Financhill
Sell
22

UDMY Quote, Financials, Valuation and Earnings

Last price:
$6.90
Seasonality move :
2.64%
Day range:
$6.85 - $7.09
52-week range:
$5.68 - $10.61
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.30x
P/B ratio:
4.90x
Volume:
1.5M
Avg. volume:
965.4K
1-year change:
-20.23%
Market cap:
$1B
Revenue:
$786.6M
EPS (TTM):
-$0.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $429.9M $515.7M $629.1M $728.9M $786.6M
Revenue Growth (YoY) 55.58% 19.95% 22% 15.87% 7.91%
 
Cost of Revenues $209.3M $236M $275.3M $309.6M $294.6M
Gross Profit $220.6M $279.6M $353.8M $419.3M $491.9M
Gross Profit Margin 51.33% 54.23% 56.24% 57.53% 62.54%
 
R&D Expenses $50.6M $66.1M $104.6M $120.3M $125.4M
Selling, General & Admin $243.4M $291.4M $400.4M $410.6M $439.1M
Other Inc / (Exp) $55K -$920K -$4.7M -$12.2M -$28.3M
Operating Expenses $294M $357.5M $505M $531M $564.6M
Operating Income -$73.4M -$77.9M -$151.2M -$111.6M -$72.6M
 
Net Interest Expenses $1.1M $16K -- -- --
EBT. Incl. Unusual Items -$74.5M -$78.8M -$151.6M -$103.6M -$80.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $1.2M $2.3M $3.7M $4.4M
Net Income to Company -$77.6M -$80M -$153.9M -$107.3M -$85.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$77.6M -$80M -$153.9M -$107.3M -$85.3M
 
Basic EPS (Cont. Ops) -$0.64 -$1.46 -$1.09 -$0.71 -$0.56
Diluted EPS (Cont. Ops) -$0.64 -$1.46 -$1.09 -$0.71 -$0.56
Weighted Average Basic Share $122.1M $55M $140.9M $150.1M $151.3M
Weighted Average Diluted Share $122.1M $55M $140.9M $150.1M $151.3M
 
EBITDA -$62.3M -$63.3M -$129.1M -$78.5M -$47.2M
EBIT -$73.4M -$78.6M -$150.3M -$103.1M -$72.6M
 
Revenue (Reported) $429.9M $515.7M $629.1M $728.9M $786.6M
Operating Income (Reported) -$73.4M -$77.9M -$151.2M -$111.6M -$72.6M
Operating Income (Adjusted) -$73.4M -$78.6M -$150.3M -$103.1M -$72.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $124.6M $152.2M $176.4M $196.8M $200.3M
Revenue Growth (YoY) -- 22.22% 15.9% 11.57% 1.76%
 
Cost of Revenues $57.9M $66.4M $76.7M $76.3M $70.9M
Gross Profit $66.6M $85.8M $99.7M $120.6M $129.4M
Gross Profit Margin 53.49% 56.36% 56.53% 61.25% 64.63%
 
R&D Expenses $15.4M $22.6M $30.9M $31.2M $25M
Selling, General & Admin $67.7M $88.5M $106M $112.1M $107.5M
Other Inc / (Exp) -$428K -$244K -$10.3M -$308K -$1.4M
Operating Expenses $83.1M $111.1M $136.9M $143.3M $132.5M
Operating Income -$16.4M -$25.3M -$37.1M -$22.7M -$3M
 
Net Interest Expenses $218K -- -- -- --
EBT. Incl. Unusual Items -$17.1M -$25.3M -$43.5M -$17.3M -$834K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $905K $332K $1.1M $1M $937K
Net Income to Company -$18M -$25.6M -$44.5M -$18.3M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18M -$25.6M -$44.5M -$18.3M -$1.8M
 
Basic EPS (Cont. Ops) -$0.15 -$0.18 -$0.31 -$0.12 -$0.01
Diluted EPS (Cont. Ops) -$0.15 -$0.18 -$0.31 -$0.12 -$0.01
Weighted Average Basic Share $122.1M $139.4M $145.7M $156.6M $148M
Weighted Average Diluted Share $122.1M $139.4M $145.7M $156.6M $148M
 
EBITDA -$13.4M -$20.3M -$37.3M -$10.8M $5.4M
EBIT -$16.4M -$25.3M -$43.1M -$17.3M -$819K
 
Revenue (Reported) $124.6M $152.2M $176.4M $196.8M $200.3M
Operating Income (Reported) -$16.4M -$25.3M -$37.1M -$22.7M -$3M
Operating Income (Adjusted) -$16.4M -$25.3M -$43.1M -$17.3M -$819K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $543.3M $653.3M $749.4M $790M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $244.5M $285.6M $309.2M $289.2M
Gross Profit -- $298.8M $367.7M $440.2M $500.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $73.3M $112.9M $120.7M $119.2M
Selling, General & Admin -- $312.3M $417.9M $416.7M $434.6M
Other Inc / (Exp) -$511K -$736K -$14.7M -$2.2M -$29.4M
Operating Expenses -- $385.6M $530.7M $537.4M $553.8M
Operating Income -- -$86.8M -$163M -$97.2M -$52.9M
 
Net Interest Expenses $350K -- -- -- --
EBT. Incl. Unusual Items -- -$87.1M -$169.8M -$77.5M -$64.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $610K $3M $3.6M $4.3M
Net Income to Company -- -$87.7M -$172.8M -$81.1M -$68.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$87.7M -$172.8M -$81.1M -$68.7M
 
Basic EPS (Cont. Ops) -- -$0.70 -$1.21 -$0.53 -$0.46
Diluted EPS (Cont. Ops) -- -$0.70 -$1.21 -$0.53 -$0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$70.3M -$145.4M -$54.6M -$31M
EBIT -- -$87.5M -$167.5M -$79.9M -$56.1M
 
Revenue (Reported) -- $543.3M $653.3M $749.4M $790M
Operating Income (Reported) -- -$86.8M -$163M -$97.2M -$52.9M
Operating Income (Adjusted) -- -$87.5M -$167.5M -$79.9M -$56.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $124.6M $152.2M $176.4M $196.8M $200.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.9M $66.4M $76.7M $76.3M $70.9M
Gross Profit $66.6M $85.8M $99.7M $120.6M $129.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.4M $22.6M $30.9M $31.2M $25M
Selling, General & Admin $67.7M $88.5M $106M $112.1M $107.5M
Other Inc / (Exp) -$428K -$244K -$10.3M -$308K -$1.4M
Operating Expenses $83.1M $111.1M $136.9M $143.3M $132.5M
Operating Income -$16.4M -$25.3M -$37.1M -$22.7M -$3M
 
Net Interest Expenses $218K -- -- -- --
EBT. Incl. Unusual Items -$17.1M -$25.3M -$43.5M -$17.3M -$834K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $905K $332K $1.1M $1M $937K
Net Income to Company -$18M -$25.6M -$44.5M -$18.3M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18M -$25.6M -$44.5M -$18.3M -$1.8M
 
Basic EPS (Cont. Ops) -$0.15 -$0.18 -$0.31 -$0.12 -$0.01
Diluted EPS (Cont. Ops) -$0.15 -$0.18 -$0.31 -$0.12 -$0.01
Weighted Average Basic Share $122.1M $139.4M $145.7M $156.6M $148M
Weighted Average Diluted Share $122.1M $139.4M $145.7M $156.6M $148M
 
EBITDA -$13.4M -$20.3M -$37.3M -$10.8M $5.4M
EBIT -$16.4M -$25.3M -$43.1M -$17.3M -$819K
 
Revenue (Reported) $124.6M $152.2M $176.4M $196.8M $200.3M
Operating Income (Reported) -$16.4M -$25.3M -$37.1M -$22.7M -$3M
Operating Income (Adjusted) -$16.4M -$25.3M -$43.1M -$17.3M -$819K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $175M $533.9M $313.7M $305.6M $190.6M
Short Term Investments -- $745K $151.7M $171.4M $163.8M
Accounts Receivable, Net $46.3M $73.2M $104.5M $92.6M $88.2M
Inventory -- -- -- -- --
Prepaid Expenses $4.9M $12.5M -- -- --
Other Current Assets $1.1M $2.7M $14.9M $20.9M $22.7M
Total Current Assets $237M $641.9M $615M $632.3M $506.3M
 
Property Plant And Equipment $9.1M $9.9M $18.4M $10.1M $15.5M
Long-Term Investments -- $10M $12.1M $10.3M --
Goodwill -- $12.6M $12.6M $12.6M $12.6M
Other Intangibles $14M $33.7M $36.7M $36.6M $34M
Other Long-Term Assets $5.8M $6.1M $7.3M $3.4M $5M
Total Assets $282.1M $739.9M $737.6M $741.2M $605.6M
 
Accounts Payable $23.7M $34.6M $14.5M $2.5M $6.3M
Accrued Expenses $6.8M $7.3M $8.5M $13.8M $14.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $7M $5.8M $2.5M
Other Current Liabilities $1.4M $2.8M $7M $3.8M $5.5M
Total Current Liabilities $263.8M $341.3M $386.9M $380.1M $397.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $542.8M $350.2M $398.3M $384.3M $408.2M
 
Common Stock -- $1K $1K $2K $1K
Other Common Equity Adj -- -$1K -$233K $80K -$11K
Common Equity -$260.7M $389.7M $339.3M $356.9M $197.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$260.7M $389.7M $339.3M $356.9M $197.4M
 
Total Liabilities and Equity $282.1M $739.9M $737.6M $741.2M $605.6M
Cash and Short Terms $175M $534.6M $465.4M $476.9M $354.4M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $511M $275.6M $256.8M $189.6M
Short Term Investments -- $340K $169.6M $173.9M $167.4M
Accounts Receivable, Net -- $67.7M $96.4M $99.8M $111.2M
Inventory -- -- -- -- --
Prepaid Expenses -- $11.7M -- -- --
Other Current Assets -- $3.2M $17.4M $25.6M $26.1M
Total Current Assets -- $617M $595M $603.4M $541.1M
 
Property Plant And Equipment -- $24.9M $16.1M $8.3M $16.8M
Long-Term Investments -- $15M $12.1M $10.3M --
Goodwill -- $12.6M $12.6M $12.6M $12.6M
Other Intangibles -- $34.2M $37.3M $36.4M $33M
Other Long-Term Assets -- $7.1M $7.3M $3.1M $5.3M
Total Assets -- $738.9M $716.9M $708.5M $639M
 
Accounts Payable -- $16.3M $10.8M $3.1M $4.4M
Accrued Expenses -- $5.5M $7.3M $30.5M $15M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $7.4M $6.9M $3.6M $2.6M
Other Current Liabilities -- $3M $7M -- $4.8M
Total Current Liabilities -- $339.6M $382.5M $408.3M $420.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $358.4M $391.8M $412M $429.6M
 
Common Stock -- $1K $1K $2K $1K
Other Common Equity Adj -- $9K -$96K -$74K -$15K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $380.5M $325.1M $296.5M $209.4M
 
Total Liabilities and Equity -- $738.9M $716.9M $708.5M $639M
Cash and Short Terms -- $511.3M $445.2M $430.7M $357M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$77.6M -$80M -$153.9M -$107.3M -$85.3M
Depreciation & Amoritzation $11.1M $15.3M $21.2M $24.6M $25.4M
Stock-Based Compensation $31.6M $34.7M $81.3M $96M $90M
Change in Accounts Receivable -$19.6M -$27M -$32.3M $10.3M $2.8M
Change in Inventories -- -- -- -- --
Cash From Operations $9.6M -$7.1M -$61M -$2M $53M
 
Capital Expenditures $14.5M $18.2M $15.7M $13.1M $14.8M
Cash Acquisitions -- -$24.5M -$1.5M -- --
Cash From Investing -$14.5M -$52.7M -$173.2M -$25M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$150.3M
Other Financing Activities -- -$7.4M -$1.6M -$6.8M -$30.8M
Cash From Financing $131.1M $418.6M $14.8M $19.2M -$171.7M
 
Beginning Cash (CF) $51.8M $177.9M $536.8M $317.3M $309.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.2M $358.8M -$219.4M -$7.8M -$117.6M
Ending Cash (CF) $177.9M $536.8M $317.3M $309.6M $191.8M
 
Levered Free Cash Flow -$4.9M -$25.3M -$76.7M -$15.1M $38.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$18M -$25.6M -$44.5M -$18.3M -$1.8M
Depreciation & Amoritzation $3.1M $5M $5.8M $6.5M $6.2M
Stock-Based Compensation $10.5M $13.3M $26.3M $22.7M $18M
Change in Accounts Receivable $2M $5.4M $7.8M -$8M -$25.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.8M -$14M -$19.9M $21M $12.2M
 
Capital Expenditures $4.2M $3.3M $3.4M $3.5M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$8.3M -$19.3M -$3.8M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$55.1M --
Other Financing Activities -$2.3M -$1.6M -- -$11.6M -$5.9M
Cash From Financing $2.2M $72K $1.2M -$66.5M -$5.9M
 
Beginning Cash (CF) $177.9M $536.8M $317.3M $309.6M $191.8M
Foreign Exchange Rate Adjustment -- $6K -$18K -$50K $36K
Additions / Reductions -$15.7M -$22.2M -$38M -$49.3M -$1.1M
Ending Cash (CF) $162.2M $514.6M $279.3M $260.2M $190.7M
 
Levered Free Cash Flow -$18M -$17.3M -$23.3M $17.5M $7.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$87.7M -$172.8M -$81.1M -$68.7M
Depreciation & Amoritzation -- $17.2M $22M $25.3M $25.1M
Stock-Based Compensation $10.5M $37.5M $94.2M $92.5M $85.3M
Change in Accounts Receivable -- -$23.7M -$29.9M -$5.4M -$14.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$7.3M -$66.9M $38.9M $44.3M
 
Capital Expenditures $4.2M $17.3M $15.8M $13.2M $16.4M
Cash Acquisitions -- -$24.5M -$1.5M -- --
Cash From Investing -- -$56.7M -$184.3M -$9.4M -$2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$55.1M -$95.2M
Other Financing Activities -- -$6.8M -- -- -$25.1M
Cash From Financing -- $416.5M $15.9M -$48.5M -$111.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $352.4M -$235.3M -$19M -$69.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$24.6M -$82.7M $25.7M $27.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$18M -$25.6M -$44.5M -$18.3M -$1.8M
Depreciation & Amoritzation $3.1M $5M $5.8M $6.5M $6.2M
Stock-Based Compensation $10.5M $13.3M $26.3M $22.7M $18M
Change in Accounts Receivable $2M $5.4M $7.8M -$8M -$25.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.8M -$14M -$19.9M $21M $12.2M
 
Capital Expenditures $4.2M $3.3M $3.4M $3.5M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$8.3M -$19.3M -$3.8M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$55.1M --
Other Financing Activities -$2.3M -$1.6M -- -$11.6M -$5.9M
Cash From Financing $2.2M $72K $1.2M -$66.5M -$5.9M
 
Beginning Cash (CF) $177.9M $536.8M $317.3M $309.6M $191.8M
Foreign Exchange Rate Adjustment -- $6K -$18K -$50K $36K
Additions / Reductions -$15.7M -$22.2M -$38M -$49.3M -$1.1M
Ending Cash (CF) $162.2M $514.6M $279.3M $260.2M $190.7M
 
Levered Free Cash Flow -$18M -$17.3M -$23.3M $17.5M $7.1M

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

GET BETTER TRADE IDEAS

Popular

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Is TTD The Big Winner If Pharma Ads Are Banned?
Is TTD The Big Winner If Pharma Ads Are Banned?

Last week, Senators Bernie Sanders and Angus King introduced a…

Is Palantir Stock Overvalued?
Is Palantir Stock Overvalued?

By every traditional yardstick, including a price‑to‑sales well above 100,…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
11
VEON alert for Jun 14

VEON [VEON] is down 18.57% over the past day.

Buy
74
DAVE alert for Jun 14

Dave [DAVE] is down 12.68% over the past day.

Buy
54
DAR alert for Jun 14

Darling Ingredients [DAR] is up 9.12% over the past day.

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

Show me the best stock