Financhill
Sell
19

FRSH Quote, Financials, Valuation and Earnings

Last price:
$12.31
Seasonality move :
-16.73%
Day range:
$12.11 - $12.54
52-week range:
$10.51 - $19.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.50x
P/B ratio:
4.08x
Volume:
2.5M
Avg. volume:
3.9M
1-year change:
-20.98%
Market cap:
$3.5B
Revenue:
$720.4M
EPS (TTM):
-$0.10
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 $57.7M $78.4M $96.2M $103.4M $113.3M
Gross Profit $192M $292.6M $401.8M $493.1M $607.1M
Gross Profit Margin 76.89% 78.86% 80.69% 82.67% 84.27%
 
R&D Expenses $67.4M $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 $247.9M $497.4M $635.2M $663.2M $736M
Operating Income -$55.9M -$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) -$5.69 -$10.39 -$0.82 -$0.47 -$0.32
Diluted EPS (Cont. Ops) -$5.69 -$10.39 -$0.82 -$0.47 -$0.32
Weighted Average Basic Share $284.3M $273.3M $284.6M $293.1M $300.8M
Weighted Average Diluted Share $284.3M $273.3M $284.6M $293.1M $300.8M
 
EBITDA -$44.7M -$191.5M -$215.7M -$158M -$109.5M
EBIT -$55.9M -$204.8M -$233.4M -$170.2M -$128.9M
 
Revenue (Reported) $249.7M $371M $498M $596.4M $720.4M
Operating Income (Reported) -$55.9M -$204.8M -$233.4M -$170.2M -$128.9M
Operating Income (Adjusted) -$55.9M -$204.8M -$233.4M -$170.2M -$128.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $96.6M $128.8M $153.6M $186.6M $215.1M
Revenue Growth (YoY) 45.97% 33.27% 19.25% 21.51% 15.3%
 
Cost of Revenues $22.3M $24.3M $26.3M $29.8M $35.1M
Gross Profit $74.3M $104.5M $127.3M $156.8M $180M
Gross Profit Margin 76.88% 81.14% 82.9% 84.03% 83.69%
 
R&D Expenses $57.1M $35.9M $34.9M $47.9M $41.5M
Selling, General & Admin $157.5M $127M $131.1M $147.7M $148.2M
Other Inc / (Exp) $22.4M -$2.4M -$1.3M $1.5M --
Operating Expenses $214.5M $162.8M $166M $195.6M $187.5M
Operating Income -$140.3M -$58.3M -$38.7M -$38.9M -$7.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$117.3M -$56M -$27.7M -$24.9M -$52K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.9M $1.8M $3.3M $5M $4.6M
Net Income to Company -$107.4M -$57.8M -$31M -$30M -$4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$107.4M -$57.8M -$31M -$30M -$4.7M
 
Basic EPS (Cont. Ops) -$9.02 -$0.20 -$0.11 -$0.10 -$0.02
Diluted EPS (Cont. Ops) -$9.02 -$0.20 -$0.11 -$0.10 -$0.02
Weighted Average Basic Share $263.1M $286.7M $294.1M $302.1M $286.2M
Weighted Average Diluted Share $263.1M $286.7M $294.1M $302.1M $286.2M
 
EBITDA -$136.9M -$53.9M -$35.8M -$32.5M -$853K
EBIT -$140.3M -$58.3M -$38.7M -$38.9M -$7.5M
 
Revenue (Reported) $96.6M $128.8M $153.6M $186.6M $215.1M
Operating Income (Reported) -$140.3M -$58.3M -$38.7M -$38.9M -$7.5M
Operating Income (Adjusted) -$140.3M -$58.3M -$38.7M -$38.9M -$7.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $338.5M $470.3M $569.5M $686M $810.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74.7M $91.4M $101.6M $110.9M $127.8M
Gross Profit $263.8M $378.9M $467.9M $575.1M $682.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $107M $129.9M $136.6M $159.4M $162.4M
Selling, General & Admin $309.7M $478.5M $522.1M $570.5M $565M
Other Inc / (Exp) $22.7M -$5.6M -$1.1M $1.5M --
Operating Expenses $415.6M $608M $658.6M $729.9M $723.1M
Operating Income -$151.8M -$229.1M -$190.7M -$154.9M -$40.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$126.4M -$226.7M -$149.1M -$100.2M -$9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.6M $24.7M $15.8M $1.4M $20M
Net Income to Company -- -$251.4M -$164.8M -$101.5M -$29.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$263M -$251.4M -$164.8M -$101.5M -$29.6M
 
Basic EPS (Cont. Ops) -$21.69 -$0.90 -$0.57 -$0.34 -$0.10
Diluted EPS (Cont. Ops) -$21.95 -$0.90 -$0.57 -$0.34 -$0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$139M -$212.6M -$173.3M -$138.8M -$6.8M
EBIT -$151.8M -$229.1M -$190.7M -$154.9M -$40.3M
 
Revenue (Reported) $338.5M $470.3M $569.5M $686M $810.6M
Operating Income (Reported) -$151.8M -$229.1M -$190.7M -$154.9M -$40.3M
Operating Income (Adjusted) -$151.8M -$229.1M -$190.7M -$154.9M -$40.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $265.5M $364.8M $436.3M $525.8M $616.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.2M $70.9M $76.4M $83.9M $98.3M
Gross Profit $206.3M $293.9M $360M $442M $517.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $90.9M $100.9M $101.9M $123.6M $121.4M
Selling, General & Admin $264.9M $366.1M $388.2M $433.2M $426.8M
Other Inc / (Exp) $21.5M -$4.9M -$1.1M -$100K $3.7M
Operating Expenses $354.7M $466.7M $490.1M $556.8M $543.9M
Operating Income -$148.4M -$172.8M -$130.1M -$114.8M -$26.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$125M -$170.2M -$98.4M -$74.8M $6.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.7M $6.5M $10.9M -$1.4M $14.1M
Net Income to Company -$117.3M -$176.7M -$109.4M -$73.5M -$7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$261.5M -$176.7M -$109.4M -$73.5M -$7.7M
 
Basic EPS (Cont. Ops) -$16.56 -$0.62 -$0.37 -$0.24 -$0.03
Diluted EPS (Cont. Ops) -$16.81 -$0.62 -$0.37 -$0.24 -$0.03
Weighted Average Basic Share $625.2M $849.6M $876.3M $899.8M $881.9M
Weighted Average Diluted Share $625.2M $849.6M $876.3M $899.8M $881.9M
 
EBITDA -$138.6M -$159.7M -$117.3M -$101.8M -$6.9M
EBIT -$148.4M -$172.8M -$130.1M -$114.8M -$26.1M
 
Revenue (Reported) $265.5M $364.8M $436.3M $525.8M $616.1M
Operating Income (Reported) -$148.4M -$172.8M -$130.1M -$114.8M -$26.1M
Operating Income (Adjusted) -$148.4M -$172.8M -$130.1M -$114.8M -$26.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $240M $1.3B $1.1B $1.2B $1.1B
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 $303.2M $1.4B $1.3B $1.3B $1.2B
 
Property Plant And Equipment $20.8M $21.5M $57.2M $55.5M $62.8M
Long-Term Investments $1.5M $503K $72K $95K $87K
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 $370.7M $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 -- -- $28.2M $26.8M $30.2M
Capital Leases -- -- -- -- --
Total Liabilities $172.4M $249.5M $328.4M $396.4M $506M
 
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 $198.4M $1.2B $1.1B $1.1B $1.1B
 
Total Liabilities and Equity $370.7M $1.5B $1.4B $1.5B $1.6B
Cash and Short Terms $240M $1.3B $1.1B $1.2B $1.1B
Total Debt -- -- $28.2M $26.8M $30.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.3B $1.2B $1.2B $1.1B $813.2M
Short Term Investments $146.6M $719.2M $706.5M $663.9M --
Accounts Receivable, Net $44.3M $56.8M $80.3M $99.2M $119.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $38M $42.4M $52.3M $53.6M --
Total Current Assets $1.4B $1.3B $1.3B $1.2B $992.8M
 
Property Plant And Equipment $21.2M $52.2M $55.2M $56M $72.2M
Long-Term Investments $370K $66K $92K $93K $101K
Goodwill $6.2M $6.2M $6.2M $147M --
Other Intangibles $3M $579K -- $94.4M --
Other Long-Term Assets $6.1M $12.1M $9.6M $13.8M --
Total Assets $1.5B $1.4B $1.4B $1.6B $1.4B
 
Accounts Payable $3.2M $3.9M $2.7M $7M $7.6M
Accrued Expenses $21.8M $21.4M $17.2M $23.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.3M $3.9M $5.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $201.4M $252.4M $305.7M $377.9M $450.6M
 
Long-Term Debt -- $24.6M $26.9M $25.5M $31.4M
Capital Leases -- -- -- -- --
Total Liabilities $219.6M $303.1M $359.6M $440.2M $520.5M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -$20K -$8.8M -$4.9M $1.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.1B $1.1B $1.1B $851.5M
 
Total Liabilities and Equity $1.5B $1.4B $1.4B $1.6B $1.4B
Cash and Short Terms $1.3B $1.2B $1.2B $1.1B $813.2M
Total Debt -- $24.6M $26.9M $25.5M $31.4M
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 $18.9M $13.3M $17.7M $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) $97.3M $747.9M $304.1M $488.1M $620.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.2M $649.5M -$443.7M $184.1M $132.2M
Ending Cash (CF) $116.5M $1.4B -$139.6M $672.2M $752.5M
 
Levered Free Cash Flow $21.8M $2.3M -$14.8M $77.8M $146M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$107.4M -$57.8M -$31M -$30M -$4.7M
Depreciation & Amoritzation $6.8M $4.4M -$743K $6.3M $6.6M
Stock-Based Compensation $124.3M $53.9M $55.1M $58.7M $48.5M
Change in Accounts Receivable -$3.9M -$1.4M -$6.4M $1.7M -$4M
Change in Inventories -- -- -- -- --
Cash From Operations -$2M -$4.2M $23.9M $42.3M $63.5M
 
Capital Expenditures $2.1M $3M $1.8M $2.2M $6.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.7M -$140.2M $102.1M $50.2M $45.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $159.1M
Other Financing Activities -$4M -$13.4M -$24M -$11.6M --
Cash From Financing $1.1B -$13.4M -$24M -$11.6M -$174.1M
 
Beginning Cash (CF) $1.2B $432.4M $458.2M $391.1M $420.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$157.8M $102M $80.8M -$65M
Ending Cash (CF) $2.3B $274.6M $560.3M $471.9M $355.9M
 
Levered Free Cash Flow -$4.2M -$7.2M $22.1M $40.1M $57.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$251.4M -$164.8M -$101.5M -$29.6M
Depreciation & Amoritzation -- $7.5M $13.8M $16.1M $25.6M
Stock-Based Compensation $124.3M $199.8M $217.1M $216.9M $199.9M
Change in Accounts Receivable -- -$12.7M -$23.6M -$10.4M -$20.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$4.8M $62.5M $150.2M $221.4M
 
Capital Expenditures $7.1M $11.1M $9.2M $10M $22.4M
Cash Acquisitions -- -- -- $213.9M --
Cash From Investing -- -$593.4M $22.5M -$158.1M $258.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $400M
Other Financing Activities -- -$156.5M -$67.3M -$65.8M --
Cash From Financing -- -$149.4M -$59M -$59.2M -$449.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$747.6M $26M -$67.1M $29.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$16M $53.3M $140.2M $199M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$117.3M -$176.7M -$109.4M -$73.5M -$7.7M
Depreciation & Amoritzation $18.9M $13M $9.1M $13.1M $19.2M
Stock-Based Compensation $124.3M $150.7M $160.1M $166.3M $149.5M
Change in Accounts Receivable -$10M -$5.3M -$10M $6.6M $3M
Change in Inventories -- -- -- -- --
Cash From Operations $6.6M -$9.7M $55.3M $119.3M $180M
 
Capital Expenditures $7.1M $9.1M $6.1M $7.7M $15.4M
Cash Acquisitions -- -- -- $213.9M --
Cash From Investing $12M -$161.1M $146.3M -$170.3M $48.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $386.3M
Other Financing Activities -$6.4M -$151.8M -$51.8M -$49.6M -$30.5M
Cash From Financing $1.1B -$144.7M -$47.4M -$46M -$428.3M
 
Beginning Cash (CF) $1.4B $1.6B $1.2B $1.2B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$315.5M $154.2M -$97M -$199.4M
Ending Cash (CF) $2.5B $1.3B $1.3B $1.1B $1.3B
 
Levered Free Cash Flow -$490K -$18.8M $49.2M $111.6M $164.6M

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
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 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock