Financhill
Sell
50

UPWK Quote, Financials, Valuation and Earnings

Last price:
$12.59
Seasonality move :
-3.18%
Day range:
$12.48 - $12.76
52-week range:
$8.43 - $18.14
Dividend yield:
0%
P/E ratio:
8.24x
P/S ratio:
2.34x
P/B ratio:
2.97x
Volume:
3.1M
Avg. volume:
2.7M
1-year change:
2.86%
Market cap:
$1.7B
Revenue:
$769.3M
EPS (TTM):
$1.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $373.6M $502.8M $618.3M $689.1M $769.3M
Revenue Growth (YoY) 24.31% 34.57% 22.98% 11.45% 11.64%
 
Cost of Revenues $104.3M $135.5M $160.4M $170.5M $174.1M
Gross Profit $269.4M $367.3M $457.9M $518.7M $595.2M
Gross Profit Margin 72.09% 73.05% 74.06% 75.27% 77.37%
 
R&D Expenses $83.5M $119.1M $154.6M $177.4M $209.3M
Selling, General & Admin $204.7M $296.4M $370.8M $339.6M $314M
Other Inc / (Exp) $469K -$1.9M $3.3M $60.1M $25.2M
Operating Expenses $291.8M $421.5M $550.5M $529.9M $530M
Operating Income -$22.4M -$54.2M -$92.6M -$11.3M $65.2M
 
Net Interest Expenses $778K -- -- -- --
EBT. Incl. Unusual Items -$22.7M -$56.1M -$89.3M $48.9M $90.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150K $122K $536K $2M -$125.2M
Net Income to Company -$22.9M -$56.2M -$89.9M $46.9M $215.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.9M -$56.2M -$89.9M $46.9M $215.6M
 
Basic EPS (Cont. Ops) -$0.19 -$0.44 -$0.69 $0.35 $1.61
Diluted EPS (Cont. Ops) -$0.19 -$0.44 -$0.69 $0.06 $1.52
Weighted Average Basic Share $118.7M $127.2M $130.5M $134.8M $133.6M
Weighted Average Diluted Share $118.7M $127.2M $130.5M $137.3M $143.2M
 
EBITDA -$7.9M -$40.4M -$81.5M $1.5M $82.9M
EBIT -$21.9M -$54.2M -$92.6M -$11.3M $65.2M
 
Revenue (Reported) $373.6M $502.8M $618.3M $689.1M $769.3M
Operating Income (Reported) -$22.4M -$54.2M -$92.6M -$11.3M $65.2M
Operating Income (Adjusted) -$21.9M -$54.2M -$92.6M -$11.3M $65.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $106.2M $136.9M $161.4M $183.9M $191.5M
Revenue Growth (YoY) 32.22% 28.92% 17.97% 13.93% 4.1%
 
Cost of Revenues $28.8M $37.1M $41.2M $45.9M $42.6M
Gross Profit $77.4M $99.8M $120.3M $138.1M $148.8M
Gross Profit Margin 72.89% 72.93% 74.51% 75.06% 77.73%
 
R&D Expenses $22.7M $33.5M $41.7M $46.2M $53.5M
Selling, General & Admin $53.1M $85.8M $92.9M $81.3M $79.5M
Other Inc / (Exp) $500K -$1.7M $1.1M $7.4M $4.8M
Operating Expenses $76.7M $121.6M $140.8M $129.6M $135.3M
Operating Income $656K -$21.8M -$20.5M $8.4M $13.6M
 
Net Interest Expenses $138K -- -- -- --
EBT. Incl. Unusual Items $1M -$22.5M -$16.1M $15.8M $18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $93K $63K $440K -$1.6M -$128.8M
Net Income to Company $925K -$22.6M -$16.5M $17.4M $147.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $925K -$22.6M -$16.5M $17.4M $147.2M
 
Basic EPS (Cont. Ops) $0.01 -$0.17 -$0.13 $0.13 $1.10
Diluted EPS (Cont. Ops) $0.01 -$0.17 -$0.13 $0.13 $1.03
Weighted Average Basic Share $123.4M $128.7M $131.8M $136.6M $134.3M
Weighted Average Diluted Share $123.4M $128.7M $131.8M $143.5M $151M
 
EBITDA $4.8M -$18.7M -$19.9M $13.1M $19.5M
EBIT $1.2M -$21.6M -$22.7M $8.4M $13.6M
 
Revenue (Reported) $106.2M $136.9M $161.4M $183.9M $191.5M
Operating Income (Reported) $656K -$21.8M -$20.5M $8.4M $13.6M
Operating Income (Adjusted) $1.2M -$21.6M -$22.7M $8.4M $13.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $373.6M $502.8M $618.3M $689.1M $769.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.3M $135.5M $160.4M $170.5M $174.1M
Gross Profit $269.4M $367.3M $457.9M $518.7M $595.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $83.5M $119.1M $154.6M $177.4M $209.3M
Selling, General & Admin $204.7M $296.4M $370.8M $339.6M $314M
Other Inc / (Exp) $469K -$1.9M $3.3M $60.1M $25.2M
Operating Expenses $291.8M $421.5M $550.5M $529.9M $530M
Operating Income -$22.4M -$54.2M -$92.6M -$11.3M $65.2M
 
Net Interest Expenses $778K $1.1M $3.4M -- --
EBT. Incl. Unusual Items -$22.7M -$56.1M -$89.3M $48.9M $90.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150K $122K $536K $2M -$125.2M
Net Income to Company -$22.9M -$56.2M -$89.9M $46.9M $215.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.9M -$56.2M -$89.9M $46.9M $215.6M
 
Basic EPS (Cont. Ops) -$0.19 -$0.43 -$0.69 $0.35 $1.62
Diluted EPS (Cont. Ops) -$0.19 -$0.43 -$0.69 $0.07 $1.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.9M -$40.4M -$81.5M $1.5M $82.9M
EBIT -$21.9M -$54.2M -$92.6M -$11.3M $65.2M
 
Revenue (Reported) $373.6M $502.8M $618.3M $689.1M $769.3M
Operating Income (Reported) -$22.4M -$54.2M -$92.6M -$11.3M $65.2M
Operating Income (Adjusted) -$21.9M -$54.2M -$92.6M -$11.3M $65.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $502.8M $618.3M $689.1M $769.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $135.5M $160.4M $170.5M $174.1M --
Gross Profit $367.3M $457.9M $518.7M $595.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $119.1M $154.6M $177.4M $209.3M --
Selling, General & Admin $296.4M $370.8M $339.6M $314M --
Other Inc / (Exp) -$1.9M $3.3M $60.1M $25.2M --
Operating Expenses $421.5M $550.5M $529.9M $530M --
Operating Income -$54.2M -$92.6M -$11.3M $65.2M --
 
Net Interest Expenses $1.1M $3.4M -- -- --
EBT. Incl. Unusual Items -$56.1M -$89.3M $48.9M $90.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122K $536K $2M -$125.2M --
Net Income to Company -$56.2M -$89.9M $46.9M $215.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.2M -$89.9M $46.9M $215.6M --
 
Basic EPS (Cont. Ops) -$0.43 -$0.69 $0.35 $1.62 --
Diluted EPS (Cont. Ops) -$0.43 -$0.69 $0.07 $1.53 --
Weighted Average Basic Share $508.6M $522.1M $539.1M $534.7M --
Weighted Average Diluted Share $508.6M $522.1M $550.9M $572.2M --
 
EBITDA -$40.4M -$81.5M $1.5M $82.9M --
EBIT -$54.2M -$92.6M -$11.3M $65.2M --
 
Revenue (Reported) $502.8M $618.3M $689.1M $769.3M --
Operating Income (Reported) -$54.2M -$92.6M -$11.3M $65.2M --
Operating Income (Adjusted) -$54.2M -$92.6M -$11.3M $65.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.1M $187.2M $129.4M $79.6M $305.8M
Short Term Investments $75.6M $497.6M $557.2M $470.5M $316.3M
Accounts Receivable, Net $47M $66.8M $64.9M $103.1M $75.5M
Inventory -- -- -- -- --
Prepaid Expenses $9.1M -- -- -- --
Other Current Assets -- $17.2M $17.9M $17.8M $17.7M
Total Current Assets $360.8M $929.7M $930.9M $883.4M $911.1M
 
Property Plant And Equipment $47.9M $32M $29.7M $31.5M $35.8M
Long-Term Investments -- -- -- -- --
Goodwill $118.2M $118.2M $118.2M $118.2M $121.1M
Other Intangibles $667K -- -- $3M $13M
Other Long-Term Assets $1.7M $1.2M $1.5M $1.4M $1.9M
Total Assets $529.2M $1.1B $1.1B $1B $1.2B
 
Accounts Payable $6.5M $5M $7.5M $5.1M $6.1M
Accrued Expenses $11.1M $11.2M $13.6M $12.3M $14.8M
Current Portion Of Long-Term Debt $7.6M -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M $6.3M $6.5M $5.7M $1.6M
Other Current Liabilities $202K $1M $2.1M $1.1M $852K
Total Current Liabilities $198.7M $233.6M $247.7M $293M $268.4M
 
Long-Term Debt $3.1M $561.3M $564.3M $356.1M $357.9M
Capital Leases -- -- -- -- --
Total Liabilities $229.9M $821.5M $831.4M $656.5M $636.2M
 
Common Stock $12K $13K $13K $14K $14K
Other Common Equity Adj -- -- -$3.1M $205K $264K
Common Equity $299.3M $259.5M $248.9M $381.1M $575.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $299.3M $259.5M $248.9M $381.1M $575.4M
 
Total Liabilities and Equity $529.2M $1.1B $1.1B $1B $1.2B
Cash and Short Terms $169.7M $684.8M $686.6M $550.1M $622.1M
Total Debt $10.7M $561.3M $564.3M $356.1M $357.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.1M $187.2M $129.4M $79.6M $305.8M
Short Term Investments $75.6M $497.6M $557.2M $470.5M $316.3M
Accounts Receivable, Net $47M $66.8M $64.9M $103.1M $75.5M
Inventory -- -- -- -- --
Prepaid Expenses $9.1M -- -- -- --
Other Current Assets -- $17.2M $17.9M $17.8M $17.7M
Total Current Assets $360.8M $929.7M $930.9M $883.4M $911.1M
 
Property Plant And Equipment $47.9M $32M $29.7M $31.5M $35.8M
Long-Term Investments -- -- -- -- --
Goodwill $118.2M $118.2M $118.2M $118.2M $121.1M
Other Intangibles $667K -- -- $3M $13M
Other Long-Term Assets $1.7M $1.2M $1.5M $1.4M $1.9M
Total Assets $529.2M $1.1B $1.1B $1B $1.2B
 
Accounts Payable $6.5M $5M $7.5M $5.1M $6.1M
Accrued Expenses $11.1M $11.2M $13.6M $12.3M $14.8M
Current Portion Of Long-Term Debt $7.6M -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M $6.3M $6.5M $5.7M $1.6M
Other Current Liabilities $202K $1M $2.1M $1.1M $852K
Total Current Liabilities $198.7M $233.6M $247.7M $293M $268.4M
 
Long-Term Debt $3.1M $561.3M $564.3M $356.1M $357.9M
Capital Leases -- -- -- -- --
Total Liabilities $229.9M $821.5M $831.4M $656.5M $636.2M
 
Common Stock $12K $13K $13K $14K $14K
Other Common Equity Adj -- -- -$3.1M $205K $264K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $299.3M $259.5M $248.9M $381.1M $575.4M
 
Total Liabilities and Equity $529.2M $1.1B $1.1B $1B $1.2B
Cash and Short Terms $169.7M $684.8M $686.6M $550.1M $622.1M
Total Debt $10.7M $561.3M $564.3M $356.1M $357.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.9M -$56.2M -$89.9M $46.9M $215.6M
Depreciation & Amoritzation $14M $13.8M $11.1M $12.7M $17.7M
Stock-Based Compensation $25.5M $53.6M $75.5M $74.2M $68.4M
Change in Accounts Receivable -$20M -$24.6M -$15.3M -$22.2M -$4.8M
Change in Inventories -- -- -- -- --
Cash From Operations $22.4M $10.8M $11.5M $52.7M $153.6M
 
Capital Expenditures $14.4M $6.1M $8.7M $16.4M $14.4M
Cash Acquisitions -- -- -- -- -$14.3M
Cash From Investing -$4.1M -$429M -$69.5M $88.3M $137.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $18M $575M -- -- --
Long-Term Debt Repaid -$25.6M -$10.8M -- -$171.3M --
Repurchase of Common Stock -- -- -- -- -$100M
Other Financing Activities $26.3M -$38.5M -$4.3M $25.4M $10M
Cash From Financing $54.6M $537.7M $1.1M -$139.8M -$82M
 
Beginning Cash (CF) $159.6M $232.5M $352.1M $295.2M $296.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72.9M $119.6M -$56.8M $1.2M $209.2M
Ending Cash (CF) $232.5M $352.1M $295.2M $296.4M $505.6M
 
Levered Free Cash Flow $8M $4.7M $2.8M $36.4M $139.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $925K -$22.6M -$16.5M $17.4M $147.2M
Depreciation & Amoritzation $3.7M $2.9M $2.8M $4.7M $5.9M
Stock-Based Compensation $6M $14.9M $19.4M $18M $13.6M
Change in Accounts Receivable -$7.5M -$10.6M $2.5M -$19.5M -$34.7M
Change in Inventories -- -- -- -- --
Cash From Operations $9M -$12.4M $13.4M $20.1M $8.5M
 
Capital Expenditures $2.6M $1.4M $2.7M $6.6M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.2M -$402.9M -$37M -$63.4M -$21M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.9M -- -- -$171.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6.9M -$11.9M -$13.4M $180.3M $8M
Cash From Financing $15M -$9.2M -$11.8M $10.5M $11.3M
 
Beginning Cash (CF) $219.7M $776.6M $330.7M $329.2M $506.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.8M -$424.6M -$35.4M -$32.8M -$1.3M
Ending Cash (CF) $232.5M $352.1M $295.2M $296.4M $505.6M
 
Levered Free Cash Flow $6.4M -$13.8M $10.7M $13.5M $4.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.9M -$56.2M -$89.9M $46.9M $215.6M
Depreciation & Amoritzation $14M $13.8M $11.1M $12.7M $17.7M
Stock-Based Compensation $25.5M $53.6M $75.5M $74.2M $68.4M
Change in Accounts Receivable -$20M -$24.6M -$15.3M -$22.2M -$4.8M
Change in Inventories -- -- -- -- --
Cash From Operations $22.4M $10.8M $11.5M $52.7M $153.6M
 
Capital Expenditures $14.4M $6.1M $8.7M $16.4M $14.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.1M -$429M -$69.5M $88.3M $137.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $18M -- -- -- --
Long-Term Debt Repaid -$25.6M -$10.8M -- -- --
Repurchase of Common Stock -- -- -- -- -$100M
Other Financing Activities $26.3M -$38.5M -$4.3M $25.4M $10M
Cash From Financing $54.6M $537.7M $1.1M -$139.8M -$82M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72.9M $119.6M -$56.8M $1.2M $209.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8M $4.7M $2.8M $36.4M $139.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$56.2M -$89.9M $46.9M $215.6M --
Depreciation & Amoritzation $13.8M $11.1M $12.7M $17.7M --
Stock-Based Compensation $53.6M $75.5M $74.2M $68.4M --
Change in Accounts Receivable -$24.6M -$15.3M -$22.2M -$4.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $10.8M $11.5M $52.7M $153.6M --
 
Capital Expenditures $6.1M $8.7M $16.4M $14.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$429M -$69.5M $88.3M $137.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $575M -- -- -- --
Long-Term Debt Repaid -$10.8M -- -$171.3M -- --
Repurchase of Common Stock -- -- -- -$100M --
Other Financing Activities -$38.5M -$4.3M $25.4M $10M --
Cash From Financing $537.7M $1.1M -$139.8M -$82M --
 
Beginning Cash (CF) $1.6B $1.3B $1.2B $1.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $119.6M -$56.8M $1.2M $209.2M --
Ending Cash (CF) $1.7B $1.3B $1.2B $1.7B --
 
Levered Free Cash Flow $4.7M $2.8M $36.4M $139.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock