Financhill
Buy
67

LOB Quote, Financials, Valuation and Earnings

Last price:
$35.90
Seasonality move :
-6.76%
Day range:
$35.68 - $36.25
52-week range:
$22.68 - $41.56
Dividend yield:
0.33%
P/E ratio:
24.07x
P/S ratio:
1.63x
P/B ratio:
1.49x
Volume:
142K
Avg. volume:
314.3K
1-year change:
-9.32%
Market cap:
$1.6B
Revenue:
$944.1M
EPS (TTM):
$1.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $387.3M $474.1M $533.8M $810.5M $944.1M
Revenue Growth (YoY) 34.26% 22.43% 12.59% 51.83% 16.48%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $16.8M $41.6M -$12.9M -$15.6M $23K
Operating Expenses -$62.1M -$215.7M -$82.3M -$103.5M -$100.7M
Operating Income $62.1M $215.7M $82.3M $103.5M $100.7M
 
Net Interest Expenses $4M $4.7M $1.9M $2.8M $5.6M
EBT. Incl. Unusual Items $47.4M $210.8M $210.3M $82.8M $89.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.2M $43.8M $34.1M $8.9M $11.8M
Net Income to Company $59.5M $167M $176.2M $73.9M $77.4M
 
Minority Interest in Earnings -- -- -- -- -$57K
Net Income to Common Excl Extra Items $59.5M $167M $176.2M $73.9M $77.4M
 
Basic EPS (Cont. Ops) $1.46 $3.87 $4.02 $1.67 $1.72
Diluted EPS (Cont. Ops) $1.43 $3.71 $3.92 $1.64 $1.69
Weighted Average Basic Share $40.7M $43.2M $43.9M $44.4M $45M
Weighted Average Diluted Share $41.8M $45.1M $44.9M $45.1M $45.8M
 
EBITDA -- -- -- -- --
EBIT $141.1M $275.2M $327.3M $425.8M $525.7M
 
Revenue (Reported) $387.3M $474.1M $533.8M $810.5M $944.1M
Operating Income (Reported) $62.1M $215.7M $82.3M $103.5M $100.7M
Operating Income (Adjusted) $141.1M $275.2M $327.3M $425.8M $525.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $120.2M $139.1M $220.9M $240.1M $263.8M
Revenue Growth (YoY) 14.18% 15.78% 58.77% 8.7% 9.89%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $116K -$6.8M -$783K $794K --
Operating Expenses -$44.5M -$17.9M -$43.8M -$19.3M -$38.4M
Operating Income $44.5M $17.9M $43.8M $19.3M $38.4M
 
Net Interest Expenses $892K $395K $287K $1.8M $1.7M
EBT. Incl. Unusual Items $43.2M $44.4M $42.8M $17.8M $36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.4M $1.5M $3M $4.8M $10.1M
Net Income to Company $33.8M $42.9M $39.8M $13M --
 
Minority Interest in Earnings -- -- -- -- -$50K
Net Income to Common Excl Extra Items $33.8M $42.9M $39.8M $13M $26.5M
 
Basic EPS (Cont. Ops) $0.78 $0.98 $0.90 $0.29 $0.56
Diluted EPS (Cont. Ops) $0.75 $0.96 $0.88 $0.28 $0.55
Weighted Average Basic Share $43.3M $43.9M $44.4M $45.1M $45.8M
Weighted Average Diluted Share $45M $44.8M $45.3M $46M $46.2M
 
EBITDA -- -- -- -- --
EBIT $58.3M $76.3M $134M $129.8M $152.5M
 
Revenue (Reported) $120.2M $139.1M $220.9M $240.1M $263.8M
Operating Income (Reported) $44.5M $17.9M $43.8M $19.3M $38.4M
Operating Income (Adjusted) $58.3M $76.3M $134M $129.8M $152.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $458.5M $500.8M $749.4M $915.6M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $41.5M -$5.1M -$8.2M -$13.8M --
Operating Expenses -$191.7M -$105.9M -$82.4M -$115.6M -$105.1M
Operating Income $191.7M $105.9M $82.4M $115.6M $105.1M
 
Net Interest Expenses $5.5M $2.3M $2.8M $4.1M $6.8M
EBT. Incl. Unusual Items $175M $257.4M $66.1M $93.5M $94.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $52.8M $6.5M $9.8M $24.8M
Net Income to Company $166.4M $204.6M $59.5M $83.7M --
 
Minority Interest in Earnings -- -- -- -- -$197K
Net Income to Common Excl Extra Items $166.4M $204.6M $59.5M $83.7M $69.4M
 
Basic EPS (Cont. Ops) $3.89 $4.67 $1.34 $1.87 $1.50
Diluted EPS (Cont. Ops) $3.73 $4.55 $1.32 $1.84 $1.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $245.6M $338.2M $362.8M $511.8M $552.8M
 
Revenue (Reported) $458.5M $500.8M $749.4M $915.6M $1B
Operating Income (Reported) $191.7M $105.9M $82.4M $115.6M $105.1M
Operating Income (Adjusted) $245.6M $338.2M $362.8M $511.8M $552.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $351.3M $377.8M $593.4M $698.4M $765.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $41.3M -$5.3M -$654K $1.2M $754K
Operating Expenses -$170.9M -$61.1M -$71.5M -$83.5M -$87.9M
Operating Income $170.9M $61.1M $71.5M $83.5M $87.9M
 
Net Interest Expenses $3.9M $1.6M $2.5M $3.8M $5M
EBT. Incl. Unusual Items $163M $209.6M $65.3M $76M $80.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.2M $35.2M $7.6M $8.4M $21.4M
Net Income to Company $136.8M $174.4M $57.7M $67.6M $33.1M
 
Minority Interest in Earnings -- -- -- -- -$140K
Net Income to Common Excl Extra Items $136.8M $174.4M $57.7M $67.6M $59.5M
 
Basic EPS (Cont. Ops) $3.18 $3.98 $1.30 $1.50 $1.29
Diluted EPS (Cont. Ops) $3.04 $3.89 $1.28 $1.48 $1.28
Weighted Average Basic Share $129.2M $131.4M $132.9M $134.8M $136.8M
Weighted Average Diluted Share $134.8M $134.8M $135.1M $137.1M $137.8M
 
EBITDA -- -- -- -- --
EBIT $212.9M $275.9M $311.4M $397.4M $424.5M
 
Revenue (Reported) $351.3M $377.8M $593.4M $698.4M $765.2M
Operating Income (Reported) $170.9M $61.1M $71.5M $83.5M $87.9M
Operating Income (Adjusted) $212.9M $275.9M $311.4M $397.4M $424.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $297.2M $187.2M $280.2M $582.5M $608.8M
Short Term Investments $750.1M $906.1M $1B $1.1B $25.3M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $329M $240.1M $467.1M $652.8M $691.7M
 
Property Plant And Equipment $259.3M $240.2M $265.4M $260.7M $266.2M
Long-Term Investments $1.2B $1.1B $620.7M $460.6M $394.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.9B $8.2B $9.9B $11.3B $12.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.8B $195.8M $2.7B $695.8M $4.8B
 
Long-Term Debt $1.5B $319.9M $85.1M $26.5M $114.9M
Capital Leases -- -- -- -- --
Total Liabilities $7.3B $7.5B $9B $10.4B $11.9B
 
Common Stock $310.6M $312.3M $330.9M $344.6M $365.6M
Other Common Equity Adj $21.5M $1.9M -$92.3M -$84.7M -$82.3M
Common Equity $567.8M $715.1M $811M $902.7M $999M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.5M
Total Equity $567.9M $715.1M $811M $902.7M $1B
 
Total Liabilities and Equity $7.9B $8.2B $9.9B $11.3B $12.9B
Cash and Short Terms $1.1B $1.1B $1.3B $1.7B $634.4M
Total Debt $1.5B $319.9M $85.1M $26.5M $114.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $336.4M $335M $534.8M $666.6M $892.4M
Short Term Investments $861.4M $1B $1.1B $1.2B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $387M $447.8M $607.6M $753.6M $990.3M
 
Property Plant And Equipment $244.2M $260.3M $258M $267M $241.1M
Long-Term Investments $1B $541.9M $576.4M $360.2M $486.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.1B $9.3B $11B $12.6B $14.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6B $170.3M $239.5M $258.8M $494M
 
Long-Term Debt $39.6M $35.6M $25.8M $115.4M $105M
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $8.5B $10.1B $11.6B $13.5B
 
Common Stock $309.5M $325.6M $340.9M $361.9M $383.3M
Other Common Equity Adj $8.1M -$95.2M -$118.3M -$61.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.3M
Total Equity $689.4M $802.2M $850.4M $1B $1.2B
 
Total Liabilities and Equity $8.1B $9.3B $11B $12.6B $14.7B
Cash and Short Terms $1.2B $1.3B $1.6B $1.9B --
Total Debt $575M $35.6M $25.8M $115.4M $105M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.5M $167M $176.2M $73.9M $77.4M
Depreciation & Amoritzation $21.7M $21.4M $20.8M $21.3M $23.3M
Stock-Based Compensation $1.6M $1.4M $942K $272K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$273M -$119.7M $124.5M $177.2M $536.5M
 
Capital Expenditures $21M $3.1M $43.8M $46.8M $49.3M
Cash Acquisitions $895K -- -- -- --
Cash From Investing -$2.6B -$149.8M -$1.4B -$1.3B -$2.1B
 
Dividends Paid (Ex Special Dividend) $4.9M $5.2M $5.3M $5.3M $5.4M
Special Dividend Paid
Long-Term Debt Issued $1.8B $602.8M $62.1M $2.9B $99.7M
Long-Term Debt Repaid -$286M -$1.8B -$297.2M -$3B -$10.2M
Repurchase of Common Stock -- $953K -- -- --
Other Financing Activities -$49.2M -$19.2M -$5M -$6.7M -$4.4M
Cash From Financing $3B $155M $1.5B $1.3B $1.6B
 
Beginning Cash (CF) $221.4M $318.3M $203.8M $416.6M $582.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.9M -$114.6M $212.9M $165.9M $26.3M
Ending Cash (CF) $318.3M $203.8M $416.6M $582.5M $608.8M
 
Levered Free Cash Flow -$294M -$122.8M $80.7M $130.3M $487.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $33.8M $42.9M $39.8M $13M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $384K $261K $135K -- $5.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$30.1M -$13.6M $154.9M $191M -$234.6M
 
Capital Expenditures $432K $7.4M $8.3M $6.4M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $80.7M -$446.4M -$548.7M -$828.6M -$322.4M
 
Dividends Paid (Ex Special Dividend) $1.3M $1.3M $1.3M $1.4M $2.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29K $23K $17K $197K --
Long-Term Debt Repaid -$437.4M -$50.6M -$2.5M -$2.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$504K -$1.4M -$1.3M -$2.4M --
Cash From Financing -$142.4M $196.9M $120.4M $688.7M $786.7M
 
Beginning Cash (CF) $438.8M $632.2M $808.1M $615.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$91.8M -$228.8M -$273.4M $51.1M $229.7M
Ending Cash (CF) $347M $403.4M $534.8M $666.6M --
 
Levered Free Cash Flow -$30.5M -$21M $146.6M $184.6M -$236.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $166.4M $204.6M $59.5M $83.7M --
Depreciation & Amoritzation $21M $21.1M $21.1M $22M --
Stock-Based Compensation $1.4M $1.2M $328K -- $19.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$130M $127.7M $476M $536M $249.2M
 
Capital Expenditures $21.3M $37M $33.4M $66.9M $9.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.7M -$1.1B -$1.9B -$1.9B -$2B
 
Dividends Paid (Ex Special Dividend) $5.1M $5.3M $5.3M $5.4M $6.4M
Special Dividend Paid
Long-Term Debt Issued $614.8M $20.1M $3B $99.7M --
Long-Term Debt Repaid -$1.8B -$555.5M -$3B -$10.2M --
Repurchase of Common Stock -- $953K -- -- --
Other Financing Activities -$66.5M -$6.1M -$5.5M -$7.5M --
Cash From Financing -$131.1M $1B $1.6B $1.5B $2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$287.7M $56.3M $131.4M $131.8M $225.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$151.3M $90.7M $442.6M $469.1M $239.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $136.8M $174.4M $57.7M $67.6M $33.1M
Depreciation & Amoritzation $5.3M $5.4M $5.2M $5M $13.8M
Stock-Based Compensation $1.1M $886K $272K -- $19.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$149.1M $98.3M $449.8M $365.8M $78.6M
 
Capital Expenditures $1.7M $35.6M $25.2M $45.3M $5.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $63M -$903.2M -$1.4B -$1.5B -$1.4B
 
Dividends Paid (Ex Special Dividend) $3.9M $3.9M $4M $4M $5.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $594.8M $12.1M $2.9B $99.7M $84K
Long-Term Debt Repaid -$1.6B -$294.7M -$3B -$7.6M -$5.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$17.5M -$4.5M -$5M -$5.8M -$3.5M
Cash From Financing $114.9M $1B $1.1B $1.2B $1.6B
 
Beginning Cash (CF) $1.4B $1.3B $1.7B $1.8B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.7M $199.6M $118.1M $84M $283.6M
Ending Cash (CF) $1.4B $1.5B $1.8B $1.9B $1.4B
 
Levered Free Cash Flow -$150.8M $62.7M $424.6M $320.5M $73.1M

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