending Cash (CF) $186.9M $323.4M $37.9M $350.3M $176.4M
 
Levered Free Cash Flow -$236.5M -$206.4M -$170.3M -$76.5M -$37.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$50.3M -$33.3M -$21.6M -$6.7M $17.3M
Depreciation & Amoritzation $1.5M $1.3M $1.4M $2.2M $1.9M
Stock-Based Compensation $11.8M $14.8M $16.5M $18.7M $18.1M
Change in Accounts Receivable -$3.2M -$3M -$11.3M -$8.6M -$8.1M
Change in Inventories $1.4M $1.4M -$14.8M -$34.7M -$36.3M
Cash From Operations -$23.7M -$11.6M -$38.3M -$23M $35.7M
 
Capital Expenditures $890K -$137K $1.6M $356K $382K
Cash Acquisitions -- -- -- -- --
Cash From Investing $34.6M $74.5M $35.8M $34.3M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$71K -$51K -$31K $24K --
Repurchase of Common Stock -- -$9.3M -- -- --
Other Financing Activities -$262K -$1.8M -$2.3M -$2.8M --
Cash From Financing $201.1M -$559K $37.6M $18.2M -$1.3M
 
Beginning Cash (CF) $385.9M $277.6M $263.3M $233.6M $190.6M
Foreign Exchange Rate Adjustment -$2.7M -$20.7M $16.9M -$5M -$1.2M
Additions / Reductions $209.3M $41.7M $51.9M $24.5M $31.8M
Ending Cash (CF) $592.5M $298.6M $332.2M $253.1M $221.2M
 
Levered Free Cash Flow -$24.6M -$11.5M -$39.9M -$23.3M $35.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$238.6M -$264M -$173.6M -$104.7M -$14.1M
Depreciation & Amoritzation $7.2M $5.5M $5.3M $10.4M $7.6M
Stock-Based Compensation $56.2M $71.8M $86.6M $83.8M $80M
Change in Accounts Receivable -$6.7M -$9.2M -$18.5M -$20.6M -$15.6M
Change in Inventories -$9.8M $145K -$52.5M -$64M -$79.2M
Cash From Operations -$181.8M -$156.3M -$153.3M -$26.5M $13M
 
Capital Expenditures $3.2M $2.8M $8.4M $5M $3.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $124.1M $90.9M $55.3M -$4.1M -$60.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$478K -$111K -$273K -$408.3M --
Repurchase of Common Stock $688K -- $11.5M -- --
Other Financing Activities -$15.4M -$13.1M -$17.8M -$24.4M --
Cash From Financing $233.7M -$8.1M $54M $12.2M -$12.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $175.6M -$107.5M -$15.3M -$29.5M -$43M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$185M -$159.2M -$161.7M -$31.5M $9.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$167.2M -$180.7M -$117.7M -$70.8M -$28.8M
Depreciation & Amoritzation $4.7M $4M $4M $6.5M $5.6M
Stock-Based Compensation $43.9M $57.9M $68M $65.7M $60.8M
Change in Accounts Receivable -$6.4M -$7.4M -$8.6M -$9.1M -$5.2M
Change in Inventories -$3M $4.9M -$42.2M -$61.6M -$67.2M
Cash From Operations -$132M -$85.8M -$72.5M -$30M $16.9M
 
Capital Expenditures $2.1M $1.1M $5.7M $3.3M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $146.9M $159M $122M $19.8M -$39.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$460K -$92K -$82K -$54K -$23K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.7M -$11.1M -$17.4M -$21.2M -$12.2M
Cash From Financing $212.2M -$8M $53.5M $4M -$13.4M
 
Beginning Cash (CF) $747.3M $746.5M $635.2M $652.7M $530.9M
Foreign Exchange Rate Adjustment -$4.1M -$33.1M $10.2M -$7.1M $13.6M
Additions / Reductions $222.9M $32.1M $113.2M -$13.3M -$22.9M
Ending Cash (CF) $966M $745.5M $758.6M $632.3M $521.7M
 
Levered Free Cash Flow -$134.1M -$86.9M -$78.3M -$33.2M $13.9M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 3.24% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 1.39% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.1% over the past day.

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

Show me the best stock