Financhill
Buy
79

SOFI Quote, Financials, Valuation and Earnings

Last price:
$27.48
Seasonality move :
0.45%
Day range:
$26.83 - $27.34
52-week range:
$8.60 - $32.73
Dividend yield:
0%
P/E ratio:
49.30x
P/S ratio:
7.36x
P/B ratio:
3.73x
Volume:
26.4M
Avg. volume:
63.6M
1-year change:
73.96%
Market cap:
$32.8B
Revenue:
$3.8B
EPS (TTM):
$0.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $1.1B $1.8B $2.9B $3.8B
Revenue Growth (YoY) -100% -- 62.08% 65.2% 29.33%
 
Cost of Revenues -- $634.6M $870.6M $1.1B $1.6B
Gross Profit -- $453M $892.2M $1.8B $2.2B
Gross Profit Margin -- 41.65% 50.61% 62.47% 57.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $663.6K -- -- -- --
Other Inc / (Exp) -$70.3M -- -- -- --
Operating Expenses $663.6K $831.4M $1B $1.1B $1.8B
Operating Income -$663.6K -$378.4M -$129.4M $735.3M $394.5M
 
Net Interest Expenses -- $102.8M $189.3M $789.3M $161.2M
EBT. Incl. Unusual Items -$328.5M -$481.2M -$318.7M -$301.2M $233.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.8M $1.7M -$416K -$265.3M
Net Income to Company -$646.4K -$483.9M -$320.4M -$300.7M $498.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$646.4K -$483.9M -$320.4M -$300.7M $498.7M
 
Basic EPS (Cont. Ops) -$0.01 -$1.00 -$0.40 -$0.36 $0.46
Diluted EPS (Cont. Ops) -$0.01 -$1.00 -$0.40 -$0.36 $0.39
Weighted Average Basic Share $100.6M $526.7M $900.9M $945M $1.1B
Weighted Average Diluted Share $100.6M $526.7M $900.9M $945M $1.1B
 
EBITDA -$663.6K -$269.3M $77M $991.7M $629.7M
EBIT -$663.6K -$370.8M -$75.1M $790.3M $426.2M
 
Revenue (Reported) -- $1.1B $1.8B $2.9B $3.8B
Operating Income (Reported) -$663.6K -$378.4M -$129.4M $735.3M $394.5M
Operating Income (Adjusted) -$663.6K -$370.8M -$75.1M $790.3M $426.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $293.2M $464.2M $756.5M $989.5M $1.3B
Revenue Growth (YoY) -- 58.3% 62.98% 30.8% 28.15%
 
Cost of Revenues $168.1M $234M $276.5M $423.8M $485.6M
Gross Profit $125.1M $230.1M $480M $565.7M $782.5M
Gross Profit Margin 42.67% 49.58% 63.46% 57.17% 61.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.6M -$8.8M -- -- --
Operating Expenses $133.8M $264.4M $280.5M $457.8M $592.4M
Operating Income -$8.6M -$34.3M $199.6M $107.9M $190.1M
 
Net Interest Expenses $21.2M $40.2M $219.3M $44.1M $41.5M
EBT. Incl. Unusual Items -$29.9M -$74.5M -$266.9M $63.9M $148.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $181K -$242K -$244K $3.1M $9.2M
Net Income to Company -$30M -$74.2M -$266.7M $60.7M $139.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30M -$74.2M -$266.7M $60.7M $139.4M
 
Basic EPS (Cont. Ops) -$0.05 -$0.09 -$0.29 $0.06 $0.12
Diluted EPS (Cont. Ops) -$0.05 -$0.09 -$0.29 $0.05 $0.11
Weighted Average Basic Share $800.6M $916.8M $951.2M $1.1B $1.2B
Weighted Average Diluted Share $800.6M $916.8M $951.2M $1.1B $1.3B
 
EBITDA $15.4M $6M $252.1M $159.7M $249.3M
EBIT -$8.6M -$34.3M $199.6M $107.9M $190.1M
 
Revenue (Reported) $293.2M $464.2M $756.5M $989.5M $1.3B
Operating Income (Reported) -$8.6M -$34.3M $199.6M $107.9M $190.1M
Operating Income (Adjusted) -$8.6M -$34.3M $199.6M $107.9M $190.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $552.6M $1.5B $2.6B $3.6B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $323.1M $795.6M $1B $1.5B $1.8B
Gross Profit $229.5M $715.5M $1.6B $2.2B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9M -- -- -- --
Other Inc / (Exp) -$13.9M -$31.8M -- -- --
Operating Expenses $381.4M $996.1M $1.1B $1.5B $2.1B
Operating Income -$151.9M -$280.6M $488.5M $606.2M $558.2M
 
Net Interest Expenses $49.3M $108.7M $632.6M $381.6M $157.7M
EBT. Incl. Unusual Items -$343.2M -$389.2M -$391.3M $224.6M $400.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103K $2.2M -$2.6M $10.5M -$239.8M
Net Income to Company -$373.6M -$391.4M -$388.7M $214.1M $640.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$256.4M -$391.4M -$388.7M $214.1M $640.2M
 
Basic EPS (Cont. Ops) -$1.14 -$0.50 -$0.45 $0.18 $0.58
Diluted EPS (Cont. Ops) -$1.14 -$0.50 -$0.45 $0.12 $0.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$102.8M -$145M $678.8M $809.6M $789.9M
EBIT -$151.9M -$280.6M $488.5M $606.2M $565.1M
 
Revenue (Reported) $552.6M $1.5B $2.6B $3.6B $4.4B
Operating Income (Reported) -$151.9M -$280.6M $488.5M $606.2M $558.2M
Operating Income (Adjusted) -$151.9M -$280.6M $488.5M $606.2M $565.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $552.6M $1.2B $2B $2.8B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $323.1M $633.6M $793.6M $1.2B $1.3B
Gross Profit $229.5M $573.7M $1.2B $1.6B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3M -- -- -- --
Other Inc / (Exp) -$6.6M -$31.8M -- -- --
Operating Expenses $380.7M $763M $818.9M $1.3B $1.6B
Operating Income -$151.2M -$189.3M $428.6M $299.4M $463.1M
 
Net Interest Expenses $49.3M $90.5M $533.7M $126M $122.6M
EBT. Incl. Unusual Items -$255.7M -$279.8M -$352.3M $173.4M $340.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103K $629K -$3.7M $7.2M $32.8M
Net Income to Company -$372.9M -$280.4M -$348.7M $166.2M $307.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$255.8M -$280.4M -$348.7M $166.2M $307.8M
 
Basic EPS (Cont. Ops) -$1.13 -$0.35 -$0.40 $0.14 $0.27
Diluted EPS (Cont. Ops) -$1.13 -$0.35 -$0.40 $0.08 $0.25
Weighted Average Basic Share $1.3B $2.7B $2.8B $3.1B $3.4B
Weighted Average Diluted Share $1.3B $2.7B $2.8B $3.2B $3.7B
 
EBITDA -$102.2M -$80.3M $576.6M $449.4M $634.4M
EBIT -$151.2M -$189.3M $428.6M $299.4M $463.1M
 
Revenue (Reported) $552.6M $1.2B $2B $2.8B $3.4B
Operating Income (Reported) -$151.2M -$189.3M $428.6M $299.4M $463.1M
Operating Income (Adjusted) -$151.2M -$189.3M $428.6M $299.4M $463.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $779M $1.9B $4.2B $2.8B
Short Term Investments -- $194.9M $39.4M $500.9M $1.8B
Accounts Receivable, Net -- $85.5M $127.1M $169.9M $587.5M
Inventory -- -- -- -- --
Prepaid Expenses $801.1K $57.9M $73.4M $112.7M $276.9M
Other Current Assets -- -- -- -- --
Total Current Assets $1.1M $812.7M $2B $4.2B $2.8B
 
Property Plant And Equipment -- $227.1M $267.2M $306.5M $369.1M
Long-Term Investments $107.5M $209.6M $123.4M $56M $2B
Goodwill $899.3M $898.5M $1.6B $1.4B $1.4B
Other Intangibles $504.7M $452.8M $592M $544.5M $639.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $806.1M $9.2B $19B $30.1B $36.3B
 
Accounts Payable -- $158.1M $144.6M $159.9M $132.8M
Accrued Expenses -- $94.2M $146M $202.3M $265.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $183.4K $306.4M $1B $557.5M $167M
 
Long-Term Debt $5B $4.2B $5.1B $5.3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $4.5B $13.5B $24.5B $29.7B
 
Common Stock $772.7M $83K $93K $97K $109K
Other Common Equity Adj -- -- -- -- --
Common Equity $777.7M $4.4B $5.2B $5.2B $6.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $777.7M $4.7B $5.5B $5.6B $6.5B
 
Total Liabilities and Equity $6.3B $9.2B $19B $30.1B $36.3B
Cash and Short Terms $1.3B $779M $1.9B $4.2B $2.8B
Total Debt $5.1B $4.2B $5.6B $5.3B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $854.2M $1.3B $3.7B $3.1B $3.8B
Short Term Investments $17.1M $50.9M $377.1M $1.5B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $883.3M $1.4B $3.8B $3.1B $3.8B
 
Property Plant And Equipment $217M $264.8M $295.3M $350.4M $466M
Long-Term Investments $611.4M $116.7M $51.4M $1.4B $2.5B
Goodwill $898.5M $1.6B $1.4B $1.4B --
Other Intangibles $464.7M $625.2M $530M $611.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.1B $15.8B $28B $34.4B $45.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $437.6M $545.8M $1B $527.8M $759.6M
 
Long-Term Debt $2.9B $4.7B $5.9B $3.3B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $10.3B $22.6B $28.3B $36.5B
 
Common Stock $80K $92K $95K $108K $120K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6B $5.5B $5.4B $6.1B $8.8B
 
Total Liabilities and Equity $8.1B $15.8B $28B $34.4B $45.3B
Cash and Short Terms $854.2M $1.3B $3.7B $3.1B $3.8B
Total Debt $3B $4.7B $6.4B $3.3B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$646.4K -$483.9M -$320.4M -$300.7M $498.7M
Depreciation & Amoritzation $69.8M $101.6M $151.4M $201.4M $203.5M
Stock-Based Compensation $99.9M $239M $306M $271.2M $246.2M
Change in Accounts Receivable $1.1M $1.4M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$41.9M $207.6M $551.9M $1.3B
 
Capital Expenditures -- $52.3M $103.7M $121.2M $163.6M
Cash Acquisitions -- -- -- $72.3M --
Cash From Investing -$805M -$1.2B -$7.6B -$9.7B -$7.2B
 
Dividends Paid (Ex Special Dividend) -- $323.3M $40.4M $40.4M $16.5M
Special Dividend Paid
Long-Term Debt Issued $1.6B $1.2B $1.9B $520.5M $845.3M
Long-Term Debt Repaid -$1.1B -$2.1B -$516.9M -$800.4M -$2.3B
Repurchase of Common Stock -- $114.3M -- -- $323.4M
Other Financing Activities -$4.2M $1.9B -$17.3M -$27.2M -$30.2M
Cash From Financing $806.5M $685M $8.4B $10.9B $5B
 
Beginning Cash (CF) $1.3B $768.4M $1.8B $3.6B $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $259.7K -$555M $1.1B $1.8B -$906.2M
Ending Cash (CF) $1.3B $213.5M $2.9B $5.4B $1.8B
 
Levered Free Cash Flow -$1.3M -$94.1M $103.9M $430.7M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$30M -$74.2M -$266.7M $60.7M $139.4M
Depreciation & Amoritzation $24.1M $40.3M $52.5M $51.8M $59.2M
Stock-Based Compensation $72.7M $77.9M $62M $63.6M $66.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$15.8M $84.4M $93.7M $61.4M $72.9M
 
Capital Expenditures $11.6M $25.9M $30.4M $45.8M $63.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$340.5M -$3B -$2.9B -$1.3B -$2.8B
 
Dividends Paid (Ex Special Dividend) -- $20M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $821.1M -$62.1M -- --
Long-Term Debt Repaid -$2B $9.7M -$187.6M $143.3M --
Repurchase of Common Stock -- -- -- -- $1.6M
Other Financing Activities -$9.3M -$1.7M -$4M -$4.9M --
Cash From Financing $441.9M $3.2B $2.7B $1.5B $3.8B
 
Beginning Cash (CF) $854.2M $1.3B $3.3B $3B $3.7B
Foreign Exchange Rate Adjustment $204K $325K $103K $563K -$228K
Additions / Reductions $85.8M $262.5M -$204.1M $238.1M $1B
Ending Cash (CF) $940.2M $1.5B $3.1B $3.2B $4.8B
 
Levered Free Cash Flow -$27.4M $58.4M $63.2M $15.6M $9.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$373.6M -$391.4M -$388.7M $214.1M $640.2M
Depreciation & Amoritzation -- $135.5M $190.3M $203.4M $224.8M
Stock-Based Compensation $162.3M $311.7M $273.1M $248.9M $259.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$39M $129.9M $409.9M $276M $1.8B
 
Capital Expenditures $38.4M $89.8M $112.3M $156M $227.6M
Cash Acquisitions -- -- $72.3M -- --
Cash From Investing -$801.7M -$6.2B -$10.3B -$6.4B -$10.6B
 
Dividends Paid (Ex Special Dividend) $302.9M $40.4M $40.4M $20.4M $16.5M
Special Dividend Paid
Long-Term Debt Issued -- -$4.3B $2.3B $123M --
Long-Term Debt Repaid -- $6B -$846M -$2.5B --
Repurchase of Common Stock $526K $113.8M -- $323.4M $1.6M
Other Financing Activities -- -$21.3M -$24.5M -$27M --
Cash From Financing $371.7M $6.5B $12B $5.8B $9.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$469.1M $407.2M $2B -$327.3M $776.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$77.4M $40.1M $297.6M $120M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$372.9M -$280.4M -$348.7M $166.2M $307.8M
Depreciation & Amoritzation $75M $109M $148M $150M $171.3M
Stock-Based Compensation $162.3M $235M $202.1M $179.8M $193.5M
Change in Accounts Receivable $1.4M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$37.7M $134.1M $336.3M $60.5M $556.8M
 
Capital Expenditures $38.4M $76M $84.5M $119.4M $183.4M
Cash Acquisitions -- -- $72.3M -- --
Cash From Investing $3.3M -$5B -$7.8B -$4.5B -$7.9B
 
Dividends Paid (Ex Special Dividend) $302.9M $20M $20M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.3B $821.1M $1.2B $845.3M --
Long-Term Debt Repaid -$8.4B -$266.5M -$595.6M -$2.2B -$49.1M
Repurchase of Common Stock $526K -- -- $323.4M $1.6M
Other Financing Activities $1.9B -$11.6M -$18.7M -$18.5M -$5.9M
Cash From Financing -$434.7M $5.4B $8.9B $3.8B $8.4B
 
Beginning Cash (CF) $1.6B $4B $9.8B $9.8B $9.2B
Foreign Exchange Rate Adjustment $204K $231K $202K $248K -$1.1M
Additions / Reductions -$469.2M $493M $1.5B -$645.8M $1B
Ending Cash (CF) $1.2B $4.5B $11.2B $9.2B $10.2B
 
Levered Free Cash Flow -$76.2M $58.1M $251.8M -$58.9M $373.4M

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