Financhill
Sell
37

LYFT Quote, Financials, Valuation and Earnings

Last price:
$13.17
Seasonality move :
-19.06%
Day range:
$13.88 - $15.10
52-week range:
$9.66 - $25.54
Dividend yield:
0%
P/E ratio:
1.97x
P/S ratio:
0.93x
P/B ratio:
1.71x
Volume:
74.3M
Avg. volume:
15.5M
1-year change:
-2.78%
Market cap:
$5.6B
Revenue:
$6.3B
EPS (TTM):
$7.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $3.2B $4.1B $4.4B $5.8B
Revenue Growth (YoY) -34.6% 35.68% 27.64% 7.53% 31.39%
 
Cost of Revenues $1.9B $2.1B $2.9B $3B $3.7B
Gross Profit $469M $1.1B $1.2B $1.4B $2B
Gross Profit Margin 19.83% 34.4% 29.68% 32.83% 35.26%
 
R&D Expenses $934.5M $911.9M $856.8M $530.1M $395.9M
Selling, General & Admin $1.4B $1.3B $1.8B $1.4B $1.7B
Other Inc / (Exp) $15K $126.9M -$147.1M $24.4M $6.9M
Operating Expenses $2.3B $2.2B $2.7B $1.9B $2.1B
Operating Income -$1.8B -$1.1B -$1.5B -$412.3M -$81.3M
 
Net Interest Expenses $32.7M $51.6M $19.7M $26.2M $28.9M
EBT. Incl. Unusual Items -$1.8B -$1.1B -$1.6B -$331.7M $25.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$44.5M $11.2M $5.9M $8.6M $2.6M
Net Income to Company -$1.8B -$1.1B -$1.6B -$340.3M $22.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8B -$1.1B -$1.6B -$340.3M $22.8M
 
Basic EPS (Cont. Ops) -$5.62 -$3.17 -$4.47 -$0.88 $0.06
Diluted EPS (Cont. Ops) -$5.62 -$3.17 -$4.47 -$0.88 $0.06
Weighted Average Basic Share $312.2M $334.7M $354.7M $385.3M $409.2M
Weighted Average Diluted Share $312.2M $334.7M $354.7M $385.3M $413.7M
 
EBITDA -$1.7B -$977.8M -$1.3B -$295.8M $67.5M
EBIT -$1.8B -$1.1B -$1.5B -$412.3M -$81.3M
 
Revenue (Reported) $2.4B $3.2B $4.1B $4.4B $5.8B
Operating Income (Reported) -$1.8B -$1.1B -$1.5B -$412.3M -$81.3M
Operating Income (Adjusted) -$1.8B -$1.1B -$1.5B -$412.3M -$81.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $969.9M $1.2B $1.2B $1.6B $1.6B
Revenue Growth (YoY) 70.2% 21.14% 4.22% 26.6% 2.74%
 
Cost of Revenues $661M $895.1M $845.8M $982.2M --
Gross Profit $308.9M $279.9M $378.8M $568.1M --
Gross Profit Margin 31.85% 23.82% 30.94% 36.65% --
 
R&D Expenses $195M $234.6M $95.2M $93.8M --
Selling, General & Admin $387.5M $641.3M $343.8M $446.4M --
Other Inc / (Exp) $3.5M -$11.4M $5.1M -$4.2M --
Operating Expenses $582.5M $875.9M $439M $528.4M -$1.6B
Operating Income -$273.6M -$596M -$60.2M $39.7M $1.6B
 
Net Interest Expenses $13.1M $5.2M $8.4M $6.7M --
EBT. Incl. Unusual Items -$281.2M -$585.8M -$23.1M $60.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $2.4M $3.2M -$1.2M --
Net Income to Company -$283.2M -$588.1M -$26.3M $61.7M $2.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$283.2M -$588.1M -$26.3M $61.7M $2.8B
 
Basic EPS (Cont. Ops) -$0.83 -$1.59 -$0.07 $0.15 $6.87
Diluted EPS (Cont. Ops) -$0.83 -$1.59 -$0.07 $0.15 $6.87
Weighted Average Basic Share $342.7M $370.2M $399.8M $418M --
Weighted Average Diluted Share $342.7M $370.2M $399.8M $418M --
 
EBITDA -$222.2M -$538M -$29M $73.4M $1.6B
EBIT -$273.6M -$596M -$60.2M $39.7M $1.6B
 
Revenue (Reported) $969.9M $1.2B $1.2B $1.6B $1.6B
Operating Income (Reported) -$273.6M -$596M -$60.2M $39.7M $1.6B
Operating Income (Adjusted) -$273.6M -$596M -$60.2M $39.7M $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.2B $4.1B $4.4B $5.8B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.9B $2.9B $3.7B --
Gross Profit $1.1B $1.2B $1.5B $2.1B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $911.9M $856.8M $527.6M $370.1M --
Selling, General & Admin $1.3B $1.8B $1.4B $1.7B $1.3B
Other Inc / (Exp) $126.9M -$147.1M $24.4M $85.5M --
Operating Expenses $2.2B $2.7B $1.8B $2B $87M
Operating Income -$1.1B -$1.5B -$386M $18.3M $1.6B
 
Net Interest Expenses $51.6M $19.7M $26.2M $28.9M $15.9M
EBT. Incl. Unusual Items -$1.1B -$1.6B -$331.7M $25.4M $94.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $5.9M $8.6M $2.6M --
Net Income to Company -$1.1B -$1.6B -$340.3M $22.8M $2.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1B -$1.6B -$340.3M $22.8M $2.8B
 
Basic EPS (Cont. Ops) -$3.19 -$4.42 -$0.90 $0.05 $7.09
Diluted EPS (Cont. Ops) -$3.19 -$4.42 -$0.90 $0.05 $7.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$977.8M -$1.3B -$269.5M $167.2M $1.7B
EBIT -$1.1B -$1.5B -$386M $18.3M $1.6B
 
Revenue (Reported) $3.2B $4.1B $4.4B $5.8B $6.3B
Operating Income (Reported) -$1.1B -$1.5B -$386M $18.3M $1.6B
Operating Income (Adjusted) -$1.1B -$1.5B -$386M $18.3M $1.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $4.1B $4.4B $5.8B $6.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $2.9B $3.7B $3.1B --
Gross Profit $1.2B $1.5B $2.1B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $856.8M $527.6M $370.1M $331.4M --
Selling, General & Admin $1.8B $1.4B $1.7B $1.3B --
Other Inc / (Exp) -$147.1M $24.4M $85.5M $87.9M --
Operating Expenses $2.7B $1.8B $2B $87M --
Operating Income -$1.5B -$386M $18.3M $1.6B --
 
Net Interest Expenses $19.7M $26.2M $28.9M $15.9M --
EBT. Incl. Unusual Items -$1.6B -$331.7M $25.4M $94.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $8.6M $2.6M $5.5M --
Net Income to Company -$1.6B -$340.3M $22.8M $2.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6B -$340.3M $22.8M $2.8B --
 
Basic EPS (Cont. Ops) -$4.42 -$0.90 $0.05 $7.09 --
Diluted EPS (Cont. Ops) -$4.42 -$0.90 $0.05 $7.09 --
Weighted Average Basic Share $1.4B $1.5B $1.6B $1.2B --
Weighted Average Diluted Share $1.4B $1.5B $1.6B $1.3B --
 
EBITDA -$1.3B -$269.5M $167.2M $1.7B --
EBIT -$1.5B -$386M $18.3M $1.6B --
 
Revenue (Reported) $4.1B $4.4B $5.8B $6.3B --
Operating Income (Reported) -$1.5B -$386M $18.3M $1.6B --
Operating Income (Adjusted) -$1.5B -$386M $18.3M $1.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3B $2.3B $1.8B $1.7B $2B
Short Term Investments $1.9B $1.8B $1.5B $1.1B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $343.1M -- -- -- --
Other Current Assets -- $522.2M $786.1M $892.2M $966.1M
Total Current Assets $2.6B $2.8B $2.6B $2.6B $3B
 
Property Plant And Equipment $589.1M $521.6M $448.6M $564M $593.3M
Long-Term Investments $1.2B $1.2B $1.2B $1.1B $1.6B
Goodwill $182.7M $180.5M $261.6M $257.8M $251.4M
Other Intangibles $65.8M $50.8M $76.2M $59.5M $42.8M
Other Long-Term Assets $1.2B $1.2B $1.2B $1.1B $1.6B
Total Assets $4.7B $4.8B $4.6B $4.6B $5.4B
 
Accounts Payable $84.1M $129.5M $107.8M $72.3M $97.7M
Accrued Expenses $466.3M $533.1M $748M $855.3M $942M
Current Portion Of Long-Term Debt $35.8M $56.3M $36.3M $25.8M $429.1M
Current Portion Of Capital Lease Obligations $49.3M $53.8M $45.8M $42.6M $25.2M
Other Current Liabilities $197.2M $239.1M $263.5M $278.9M $293.3M
Total Current Liabilities $2.1B $2.5B $3.1B $3B $3.9B
 
Long-Term Debt $916.6M $879.6M $999.5M $1B $772.4M
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.4B $4.2B $4B $4.7B
 
Common Stock $3K $3K $4K $4K $4K
Other Common Equity Adj -- -- -- -- -$10.1M
Common Equity $1.7B $1.3B $388.7M $541.5M $767M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.3B $388.7M $541.5M $767M
 
Total Liabilities and Equity $4.7B $4.8B $4.6B $4.6B $5.4B
Cash and Short Terms $2.3B $2.3B $1.8B $1.7B $2B
Total Debt $973.2M $949.5M $1.1B $1.1B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.3B $1.8B $1.7B $2B $1.8B
Short Term Investments $1.8B $1.5B $1.1B $1.2B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $522.2M $786.1M $892.2M $966.1M --
Total Current Assets $2.8B $2.6B $2.6B $3B $2.9B
 
Property Plant And Equipment $521.6M $448.6M $564M $593.3M $584.1M
Long-Term Investments $1.2B $1.2B $1.1B $1.6B $2B
Goodwill $180.5M $261.6M $257.8M $251.4M --
Other Intangibles $50.8M $76.2M $59.5M $42.8M --
Other Long-Term Assets $1.2B $1.2B $1.1B $1.6B --
Total Assets $4.8B $4.6B $4.6B $5.4B $9B
 
Accounts Payable $129.5M $107.8M $72.3M $97.7M $120.5M
Accrued Expenses $533.1M $748M $855.3M $942M --
Current Portion Of Long-Term Debt $56.3M $36.3M $25.8M $429.1M --
Current Portion Of Capital Lease Obligations $53.8M $45.8M $42.6M $25.2M --
Other Current Liabilities $239.1M $263.5M $278.9M $293.3M --
Total Current Liabilities $2.5B $3.1B $3B $3.9B $4.5B
 
Long-Term Debt $879.6M $999.5M $1B $772.4M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $4.2B $4B $4.7B $5.8B
 
Common Stock $3K $4K $4K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $388.7M $541.5M $767M $3.3B
 
Total Liabilities and Equity $4.8B $4.6B $4.6B $5.4B $9B
Cash and Short Terms $2.3B $1.8B $1.7B $2B $1.8B
Total Debt $949.5M $1.1B $1.1B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.8B -$1.1B -$1.6B -$340.3M $22.8M
Depreciation & Amoritzation $157.4M $139.3M $154.8M $116.5M $148.9M
Stock-Based Compensation $565.8M $724.6M $750.8M $484.5M $330.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4B -$101.7M -$237.3M -$98.2M $849.7M
 
Capital Expenditures $93.6M $79.2M $115M $149.8M $83.5M
Cash Acquisitions $12.3M -- $146.3M -$1.6M --
Cash From Investing $740.4M $267M $186M $599.8M -$518M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $734.1M -- -- -- $460M
Long-Term Debt Repaid -$92.3M -$80M -$102.4M -$116M -$480.8M
Repurchase of Common Stock -- -- -- -- $97.9M
Other Financing Activities -$155.2M -$26.3M -$6.7M -$17.1M -$100.1M
Cash From Financing $512.6M -$72.5M -$87.5M -$122.1M -$155.9M
 
Beginning Cash (CF) $319.9M $458M $282.5M $560M $759.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$126M $92.7M -$139.4M $380M $174.3M
Ending Cash (CF) $193.9M $550.6M $142.5M $940.5M $931.9M
 
Levered Free Cash Flow -$1.5B -$180.9M -$352.3M -$248.1M $766.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$283.2M -$588.1M -$26.3M $61.7M $2.8B
Depreciation & Amoritzation $33.3M $58M $31.2M $33.7M $37.3M
Stock-Based Compensation $160.9M $199.4M $91.7M $76.1M $80.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.2M -$33.6M $43.5M $153.4M $279.5M
 
Capital Expenditures $22.5M $32.6M $28.6M $13.4M $18.6M
Cash Acquisitions -- -- -- -- $104.4M
Cash From Investing -$305.7M $133.5M -$107M -$194.1M $90.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$17.4M -$28.8M -$19.5M -$33.6M --
Repurchase of Common Stock -- -- -- -- $58M
Other Financing Activities -$4.4M -$1.1M -$813K -$27.8M --
Cash From Financing -$9.3M -$20.6M -$16M -$53.6M -$207.4M
 
Beginning Cash (CF) $458M $282.5M $560M $759.3M $1.1B
Foreign Exchange Rate Adjustment $28K $149K $601K -$1.6M $802K
Additions / Reductions -$341.2M $79.5M -$78.9M -$95.9M $163.1M
Ending Cash (CF) $116.8M $362.1M $481.7M $661.9M $1.3B
 
Levered Free Cash Flow -$48.7M -$66.1M $14.9M $140M $260.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1.1B -$1.6B -$340.3M $22.8M $2.8B
Depreciation & Amoritzation $139.3M $154.8M $116.5M $148.9M $135.2M
Stock-Based Compensation $724.6M $750.8M $484.5M $330.9M $322.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$101.7M -$237.3M -$98.2M $849.7M $1.2B
 
Capital Expenditures $79.2M $115M $149.8M $83.5M $52.8M
Cash Acquisitions -- $146.3M -$1.6M -- $307.3M
Cash From Investing $267M $186M $599.8M -$518M $406.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $460M --
Long-Term Debt Repaid -$80M -$102.4M -$116M -$480.8M --
Repurchase of Common Stock -- -- -- $97.9M $500M
Other Financing Activities -$26.3M -$6.7M -$17.1M -$100.1M --
Cash From Financing -$72.5M -$87.5M -$122.1M -$155.9M -$718.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.7M -$139.4M $380M $174.3M $891.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$180.9M -$352.3M -$248.1M $766.3M $1.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$1.6B -$340.3M $22.8M $2.8B --
Depreciation & Amoritzation $154.8M $116.5M $148.9M $135.2M --
Stock-Based Compensation $750.8M $484.5M $330.9M $322.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$237.3M -$98.2M $849.7M $1.2B --
 
Capital Expenditures $115M $149.8M $83.5M $52.8M --
Cash Acquisitions $146.3M -$1.6M -- $307.3M --
Cash From Investing $186M $599.8M -$518M $406.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $460M -- --
Long-Term Debt Repaid -$102.4M -$116M -$480.8M -$444.8M --
Repurchase of Common Stock -- -- $97.9M $500M --
Other Financing Activities -$6.7M -$17.1M -$100.1M -$61.8M --
Cash From Financing -$87.5M -$122.1M -$155.9M -$718.8M --
 
Beginning Cash (CF) $884M $2.3B $2.6B $4.3B --
Foreign Exchange Rate Adjustment -$631K $533K -$1.6M $1.7M --
Additions / Reductions -$139.4M $380M $174.3M $891.3M --
Ending Cash (CF) $744M $2.7B $2.8B $5.2B --
 
Levered Free Cash Flow -$352.3M -$248.1M $766.3M $1.1B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.43% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.12% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 3.97% over the past day.

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

Show me the best stock