Financhill
Buy
54

TREE Quote, Financials, Valuation and Earnings

Last price:
$54.37
Seasonality move :
16.77%
Day range:
$52.53 - $54.22
52-week range:
$33.50 - $77.35
Dividend yield:
0%
P/E ratio:
53.72x
P/S ratio:
0.70x
P/B ratio:
5.59x
Volume:
69.6K
Avg. volume:
183.7K
1-year change:
40.79%
Market cap:
$739.9M
Revenue:
$900.2M
EPS (TTM):
$1.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $910M $1.1B $985M $672.5M $900.2M
Revenue Growth (YoY) -17.77% 20.72% -10.33% -31.73% 33.86%
 
Cost of Revenues $121.8M $117.9M $103.2M $65.5M $60.3M
Gross Profit $788.2M $980.6M $881.8M $607M $840M
Gross Profit Margin 86.62% 89.26% 89.53% 90.26% 93.31%
 
R&D Expenses $43.6M $52.9M $55.6M $47.2M $46.4M
Selling, General & Admin $746.5M $927.5M $854.6M $551.3M $744.7M
Other Inc / (Exp) -$4.3M $131.1M -$567K -$155.1M -$58.5M
Operating Expenses $790.1M $980.3M $910.2M $598.5M $787.2M
Operating Income -$1.9M $227K -$28.3M $8.5M $52.7M
 
Net Interest Expenses $28.5M $46.9M $26M -- $27.8M
EBT. Incl. Unusual Items -$42.5M $84.4M -$54.9M -$124.9M -$37.4M
Earnings of Discontinued Ops. -$25.7M -$4M -$6K -- --
Income Tax Expense -$20M $11.3M $133M -$2.5M $4.3M
Net Income to Company -$22.6M $73.1M -$187.9M -$122.4M -$41.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.6M $73.1M -$187.9M -$122.4M -$41.7M
 
Basic EPS (Cont. Ops) -$3.71 $5.24 -$14.69 -$9.46 -$3.14
Diluted EPS (Cont. Ops) -$3.71 $5.05 -$14.69 -$9.46 -$3.14
Weighted Average Basic Share $13M $13.2M $12.8M $12.9M $13.3M
Weighted Average Diluted Share $13M $13.7M $12.8M $12.9M $13.3M
 
EBITDA $65.4M $60.9M $17.1M $35.3M $76.9M
EBIT -$1.9M $227K -$28.3M $8.5M $52.7M
 
Revenue (Reported) $910M $1.1B $985M $672.5M $900.2M
Operating Income (Reported) -$1.9M $227K -$28.3M $8.5M $52.7M
Operating Income (Adjusted) -$1.9M $227K -$28.3M $8.5M $52.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $297.5M $237.8M $155.2M $260.8M $307.8M
Revenue Growth (YoY) 35.05% -20.04% -34.75% 68.05% 18.02%
 
Cost of Revenues $30.2M $26M $14.3M $15.4M $16.3M
Gross Profit $267.3M $211.9M $140.9M $245.4M $291.5M
Gross Profit Margin 89.86% 89.09% 90.78% 94.09% 94.7%
 
R&D Expenses $13.4M $14M $10.8M $11.2M $11.3M
Selling, General & Admin $246.6M $216.4M $123.6M $220.2M $251.3M
Other Inc / (Exp) $127K $1.5M -$151.3M -$61.4M --
Operating Expenses $260M $230.5M $134.5M $231.4M $262.6M
Operating Income $7.3M -$18.6M $6.4M $14M $28.9M
 
Net Interest Expenses $11.8M $5.7M $7.1M $10.1M $10M
EBT. Incl. Unusual Items -$4.4M -$22.8M -$152M -$57.5M $11.6M
Earnings of Discontinued Ops. -$54K -$1K -- -- --
Income Tax Expense -$1K $135.9M -$3.5M $447K $1.4M
Net Income to Company -$4.4M -$158.7M -$148.5M -$58M $10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.4M -$158.7M -$148.5M -$58M $10.2M
 
Basic EPS (Cont. Ops) -$0.34 -$12.44 -$11.43 -$4.34 $0.75
Diluted EPS (Cont. Ops) -$0.34 -$12.44 -$11.43 -$4.34 $0.73
Weighted Average Basic Share $13.3M $12.8M $13M $13.3M $13.6M
Weighted Average Diluted Share $13.3M $12.8M $13M $13.3M $14M
 
EBITDA $22.4M -$6.7M $13.2M $20M $34.2M
EBIT $7.3M -$18.6M $6.4M $14M $28.9M
 
Revenue (Reported) $297.5M $237.8M $155.2M $260.8M $307.8M
Operating Income (Reported) $7.3M -$18.6M $6.4M $14M $28.9M
Operating Income (Adjusted) $7.3M -$18.6M $6.4M $14M $28.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1B $740.2M $773.1M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $118.6M $110M $73.2M $59.2M $63M
Gross Profit $944M $931.2M $667M $713.8M $996.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $49.5M $56.1M $49.2M $44.5M $47.6M
Selling, General & Admin $892.2M $904.8M $615.9M $638.3M $871.4M
Other Inc / (Exp) $50.5M $81.2M -$156.2M -$57.1M --
Operating Expenses $941.7M $960.9M $665.1M $682.9M $919M
Operating Income $2.3M -$29.7M $1.9M $30.9M $77.1M
 
Net Interest Expenses $41.7M $35M $20.1M $17.9M $39.7M
EBT. Incl. Unusual Items $11M $16.6M -$149.4M -$33.4M $16.7M
Earnings of Discontinued Ops. -$3.7M -$511K -$2K -- --
Income Tax Expense -$5.6M $145.7M -$3.8M $3.1M $2.5M
Net Income to Company $16.6M -$129.1M -$145.5M -$36.5M $14.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.6M -$129.1M -$145.5M -$36.5M $14.2M
 
Basic EPS (Cont. Ops) $0.99 -$10.28 -$11.20 -$2.70 $1.04
Diluted EPS (Cont. Ops) $0.86 -$10.37 -$11.21 -$2.71 $1.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $64.4M $21.6M $30.9M $55.7M $99.4M
EBIT $2.3M -$29.7M $1.9M $30.9M $77.1M
 
Revenue (Reported) $1.1B $1B $740.2M $773.1M $1.1B
Operating Income (Reported) $2.3M -$29.7M $1.9M $30.9M $77.1M
Operating Income (Adjusted) $2.3M -$29.7M $1.9M $30.9M $77.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $840.2M $782.9M $538.1M $638.7M $797.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88.8M $80.8M $50.9M $44.6M $47.4M
Gross Profit $751.4M $702.1M $487.3M $594.1M $750.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.1M $42.4M $36.1M $33.4M $34.7M
Selling, General & Admin $704.1M $681.4M $442.6M $529.7M $656.5M
Other Inc / (Exp) $47.9M -$1.9M -$157.6M -$59.6M -$14.6M
Operating Expenses $743.2M $723.8M $478.7M $563.1M $691.2M
Operating Income $8.2M -$21.7M $8.5M $31M $59.1M
 
Net Interest Expenses $31.9M $20M $14M $17.9M $29.8M
EBT. Incl. Unusual Items $24.3M -$43.6M -$138M -$46.5M $7.6M
Earnings of Discontinued Ops. -$3.5M -$4K -- -- --
Income Tax Expense -$455K $134M -$2.9M $2.7M $904K
Net Income to Company $24.7M -$177.5M -$135.1M -$49.2M $6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.7M -$177.5M -$135.1M -$49.2M $6.7M
 
Basic EPS (Cont. Ops) $1.62 -$13.91 -$10.39 -$3.68 $0.48
Diluted EPS (Cont. Ops) $1.49 -$13.91 -$10.40 -$3.69 $0.46
Weighted Average Basic Share $39.6M $38.4M $38.8M $39.7M $40.6M
Weighted Average Diluted Share $41.1M $38.4M $38.8M $40M $41.1M
 
EBITDA $54.2M $14.9M $28.8M $49.2M $75.5M
EBIT $8.2M -$21.7M $8.5M $31M $59.1M
 
Revenue (Reported) $840.2M $782.9M $538.1M $638.7M $797.6M
Operating Income (Reported) $8.2M -$21.7M $8.5M $31M $59.1M
Operating Income (Adjusted) $8.2M -$21.7M $8.5M $31M $59.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $170M $251.3M $299M $112.1M $106.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $96.2M $106.8M $95.3M $68.7M $118.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.9M $25.4M $26.3M $29.5M $34.1M
Total Current Assets $296.4M $374.4M $414M $196.5M $238.5M
 
Property Plant And Equipment $146.5M $149.8M $126.2M $107.7M $95.3M
Long-Term Investments $80M $158.1M $174.6M $60.1M $1.7M
Goodwill $420.1M $420.1M $420.1M $381.5M $381.5M
Other Intangibles $128.5M $85.8M $58.3M $50.6M $43.3M
Other Long-Term Assets $21.2M $23.5M $6.1M $6.3M $7.4M
Total Assets $1.2B $1.3B $1.2B $821.4M $779.7M
 
Accounts Payable $10.1M $1.7M $2M $2M $8.4M
Accrued Expenses $55.9M $61M $39.1M $29M $60.7M
Current Portion Of Long-Term Debt -- -- $2.5M $3.1M $124.9M
Current Portion Of Capital Lease Obligations $5.4M $8.6M $8.5M $7.4M $5.8M
Other Current Liabilities $18.2M $13.2M $11.7M $11.4M $9.5M
Total Current Liabilities $111.8M $274.4M $82.5M $75.6M $240.5M
 
Long-Term Debt $703.8M $574.3M $901.7M $600.6M $413.4M
Capital Leases -- -- -- -- --
Total Liabilities $824.2M $851.4M $1B $697.3M $670.8M
 
Common Stock $158K $161K $162K $164K $167K
Other Common Equity Adj -- -- -- -- --
Common Equity $364.8M $448M $207.9M $124.1M $108.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $364.8M $448M $207.9M $124.1M $108.8M
 
Total Liabilities and Equity $1.2B $1.3B $1.2B $821.4M $779.7M
Cash and Short Terms $170M $251.3M $299M $112.1M $106.6M
Total Debt $703.8M $740.3M $904.2M $603.8M $538.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $215.4M $285.7M $175.6M $96.8M $68.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $139.6M $108.5M $78M $143.9M $178.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $25.3M $28.5M $27M $29.7M --
Total Current Assets $372.4M $410.5M $266.9M $251.7M $258.8M
 
Property Plant And Equipment $154.3M $134.6M $117.8M $98.4M $74M
Long-Term Investments $121.3M $174.6M $60.1M $1.7M $475K
Goodwill $420.1M $420.1M $381.5M $381.5M --
Other Intangibles $95.5M $64.2M $52.3M $46.2M --
Other Long-Term Assets $24.2M $6.3M $6.4M $7.6M --
Total Assets $1.3B $1.2B $885M $787.2M $759.9M
 
Accounts Payable $4.2M $4.6M $1.6M $48.8M $52.1M
Accrued Expenses $68.7M $51.2M $30.7M $59.3M --
Current Portion Of Long-Term Debt $163.9M -- -- $126.3M --
Current Portion Of Capital Lease Obligations $8.6M $8.9M $8.4M $5.7M --
Other Current Liabilities $15.1M $8M $9.9M $11.3M --
Total Current Liabilities $282.7M $91.5M $71M $272.2M $180.9M
 
Long-Term Debt $570.3M $903.9M $708.6M $416.9M $440.4M
Capital Leases -- -- -- -- --
Total Liabilities $853.4M $1B $782.4M $692.9M $627.5M
 
Common Stock $160K $161K $164K $167K $170K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $431.1M $206.5M $102.6M $94.3M $132.4M
 
Total Liabilities and Equity $1.3B $1.2B $885M $787.2M $759.9M
Cash and Short Terms $215.4M $285.7M $175.6M $96.8M $68.6M
Total Debt $734.2M $906.4M $711.1M $543.2M $444.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.6M $73.1M -$187.9M -$122.4M -$41.7M
Depreciation & Amoritzation $67.3M $60.6M $45.4M $26.8M $24.2M
Stock-Based Compensation $53.7M $68.6M $59.6M $39.7M $28.6M
Change in Accounts Receivable $11.3M $391K $9.4M $27.6M -$42.9M
Change in Inventories -- -- -- -- --
Cash From Operations $111.3M $124.9M $42.8M $67.6M $58M
 
Capital Expenditures $42.1M $35.1M $11.4M $12.5M $11.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$194.9M $13.4M -$27.9M -$12.5M -$11.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $575M -- $250M -- $125M
Long-Term Debt Repaid -$308.9M -- -$170.9M -$239.3M -$171.3M
Repurchase of Common Stock -- $40M $43M -- --
Other Financing Activities -$35.8M -$8.9M -$135K -$1.6M -$8M
Cash From Financing $193.3M -$57M $32.7M -$242M -$52.2M
 
Beginning Cash (CF) $170M $251.3M $299M $112.1M $106.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109.7M $81.3M $47.6M -$186.9M -$5.5M
Ending Cash (CF) $279.8M $332.6M $346.6M -$74.9M $101.1M
 
Levered Free Cash Flow $69.2M $89.8M $31.4M $55M $46.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.4M -$158.7M -$148.5M -$58M $10.2M
Depreciation & Amoritzation $15.2M $11.9M $6.7M $6.1M $5.3M
Stock-Based Compensation $17.1M $15.6M $9.9M $6.9M $5M
Change in Accounts Receivable -$8.3M $18.3M $12.8M -$18M -$23.3M
Change in Inventories -- -- -- -- --
Cash From Operations $23.5M $10.2M $18.5M $45.2M $29.3M
 
Capital Expenditures $6.9M $2.6M $5.1M $2.9M $3.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9M -$2.6M -$5.1M -$2.9M -$768K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$625K -- -$11.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.3M -$1K -- -$344K --
Cash From Financing -$4.4M -$1.2M -$485K -$12.2M -$109.1M
 
Beginning Cash (CF) $215.4M $285.7M $175.6M $96.8M $68.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.1M $6.4M $12.9M $30M -$80.6M
Ending Cash (CF) $227.5M $292.1M $188.5M $126.8M -$12M
 
Levered Free Cash Flow $16.5M $7.6M $13.4M $42.3M $26.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.6M -$129.1M -$145.5M -$36.5M $14.2M
Depreciation & Amoritzation $62.1M $51.3M $29.1M $24.8M $22.4M
Stock-Based Compensation $66.3M $64.7M $43M $30.4M $26.6M
Change in Accounts Receivable -$37.7M $32M $30.5M -$62.6M -$24.1M
Change in Inventories -- -- -- -- --
Cash From Operations $101.3M $65M $62.1M $63.8M $72.7M
 
Capital Expenditures $52.3M $13.5M $12.4M $11M $12.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60M $19.7M -$12.4M -$10.9M -$9.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $125M --
Long-Term Debt Repaid -- -$170.3M -$158.2M -$249.4M --
Repurchase of Common Stock -$1.4M $83M -- -- --
Other Financing Activities -$10.1M -$394K -$1.2M -$8.1M --
Cash From Financing -$13.3M -$14.4M -$159.8M -$131.7M -$91.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $70.3M -$110.1M -$78.8M -$28.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $49M $51.4M $49.7M $52.8M $60.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $24.7M -$177.5M -$135.1M -$49.2M $6.7M
Depreciation & Amoritzation $45.9M $36.6M $20.3M $18.3M $16.4M
Stock-Based Compensation $51.8M $48M $31.3M $22.1M $20.1M
Change in Accounts Receivable -$33.4M -$1.8M $19.4M -$70.7M -$51.9M
Change in Inventories -- -- -- -- --
Cash From Operations $86.2M $26.3M $45.6M $41.9M $56.6M
 
Capital Expenditures $30.5M $9M $9.9M $8.4M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.7M -$25.4M -$9.9M -$8.4M -$6.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $250M -- $125M $50M
Long-Term Debt Repaid -- -$170.3M -$157.5M -$167.6M -$23.5M
Repurchase of Common Stock -- $43M -- -- --
Other Financing Activities -$8.5M -$4K -$1.1M -$7.6M -$500K
Cash From Financing -$9.2M $33.4M -$159.1M -$48.7M -$87.7M
 
Beginning Cash (CF) $580.8M $761.7M $488.4M $394.3M $344.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.3M $34.3M -$123.4M -$15.3M -$38M
Ending Cash (CF) $626.1M $796M $365M $379.1M $306.1M
 
Levered Free Cash Flow $55.7M $17.3M $35.7M $33.5M $47.2M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock