Financhill
Buy
67

XYZ Quote, Financials, Valuation and Earnings

Last price:
$56.97
Seasonality move :
0.43%
Day range:
$53.88 - $55.71
52-week range:
$53.54 - $99.26
Dividend yield:
0%
P/E ratio:
12.26x
P/S ratio:
1.47x
P/B ratio:
1.63x
Volume:
9M
Avg. volume:
10M
1-year change:
-36.96%
Market cap:
$34.6B
Revenue:
$24.1B
EPS (TTM):
$4.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.5B $17.7B $17.5B $21.9B $24.1B
Revenue Growth (YoY) 101.5% 85.96% -0.73% 25.01% 10.06%
 
Cost of Revenues $6.8B $13.2B $11.5B $14.4B $15.2B
Gross Profit $2.7B $4.4B $6B $7.5B $8.9B
Gross Profit Margin 28.78% 25.03% 34.18% 34.25% 36.85%
 
R&D Expenses $885.7M $1.4B $2.1B $2.7B $2.9B
Selling, General & Admin $1.7B $2.6B $3.7B $4.2B $4.1B
Other Inc / (Exp) $114.1M -$229.6M -$501.8M -$458.2M -$320.1M
Operating Expenses $2.6B $4B $6B $7.1B $7.2B
Operating Income $158.9M $420.2M -$27.3M $381.8M $1.7B
 
Net Interest Expenses $56.9M $33.1M $36.2M -- $9.3M
EBT. Incl. Unusual Items $216M $157.5M -$565.3M -$29.1M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M -$1.4M -$12.3M -$8M -$1.5B
Net Income to Company $213.1M $158.8M -$553M -$21.1M $2.9B
 
Minority Interest in Earnings -- $7.5M $12.3M $30.9M $30.6M
Net Income to Common Excl Extra Items $213.1M $166.3M -$540.7M $9.8M $2.9B
 
Basic EPS (Cont. Ops) $0.48 $0.36 -$0.93 $0.02 $4.70
Diluted EPS (Cont. Ops) $0.44 $0.33 -$0.93 $0.02 $4.56
Weighted Average Basic Share $443.1M $458.4M $578.9M $608.9M $617M
Weighted Average Diluted Share $482.2M $501.8M $578.9M $614M $636.4M
 
EBITDA $357.1M $555M $313.2M $790.4M $2.1B
EBIT $272.9M $420.2M -$27.3M $381.8M $1.7B
 
Revenue (Reported) $9.5B $17.7B $17.5B $21.9B $24.1B
Operating Income (Reported) $158.9M $420.2M -$27.3M $381.8M $1.7B
Operating Income (Adjusted) $272.9M $420.2M -$27.3M $381.8M $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.2B $4.1B $4.7B $5.8B $6B
Revenue Growth (YoY) 140.51% 29.11% 14.03% 24.13% 4.5%
 
Cost of Revenues $2.4B $2.9B $3B $3.7B $3.7B
Gross Profit $803.7M $1.2B $1.7B $2B $2.3B
Gross Profit Margin 25.44% 28.98% 35.7% 35.09% 38.32%
 
R&D Expenses $254.5M $391.3M $604.5M $685.4M $769.7M
Selling, General & Admin $488M $783.6M $991.3M $1.3B $1.2B
Other Inc / (Exp) $255.2M -$63.9M -$139.8M -$41.6M $36.3M
Operating Expenses $742.5M $1.2B $1.6B $2B $2.1B
Operating Income $61.2M $2.5M $29.1M $45M $257.6M
 
Net Interest Expenses $18M $13M $1.5M -- $16.1M
EBT. Incl. Unusual Items $298.4M -$74.4M -$112.2M $22.1M $277.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $6.6M $5.4M -$59.9M -$1.6B
Net Income to Company $294M -$81M -$117.6M $82M $1.9B
 
Minority Interest in Earnings -- $4.2M $3.8M $20.3M $21.4M
Net Income to Common Excl Extra Items $294M -$76.8M -$113.8M $102.2M $1.9B
 
Basic EPS (Cont. Ops) $0.65 -$0.17 -$0.18 $0.17 $3.16
Diluted EPS (Cont. Ops) $0.59 -$0.17 -$0.18 $0.17 $3.06
Weighted Average Basic Share $452.9M $462.6M $599.1M $615.1M $617.5M
Weighted Average Diluted Share $609.1M $462.6M $599.1M $635.8M $639.3M
 
EBITDA $338.9M $207.3M $120M $150.3M $346.5M
EBIT $316.4M $168.3M $29.1M $45M $257.6M
 
Revenue (Reported) $3.2B $4.1B $4.7B $5.8B $6B
Operating Income (Reported) $61.2M $2.5M $29.1M $45M $257.6M
Operating Income (Adjusted) $316.4M $168.3M $29.1M $45M $257.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.5B $17.7B $17.5B $21.9B $24.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $13.2B $11.5B $14.4B $15.2B
Gross Profit $2.7B $4.4B $6B $7.5B $8.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $884.8M $1.4B $2.1B $2.7B $2.9B
Selling, General & Admin $1.7B $2.6B $3.7B $4.2B $4.1B
Other Inc / (Exp) $114.1M -$229.6M -$501.8M -$458.2M -$320.1M
Operating Expenses $2.6B $4B $6B $7.1B $7.2B
Operating Income $158.9M $420.2M -$27.3M $381.8M $1.7B
 
Net Interest Expenses $56.9M $33.1M $36.2M -- $9.3M
EBT. Incl. Unusual Items $216M $157.5M -$565.3M -$29.1M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M -$1.4M -$12.3M -$8M -$1.5B
Net Income to Company $213.1M $158.8M -$553M -$21.1M $2.9B
 
Minority Interest in Earnings -- $7.5M $12.3M $30.9M $30.6M
Net Income to Common Excl Extra Items $213.1M $166.3M -$540.7M $9.8M $2.9B
 
Basic EPS (Cont. Ops) $0.46 $0.37 -$0.94 $0.01 $4.71
Diluted EPS (Cont. Ops) $0.39 $0.31 -$0.94 $0.01 $4.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $357.1M $555M $313.2M $790.4M $2.1B
EBIT $272.9M $420.2M -$27.3M $381.8M $1.7B
 
Revenue (Reported) $9.5B $17.7B $17.5B $21.9B $24.1B
Operating Income (Reported) $158.9M $420.2M -$27.3M $381.8M $1.7B
Operating Income (Adjusted) $272.9M $420.2M -$27.3M $381.8M $1.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.7B $17.5B $21.9B $24.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.2B $11.5B $14.4B $15.2B --
Gross Profit $4.4B $6B $7.5B $8.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $2.1B $2.7B $2.9B --
Selling, General & Admin $2.6B $3.7B $4.2B $4.1B --
Other Inc / (Exp) -$229.6M -$501.8M -$458.2M -$320.1M --
Operating Expenses $4B $6B $7.1B $7.2B --
Operating Income $420.2M -$27.3M $381.8M $1.7B --
 
Net Interest Expenses $33.1M $36.2M -- $29.9M --
EBT. Incl. Unusual Items $157.5M -$565.3M -$29.1M $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M -$12.3M -$8M -$1.5B --
Net Income to Company $158.8M -$553M -$21.1M $2.9B --
 
Minority Interest in Earnings $7.5M $12.3M $30.9M $30.6M --
Net Income to Common Excl Extra Items $166.3M -$540.7M $9.8M $2.9B --
 
Basic EPS (Cont. Ops) $0.37 -$0.94 $0.01 $4.71 --
Diluted EPS (Cont. Ops) $0.31 -$0.94 $0.01 $4.56 --
Weighted Average Basic Share $1.8B $2.3B $2.4B $2.5B --
Weighted Average Diluted Share $2B $2.3B $2.5B $2.5B --
 
EBITDA $555M $313.2M $790.4M $2.1B --
EBIT $420.2M -$27.3M $381.8M $1.7B --
 
Revenue (Reported) $17.7B $17.5B $21.9B $24.1B --
Operating Income (Reported) $420.2M -$27.3M $381.8M $1.7B --
Operating Income (Adjusted) $420.2M -$27.3M $381.8M $1.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.2B $4.4B $7.7B $8.2B $12.3B
Short Term Investments $695.1M $3.7B $1.1B $1.2B $491.4M
Accounts Receivable, Net $1.1B $1.3B $4.4B $5.8B $3.7B
Inventory $61.1M $77.1M $97.7M $110.1M $105M
Prepaid Expenses $34.3M $63.3M $166.8M $100.8M $129.3M
Other Current Assets $66.8M $118.2M $588.2M $227M $324.2M
Total Current Assets $7.8B $10.5B $15.6B $17.8B $19.9B
 
Property Plant And Equipment $690.4M $731.5M $702.5M $540.8M $534.4M
Long-Term Investments $922.7M $1.8B $884.6M $796.3M $1.5B
Goodwill $316.7M $519.3M $12B $11.9B $11.4B
Other Intangibles $137.6M $257M $2B $1.8B $1.4B
Other Long-Term Assets $40.5M $139.6M $173.1M $184.9M $201.7M
Total Assets $9.9B $13.9B $31.4B $33B $36.8B
 
Accounts Payable $286.5M $336.8M $558.4M $142.6M $118M
Accrued Expenses $268.9M $508.2M $510.8M $655M $841.5M
Current Portion Of Long-Term Debt -- $455K $921.6M $753M $1.2B
Current Portion Of Capital Lease Obligations $52.7M $64M $66.9M $53.7M $52.9M
Other Current Liabilities -- -- $686.4M $316.4M $270.9M
Total Current Liabilities $4.1B $5.4B $8.4B $8.9B $8.5B
 
Long-Term Debt $2.6B $4.6B $5B $5B $6.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $10.6B $14.1B $14.3B $15.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $23.3M -$16.4M -$523.1M -$378.3M -$1B
Common Equity $2.7B $3.3B $17.2B $18.7B $21.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $40.7M $28.5M -$2.4M -$33M
Total Equity $2.7B $3.3B $17.3B $18.7B $21.2B
 
Total Liabilities and Equity $9.9B $13.9B $31.4B $33B $36.8B
Cash and Short Terms $5.9B $8.1B $8.8B $9.4B $12.7B
Total Debt $3.1B $5.1B $5.9B $5.7B $7.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.2B $4.4B $7.7B $8.2B $12.3B
Short Term Investments $695.1M $3.7B $1.1B $1.2B $491.4M
Accounts Receivable, Net $1.1B $1.3B $4.4B $5.8B $3.7B
Inventory $61.1M $77.1M $97.7M $110.1M $105M
Prepaid Expenses $34.3M $63.3M $166.8M $100.8M $129.3M
Other Current Assets $66.8M $118.2M $588.2M $227M $324.2M
Total Current Assets $7.8B $10.5B $15.6B $17.8B $19.9B
 
Property Plant And Equipment $690.4M $731.5M $702.5M $540.8M $534.4M
Long-Term Investments $922.7M $1.8B $884.6M $796.3M $1.5B
Goodwill $316.7M $519.3M $12B $11.9B $11.4B
Other Intangibles $137.6M $257M $2B $1.8B $1.4B
Other Long-Term Assets $40.5M $139.6M $173.1M $184.9M $201.7M
Total Assets $9.9B $13.9B $31.4B $33B $36.8B
 
Accounts Payable $286.5M $336.8M $558.4M $142.6M $118M
Accrued Expenses $268.9M $508.2M $510.8M $655M $841.5M
Current Portion Of Long-Term Debt -- $455K $921.6M $753M $1.2B
Current Portion Of Capital Lease Obligations $52.7M $64M $66.9M $53.7M $52.9M
Other Current Liabilities -- -- $686.4M $316.4M $270.9M
Total Current Liabilities $4.1B $5.4B $8.4B $8.9B $8.5B
 
Long-Term Debt $2.6B $4.6B $5B $5B $6.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $10.6B $14.1B $14.3B $15.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $23.3M -$16.4M -$523.1M -$378.3M -$1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $40.7M $28.5M -$2.4M -$33M
Total Equity $2.7B $3.3B $17.3B $18.7B $21.2B
 
Total Liabilities and Equity $9.9B $13.9B $31.4B $33B $36.8B
Cash and Short Terms $5.9B $8.1B $8.8B $9.4B $12.7B
Total Debt $3.1B $5.1B $5.9B $5.7B $7.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $213.1M $158.8M -$553M -$21.1M $2.9B
Depreciation & Amoritzation $84.2M $134.8M $340.5M $408.6M $376.1M
Stock-Based Compensation $397.8M $608M $1.1B $1.3B $1.3B
Change in Accounts Receivable -$547.5M -$346.2M -$1.5B -$1.1B $1.9B
Change in Inventories -- -- -- -- --
Cash From Operations $173.1M $847.8M $175.9M $101M $1.7B
 
Capital Expenditures $188.4M $304.3M $170.8M $151.2M $153.9M
Cash Acquisitions -$79.2M -$164M $539.5M -- --
Cash From Investing -$606.6M -$1.3B $1.2B $683.2M $650M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6B $2.7B $1.6B $1.4B $3.3B
Long-Term Debt Repaid -- -$648.1M -$1.9B -$1.6B -$1.3B
Repurchase of Common Stock -- -- -- -$156.8M -$1.2B
Other Financing Activities $702M $520M $339M -$4.7M $1B
Cash From Financing $3.7B $2.7B $97.6M -$240.1M $2B
 
Beginning Cash (CF) $1.5B $4.8B $7B $8.4B $9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B $2.2B $1.5B $544M $4.3B
Ending Cash (CF) $4.8B $7B $8.4B $9B $13.2B
 
Levered Free Cash Flow -$15.3M $543.5M $5.1M -$50.2M $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $294M -$81M -$117.6M $82M $1.9B
Depreciation & Amoritzation $22.5M $39.1M $90.9M $105.3M $88.9M
Stock-Based Compensation $113.7M $178M $276.5M $331.6M $316.9M
Change in Accounts Receivable -$207.5M -$8.3M -$705.6M $409.9M $370.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$87.8M $194.4M $45.4M -$797.9M $13.8M
 
Capital Expenditures $102M $36.3M $49.1M $51.7M $27M
Cash Acquisitions -$50M -- -- -- --
Cash From Investing -$74.9M -$54.3M -$279.6M $278.2M -$323.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -$3K $909.4M $823.1M $849.4M
Long-Term Debt Repaid -- -$228.1M -$95M -$150.4M -$275.6M
Repurchase of Common Stock -- -- -- -$156.8M -$183.2M
Other Financing Activities $1B $228.3M $132.1M $224.6M $250.3M
Cash From Financing $2.3B $42M $979M $800.4M $707.6M
 
Beginning Cash (CF) $2.2B $6.8B $7.6B $8.7B $12.9B
Foreign Exchange Rate Adjustment $12.2M $7.2M $56.6M $57.6M -$102.1M
Additions / Reductions $2.2B $182.1M $744.8M $280.7M $398.2M
Ending Cash (CF) $4.8B $7B $8.4B $9B $13.2B
 
Levered Free Cash Flow -$189.8M $158.1M -$3.7M -$849.6M -$13.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $213.1M $158.8M -$553M -$21.1M $2.9B
Depreciation & Amoritzation $84.2M $134.8M $340.5M $408.6M $376.1M
Stock-Based Compensation $397.8M $608M $1.1B $1.3B $1.3B
Change in Accounts Receivable -$547.5M -$346.2M -$1.5B -$1.1B $1.9B
Change in Inventories -- -- -- -- --
Cash From Operations $173.1M $847.8M $175.9M $101M $1.7B
 
Capital Expenditures $188.4M $304.3M $170.8M $151.2M $153.9M
Cash Acquisitions -$79.2M -$164M $539.5M -- --
Cash From Investing -$606.6M -$1.3B $1.2B $683.2M $650M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6B $2.7B $1.6B $1.4B $3.3B
Long-Term Debt Repaid -- -$648.1M -$1.9B -$1.6B -$1.3B
Repurchase of Common Stock -- -- -- -$156.8M -$1.2B
Other Financing Activities $702M $520M $339M -$4.7M $1B
Cash From Financing $3.7B $2.7B $97.6M -$240.1M $2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B $2.2B $1.5B $544M $4.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.3M $543.5M $5.1M -$50.2M $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $158.8M -$553M -$21.1M $2.9B --
Depreciation & Amoritzation $134.8M $340.5M $408.6M $376.1M --
Stock-Based Compensation $608M $1.1B $1.3B $1.3B --
Change in Accounts Receivable -$346.2M -$1.5B -$1.1B $1.9B --
Change in Inventories -- -- -- -- --
Cash From Operations $847.8M $175.9M $101M $1.7B --
 
Capital Expenditures $304.3M $170.8M $151.2M $153.9M --
Cash Acquisitions -$164M $539.5M -- -- --
Cash From Investing -$1.3B $1.2B $683.2M $650M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.7B $1.6B $1.4B $3.3B --
Long-Term Debt Repaid -$648.1M -$1.9B -$1.6B -$1.3B --
Repurchase of Common Stock -- -- -$156.8M -$1.2B --
Other Financing Activities $520M $339M -$4.7M $1B --
Cash From Financing $2.7B $97.6M -$240.1M $2B --
 
Beginning Cash (CF) $24.3B $29.1B $35.2B $44.5B --
Foreign Exchange Rate Adjustment -$7.1M -$38.4M $29.2M -$88.5M --
Additions / Reductions $2.2B $1.5B $544M $4.3B --
Ending Cash (CF) $26.5B $30.6B $35.7B $48.7B --
 
Levered Free Cash Flow $543.5M $5.1M -$50.2M $1.6B --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 1.82% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.48% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.55% over the past day.

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

Show me the best stock