Financhill
Sell
23

TREE Quote, Financials, Valuation and Earnings

Last price:
$39.57
Seasonality move :
15.86%
Day range:
$38.25 - $40.57
52-week range:
$24.55 - $62.49
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.68x
P/B ratio:
5.62x
Volume:
275.4K
Avg. volume:
378K
1-year change:
37.06%
Market cap:
$529.3M
Revenue:
$672.5M
EPS (TTM):
-$2.70
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.1B $910M $1.1B $985M $672.5M
Revenue Growth (YoY) 44.68% -17.77% 20.72% -10.33% -31.73%
 
Cost of Revenues $68.4M $54.5M $57.3M $57.8M $38.8M
Gross Profit $1B $855.5M $1B $927.2M $633.7M
Gross Profit Margin 93.82% 94.01% 94.78% 94.14% 94.24%
 
R&D Expenses $40M $43.6M $52.9M $55.6M $47.2M
Selling, General & Admin $852M $746.5M $927.5M $854.6M $551.3M
Other Inc / (Exp) -$28.8M -$4.3M $131.1M -$567K -$155.1M
Operating Expenses $958.2M $857.4M $1B $955.6M $625.2M
Operating Income $80M -$1.9M $227K -$28.4M $8.5M
 
Net Interest Expenses $20.3M $36.3M $46.9M $26M --
EBT. Incl. Unusual Items $31M -$42.5M $84.4M -$54.9M -$124.9M
Earnings of Discontinued Ops. -$21.6M -$25.7M -$4M -- --
Income Tax Expense -$8.5M -$20M $11.3M $133M -$2.5M
Net Income to Company $39.5M -$22.6M $73.1M -$188M -$122.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.8M -$48.3M $69.1M -$188M -$122.4M
 
Basic EPS (Cont. Ops) $1.39 -$3.71 $5.24 -$14.69 -$9.46
Diluted EPS (Cont. Ops) $1.22 -$3.71 $5.05 -$14.69 -$9.46
Weighted Average Basic Share $12.8M $13M $13.2M $12.8M $12.9M
Weighted Average Diluted Share $14.6M $13M $13.7M $12.8M $12.9M
 
EBITDA $117.5M $61.1M $60.9M $17M $35.3M
EBIT $51.3M -$6.2M $227K -$28.4M $8.5M
 
Revenue (Reported) $1.1B $910M $1.1B $985M $672.5M
Operating Income (Reported) $80M -$1.9M $227K -$28.4M $8.5M
Operating Income (Adjusted) $51.3M -$6.2M $227K -$28.4M $8.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $220.3M $297.5M $237.8M $155.2M $260.8M
Revenue Growth (YoY) -29.09% 35.05% -20.04% -34.75% 68.05%
 
Cost of Revenues $13.2M $15M $14.1M $7.6M $9.4M
Gross Profit $207M $282.4M $223.7M $147.6M $251.4M
Gross Profit Margin 94% 94.95% 94.07% 95.12% 96.41%
 
R&D Expenses $11.5M $13.4M $14M $10.8M $11.2M
Selling, General & Admin $188.4M $246.6M $216.4M $123.6M $220.2M
Other Inc / (Exp) -$6.7M $127K $1.5M -$151.3M -$61.4M
Operating Expenses $216.5M $275.1M $242.3M $141.2M $237.5M
Operating Income -$9.4M $7.3M -$18.6M $6.4M $14M
 
Net Interest Expenses $16.6M $11.8M $5.7M $7.1M $10.1M
EBT. Incl. Unusual Items -$32.7M -$4.4M -$22.8M -$152M -$57.5M
Earnings of Discontinued Ops. $166K -$54K -- -- --
Income Tax Expense -$7.9M -$1K $135.9M -$3.5M $447K
Net Income to Company -$24.8M -$4.4M -$158.7M -$148.5M -$58M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.6M -$4.5M -$158.7M -$148.5M -$58M
 
Basic EPS (Cont. Ops) -$1.89 -$0.34 -$12.44 -$11.43 -$4.34
Diluted EPS (Cont. Ops) -$1.89 -$0.34 -$12.44 -$11.43 -$4.34
Weighted Average Basic Share $13M $13.3M $12.8M $13M $13.3M
Weighted Average Diluted Share $13M $13.3M $12.8M $13M $13.3M
 
EBITDA $508K $22.6M -$6.7M $13.2M $20M
EBIT -$16.1M $7.4M -$18.6M $6.4M $14M
 
Revenue (Reported) $220.3M $297.5M $237.8M $155.2M $260.8M
Operating Income (Reported) -$9.4M $7.3M -$18.6M $6.4M $14M
Operating Income (Adjusted) -$16.1M $7.4M -$18.6M $6.4M $14M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $942.8M $1.1B $1B $740.2M $773.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.7M $56.4M $58.7M $44.2M $34.5M
Gross Profit $885.2M $1B $982.5M $696M $738.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.7M $49.5M $56.1M $49.2M $44.5M
Selling, General & Admin $753.7M $892.2M $904.8M $615.9M $638.3M
Other Inc / (Exp) -$14.2M $50.5M $81.2M -$156.2M -$57.1M
Operating Expenses $864.5M $1B $1B $694.2M $707.7M
Operating Income $20.7M $2.3M -$29.7M $1.9M $30.9M
 
Net Interest Expenses $31.3M $41.8M $35M -- $7.2M
EBT. Incl. Unusual Items -$24.8M $11M $16.6M -$149.4M -$33.4M
Earnings of Discontinued Ops. -$25.2M -$3.7M -$507K -- --
Income Tax Expense -$11.8M -$5.6M $145.7M -$3.8M $3.1M
Net Income to Company -$13M $16.6M -$129.1M -$145.5M -$36.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38.1M $12.9M -$129.6M -$145.5M -$36.5M
 
Basic EPS (Cont. Ops) -$2.93 $0.99 -$10.28 -$11.20 -$2.70
Diluted EPS (Cont. Ops) -$3.03 $0.86 -$10.38 -$11.21 -$2.70
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $74.6M $115M -$29.9M $30.9M $55.7M
EBIT $6.5M $52.8M -$81.2M $1.9M $30.9M
 
Revenue (Reported) $942.8M $1.1B $1B $740.2M $773.1M
Operating Income (Reported) $20.7M $2.3M -$29.7M $1.9M $30.9M
Operating Income (Adjusted) $6.5M $52.8M -$81.2M $1.9M $30.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $687.7M $840.2M $782.9M $538.1M $638.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.9M $42.8M $44.2M $30.6M $26.3M
Gross Profit $646.7M $797.4M $738.7M $507.5M $612.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $33.3M $39.1M $42.4M $36.1M $33.4M
Selling, General & Admin $558.4M $704.1M $681.4M $442.6M $529.7M
Other Inc / (Exp) -$6.9M $47.9M -$1.9M -$157.6M -$59.6M
Operating Expenses $642.7M $789.1M $760.4M $499M $581.4M
Operating Income $4M $8.2M -$21.7M $8.5M $31M
 
Net Interest Expenses $26.4M $31.9M $20M $14M $17.9M
EBT. Incl. Unusual Items -$29.3M $24.3M -$43.6M -$138M -$46.5M
Earnings of Discontinued Ops. -$25.6M -$3.5M -- -- --
Income Tax Expense -$14.9M -$455K $134M -$2.9M $2.7M
Net Income to Company -$14.4M $24.7M -$177.5M -$135.1M -$49.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40M $21.2M -$177.5M -$135.1M -$49.2M
 
Basic EPS (Cont. Ops) -$3.07 $1.62 -$13.91 -$10.39 -$3.68
Diluted EPS (Cont. Ops) -$3.16 $1.49 -$13.91 -$10.40 -$3.68
Weighted Average Basic Share $39M $39.6M $38.4M $38.8M $39.7M
Weighted Average Diluted Share $40.2M $41.1M $38.4M $38.8M $40M
 
EBITDA $48.2M $102.1M $11.3M $28.8M $49.2M
EBIT -$2.9M $56.1M -$25.3M $8.5M $31M
 
Revenue (Reported) $687.7M $840.2M $782.9M $538.1M $638.7M
Operating Income (Reported) $4M $8.2M -$21.7M $8.5M $31M
Operating Income (Adjusted) -$2.9M $56.1M -$25.3M $8.5M $31M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $60.2M $169.9M $251.2M $298.8M $112.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $113.5M $89.8M $97.7M $83.1M $55M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.5M $27.9M $25.4M $26.3M $29.5M
Total Current Assets $189.4M $296.4M $374.4M $414M $196.5M
 
Property Plant And Equipment $56.9M $146.5M $149.8M $126.2M $107.7M
Long-Term Investments -- $80M $158.1M $174.6M $60.1M
Goodwill $420.1M $420.1M $420.1M $420.1M $381.5M
Other Intangibles $181.6M $128.5M $85.8M $58.3M $50.6M
Other Long-Term Assets $12.3M $21.2M $23.5M $6.1M $6.3M
Total Assets $948M $1.2B $1.3B $1.2B $802.8M
 
Accounts Payable $2.9M $10.1M $1.7M $2M $2M
Accrued Expenses $67.4M $55.9M $61M $39.1M $29M
Current Portion Of Long-Term Debt -- -- -- $2.5M $3.1M
Current Portion Of Capital Lease Obligations $6.9M $5.4M $8.6M $8.5M $7.4M
Other Current Liabilities $61.1M $18.2M $13.2M $11.7M $11.4M
Total Current Liabilities $230.7M $111.8M $274.4M $82.5M $75.6M
 
Long-Term Debt $264.4M $611.4M $478.2M $813.5M $525.6M
Capital Leases -- -- -- -- --
Total Liabilities $545.6M $824.2M $851.4M $991.4M $678.6M
 
Common Stock $157K $158K $161K $162K $164K
Other Common Equity Adj -- -- -- -- --
Common Equity $402.3M $364.8M $448M $207.9M $124.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $402.3M $364.8M $448M $207.9M $124.1M
 
Total Liabilities and Equity $948M $1.2B $1.3B $1.2B $802.8M
Cash and Short Terms $60.2M $169.9M $251.2M $298.8M $112.1M
Total Debt $339.4M $611.4M $644.2M $816M $528.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $187.3M $215.3M $285.5M $175.6M $96.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $96.6M $131.7M $96.3M $64.3M $125.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.6M $25.3M $28.5M $27M $29.7M
Total Current Assets $312.8M $372.4M $410.5M $266.9M $251.7M
 
Property Plant And Equipment $135.1M $154.3M $134.6M $117.8M $98.4M
Long-Term Investments $80M $121.3M $174.6M $60.1M $1.7M
Goodwill $420.1M $420.1M $420.1M $381.5M $381.5M
Other Intangibles $141M $95.5M $64.2M $52.3M $46.2M
Other Long-Term Assets $22M $24.2M $6.3M $6.4M $7.6M
Total Assets $1.2B $1.3B $1.2B $885M $787.2M
 
Accounts Payable $4.9M $4.2M $4.6M $1.6M $48.8M
Accrued Expenses $54.3M $68.7M $51.2M $30.7M $59.3M
Current Portion Of Long-Term Debt -- $163.9M -- -- $126.3M
Current Portion Of Capital Lease Obligations $5.8M $8.6M $8.9M $8.4M $5.7M
Other Current Liabilities $48.6M $15.1M $8M $9.9M $11.3M
Total Current Liabilities $136.6M $282.7M $91.5M $71M $272.2M
 
Long-Term Debt $603.5M $472M $813.4M $625.7M $346.2M
Capital Leases -- -- -- -- --
Total Liabilities $842.6M $853.4M $1B $782.4M $692.9M
 
Common Stock $158K $160K $161K $164K $167K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $361M $431.1M $206.5M $102.6M $94.3M
 
Total Liabilities and Equity $1.2B $1.3B $1.2B $885M $787.2M
Cash and Short Terms $187.3M $215.3M $285.5M $175.6M $96.8M
Total Debt $603.5M $635.8M $815.9M $628.2M $472.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $39.5M -$22.6M $73.1M -$188M -$122.4M
Depreciation & Amoritzation $66.2M $67.3M $60.6M $45.4M $26.8M
Stock-Based Compensation $52.2M $53.7M $68.6M $59.6M $39.7M
Change in Accounts Receivable -$17.9M $11.3M $391K $9.4M $27.6M
Change in Inventories -- -- -- -- --
Cash From Operations $143.9M $38.6M $134.6M $43M $67.6M
 
Capital Expenditures $20M $42.1M $35.1M $11.4M $12.5M
Cash Acquisitions -$105.1M -- -- -- --
Cash From Investing -$101.1M -$122.1M $10.1M -$27.9M -$12.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $575M -- $250M --
Long-Term Debt Repaid -$50M -$308.9M -- -$170.9M -$239.3M
Repurchase of Common Stock -$5.5M -- -$40M -$43M --
Other Financing Activities -$23.8M -$35.8M -$8.9M -$135K -$1.6M
Cash From Financing -$87.7M $193.3M -$63.3M $32.5M -$242M
 
Beginning Cash (CF) $105.2M $60.3M $170M $251.3M $299M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.8M $109.7M $81.3M $47.6M -$186.9M
Ending Cash (CF) $60.3M $170M $251.3M $299M $112.1M
 
Levered Free Cash Flow $123.9M -$3.6M $99.5M $31.5M $55M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$24.8M -$4.4M -$158.7M -$148.5M -$58M
Depreciation & Amoritzation $16.6M $15.2M $11.9M $6.7M $6.1M
Stock-Based Compensation $14.2M $17.1M $15.6M $9.9M $6.9M
Change in Accounts Receivable -$20M -$8.3M $18.3M $12.8M -$18.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$55.3M $29.3M $10.2M $18.5M $45.3M
 
Capital Expenditures $11.3M $6.9M $2.6M $5.1M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.3M -$6.9M -$2.6M -$5.1M -$2.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $520M -- -- -- --
Long-Term Debt Repaid -$308.9M -- -$625K -- -$11.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30.6M -$8.3M -$1K -- -$344K
Cash From Financing $152.1M -$10.2M -$1.2M -$485K -$12.3M
 
Beginning Cash (CF) $101.9M $203.2M $279.2M $162.7M $66.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85.5M $12.1M $6.4M $12.9M $30M
Ending Cash (CF) $187.4M $215.4M $285.7M $175.6M $96.8M
 
Levered Free Cash Flow -$66.6M $22.4M $7.6M $13.4M $42.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$13M $16.6M -$129.1M -$145.5M -$36.5M
Depreciation & Amoritzation $68.1M $62.1M $51.3M $29.1M $24.8M
Stock-Based Compensation $50.6M $66.3M $64.7M $43M $30.4M
Change in Accounts Receivable $43.2M -$37.7M $32M $30.5M -$62.7M
Change in Inventories -- -- -- -- --
Cash From Operations $75.4M $100.7M $68.7M $63.3M $66.9M
 
Capital Expenditures $25.3M $52.3M $13.5M $12.4M $11M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$105.3M -$53.5M $16.4M -$12.4M -$10.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $575M -- -- -- $125M
Long-Term Debt Repaid -- -- -$170.3M -$158.2M -$249.4M
Repurchase of Common Stock -- -- -$83M -- --
Other Financing Activities -$55M -$10.1M -$394K -$1.2M -$8.1M
Cash From Financing $166.5M -$19.3M -$14.7M -$161M -$134.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $136.6M $28M $70.3M -$110.1M -$78.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $50.1M $48.5M $55.2M $50.9M $55.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$14.4M $24.7M -$177.5M -$135.1M -$49.2M
Depreciation & Amoritzation $51.1M $45.9M $36.6M $20.3M $18.3M
Stock-Based Compensation $39.2M $51.8M $48M $31.3M $22.1M
Change in Accounts Receivable $15.6M -$33.4M -$1.8M $19.4M -$70.9M
Change in Inventories -- -- -- -- --
Cash From Operations $30M $92.2M $26.3M $46.7M $46M
 
Capital Expenditures $20.4M $30.5M $9M $9.9M $8.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$100.4M -$31.7M -$25.4M -$9.9M -$8.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $575M -- $250M -- $125M
Long-Term Debt Repaid -$308.9M -- -$170.3M -$157.5M -$167.6M
Repurchase of Common Stock -- -- -$43M -- --
Other Financing Activities -$34.2M -$8.5M -$4K -$1.1M -$7.6M
Cash From Financing $197.4M -$15.2M $33.4M -$160.2M -$52.9M
 
Beginning Cash (CF) $213.5M $535.5M $727.4M $611.8M $409.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127M $45.3M $34.3M -$123.4M -$15.3M
Ending Cash (CF) $340.5M $580.8M $761.7M $488.4M $394.3M
 
Levered Free Cash Flow $9.7M $61.7M $17.4M $36.8M $37.6M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 14.24% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 22.5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.2% over the past day.

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

Show me the best stock