Financhill
Buy
90

PL Quote, Financials, Valuation and Earnings

Last price:
$20.33
Seasonality move :
-12.04%
Day range:
$20.11 - $20.93
52-week range:
$2.79 - $20.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
21.76x
P/B ratio:
18.23x
Volume:
3.8M
Avg. volume:
11.8M
1-year change:
390.82%
Market cap:
$6.4B
Revenue:
$244.4M
EPS (TTM):
-$0.43
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $113.2M $131.2M $191.3M $220.7M $244.4M
Revenue Growth (YoY) 18.21% 15.94% 45.76% 15.39% 10.72%
 
Cost of Revenues $87.4M $83M $97.2M $107.7M $103.3M
Gross Profit $25.8M $48.2M $94M $113M $141M
Gross Profit Margin 22.79% 36.75% 49.15% 51.18% 57.72%
 
R&D Expenses $43.8M $66.7M $110.9M $116.3M $96.7M
Selling, General & Admin $69.4M $109.6M $158.8M $166.4M $154.8M
Other Inc / (Exp) -$29.2M $1.8M $6.9M $14.6M -$14.9M
Operating Expenses $113.2M $176.3M $269.7M $282.7M $242.4M
Operating Income -$87.4M -$128.1M -$175.7M -$169.7M -$101.3M
 
Net Interest Expenses $9.4M $8.8M -- -- --
EBT. Incl. Unusual Items -$126M -$135M -$161.1M -$139.7M -$120.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $2.1M $847K $815K $2.5M
Net Income to Company -$127.1M -$137.1M -$162M -$140.5M -$123.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$127.1M -$137.1M -$162M -$140.5M -$123.2M
 
Basic EPS (Cont. Ops) -$2.95 -$0.52 -$0.61 -$0.50 -$0.42
Diluted EPS (Cont. Ops) -$2.95 -$0.52 -$0.61 -$0.50 -$0.42
Weighted Average Basic Share $43.1M $262.2M $267.1M $279.6M $292.1M
Weighted Average Diluted Share $43.1M $262.2M $267.1M $279.6M $292.1M
 
EBITDA -$25.2M -$83M -$132.3M -$122.1M -$55.7M
EBIT -$87.4M -$128.1M -$175.7M -$169.7M -$101.3M
 
Revenue (Reported) $113.2M $131.2M $191.3M $220.7M $244.4M
Operating Income (Reported) -$87.4M -$128.1M -$175.7M -$169.7M -$101.3M
Operating Income (Adjusted) -$87.4M -$128.1M -$175.7M -$169.7M -$101.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $31.7M $49.7M $55.4M $61.3M $81.3M
Revenue Growth (YoY) -0.8% 56.8% 11.42% 10.63% 32.63%
 
Cost of Revenues $20.8M $24.7M $29.4M $23.6M $34.7M
Gross Profit $10.9M $25M $26M $37.6M $46.6M
Gross Profit Margin 34.35% 50.25% 47% 61.45% 57.33%
 
R&D Expenses $15M $27.6M $33M $24.9M $27.2M
Selling, General & Admin $24.2M $40M $40.9M $34.9M $37.6M
Other Inc / (Exp) -$10.2M -$18K $6.8M $138K --
Operating Expenses $39.2M $67.6M $73.9M $59M $63.5M
Operating Income -$28.3M -$42.6M -$47.9M -$21.3M -$16.9M
 
Net Interest Expenses $2.6M -- -- -- $1M
EBT. Incl. Unusual Items -$41.1M -$39.8M -$37.6M -$20.1M -$58.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $394K $439K $355K $25K $784K
Net Income to Company -$41.5M -$40.2M -$38M -$20.1M -$59.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.5M -$40.2M -$38M -$20.1M -$59.2M
 
Basic EPS (Cont. Ops) -$0.88 -$0.15 -$0.13 -$0.07 -$0.19
Diluted EPS (Cont. Ops) -$0.88 -$0.15 -$0.13 -$0.07 -$0.19
Weighted Average Basic Share $47.1M $267.9M $284.2M $293.3M $309.2M
Weighted Average Diluted Share $47.1M $267.9M $284.2M $293.3M $309.2M
 
EBITDA -$17M -$31.8M -$34.2M -$11.2M -$7M
EBIT -$28.3M -$42.6M -$47.9M -$21.3M -$16.9M
 
Revenue (Reported) $31.7M $49.7M $55.4M $61.3M $81.3M
Operating Income (Reported) -$28.3M -$42.6M -$47.9M -$21.3M -$16.9M
Operating Income (Adjusted) -$28.3M -$42.6M -$47.9M -$21.3M -$16.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $124.2M $175.4M $214.8M $241.7M $282.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $81.3M $96.6M $105.3M $106.3M $118.8M
Gross Profit $43M $78.9M $109.5M $135.3M $163.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54.8M $106.2M $119.8M $102.1M $97.2M
Selling, General & Admin $53.7M $162.8M $168.3M $158.2M $144.6M
Other Inc / (Exp) -$11.8M $19M $16.3M $1.5M --
Operating Expenses $148.1M $269.1M $288M $252.2M $238.2M
Operating Income -$105.2M -$190.2M -$178.5M -$116.9M -$74.6M
 
Net Interest Expenses $10.4M $1M -- -- $1M
EBT. Incl. Unusual Items -$122.7M -$167.9M -$147.1M -$117.2M -$126.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $2.2M $1.2M $935K $3.3M
Net Income to Company -$123.8M -$170.1M -$148.3M -$118.1M -$129.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$123.8M -$170.1M -$148.3M -$118.1M -$129.6M
 
Basic EPS (Cont. Ops) -$2.64 -$0.64 -$0.54 -$0.41 -$0.43
Diluted EPS (Cont. Ops) -$2.64 -$0.64 -$0.54 -$0.41 -$0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$60.4M -$145M -$133.2M -$68.9M -$33.7M
EBIT -$105.2M -$190.2M -$178.5M -$116.9M -$74.6M
 
Revenue (Reported) $124.2M $175.4M $214.8M $241.7M $282.5M
Operating Income (Reported) -$105.2M -$190.2M -$178.5M -$116.9M -$74.6M
Operating Income (Adjusted) -$105.2M -$190.2M -$178.5M -$116.9M -$74.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $188.1M $138.3M $161.8M $182.8M $220.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $119.5M $73.3M $81.4M $80M $95.5M
Gross Profit $68.6M $64.9M $80.5M $102.8M $125.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $79M $79.1M $87.9M $73.7M $74.4M
Selling, General & Admin $72.9M $118.8M $128.4M $120.2M $110M
Other Inc / (Exp) -$11.8M $5.5M $14.9M $1.8M $9.2M
Operating Expenses $210.3M $197.9M $216.3M $185.8M $181.8M
Operating Income -$141.7M -$133M -$135.8M -$83M -$56.3M
 
Net Interest Expenses $15.5M -- -- -- $1M
EBT. Incl. Unusual Items -$180.7M -$123.2M -$109.2M -$86.7M -$92.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $907K $1.2M $1.4M $2.2M
Net Income to Company -$182.3M -$124.1M -$110.4M -$88M -$94.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$182.3M -$124.1M -$110.4M -$88M -$94.4M
 
Basic EPS (Cont. Ops) -$3.96 -$0.47 -$0.40 -$0.30 -$0.31
Diluted EPS (Cont. Ops) -$3.96 -$0.47 -$0.40 -$0.30 -$0.31
Weighted Average Basic Share $275.8M $800.1M $831.6M $872M $913.6M
Weighted Average Diluted Share $276.8M $800.1M $831.6M $872M $913.6M
 
EBITDA -$74M -$99M -$99.8M -$46.6M -$24.7M
EBIT -$141.7M -$133M -$135.8M -$83M -$56.3M
 
Revenue (Reported) $188.1M $138.3M $161.8M $182.8M $220.9M
Operating Income (Reported) -$141.7M -$133M -$135.8M -$83M -$56.3M
Operating Income (Adjusted) -$141.7M -$133M -$135.8M -$83M -$56.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $71.6M $491.1M $409.3M $307.3M $228.7M
Short Term Investments -- -- $226.9M $215M $104M
Accounts Receivable, Net $47.1M $44.4M $39M $43.3M $55.8M
Inventory -- -- -- -- --
Prepaid Expenses $5.1M $13.9M -- -- --
Other Current Assets -- $16.4M $27.4M $19.6M $17.7M
Total Current Assets $124.4M $550.1M $473.3M $367.9M $300.2M
 
Property Plant And Equipment $159.9M $133.3M $128.5M $135.8M $141.5M
Long-Term Investments $5M $5.7M $5.7M $10M $5.3M
Goodwill $88.4M $103.2M $112.7M $136.3M $136.3M
Other Intangibles $17.7M $25M $26.2M $47.4M $46.4M
Other Long-Term Assets $5.5M $8.5M $9.6M $12.4M $7.3M
Total Assets $399.3M $821.4M $752.7M $702M $633.8M
 
Accounts Payable $1.4M $2.9M $6.9M $2.6M $2.6M
Accrued Expenses $6.6M $17.1M $18.6M $19.7M $20M
Current Portion Of Long-Term Debt $8.2M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $4.9M $8M $9.2M
Other Current Liabilities $11.4M $16.1M $13.1M $16M $15.1M
Total Current Liabilities $108.8M $132M $122.3M $136.6M $142.1M
 
Long-Term Debt $155.6M -- $17.1M $17M $12.4M
Capital Leases -- -- -- -- --
Total Liabilities $291.8M $173.2M $176.6M $184M $192.5M
 
Common Stock $4K $27K $27K $28K $28K
Other Common Equity Adj $1.8M $2.1M $2.3M $1.6M -$1.1M
Common Equity $107.5M $648.2M $576.1M $518M $441.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $107.5M $648.2M $576.1M $518M $441.3M
 
Total Liabilities and Equity $399.3M $821.4M $752.7M $702M $633.8M
Cash and Short Terms $71.6M $491.1M $409.3M $307.3M $228.7M
Total Debt $155.6M -- $17.1M $17M $12.4M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $76K $425.8M $322.8M $248.7M $678.2M
Short Term Investments -- $226.2M $213.3M $103.3M --
Accounts Receivable, Net -- $29M $45.1M $38.9M $46.3M
Inventory -- -- -- -- --
Prepaid Expenses $475.2K -- -- -- --
Other Current Assets -- $26.3M $19.6M $14M --
Total Current Assets $551.2K $478.8M $385M $299.7M $752.5M
 
Property Plant And Equipment -- $131.2M $136.1M $137.7M $159M
Long-Term Investments $345.1M $5.2M $10.3M $4.4M $5.4M
Goodwill -- $103.2M $135.7M $137.4M --
Other Intangibles -- $23.6M $41.5M $47.5M --
Other Long-Term Assets -- $8.6M $12.7M $6.5M --
Total Assets $345.6M $747.2M $713.5M $630.8M $1.1B
 
Accounts Payable -- $2.6M $4.6M $3.6M $3.4M
Accrued Expenses -- $13.6M $15.1M $23.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.5M $7.5M $9.1M --
Other Current Liabilities -- $13.4M $17.1M $10.7M --
Total Current Liabilities $4.3M $109.9M $131.1M $129.1M $188.6M
 
Long-Term Debt -- $14M $17.3M $13.8M $453.4M
Capital Leases -- -- -- -- --
Total Liabilities $53.2M $153.1M $179.9M $166.2M $756.5M
 
Common Stock $345M $27K $28K $28K $28K
Other Common Equity Adj -- $943K -$242K $1.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $292.5M $594.2M $533.6M $464.6M $349.6M
 
Total Liabilities and Equity $345.6M $747.2M $713.5M $630.8M $1.1B
Cash and Short Terms $76K $425.8M $322.8M $248.7M $678.2M
Total Debt -- $14M $17.3M $13.8M $453.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$127.1M -$137.1M -$162M -$140.5M -$123.2M
Depreciation & Amoritzation $62.2M $45M $43.3M $47.6M $45.6M
Stock-Based Compensation $14M $42M $75.5M $57.1M $48.5M
Change in Accounts Receivable -$19.9M $3.3M $6.3M -$2.7M -$12M
Change in Inventories -- -- -- -- --
Cash From Operations -$4M -$42.2M -$73.9M -$50.7M -$14.4M
 
Capital Expenditures $30.1M $14.9M $12.8M $42.4M $54.4M
Cash Acquisitions -- $9.6M $3.8M $7.5M $1.1M
Cash From Investing -$30.8M -$25.1M -$242.3M -$33.6M $57.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $86M -- -- -- --
Long-Term Debt Repaid -$2.6M -$67M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $533.2M -$6.8M -$9M -$21.5M
Cash From Financing $83.9M $489.2M $7.9M -$1.6M -$15.5M
 
Beginning Cash (CF) $71.6M $491.1M $182.4M $92.2M $124.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.8M $420.3M -$308.7M -$85.9M $27.8M
Ending Cash (CF) $120M $909.8M -$126.7M $6.4M $152.2M
 
Levered Free Cash Flow -$34.2M -$57.1M -$86.7M -$93.1M -$68.8M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$41.5M -$40.2M -$38M -$20.1M -$59.2M
Depreciation & Amoritzation $11.3M $10.8M $13.6M $10.1M $9.9M
Stock-Based Compensation $4.6M $19.4M $12.6M $11.8M $13.5M
Change in Accounts Receivable $1.6M -$3.4M -$2.3M $5.5M $5M
Change in Inventories -- -- -- -- --
Cash From Operations -$12.7M -$30.3M -$22.9M $4.1M $28.6M
 
Capital Expenditures $2.8M $3M $8.6M $9.1M $27.9M
Cash Acquisitions -- -- $7.5M -- --
Cash From Investing -$3M -$34.3M $20.3M -$10.7M -$171M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -- -- -$7.8M --
Cash From Financing -$58K $2.3M -$1.9M -$10.2M $398.3M
 
Beginning Cash (CF) $76K $199.7M $109.4M $145.5M $444.3M
Foreign Exchange Rate Adjustment -$382K -$663K -$220K $108K $853K
Additions / Reductions -$16.1M -$62.9M -$4.8M -$16.7M $256.7M
Ending Cash (CF) -$16.4M $136M $104.4M $128.9M $701.8M
 
Levered Free Cash Flow -$15.5M -$33.3M -$31.5M -$5.1M $650K
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$123.8M -$170.1M -$148.3M -$118.1M -$129.6M
Depreciation & Amoritzation $44.8M $45.2M $45.4M $48M $40.9M
Stock-Based Compensation $19M $89.2M $60.3M $49M $51.5M
Change in Accounts Receivable $30.9M -$13.8M -$12.8M $6.7M -$10.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$49.8M -$80.3M -$58.7M -$14.9M $107.4M
 
Capital Expenditures $12.2M $16.9M $34.4M $51.5M $72.7M
Cash Acquisitions -- $9.6M -- $1.1M --
Cash From Investing -$12.8M -$253.4M -$28.8M $61.5M -$201.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$18.4M --
Cash From Financing $34.7M $476M $1.1M -$16.5M $387.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.5M $139.8M -$85.1M $30.2M $299.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$62M -$97.3M -$93.1M -$66.4M $34.7M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$182.3M -$124.1M -$110.4M -$88M -$94.4M
Depreciation & Amoritzation $67.7M $34M $36M $36.4M $31.6M
Stock-Based Compensation $25.2M $59.8M $44.6M $36.5M $39.5M
Change in Accounts Receivable $64.7M $15.2M -$3.9M $5.5M $7.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$42M -$59.1M -$43.9M -$8.1M $113.7M
 
Capital Expenditures $17.5M $10.7M $32.4M $41.4M $59.7M
Cash Acquisitions -- -- $7.5M $1.1M --
Cash From Investing -$18.4M -$237.5M -$24M $71M -$188.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.3M -$204K -$15K -$9.4M -$12.5M
Cash From Financing $39M $6.4M -$357K -$15.3M $388.1M
 
Beginning Cash (CF) $2.3M $946.6M $369M $418.8M $771.7M
Foreign Exchange Rate Adjustment -$1.6M -$1.8M -$65K $74K $6.5M
Additions / Reductions -$23M -$292M -$68.3M $47.7M $319.6M
Ending Cash (CF) -$22.3M $652.9M $300.7M $466.6M $1.1B
 
Levered Free Cash Flow -$59.5M -$69.9M -$76.2M -$49.5M $54M

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