Financhill
Sell
19

LC Quote, Financials, Valuation and Earnings

Last price:
$8.67
Seasonality move :
-8.81%
Day range:
$8.07 - $9.07
52-week range:
$7.48 - $18.75
Dividend yield:
0%
P/E ratio:
19.31x
P/S ratio:
1.25x
P/B ratio:
0.73x
Volume:
2.2M
Avg. volume:
1.5M
1-year change:
2.96%
Market cap:
$985.3M
Revenue:
$787M
EPS (TTM):
$0.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $304.9M $818.6M $1.2B $864.6M $787M
Revenue Growth (YoY) -58.35% 168.53% 45.03% -27.17% -8.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $304M $444.5M $537.1M $355.8M $332.6M
Other Inc / (Exp) $11K -$93K -- -- -$154.7M
Operating Expenses $358.1M $488.8M $581M $403M $391.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
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 $77.9M $97.5M $103.5M $108.5M $111.7M
Weighted Average Diluted Share $77.9M $102.1M $104M $108.5M $113.1M
 
EBITDA -- -- -- -- --
EBIT -$37.3M $98.4M $235.6M $325.4M $439M
 
Revenue (Reported) $304.9M $818.6M $1.2B $864.6M $787M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$37.3M $98.4M $235.6M $325.4M $439M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $72.3M $274M $278.5M $185.6M $217.2M
Revenue Growth (YoY) -70.22% 278.78% 1.63% -33.36% 17.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61M $129.4M $122.9M $82.1M $82.1M
Other Inc / (Exp) $12K $3K -$36K -- -$25M
Operating Expenses $73.2M $139.9M $134.5M $94M $101.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$27M $28.9M $21.2M $13.7M $11.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$324K -$234K -$2.4M $3.5M $1.4M
Net Income to Company -$26.7M $29.1M $23.6M $10.2M $9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.7M $29.1M $23.6M $10.2M $9.7M
 
Basic EPS (Cont. Ops) -$0.29 $0.29 $0.22 $0.09 $0.09
Diluted EPS (Cont. Ops) -$0.29 $0.27 $0.22 $0.09 $0.08
Weighted Average Basic Share $81.4M $100.4M $105.7M $110M $112.8M
Weighted Average Diluted Share $81.4M $119M $105.7M $110M $116.4M
 
EBITDA -- -- -- -- --
EBIT $3.1M $43.4M $59.9M $90.5M $109.3M
 
Revenue (Reported) $72.3M $274M $278.5M $185.6M $217.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.1M $43.4M $59.9M $90.5M $109.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $302.2M $818.6M $1.2B $864.6M $787M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $305.2M $444.5M $537.1M $355.8M $332.6M
Other Inc / (Exp) $11K -$93K $36K -- -$25M
Operating Expenses $359.2M $488.8M $581M $403M $391.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
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) -$2.64 $0.17 $2.80 $0.36 $0.46
Diluted EPS (Cont. Ops) -$2.64 $0.13 $2.75 $0.36 $0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$37.3M $98.4M $235.6M $325.4M $439M
 
Revenue (Reported) $302.2M $818.6M $1.2B $864.6M $787M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$37.3M $98.4M $235.6M $325.4M $439M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $818.6M $1.2B $864.6M $787M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $444.5M $537.1M $355.8M $332.6M --
Other Inc / (Exp) -$93K -- -- -$25M --
Operating Expenses $488.8M $581M $403M $391.4M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $18.4M $153M $54.6M $65.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$136K -$136.6M $15.7M $13.7M --
Net Income to Company $18.6M $289.7M $38.9M $51.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.6M $289.7M $38.9M $51.3M --
 
Basic EPS (Cont. Ops) $0.17 $2.80 $0.36 $0.46 --
Diluted EPS (Cont. Ops) $0.13 $2.75 $0.36 $0.45 --
Weighted Average Basic Share $389.9M $414.2M $433.8M $446.9M --
Weighted Average Diluted Share $419.8M $421.6M $433.9M $452.5M --
 
EBITDA -- -- -- -- --
EBIT $98.4M $235.6M $325.4M $439M --
 
Revenue (Reported) $818.6M $1.2B $864.6M $787M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $98.4M $235.6M $325.4M $439M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $525M $687.1M $1.1B $1.3B $954.1M
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 $667.2M $1.1B $1.6B $3B $1.1B
 
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 $128.5M $91.4M $101M
 
Long-Term Debt $789.6M $310.6M $130.3M $19.4M --
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 $667.2M $950.7M $1.4B $2.9B $957M
Total Debt $894.6M $338.4M $130.3M $19.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $525M $687.1M $1.1B $1.3B $954.1M
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 $667.2M $1.1B $1.6B $3B $1.1B
 
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 $128.5M $91.4M $101M
 
Long-Term Debt $789.6M $310.6M $130.3M $19.4M --
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 -- -- -- -- --
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 $667.2M $950.7M $1.4B $2.9B $957M
Total Debt $894.6M $338.4M $130.3M $19.4M --
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 $54M $44.3M $43.8M $47.2M $53.3M
Stock-Based Compensation $61.5M $66.8M $66.4M $52.4M $40.1M
Change in Accounts Receivable -- -- -- -- --
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 -- $522.9M -- -- --
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) $487.1M $628.5M $763.6M $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $141.4M $135.1M $360.9M $169.7M -$316.8M
Ending Cash (CF) $628.5M $763.6M $1.1B $1.3B $977.4M
 
Levered Free Cash Flow $386.9M $205.5M $306.1M -$1.2B -$2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$26.7M $29.1M $23.6M $10.2M $9.7M
Depreciation & Amoritzation $10M $10.5M $11.6M $12M $14.2M
Stock-Based Compensation $14.1M $17.4M $16.2M $10.3M $9.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $53.1M $121.6M $33.4M -$814.8M -$185.4M
 
Capital Expenditures $6.6M $10M $14.8M $11.3M $17.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $115.2M -$379M -$1.1B $448.8M $498.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $167.9M -$325.2M -- -- --
Long-Term Debt Repaid -$274.7M $91.1M -$81M -$9.8M -$2.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $23M -$1.8M -$1M -$2.6M -$855K
Cash From Financing -$83.7M $81.3M $1.2B $309.9M -$385.6M
 
Beginning Cash (CF) $544M $939.7M $1B $1.4B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.5M -$176.1M $105.4M -$56.1M -$72.9M
Ending Cash (CF) $628.5M $763.6M $1.1B $1.3B $977.4M
 
Levered Free Cash Flow $46.5M $111.6M $18.5M -$826.1M -$202.6M
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 $54M $44.3M $43.8M $47.2M $53.3M
Stock-Based Compensation $61.5M $66.8M $66.4M $52.4M $40.1M
Change in Accounts Receivable -- -- -- -- --
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 -- $522.9M -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $141.4M $135.1M $360.9M $169.7M -$316.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $386.9M $205.5M $306.1M -$1.2B -$2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $18.6M $289.7M $38.9M $51.3M --
Depreciation & Amoritzation $44.3M $43.8M $47.2M $53.3M --
Stock-Based Compensation $66.8M $66.4M $52.4M $40.1M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $239.9M $375.6M -$1.1B -$2.6B --
 
Capital Expenditures $34.4M $69.5M $59.5M $54.3M --
Cash Acquisitions $522.9M -- -- -- --
Cash From Investing -$454.4M -$2.8B $516.7M $607.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$767.7M -$452.3M -$112M -$19.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.3M -$9M -$19.8M -$13.7M --
Cash From Financing $349.6M $2.8B $789.6M $1.7B --
 
Beginning Cash (CF) $3.2B $4B $5.4B $4.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $135.1M $360.9M $169.7M -$316.8M --
Ending Cash (CF) $3.4B $4.4B $5.6B $4.1B --
 
Levered Free Cash Flow $205.5M $306.1M -$1.2B -$2.7B --

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

GET BETTER TRADE IDEAS

Popular

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock