Financhill
Sell
15

W Quote, Financials, Valuation and Earnings

Last price:
$73.74
Seasonality move :
25.59%
Day range:
$73.40 - $75.97
52-week range:
$20.41 - $119.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.78x
P/B ratio:
--
Volume:
2.6M
Avg. volume:
4.4M
1-year change:
120.39%
Market cap:
$9.8B
Revenue:
$12.5B
EPS (TTM):
-$2.43
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.7B $12.2B $12B $11.9B $12.5B
Revenue Growth (YoY) -3.09% -10.87% -1.76% -1.27% 5.11%
 
Cost of Revenues $9.8B $8.8B $8.3B $8.3B $8.7B
Gross Profit $3.9B $3.4B $3.7B $3.6B $3.8B
Gross Profit Margin 28.41% 27.96% 30.55% 30.16% 30.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4.7B $4.4B $3.9B $3.7B
Other Inc / (Exp) -$16M $22M $22M -$108M --
Operating Expenses $4B $4.7B $4.4B $3.9B $3.7B
Operating Income -$82M -$1.3B -$734M -$345M $93M
 
Net Interest Expenses $32M $27M $17M $29M $119M
EBT. Incl. Unusual Items -$130M -$1.3B -$729M -$482M -$304M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $12M $9M $10M $9M
Net Income to Company -$131M -$1.3B -$738M -$492M -$313M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$131M -$1.3B -$738M -$492M -$313M
 
Basic EPS (Cont. Ops) -$1.26 -$12.56 -$6.47 -$4.00 -$2.45
Diluted EPS (Cont. Ops) -$1.26 -$12.56 -$6.47 -$4.00 -$2.45
Weighted Average Basic Share $104M $106M $114M $123M $128M
Weighted Average Diluted Share $104M $106M $114M $123M $128M
 
EBITDA $240M -$943M -$317M $42M $398M
EBIT -$82M -$1.3B -$734M -$345M $93M
 
Revenue (Reported) $13.7B $12.2B $12B $11.9B $12.5B
Operating Income (Reported) -$82M -$1.3B -$734M -$345M $93M
Operating Income (Adjusted) -$82M -$1.3B -$734M -$345M $93M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.3B $3.1B $3.1B $3.1B $3.3B
Revenue Growth (YoY) -11.41% -4.64% 0.42% 0.23% 6.92%
 
Cost of Revenues $2.4B $2.2B $2.2B $2.2B $2.3B
Gross Profit $881M $893M $944M $941M $1B
Gross Profit Margin 27.09% 28.8% 30.32% 30.15% 30.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.1B $1B $941M
Other Inc / (Exp) -$3M -$3M $3M -$30M --
Operating Expenses $1.1B $1.2B $1.1B $1B $941M
Operating Income -$196M -$331M -$172M -$82M $69M
 
Net Interest Expenses $8M $8M $2M $14M $36M
EBT. Incl. Unusual Items -$207M -$342M -$171M -$126M -$114M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5M $9M $3M $2M $2M
Net Income to Company -$201.6M -$351M -$174M -$128M -$116M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$202M -$351M -$174M -$128M -$116M
 
Basic EPS (Cont. Ops) -$1.92 -$3.25 -$1.47 -$1.02 -$0.89
Diluted EPS (Cont. Ops) -$1.92 -$3.25 -$1.47 -$1.02 -$0.89
Weighted Average Basic Share $105M $108M $118M $125M $130M
Weighted Average Diluted Share $105M $108M $118M $125M $130M
 
EBITDA -$114.2M -$230M -$67M $8M $140M
EBIT -$196M -$331M -$172M -$82M $69M
 
Revenue (Reported) $3.3B $3.1B $3.1B $3.1B $3.3B
Operating Income (Reported) -$196M -$331M -$172M -$82M $69M
Operating Income (Adjusted) -$196M -$331M -$172M -$82M $69M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.7B $12.2B $12B $11.9B $12.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1B $9B $8.6B $8.5B $8.9B
Gross Profit $3.7B $3.2B $3.4B $3.4B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4.7B $4.4B $3.9B $3.7B
Other Inc / (Exp) -$16M $22M $22M -$108M --
Operating Expenses $3.7B $4.5B $4.1B $3.7B $3.4B
Operating Income -$82M -$1.3B -$734M -$345M $93M
 
Net Interest Expenses $31.6M $27M $17M $29M $119M
EBT. Incl. Unusual Items -$130.5M -$1.3B -$729M -$482M -$304M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $833K $12M $9M $10M $9M
Net Income to Company -$131M -$1.3B -$738M -$492M -$313M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$131.4M -$1.3B -$738M -$492M -$313M
 
Basic EPS (Cont. Ops) -$1.24 -$12.56 -$6.52 -$4.04 -$2.43
Diluted EPS (Cont. Ops) -$1.38 -$12.56 -$6.52 -$4.04 -$2.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $240M -$943M -$317M $42M $398M
EBIT -$82M -$1.3B -$734M -$345M $93M
 
Revenue (Reported) $13.7B $12.2B $12B $11.9B $12.5B
Operating Income (Reported) -$82M -$1.3B -$734M -$345M $93M
Operating Income (Adjusted) -$82M -$1.3B -$734M -$345M $93M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $12.2B $12B $11.9B $12.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $8.6B $8.5B $8.9B --
Gross Profit $3.2B $3.4B $3.4B $3.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.7B $4.4B $3.9B $3.7B --
Other Inc / (Exp) $22M $22M -$108M -$44M --
Operating Expenses $4.5B $4.1B $3.7B $3.4B --
Operating Income -$1.3B -$734M -$345M $93M --
 
Net Interest Expenses $27M $17M $29M $119M --
EBT. Incl. Unusual Items -$1.3B -$729M -$482M -$304M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $9M $10M $9M --
Net Income to Company -$1.3B -$738M -$492M -$313M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3B -$738M -$492M -$313M --
 
Basic EPS (Cont. Ops) -$12.56 -$6.52 -$4.04 -$2.43 --
Diluted EPS (Cont. Ops) -$12.56 -$6.52 -$4.04 -$2.43 --
Weighted Average Basic Share $424M $456M $490M $515M --
Weighted Average Diluted Share $424M $456M $490M $516M --
 
EBITDA -$943M -$317M $42M $398M --
EBIT -$1.3B -$734M -$345M $93M --
 
Revenue (Reported) $12.2B $12B $11.9B $12.5B --
Operating Income (Reported) -$1.3B -$734M -$345M $93M --
Operating Income (Adjusted) -$1.3B -$734M -$345M $93M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.4B $1.3B $1.4B $1.4B $1.5B
Short Term Investments $693M $228M $29M $56M --
Accounts Receivable, Net $226M $272M $140M $155M $132M
Inventory $69M $90M $75M $76M $71M
Prepaid Expenses $93M $95M $81M $66M $66M
Other Current Assets $33M $33M $35M $41M --
Total Current Assets $2.9B $1.8B $1.8B $1.8B $2B
 
Property Plant And Equipment $1.5B $1.6B $1.6B $1.5B $1.4B
Long-Term Investments $3M $11M $14M $15M $20M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11M $8M $23M $26M --
Total Assets $4.6B $3.6B $3.5B $3.5B $3.4B
 
Accounts Payable $1.2B $1.2B $1.2B $1.2B $1.2B
Accrued Expenses $261M $215M $222M $204M --
Current Portion Of Long-Term Debt -- -- $117M $236M --
Current Portion Of Capital Lease Obligations $110M $125M $133M $174M --
Other Current Liabilities $83M $150M $137M $149M --
Total Current Liabilities $2.2B $2.1B $2.2B $2.4B $2.1B
 
Long-Term Debt $3.9B $4B $4B $3.8B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $6.1B $6.2B $6.2B $6.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$7M -$7M -$5M $4M --
Common Equity -$1.6B -$2.6B -$2.7B -$2.8B -$2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.6B -$2.6B -$2.7B -$2.8B -$2.8B
 
Total Liabilities and Equity $4.6B $3.6B $3.5B $3.5B $3.4B
Cash and Short Terms $2.4B $1.3B $1.4B $1.4B $1.5B
Total Debt $3.9B $4B $4B $3.8B $4.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.4B $1.3B $1.4B $1.4B $1.5B
Short Term Investments $693M $228M $29M $56M --
Accounts Receivable, Net $226M $272M $140M $155M $132M
Inventory $69M $90M $75M $76M $71M
Prepaid Expenses $93M $95M $81M $66M $66M
Other Current Assets $33M $33M $35M $41M --
Total Current Assets $2.9B $1.8B $1.8B $1.8B $2B
 
Property Plant And Equipment $1.5B $1.6B $1.6B $1.5B $1.4B
Long-Term Investments $3M $11M $14M $15M $20M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11M $8M $23M $26M --
Total Assets $4.6B $3.6B $3.5B $3.5B $3.4B
 
Accounts Payable $1.2B $1.2B $1.2B $1.2B $1.2B
Accrued Expenses $261M $215M $222M $204M --
Current Portion Of Long-Term Debt -- -- $117M $236M --
Current Portion Of Capital Lease Obligations $110M $125M $133M $174M --
Other Current Liabilities $83M $150M $137M $149M --
Total Current Liabilities $2.2B $2.1B $2.2B $2.4B $2.1B
 
Long-Term Debt $3.9B $4B $4B $3.8B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $6.1B $6.2B $6.2B $6.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$7M -$7M -$5M $4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.6B -$2.6B -$2.7B -$2.8B -$2.8B
 
Total Liabilities and Equity $4.6B $3.6B $3.5B $3.5B $3.4B
Cash and Short Terms $2.4B $1.3B $1.4B $1.4B $1.5B
Total Debt $3.9B $4B $4B $3.8B $4.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$131M -$1.3B -$738M -$492M -$313M
Depreciation & Amoritzation $322M $371M $417M $387M $305M
Stock-Based Compensation $344M $513M $605M $395M $335M
Change in Accounts Receivable -$118M -$48M $132M -$35M $29M
Change in Inventories -$17M -$21M $16M -$2M $6M
Cash From Operations $410M -$674M $349M $317M $534M
 
Capital Expenditures $280M $458M $351M $234M $205M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$515M $1M -$152M -$262M -$219M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $678M $678M $786M --
Long-Term Debt Repaid -- -$507M -$514M -$858M --
Repurchase of Common Stock $300M $75M -- -- --
Other Financing Activities -$3M -$80M -$87M $3M --
Cash From Financing -$303M $16M $77M -$69M -$129M
 
Beginning Cash (CF) $1.7B $1.1B $1.3B $1.3B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$424M -$656M $276M -$6M $156M
Ending Cash (CF) $1.3B $395M $1.6B $1.3B $1.6B
 
Levered Free Cash Flow $130M -$1.1B -$2M $83M $329M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$201.6M -$351M -$174M -$128M -$116M
Depreciation & Amoritzation $81.8M $101M $105M $90M $71M
Stock-Based Compensation $106.9M $158M $158M $86M $83M
Change in Accounts Receivable -$60.4M $65M -$8M -$1M -$4M
Change in Inventories -$2.2M $14M $5M $5M -$1M
Cash From Operations $88.8M $98M $158M $162M $202M
 
Capital Expenditures $73.8M $117M $96M $60M $57M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$240.4M $212M -$122M -$84M -$69M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $786M --
Long-Term Debt Repaid -- -- -- -$858M --
Repurchase of Common Stock -$208K -- -- -- --
Other Financing Activities -$1M -- -- -- --
Cash From Financing -$344K -- -- -$72M $174M
 
Beginning Cash (CF) $1.7B $1.1B $1.3B $1.3B $1.5B
Foreign Exchange Rate Adjustment -$7.5M $9M -$1M $14M -$2M
Additions / Reductions -$159.4M $319M $35M $20M $305M
Ending Cash (CF) $1.5B $1.4B $1.4B $1.4B $1.8B
 
Levered Free Cash Flow $15M -$19M $62M $102M $145M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$131M -$1.3B -$738M -$492M -$313M
Depreciation & Amoritzation $322M $371M $417M $387M $305M
Stock-Based Compensation $344M $513M $605M $395M $335M
Change in Accounts Receivable -$118M -$48M $132M -$35M $29M
Change in Inventories -$17M -$21M $16M -$2M $6M
Cash From Operations $410M -$674M $349M $317M $534M
 
Capital Expenditures $280M $458M $351M $234M $205M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$515M $1M -$152M -$262M -$219M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $786M --
Long-Term Debt Repaid -- -- -- -$858M --
Repurchase of Common Stock $300M $75M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$303M $16M $77M -$69M -$129M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$424M -$656M $276M -$6M $156M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $130M -$1.1B -$2M $83M $329M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$1.3B -$738M -$492M -$313M --
Depreciation & Amoritzation $371M $417M $387M $305M --
Stock-Based Compensation $513M $605M $395M $335M --
Change in Accounts Receivable -$48M $132M -$35M $29M --
Change in Inventories -$21M $16M -$2M $6M --
Cash From Operations -$674M $349M $317M $534M --
 
Capital Expenditures $458M $351M $234M $205M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1M -$152M -$262M -$219M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $678M $678M $786M $691M --
Long-Term Debt Repaid -$507M -$514M -$858M -$551M --
Repurchase of Common Stock $75M -- -- -- --
Other Financing Activities -$80M -$87M $3M -- --
Cash From Financing $16M $77M -$69M -$129M --
 
Beginning Cash (CF) $4.1B $4.8B $5B $5.3B --
Foreign Exchange Rate Adjustment $1M $2M $8M -$30M --
Additions / Reductions -$656M $276M -$6M $156M --
Ending Cash (CF) $3.4B $5.1B $5B $5.4B --
 
Levered Free Cash Flow -$1.1B -$2M $83M $329M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 38x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Buy
52
PZZA alert for Mar 12

Papa John's International, Inc. [PZZA] is down 7.08% over the past day.

Buy
53
NBIS alert for Mar 12

Nebius Group NV [NBIS] is down 3.56% over the past day.

Buy
88
NBTX alert for Mar 12

Nanobiotix SA [NBTX] is down 4.42% over the past day.

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

Show me the best stock