Financhill
Buy
54

TREE Quote, Financials, Valuation and Earnings

Last price:
$53.36
Seasonality move :
16.77%
Day range:
$53.13 - $54.48
52-week range:
$33.50 - $77.35
Dividend yield:
0%
P/E ratio:
53.67x
P/S ratio:
0.70x
P/B ratio:
5.58x
Volume:
120.4K
Avg. volume:
176.4K
1-year change:
37.76%
Market cap:
$739.2M
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

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

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

Sell
14
SMX alert for Dec 30

SMX (Security Matters) Plc [SMX] is down 40.26% over the past day.

Buy
71
ZCSH alert for Dec 30

Grayscale Zcash Trust (ZEC) [ZCSH] is down 4.56% over the past day.

Buy
69
GDXU alert for Dec 30

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 3.19% over the past day.

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

Show me the best stock