Financhill
Buy
69

VC Quote, Financials, Valuation and Earnings

Last price:
$100.84
Seasonality move :
125.87%
Day range:
$97.88 - $101.29
52-week range:
$65.10 - $129.10
Dividend yield:
0.55%
P/E ratio:
9.06x
P/S ratio:
0.74x
P/B ratio:
1.86x
Volume:
502.8K
Avg. volume:
476.9K
1-year change:
24.31%
Market cap:
$2.8B
Revenue:
$3.9B
EPS (TTM):
$11.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.8B $3.8B $4B $3.9B
Revenue Growth (YoY) -13.45% 8.83% 35.45% 5.27% -2.23%
 
Cost of Revenues $2.1B $2.3B $3.2B $3.3B $3.1B
Gross Profit $446M $453M $572M $697M $722M
Gross Profit Margin 17.5% 16.34% 15.23% 17.63% 18.68%
 
R&D Expenses $201M $191M $196M $210M $191M
Selling, General & Admin $193M $175M $188M $207M $207M
Other Inc / (Exp) -$61M $10M $5M -$16M -$28M
Operating Expenses $394M $366M $384M $417M $398M
Operating Income $52M $87M $188M $280M $324M
 
Net Interest Expenses $17M $10M $12M $5M $3M
EBT. Incl. Unusual Items -$20M $81M $175M $257M $298M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28M $31M $45M -$248M $14M
Net Income to Company -$48M $50M $130M $505M $284M
 
Minority Interest in Earnings $8M $9M $6M $19M $10M
Net Income to Common Excl Extra Items -$48M $50M $130M $505M $284M
 
Basic EPS (Cont. Ops) -$2.01 $1.46 $4.41 $17.30 $9.93
Diluted EPS (Cont. Ops) -$2.01 $1.44 $4.35 $17.05 $9.82
Weighted Average Basic Share $27.9M $28M $28.1M $28.1M $27.6M
Weighted Average Diluted Share $27.9M $28.4M $28.5M $28.5M $27.9M
 
EBITDA $156M $195M $296M $383M $419M
EBIT $52M $87M $188M $280M $324M
 
Revenue (Reported) $2.5B $2.8B $3.8B $4B $3.9B
Operating Income (Reported) $52M $87M $188M $280M $324M
Operating Income (Adjusted) $52M $87M $188M $280M $324M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $631M $1B $1B $980M $917M
Revenue Growth (YoY) -15.53% 62.6% -1.17% -3.35% -6.43%
 
Cost of Revenues $584M $922M $871M $849M $786M
Gross Profit $47M $104M $143M $131M $131M
Gross Profit Margin 7.45% 10.14% 14.1% 13.37% 14.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42M $47M $52M $51M $53M
Other Inc / (Exp) $8M $3M $2M -$29M --
Operating Expenses $42M $47M $52M $51M $53M
Operating Income $5M $57M $91M $80M $78M
 
Net Interest Expenses $1M $3M $1M $1M $1M
EBT. Incl. Unusual Items $11M $58M $92M $51M $81M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $9M $21M $11M $22M
Net Income to Company $7M $49M $71M $159M $59M
 
Minority Interest in Earnings $2M $5M $5M $1M $2M
Net Income to Common Excl Extra Items $7M $49M $71M $40M $59M
 
Basic EPS (Cont. Ops) $0.18 $1.57 $2.35 $1.41 $2.09
Diluted EPS (Cont. Ops) $0.18 $1.54 $2.32 $1.40 $2.04
Weighted Average Basic Share $28M $28.1M $28.1M $27.6M $27.3M
Weighted Average Diluted Share $28.4M $28.5M $28.5M $27.9M $27.9M
 
EBITDA $32M $84M $115M $105M $106M
EBIT $5M $57M $91M $80M $78M
 
Revenue (Reported) $631M $1B $1B $980M $917M
Operating Income (Reported) $5M $57M $91M $80M $78M
Operating Income (Adjusted) $5M $57M $91M $80M $78M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $3.5B $4B $3.9B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3.1B $3.6B $3.4B $3.2B
Gross Profit $243M $362M $476M $527M $544M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $184M $178M $210M $203M $203M
Other Inc / (Exp) $11M -$1M -$15M -$33M --
Operating Expenses $184M $178M $210M $203M $203M
Operating Income $59M $184M $266M $324M $341M
 
Net Interest Expenses $7M $14M $7M $3M $3M
EBT. Incl. Unusual Items $64M $165M $236M $291M $357M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29M $35M $69M -$241M $37M
Net Income to Company $35M $130M $167M $532M $320M
 
Minority Interest in Earnings $7M $9M $13M $14M $11M
Net Income to Common Excl Extra Items $35M $130M $167M $532M $320M
 
Basic EPS (Cont. Ops) $1.01 $4.31 $5.47 $18.67 $11.30
Diluted EPS (Cont. Ops) $0.98 $4.26 $5.38 $18.42 $11.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $170M $289M $374M $419M $445M
EBIT $59M $184M $266M $324M $341M
 
Revenue (Reported) $2.8B $3.5B $4B $3.9B $3.8B
Operating Income (Reported) $59M $184M $266M $324M $341M
Operating Income (Adjusted) $59M $184M $266M $324M $341M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2.7B $3B $2.9B $2.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.6B $2.5B $2.4B --
Gross Profit $254M $357M $397M $410M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134M $156M $152M $148M --
Other Inc / (Exp) $6M -$14M -$31M $5M --
Operating Expenses $134M $156M $152M $148M --
Operating Income $120M $201M $245M $262M --
 
Net Interest Expenses $11M $5M $3M $3M --
EBT. Incl. Unusual Items $119M $180M $214M $273M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24M $48M $55M $78M --
Net Income to Company $95M $132M $159M $195M --
 
Minority Interest in Earnings $5M $12M $7M $8M --
Net Income to Common Excl Extra Items $95M $132M $159M $195M --
 
Basic EPS (Cont. Ops) $3.21 $4.26 $5.51 $6.86 --
Diluted EPS (Cont. Ops) $3.16 $4.20 $5.44 $6.76 --
Weighted Average Basic Share $84.2M $84.6M $82.8M $81.8M --
Weighted Average Diluted Share $85.3M $85.9M $83.8M $83M --
 
EBITDA $199M $280M $316M $342M --
EBIT $120M $201M $245M $262M --
 
Revenue (Reported) $2.7B $3B $2.9B $2.8B --
Operating Income (Reported) $120M $201M $245M $262M --
Operating Income (Adjusted) $120M $201M $245M $262M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $500M $455M $523M $518M $626M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $499M $552M $678M $666M $578M
Inventory $177M $262M $348M $298M $283M
Prepaid Expenses $18M $21M $18M $24M $23M
Other Current Assets $11M $12M $10M $4M $5M
Total Current Assets $1.3B $1.4B $1.7B $1.6B $1.6B
 
Property Plant And Equipment $608M $527M $488M $527M $552M
Long-Term Investments $67M $54M $49M $35M $35M
Goodwill $49M $50M $45M $44M $81M
Other Intangibles $78M $68M $54M $46M $71M
Other Long-Term Assets $19M $14M $21M $21M $34M
Total Assets $2.3B $2.2B $2.5B $2.7B $2.9B
 
Accounts Payable $509M $542M $696M $576M $527M
Accrued Expenses $52M $30M -- -- --
Current Portion Of Long-Term Debt -- $4M $13M $18M $18M
Current Portion Of Capital Lease Obligations $32M $28M $29M $30M $29M
Other Current Liabilities $30M $67M $75M $78M $81M
Total Current Liabilities $824M $852M $1B $931M $916M
 
Long-Term Debt $495M $466M $435M $397M $379M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.6B $1.7B $1.6B $1.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$304M -$229M -$213M -$254M -$306M
Common Equity $387M $516M $675M $1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $123M $100M $99M $85M $81M
Total Equity $510M $616M $774M $1.1B $1.3B
 
Total Liabilities and Equity $2.3B $2.2B $2.5B $2.7B $2.9B
Cash and Short Terms $500M $455M $523M $518M $626M
Total Debt $495M $466M $435M $397M $379M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $401M $365M $485M $553M $765M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $423M $733M $679M $719M $574M
Inventory $253M $341M $318M $321M $313M
Prepaid Expenses $24M $19M $19M $18M --
Other Current Assets $9M $4M $7M $2M --
Total Current Assets $1.2B $1.6B $1.6B $1.7B $1.8B
 
Property Plant And Equipment $541M $456M $492M $541M $620M
Long-Term Investments $49M $51M $44M $30M $31M
Goodwill $49M $45M $43M $81M --
Other Intangibles $71M $56M $40M $76M --
Other Long-Term Assets $17M $22M $38M $24M --
Total Assets $2.1B $2.3B $2.4B $2.9B $3.3B
 
Accounts Payable $427M $687M $616M $560M $545M
Accrued Expenses $46M $28M $43M $57M --
Current Portion Of Long-Term Debt $5M $9M $18M $18M --
Current Portion Of Capital Lease Obligations $29M $27M $30M $29M --
Other Current Liabilities $73M $62M $80M $92M --
Total Current Liabilities $711M $980M $948M $937M $941M
 
Long-Term Debt $474M $437M $410M $385M $403M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.6B $1.6B $1.7B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$310M -$294M -$225M -$263M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $94M $94M $77M $88M $79M
Total Equity $493M $649M $801M $1.3B $1.6B
 
Total Liabilities and Equity $2.1B $2.3B $2.4B $2.9B $3.3B
Cash and Short Terms $401M $365M $485M $553M $765M
Total Debt $474M $437M $410M $385M $403M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$48M $50M $130M $505M $284M
Depreciation & Amoritzation $104M $108M $108M $104M $96M
Stock-Based Compensation $18M $18M $26M $34M $41M
Change in Accounts Receivable $51M -$78M -$156M $13M $61M
Change in Inventories -$2M -$92M -$105M $52M $1M
Cash From Operations $168M $58M $167M $267M $427M
 
Capital Expenditures $104M $70M $81M $125M $137M
Cash Acquisitions -- -- -- -- $55M
Cash From Investing -$98M -$63M -$68M -$123M -$189M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $400M -- $350M -- --
Long-Term Debt Repaid -$400M -- -$350M -$13M -$18M
Repurchase of Common Stock $16M -- -- $106M $63M
Other Financing Activities -$5M -$33M -$5M -$45M -$19M
Cash From Financing -$58M -$29M -$9M -$156M -$100M
 
Beginning Cash (CF) $500M $455M $523M $518M $626M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31M -$45M $68M -$5M $108M
Ending Cash (CF) $550M $399M $569M $520M $704M
 
Levered Free Cash Flow $64M -$12M $86M $142M $290M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $35M $35M $373M $125M --
Depreciation & Amoritzation $26M $29M $25M $25M --
Stock-Based Compensation $5M $7M $8M $10M --
Change in Accounts Receivable -$128M $88M $32M $116M --
Change in Inventories -$10M $7M $29M $24M --
Cash From Operations $70M $165M $98M $203M --
 
Capital Expenditures $16M $27M $43M $41M --
Cash Acquisitions -- -- -- $7M --
Cash From Investing -$13M -$24M -$43M -$41M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$5M -$5M --
Repurchase of Common Stock -- -- $30M $43M --
Other Financing Activities -$1M -$2M -$2M -$12M --
Cash From Financing -$3M -$2M -$37M -$60M --
 
Beginning Cash (CF) $455M $523M $518M $626M --
Foreign Exchange Rate Adjustment -- $19M $15M -$29M --
Additions / Reductions $54M $158M $33M $73M --
Ending Cash (CF) $509M $700M $566M $670M --
 
Levered Free Cash Flow $54M $138M $55M $162M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35M $130M $167M $532M $320M
Depreciation & Amoritzation $111M $105M $108M $96M $105M
Stock-Based Compensation $18M $24M $33M $39M $44M
Change in Accounts Receivable $63M -$372M $69M -$23M $159M
Change in Inventories -$89M -$122M $30M $6M $11M
Cash From Operations $59M $72M $334M $322M $495M
 
Capital Expenditures $75M $70M $109M $139M $129M
Cash Acquisitions -- -- -- $48M $57M
Cash From Investing -$71M -$57M -$104M -$191M -$177M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$8M -$18M --
Repurchase of Common Stock -- -- $76M $50M $50M
Other Financing Activities -- -- -$45M -$9M --
Cash From Financing -$24M -$10M -$121M -$77M -$112M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34M -$36M $120M $68M $212M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16M $2M $225M $183M $366M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $130M $505M $284M $195M --
Depreciation & Amoritzation $108M $104M $96M $80M --
Stock-Based Compensation $26M $34M $41M $34M --
Change in Accounts Receivable -$156M $13M $61M $43M --
Change in Inventories -$105M $52M $1M -$13M --
Cash From Operations $167M $267M $427M $292M --
 
Capital Expenditures $81M $125M $137M $88M --
Cash Acquisitions -- -- $55M $50M --
Cash From Investing -$68M -$123M -$189M -$136M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $350M -- -- -- --
Long-Term Debt Repaid -$350M -$13M -$18M -$9M --
Repurchase of Common Stock -- $106M $63M $7M --
Other Financing Activities -$5M -$45M -$19M -$25M --
Cash From Financing -$9M -$156M -$100M -$52M --
 
Beginning Cash (CF) $1.6B $1.9B $2.2B $2.1B --
Foreign Exchange Rate Adjustment -$22M $7M -$30M $35M --
Additions / Reductions $68M -$5M $108M $139M --
Ending Cash (CF) $1.7B $2B $2.3B $2.3B --
 
Levered Free Cash Flow $86M $142M $290M $204M --

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 7

Bill Holdings, Inc. [BILL] is up 37.11% over the past day.

Buy
75
PRLB alert for Feb 7

Proto Labs, Inc. [PRLB] is up 28.33% over the past day.

Sell
30
MSTR alert for Feb 7

Strategy, Inc. [MSTR] is up 26.08% over the past day.

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

Show me the best stock