Financhill
Sell
41

ZS Quote, Financials, Valuation and Earnings

Last price:
$195.15
Seasonality move :
31.55%
Day range:
$186.67 - $196.50
52-week range:
$153.45 - $217.84
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
12.49x
P/B ratio:
19.04x
Volume:
2.2M
Avg. volume:
2M
1-year change:
-5.88%
Market cap:
$30.6B
Revenue:
$2.2B
EPS (TTM):
-$0.11
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Revenue $431.3M $673.1M $1.1B $1.6B $2.2B
Revenue Growth (YoY) 42.41% 56.07% 62.08% 48.22% 34.07%
 
Cost of Revenues $95.7M $150.3M $242.3M $362.8M $477.1M
Gross Profit $335.5M $522.8M $848.7M $1.3B $1.7B
Gross Profit Margin 77.8% 77.67% 77.79% 77.56% 77.99%
 
R&D Expenses $97.9M $174.7M $289.1M $349.7M $499.8M
Selling, General & Admin $351.6M $555.9M $887M $1.1B $1.3B
Other Inc / (Exp) -$224K $1.2M -$4.2M -$9.5M -$3.8M
Operating Expenses $449.5M $730.6M $1.2B $1.5B $1.8B
Operating Income -$114M -$207.8M -$327.4M -$227M -$121.5M
 
Net Interest Expenses -- $50.6M $52M -- --
EBT. Incl. Unusual Items -$112.7M -$257.2M -$383.6M -$182.6M -$29.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $4.9M $6.6M $19.8M $28.5M
Net Income to Company -$115.1M -$262M -$390.3M -$202.3M -$57.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$115.1M -$262M -$390.3M -$202.3M -$57.7M
 
Basic EPS (Cont. Ops) -$0.89 -$1.93 -$2.77 -$1.40 -$0.39
Diluted EPS (Cont. Ops) -$0.89 -$1.93 -$2.77 -$1.40 -$0.39
Weighted Average Basic Share $129.3M $135.7M $140.9M $144.9M $149.6M
Weighted Average Diluted Share $129.3M $135.7M $140.9M $144.9M $149.6M
 
EBITDA -$86.8M -$167.4M -$277.6M -$109.2M $64.8M
EBIT -$108M -$203.8M -$327.1M -$176M -$16.1M
 
Revenue (Reported) $431.3M $673.1M $1.1B $1.6B $2.2B
Operating Income (Reported) -$114M -$207.8M -$327.4M -$227M -$121.5M
Operating Income (Adjusted) -$108M -$203.8M -$327.1M -$176M -$16.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $157M $255.6M $387.6M $525M $647.9M
Revenue Growth (YoY) 55.08% 62.73% 51.66% 35.45% 23.41%
 
Cost of Revenues $34.1M $57.8M $87.6M $117.2M $148.5M
Gross Profit $122.9M $197.8M $300M $407.8M $499.4M
Gross Profit Margin 78.26% 77.39% 77.4% 77.68% 77.08%
 
R&D Expenses $41.8M $69.2M $85.8M $122.2M $170.9M
Selling, General & Admin $135.1M $212.5M $279.5M $330.9M $368.3M
Other Inc / (Exp) $518K -$844K $141K $172K -$4.9M
Operating Expenses $176.8M $281.7M $365.2M $453.3M $539.5M
Operating Income -$53.9M -$83.9M -$65.2M -$45.5M -$40.1M
 
Net Interest Expenses $12.5M $13.5M -- -- --
EBT. Incl. Unusual Items -$65.9M -$98.3M -$53.8M -$20.5M -$16.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $2.2M $3.7M $8M -$8.8M
Net Income to Company -$67.5M -$100.4M -$57.5M -$28.5M -$7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.5M -$100.4M -$57.5M -$28.5M -$7.7M
 
Basic EPS (Cont. Ops) -$0.50 -$0.71 -$0.40 -$0.19 -$0.05
Diluted EPS (Cont. Ops) -$0.50 -$0.71 -$0.40 -$0.19 -$0.05
Weighted Average Basic Share $135M $140.5M $144.5M $149M $153.7M
Weighted Average Diluted Share $135M $140.5M $144.5M $149M $153.7M
 
EBITDA -$44.5M -$72.7M -$37.5M $604K $13.6M
EBIT -$53.3M -$84.9M -$53.4M -$17.9M -$15.2M
 
Revenue (Reported) $157M $255.6M $387.6M $525M $647.9M
Operating Income (Reported) -$53.9M -$83.9M -$65.2M -$45.5M -$40.1M
Operating Income (Adjusted) -$53.3M -$84.9M -$53.4M -$17.9M -$15.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $536M $859.6M $1.3B $1.9B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.8M $194.4M $296.6M $427.1M $538.5M
Gross Profit $414.2M $665.2M $1.1B $1.5B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $134.4M $231.5M $315.4M $424.7M $589.2M
Selling, General & Admin $441.8M $703.2M $1B $1.2B $1.4B
Other Inc / (Exp) $604K -$1M -$3.5M -$9.8M -$8.3M
Operating Expenses $576.2M $934.7M $1.4B $1.7B $2B
Operating Income -$162M -$269.6M -$303.5M -$184.2M -$100.8M
 
Net Interest Expenses $27M $52.8M $7.3M -- --
EBT. Incl. Unusual Items -$188.4M -$323.4M -$314.2M -$110.4M -$5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $7.3M $10.4M $28.3M $10.3M
Net Income to Company -$191.4M -$330.7M -$324.7M -$138.7M -$15.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$191.4M -$330.7M -$324.7M -$138.7M -$15.5M
 
Basic EPS (Cont. Ops) -$1.44 -$2.38 -$2.29 -$0.95 -$0.10
Diluted EPS (Cont. Ops) -$1.44 -$2.38 -$2.29 -$0.95 -$0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$129.9M -$225.1M -$227.1M -$28.8M $105.5M
EBIT -$158.6M -$268.5M -$283.4M -$100.7M $5.7M
 
Revenue (Reported) $536M $859.6M $1.3B $1.9B $2.4B
Operating Income (Reported) -$162M -$269.6M -$303.5M -$184.2M -$100.8M
Operating Income (Adjusted) -$158.6M -$268.5M -$283.4M -$100.7M $5.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $299.6M $486.1M $743.1M $1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65.9M $110M $164.3M $228.6M $290M
Gross Profit $233.8M $376.1M $578.8M $793.1M $985.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $77.5M $134.4M $160.7M $235.7M $325.1M
Selling, General & Admin $252.8M $400M $552.5M $648.7M $731.2M
Other Inc / (Exp) $786K -$1.4M -$722K -$1M -$5.6M
Operating Expenses $330.3M $534.4M $713.2M $884.6M $1.1B
Operating Income -$96.6M -$158.3M -$134.3M -$91.5M -$70.8M
 
Net Interest Expenses $24.6M $26.8M -- -- --
EBT. Incl. Unusual Items -$120.4M -$186.6M -$117.2M -$45M -$21M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $4.6M $8.4M $17M -$1.2M
Net Income to Company -$122.5M -$191.2M -$125.6M -$62M -$19.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$122.5M -$191.2M -$125.6M -$62M -$19.8M
 
Basic EPS (Cont. Ops) -$0.91 -$1.36 -$0.88 -$0.42 -$0.13
Diluted EPS (Cont. Ops) -$0.91 -$1.36 -$0.88 -$0.42 -$0.13
Weighted Average Basic Share $268.5M $279.8M $288M $296.6M $306.2M
Weighted Average Diluted Share $268.5M $279.8M $288M $296.6M $306.2M
 
EBITDA -$78.9M -$136.6M -$86.1M -$3.7M $37.9M
EBIT -$95.4M -$160.1M -$116.5M -$39.2M -$16.5M
 
Revenue (Reported) $299.6M $486.1M $743.1M $1B $1.3B
Operating Income (Reported) -$96.6M -$158.3M -$134.3M -$91.5M -$70.8M
Operating Income (Adjusted) -$95.4M -$160.1M -$116.5M -$39.2M -$16.5M
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Cash and Equivalents $141.9M $275.9M $1B $1.3B $1.4B
Short Term Investments $1.2B $1.2B $718.1M $838M $986.6M
Accounts Receivable, Net $147.6M $257.1M $399.7M $582.6M $736.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $31.4M $31.3M $39.4M $91.6M $101.6M
Total Current Assets $1.6B $1.8B $2.3B $2.9B $3.4B
 
Property Plant And Equipment $111.9M $152.9M $233M $313M $472.9M
Long-Term Investments -- -- -- -- --
Goodwill $30.1M $59M $78.5M $89.2M $417M
Other Intangibles $24M $32.1M $31.8M $25.9M $63.8M
Other Long-Term Assets $8.1M $15.7M $21.9M $30.5M $58.1M
Total Assets $1.8B $2.3B $2.8B $3.6B $4.7B
 
Accounts Payable $5.2M $12.5M $26.2M $18.5M $23.3M
Accrued Expenses $16.4M $22.9M $46.5M $157M $190.3M
Current Portion Of Long-Term Debt -- -- -- -- $1.1B
Current Portion Of Capital Lease Obligations $15.6M $19.8M $26.1M $34.5M $50.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $423.9M $720.2M $1.1B $1.5B $3.1B
 
Long-Term Debt $861.6M $913.5M $968.7M $1.1B --
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.7B $2.3B $2.9B $3.4B
 
Common Stock $133K $139K $143K $147K $152K
Other Common Equity Adj $463K -$650K -$25.9M -$1.6M -$4.8M
Common Equity $484.8M $528.9M $573.3M $725.1M $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $484.8M $528.9M $573.3M $725.1M $1.3B
 
Total Liabilities and Equity $1.8B $2.3B $2.8B $3.6B $4.7B
Cash and Short Terms $1.4B $1.5B $1.7B $2.1B $2.4B
Total Debt $861.6M $913.5M $968.7M $1.1B $1.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $95.3M $409.8M $1.3B $1.4B $1.8B
Short Term Investments $1.3B $1.2B $648.3M $1B $1.1B
Accounts Receivable, Net $170.4M $269.4M $358.6M $479.6M $514.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.6M $29.5M $56M $77.7M $114.6M
Total Current Assets $1.7B $2B $2.4B $3.1B $3.7B
 
Property Plant And Equipment $136.5M $164M $270.3M $382.3M $506M
Long-Term Investments -- -- -- -- --
Goodwill $30.1M $59.8M $78.5M $92.4M $417.7M
Other Intangibles $20.9M $29.3M $26.7M $22.5M $55.7M
Other Long-Term Assets $8.3M $14.2M $29.2M $38.4M $77.1M
Total Assets $2B $2.4B $3B $3.9B $5B
 
Accounts Payable $13.2M $13.5M $33.6M $17.1M $24.6M
Accrued Expenses $14.2M $31.1M $43.5M $68.2M $151.3M
Current Portion Of Long-Term Debt -- -- -- -- $1.1B
Current Portion Of Capital Lease Obligations $20.2M $19.7M $29.2M $44.8M $49.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $501.6M $836M $1.2B $1.6B $3B
 
Long-Term Debt $887.2M $940.7M $1.1B $1.1B --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.9B $2.5B $3B $3.4B
 
Common Stock $136K $141K $145K $150K $155K
Other Common Equity Adj $472K -$9.3M -$5M -$3M -$22.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $502.7M $539.4M $528.7M $958.9M $1.6B
 
Total Liabilities and Equity $2B $2.4B $3B $3.9B $5B
Cash and Short Terms $1.4B $1.6B $1.9B $2.5B $2.9B
Total Debt $887.2M $940.7M $1.1B $1.1B $1.1B
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Net Income to Stockholders -$115.1M -$262M -$390.3M -$202.3M -$57.7M
Depreciation & Amoritzation $21.1M $36.5M $49.5M $66.8M $80.9M
Stock-Based Compensation $121.4M $258.5M $409.6M $444.8M $527.7M
Change in Accounts Receivable -$54.2M -$111.6M -$143.3M -$183.9M -$153M
Change in Inventories -- -- -- -- --
Cash From Operations $79.3M $202M $321.9M $462.3M $779.8M
 
Capital Expenditures $51.8M $58.3M $90.6M $128.7M $194.9M
Cash Acquisitions -$39.6M -$40.5M -$25.3M -$15.6M -$374.7M
Cash From Investing -$1B -$109.7M $374.1M -$259.3M -$683.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$145.2M -$2.3M -$255K -$217K -$39K
Cash From Financing $1B $41.7M $41.3M $46M $64.2M
 
Beginning Cash (CF) $78.5M $141.9M $275.9M $1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.4M $134M $737.3M $249M $160.9M
Ending Cash (CF) $141.9M $275.9M $1B $1.3B $1.4B
 
Levered Free Cash Flow $27.5M $143.7M $231.3M $333.6M $585M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$67.5M -$100.4M -$57.5M -$28.5M -$7.7M
Depreciation & Amoritzation $8.8M $12.2M $15.9M $18.5M $28.7M
Stock-Based Compensation $61.4M $99M $109.7M $140.4M $172.1M
Change in Accounts Receivable -$66.3M -$97.5M -$89.8M -$112.7M -$89.9M
Change in Inventories -- -- -- -- --
Cash From Operations $30.4M $48.3M $89.5M $142.1M $179.4M
 
Capital Expenditures $12.4M $18.8M $26.7M $41.3M $36M
Cash Acquisitions -- -$380K -- -- -$834K
Cash From Investing -$50.1M -$23.9M $70.1M -$86.2M $518K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.3M -$2K -- -- --
Cash From Financing $13M $13.7M $12.5M $21M $24.9M
 
Beginning Cash (CF) $102M $371.7M $1.1B $1.4B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M $38.1M $172.1M $76.9M $204.9M
Ending Cash (CF) $95.3M $409.8M $1.3B $1.4B $1.8B
 
Levered Free Cash Flow $18M $29.4M $62.8M $100.8M $143.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$191.4M -$330.7M -$324.7M -$138.7M -$15.5M
Depreciation & Amoritzation $28.7M $43.4M $56.3M $72M $99.8M
Stock-Based Compensation $197.7M $328.9M $435.6M $499.5M $587.4M
Change in Accounts Receivable -$77.5M -$99.5M -$89.9M -$122.3M -$33.3M
Change in Inventories -- -- -- -- --
Cash From Operations $136.4M $259.6M $398.3M $647.3M $887.7M
 
Capital Expenditures $56.1M $63.3M $121.4M $146.6M $193M
Cash Acquisitions -$39.6M -$40.9M -$24.9M -$20M -$371.2M
Cash From Investing -$1.1B $14.4M $410.4M -$520.4M -$635.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$52K -$205K -- --
Cash From Financing $1B $40.4M $38.5M $54.7M $67.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.8M $314.5M $847.2M $181.6M $319.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $80.3M $196.3M $276.9M $500.7M $694.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$122.5M -$191.2M -$125.6M -$62M -$19.8M
Depreciation & Amoritzation $16.5M $23.5M $30.3M $35.5M $54.4M
Stock-Based Compensation $118.6M $188.9M $214.9M $269.6M $329.3M
Change in Accounts Receivable -$24.7M -$12.6M $40.8M $102.4M $222M
Change in Inventories -- -- -- -- --
Cash From Operations $83.9M $141.5M $217.9M $402.9M $510.8M
 
Capital Expenditures $23.7M $28.7M $59.5M $77.4M $75.5M
Cash Acquisitions -- -$380K -- -$4.4M -$834K
Cash From Investing -$148M -$23.9M $12.4M -$248.8M -$201.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.3M -$52K -$2K -- --
Cash From Financing $17.6M $16.3M $13.5M $22.3M $25.8M
 
Beginning Cash (CF) $243.9M $647.6M $2.1B $2.6B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46.5M $133.9M $243.8M $176.4M $335.4M
Ending Cash (CF) $197.4M $781.5M $2.3B $2.8B $3.3B
 
Levered Free Cash Flow $60.3M $112.8M $158.4M $325.5M $435.3M

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 2.23% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 2.25% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 6.29% over the past day.

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

Show me the best stock