Financhill
Sell
29

GENI Quote, Financials, Valuation and Earnings

Last price:
$9.55
Seasonality move :
-7.34%
Day range:
$9.50 - $9.97
52-week range:
$8.15 - $13.73
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.92x
P/B ratio:
3.17x
Volume:
5.3M
Avg. volume:
3.8M
1-year change:
10.24%
Market cap:
$2.3B
Revenue:
$510.9M
EPS (TTM):
-$0.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $149.7M $262.7M $341M $413M $510.9M
Revenue Growth (YoY) 30.64% 75.46% 29.8% 21.1% 23.71%
 
Cost of Revenues $114.6M $477M $339M $345M $383.5M
Gross Profit $35.1M -$214.2M $2M $68M $127.4M
Gross Profit Margin 23.46% -81.54% 0.59% 16.47% 24.94%
 
R&D Expenses $11.2M $26.5M $29.9M $26.1M $24.6M
Selling, General & Admin $44.8M $320.5M $154.2M $114.6M $160.4M
Other Inc / (Exp) -$295K -$40.7M -$589K -$13.6M -$10.9M
Operating Expenses $55.5M $346.2M $158.6M $137.4M $176.1M
Operating Income -$20.4M -$560.4M -$156.6M -$69.4M -$48.7M
 
Net Interest Expenses $7.9M $3.3M $1.5M -- --
EBT. Incl. Unusual Items -$28.5M -$604.5M -$183.3M -$83.3M -$66.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M -$11.7M $1.7M $5.3M $509K
Net Income to Company -$30.3M -$592.8M -$181.6M -$85.5M -$63M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.3M -$592.8M -$181.6M -$85.5M -$63M
 
Basic EPS (Cont. Ops) -$0.89 -$4.00 -$0.91 -$0.38 -$0.27
Diluted EPS (Cont. Ops) -$0.89 -$4.00 -$0.91 -$0.38 -$0.27
Weighted Average Basic Share $70M $150.9M $198.9M $225.9M $229.5M
Weighted Average Diluted Share $70M $150.9M $198.9M $225.9M $229.5M
 
EBITDA $15.2M -$500.2M -$81.2M $8.9M $25.1M
EBIT -$20.4M -$560.4M -$156.6M -$69.4M -$48.7M
 
Revenue (Reported) $149.7M $262.7M $341M $413M $510.9M
Operating Income (Reported) -$20.4M -$560.4M -$156.6M -$69.4M -$48.7M
Operating Income (Adjusted) -$20.4M -$560.4M -$156.6M -$69.4M -$48.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $69.1M $78.7M $101.7M $120.2M $166.3M
Revenue Growth (YoY) 70.47% 13.76% 29.34% 18.16% 38.34%
 
Cost of Revenues $86.6M $73M $77.7M $80.5M $125.3M
Gross Profit -$17.5M $5.6M $24M $39.7M $41M
Gross Profit Margin -25.33% 7.15% 23.61% 33.06% 24.65%
 
R&D Expenses $9.8M $8.1M $6.1M $5.8M $4.9M
Selling, General & Admin $34.8M $31.1M $26.2M $39.9M $59.3M
Other Inc / (Exp) -$8.4M $23.2M -$5.1M $20.7M --
Operating Expenses $42.6M $36.6M $32.1M $42.1M $54.3M
Operating Income -$60.1M -$31M -$8M -$2.3M -$13.3M
 
Net Interest Expenses $175K $367K -- $13K $138K
EBT. Incl. Unusual Items -$70.5M -$10.6M -$12M $15M -$33.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$497K $229K $1.2M $4.6M -$2.6M
Net Income to Company -$70M -$9M -$11.6M $12.5M -$28.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$70M -$9M -$11.6M $12.5M -$28.8M
 
Basic EPS (Cont. Ops) -$0.37 -$0.04 -$0.06 $0.05 -$0.11
Diluted EPS (Cont. Ops) -$0.37 -$0.04 -$0.06 $0.05 -$0.11
Weighted Average Basic Share $188.9M $200.1M $208.8M $229.6M $257.7M
Weighted Average Diluted Share $188.9M $200.1M $208.8M $233.7M $257.7M
 
EBITDA -$40.4M -$14.1M $10.2M $13.3M $5.8M
EBIT -$60.1M -$31M -$8M -$2.3M -$13.3M
 
Revenue (Reported) $69.1M $78.7M $101.7M $120.2M $166.3M
Operating Income (Reported) -$60.1M -$31M -$8M -$2.3M -$13.3M
Operating Income (Adjusted) -$60.1M -$31M -$8M -$2.3M -$13.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $225.7M $319.7M $391.1M $462.5M $604.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401.4M $346.1M $330.4M $372M $474M
Gross Profit -$175.6M -$26.4M $60.7M $90.6M $130.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.5M $29.8M $24.9M $27.6M $27.5M
Selling, General & Admin $293.8M $155.5M $117.7M $147.1M $234.1M
Other Inc / (Exp) -$49.3M $92.2M -$91.6M $8.5M --
Operating Expenses $314.6M $173M $127.2M $166.9M $233.8M
Operating Income -$490.3M -$199.4M -$66.4M -$76.4M -$103.3M
 
Net Interest Expenses $5.3M $1.3M $856K $13K $218K
EBT. Incl. Unusual Items -$548.4M -$120.1M -$171.5M -$72.8M -$127.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M -$10.6M $6.7M $4M -$4.2M
Net Income to Company -$553M -$107.2M -$174.8M -$73.3M -$119.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$553M -$107.2M -$174.8M -$73.3M -$119.2M
 
Basic EPS (Cont. Ops) -$6.48 -$0.55 -$0.86 -$0.32 -$0.48
Diluted EPS (Cont. Ops) -$6.48 -$0.55 -$0.86 -$0.32 -$0.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$438.8M -$129.7M $6.6M $6.6M $22.1M
EBIT -$490.3M -$199.4M -$66.4M -$76.4M -$103.3M
 
Revenue (Reported) $225.7M $319.7M $391.1M $462.5M $604.5M
Operating Income (Reported) -$490.3M -$199.4M -$66.4M -$76.4M -$103.3M
Operating Income (Adjusted) -$490.3M -$199.4M -$66.4M -$76.4M -$103.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $178.7M $235.7M $285.8M $335.4M $429M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $367M $236.7M $228.1M $255M $344.7M
Gross Profit -$188.2M -$975K $57.7M $80.3M $84.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.9M $23.2M $18.2M $19.7M $22.6M
Selling, General & Admin $279.4M $114.4M $77.9M $110.4M $184.1M
Other Inc / (Exp) -$49.3M $83.6M -$7.4M $14.6M $36.4M
Operating Expenses $295.6M $125.4M $93.9M $123.5M $182.1M
Operating Income -$483.8M -$126.3M -$36.2M -$43.2M -$97.8M
 
Net Interest Expenses $3.2M $1.1M $502K $13K $138K
EBT. Incl. Unusual Items -$539.8M -$55.5M -$43.7M -$33.2M -$94.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$379K $744K $5.8M $4.4M -$302K
Net Income to Company -$539.5M -$53.9M -$47.1M -$34.8M -$91M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$539.5M -$53.9M -$47.1M -$34.8M -$91M
 
Basic EPS (Cont. Ops) -$6.29 -$0.27 -$0.23 -$0.15 -$0.36
Diluted EPS (Cont. Ops) -$6.29 -$0.27 -$0.23 -$0.15 -$0.36
Weighted Average Basic Share $341.6M $594.3M $623.5M $688.4M $759.3M
Weighted Average Diluted Share $341.6M $594.3M $623.5M $692.5M $759.3M
 
EBITDA -$442.1M -$74.3M $19.5M $15M -$46.2M
EBIT -$483.8M -$126.3M -$36.2M -$43.2M -$97.8M
 
Revenue (Reported) $178.7M $235.7M $285.8M $335.4M $429M
Operating Income (Reported) -$483.8M -$126.3M -$36.2M -$43.2M -$97.8M
Operating Income (Adjusted) -$483.8M -$126.3M -$36.2M -$43.2M -$97.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.8M $222.4M $134.8M $100.3M $135.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.9M $70.6M $71.8M $109.9M $116.1M
Inventory $384K $530K $283K $347K $482K
Prepaid Expenses $4.1M $24.4M $28.2M $27.2M $27.3M
Other Current Assets -- -- -- -- $9.9M
Total Current Assets $59.2M $324.7M $236.5M $244.8M $287.5M
 
Property Plant And Equipment $5M $14.4M $19.3M $18.6M $26.5M
Long-Term Investments -- -- $47.9M $51.9M $31.7M
Goodwill $200.6M $346.4M $309.9M $326M $326M
Other Intangibles $114.5M $191.2M $149.2M $129.7M $115.5M
Other Long-Term Assets -- -- $24.2M $25.5M $2.7M
Total Assets $391M $916.2M $797.5M $794.7M $792.3M
 
Accounts Payable $10.1M $19.9M $33.1M $57.4M $36.7M
Accrued Expenses $35.2M $55.9M $57M $56.3M $79.2M
Current Portion Of Long-Term Debt $10.3M $23K $7.4M $7.6M $19K
Current Portion Of Capital Lease Obligations -- -- $3.5M $3.6M $3M
Other Current Liabilities $138K $38.6M $17.7M $4.4M $413K
Total Current Liabilities $85.3M $152.8M $171.1M $182.9M $201.6M
 
Long-Term Debt $82.7M $65K $10.4M $3.5M $4.5M
Capital Leases -- -- -- -- --
Total Liabilities $179.8M $210M $220.6M $221.7M $219.9M
 
Common Stock $700K $1.9M $2M $2.1M $2.2M
Other Common Equity Adj -- -- -$55.2M -$33.1M -$24.6M
Common Equity -$139.4M $706.2M $576.8M $573M $572.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $211.2M $706.2M $576.8M $573M $572.4M
 
Total Liabilities and Equity $391M $916.2M $797.5M $794.7M $792.3M
Cash and Short Terms $11.8M $222.4M $134.8M $100.3M $135.2M
Total Debt $93M $88K $17.8M $11.1M $4.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $234.2M $128.1M $92M $69.1M $207.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $39.4M $66.1M $104.9M $123M $186.1M
Inventory $644K $363K $388K $542K $374K
Prepaid Expenses $33.1M $40.5M $50.1M $26M $56.3M
Other Current Assets -- -- -- -- --
Total Current Assets $333.9M $238.1M $248.1M $224.4M $465.2M
 
Property Plant And Equipment $11.9M $11.8M $19.5M $24.9M $58.2M
Long-Term Investments $3.2M $43.4M $49.1M $30.9M $31.8M
Goodwill $346.2M $285.8M $312.4M $326M --
Other Intangibles $196.3M $143M $134.8M $115.1M --
Other Long-Term Assets -- $22.3M $24.4M -- --
Total Assets $896.9M $734M $772.2M $724.9M $1B
 
Accounts Payable $11.3M $30.6M $43.7M $26.4M $59.9M
Accrued Expenses $35.2M $39.3M $66M $67.8M --
Current Portion Of Long-Term Debt $23K $7.2M $7.3M $23K --
Current Portion Of Capital Lease Obligations -- -- $3.4M $3.2M --
Other Current Liabilities $56.3M $11.9M $4.7M $4.7M --
Total Current Liabilities $146.3M $140.3M $174.7M $149.1M $269.3M
 
Long-Term Debt $72K $6.9M $4.2M $4.9M $26.1M
Capital Leases -- -- -- -- --
Total Liabilities $184.8M $161.1M $194.8M $169.6M $326.6M
 
Common Stock $1.9M $2M $2.1M $2.2M $2.4M
Other Common Equity Adj -- -- -$51.1M -$48.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $712.1M $572.9M $577.4M $555.3M $722.5M
 
Total Liabilities and Equity $896.9M $734M $772.2M $724.9M $1B
Cash and Short Terms $234.2M $128.1M $92M $69.1M $207.8M
Total Debt $95K $14M $11.5M $4.9M $26.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$30.3M -$592.8M -$181.6M -$85.5M -$63M
Depreciation & Amoritzation $35.6M $60.2M $75.4M $82.2M $73.9M
Stock-Based Compensation -- $489.5M $89.8M $35.3M $54.5M
Change in Accounts Receivable -$9.1M -$36.2M -$11.1M -$31.6M -$7.7M
Change in Inventories -- -- -- -- --
Cash From Operations $17.1M -$63.3M -$3.5M $14.9M $81.9M
 
Capital Expenditures $18.8M $33.4M $47.6M $49.1M $63.4M
Cash Acquisitions $3.9M $103.9M $20K -- --
Cash From Investing -$22.7M -$132.3M -$54.8M -$47.6M -$62.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -$21K -$97M -$21K -$7.4M -$7.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $93K $231.3M -- -- --
Cash From Financing $10.1M $410.4M -$21K -$596K -$7.6M
 
Beginning Cash (CF) $11.8M $222.4M $134.8M $100.3M $135.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6M $210.6M -$63.4M -$33.2M $9.4M
Ending Cash (CF) $14.4M $428.8M $66.4M $67.2M $142.6M
 
Levered Free Cash Flow -$1.7M -$96.7M -$51M -$34.3M $18.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$70M -$9M -$11.6M $12.5M -$28.8M
Depreciation & Amoritzation $19.5M $16.2M $19.2M $15.7M $19.1M
Stock-Based Compensation $37.4M $18M $5.1M $9M $25.3M
Change in Accounts Receivable -$10.4M -$19.1M -$15.2M -$29.6M -$59.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$34.1M -$2.9M $13.6M -$3.6M $27.2M
 
Capital Expenditures $10.7M $11.2M $13.3M -$19M $23.9M
Cash Acquisitions $24.6M -- -- -- $14.8M
Cash From Investing -$35.2M -$11.2M -$13.2M -$19.1M -$38.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$6K -$7K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $33.4M -- -$6K -$7K -$6K
 
Beginning Cash (CF) $234.2M $128.1M $92M $69.1M $207.8M
Foreign Exchange Rate Adjustment -$5.1M -$10.4M $907K -$1.2M -$2.2M
Additions / Reductions -$41.1M -$24.6M $1.2M -$23.9M -$13.8M
Ending Cash (CF) $188M $93.1M $94.1M $43.9M $191.8M
 
Levered Free Cash Flow -$44.9M -$14.2M $307K $15.4M $3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$553M -$107.2M -$174.8M -$73.3M -$119.2M
Depreciation & Amoritzation $52.1M $69.6M $80.7M $83.7M $67.2M
Stock-Based Compensation $451.9M $116.2M $30.4M $49M $144.5M
Change in Accounts Receivable -$27.1M -$24.5M -$37.9M -$9.8M -$61.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$60.3M -$7.7M -$7.5M $19.3M $84.1M
 
Capital Expenditures $24M $48.7M $26.6M $33.8M $77.4M
Cash Acquisitions $108.9M -$1.1M -- -- $14.8M
Cash From Investing -$128M -$55.5M -$45.8M -$59.4M -$90.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$97M -- -$7.4M -$7.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $418.1M $1.3M -$612K -$7.6M $144M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $225.4M -$83.8M -$34M -$47.3M $138.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$84.3M -$56.4M -$34.1M -$14.5M $6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$539.5M -$53.9M -$47.1M -$34.8M -$91M
Depreciation & Amoritzation $41.9M $51.4M $56.7M $58.1M $51.5M
Stock-Based Compensation $37.4M $78.6M $19.2M $33M $123M
Change in Accounts Receivable -$21.8M -$10.1M -$36.8M -$15.1M -$69.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$60.7M -$5.1M -$9.2M -$4.8M -$2.6M
 
Capital Expenditures $19.9M $35.2M $14.3M $20.4M $61.6M
Cash Acquisitions $104.9M $20K -- -- $14.8M
Cash From Investing -$120M -$43.1M -$34.1M -$46M -$73.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$97M -- -$7.4M -$7.6M -$11K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $231.3M -- -- -- --
Cash From Financing $409M -- -$591K -$7.6M $144M
 
Beginning Cash (CF) $520.2M $452.9M $288.6M $229.6M $665M
Foreign Exchange Rate Adjustment -$5.9M -$23.7M $1.2M $1.6M $4.7M
Additions / Reductions $222.5M -$72M -$42.6M -$56.7M $72.6M
Ending Cash (CF) $736.7M $357.2M $247.2M $174.5M $742.3M
 
Levered Free Cash Flow -$80.6M -$40.4M -$23.4M -$25.1M -$64.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
69
INTC alert for Jan 23

Intel Corp. [INTC] is down 17.6% over the past day.

Buy
51
APGE alert for Jan 23

Apogee Therapeutics, Inc. [APGE] is down 10.71% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is down 12.45% over the past day.

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

Show me the best stock