Financhill
Sell
46

HIMS Quote, Financials, Valuation and Earnings

Last price:
$26.84
Seasonality move :
20.4%
Day range:
$27.75 - $30.23
52-week range:
$8.09 - $35.02
Dividend yield:
0%
P/E ratio:
64.75x
P/S ratio:
5.22x
P/B ratio:
14.14x
Volume:
9.8M
Avg. volume:
18.9M
1-year change:
227.85%
Market cap:
$6.2B
Revenue:
$872M
EPS (TTM):
$0.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $82.6M $148.8M $271.9M $526.9M $872M
Revenue Growth (YoY) -- 80.19% 82.77% 93.81% 65.49%
 
Cost of Revenues $38M $39.3M $67.4M $118.2M $157.1M
Gross Profit $44.6M $109.5M $204.5M $408.7M $714.9M
Gross Profit Margin 54.03% 73.58% 75.22% 77.57% 81.99%
 
R&D Expenses -- $11.2M $22.4M $29.2M $48.2M
Selling, General & Admin $119M $113.4M $249.6M $370.8M $576.3M
Other Inc / (Exp) $2.8M -$2.8M $4.2M $3M $7.9M
Operating Expenses $119M $124.6M $319.5M $477.4M $744.4M
Operating Income -$74.4M -$15.1M -$115M -$68.7M -$29.5M
 
Net Interest Expenses $369K -- -- -- --
EBT. Incl. Unusual Items -$72M -$18M -$110.8M -$65.7M -$21.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90K $127K -$3.1M -$31K $2M
Net Income to Company -$72.1M -$18.1M -$107.7M -$65.7M -$23.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$72.1M -$18.1M -$107.7M -$65.7M -$23.5M
 
Basic EPS (Cont. Ops) -$2.07 -$0.51 -$0.58 -$0.32 -$0.11
Diluted EPS (Cont. Ops) -$2.07 -$0.51 -$0.58 -$0.32 -$0.11
Weighted Average Basic Share $34.8M $35.4M $186.8M $204.5M $209.3M
Weighted Average Diluted Share $34.8M $35.7M $186.8M $204.5M $209.3M
 
EBITDA -$71.3M -$14.1M -$111M -$61.2M -$19.9M
EBIT -$71.6M -$15.1M -$115M -$68.7M -$29.5M
 
Revenue (Reported) $82.6M $148.8M $271.9M $526.9M $872M
Operating Income (Reported) -$74.4M -$15.1M -$115M -$68.7M -$29.5M
Operating Income (Adjusted) -$71.6M -$15.1M -$115M -$68.7M -$29.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $41.3M $74.2M $144.8M $226.7M $401.6M
Revenue Growth (YoY) -- 79.49% 95.27% 56.52% 77.13%
 
Cost of Revenues $10M $19.3M $30.4M $39.4M $83.7M
Gross Profit $31.3M $54.9M $114.5M $187.3M $317.9M
Gross Profit Margin 75.69% 73.98% 79.02% 82.62% 79.16%
 
R&D Expenses -- $6.2M $8M $12.3M $21.1M
Selling, General & Admin $34.6M $76.3M $104.7M $152M $226.9M
Other Inc / (Exp) -$2.5M $8.5M $1.1M $1.6M $1.2M
Operating Expenses $34.6M $82.5M $134.4M $195.9M $295.5M
Operating Income -$3.3M -$27.7M -$20M -$8.6M $22.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.8M -$19.1M -$18.9M -$6.9M $23.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31K -$3.2M -$16K $651K -$52M
Net Income to Company -$5.9M -$15.9M -$18.8M -$7.6M $75.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.9M -$15.9M -$18.8M -$7.6M $75.6M
 
Basic EPS (Cont. Ops) -$0.16 -$0.08 -$0.09 -$0.04 $0.35
Diluted EPS (Cont. Ops) -$0.16 -$0.08 -$0.09 -$0.04 $0.32
Weighted Average Basic Share $35.6M $200M $205.2M $210.1M $216.6M
Weighted Average Diluted Share $35.6M $200M $205.2M $210.1M $235.1M
 
EBITDA -$5.5M -$26.1M -$18.1M -$6.2M $26.8M
EBIT -$5.8M -$27.7M -$20M -$8.6M $22.4M
 
Revenue (Reported) $41.3M $74.2M $144.8M $226.7M $401.6M
Operating Income (Reported) -$3.3M -$27.7M -$20M -$8.6M $22.4M
Operating Income (Adjusted) -$5.8M -$27.7M -$20M -$8.6M $22.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $132.1M $228.6M $444.4M $792.6M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.4M $54.4M $105.9M $149.4M $234.3M
Gross Profit $92.7M $174.3M $338.5M $643.2M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $26.5M $43.1M $68.5M
Selling, General & Admin $116.7M $254.9M $288.2M $531.2M $735.7M
Other Inc / (Exp) -$1M $13.3M -$7.3M $5.9M $8.7M
Operating Expenses $116.7M $272.4M $417.1M $683.9M $964.7M
Operating Income -$24.1M -$98.1M -$78.7M -$40.7M $42.9M
 
Net Interest Expenses $43K -- -- -- --
EBT. Incl. Unusual Items -$25.1M -$84.8M -$85.9M -$34.8M $51.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $126K -$3M $3K $903K -$49.6M
Net Income to Company -- -$81.7M -$85.9M -$35.7M $101.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.2M -$81.7M -$85.9M -$35.7M $101.3M
 
Basic EPS (Cont. Ops) -$0.71 -$0.54 -$0.42 -$0.17 $0.47
Diluted EPS (Cont. Ops) -$0.71 -$0.54 -$0.42 -$0.17 $0.44
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$24.2M -$93M -$71.6M -$31.8M $56.6M
EBIT -$25.1M -$95.8M -$78.7M -$40.7M $42.9M
 
Revenue (Reported) $132.1M $228.6M $444.4M $792.6M $1.2B
Operating Income (Reported) -$24.1M -$98.1M -$78.7M -$40.7M $42.9M
Operating Income (Adjusted) -$25.1M -$95.8M -$78.7M -$40.7M $42.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $107.3M $187.2M $359.7M $625.4M $995.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.7M $44.8M $83.3M $114.5M $191.8M
Gross Profit $77.6M $142.4M $276.4M $510.9M $803.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $6.2M $20.9M $34.8M $55.1M
Selling, General & Admin $88.1M $229.6M $257.7M $418.1M $577.5M
Other Inc / (Exp) -$2.3M $13.9M $2.4M $5.3M $6.1M
Operating Expenses $88.1M $235.9M $333.5M $539.9M $760.3M
Operating Income -$10.5M -$93.5M -$57.1M -$29.1M $43.3M
 
Net Interest Expenses $10K -- -- -- --
EBT. Incl. Unusual Items -$12.8M -$79.5M -$54.7M -$23.8M $49.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103K -$3M $90K $1M -$50.6M
Net Income to Company -$12.9M -$76.5M -$54.8M -$24.8M $100M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M -$76.5M -$54.8M -$24.8M $100M
 
Basic EPS (Cont. Ops) -$0.36 -$0.47 -$0.27 -$0.12 $0.46
Diluted EPS (Cont. Ops) -$0.36 -$0.47 -$0.27 -$0.12 $0.43
Weighted Average Basic Share $105.6M $545M $611.9M $625.7M $644.7M
Weighted Average Diluted Share $105.6M $545M $611.9M $625.7M $699.2M
 
EBITDA -$12.1M -$91M -$51.6M -$22.2M $54.3M
EBIT -$12.8M -$93.5M -$57.1M -$29.1M $43.3M
 
Revenue (Reported) $107.3M $187.2M $359.7M $625.4M $995.4M
Operating Income (Reported) -$10.5M -$93.5M -$57.1M -$29.1M $43.3M
Operating Income (Adjusted) -$12.8M -$93.5M -$57.1M -$29.1M $43.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.6M $27.3M $71.8M $46.8M $96.7M
Short Term Investments $37.7M $72.9M $175.5M $132.9M $124.3M
Accounts Receivable, Net $859K $750K $3.6M $3.2M $5.7M
Inventory $4.2M $3.5M $13.6M $21.6M $22.5M
Prepaid Expenses $3.7M $2.7M $4.6M $10.4M $10.7M
Other Current Assets $480K $2M $890K $1.8M $5.2M
Total Current Assets $69.6M $113.1M $269.9M $216.6M $265.1M
 
Property Plant And Equipment -- -- $5.1M $16.1M $45.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $110.9M $110.9M $110.9M
Other Intangibles -- $59K $25.9M $21.8M $18.6M
Other Long-Term Assets $2.5M $5.6M $8.8M $889K $947K
Total Assets $72.1M $118.7M $420.6M $366.3M $441.2M
 
Accounts Payable $7.2M $8.1M $19.6M $32.4M $43.1M
Accrued Expenses $1.4M $3.7M $11.2M $11.5M $27M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.4M $1.7M $1.3M
Other Current Liabilities $9.1M $1.6M -- -- --
Total Current Liabilities $20.6M $15.2M $79.2M $47.9M $88.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $207.4M $265.6M $86M $54.6M $97.2M
 
Common Stock $4.5M $5K $20K $21K $21K
Other Common Equity Adj $2K -$11K -$137K -$277K -$124K
Common Equity -$135.3M -$146.9M $334.6M $311.7M $344M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$135.3M -$146.9M $334.6M $311.7M $344M
 
Total Liabilities and Equity $72.1M $118.7M $420.6M $366.3M $441.2M
Cash and Short Terms $60.4M $100.2M $247.3M $179.6M $221M
Total Debt $1.5M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $36.4M $64.8M $58M $58M $165.5M
Short Term Investments $59.1M $187.7M $140.4M $154.5M $88.6M
Accounts Receivable, Net $1.3M $1.3M $3.8M $4.2M $4.6M
Inventory $5M $10.9M $22.3M $22M $49.1M
Prepaid Expenses $2.5M $8.9M $7M $10.2M $12.9M
Other Current Assets $248K $716K $1.9M $1.3M $5.7M
Total Current Assets $107.1M $274.2M $233.5M $250.2M $326.4M
 
Property Plant And Equipment -- -- $5.3M $32.5M $63M
Long-Term Investments $7.2M -- -- -- --
Goodwill -- $110.9M $110.9M $110.9M $112.7M
Other Intangibles -- $26.9M $22.1M $19.3M $44.8M
Other Long-Term Assets $4.8M $8M $11.1M $928K $994K
Total Assets $119.2M $420.1M $382.8M $413.9M $602.3M
 
Accounts Payable $6.7M $16.1M $33M $42M $75.4M
Accrued Expenses $3.9M $10.5M $16.3M $26M $39.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.6M $1.9M $1.8M
Other Current Liabilities $5.1M $23.2M -- $6.9M --
Total Current Liabilities $17M $52.5M $66.8M $82.5M $152.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $262.5M $64.9M $71.9M $85.3M $162.2M
 
Common Stock -- $20K $21K $21K $22K
Other Common Equity Adj -$10K -$52K -$462K -$133K $229K
Common Equity -- -- -- -- --
Total Preferred Equity $14.4M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$143.3M $355.2M $310.9M $328.6M $440.1M
 
Total Liabilities and Equity $119.2M $420.1M $382.8M $413.9M $602.3M
Cash and Short Terms $95.5M $252.4M $198.4M $212.5M $254.1M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$72.1M -$18.1M -$107.7M -$65.7M -$23.5M
Depreciation & Amoritzation $260K $1.1M $4.1M $7.5M $9.5M
Stock-Based Compensation $8M $5.8M $67.2M $42.8M $66.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$522K $674K -$9.6M -$8M -$902K
Cash From Operations -$74.9M -$2.5M -$34.4M -$26.5M $73.5M
 
Capital Expenditures $1.8M $4.2M $5M $7.2M $26.5M
Cash Acquisitions -- -- -$46.5M -$459K --
Cash From Investing -$39.3M -$39.7M -$156.3M $34.7M -$12.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.1M -- $1.2M -- --
Long-Term Debt Repaid -$9.1M -$1.5M -- -- --
Repurchase of Common Stock -- -- -$22M -- -$2M
Other Financing Activities -$377K -$3.4M -$18.8M -$36.6M -$14.1M
Cash From Financing $95.3M $47.7M $235M -$33.1M -$11.5M
 
Beginning Cash (CF) $41.7M $22.8M $28.4M $72.6M $47.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.8M $5.6M $44.4M -$25M $49.9M
Ending Cash (CF) $22.8M $28.4M $72.6M $47.6M $97.5M
 
Levered Free Cash Flow -$76.7M -$6.7M -$39.4M -$33.8M $47M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.9M -$15.9M -$18.8M -$7.6M $75.6M
Depreciation & Amoritzation $300K $1.5M $1.9M $2.4M $4.4M
Stock-Based Compensation $1.4M $11.9M $11M $17.3M $24.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $1.3M -$3.9M -$2.7M -$575K -$8.2M
Cash From Operations $3.1M -$16M $6M $25.2M $85.3M
 
Capital Expenditures $1.1M $1.6M $2M $5.9M $5.9M
Cash Acquisitions -- -$45.7M -- -- -$15.4M
Cash From Investing -$24.8M -$25.9M -$2.6M -$31.1M -$10.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$30M
Other Financing Activities -$2.1M -$776K -$1.2M -$2.7M -$10.8M
Cash From Financing $12.4M -$484K -$494K -$1.6M -$38.8M
 
Beginning Cash (CF) $46.7M $108M $55.9M $66.3M $130.2M
Foreign Exchange Rate Adjustment $1K -$7K $16K $8K $190K
Additions / Reductions -$9.2M -$42.4M $2.9M -$7.4M $36M
Ending Cash (CF) $37.4M $65.6M $58.8M $58.9M $166.4M
 
Levered Free Cash Flow $2M -$17.5M $4M $19.3M $79.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$81.7M -$85.9M -$35.7M $101.3M
Depreciation & Amoritzation -- $2.8M $7.1M $8.9M $13.7M
Stock-Based Compensation $4.7M $56.3M $42.4M $60.6M $85.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$5.5M -$11.5M $355K -$26.8M
Cash From Operations -- -$31.6M -$22.9M $44.8M $186.7M
 
Capital Expenditures $2.9M $4.8M $6.1M $17.9M $37.1M
Cash Acquisitions -- -$46.5M -$459K -- -$15.4M
Cash From Investing -- -$174.6M $38.9M -$26.8M $18.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$22M -- -- -$80M
Other Financing Activities -- -$19.4M -$26.1M -$21.3M -$40.3M
Cash From Financing -- $234.4M -$22.7M -$18M -$98.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $28.2M -$6.7M $12K $107.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$36.4M -$29M $26.9M $149.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.9M -$76.5M -$54.8M -$24.8M $100M
Depreciation & Amoritzation $692K $2.4M $5.5M $6.9M $11M
Stock-Based Compensation $4.7M $55.3M $30.5M $48.3M $68M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$735K -$6.9M -$8.8M -$430K -$26.3M
Cash From Operations -$2.2M -$31.3M -$19.8M $51.5M $164.7M
 
Capital Expenditures $2.9M $3.5M $4.6M $15.3M $25.9M
Cash Acquisitions -- -$46.5M -$459K -- -$15.4M
Cash From Investing -$31.6M -$166.5M $28.7M -$32.8M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2M -- -- --
Long-Term Debt Repaid -$1.5M -- -- -- --
Repurchase of Common Stock -- -$22M -- -- -$78M
Other Financing Activities -$2.1M -$18.1M -$25.4M -$10.1M -$36.3M
Cash From Financing $48.4M $235.1M -$22.7M -$7.5M -$94.2M
 
Beginning Cash (CF) $124.6M $225.4M $177.7M $163.5M $333.8M
Foreign Exchange Rate Adjustment -$11K -$26K -$36K $37K $191K
Additions / Reductions $14.6M $37.3M -$13.8M $11.2M $68.7M
Ending Cash (CF) $139.2M $262.7M $163.8M $174.7M $402.6M
 
Levered Free Cash Flow -$5.2M -$34.8M -$24.4M $36.2M $138.8M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 6.8% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.65% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock