Financhill
Sell
32

UDMY Quote, Financials, Valuation and Earnings

Last price:
$7.90
Seasonality move :
-23.29%
Day range:
$7.54 - $7.95
52-week range:
$6.67 - $15.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.56x
P/B ratio:
5.87x
Volume:
1.6M
Avg. volume:
720.6K
1-year change:
-47.16%
Market cap:
$1.2B
Revenue:
$728.9M
EPS (TTM):
-$0.63
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $276.3M $429.9M $515.7M $629.1M $728.9M
Revenue Growth (YoY) -- 55.58% 19.95% 22% 15.87%
 
Cost of Revenues $143.5M $209.3M $236M $275.3M $309.6M
Gross Profit $132.8M $220.6M $279.6M $353.8M $419.3M
Gross Profit Margin 48.07% 51.33% 54.23% 56.24% 57.53%
 
R&D Expenses $34.4M $50.6M $66.1M $104.6M $120.3M
Selling, General & Admin $166.5M $243.4M $291.4M $400.4M $410.6M
Other Inc / (Exp) -$384K $55K -$920K -$4.7M -$12.2M
Operating Expenses $200.8M $294M $357.5M $505M $531M
Operating Income -$68M -$73.4M -$77.9M -$151.2M -$111.6M
 
Net Interest Expenses -- $1.1M $16K -- --
EBT. Incl. Unusual Items -$68.3M -$74.5M -$78.8M -$151.6M -$103.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $3.1M $1.2M $2.3M $3.7M
Net Income to Company -$69.7M -$77.6M -$80M -$153.9M -$107.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$69.7M -$77.6M -$80M -$153.9M -$107.3M
 
Basic EPS (Cont. Ops) -$0.57 -$0.64 -$1.46 -$1.09 -$0.71
Diluted EPS (Cont. Ops) -$0.57 -$0.64 -$1.46 -$1.09 -$0.71
Weighted Average Basic Share $122.1M $122.1M $55M $140.9M $150.1M
Weighted Average Diluted Share $122.1M $122.1M $55M $140.9M $150.1M
 
EBITDA -$59.3M -$62.3M -$63.3M -$129.1M -$78.5M
EBIT -$68M -$73.4M -$78.6M -$150.3M -$103.1M
 
Revenue (Reported) $276.3M $429.9M $515.7M $629.1M $728.9M
Operating Income (Reported) -$68M -$73.4M -$77.9M -$151.2M -$111.6M
Operating Income (Adjusted) -$68M -$73.4M -$78.6M -$150.3M -$103.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $118.4M $129.6M $158.4M $184.7M $195.4M
Revenue Growth (YoY) -- 9.4% 22.28% 16.59% 5.79%
 
Cost of Revenues $48.9M $58M $69.1M $77.3M $72.4M
Gross Profit $69.5M $71.6M $89.4M $107.5M $123.1M
Gross Profit Margin 58.69% 55.25% 56.4% 58.17% 62.97%
 
R&D Expenses $11.9M $16.7M $28.1M $30.3M $33M
Selling, General & Admin $55M $64.4M $104.5M $98.6M $108.3M
Other Inc / (Exp) -$100K -$196K -$3.5M $122K -$11.5M
Operating Expenses $67M $81.1M $132.6M $129M $141.2M
Operating Income $2.5M -$9.6M -$43.3M -$21.5M -$18.2M
 
Net Interest Expenses $64K $61K -- -- --
EBT. Incl. Unusual Items $2.4M -$9.8M -$46.2M -$16M -$24.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $495K -$545K $511K $811K $863K
Net Income to Company -- -$9.3M -$46.7M -$16.8M -$25.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M -$9.3M -$46.7M -$16.8M -$25.3M
 
Basic EPS (Cont. Ops) $0.02 -$0.07 -$0.33 -$0.11 -$0.17
Diluted EPS (Cont. Ops) $0.02 -$0.07 -$0.33 -$0.11 -$0.17
Weighted Average Basic Share $122.1M $137.4M $141M $151.3M $149.2M
Weighted Average Diluted Share $122.1M $137.4M $141M $151.3M $149.2M
 
EBITDA $5.2M -$5.6M -$39.7M -$9.6M -$11.8M
EBIT $2.4M -$9.6M -$45.2M -$15.8M -$18.2M
 
Revenue (Reported) $118.4M $129.6M $158.4M $184.7M $195.4M
Operating Income (Reported) $2.5M -$9.6M -$43.3M -$21.5M -$18.2M
Operating Income (Adjusted) $2.4M -$9.6M -$45.2M -$15.8M -$18.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $490.3M $599.2M $704.7M $776.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $227.6M $265.5M $303.9M $301.6M
Gross Profit -- $262.7M $333.8M $400.8M $474.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $61.3M $93.8M $120.8M $126.1M
Selling, General & Admin -- $264.5M $378M $420.1M $440.6M
Other Inc / (Exp) -$100K -$697K -$4.6M -$12.7M -$22.1M
Operating Expenses -- $325.8M $471.8M $540.9M $566.7M
Operating Income -- -$63.1M -$138M -$140.1M -$92.1M
 
Net Interest Expenses $64K $520K -- -- --
EBT. Incl. Unusual Items -- -$64.3M -$141.3M -$135.1M -$92.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.4M $1.8M $4.1M $3.4M
Net Income to Company -- -- -$143.1M -$139.2M -$95.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$65.7M -$143.1M -$139.2M -$95.7M
 
Basic EPS (Cont. Ops) -- -$0.53 -$1.08 -$0.95 -$0.63
Diluted EPS (Cont. Ops) -- -$0.53 -$1.08 -$0.95 -$0.63
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$49.5M -$120.2M -$113.2M -$59.9M
EBIT -- -$63.1M -$140.7M -$136.9M -$85.9M
 
Revenue (Reported) -- $490.3M $599.2M $704.7M $776.2M
Operating Income (Reported) -- -$63.1M -$138M -$140.1M -$92.1M
Operating Income (Adjusted) -- -$63.1M -$140.7M -$136.9M -$85.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $118.4M $380.2M $463.8M $539.4M $586.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.9M $171.9M $201.3M $229.9M $221.9M
Gross Profit $69.5M $208.3M $262.4M $309.5M $364.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.9M $46.9M $74.6M $90.8M $96.6M
Selling, General & Admin $55M $198.4M $284.9M $304.6M $334.6M
Other Inc / (Exp) -$100K -$714K -$4.4M -$12.4M -$22.4M
Operating Expenses $67M $245.3M $359.5M $395.5M $431.2M
Operating Income $2.5M -$37M -$97.1M -$86M -$66.5M
 
Net Interest Expenses $64K $452K -- -- --
EBT. Incl. Unusual Items $2.4M -$38.1M -$100.6M -$84.1M -$72.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $495K $514K $1.2M $2.9M $2.7M
Net Income to Company -- -$38.6M -$101.7M -$87M -$75.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M -$38.6M -$101.7M -$87M -$75.4M
 
Basic EPS (Cont. Ops) $0.02 -$0.31 -$0.72 -$0.59 -$0.50
Diluted EPS (Cont. Ops) $0.02 -$0.31 -$0.72 -$0.59 -$0.50
Weighted Average Basic Share $122.1M $381.7M $420.4M $445.1M $458.7M
Weighted Average Diluted Share $122.1M $381.7M $420.4M $445.1M $458.7M
 
EBITDA $5.2M -$26.6M -$83.4M -$68.2M -$46.9M
EBIT $2.4M -$37M -$99M -$86.3M -$66.4M
 
Revenue (Reported) $118.4M $380.2M $463.8M $539.4M $586.6M
Operating Income (Reported) $2.5M -$37M -$97.1M -$86M -$66.5M
Operating Income (Adjusted) $2.4M -$37M -$99M -$86.3M -$66.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $49.1M $175M $533.9M $313.7M $305.6M
Short Term Investments $295K -- $745K $151.7M $171.4M
Accounts Receivable, Net $26.8M $46.3M $73.2M $104.5M $92.6M
Inventory -- -- -- -- --
Prepaid Expenses $2.6M $4.9M $12.5M -- --
Other Current Assets $714K $1.1M $2.7M $14.9M $20.9M
Total Current Assets $84.4M $237M $641.9M $615M $632.3M
 
Property Plant And Equipment $8M $9.1M $9.9M $18.4M $10.1M
Long-Term Investments -- -- $10M $12.1M $10.3M
Goodwill -- -- $12.6M $12.6M $12.6M
Other Intangibles $10.8M $14M $33.7M $36.7M $36.6M
Other Long-Term Assets $4.5M $5.8M $6.1M $7.3M $3.4M
Total Assets $117.3M $282.1M $739.9M $737.6M $741.2M
 
Accounts Payable $16.3M $23.7M $34.6M $14.5M $2.5M
Accrued Expenses $8.1M $6.8M $7.3M $8.5M $13.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $7M $5.8M
Other Current Liabilities $488K $1.4M $2.8M $7M $3.8M
Total Current Liabilities $183.9M $263.8M $341.3M $386.9M $380.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $342.9M $542.8M $350.2M $398.3M $384.3M
 
Common Stock -- -- $1K $1K $2K
Other Common Equity Adj -- -- -$1K -$233K $80K
Common Equity -$225.6M -$260.7M $389.7M $339.3M $356.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$225.6M -$260.7M $389.7M $339.3M $356.9M
 
Total Liabilities and Equity $117.3M $282.1M $739.9M $737.6M $741.2M
Cash and Short Terms $49.4M $175M $534.6M $465.4M $476.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $130.2M $427.9M $328M $204.6M
Short Term Investments -- $773K $66.2M $151.5M $152.5M
Accounts Receivable, Net -- $40.7M $71.6M $82.9M $81.2M
Inventory -- -- -- -- --
Prepaid Expenses -- $7.7M $9.9M -- --
Other Current Assets -- $4.1M $3.5M $18.4M $24.8M
Total Current Assets -- $205.9M $608.4M $621.7M $508M
 
Property Plant And Equipment -- $10.6M $20.8M $12.1M $15.2M
Long-Term Investments -- -- $12.1M $10.3M --
Goodwill -- $12.6M $12.6M $12.6M $12.6M
Other Intangibles -- $33.3M $36.3M $37.1M $35.9M
Other Long-Term Assets -- $5.7M $7.4M $7.2M $4.9M
Total Assets -- $290M $730.4M $736.5M $608.9M
 
Accounts Payable -- $26.2M $17.1M $5.7M $4.3M
Accrued Expenses -- $8.3M $7.8M $17.5M $12.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $7M $7M $4.7M
Other Current Liabilities -- $2.5M $2.5M $4.8M $3.4M
Total Current Liabilities -- $277M $358.2M $386.5M $402.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $556.8M $373.9M $390.7M $412.6M
 
Common Stock -- -- $1K $2K $1K
Other Common Equity Adj -- -- -$265K -$62K $202K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$266.8M $356.5M $345.8M $196.3M
 
Total Liabilities and Equity -- $290M $730.4M $736.5M $608.9M
Cash and Short Terms -- $131M $494.1M $479.4M $357.1M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$69.7M -$77.6M -$80M -$153.9M -$107.3M
Depreciation & Amoritzation $8.7M $11.1M $15.3M $21.2M $24.6M
Stock-Based Compensation $9M $31.6M $34.7M $81.3M $96M
Change in Accounts Receivable -$10.6M -$19.6M -$27M -$32.3M $10.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$16.5M $9.6M -$7.1M -$61M -$2M
 
Capital Expenditures $11.1M $14.5M $18.2M $15.7M $13.1M
Cash Acquisitions -- -- -$24.5M -$1.5M --
Cash From Investing $14.6M -$14.5M -$52.7M -$173.2M -$25M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$7.4M -$1.6M -$6.8M
Cash From Financing $11.3M $131.1M $418.6M $14.8M $19.2M
 
Beginning Cash (CF) $42.3M $51.8M $177.9M $536.8M $317.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.4M $126.2M $358.8M -$219.4M -$7.8M
Ending Cash (CF) $51.8M $177.9M $536.8M $317.3M $309.6M
 
Levered Free Cash Flow -$27.6M -$4.9M -$25.3M -$76.7M -$15.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$9.3M -$46.7M -$16.8M -$25.3M
Depreciation & Amoritzation -- $3.9M $5.4M $6.2M $6.3M
Stock-Based Compensation -- $7.2M $25M $23.5M $23.2M
Change in Accounts Receivable -- $2.4M -$2.2M $3.8M $632K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$3.9M -$13.8M $11.7M -$6.1M
 
Capital Expenditures -- $4.5M $4.7M $3.1M $4.1M
Cash Acquisitions -- -$24.5M -$1.5M -- --
Cash From Investing -- -$29M -$72.3M -$10.4M -$5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$51M
Other Financing Activities -- -$1.7M -- -- -$5.5M
Cash From Financing -- -$65K $2M $3.6M -$56.1M
 
Beginning Cash (CF) -- $166.1M $515.8M $326.8M $273.6M
Foreign Exchange Rate Adjustment -- -- -$34K -$91K $82K
Additions / Reductions -- -$33M -$84.2M $4.8M -$67.9M
Ending Cash (CF) -- $133.1M $431.5M $331.5M $205.8M
 
Levered Free Cash Flow -- -$8.5M -$18.5M $8.5M -$10.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$143.1M -$139.2M -$95.7M
Depreciation & Amoritzation -- -- $20.5M $23.7M $26M
Stock-Based Compensation -- $23.7M $64M $101.2M $93.4M
Change in Accounts Receivable -- -- -$31.6M -$13.1M $314K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$28M -$25.4M $36.2M
 
Capital Expenditures -- $14.3M $15.9M $13.4M $14.7M
Cash Acquisitions -- -$24.5M -$1.5M -- --
Cash From Investing -- -- -$98.6M -$92.5M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$4.8M -- --
Cash From Financing -- -- $425M $18M -$155.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $298.5M -$99.9M -$125.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$43.9M -$38.9M $21.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$38.6M -$101.7M -$87M -$75.4M
Depreciation & Amoritzation -- $10.4M $15.6M $18.1M $19.5M
Stock-Based Compensation -- $23.7M $53M $72.9M $70.3M
Change in Accounts Receivable -- $5.7M $1.1M $20.4M $10.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$9.4M -$30.3M $5.3M $43.5M
 
Capital Expenditures -- $14.3M $12M $9.8M $11.4M
Cash Acquisitions -- -$24.5M -$1.5M -- --
Cash From Investing -- -$38.8M -$84.7M -$4M $14.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$141.6M
Other Financing Activities -- -$4.2M -$1.6M -- -$25.4M
Cash From Financing -- $3.4M $9.8M $13M -$161.5M
 
Beginning Cash (CF) -- $506.2M $1.6B $923.3M $843.4M
Foreign Exchange Rate Adjustment -- -- -$38K -$116K $61K
Additions / Reductions -- -$44.9M -$105.2M $14.3M -$103.8M
Ending Cash (CF) -- $461.4M $1.5B $937.5M $739.6M
 
Levered Free Cash Flow -- -$23.7M -$42.3M -$4.5M $32.1M

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock