Financhill
Sell
35

S Quote, Financials, Valuation and Earnings

Last price:
$22.43
Seasonality move :
-6.59%
Day range:
$21.55 - $22.48
52-week range:
$14.33 - $30.76
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.03x
P/B ratio:
4.40x
Volume:
11.4M
Avg. volume:
5.7M
1-year change:
-15.36%
Market cap:
$7.2B
Revenue:
$621.2M
EPS (TTM):
-$0.94
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $46.5M $93.1M $204.8M $422.2M $621.2M
Revenue Growth (YoY) -- 100.23% 120.08% 106.14% 47.13%
 
Cost of Revenues $18.3M $39.3M $81.7M $144.2M $179.3M
Gross Profit $28.1M $53.7M $123.1M $278M $441.9M
Gross Profit Margin 60.56% 57.73% 60.12% 65.85% 71.14%
 
R&D Expenses $36.7M $62.4M $136.3M $207M $218.2M
Selling, General & Admin $66.4M $106.8M $254.1M $473.6M $595.4M
Other Inc / (Exp) -$217K -$424K -$2.3M -$1.3M -$5.8M
Operating Expenses $103.1M $169.2M $390.4M $680.6M $813.6M
Operating Income -$75M -$115.5M -$267.2M -$402.6M -$371.7M
 
Net Interest Expenses $1.1M $1.2M $585K -- --
EBT. Incl. Unusual Items -$76.3M -$117.1M -$270.1M -$384.3M -$332.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $237K $460K $1M -$5.6M $5.9M
Net Income to Company -$76.6M -$117.6M -$271.1M -$378.7M -$338.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$76.6M -$117.6M -$271.1M -$378.7M -$338.7M
 
Basic EPS (Cont. Ops) -$0.36 -$0.55 -$1.56 -$1.36 -$1.15
Diluted EPS (Cont. Ops) -$0.36 -$0.55 -$1.56 -$1.36 -$1.15
Weighted Average Basic Share $215.2M $215.2M $174.1M $277.8M $294.9M
Weighted Average Diluted Share $215.2M $215.2M $174.1M $277.8M $294.9M
 
EBITDA -$72.5M -$112.9M -$261.4M -$352.7M -$292.7M
EBIT -$74.3M -$115.7M -$269.3M -$382.5M -$331.6M
 
Revenue (Reported) $46.5M $93.1M $204.8M $422.2M $621.2M
Operating Income (Reported) -$75M -$115.5M -$267.2M -$402.6M -$371.7M
Operating Income (Adjusted) -$74.3M -$115.7M -$269.3M -$382.5M -$331.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $24.6M $56M $115.3M $164.2M $210.6M
Revenue Growth (YoY) -- 128.11% 105.87% 42.35% 28.32%
 
Cost of Revenues $10.3M $20.4M $41M $43.8M $53.3M
Gross Profit $14.2M $35.7M $74.3M $120.4M $157.4M
Gross Profit Margin 57.89% 63.66% 64.44% 73.34% 74.72%
 
R&D Expenses $14.9M $34.8M $52.2M $52.3M $70.5M
Selling, General & Admin $29M $68.3M $126.1M $149.5M $176.1M
Other Inc / (Exp) -$111K -$1.1M -$781K $531K -$378K
Operating Expenses $43.9M $103M $178.4M $201.8M $246.5M
Operating Income -$29.7M -$67.4M -$104.1M -$81.4M -$89.1M
 
Net Interest Expenses $302K -- -- -- --
EBT. Incl. Unusual Items -$30.1M -$68.3M -$98.3M -$69M -$76.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57K $262K $599K $1.3M $1.5M
Net Income to Company -$30.2M -$68.6M -$98.9M -$70.3M -$78.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.2M -$68.6M -$98.9M -$70.3M -$78.4M
 
Basic EPS (Cont. Ops) -$0.14 -$0.26 -$0.35 -$0.24 -$0.25
Diluted EPS (Cont. Ops) -$0.14 -$0.26 -$0.35 -$0.24 -$0.25
Weighted Average Basic Share $215.2M $263M $280.6M $296.7M $317M
Weighted Average Diluted Share $215.2M $263M $280.6M $296.7M $317M
 
EBITDA -$29.1M -$66.1M -$88.3M -$59.1M -$66.1M
EBIT -$29.8M -$68.3M -$97.6M -$69M -$76.8M
 
Revenue (Reported) $24.6M $56M $115.3M $164.2M $210.6M
Operating Income (Reported) -$29.7M -$67.4M -$104.1M -$81.4M -$89.1M
Operating Income (Adjusted) -$29.8M -$68.3M -$97.6M -$69M -$76.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue -- $169M $361.7M $573.1M $770.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $71.3M $128.7M $170.8M $202.4M
Gross Profit -- $97.8M $233.1M $402.3M $567.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $113.8M $195.7M $215.6M $248.8M
Selling, General & Admin -- $217.1M $411M $579.6M $646.9M
Other Inc / (Exp) -$122K -$2.3M -$904K -$3.3M -$4M
Operating Expenses -- $331M $606.7M $795.2M $895.7M
Operating Income -- -$233.2M -$373.6M -$392.9M -$327.9M
 
Net Interest Expenses $883K $929K -- -- --
EBT. Incl. Unusual Items -- -$236.4M -$364.2M -$354.2M -$282.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $797K -$7.5M $6.2M $7.2M
Net Income to Company -- -$237.2M -$356.7M -$360.4M -$289.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$237.2M -$356.7M -$360.4M -$289.6M
 
Basic EPS (Cont. Ops) -- -$1.25 -$1.30 -$1.25 -$0.94
Diluted EPS (Cont. Ops) -- -$1.25 -$1.30 -$1.25 -$0.94
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$228.7M -$340.8M -$314.2M -$240.1M
EBIT -- -$235.3M -$363M -$352.4M -$282.3M
 
Revenue (Reported) -- $169M $361.7M $573.1M $770.1M
Operating Income (Reported) -- -$233.2M -$373.6M -$392.9M -$327.9M
Operating Income (Adjusted) -- -$235.3M -$363M -$352.4M -$282.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $63.2M $139.2M $296.1M $447M $595.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.5M $57.4M $104.4M $131M $154.1M
Gross Profit $37.7M $81.7M $191.7M $316M $441.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.3M $93.6M $153.1M $161.7M $192.4M
Selling, General & Admin $73.9M $184.2M $341.1M $447.1M $498.6M
Other Inc / (Exp) -$122K -$2M -$645K -$2.7M -$838K
Operating Expenses $116.2M $277.9M $494.2M $608.8M $690.9M
Operating Income -$78.5M -$196.1M -$302.5M -$292.9M -$249.1M
 
Net Interest Expenses $883K $738K -- -- --
EBT. Incl. Unusual Items -$79.5M -$198.8M -$292.9M -$262.9M -$212.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $251K $588K -$7.9M $3.9M $5.2M
Net Income to Company -$79.7M -$199.4M -$285M -$266.7M -$217.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.7M -$199.4M -$285M -$266.7M -$217.7M
 
Basic EPS (Cont. Ops) -$0.37 -$1.08 -$1.03 -$0.92 -$0.70
Diluted EPS (Cont. Ops) -$0.37 -$1.08 -$1.03 -$0.92 -$0.70
Weighted Average Basic Share $645.5M $637M $827.6M $878.1M $939.2M
Weighted Average Diluted Share $645.5M $637M $827.6M $878.1M $939.2M
 
EBITDA -$76.4M -$192.2M -$271.6M -$233.1M -$180.5M
EBIT -$78.4M -$198M -$291.7M -$261.6M -$212.3M
 
Revenue (Reported) $63.2M $139.2M $296.1M $447M $595.9M
Operating Income (Reported) -$78.5M -$196.1M -$302.5M -$292.9M -$249.1M
Operating Income (Adjusted) -$78.4M -$198M -$291.7M -$261.6M -$212.3M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $45.4M $395.5M $1.7B $137.9M $256.7M
Short Term Investments $340K $364K $374K $485.6M $669.3M
Accounts Receivable, Net $31M $39.3M $101.5M $151.5M $214.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.6M $14.2M $18.9M $101.8M $102.9M
Total Current Assets $88.7M $464.1M $1.8B $914.7M $1.3B
 
Property Plant And Equipment $8.3M $31.4M $48.8M $62.3M $67.3M
Long-Term Investments -- -- $6M $535.4M $204.8M
Goodwill -- -- $108.2M $540.3M $549.4M
Other Intangibles $263K $470K $15.8M $145.1M $122.9M
Other Long-Term Assets $2.3M $2.7M $4.7M $5.5M $8M
Total Assets $112.5M $520.6M $2B $2.3B $2.3B
 
Accounts Payable $4.6M $11.8M $9.9M $11.2M $6.8M
Accrued Expenses $14.3M $23.8M $83.8M $155M $179M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.6M $4.6M $3.9M $4.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $71.7M $128.9M $281.3M $473.3M $590.1M
 
Long-Term Debt $19.6M $19.6M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $336.7M $841.1M $391.4M $602.2M $727.4M
 
Common Stock $1K $2K $27K $29K $30K
Other Common Equity Adj -$201K $165K $454K -$6.4M -$1.6M
Common Equity -$224.2M -$320.5M $1.7B $1.7B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$224.2M -$320.5M $1.7B $1.7B $1.6B
 
Total Liabilities and Equity $112.5M $520.6M $2B $2.3B $2.3B
Cash and Short Terms $45.7M $395.8M $1.7B $623.5M $926M
Total Debt $19.6M $19.6M -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents -- $1.7B $210.5M $127.3M $235.7M
Short Term Investments -- $378K $490.8M $670.6M $424.5M
Accounts Receivable, Net -- $68.9M $119.4M $133.8M $164.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $18.3M $98.2M $91.8M $105.9M
Total Current Assets -- $1.8B $952.5M $1.1B $991M
 
Property Plant And Equipment -- $48M $60.6M $67M $84.7M
Long-Term Investments -- -- $456.7M $325.2M $463.5M
Goodwill -- $108.2M $540.3M $540.3M $629.6M
Other Intangibles -- $16.4M $152.3M $127.2M $113.7M
Other Long-Term Assets -- $5.4M $5M $6.7M $7.1M
Total Assets -- $2B $2.2B $2.2B $2.4B
 
Accounts Payable -- $7.5M $6.6M $13.8M $9.7M
Accrued Expenses -- $53.9M $138.7M $152.6M $192.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $4.4M $4M $4.4M $5.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $205.2M $404.8M $498.8M $607.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $302M $532.5M $615M $727.5M
 
Common Stock -- $17K $28K $30K $32K
Other Common Equity Adj -- $455K -$10.4M -$7.3M $2.6M
Common Equity -- -- -- -- --
Total Preferred Equity $266.8M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.7B $1.7B $1.6B $1.6B
 
Total Liabilities and Equity -- $2B $2.2B $2.2B $2.4B
Cash and Short Terms -- $1.7B $701.3M $798M $660.3M
Total Debt -- -- -- -- --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$76.6M -$117.6M -$271.1M -$378.7M -$338.7M
Depreciation & Amoritzation $1.9M $2.8M $7.9M $29.7M $38.9M
Stock-Based Compensation $4.3M $15.9M $87.9M $164.5M $216.9M
Change in Accounts Receivable -$19M -$8.3M -$59.1M -$44.4M -$61.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$44.4M -$66.6M -$95.6M -$193.3M -$68.4M
 
Capital Expenditures $2.9M $6.3M $10.3M $18.8M $18.8M
Cash Acquisitions -- -- -$3.4M -$281M -$13.6M
Cash From Investing -$3.2M -$6.3M -$19.7M -$1.3B $140.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $19.9M -- -- --
Long-Term Debt Repaid -- -$20M -$20M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$7.4M -$186K --
Cash From Financing $52.8M $424M $1.4B $36.3M $47.5M
 
Beginning Cash (CF) $42.5M $47.7M $399.1M $1.7B $202.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.2M $351.1M $1.3B -$1.5B $119.7M
Ending Cash (CF) $47.7M $399.1M $1.7B $202.4M $322.1M
 
Levered Free Cash Flow -$47.3M -$72.8M -$105.9M -$212.1M -$87.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$30.2M -$68.6M -$98.9M -$70.3M -$78.4M
Depreciation & Amoritzation $728K $2.2M $9.3M $9.9M $10.7M
Stock-Based Compensation $4.6M $27.4M $45.7M $54.9M $70.2M
Change in Accounts Receivable -$4.4M -$16M -$13.2M -$9.1M -$9.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$17.8M -$17.2M -$59.7M -$22.2M -$7.2M
 
Capital Expenditures $2.1M $4M $5M $7.4M $5.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1M -$4M -$2.9M $12.9M $29.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.3M -- -- --
Cash From Financing $268.9M $454K $2.9M $3.5M $10.1M
 
Beginning Cash (CF) $173.7M $1.7B $334.3M $197.4M $272.4M
Foreign Exchange Rate Adjustment -$26K -- -- -- --
Additions / Reductions $249M -$20.7M -$59.7M -$5.9M $32.6M
Ending Cash (CF) $422.6M $1.7B $274.6M $191.6M $305M
 
Levered Free Cash Flow -$19.9M -$21.2M -$64.8M -$29.6M -$12.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -- -$237.2M -$356.7M -$360.4M -$289.6M
Depreciation & Amoritzation -- $6.7M $22.1M $38.2M $42.2M
Stock-Based Compensation $9.8M $68.3M $144M $209.5M $247M
Change in Accounts Receivable -- -$38.9M -$45.5M -$12.9M -$30.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$113.3M -$176.8M -$84.3M $30.9M
 
Capital Expenditures $3.9M $10.8M $17.1M $17.7M $26.1M
Cash Acquisitions -- -$3.4M -$281M -- -$75.1M
Cash From Investing -- -$14.3M -$1.3B -$39.1M $27.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$186K -- --
Cash From Financing -- $1.4B $37.1M $40.3M $55.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.2B -$1.4B -$83.1M $113.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$124.1M -$193.9M -$102M $4.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$79.7M -$199.4M -$285M -$266.7M -$217.7M
Depreciation & Amoritzation $2M $5.9M $20.1M $28.5M $31.8M
Stock-Based Compensation $9.8M $62.2M $118.3M $163.3M $193.4M
Change in Accounts Receivable $4.3M -$26.3M -$12.7M $18.8M $50M
Change in Inventories -- -- -- -- --
Cash From Operations -$43.3M -$90M -$171.2M -$62.2M $37.1M
 
Capital Expenditures $3.9M $8.5M $15.4M $14.2M $21.6M
Cash Acquisitions -- -$3.4M -$281M -- -$61.6M
Cash From Investing -$3.9M -$12M -$1.2B $27.6M -$85.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.9M -- -- -- --
Long-Term Debt Repaid -$20M -$20M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$7.4M -$186K -- --
Cash From Financing $422.2M $1.4B $19.8M $23.8M $31.7M
 
Beginning Cash (CF) $409.5M $2.5B $2.8B $615M $858.8M
Foreign Exchange Rate Adjustment -$18K $1.1M -- -- --
Additions / Reductions $374.9M $1.3B -$1.4B -$10.8M -$17.1M
Ending Cash (CF) $784.4M $3.7B $1.4B $604.2M $841.7M
 
Levered Free Cash Flow -$47.2M -$98.5M -$186.6M -$76.4M $15.5M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock