Financhill
Sell
50

ESTC Quote, Financials, Valuation and Earnings

Last price:
$85.54
Seasonality move :
18.77%
Day range:
$84.36 - $86.51
52-week range:
$69.00 - $123.96
Dividend yield:
0%
P/E ratio:
184.15x
P/S ratio:
6.28x
P/B ratio:
10.49x
Volume:
1.4M
Avg. volume:
1.8M
1-year change:
-18.34%
Market cap:
$9B
Revenue:
$1.3B
EPS (TTM):
-$1.30
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Revenue $427.6M $608.5M $862.4M $1.1B $1.3B
Revenue Growth (YoY) 57.41% 42.3% 41.72% 23.96% 18.55%
 
Cost of Revenues $122.7M $161.1M $232.2M $296.6M $330.1M
Gross Profit $304.9M $447.4M $630.2M $772.4M $937.2M
Gross Profit Margin 71.31% 73.53% 73.08% 72.25% 73.96%
 
R&D Expenses $165.4M $199.2M $273.8M $313.5M $342M
Selling, General & Admin $310.7M $377.7M $530.1M $646.8M $720.3M
Other Inc / (Exp) $2M $7.9M -$3.4M -$3.8M $28.4M
Operating Expenses $476M $576.9M $803.9M $960.2M $1.1B
Operating Income -$171.1M -$129.5M -$173.7M -$187.9M -$125M
 
Net Interest Expenses -- $185K $20.7M $25.2M $26.1M
EBT. Incl. Unusual Items -$169.1M -$121.7M -$197.8M -$216.9M -$122.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $7.7M $6.1M $19.3M -$184.5M
Net Income to Company -$167.2M -$129.4M -$203.8M -$236.2M $61.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$167.2M -$129.4M -$203.8M -$236.2M $61.7M
 
Basic EPS (Cont. Ops) -$2.12 -$1.48 -$2.20 -$2.47 $0.62
Diluted EPS (Cont. Ops) -$2.12 -$1.48 -$2.20 -$2.47 $0.59
Weighted Average Basic Share $78.8M $87.2M $92.5M $95.7M $99.6M
Weighted Average Diluted Share $78.8M $87.2M $92.5M $95.7M $104M
 
EBITDA -$156.3M -$104.3M -$157.3M -$171.5M -$78.6M
EBIT -$169.1M -$121.5M -$177.1M -$191.7M -$96.6M
 
Revenue (Reported) $427.6M $608.5M $862.4M $1.1B $1.3B
Operating Income (Reported) -$171.1M -$129.5M -$173.7M -$187.9M -$125M
Operating Income (Adjusted) -$169.1M -$121.5M -$177.1M -$191.7M -$96.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $157.1M $223.9M $274.6M $328M $382.1M
Revenue Growth (YoY) 38.82% 42.54% 22.61% 19.45% 16.5%
 
Cost of Revenues $42M $61.3M $75.2M $84.6M $97.2M
Gross Profit $115.1M $162.7M $199.4M $243.3M $284.9M
Gross Profit Margin 73.29% 72.63% 72.61% 74.19% 74.57%
 
R&D Expenses $51.4M $71.7M $77.5M $87.2M $93.6M
Selling, General & Admin $98.2M $136.8M $161.4M $182.5M $196M
Other Inc / (Exp) -$2.3M -$861K -$24.3M $8.6M $15.2M
Operating Expenses $149.6M $208.5M $238.9M $269.7M $289.6M
Operating Income -$34.5M -$45.8M -$39.5M -$26.4M -$4.6M
 
Net Interest Expenses $65K $6.2M $6.3M $6.4M $6.5M
EBT. Incl. Unusual Items -$36.8M -$52.9M -$70.2M -$24.2M $4.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $3.8M $2.4M -$200.3M $21.1M
Net Income to Company -$38M -$56.7M -$72.6M $176.1M -$17.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38M -$56.7M -$72.6M $176.1M -$17.1M
 
Basic EPS (Cont. Ops) -$0.43 -$0.61 -$0.76 $1.76 -$0.16
Diluted EPS (Cont. Ops) -$0.43 -$0.61 -$0.76 $1.69 -$0.16
Weighted Average Basic Share $88.3M $93M $96.1M $100.3M $104.1M
Weighted Average Diluted Share $88.3M $93M $96.1M $104.5M $104.1M
 
EBITDA -$32.5M -$41.5M -$58.8M -$13.8M $12.8M
EBIT -$36.8M -$46.7M -$63.9M -$17.8M $10.5M
 
Revenue (Reported) $157.1M $223.9M $274.6M $328M $382.1M
Operating Income (Reported) -$34.5M -$45.8M -$39.5M -$26.4M -$4.6M
Operating Income (Adjusted) -$36.8M -$46.7M -$63.9M -$17.8M $10.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $554.5M $800.6M $1B $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $149.5M $210.6M $290.3M $315.9M $370M
Gross Profit $405M $590M $738.1M $896.4M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $189.4M $250.3M $310.6M $329.8M $365M
Selling, General & Admin $342.6M $490.8M $636.4M $688.7M $779.1M
Other Inc / (Exp) $9.2M -$1.1M -$11.9M $28.5M $40.3M
Operating Expenses $532M $741.1M $946.9M $1B $1.1B
Operating Income -$127M -$151.1M -$208.8M -$122.1M -$84.2M
 
Net Interest Expenses $78K $14.4M $25.3M $25.3M $26.6M
EBT. Incl. Unusual Items -$117.9M -$166.6M -$246M -$118.9M -$70.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$580K $14.9M $9M -$175M $62.3M
Net Income to Company -$117.3M -$181.5M -$255M $56.1M -$132.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$117.3M -$181.5M -$255M $56.1M -$132.8M
 
Basic EPS (Cont. Ops) -$1.38 -$1.98 -$2.70 $0.53 -$1.30
Diluted EPS (Cont. Ops) -$1.38 -$1.98 -$2.70 $0.46 -$1.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$99.4M -$133.3M -$200.1M -$74.9M -$29.8M
EBIT -$116.5M -$152.2M -$220.7M -$93.6M -$43.9M
 
Revenue (Reported) $554.5M $800.6M $1B $1.2B $1.4B
Operating Income (Reported) -$127M -$151.1M -$208.8M -$122.1M -$84.2M
Operating Income (Adjusted) -$116.5M -$152.2M -$220.7M -$93.6M -$43.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $430.9M $623M $789M $932.3M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $115.2M $164.8M $222.9M $242.2M $282.1M
Gross Profit $315.6M $458.2M $566.1M $690.1M $812.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $143.8M $194.9M $231.7M $248M $271.1M
Selling, General & Admin $264.3M $377.4M $483.6M $525.6M $584.4M
Other Inc / (Exp) $8.5M -$509K -$9M $23.4M $35.3M
Operating Expenses $408M $572.2M $715.3M $773.6M $855.5M
Operating Income -$92.4M -$114.1M -$149.2M -$83.4M -$42.7M
 
Net Interest Expenses $78K $14.3M $18.9M $19M $19.5M
EBT. Incl. Unusual Items -$84M -$128.9M -$177.1M -$79.1M -$26.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $9.3M $12.3M -$181.9M $64.9M
Net Income to Company -$86.1M -$138.2M -$189.4M $102.8M -$91.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$86.1M -$138.2M -$189.4M $102.8M -$91.7M
 
Basic EPS (Cont. Ops) -$1.00 -$1.50 -$2.00 $1.01 -$0.89
Diluted EPS (Cont. Ops) -$1.00 -$1.50 -$2.00 $0.94 -$0.89
Weighted Average Basic Share $258.9M $276.4M $286M $297.3M $309.6M
Weighted Average Diluted Share $258.9M $276.4M $286M $301.5M $309.6M
 
EBITDA -$71M -$100M -$142.8M -$46.2M $2.6M
EBIT -$83.9M -$114.6M -$158.2M -$60.1M -$7.4M
 
Revenue (Reported) $430.9M $623M $789M $932.3M $1.1B
Operating Income (Reported) -$92.4M -$114.1M -$149.2M -$83.4M -$42.7M
Operating Income (Adjusted) -$83.9M -$114.6M -$158.2M -$60.1M -$7.4M
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Cash and Equivalents $297.1M $400.8M $860.9M $644.2M $540.4M
Short Term Investments -- -- -- $271M $544M
Accounts Receivable, Net $128.7M $160.4M $215.2M $260.9M $323M
Inventory -- -- -- -- --
Prepaid Expenses $26M -- -- -- --
Other Current Assets $6.7M $37M $41.2M $39.9M $42.8M
Total Current Assets $480.2M $637.2M $1.2B $1.3B $1.5B
 
Property Plant And Equipment $40.5M $34.3M $32.6M $25.1M $26M
Long-Term Investments -- -- -- -- --
Goodwill $197.9M $198.9M $303.9M $303.6M $319.4M
Other Intangibles $50.5M $36.3M $45.8M $29.1M $20.6M
Other Long-Term Assets $7.6M $12.5M $16.6M $8.1M $5.7M
Total Assets $803.9M $973.2M $1.6B $1.7B $2.2B
 
Accounts Payable $11.5M $7.2M $28.4M $35.2M $26.1M
Accrued Expenses $33.7M $35.7M $62.7M $71M $90.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.6M $8.5M $11.2M $12.7M $12.2M
Other Current Liabilities $4.1M $6M $9.7M $13.3M $14.2M
Total Current Liabilities $333.1M $450M $593.3M $716.6M $871.1M
 
Long-Term Debt -- -- $566.5M $567.5M $568.6M
Capital Leases -- -- -- -- --
Total Liabilities $390.3M $522.3M $1.2B $1.3B $1.5B
 
Common Stock $856K $948K $990K $1M $1.1M
Other Common Equity Adj -$1.4M -$8.1M -$18.1M -$20M -$21.6M
Common Equity $413.6M $450.8M $415.4M $398.9M $738.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $413.6M $450.8M $415.4M $398.9M $738.2M
 
Total Liabilities and Equity $803.9M $973.2M $1.6B $1.7B $2.2B
Cash and Short Terms $297.1M $400.8M $860.9M $915.2M $1.1B
Total Debt -- -- $566.5M $567.5M $568.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $393.1M $864.4M $877.7M $526.9M $584M
Short Term Investments -- -- -- $488.1M $700M
Accounts Receivable, Net $120M $146.2M $200.8M $229.9M $270.4M
Inventory -- -- -- -- --
Prepaid Expenses $21.9M $28.6M -- -- --
Other Current Assets $7M $10.8M $33.5M $45.4M $55.6M
Total Current Assets $574M $1.1B $1.2B $1.4B $1.7B
 
Property Plant And Equipment $38M $28.2M $26.5M $28.6M $20.7M
Long-Term Investments -- -- -- -- --
Goodwill $198.7M $304.2M $303.9M $319.5M $319.4M
Other Intangibles $39.8M $49.9M $33.2M $23.8M $12.9M
Other Long-Term Assets $2.9M $17.4M $9.5M $5.7M $6.8M
Total Assets $900M $1.6B $1.6B $2.1B $2.3B
 
Accounts Payable $5.8M $21.8M $29.2M $10.9M $9.1M
Accrued Expenses $19.4M $53.6M $57.2M $64.9M $70.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.2M $9M $12.8M $12.8M $9.9M
Other Current Liabilities -- -- $14.4M $13.2M $21.5M
Total Current Liabilities $371.4M $491.4M $617.1M $728.3M $837M
 
Long-Term Debt -- $566.3M $567.3M $568.3M $569.4M
Capital Leases -- -- -- -- --
Total Liabilities $444.4M $1.1B $1.2B $1.4B $1.5B
 
Common Stock $937K $982K $1M $1.1M $1.1M
Other Common Equity Adj -$8.6M -$14.3M -$20M -$18.8M -$19.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $455.6M $432.3M $385M $707.8M $859.1M
 
Total Liabilities and Equity $900M $1.6B $1.6B $2.1B $2.3B
Cash and Short Terms $393.1M $864.4M $877.7M $1B $1.3B
Total Debt -- $566.3M $567.3M $568.3M $569.4M
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Net Income to Stockholders -$167.2M -$129.4M -$203.8M -$236.2M $61.7M
Depreciation & Amoritzation $12.9M $17.2M $19.7M $20.2M $18M
Stock-Based Compensation $60M $93.7M $140.6M $204M $239.1M
Change in Accounts Receivable -$46.8M -$24M -$62.2M -$46.4M -$63.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$30.6M $22.5M $5.7M $35.7M $148.8M
 
Capital Expenditures $5.1M $4.2M $7.4M $2.7M $3.5M
Cash Acquisitions -$24.4M -- -$119.9M -- -$19.1M
Cash From Investing -$29.2M -$1.5M -$127.3M -$273M -$288M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $575M -- --
Long-Term Debt Repaid -$90K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -- -$9.3M -- --
Cash From Financing $58.5M $77.3M $602.1M $17.5M $40.1M
 
Beginning Cash (CF) $300.3M $299.4M $403.7M $863.6M $646.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2M $98.3M $480.5M -$219.8M -$99.1M
Ending Cash (CF) $299.4M $403.7M $863.6M $646.6M $543.1M
 
Levered Free Cash Flow -$35.6M $18.3M -$1.7M $33M $145.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$38M -$56.7M -$72.6M $176.1M -$17.1M
Depreciation & Amoritzation $4.3M $5.2M $5M $4.1M $2.3M
Stock-Based Compensation $25.2M $37.4M $54.5M $62.8M $64.6M
Change in Accounts Receivable $15.2M $9.3M -$11.1M $4.1M -$16.5M
Change in Inventories -- -- -- -- --
Cash From Operations $19.4M $5.1M $7.2M $52.4M $88.1M
 
Capital Expenditures $1.1M $1.8M $197K $1.1M $766K
Cash Acquisitions -- -$11.8M -- -$19M --
Cash From Investing -$1.1M -$13.5M -$197K -$125.1M -$158.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$49K -- -- --
Cash From Financing $22.3M $6.7M $4.5M $8.8M $1.5M
 
Beginning Cash (CF) $351.3M $879M $858.6M $592.5M $661.8M
Foreign Exchange Rate Adjustment $3.5M -$8.9M $9.9M $1M -$5M
Additions / Reductions $40.6M -$1.8M $11.5M -$63.8M -$69.2M
Ending Cash (CF) $395.5M $868.3M $880M $529.7M $587.6M
 
Levered Free Cash Flow $18.3M $3.3M $7M $51.3M $87.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$117.3M -$181.5M -$255M $56.1M -$132.8M
Depreciation & Amoritzation $17.1M $18.9M $20.6M $18.6M $14.2M
Stock-Based Compensation $82.5M $125.3M $192.3M $231.8M $255M
Change in Accounts Receivable -$42.4M -$29.5M -$57.9M -$29.4M -$43M
Change in Inventories -- -- -- -- --
Cash From Operations $18.2M $7.2M $5.1M $115.4M $240.1M
 
Capital Expenditures $3.6M $6.7M $3.2M $4.3M $3.1M
Cash Acquisitions -- -$119.9M -- -$19M -$149K
Cash From Investing -$2M -$125.2M -$3.2M -$501.5M -$206.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $575M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $78.4M $603M $21.1M $33.8M $29.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.6M $484.9M $22.9M -$352.3M $63.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.6M $446K $1.8M $111.1M $237.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$86.1M -$138.2M -$189.4M $102.8M -$91.7M
Depreciation & Amoritzation $12.9M $14.6M $15.5M $13.9M $10M
Stock-Based Compensation $65.3M $97M $148.6M $176.3M $192.2M
Change in Accounts Receivable $15.2M $9.8M $14.1M $31M $51.5M
Change in Inventories -- -- -- -- --
Cash From Operations $24.1M $8.7M $8.1M $87.8M $179.2M
 
Capital Expenditures $2.7M $5.2M $1M $2.6M $2.2M
Cash Acquisitions -- -$119.9M -- -$19M --
Cash From Investing -$1.4M -$125.1M -$1M -$229.6M -$148M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $575M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$9.3M -- -- --
Cash From Financing $67.6M $593.3M $12.2M $28.6M $18.5M
 
Beginning Cash (CF) $1B $2.3B $2.6B $1.9B $1.8B
Foreign Exchange Rate Adjustment $5.8M -$12.3M -$2.9M -$3.8M -$5.1M
Additions / Reductions $90.3M $476.9M $19.3M -$113.2M $49.7M
Ending Cash (CF) $1.1B $2.7B $2.6B $1.8B $1.8B
 
Levered Free Cash Flow $21.4M $3.5M $7.1M $85.2M $177M

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock