Financhill
Sell
12

FRSH Quote, Financials, Valuation and Earnings

Last price:
$14.88
Seasonality move :
-15.44%
Day range:
$14.56 - $15.00
52-week range:
$10.81 - $19.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.21x
P/B ratio:
3.94x
Volume:
3.1M
Avg. volume:
4M
1-year change:
-17.47%
Market cap:
$4.5B
Revenue:
$720.4M
EPS (TTM):
-$0.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $249.7M $371M $498M $596.4M $720.4M
Revenue Growth (YoY) 44.83% 48.61% 34.22% 19.77% 20.79%
 
Cost of Revenues $52.5M $78M $95.8M $103.4M $113.3M
Gross Profit $197.2M $293M $402.2M $493.1M $607.1M
Gross Profit Margin 78.98% 78.97% 80.77% 82.67% 84.27%
 
R&D Expenses $69.2M $120.4M $135.5M $137.8M $164.6M
Selling, General & Admin $184.1M $377.4M $500.1M $525.5M $571.4M
Other Inc / (Exp) -$1.4M $20.8M -- $508K -$13.6M
Operating Expenses $253.3M $497.8M $635.6M $663.2M $736M
Operating Income -$56.1M -$204.8M -$233.4M -$170.2M -$128.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$53.3M -$181.5M -$220.8M -$123.8M -$90.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $10.5M $11.3M $13.7M $4.5M
Net Income to Company -$57.3M -$192M -$232.1M -$137.4M -$95.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.3M -$192M -$232.1M -$137.4M -$95.4M
 
Basic EPS (Cont. Ops) -$6.40 -$21.73 -$0.82 -$0.47 -$0.32
Diluted EPS (Cont. Ops) -$6.40 -$21.73 -$0.82 -$0.47 -$0.32
Weighted Average Basic Share $252.9M $130.7M $284.6M $293.1M $300.8M
Weighted Average Diluted Share $252.9M $130.7M $284.6M $293.1M $300.8M
 
EBITDA -$44.9M -$191.5M -$221.9M -$158M -$109.5M
EBIT -$56.1M -$204.8M -$233.4M -$170.2M -$128.9M
 
Revenue (Reported) $249.7M $371M $498M $596.4M $720.4M
Operating Income (Reported) -$56.1M -$204.8M -$233.4M -$170.2M -$128.9M
Operating Income (Adjusted) -$56.1M -$204.8M -$233.4M -$170.2M -$128.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $73M $105.5M $133.2M $160.1M $194.6M
Revenue Growth (YoY) -- 44.49% 26.25% 20.23% 21.52%
 
Cost of Revenues $15.5M $20.4M $25.2M $27M $29.5M
Gross Profit $57.5M $85.1M $108M $133.1M $165.1M
Gross Profit Margin 78.81% 80.66% 81.11% 83.13% 84.86%
 
R&D Expenses $16.1M $29M $34.7M $35.8M $41M
Selling, General & Admin $44.8M $112.4M $134M $137.3M $138.2M
Other Inc / (Exp) $1.1M -$697K -- $1.6M -$13.5M
Operating Expenses $60.9M $141.5M $168.6M $173.1M $179.2M
Operating Income -$3.4M -$56.4M -$60.6M -$40M -$14.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.4M -$56.5M -$50.6M -$25.3M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $119K $18.2M $4.8M $2.8M $5.9M
Net Income to Company -- -$74.7M -$55.5M -$28.1M -$21.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$74.7M -$55.5M -$28.1M -$21.9M
 
Basic EPS (Cont. Ops) -$4.71 -$0.28 -$0.19 -$0.09 -$0.07
Diluted EPS (Cont. Ops) -$4.71 -$0.28 -$0.19 -$0.09 -$0.07
Weighted Average Basic Share $252.9M $273.3M $288.6M $296M $303.6M
Weighted Average Diluted Share $252.9M $273.3M $288.6M $296M $303.6M
 
EBITDA -$433K -$52.9M -$57.7M -$37M -$7.8M
EBIT -$3.4M -$56.4M -$60.6M -$40M -$14.1M
 
Revenue (Reported) $73M $105.5M $133.2M $160.1M $194.6M
Operating Income (Reported) -$3.4M -$56.4M -$60.6M -$40M -$14.1M
Operating Income (Adjusted) -$3.4M -$56.4M -$60.6M -$40M -$14.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $371M $498M $596.4M $720.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $78M $95.8M $103.4M $113.3M
Gross Profit -- $293M $402.2M $493.1M $607.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $120.4M $135.5M $137.8M $164.6M
Selling, General & Admin -- $377.4M $500.1M $525.5M $571.4M
Other Inc / (Exp) $1.3M $20.8M -$4.9M $508K -$13.6M
Operating Expenses -- $497.8M $635.6M $663.2M $736M
Operating Income -- -$204.8M -$233.4M -$170.2M -$128.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$181.5M -$220.8M -$123.8M -$90.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $10.5M $11.3M $13.7M $4.5M
Net Income to Company -- -$192M -$232.1M -$137.4M -$95.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$192M -$232.1M -$137.4M -$95.4M
 
Basic EPS (Cont. Ops) -- -$26.88 -$0.81 -$0.47 -$0.32
Diluted EPS (Cont. Ops) -- -$27.16 -$0.81 -$0.47 -$0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$191.5M -$221.9M -$158M -$109.5M
EBIT -- -$204.8M -$233.4M -$170.2M -$128.9M
 
Revenue (Reported) -- $371M $498M $596.4M $720.4M
Operating Income (Reported) -- -$204.8M -$233.4M -$170.2M -$128.9M
Operating Income (Adjusted) -- -$204.8M -$233.4M -$170.2M -$128.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $371M $498M $596.4M $720.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $78M $95.8M $103.4M $113.3M --
Gross Profit $293M $402.2M $493.1M $607.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $120.4M $135.5M $137.8M $164.6M --
Selling, General & Admin $377.4M $500.1M $525.5M $571.4M --
Other Inc / (Exp) $20.8M -$4.9M $508K -$13.6M --
Operating Expenses $497.8M $635.6M $663.2M $736M --
Operating Income -$204.8M -$233.4M -$170.2M -$128.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$181.5M -$220.8M -$123.8M -$90.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.5M $11.3M $13.7M $4.5M --
Net Income to Company -$192M -$232.1M -$137.4M -$95.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$192M -$232.1M -$137.4M -$95.4M --
 
Basic EPS (Cont. Ops) -$26.88 -$0.81 -$0.47 -$0.32 --
Diluted EPS (Cont. Ops) -$27.16 -$0.81 -$0.47 -$0.32 --
Weighted Average Basic Share $903.6M $1.1B $1.2B $1.2B --
Weighted Average Diluted Share $903.6M $1.1B $1.2B $1.2B --
 
EBITDA -$191.5M -$221.9M -$158M -$109.5M --
EBIT -$204.8M -$233.4M -$170.2M -$128.9M --
 
Revenue (Reported) $371M $498M $596.4M $720.4M --
Operating Income (Reported) -$204.8M -$233.4M -$170.2M -$128.9M --
Operating Income (Adjusted) -$204.8M -$233.4M -$170.2M -$128.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $95.4M $747.9M $304.1M $488.1M $620.3M
Short Term Investments $142.7M $575.7M $843.4M $699.5M $449.8M
Accounts Receivable, Net $34.3M $51.8M $70.5M $97.2M $122.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.9M $31.4M $38.9M $47.8M $46.3M
Total Current Assets $312.4M $1.4B $1.3B $1.4B $1.3B
 
Property Plant And Equipment $20.8M $21.5M $57.2M $55.5M $62.8M
Long-Term Investments -- -- -- -- --
Goodwill $6.2M $6.2M $6.2M $6.2M $147M
Other Intangibles $6.2M $1.9M -- -- $90.8M
Other Long-Term Assets $8.3M $10.6M $11.6M $9.8M $14.8M
Total Assets $367.4M $1.5B $1.4B $1.5B $1.6B
 
Accounts Payable $3.7M $6.3M $5.9M $3.5M $1.6M
Accrued Expenses $15.2M $20.3M $19.3M $16.4M $25.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $6.8M $2.7M $8.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $152.2M $223.3M $271.7M $327.2M $407.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $244.8M $328.4M $384.5M $474M
 
Common Stock $1K $3K $3K $3K $3K
Other Common Equity Adj $411K -$747K -$7.4M -$754K -$338K
Common Equity -$2.7B $1.2B $1.1B $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.7B $1.2B $1.1B $1.1B $1.1B
 
Total Liabilities and Equity $367.4M $1.5B $1.4B $1.5B $1.6B
Cash and Short Terms $238.1M $1.3B $1.1B $1.2B $1.1B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $95.4M $747.9M $304.1M $488.1M $620.3M
Short Term Investments $142.7M $575.7M $843.4M $699.5M $449.8M
Accounts Receivable, Net $34.3M $51.8M $70.5M $97.2M $122.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.9M $31.4M $38.9M $47.8M $46.3M
Total Current Assets $312.4M $1.4B $1.3B $1.4B $1.3B
 
Property Plant And Equipment $20.8M $21.5M $57.2M $55.5M $62.8M
Long-Term Investments -- -- -- -- --
Goodwill $6.2M $6.2M $6.2M $6.2M $147M
Other Intangibles $6.2M $1.9M -- -- $90.8M
Other Long-Term Assets $8.3M $10.6M $11.6M $9.8M $14.8M
Total Assets $367.4M $1.5B $1.4B $1.5B $1.6B
 
Accounts Payable $3.7M $6.3M $5.9M $3.5M $1.6M
Accrued Expenses $15.2M $20.3M $19.3M $16.4M $25.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $6.8M $2.7M $8.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $152.2M $223.3M $271.7M $327.2M $407.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $244.8M $328.4M $384.5M $474M
 
Common Stock $1K $3K $3K $3K $3K
Other Common Equity Adj $411K -$747K -$7.4M -$754K -$338K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.7B $1.2B $1.1B $1.1B $1.1B
 
Total Liabilities and Equity $367.4M $1.5B $1.4B $1.5B $1.6B
Cash and Short Terms $238.1M $1.3B $1.1B $1.2B $1.1B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$57.3M -$192M -$232.1M -$137.4M -$95.4M
Depreciation & Amoritzation $11.2M $13.3M $11.5M $12.1M $19.4M
Stock-Based Compensation $43.3M $173.4M $207.7M $210.7M $216.7M
Change in Accounts Receivable -$9.9M -$17.5M -$18.9M -$27M -$17.1M
Change in Inventories -- -- -- -- --
Cash From Operations $32.5M $11.5M -$2.5M $86.2M $160.6M
 
Capital Expenditures $10.8M $9.1M $12.2M $8.3M $14.7M
Cash Acquisitions -$5.1M -- -- -- -$213.9M
Cash From Investing -$11.4M -$420.3M -$284.8M $158.5M $38.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$13.7M
Other Financing Activities -$2.2M -$11.1M -$167.3M -$68M -$60.3M
Cash From Financing -$1.9M $1.1B -$156.4M -$60.6M -$67.3M
 
Beginning Cash (CF) $79.1M $98.3M $747.9M $304.2M $488.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.2M $649.5M -$443.7M $184.1M $132.2M
Ending Cash (CF) $98.3M $747.9M $304.2M $488.2M $620.4M
 
Levered Free Cash Flow $21.8M $2.3M -$14.8M $77.8M $146M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$74.7M -$55.5M -$28.1M -$21.9M
Depreciation & Amoritzation -- $3.5M $2.9M $3M $6.4M
Stock-Based Compensation -- $49.2M $57M $50.6M $50.4M
Change in Accounts Receivable -- -$7.5M -$13.6M -$17M -$23.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- $4.8M $7.2M $30.9M $41.4M
 
Capital Expenditures -- $2M $3.1M $2.3M $7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$432.3M -$123.8M $12.2M $209.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.7M -$15.5M -$16.2M -$10.7M
Cash From Financing -- -$4.7M -$11.6M -$13.2M -$21.3M
 
Beginning Cash (CF) -- $1.2B $432.4M $458.3M $391.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$432.1M -$128.2M $29.9M $229.2M
Ending Cash (CF) -- $747.9M $304.2M $488.2M $620.4M
 
Levered Free Cash Flow -- $2.8M $4M $28.6M $34.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$192M -$232.1M -$137.4M -$95.4M
Depreciation & Amoritzation -- $13.3M $11.5M $12.1M $19.4M
Stock-Based Compensation -- $173.4M $207.7M $210.7M $216.7M
Change in Accounts Receivable -- -$17.5M -$18.9M -$27M -$17.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $11.5M -$2.5M $86.2M $160.6M
 
Capital Expenditures -- $9.1M $12.2M $8.3M $14.7M
Cash Acquisitions -- -- -- -- -$213.9M
Cash From Investing -- -$420.3M -$284.8M $158.5M $38.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$11.1M -$167.3M -$68M -$60.3M
Cash From Financing -- $1.1B -$156.4M -$60.6M -$67.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $649.5M -$443.7M $184.1M $132.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $2.3M -$14.8M $77.8M $146M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$192M -$232.1M -$137.4M -$95.4M --
Depreciation & Amoritzation $13.3M $11.5M $12.1M $19.4M --
Stock-Based Compensation $173.4M $207.7M $210.7M $216.7M --
Change in Accounts Receivable -$17.5M -$18.9M -$27M -$17.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $11.5M -$2.5M $86.2M $160.6M --
 
Capital Expenditures $9.1M $12.2M $8.3M $14.7M --
Cash Acquisitions -- -- -- -$213.9M --
Cash From Investing -$420.3M -$284.8M $158.5M $38.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.1M -$167.3M -$68M -$60.3M --
Cash From Financing $1.1B -$156.4M -$60.6M -$67.3M --
 
Beginning Cash (CF) $1.5B $2.4B $1.5B $1.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $649.5M -$443.7M $184.1M $132.2M --
Ending Cash (CF) $2.2B $1.9B $1.6B $1.8B --
 
Levered Free Cash Flow $2.3M -$14.8M $77.8M $146M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock