Financhill
Sell
47

MOMO Quote, Financials, Valuation and Earnings

Last price:
$5.99
Seasonality move :
4.2%
Day range:
$5.98 - $6.12
52-week range:
$4.79 - $8.38
Dividend yield:
0%
P/E ratio:
7.61x
P/S ratio:
0.77x
P/B ratio:
0.62x
Volume:
715.7K
Avg. volume:
1.1M
1-year change:
-1.64%
Market cap:
$960.8M
Revenue:
$1.5B
EPS (TTM):
$0.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $2.3B $1.9B $1.7B $1.5B
Revenue Growth (YoY) -11.62% 3.69% -16.22% -10.29% -13.24%
 
Cost of Revenues $1.2B $1.3B $1.1B $993.2M $898.5M
Gross Profit $1B $959.1M $786.5M $703.6M $573.6M
Gross Profit Margin 46.91% 42.48% 41.58% 41.47% 38.96%
 
R&D Expenses $169.2M $175.3M $149.8M $125.1M $112.1M
Selling, General & Admin $518.3M $500.1M $397.4M $271.1M $256.1M
Other Inc / (Exp) $217.4K -$683.5M $17.6M -$3.8M -$12.6M
Operating Expenses $654.4M $648.1M $544.2M $377.7M $360M
Operating Income $366.8M $310.9M $242.3M $325.9M $213.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $420M -$324.5M $302.4M $375M $254.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109.5M $127.4M $83.7M $89.1M $117.8M
Net Income to Company $304.4M -$453.1M $220.3M $275.9M $144.9M
 
Minority Interest in Earnings $448K $1.9M $636.3K $832.1K --
Net Income to Common Excl Extra Items $304.8M -$451.3M $221M $276.7M $144.9M
 
Basic EPS (Cont. Ops) $1.46 -$2.23 $1.13 $1.46 $0.78
Diluted EPS (Cont. Ops) $1.40 -$2.23 $1.09 $1.39 $0.77
Weighted Average Basic Share $208.5M $202.4M $195.1M $188.8M $184.7M
Weighted Average Diluted Share $226M $202.4M $211.9M $200.9M $186.8M
 
EBITDA $484.5M -$272.1M $331.5M $395M $280.4M
EBIT $431.4M -$313.1M $314.8M $383.8M $272.2M
 
Revenue (Reported) $2.2B $2.3B $1.9B $1.7B $1.5B
Operating Income (Reported) $366.8M $310.9M $242.3M $325.9M $213.6M
Operating Income (Adjusted) $431.4M -$313.1M $314.8M $383.8M $272.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $572.4M $574.1M $451.6M $417.2M $366.4M
Revenue Growth (YoY) -13.99% 0.31% -21.34% -7.62% -12.17%
 
Cost of Revenues $308.1M $342.4M $269.3M $245.9M $239.7M
Gross Profit $264.3M $231.7M $182.3M $171.3M $126.7M
Gross Profit Margin 46.18% 40.35% 40.36% 41.05% 34.58%
 
R&D Expenses $49.4M $49.4M $38.3M $32.2M $30.9M
Selling, General & Admin $138.7M $128.9M $77.3M $59.8M $64M
Other Inc / (Exp) $1.1M -$686.8M -- -$4.3M -$6.5M
Operating Expenses $174.8M $172.3M $124.7M $87.6M $93.8M
Operating Income $89.5M $59.4M $57.5M $83.6M $32.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $103M -$614.7M $68.4M $93.7M $38.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $826.6K $46.3M $15.4M $25.5M $12.4M
Net Income to Company $95M -$656.7M $62.2M $68.7M $25.8M
 
Minority Interest in Earnings $48.3K $206.1K $138.6K -- --
Net Income to Common Excl Extra Items $98.3M -$663M $55.9M $62.9M $26M
 
Basic EPS (Cont. Ops) $0.47 -$3.36 $0.30 $0.33 $0.15
Diluted EPS (Cont. Ops) $0.45 -$3.36 $0.28 $0.32 $0.15
Weighted Average Basic Share $207.5M $197.3M $188.9M $188.2M $196.2M
Weighted Average Diluted Share $224.9M $197.3M $203M $195.4M $196.2M
 
EBITDA $119.9M -$606.2M $73.5M $98.9M $45.6M
EBIT $105.9M -$611.8M $69.9M $96.6M $43.7M
 
Revenue (Reported) $572.4M $574.1M $451.6M $417.2M $366.4M
Operating Income (Reported) $89.5M $59.4M $57.5M $83.6M $32.9M
Operating Income (Adjusted) $105.9M -$611.8M $69.9M $96.6M $43.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $2.3B $1.9B $1.7B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.1B $993.5M $898.4M
Gross Profit $1B $959M $786.2M $703.7M $573.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $169.5M $175.4M $149.5M $125.3M $112.1M
Selling, General & Admin $518.6M $500.2M $399.3M $271.6M $256M
Other Inc / (Exp) $271.7K -$689.5M $17.8M -$3.7M -$12.6M
Operating Expenses $654.8M $648.3M $545M $378.4M $359.9M
Operating Income $365.9M $310.8M $241.2M $325.3M $213.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $419.1M -$330.7M $301.4M $374.6M $254.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107.5M $127.6M $84M $88.9M $117.9M
Net Income to Company $304.4M -$453.1M $220.3M $275.9M $144.9M
 
Minority Interest in Earnings $444.2K $1.9M $637.6K $823.5K --
Net Income to Common Excl Extra Items $305.8M -$457.7M $219.6M $276.5M $144.8M
 
Basic EPS (Cont. Ops) $1.47 -$2.35 $1.12 $1.46 $0.82
Diluted EPS (Cont. Ops) $1.40 -$2.40 $1.08 $1.39 $0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $483.6M -$278.3M $330.7M $394.6M $280.5M
EBIT $430.5M -$319.2M $313.9M $383.3M $272.3M
 
Revenue (Reported) $2.2B $2.3B $1.9B $1.7B $1.5B
Operating Income (Reported) $365.9M $310.8M $241.2M $325.3M $213.7M
Operating Income (Adjusted) $430.5M -$319.2M $313.9M $383.3M $272.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.3B $1.9B $1.7B $1.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.1B $993.5M $898.4M --
Gross Profit $959M $786.2M $703.7M $573.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $175.4M $149.5M $125.3M $112.1M --
Selling, General & Admin $500.2M $399.3M $271.6M $256M --
Other Inc / (Exp) -$689.5M $17.8M -$3.7M -$12.6M --
Operating Expenses $648.3M $545M $378.4M $359.9M --
Operating Income $310.8M $241.2M $325.3M $213.7M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$330.7M $301.4M $374.6M $254.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127.6M $84M $88.9M $117.9M --
Net Income to Company -$453.1M $220.3M $275.9M $144.9M --
 
Minority Interest in Earnings $1.9M $637.6K $823.5K -- --
Net Income to Common Excl Extra Items -$457.7M $219.6M $276.5M $144.8M --
 
Basic EPS (Cont. Ops) -$2.35 $1.12 $1.46 $0.82 --
Diluted EPS (Cont. Ops) -$2.40 $1.08 $1.39 $0.79 --
Weighted Average Basic Share $809.5M $780.4M $755.3M $738.7M --
Weighted Average Diluted Share $864.7M $835.4M $803.7M $762.8M --
 
EBITDA -$278.3M $330.7M $394.6M $280.5M --
EBIT -$319.2M $313.9M $383.3M $272.3M --
 
Revenue (Reported) $2.3B $1.9B $1.7B $1.5B --
Operating Income (Reported) $310.8M $241.2M $325.3M $213.7M --
Operating Income (Adjusted) -$319.2M $313.9M $383.3M $272.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $514.9M $873.9M $727.3M $792.9M $564.7M
Short Term Investments $1.2B $448.7M $811.7M $179.2M $277.6M
Accounts Receivable, Net $30.7M $32.2M $27.4M $28.4M $26.3M
Inventory -- -- -- -- --
Prepaid Expenses $56M $55.4M $50.9M $48M $45.4M
Other Current Assets $3.7M $4.6M $4.6M $3.6M $2.6M
Total Current Assets $1.8B $1.5B $1.7B $1.1B $1.6B
 
Property Plant And Equipment $83.3M $68.8M $41.8M $108.4M $157.4M
Long-Term Investments $69.6M $128.6M $129.6M $111M $113.1M
Goodwill $625.8M -- -- -- $18.7M
Other Intangibles $105.2M $4.3M $3.2M $2.4M $11.9M
Other Long-Term Assets $14.5M $25.2M $35.5M $399.6M $145.8M
Total Assets $3.6B $2.8B $2.3B $2.3B $2.5B
 
Accounts Payable $107.1M $113.9M $89.4M $87M $84.3M
Accrued Expenses $48.1M $45.2M $38.5M $33.7M $37.5M
Current Portion Of Long-Term Debt -- -- $383.5M $30.4M $592.3M
Current Portion Of Capital Lease Obligations $20.3M $25.6M $12.8M $8.5M $19.4M
Other Current Liabilities $9.7M $13.7M $24.5M $6.6M $10.9M
Total Current Liabilities $385.2M $394.7M $686.8M $295.1M $876.5M
 
Long-Term Debt $713.1M $716.2M -- $276.2M --
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.2B $710.1M $598.3M $952.1M
 
Common Stock $41.9K $43.5K $40.7K $40.4K $28.8K
Other Common Equity Adj $28.2M $23.4M -$20.3M -$17.8M $144.5K
Common Equity $2.2B $1.6B $1.6B $1.7B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.1M $21.8M $22.2M $25.7M $25.7M
Total Equity $2.3B $1.7B $1.6B $1.7B $1.6B
 
Total Liabilities and Equity $3.6B $2.8B $2.3B $2.3B $2.5B
Cash and Short Terms $1.7B $1.3B $1.5B $972.1M $842.3M
Total Debt $713.1M $716.2M $383.5M $306.6M $592.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $514.9M $873.9M $727.3M $792.9M $564.7M
Short Term Investments $1.2B $448.7M $811.7M $179.2M $277.6M
Accounts Receivable, Net $30.7M $32.2M $27.4M $28.4M $26.3M
Inventory -- -- -- -- --
Prepaid Expenses $56M $55.4M $50.9M $48M $45.4M
Other Current Assets $3.7M $4.6M $4.6M $3.6M $2.6M
Total Current Assets $1.8B $1.5B $1.7B $1.1B $1.6B
 
Property Plant And Equipment $83.3M $68.8M $41.8M $108.4M $157.4M
Long-Term Investments $69.6M $128.6M $129.6M $111M $113.1M
Goodwill $625.8M -- -- -- $18.7M
Other Intangibles $105.2M $4.3M $3.2M $2.4M $11.9M
Other Long-Term Assets $14.5M $25.2M $35.5M $399.6M $145.8M
Total Assets $3.6B $2.8B $2.3B $2.3B $2.5B
 
Accounts Payable $107.1M $113.9M $89.4M $87M $84.3M
Accrued Expenses $48.1M $45.2M $38.5M $33.7M $37.5M
Current Portion Of Long-Term Debt -- -- $383.5M $30.4M $592.3M
Current Portion Of Capital Lease Obligations $20.3M $25.6M $12.8M $8.5M $19.4M
Other Current Liabilities $9.7M $13.7M $24.5M $6.6M $10.9M
Total Current Liabilities $385.2M $394.7M $686.8M $295.1M $876.5M
 
Long-Term Debt $713.1M $716.2M -- $276.2M --
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.2B $710.1M $598.3M $952.1M
 
Common Stock $41.9K $43.5K $40.7K $40.4K $28.8K
Other Common Equity Adj $28.2M $23.4M -$20.3M -$17.8M $144.5K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.1M $21.8M $22.2M $25.7M $25.7M
Total Equity $2.3B $1.7B $1.6B $1.7B $1.6B
 
Total Liabilities and Equity $3.6B $2.8B $2.3B $2.3B $2.5B
Cash and Short Terms $1.7B $1.3B $1.5B $972.1M $842.3M
Total Debt $713.1M $716.2M $383.5M $306.6M $592.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $304.4M -$453.1M $220.3M $275.9M $144.9M
Depreciation & Amoritzation $53.1M $41M $16.7M $11.3M $8.2M
Stock-Based Compensation $98.3M $73.7M $59.8M $37.8M $26.8M
Change in Accounts Receivable $8.2M -$1.6M $3M -$6.9M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $446.4M $241.5M $182.7M $321.9M $228.6M
 
Capital Expenditures $18M $14.8M $12M $81.5M $39.8M
Cash Acquisitions -- -$1.4M -- -- -$19M
Cash From Investing -$108.5M $395M $255.4M $341.1M -$77.9M
 
Dividends Paid (Ex Special Dividend) -$162.9M -$132.1M -$125.2M -$135.4M -$99.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $304.5M $329.7M
Long-Term Debt Repaid -- -- -$318.1M -$378.9M -$30M
Repurchase of Common Stock -$47.8M -$133.6M -$58.4M -$30M -$166.9M
Other Financing Activities -$6.4M -$11.2M -$9.3M -$610.6K --
Cash From Financing -$217.1M -$276.8M -$511M -$240.3M $32.9M
 
Beginning Cash (CF) $378.6M $521.3M $840.7M $734.9M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $120.9M $359.7M -$72.9M $422.7M $183.6M
Ending Cash (CF) $487.8M $874.6M $773.9M $1.2B $1.3B
 
Levered Free Cash Flow $428.4M $226.7M $170.7M $240.5M $188.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $71M $45.4M $56.9M $724.5K --
Depreciation & Amoritzation $12.3M $4.6M $3.5M $2.2M --
Stock-Based Compensation $22.4M $17.1M $11.9M $7.6M --
Change in Accounts Receivable -$1.2M $416.7K -$72K $1.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $77.3M $6.8M $65.9M $55.9M --
 
Capital Expenditures $3.9M $3.4M $1.5M $6.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55.5M -$40.6M $57.4M $36.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $186.1M --
Long-Term Debt Repaid -- -$17.3M -$70M -$30.1K --
Repurchase of Common Stock -$474.6K -- -$472.9K -$15.7M --
Other Financing Activities -$2M -$875.2K -- -- --
Cash From Financing -$2.9M -$18.9M -$70.7M $170.4M --
 
Beginning Cash (CF) $518.8M $888.4M $759.5M $1.2B --
Foreign Exchange Rate Adjustment $603.6K -$2.5M -$1.4M $2.9M --
Additions / Reductions $18.9M -$52.7M $52.7M $262.4M --
Ending Cash (CF) $538.3M $833.3M $810.9M $1.4B --
 
Levered Free Cash Flow $73.4M $3.4M $64.4M $49.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $304.4M -$453.1M $220.3M $275.9M $144.9M
Depreciation & Amoritzation $53.1M $41M $16.7M $11.3M $8.2M
Stock-Based Compensation $98.3M $73.7M $59.8M $37.8M $26.8M
Change in Accounts Receivable $8.2M -$1.6M $3M -$6.9M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $446.4M $241.5M $182.7M $321.9M $228.6M
 
Capital Expenditures $18M $14.8M $12M $81.5M $39.8M
Cash Acquisitions -- -$1.4M -- -- --
Cash From Investing -$108.5M $395M $255.4M $341.1M -$77.9M
 
Dividends Paid (Ex Special Dividend) -$162.9M -$132.1M -$125.2M -$135.4M -$99.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $304.5M $329.7M
Long-Term Debt Repaid -- -- -$318.1M -$378.9M -$30M
Repurchase of Common Stock -$47.8M -$133.6M -$58.4M -$30M -$166.9M
Other Financing Activities -- -$11.2M -$9.3M -- --
Cash From Financing -$217.1M -$276.8M -$511M -$240.3M $32.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $120.9M $359.7M -$72.9M $422.7M $183.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $428.4M $226.7M $170.7M $240.5M $188.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $71M $45.4M $56.9M $724.5K --
Depreciation & Amoritzation $12.3M $4.6M $3.5M $2.2M --
Stock-Based Compensation $22.4M $17.1M $11.9M $7.6M --
Change in Accounts Receivable -$1.2M $416.7K -$72K $1.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $77.3M $6.8M $65.9M $55.9M --
 
Capital Expenditures $3.9M $3.4M $1.5M $6.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55.5M -$40.6M $57.4M $36.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $186.1M --
Long-Term Debt Repaid -- -$17.3M -$70M -$30.1K --
Repurchase of Common Stock -$474.6K -- -$472.9K -$15.7M --
Other Financing Activities -$2M -$875.2K -- -- --
Cash From Financing -$2.9M -$18.9M -$70.7M $170.4M --
 
Beginning Cash (CF) $518.8M $888.4M $759.5M $1.2B --
Foreign Exchange Rate Adjustment $603.6K -$2.5M -$1.4M $2.9M --
Additions / Reductions $18.9M -$52.7M $52.7M $262.4M --
Ending Cash (CF) $538.3M $833.3M $810.9M $1.4B --
 
Levered Free Cash Flow $73.4M $3.4M $64.4M $49.8M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock