Financhill
Sell
25

SOHU Quote, Financials, Valuation and Earnings

Last price:
$16.08
Seasonality move :
-0.53%
Day range:
$15.85 - $16.25
52-week range:
$7.79 - $17.30
Dividend yield:
0%
P/E ratio:
1.14x
P/S ratio:
0.78x
P/B ratio:
0.46x
Volume:
30.1K
Avg. volume:
46.2K
1-year change:
8.2%
Market cap:
$484.1M
Revenue:
$585.9M
EPS (TTM):
$14.11
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $835.6M $733.9M $600.7M $598.7M $585.9M
Revenue Growth (YoY) 11.43% -12.17% -18.15% -0.33% -2.14%
 
Cost of Revenues $204.7M $191.6M $145.8M $165.9M $131.8M
Gross Profit $630.9M $542.3M $454.9M $432.8M $454M
Gross Profit Margin 75.51% 73.9% 75.73% 72.29% 77.5%
 
R&D Expenses $268.9M $260.8M $279.8M $255.4M $248.2M
Selling, General & Admin $264.6M $282.4M $262.4M $286.9M --
Other Inc / (Exp) $20.7M $14.6M $16.5M $14.9M --
Operating Expenses $528.6M $538.2M $539.7M $540.7M $511M
Operating Income $102.3M $4.1M -$84.8M -$107.9M -$57M
 
Net Interest Expenses $7.5M -- -- -- --
EBT. Incl. Unusual Items $131.6M $40.6M -$5.7M -$48.2M -$49.7M
Earnings of Discontinued Ops. $858.5M -- $35.4M -- --
Income Tax Expense $62.3M $57.9M $60.4M $52.1M -$444.8M
Net Income to Company $934.2M -$17.3M -$30.6M -$100.3M --
 
Minority Interest in Earnings -$3K $2K -$265K $31K -$9K
Net Income to Common Excl Extra Items $69.3M -$17.3M -$66.1M -$100.3M $395.1M
 
Basic EPS (Cont. Ops) $23.49 -$0.50 -$1.93 -$3.13 $14.00
Diluted EPS (Cont. Ops) $23.49 -$0.50 -$1.93 -$3.13 $14.00
Weighted Average Basic Share $39.5M $34.9M $34.1M $32M $28.2M
Weighted Average Diluted Share $39.5M $34.9M $34.1M $32M $28.2M
 
EBITDA $138.3M $35.4M -$54.6M -$83.2M --
EBIT $102.3M $4.1M -$84.8M -$107.9M -$57M
 
Revenue (Reported) $835.6M $733.9M $600.7M $598.7M $585.9M
Operating Income (Reported) $102.3M $4.1M -$84.8M -$107.9M -$57M
Operating Income (Adjusted) $102.3M $4.1M -$84.8M -$107.9M -$57M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $193M $160.4M $141.4M $134.2M $142.9M
Revenue Growth (YoY) -23.79% -16.89% -11.87% -5.06% 6.47%
 
Cost of Revenues $51.7M $35.8M $33.8M $36.9M $35.3M
Gross Profit $141.2M $124.6M $107.5M $97.3M $107.5M
Gross Profit Margin 73.19% 77.68% 76.07% 72.5% 75.27%
 
R&D Expenses $68.4M $67.1M $69.6M $61.4M $64.2M
Selling, General & Admin $75.8M $63M $63.3M $61M --
Other Inc / (Exp) $11.8M -$292K -$4.8M $1.9M --
Operating Expenses $144.2M $130.2M $132.8M $122.4M $136.8M
Operating Income -$2.9M -$5.6M -$25.3M -$25.1M -$29.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $12.3M $318K $1.4M -$6.9M -$56.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $7.4M $14M $14.3M -$281M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1K -$1K -$1K $30.9K --
Net Income to Common Excl Extra Items $3.6M -$7.1M -$12.6M -$21.2M $224.3M
 
Basic EPS (Cont. Ops) $0.09 -$0.21 -$0.37 -$0.69 $8.41
Diluted EPS (Cont. Ops) $0.09 -$0.21 -$0.37 -$0.69 $8.41
Weighted Average Basic Share $39.4M $34.1M $34.1M $30.8M $26.7M
Weighted Average Diluted Share $39.4M $34.1M $34.1M $30.8M $26.7M
 
EBITDA -- -- -$5.3M -$17.4M --
EBIT -$2.9M -$5.6M -$25.3M -$25.1M -$29.2M
 
Revenue (Reported) $193M $160.4M $141.4M $134.2M $142.9M
Operating Income (Reported) -$2.9M -$5.6M -$25.3M -$25.1M -$29.2M
Operating Income (Adjusted) -$2.9M -$5.6M -$25.3M -$25.1M -$29.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $835.6M $733.9M $600.7M $597.9M $585.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $204.7M $191.6M $145.8M $165.7M $131.8M
Gross Profit $630.9M $542.3M $454.9M $432.2M $454M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $268.9M $260.8M $279.8M $255M $248.2M
Selling, General & Admin $264.6M $282.4M $262.4M $286.5M $190.2M
Other Inc / (Exp) $26M $24.2M $16.5M $14.9M --
Operating Expenses $533.4M $543.2M $542.2M $541.5M $511.1M
Operating Income $97.5M -$873K -$87.3M -$109.3M -$57.1M
 
Net Interest Expenses $7.5M -- -- -- --
EBT. Incl. Unusual Items $131.6M $40.6M -$5.7M -$48.2M -$49.8M
Earnings of Discontinued Ops. $858.5M -- $35.4M -- --
Income Tax Expense $62.3M $57.9M $60.4M $52M -$445M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$3K $2K -$265K $30.9K -$9K
Net Income to Common Excl Extra Items $69.3M -$17.3M -$66.1M -$100.2M $395.3M
 
Basic EPS (Cont. Ops) $23.43 -$0.51 -$1.93 -$3.12 $14.11
Diluted EPS (Cont. Ops) $23.42 -$0.51 -$1.93 -$3.12 $14.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $139.1M -$873K -$67.3M -$101.6M --
EBIT $97.5M -$873K -$87.3M -$109.3M -$57.1M
 
Revenue (Reported) $835.6M $733.9M $600.7M $597.9M $585.8M
Operating Income (Reported) $97.5M -$873K -$87.3M -$109.3M -$57.1M
Operating Income (Adjusted) $97.5M -$873K -$87.3M -$109.3M -$57.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $733.9M $600.7M $597.9M $585.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $191.6M $145.8M $165.7M $131.8M --
Gross Profit $542.3M $454.9M $432.2M $454M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $260.8M $279.8M $255M $248.2M --
Selling, General & Admin $282.4M $262.4M $286.5M $190.2M --
Other Inc / (Exp) $24.2M $16.5M $14.9M $7.7M --
Operating Expenses $543.2M $542.2M $541.5M $511.1M --
Operating Income -$873K -$87.3M -$109.3M -$57.1M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $40.6M -$5.7M -$48.2M -$49.8M --
Earnings of Discontinued Ops. -- $35.4M -- -- --
Income Tax Expense $57.9M $60.4M $52M -$445M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2K -$265K $30.9K -$9K --
Net Income to Common Excl Extra Items -$17.3M -$66.1M -$100.2M $395.3M --
 
Basic EPS (Cont. Ops) -$0.51 -$1.93 -$3.12 $14.11 --
Diluted EPS (Cont. Ops) -$0.51 -$1.93 -$3.12 $14.11 --
Weighted Average Basic Share $139.8M $136.4M $128.1M $113M --
Weighted Average Diluted Share $139.8M $136.4M $128.1M $113M --
 
EBITDA -- -$67.3M -$101.6M -$41.3M --
EBIT -$873K -$87.3M -$109.3M -$57.1M --
 
Revenue (Reported) $733.9M $600.7M $597.9M $585.8M --
Operating Income (Reported) -$873K -$87.3M -$109.3M -$57.1M --
Operating Income (Adjusted) -$873K -$87.3M -$109.3M -$57.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.4B $1.2B $963.5M $904.4M $830.7M
Short Term Investments $399.3M $473.6M $597.8M $744.5M --
Accounts Receivable, Net $82.6M $67.5M $71.6M $53.8M $43.3M
Inventory -- -- -- -- --
Prepaid Expenses $59.2M $38.8M $39.6M $43.8M --
Other Current Assets $7.7M $7M $6.6M $5.8M --
Total Current Assets $1.6B $1.3B $1.1B $1B $967.9M
 
Property Plant And Equipment $330M $288.2M $272.4M $256.1M $246.3M
Long-Term Investments $242.1M $291.8M $433.8M $374.4M $43.9M
Goodwill $48.8M $47.4M $47.2M $46.9M --
Other Intangibles $9.1M $5.4M $2.2M $7.7M --
Other Long-Term Assets $25.6M $19.2M $12.8M $11M --
Total Assets $2.2B $2B $1.9B $1.7B $1.6B
 
Accounts Payable $87.4M $56.4M $44.6M $36M $36.2M
Accrued Expenses $229.7M $187.2M $154.1M $144.4M --
Current Portion Of Long-Term Debt $34.1M $34.1M $34.1M $34.1M --
Current Portion Of Capital Lease Obligations $2M $2M $1.2M $1.7M --
Other Current Liabilities $53.2M $55.9M $33.5M $32.3M --
Total Current Liabilities $503.5M $416.9M $342.4M $322M $333.7M
 
Long-Term Debt -- -- $2.1M $1.7M --
Capital Leases -- -- -- -- --
Total Liabilities $953.6M $867.1M $822.8M $812M $358M
 
Common Stock $39K $34K $34K $30K --
Other Common Equity Adj $51.1M -$32.8M -$46.5M -$58.1M --
Common Equity $1.3B $1.1B $1.1B $922.3M --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3M $1.3M $322K $353K $344K
Total Equity $1.3B $1.1B $1.1B $922.7M $1.3B
 
Total Liabilities and Equity $2.2B $2B $1.9B $1.7B $1.6B
Cash and Short Terms $1.4B $1.2B $963.5M $904.4M $830.7M
Total Debt -- -- $2.1M $1.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.4B $1.2B $963.5M $904.4M $830.7M
Short Term Investments $399.3M $473.6M $597.8M $744.5M --
Accounts Receivable, Net $82.6M $67.5M $71.6M $53.8M $43.3M
Inventory -- -- -- -- --
Prepaid Expenses $59.2M $38.8M $39.6M $43.8M --
Other Current Assets $7.7M $7M $6.6M $5.8M --
Total Current Assets $1.6B $1.3B $1.1B $1B $967.9M
 
Property Plant And Equipment $330M $288.2M $272.4M $256.1M $246.3M
Long-Term Investments $242.1M $291.8M $433.8M $374.4M $43.9M
Goodwill $48.8M $47.4M $47.2M $46.9M --
Other Intangibles $9.1M $5.4M $2.2M $7.7M --
Other Long-Term Assets $25.6M $19.2M $12.8M $11M --
Total Assets $2.2B $2B $1.9B $1.7B $1.6B
 
Accounts Payable $87.4M $56.4M $44.6M $36M $36.2M
Accrued Expenses $229.7M $187.2M $154.1M $144.4M --
Current Portion Of Long-Term Debt $34.1M $34.1M $34.1M $34.1M --
Current Portion Of Capital Lease Obligations $2M $2M $1.2M $1.7M --
Other Current Liabilities $53.2M $55.9M $33.5M $32.3M --
Total Current Liabilities $503.5M $416.9M $342.4M $322M $333.7M
 
Long-Term Debt -- -- $2.1M $1.7M --
Capital Leases -- -- -- -- --
Total Liabilities $953.6M $867.1M $822.8M $812M $358M
 
Common Stock $39K $34K $34K $30K --
Other Common Equity Adj $51.1M -$32.8M -$46.5M -$58.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3M $1.3M $322K $353K $344K
Total Equity $1.3B $1.1B $1.1B $922.7M $1.3B
 
Total Liabilities and Equity $2.2B $2B $1.9B $1.7B $1.6B
Cash and Short Terms $1.4B $1.2B $963.5M $904.4M $830.7M
Total Debt -- -- $2.1M $1.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $934.2M -$17.3M -$30.6M -$100.3M --
Depreciation & Amoritzation $36M $31.3M $30.2M $24.7M --
Stock-Based Compensation $8.6M $4.9M $708K -$30K --
Change in Accounts Receivable $444K $4.5M -$4.4M $15.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -$62.3M $32.2M -$25.6M -$48M --
 
Capital Expenditures $42.2M $23.8M $18.4M $19.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $516.7M -$232.8M -$291.7M -$113.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $153M -- -- -- --
Long-Term Debt Repaid -$560.6M -- -- -- --
Repurchase of Common Stock $17.4M $82.1M $6.6M $40.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$434.1M -$82.1M -$6.6M -$40.9M --
 
Beginning Cash (CF) $1B $701.5M $365.7M $159.9M $128.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.3M -$299.5M -$335.8M -$205.9M --
Ending Cash (CF) $1.1B $385.2M $17.9M -$49.4M --
 
Levered Free Cash Flow -$104.5M $8.4M -$44M -$68M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $1B $701.5M $365.7M $159.9M $128.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2014-12-31 2015-12-31 2016-12-31 2017-12-31 2018-12-31
Net Income to Stockholders -$170.8M $108.8M -$5.9M -$470M --
Depreciation & Amoritzation $207.9M $237.3M $204.6M $224M --
Stock-Based Compensation $57.3M $53.4M $19.1M $41.5M -$2.3M
Change in Accounts Receivable -$74.2M -$61.9M $62.5M -$55.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $151.9M $506M $239.6M $183.8M --
 
Capital Expenditures $209.7M $243.3M $288.9M $176.1M $25.9M
Cash Acquisitions $106.1M -- -- -- $12.1M
Cash From Investing -$437.4M -$69.8M -$50.7M -$702.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $12.9M $17M -- --
Long-Term Debt Repaid -$410.2M -$25.5M -$344.5M -- --
Repurchase of Common Stock $75.4M $35.5M -- $3.2M --
Other Financing Activities -- $2.9M -- $6K --
Cash From Financing -$122.5M -$43.1M -$327.9M $802M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$409.9M $368.8M -$182.6M $313.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$57.8M $262.7M -$49.2M $7.7M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $2.2B $1.7B $783.6M $506.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock