Financhill
Sell
40

PAYO Quote, Financials, Valuation and Earnings

Last price:
$5.51
Seasonality move :
-16.78%
Day range:
$5.80 - $6.04
52-week range:
$4.92 - $10.75
Dividend yield:
0%
P/E ratio:
31.07x
P/S ratio:
2.16x
P/B ratio:
2.80x
Volume:
3.3M
Avg. volume:
4.5M
1-year change:
-41.16%
Market cap:
$2.1B
Revenue:
$977.7M
EPS (TTM):
$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $345.6M $473.4M $627.6M $831.1M $977.7M
Revenue Growth (YoY) 8.76% 36.98% 32.58% 32.42% 17.64%
 
Cost of Revenues $113.5M $119.1M $128.9M $148.3M $196.2M
Gross Profit $232.1M $354.3M $498.7M $682.8M $781.6M
Gross Profit Margin 67.15% 74.83% 79.46% 82.15% 79.94%
 
R&D Expenses $52.3M $80.8M $115M $119.2M $134.6M
Selling, General & Admin $114.5M $178.7M $254.6M $297.6M $325.1M
Other Inc / (Exp) -- $11.8M $34M $17.4M -$12M
Operating Expenses $248.8M $380.5M $516.5M $585.3M $619.8M
Operating Income -$16.7M -$26.3M -$17.8M $97.4M $161.7M
 
Net Interest Expenses -- $220K $1.5M $1.8M $1.4M
EBT. Incl. Unusual Items -$15.3M -$25.2M $1.6M $132.5M $139.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $8.7M $13.6M $39.2M $18.3M
Net Income to Company -$23.7M -$34M -$12M $93.3M $121.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.7M -$34M -$12M $93.3M $121.2M
 
Basic EPS (Cont. Ops) -$0.80 -$0.33 -$0.03 $0.26 $0.34
Diluted EPS (Cont. Ops) -$0.80 -$0.33 -$0.03 $0.24 $0.31
Weighted Average Basic Share $47M $202.9M $348M $361.7M $358.3M
Weighted Average Diluted Share $47M $202.9M $348M $392.7M $386.2M
 
EBITDA -$200K -$8.4M $2.5M $125.2M $207.2M
EBIT -$16.7M -$26.3M -$17.8M $97.4M $161.7M
 
Revenue (Reported) $345.6M $473.4M $627.6M $831.1M $977.7M
Operating Income (Reported) -$16.7M -$26.3M -$17.8M $97.4M $161.7M
Operating Income (Adjusted) -$16.7M -$26.3M -$17.8M $97.4M $161.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $122.7M $158.9M $208M $248.3M $270.9M
Revenue Growth (YoY) 35.47% 29.57% 30.91% 19.34% 9.09%
 
Cost of Revenues $29.1M $32.9M $37.1M $51.2M $58.6M
Gross Profit $93.5M $126M $171M $197.1M $212.2M
Gross Profit Margin 76.27% 79.31% 82.18% 79.39% 78.36%
 
R&D Expenses $20.1M $29.6M $27M $34.6M $39.9M
Selling, General & Admin $45.5M $62.8M $73.8M $82M $95.6M
Other Inc / (Exp) $11.3M -$15.1M -$7.8M -$14.7M --
Operating Expenses $100.1M $130.1M $141M $158.4M $174.9M
Operating Income -$6.5M -$4.1M $29.9M $38.7M $37.3M
 
Net Interest Expenses -- $384K $437K $401K --
EBT. Incl. Unusual Items $1.5M -$23.8M $22.8M $22.1M $30.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $662K $2.6M $10M -$19.5M $16.4M
Net Income to Company $837K -$26.5M $12.8M $41.6M $14.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $837K -$26.5M $12.8M $41.6M $14.1M
 
Basic EPS (Cont. Ops) $0.00 -$0.08 $0.04 $0.12 $0.04
Diluted EPS (Cont. Ops) $0.00 -$0.08 $0.03 $0.11 $0.04
Weighted Average Basic Share $339.7M $349.7M $357.4M $357.3M $368.3M
Weighted Average Diluted Share $374.4M $349.7M $381.8M $374.3M $377.6M
 
EBITDA -$2.1M $1.2M $37.1M $52.2M $53.5M
EBIT -$6.5M -$4.1M $29.9M $38.7M $37.3M
 
Revenue (Reported) $122.7M $158.9M $208M $248.3M $270.9M
Operating Income (Reported) -$6.5M -$4.1M $29.9M $38.7M $37.3M
Operating Income (Adjusted) -$6.5M -$4.1M $29.9M $38.7M $37.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $428.9M $583.3M $790.3M $940.3M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $115.3M $126.1M $138.9M $184.7M $224.6M
Gross Profit $313.6M $457.2M $651.4M $755.6M $815.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $72.7M $107.6M $117.1M $129.1M $154.9M
Selling, General & Admin $159.1M $226M $300.9M $311.7M $366.8M
Other Inc / (Exp) $23.4M $17.4M $10.6M -$155K --
Operating Expenses $349M $473.2M $580.2M $599.3M $685.8M
Operating Income -$35.4M -$16M $71.2M $156.3M $129.4M
 
Net Interest Expenses -- $1.3M $1.8M $3M $186K
EBT. Incl. Unusual Items -$19.1M -$11.6M $88.7M $154.6M $114.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M $9.1M $32.5M $24.6M $42M
Net Income to Company -$26.3M -$20.7M $56.2M $130M $72.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.3M -$20.7M $56.2M $130M $72.4M
 
Basic EPS (Cont. Ops) -$0.64 -$0.06 $0.15 $0.36 $0.20
Diluted EPS (Cont. Ops) -$0.64 -$0.06 $0.14 $0.35 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$17.4M $3.5M $95.6M $198.7M $188.7M
EBIT -$35.4M -$16M $71.2M $156.3M $129.4M
 
Revenue (Reported) $428.9M $583.3M $790.3M $940.3M $1B
Operating Income (Reported) -$35.4M -$16M $71.2M $156.3M $129.4M
Operating Income (Adjusted) -$35.4M -$16M $71.2M $156.3M $129.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $444.1M $606.8M $716M $778.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93.6M $103.7M $141.4M $168.5M --
Gross Profit $350.4M $503M $574.6M $609.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $82.1M $84.2M $94.1M $114.5M --
Selling, General & Admin $172.4M $218.7M $232.9M $274.6M --
Other Inc / (Exp) $28.9M $5.5M -$12M -- --
Operating Expenses $362.4M $423.8M $445.8M $511.8M --
Operating Income -$12M $79.2M $128.8M $97.8M --
 
Net Interest Expenses $1M $1.3M $1.2M -- --
EBT. Incl. Unusual Items $4.1M $91.2M $113.3M $88.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $24.9M $10.3M $34M --
Net Income to Company -$1.8M $66.3M $103M $54.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M $66.3M $103M $54.2M --
 
Basic EPS (Cont. Ops) -$0.00 $0.18 $0.29 $0.15 --
Diluted EPS (Cont. Ops) -$0.01 $0.17 $0.27 $0.14 --
Weighted Average Basic Share $1B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.1B $1.2B $1.1B $1.1B --
 
EBITDA $2.9M $98.3M $162.4M $143.9M --
EBIT -$12M $79.2M $128.8M $97.8M --
 
Revenue (Reported) $444.1M $606.8M $716M $778.1M --
Operating Income (Reported) -$12M $79.2M $128.8M $97.8M --
Operating Income (Adjusted) -$12M $79.2M $128.8M $97.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $129.4M $468.9M $546.2M $624.1M $504.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.8M $13.8M $12.9M $8M $11.9M
Inventory -- -- -- -- --
Prepaid Expenses $8.1M $12.4M $19.8M $24.8M $54.9M
Other Current Assets $2.2M $2.8M $5.3M $3M $7.4M
Total Current Assets $3.6B $5B $6.5B $7.1B $7.1B
 
Property Plant And Equipment $12.7M $25.1M $29.7M $40.4M $35.5M
Long-Term Investments $12.1M $12.1M $11.3M $5.8M $35.3M
Goodwill $22.5M $21.1M $19.9M $19.9M $77.8M
Other Intangibles $34.4M $37.5M $45.4M $76.3M $102.4M
Other Long-Term Assets $17.4M $18.7M $16.9M $21.8M $572.8M
Total Assets $3.7B $5.1B $6.6B $7.3B $7.9B
 
Accounts Payable $17.2M $17.2M $41.6M $33.9M $37.3M
Accrued Expenses $19.5M $10.7M $10M $12.4M $14.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $9.3M $8.4M $7.2M $5.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $4.5B $6B $6.5B $7.1B
 
Long-Term Debt $26.5M $17.7M $22.7M $36.2M $15.6M
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $4.6B $6.1B $6.6B $7.2B
 
Common Stock $486K $3.4M $3.5M $3.7M $4M
Other Common Equity Adj $4.2M $2.3M -$176K -$176K -$12.6M
Common Equity $24.3M $487.1M $545.3M $664.3M $724.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $189.8M $487.1M $545.3M $664.3M $724.8M
 
Total Liabilities and Equity $3.7B $5.1B $6.6B $7.3B $7.9B
Cash and Short Terms $129.4M $468.9M $546.2M $624.1M $504.1M
Total Debt $40M $17.7M $22.7M $36.2M $15.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $451.8M $511.1M $593.4M $539.2M $488.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.5M $20.9M $6M $13.5M $14.4M
Inventory -- -- -- -- --
Prepaid Expenses $15.1M $23.4M $29.5M $49.7M $38.5M
Other Current Assets $3.6M $3.5M $2.9M $6.5M --
Total Current Assets $4.2B $5.6B $6.1B $6.2B $7.4B
 
Property Plant And Equipment $26M $32M $26.1M $36.1M $69.3M
Long-Term Investments $11.9M $10.7M $6.5M $16.8M $38.2M
Goodwill $21.5M $18.2M $19.9M $76.1M --
Other Intangibles $35.3M $40.4M $70.9M $99.9M --
Other Long-Term Assets $17.9M $17.1M $22.4M $559.4M --
Total Assets $4.4B $5.8B $6.2B $7.1B $8.2B
 
Accounts Payable $16.9M $26.7M $35.6M $45.1M $39.7M
Accrued Expenses $15M $9.5M $9.8M $14.1M --
Current Portion Of Long-Term Debt -- -- -- $13.2M --
Current Portion Of Capital Lease Obligations $9.4M $9.1M $7.7M $6.8M --
Other Current Liabilities -- -- -- $467K --
Total Current Liabilities $3.8B $5.2B $5.5B $6.3B $7.3B
 
Long-Term Debt $5.8M $15.7M $19.8M $16.5M $47.9M
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $5.2B $5.6B $6.3B $7.5B
 
Common Stock $3.4M $3.5M $3.7M $3.9M $4.1M
Other Common Equity Adj $2.8M -$2.3M -$176K $10.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -$39.8M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $491.9M $532.6M $638M $727.9M $750.5M
 
Total Liabilities and Equity $4.4B $5.8B $6.2B $7.1B $8.2B
Cash and Short Terms $451.8M $511.1M $593.4M $539.2M $488.1M
Total Debt $5.8M $15.7M $19.8M $16.5M $47.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.7M -$34M -$12M $93.3M $121.2M
Depreciation & Amoritzation $16.5M $17.9M $20.9M $27.8M $47.3M
Stock-Based Compensation $11.1M $37M $52.1M $65.8M $64.8M
Change in Accounts Receivable -$3.9M $3.9M $964K $4.9M $337K
Change in Inventories -- -- -- -- --
Cash From Operations $9.5M $20M $84M $159.5M $176.9M
 
Capital Expenditures $14M $20.9M $28.8M $47.8M $60.4M
Cash Acquisitions $15.5M -- -- -- $48.2M
Cash From Investing -$66.9M $10.2M $5.7M -$44.3M -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $104.6M $17.4M $29.4M $26.9M $15.1M
Long-Term Debt Repaid -$124.5M -$43.8M -$26.8M -$24.6M -$33.5M
Repurchase of Common Stock -- $39.8M -- $55.4M $137.5M
Other Financing Activities $1.7B $1.4B $1.4B $551.9M $582.4M
Cash From Financing $1.7B $1.4B $1.5B $512M $427.8M
 
Beginning Cash (CF) $129.4M $468.9M $546.2M $624.1M $504.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $1.4B $1.5B $631.6M -$1.4B
Ending Cash (CF) $1.7B $1.9B $2.1B $1.3B -$859.6M
 
Levered Free Cash Flow -$4.5M -$884K $55.1M $111.7M $116.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $837K -$26.5M $12.8M $41.6M $14.1M
Depreciation & Amoritzation $4.3M $5.3M $7.1M $13.5M $16.1M
Stock-Based Compensation $8.6M $13.9M $15.3M $17.4M $17.8M
Change in Accounts Receivable -$313K -$6.5M $5.3M -$2.7M -$447K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.9M $15.5M $41.4M $50.1M $54.2M
 
Capital Expenditures $4.8M $4.5M $14.3M $14M $18.9M
Cash Acquisitions -- -- -- $48.2M --
Cash From Investing -$4.8M $20.6M $15.7M -$1.1B -$35.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7.1M $5.3M $3.2M --
Long-Term Debt Repaid -- -$6.2M -$5.1M -$5M --
Repurchase of Common Stock $39.8M -- $17.3M $21.8M $45.3M
Other Financing Activities $72.7M -$101M -$158.2M $38.7M --
Cash From Financing $34.2M -$96.1M -$177.3M $6.5M $34.8M
 
Beginning Cash (CF) $451.8M $511.1M $593.4M $539.2M $488.1M
Foreign Exchange Rate Adjustment -$479K -$878K -$1.4M $2.4M -$868K
Additions / Reductions $23M -$60.9M -$121.5M -$1.1B $52.2M
Ending Cash (CF) $474.4M $449.3M $470.5M -$548.1M $539.5M
 
Levered Free Cash Flow -$10.7M $11M $27.1M $36.2M $35.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$26.3M -$20.7M $56.2M $130M $72.4M
Depreciation & Amoritzation $17.9M $19.4M $25M $42.4M $59.7M
Stock-Based Compensation $26.5M $52.4M $61.4M $63.5M $75.2M
Change in Accounts Receivable $3M -$8.3M $14.9M -$3.3M -$813K
Change in Inventories -- -- -- -- --
Cash From Operations $1.4M $53.6M $141M $189.2M $224.5M
 
Capital Expenditures $17M $24.8M $41.2M $62.2M $72.4M
Cash Acquisitions -- -- -- $48.2M $33.1M
Cash From Investing -$25.5M $753K -$28.1M -$1.8B -$316.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $39.9M $26.2M $22.7M --
Long-Term Debt Repaid -- -$24.1M -$26M -$25.2M --
Repurchase of Common Stock $39.8M -$1K $34.4M $141.5M $112.1M
Other Financing Activities $1.5B $1.3B $330.8M $705.3M --
Cash From Financing $1.4B $1.4B $312.8M $567.8M $901.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $1.4B $425.7M -$1B $811.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.6M $28.8M $99.8M $127M $152M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$1.8M $66.3M $103M $54.2M --
Depreciation & Amoritzation $14.9M $19.1M $33.6M $46.1M --
Stock-Based Compensation $39.1M $48.4M $46.2M $56.6M --
Change in Accounts Receivable -$7M $6.9M -$1.3M -$2.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $44.3M $101.3M $131M $178.6M --
 
Capital Expenditures $17.3M $29.7M $44.1M $56.2M --
Cash Acquisitions -- -- $48.2M $33.1M --
Cash From Investing -$13.9M -$47.8M -$1.8B -$169.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $22.5M $19.3M $15.1M -- --
Long-Term Debt Repaid -$20.4M -$19.6M -$20.3M -- --
Repurchase of Common Stock -- $34.4M $120.5M $95M --
Other Financing Activities $638.4M -$468.1M -$314.8M $54.2M --
Cash From Financing $655.7M -$492.7M -$436.9M $37M --
 
Beginning Cash (CF) $1.5B $1.7B $1.7B $1.5B --
Foreign Exchange Rate Adjustment -$3.4M -$662K $109K $5.2M --
Additions / Reductions $682.8M -$439.8M -$2.1B $51.4M --
Ending Cash (CF) $2.2B $1.3B -$399.1M $1.6B --
 
Levered Free Cash Flow $27M $71.7M $86.9M $122.4M --

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 11.4% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 5.78% over the past day.

Buy
73
AEHR alert for Feb 12

Aehr Test Systems [AEHR] is down 16.9% over the past day.

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

Show me the best stock