Financhill
Buy
97

FVRR Quote, Financials, Valuation and Earnings

Last price:
$30.75
Seasonality move :
37.27%
Day range:
$29.58 - $30.83
52-week range:
$20.78 - $36.11
Dividend yield:
0%
P/E ratio:
65.40x
P/S ratio:
2.97x
P/B ratio:
3.04x
Volume:
771.1K
Avg. volume:
580.8K
1-year change:
37.17%
Market cap:
$1.1B
Revenue:
$391.5M
EPS (TTM):
$0.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $189.5M $297.7M $337.4M $361.4M $391.5M
Revenue Growth (YoY) 76.99% 57.07% 13.34% 7.12% 8.33%
 
Cost of Revenues $33.2M $51.7M $65.9M $61.8M $70.6M
Gross Profit $156.3M $245.9M $271.4M $299.5M $320.9M
Gross Profit Margin 82.49% 82.62% 80.45% 82.89% 81.98%
 
R&D Expenses $45.7M $79.3M $92.6M $90.7M $90.2M
Selling, General & Admin $122.4M $212M $225.8M $223.9M $246.5M
Other Inc / (Exp) -$262K -$1.3M -$27.4M -$264K -$859K
Operating Expenses $168.1M $291.3M $318.3M $314.6M $336.7M
Operating Income -$11.8M -$45.3M -$46.9M -$15.1M -$15.8M
 
Net Interest Expenses $2.5M $18.2M -- -- --
EBT. Incl. Unusual Items -$14.6M -$64.9M -$70.9M $5.1M $11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200K $159K $577K $1.4M -$6.4M
Net Income to Company -$14.8M -$65M -$71.5M $3.7M $18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.8M -$65M -$71.5M $3.7M $18.2M
 
Basic EPS (Cont. Ops) -$0.46 -$1.81 -$1.94 $0.10 $0.49
Diluted EPS (Cont. Ops) -$0.46 -$1.81 -$1.94 $0.09 $0.48
Weighted Average Basic Share $32.3M $36M $36.9M $38.1M $37M
Weighted Average Diluted Share $32.3M $36M $36.9M $39.2M $37.8M
 
EBITDA -$6.2M -$30M -$51.8M $13.6M $24.9M
EBIT -$10.6M -$36.9M -$62M $7.6M $14.4M
 
Revenue (Reported) $189.5M $297.7M $337.4M $361.4M $391.5M
Operating Income (Reported) -$11.8M -$45.3M -$46.9M -$15.1M -$15.8M
Operating Income (Adjusted) -$10.6M -$36.9M -$62M $7.6M $14.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $55.9M $79.8M $83.1M $91.5M $103.7M
Revenue Growth (YoY) 89.24% 42.71% 4.23% 10.07% 13.29%
 
Cost of Revenues $9.7M $15.2M $15.8M $15.5M $20.2M
Gross Profit $46.2M $64.5M $67.3M $76M $83.5M
Gross Profit Margin 82.64% 80.93% 80.98% 83.09% 80.51%
 
R&D Expenses $13.6M $21.8M $21.3M $22.1M $22.3M
Selling, General & Admin $36.4M $56.6M $48.2M $55.6M $67M
Other Inc / (Exp) -- -- $266K -- --
Operating Expenses $50M $78.4M $69.5M $77.6M $89.3M
Operating Income -$3.8M -$13.9M -$2.2M -$1.6M -$5.9M
 
Net Interest Expenses $3.9M $4.4M -- -- --
EBT. Incl. Unusual Items -$8M -$19.5M -$831K $5.3M -$216K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111K $8K $468K $605K -$13.1M
Net Income to Company -$8.1M -$19.5M -$1.3M $4.7M $12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.1M -$19.5M -$1.3M $4.7M $12.8M
 
Basic EPS (Cont. Ops) -$0.23 -$0.53 -$0.03 $0.12 $0.36
Diluted EPS (Cont. Ops) -$0.23 -$0.53 -$0.03 $0.12 $0.33
Weighted Average Basic Share $32.1M $35.9M $36.9M $39.3M $35.7M
Weighted Average Diluted Share $32.1M $35.9M $36.9M $43.6M $36.8M
 
EBITDA -$1.3M -$2.7M -$15.3M $22.4M $28.7M
EBIT -$2.5M -$5.5M -$17.3M $21.1M $24.4M
 
Revenue (Reported) $55.9M $79.8M $83.1M $91.5M $103.7M
Operating Income (Reported) -$3.8M -$13.9M -$2.2M -$1.6M -$5.9M
Operating Income (Adjusted) -$2.5M -$5.5M -$17.3M $21.1M $24.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $189.5M $297.7M $337.4M $361.4M $391.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.2M $51.7M $65.9M $61.8M $70.6M
Gross Profit $156.3M $245.9M $271.4M $299.5M $320.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.7M $79.3M $92.6M $90.7M $90.2M
Selling, General & Admin $122.4M $212M $225.8M $223.9M $246.5M
Other Inc / (Exp) -- -- -$27.4M -- --
Operating Expenses $168.1M $291.3M $318.3M $314.6M $336.7M
Operating Income -$11.8M -$45.3M -$46.9M -$15.1M -$15.8M
 
Net Interest Expenses $2.5M $18.2M -- -- --
EBT. Incl. Unusual Items -$14.6M -$64.9M -$70.9M $5.1M $11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200K $159K $577K $1.4M -$6.4M
Net Income to Company -$14.8M -$65M -$71.5M $3.7M $18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.8M -$65M -$71.5M $3.7M $18.2M
 
Basic EPS (Cont. Ops) -$0.43 -$1.78 -$1.93 $0.10 $0.51
Diluted EPS (Cont. Ops) -$0.43 -$1.78 -$1.93 $0.09 $0.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.2M -$30M -$51.8M $13.6M $24.9M
EBIT -$10.6M -$36.9M -$62M $7.6M $14.4M
 
Revenue (Reported) $189.5M $297.7M $337.4M $361.4M $391.5M
Operating Income (Reported) -$11.8M -$45.3M -$46.9M -$15.1M -$15.8M
Operating Income (Adjusted) -$10.6M -$36.9M -$62M $7.6M $14.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $297.7M $337.4M $361.4M $391.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.7M $65.9M $61.8M $70.6M --
Gross Profit $245.9M $271.4M $299.5M $320.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $79.3M $92.6M $90.7M $90.2M --
Selling, General & Admin $212M $225.8M $223.9M $246.5M --
Other Inc / (Exp) -- -$27.4M -- -- --
Operating Expenses $291.3M $318.3M $314.6M $336.7M --
Operating Income -$45.3M -$46.9M -$15.1M -$15.8M --
 
Net Interest Expenses $18.2M -- -- -- --
EBT. Incl. Unusual Items -$64.9M -$70.9M $5.1M $11.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159K $577K $1.4M -$6.4M --
Net Income to Company -$65M -$71.5M $3.7M $18.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65M -$71.5M $3.7M $18.2M --
 
Basic EPS (Cont. Ops) -$1.78 -$1.93 $0.10 $0.51 --
Diluted EPS (Cont. Ops) -$1.78 -$1.93 $0.09 $0.47 --
Weighted Average Basic Share $144.9M $148M $153M $147.9M --
Weighted Average Diluted Share $144.9M $148M $163.9M $151.4M --
 
EBITDA -$30M -$51.8M $13.6M $24.9M --
EBIT -$36.9M -$62M $7.6M $14.4M --
 
Revenue (Reported) $297.7M $337.4M $361.4M $391.5M --
Operating Income (Reported) -$45.3M -$46.9M -$15.1M -$15.8M --
Operating Income (Adjusted) -$36.9M -$62M $7.6M $14.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $268M $71.2M $86.8M $183.7M $133.5M
Short Term Investments $219.4M $252.2M $375.3M $233.7M $433.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $98M $127.7M $143M $151.6M $153.3M
Total Current Assets $591.2M $468.2M $625.2M $594.5M $756.1M
 
Property Plant And Equipment $21.9M $18.3M $14.7M $11.5M $9.4M
Long-Term Investments $228M $317.5M $189.8M $328.3M $122M
Goodwill $11.2M $77.3M $77.3M $77.3M $110.2M
Other Intangibles $5.9M $49.2M $14.8M $10.7M $41.9M
Other Long-Term Assets $3M $1.1M $2M $1.3M $7.9M
Total Assets $861.2M $931.6M $923.8M $1B $1.1B
 
Accounts Payable $3.6M $8.7M $8.6M $5.5M $5.5M
Accrued Expenses $29M $41.9M $39.6M $43.6M $55.9M
Current Portion Of Long-Term Debt $560K $2.3M -- -- $457.9M
Current Portion Of Capital Lease Obligations $3.3M $3.1M $2.8M $2.6M $2.6M
Other Current Liabilities $92M $118.6M $134.5M $142.3M $141.7M
Total Current Liabilities $145.9M $189M $197.1M $205.4M $684.9M
 
Long-Term Debt $354.2M $372.1M $452.8M $455.3M --
Capital Leases -- -- -- -- --
Total Liabilities $515.8M $584.7M $658.1M $667.8M $707.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $532K -$1.1M -$12.1M -$714K $1.7M
Common Equity $345.4M $346.9M $265.7M $355.8M $362.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $345.4M $346.9M $265.7M $355.8M $362.7M
 
Total Liabilities and Equity $861.2M $931.6M $923.8M $1B $1.1B
Cash and Short Terms $487.4M $323.3M $462M $417.4M $567.3M
Total Debt $354.7M $374.3M $452.8M $455.3M $457.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $268M $71.2M $86.8M $183.7M $133.5M
Short Term Investments $219.4M $252.2M $375.3M $233.7M $433.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $98M $127.7M $143M $151.6M $153.3M
Total Current Assets $591.2M $468.2M $625.2M $594.5M $756.1M
 
Property Plant And Equipment $21.9M $18.3M $14.7M $11.5M $9.4M
Long-Term Investments $228M $317.5M $189.8M $328.3M $122M
Goodwill $11.2M $77.3M $77.3M $77.3M $110.2M
Other Intangibles $5.9M $49.2M $14.8M $10.7M $41.9M
Other Long-Term Assets $3M $1.1M $2M $1.3M $7.9M
Total Assets $861.2M $931.6M $923.8M $1B $1.1B
 
Accounts Payable $3.6M $8.7M $8.6M $5.5M $5.5M
Accrued Expenses $29M $41.9M $39.6M $43.6M $55.9M
Current Portion Of Long-Term Debt $560K $2.3M -- -- $457.9M
Current Portion Of Capital Lease Obligations $3.3M $3.1M $2.8M $2.6M $2.6M
Other Current Liabilities $92M $118.6M $134.5M $142.3M $141.7M
Total Current Liabilities $145.9M $189M $197.1M $205.4M $684.9M
 
Long-Term Debt $354.2M $372.1M $452.8M $455.3M --
Capital Leases -- -- -- -- --
Total Liabilities $515.8M $584.7M $658.1M $667.8M $707.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $532K -$1.1M -$12.1M -$714K $1.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $345.4M $346.9M $265.7M $355.8M $362.7M
 
Total Liabilities and Equity $861.2M $931.6M $923.8M $1B $1.1B
Cash and Short Terms $487.4M $323.3M $462M $417.4M $567.3M
Total Debt $354.7M $374.3M $452.8M $455.3M $457.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.8M -$65M -$71.5M $3.7M $18.2M
Depreciation & Amoritzation $4.3M $6.9M $10.2M $6M $10.5M
Stock-Based Compensation $15.8M $55.4M $71.8M $68.7M $73.9M
Change in Accounts Receivable -$1.8M -$6.2M -$4.8M -$2.9M -$18.3M
Change in Inventories -- -- -- -- --
Cash From Operations $17.1M $38M $30.1M $83.2M $83.1M
 
Capital Expenditures $4M $2.6M $2.4M $1.1M $2.5M
Cash Acquisitions -- -$97.1M -- -- -$39.7M
Cash From Investing -$326.4M -$229.5M -$14.6M $9.8M -$28.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $447.3M -- -- -- --
Long-Term Debt Repaid -$524K -$599K -$2.3M -- -$4M
Repurchase of Common Stock -- -- -- -- -$100.1M
Other Financing Activities -$34M -$10.1M -$3.1M $87K -$3.5M
Cash From Financing $551.8M -$2.4M -$1.6M $2.9M -$104.2M
 
Beginning Cash (CF) $24.2M $268M $74.1M $87.9M $183.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $242.6M -$193.8M $13.9M $95.8M -$50M
Ending Cash (CF) $268M $74.1M $87.9M $183.7M $133.5M
 
Levered Free Cash Flow $13.1M $35.5M $27.7M $82.1M $80.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.1M -$19.5M -$1.3M $4.7M $12.8M
Depreciation & Amoritzation $1.2M $2.8M $2M $1.3M $4.3M
Stock-Based Compensation $6.2M $16.6M $17M $16.8M $18M
Change in Accounts Receivable -$1.4M -$3.9M -$10K $3.4M -$12.3M
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M $8.2M $9.6M $27.5M $30M
 
Capital Expenditures $1.1M $652K $68K $138K $1.5M
Cash Acquisitions -- -$87.8M -- -- -$383K
Cash From Investing -$259.9M -$82.6M -$76.5M $25.5M -$53.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$152K -$183K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.7M $1.8M $258K $163K -$3.5M
Cash From Financing $416.1M $2.6M $1.7M $527K -$2.5M
 
Beginning Cash (CF) $106M $145.6M $152.9M $129.9M $159.2M
Foreign Exchange Rate Adjustment $1.2M $188K $151K $220K -$168K
Additions / Reductions $160.9M -$71.8M -$65.2M $53.6M -$25.6M
Ending Cash (CF) $268M $74.1M $87.9M $183.7M $133.5M
 
Levered Free Cash Flow $3.7M $7.6M $9.5M $27.4M $28.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.8M -$65M -$71.5M $3.7M $18.2M
Depreciation & Amoritzation $4.3M $6.9M $10.2M $6M $10.5M
Stock-Based Compensation $15.8M $55.4M $71.8M $68.7M $73.9M
Change in Accounts Receivable -$1.8M -$6.2M -$4.8M -$2.9M -$18.3M
Change in Inventories -- -- -- -- --
Cash From Operations $17.1M $38M $30.1M $83.2M $83.1M
 
Capital Expenditures $4M $2.6M $2.4M $1.1M $2.5M
Cash Acquisitions -- -$97.1M -- -- -$39.7M
Cash From Investing -$326.4M -$229.5M -$14.6M $9.8M -$28.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$524K -$599K -$2.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$34M -$10.1M -$3.1M $87K -$3.5M
Cash From Financing $551.8M -$2.4M -$1.6M $2.9M -$104.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $242.6M -$193.8M $13.9M $95.8M -$50M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.1M $35.5M $27.7M $82.1M $80.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$65M -$71.5M $3.7M $18.2M --
Depreciation & Amoritzation $6.9M $10.2M $6M $10.5M --
Stock-Based Compensation $55.4M $71.8M $68.7M $73.9M --
Change in Accounts Receivable -$6.2M -$4.8M -$2.9M -$18.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $38M $30.1M $83.2M $83.1M --
 
Capital Expenditures $2.6M $2.4M $1.1M $2.5M --
Cash Acquisitions -$97.1M -- -- -$39.7M --
Cash From Investing -$229.5M -$14.6M $9.8M -$28.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$599K -$2.3M -- -$4M --
Repurchase of Common Stock -- -- -- -$100.1M --
Other Financing Activities -$10.1M -$3.1M $87K -$3.5M --
Cash From Financing -$2.4M -$1.6M $2.9M -$104.2M --
 
Beginning Cash (CF) $743.7M $390.6M $474.8M $721.7M --
Foreign Exchange Rate Adjustment -$130K -$32K -$29K -$230K --
Additions / Reductions -$193.8M $13.9M $95.8M -$50M --
Ending Cash (CF) $549.8M $404.4M $570.6M $671.5M --
 
Levered Free Cash Flow $35.5M $27.7M $82.1M $80.6M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock