Financhill
Buy
67

LC Quote, Financials, Valuation and Earnings

Last price:
$19.78
Seasonality move :
-3.76%
Day range:
$19.54 - $19.86
52-week range:
$7.90 - $20.94
Dividend yield:
0%
P/E ratio:
22.23x
P/S ratio:
1.63x
P/B ratio:
1.56x
Volume:
510.3K
Avg. volume:
1.6M
1-year change:
18.55%
Market cap:
$2.3B
Revenue:
$1.3B
EPS (TTM):
$0.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $573.5M $894.6M $1.3B $1.3B $1.3B
Revenue Growth (YoY) -47.49% 56.01% 40.98% 0.66% 3.63%
 
Cost of Revenues $48.3M $50.7M $104.3M $312.8M $428.1M
Gross Profit $525.1M $843.9M $1.2B $956.8M $887.5M
Gross Profit Margin 91.57% 94.33% 91.73% 75.37% 67.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11K -$93K -- -- -$154.7M
Operating Expenses $556.7M $751.9M $981.8M $896.9M $817.8M
Operating Income -$31.6M $92M $175.1M $59.9M $69.8M
 
Net Interest Expenses $150.4M $72.8M $22.1M $5.2M $4.7M
EBT. Incl. Unusual Items -$187.6M $18.4M $153M $54.6M $65.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79K -$136K -$136.6M $15.7M $13.7M
Net Income to Company -$187.5M $18.6M $289.7M $38.9M $51.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$187.5M $18.6M $289.7M $38.9M $51.3M
 
Basic EPS (Cont. Ops) -$2.07 $0.19 $2.80 $0.36 $0.46
Diluted EPS (Cont. Ops) -$2.07 $0.18 $2.79 $0.36 $0.45
Weighted Average Basic Share $90.4M $98.1M $103.5M $108.5M $111.7M
Weighted Average Diluted Share $90.4M $102.1M $104M $108.5M $113.1M
 
EBITDA $20.2M $274.3M $486.3M $350.6M $306.9M
EBIT -$28.2M $230.8M $442.4M $303.4M $248M
 
Revenue (Reported) $573.5M $894.6M $1.3B $1.3B $1.3B
Operating Income (Reported) -$31.6M $92M $175.1M $59.9M $69.8M
Operating Income (Adjusted) -$28.2M $230.8M $442.4M $303.4M $248M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $276M $325.1M $312.6M $335.6M $388M
Revenue Growth (YoY) 127.69% 17.77% -3.83% 7.35% 15.6%
 
Cost of Revenues $10.3M $25.9M $80.8M $110.2M $100.1M
Gross Profit $265.7M $299.2M $231.9M $225.4M $287.9M
Gross Profit Margin 96.25% 92.04% 74.17% 67.16% 74.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $218M $258.9M $222.6M $204.1M $230.5M
Operating Income $47.6M $40.3M $9.2M $21.3M $57.4M
 
Net Interest Expenses $17.6M $4.4M $898K $3.3M $141K
EBT. Incl. Unusual Items $29.9M $36M $8.3M $18M $57.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M -$7.2M $3.3M $3.6M $13M
Net Income to Company $27.2M $43.2M $5M $14.5M $44.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.2M $43.2M $5M $14.5M $44.3M
 
Basic EPS (Cont. Ops) $0.27 $0.41 $0.05 $0.13 $0.39
Diluted EPS (Cont. Ops) $0.26 $0.41 $0.05 $0.13 $0.37
Weighted Average Basic Share $99.1M $104.2M $109.1M $112M $115M
Weighted Average Diluted Share $106.1M $105.9M $109.1M $113.9M $118.2M
 
EBITDA $95.5M $133.7M $85M $82.2M $120.5M
EBIT $85.2M $123.1M $73.7M $68.8M $103.7M
 
Revenue (Reported) $276M $325.1M $312.6M $335.6M $388M
Operating Income (Reported) $47.6M $40.3M $9.2M $21.3M $57.4M
Operating Income (Adjusted) $85.2M $123.1M $73.7M $68.8M $103.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $917.4M $1.2B $1.3B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.5M $70.1M $271.9M $398.3M $412.4M
Gross Profit $871.9M $1.1B $998.6M $893.2M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$84K $39K -- -- --
Operating Expenses $770.5M $948M $928.8M $820.3M $851.5M
Operating Income $101.4M $192M $69.7M $72.9M $152.7M
 
Net Interest Expenses $81.2M $31M $7.7M $5.3M $158K
EBT. Incl. Unusual Items $19.4M $160.8M $62.1M $67.6M $138M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M -$134.4M $9.7M $15.9M $34.2M
Net Income to Company -$37.2M $295.2M $52.4M $51.8M $103.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.7M $295.2M $52.4M $51.8M $103.8M
 
Basic EPS (Cont. Ops) $0.15 $2.88 $0.49 $0.47 $0.91
Diluted EPS (Cont. Ops) $0.11 $2.80 $0.49 $0.46 $0.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $276.1M $485.7M $379.7M $280.9M $426.1M
EBIT $232.6M $443M $332.9M $229.9M $360.1M
 
Revenue (Reported) $917.4M $1.2B $1.3B $1.3B $1.4B
Operating Income (Reported) $101.4M $192M $69.7M $72.9M $152.7M
Operating Income (Adjusted) $232.6M $443M $332.9M $229.9M $360.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $656.3M $944M $953.2M $975.2M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33M $57M $224.5M $310.1M $294.4M
Gross Profit $623.3M $887M $728.6M $665.1M $781.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$96K $36K -- -- -$27.9M
Operating Expenses $567.5M $735.8M $683.1M $606.4M $654.7M
Operating Income $55.8M $151.2M $45.6M $58.6M $127.1M
 
Net Interest Expenses $65.5M $19.1M $4.6M $4.7M $146K
EBT. Incl. Unusual Items -$10.4M $131.9M $40.9M $54M $126.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98K -$134.2M $12.1M $12.3M $32.8M
Net Income to Company -$10.5M $266.1M $28.8M $41.6M $94.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M $266.1M $28.8M $41.6M $94.1M
 
Basic EPS (Cont. Ops) -$0.12 $2.59 $0.27 $0.37 $0.82
Diluted EPS (Cont. Ops) -$0.15 $2.53 $0.27 $0.37 $0.81
Weighted Average Basic Share $292.2M $308.5M $323.9M $334.1M $343.1M
Weighted Average Diluted Share $303.5M $315.9M $323.9M $336.1M $350.1M
 
EBITDA $182.5M $389.3M $282.5M $212.8M $317.5M
EBIT $149.5M $357.1M $247.2M $173.7M $271.2M
 
Revenue (Reported) $656.3M $944M $953.2M $975.2M $1.1B
Operating Income (Reported) $55.8M $151.2M $45.6M $58.6M $127.1M
Operating Income (Adjusted) $149.5M $357.1M $247.2M $173.7M $271.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $628.5M $763.6M $1.1B $1.3B $977.4M
Short Term Investments $142.2M $263.5M $345.7M $1.6B $3M
Accounts Receivable, Net -- -- $30.9M $35.8M $40.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $628.5M $763.6M $1.1B $1.3B $1B
 
Property Plant And Equipment $170.7M $175.3M $200.3M $188.1M $188.8M
Long-Term Investments $150.5M $295.3M $384M $1.7B $3.5B
Goodwill -- $75.7M $75.7M $75.7M $75.7M
Other Intangibles $67.8M $91.6M $16.3M $12.1M $8.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $4.9B $8B $8.8B $10.6B
 
Accounts Payable $46.9M $101M $98.2M $54.6M $78.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $105M $27.8M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $192.2M $150.9M $143.9M $95.4M $114.6M
 
Long-Term Debt $884.1M $674.1M $192.2M $53.3M $14.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $4.1B $6.8B $7.6B $9.3B
 
Common Stock $881K $1M $1.1M $1.1M $1.1M
Other Common Equity Adj $1.5M $7M -$37.6M -$30.3M -$24.2M
Common Equity $724.2M $850.2M $1.2B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $724.2M $850.2M $1.2B $1.3B $1.3B
 
Total Liabilities and Equity $1.9B $4.9B $8B $8.8B $10.6B
Cash and Short Terms $628.5M $763.6M $1.1B $1.3B $977.4M
Total Debt $884.1M $674.1M $192.2M $53.3M $14.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $939.9M $1B $1.4B $1.1B $845.7M
Short Term Investments $274.9M $359.2M $795.7M $3.3B --
Accounts Receivable, Net -- -- -- $43.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $939.9M $1B $1.4B $1.1B $886.7M
 
Property Plant And Equipment $175.9M $199.9M $213.3M $189M $265.4M
Long-Term Investments $300.9M $398.7M $846M $3.4B $3.8B
Goodwill $75.7M $75.7M $75.7M $75.7M --
Other Intangibles $22.5M $17.5M $13.2M $9.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.8B $6.8B $8.5B $11B $11.1B
 
Accounts Payable $7.9M $92.8M $54.2M $68.4M --
Accrued Expenses $48.5M -- -- -- --
Current Portion Of Long-Term Debt $46.1M $4.8M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $161.8M $129.1M $94.7M $104.2M $102.2M
 
Long-Term Debt $885.6M $285.7M $91.3M $28.9M $49.7M
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $5.7B $7.3B $9.7B $9.6B
 
Common Stock $998K $1.1M $1.1M $1.1M $1.2M
Other Common Equity Adj $6M -$39.8M -$54.2M -$3.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $804.8M $1.1B $1.2B $1.3B $1.5B
 
Total Liabilities and Equity $4.8B $6.8B $8.5B $11B $11.1B
Cash and Short Terms $939.9M $1B $1.4B $1.1B $845.7M
Total Debt $885.6M $285.7M $91.3M $28.9M $49.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$187.5M $18.6M $289.7M $38.9M $51.3M
Depreciation & Amoritzation $56.5M $5.6M $43.8M $47.2M $58.8M
Stock-Based Compensation $61.5M $66.8M $66.4M $52.4M $40.1M
Change in Accounts Receivable $34.5M -$9.7M -$16.8M $54.9M $22.4M
Change in Inventories -- -- -- -- --
Cash From Operations $418M $239.9M $375.6M -$1.1B -$2.6B
 
Capital Expenditures $31.1M $34.4M $69.5M $59.5M $54.3M
Cash Acquisitions -- $145.3M -- -- --
Cash From Investing $565.8M -$454.4M -$2.8B $516.7M $607.8M
 
Dividends Paid (Ex Special Dividend) $50.2M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.7B -- -- -- --
Long-Term Debt Repaid -$2.5B -$767.7M -$452.3M -$112M -$19.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.9M -$9.3M -$9M -$19.8M -$13.7M
Cash From Financing -$842.4M $349.6M $2.8B $789.6M $1.7B
 
Beginning Cash (CF) $628.5M $763.6M $1.1B $1.3B $977.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $141.4M $135.1M $360.9M $169.7M -$316.8M
Ending Cash (CF) $769.8M $898.7M $1.5B $1.5B $660.6M
 
Levered Free Cash Flow $386.9M $205.5M $306.1M -$1.2B -$2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.2M $43.2M $5M $14.5M $44.3M
Depreciation & Amoritzation -$3.9M $10.7M $11.3M $13.3M $16.9M
Stock-Based Compensation $16.8M $16.7M $14.4M $9.5M $8.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $85.7M $110.3M -$344.9M -$669.8M -$770.8M
 
Capital Expenditures $9.5M $17.3M $16M $12.4M $21M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$180.5M -$712.9M $325.8M -$594.1M $595.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $325.2M -- -- -- --
Long-Term Debt Repaid -$278.5M -$74.6M -$13.7M -$2.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.8M -$1.7M -$4.1M -$4.3M --
Cash From Financing $342M $519.5M $130.7M $1.3B $246.3M
 
Beginning Cash (CF) $939.7M $1B $1.4B $1.1B $845.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $247.2M -$83.1M $111.5M $80.8M $71.3M
Ending Cash (CF) $1.2B $936M $1.5B $1.1B $917M
 
Levered Free Cash Flow $76.2M $93M -$360.9M -$682.3M -$791.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$37.2M $295.2M $52.4M $51.8M $103.8M
Depreciation & Amoritzation $21.7M $28.6M $46.8M $51M $66M
Stock-Based Compensation $63.4M $67.6M $58.3M $40.8M $35.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $171.4M $463.8M -$288.4M -$3.3B -$2B
 
Capital Expenditures $31M $64.6M $63.1M $48.4M $142M
Cash Acquisitions -$522.9M $668.2M -- -- --
Cash From Investing $39.8M -$2.1B -$1B $558.5M $1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1B -$280.2M -$183.1M -$26.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $15.6M -$9.8M -$18.2M -$15.5M --
Cash From Financing $184.6M $1.7B $1.7B $2.4B -$77.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $395.8M $79.4M $331.1M -$300M -$204.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $140.4M $399.2M -$351.5M -$3.3B -$2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.5M $266.1M $28.8M $41.6M $94.1M
Depreciation & Amoritzation $9.3M $32.3M $35.2M $39.1M $46.2M
Stock-Based Compensation $49.3M $50.2M $42.1M $30.5M $26.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $118.3M $342.2M -$321.8M -$2.4B -$1.8B
 
Capital Expenditures $24.4M $54.7M $48.2M $37.1M $124.8M
Cash Acquisitions -$522.9M -- -- -- --
Cash From Investing -$75.4M -$1.7B $67.9M $109.7M $1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $325.2M -- -- -- --
Long-Term Debt Repaid -$858.9M -$371.4M -$102.2M -$16.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.4M -$8M -$17.2M -$12.8M -$4.2M
Cash From Financing $268.4M $1.6B $479.7M $2.1B $308.1M
 
Beginning Cash (CF) $2.6B $3.2B $4.3B $3.1B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $311.2M $255.5M $225.8M -$243.9M -$131.7M
Ending Cash (CF) $2.9B $3.5B $4.5B $2.9B $2.4B
 
Levered Free Cash Flow $93.9M $287.6M -$370M -$2.5B -$1.9B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock