Financhill
Sell
43

YOU Quote, Financials, Valuation and Earnings

Last price:
$26.92
Seasonality move :
-5.34%
Day range:
$26.45 - $27.32
52-week range:
$16.05 - $38.88
Dividend yield:
1.54%
P/E ratio:
31.34x
P/S ratio:
3.39x
P/B ratio:
19.83x
Volume:
934.7K
Avg. volume:
1.8M
1-year change:
24.94%
Market cap:
$2.6B
Revenue:
$613.6M
EPS (TTM):
$0.86
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $192.3M $230.8M $254M $437.4M $613.6M
Revenue Growth (YoY) -- 20.03% 10.03% 72.25% 40.27%
 
Cost of Revenues $92.3M $73.7M $104.9M $161.1M $231.5M
Gross Profit $100M $157.1M $149M $276.4M $382.1M
Gross Profit Margin 51.99% 68.06% 58.68% 63.18% 62.28%
 
R&D Expenses $21.2M $32M $47.5M $66.8M $74.4M
Selling, General & Admin $127.6M $134.5M $204.1M $319.9M $265.9M
Other Inc / (Exp) -- $9M $344K $5M $1.5M
Operating Expenses $156.1M $176M $264M $405.4M $362M
Operating Income -$56.2M -$18.9M -$114.9M -$129.1M $20.1M
 
Net Interest Expenses -- -- $349K -- --
EBT. Incl. Unusual Items -$54.2M -$9.3M -$114.9M -$117.5M $50.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $16K $233K -$2.1M $724K
Net Income to Company -$54.2M -$9.3M -$115.2M -$115.4M $49.9M
 
Minority Interest in Earnings -- -- $79.1M $49.9M -$21.8M
Net Income to Common Excl Extra Items -$54.2M -$9.3M -$36.1M -$65.6M $28.1M
 
Basic EPS (Cont. Ops) -$0.95 -$0.16 -$0.48 -$0.80 $0.31
Diluted EPS (Cont. Ops) -$0.95 -$0.16 -$0.48 -$0.80 $0.31
Weighted Average Basic Share $57.4M $57.4M $75.5M $81.1M $89.7M
Weighted Average Diluted Share $57.4M $57.4M $75.5M $81.1M $90.7M
 
EBITDA -$48.8M -$9.5M -$102.6M -$110.3M $41.8M
EBIT -$56.2M -$18.9M -$114.9M -$129.1M $20.1M
 
Revenue (Reported) $192.3M $230.8M $254M $437.4M $613.6M
Operating Income (Reported) -$56.2M -$18.9M -$114.9M -$129.1M $20.1M
Operating Income (Adjusted) -$56.2M -$18.9M -$114.9M -$129.1M $20.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $56.4M $67.6M $115.9M $160.4M $198.4M
Revenue Growth (YoY) -- 19.84% 71.58% 38.36% 23.72%
 
Cost of Revenues $16M $28.1M $41.7M $58.2M $73.4M
Gross Profit $40.3M $39.5M $74.3M $102.2M $125M
Gross Profit Margin 71.53% 58.47% 64.06% 63.7% 63%
 
R&D Expenses $6.3M $13.3M $16.5M $11.8M $17.4M
Selling, General & Admin $21M $54.8M $118.9M $65.8M $65.5M
Other Inc / (Exp) $477K -$11K -$2M $661K $436K
Operating Expenses $29.6M $72.1M $140M $82.9M $89.9M
Operating Income $10.7M -$32.6M -$65.7M $19.3M $35.1M
 
Net Interest Expenses $12K $120K -- -- --
EBT. Incl. Unusual Items $11.1M -$32.7M -$66.1M $27.6M $42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K $60K -$536K $754K $4.8M
Net Income to Company $11.1M -$32.8M -$65.6M $26.9M $38M
 
Minority Interest in Earnings -- $15.9M $28.8M -$11.5M -$14.6M
Net Income to Common Excl Extra Items $11.1M -$16.9M -$36.8M $15.3M $23.5M
 
Basic EPS (Cont. Ops) $0.19 -$0.23 -$0.44 $0.17 $0.25
Diluted EPS (Cont. Ops) $0.19 -$0.23 -$0.44 $0.17 $0.25
Weighted Average Basic Share $57.4M $73.3M $83.4M $90.1M $93.6M
Weighted Average Diluted Share $57.4M $73.3M $83.4M $90.9M $95.2M
 
EBITDA $13.5M -$28.6M -$61.2M $24.5M $42.1M
EBIT $11.2M -$32.6M -$65.7M $19.3M $35.1M
 
Revenue (Reported) $56.4M $67.6M $115.9M $160.4M $198.4M
Operating Income (Reported) $10.7M -$32.6M -$65.7M $19.3M $35.1M
Operating Income (Adjusted) $11.2M -$32.6M -$65.7M $19.3M $35.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $226.4M $389.8M $570.9M $735.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $88.6M $147.2M $213M $269.4M
Gross Profit -- $137.8M $242.6M $357.9M $465.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $42M $60.6M $76.5M $73.3M
Selling, General & Admin -- $167.6M $294.2M $288M $261.9M
Other Inc / (Exp) $477K $8.5M -$1.5M $8.4M $1.2M
Operating Expenses -- $221.3M $371.2M $385.4M $361M
Operating Income -- -$83.4M -$128.6M -$27.6M $104.8M
 
Net Interest Expenses -- $378K -- -- --
EBT. Incl. Unusual Items -- -$75.3M -$128.3M $7M $139M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $279K -$425K -$835K $7M
Net Income to Company -- -$75.6M -$127.8M $7.9M $132M
 
Minority Interest in Earnings -- $52M $56.4M -$5.1M -$51.6M
Net Income to Common Excl Extra Items -- -$23.6M -$71.4M $2.8M $80.4M
 
Basic EPS (Cont. Ops) -- -$0.29 -$0.88 $0.02 $0.86
Diluted EPS (Cont. Ops) -- -$0.29 -$0.88 $0.02 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$71.8M -$112.2M -$6.6M $130.5M
EBIT -- -$83.4M -$128.6M -$27.6M $104.8M
 
Revenue (Reported) -- $226.4M $389.8M $570.9M $735.2M
Operating Income (Reported) -- -$83.4M -$128.6M -$27.6M $104.8M
Operating Income (Adjusted) -- -$83.4M -$128.6M -$27.6M $104.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $177.6M $173.3M $309.2M $442.6M $564.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.2M $72.1M $114.4M $166.4M $204.2M
Gross Profit $120.4M $101.2M $194.8M $276.3M $360M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.4M $33.3M $46.4M $56M $54.9M
Selling, General & Admin $109M $142.1M $232.2M $200.4M $196.4M
Other Inc / (Exp) $477K -$11K -$1.8M $1.6M $1.3M
Operating Expenses $139.3M $184.6M $291.8M $271.8M $270.9M
Operating Income -$18.9M -$83.4M -$97.1M $4.4M $89.1M
 
Net Interest Expenses $12K $333K -- -- --
EBT. Incl. Unusual Items -$17.8M -$83.7M -$97.1M $27.5M $115.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14K $277K -$381K $846K $7.1M
Net Income to Company -$17.8M -$84M -$96.7M $26.6M $108.7M
 
Minority Interest in Earnings -- $52M $42.4M -$12.5M -$42.3M
Net Income to Common Excl Extra Items -$17.8M -$32M -$54.2M $14.1M $66.4M
 
Basic EPS (Cont. Ops) -$0.11 -$0.44 -$0.66 $0.15 $0.71
Diluted EPS (Cont. Ops) -$0.11 -$0.44 -$0.66 $0.15 $0.71
Weighted Average Basic Share $188.2M $204.3M $240.6M $270.2M $278.3M
Weighted Average Diluted Share $188.2M $204.3M $240.6M $271.8M $281.2M
 
EBITDA -$11.5M -$74.2M -$83.8M $19.9M $108.6M
EBIT -$18.4M -$83.4M -$97.1M $4.4M $89.1M
 
Revenue (Reported) $177.6M $173.3M $309.2M $442.6M $564.2M
Operating Income (Reported) -$18.9M -$83.4M -$97.1M $4.4M $89.1M
Operating Income (Adjusted) -$18.4M -$83.4M -$97.1M $4.4M $89.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $213.9M $116.2M $280.1M $38.9M $57.9M
Short Term Investments $33.4M $37.8M $335.2M $665.8M $665.2M
Accounts Receivable, Net $1.1M $912K $5.3M $1.2M $526K
Inventory -- -- -- -- --
Prepaid Expenses $10.2M $13.8M $19.5M $30.6M $37.7M
Other Current Assets $3M $2.9M $12.9M $5.1M $8.8M
Total Current Assets $261.5M $171.6M $653.1M $741.6M $770M
 
Property Plant And Equipment $26.9M $35.2M $44.5M $181.8M $178.5M
Long-Term Investments $459K $459K $459K $459K $6.5M
Goodwill -- -- $59.8M $58.8M $62.8M
Other Intangibles $1.2M $1.6M $22.9M $22.3M $20.8M
Other Long-Term Assets $23.2M $23.2M $31.7M $32.3M $6.2M
Total Assets $318.9M $232.3M $812.8M $1B $1B
 
Accounts Payable $7.1M $8.5M $8.8M $8M $11.8M
Accrued Expenses $10.6M $8.7M $49.1M $83.7M $139.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $5M $5.7M
Other Current Liabilities $16.9M $17.7M -- -- --
Total Current Liabilities $163.6M $146.1M $264.6M $397.5M $552M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $167M $149.9M $273.3M $526.6M $675.8M
 
Common Stock $435.2M $569.3M $1K $1K $1K
Other Common Equity Adj $3K $27K -$103K -$1.5M $2.1M
Common Equity $151.9M $82.4M $277.6M $291.1M $233.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $261.9M $219.9M $135.9M
Total Equity $151.9M $82.4M $539.5M $510.9M $369.2M
 
Total Liabilities and Equity $318.9M $232.3M $812.8M $1B $1B
Cash and Short Terms $247.3M $154M $615.3M $704.7M $723.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $337.8M $329.1M $63.5M $32.9M
Short Term Investments -- $335.5M $342.3M $673M $511.8M
Accounts Receivable, Net -- $3.9M $2.1M $736K $639K
Inventory -- -- -- -- --
Prepaid Expenses -- $20.6M $28.8M $34.8M $40.4M
Other Current Assets -- $2.8M $4.2M $9M $10M
Total Current Assets -- $700.6M $706.5M $781M $595.7M
 
Property Plant And Equipment -- $45.9M $74.1M $183.2M $168.8M
Long-Term Investments -- $459K $459K $6.5M $7M
Goodwill -- -- $58.8M $62.8M $62.8M
Other Intangibles -- $2.3M $23M $21.7M $16.9M
Other Long-Term Assets -- $23.8M $31.7M $6.5M $7.1M
Total Assets -- $773.2M $894.8M $1.1B $858.6M
 
Accounts Payable -- $10M $8.8M $14.1M $10.9M
Accrued Expenses -- $31.5M $55.4M $91.4M $104.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.2M $5.6M $6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $214.8M $340.6M $478.3M $557.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $218.2M $364.5M $603.6M $677.5M
 
Common Stock -- $1K $1K $1K $1K
Other Common Equity Adj -- -$48K -$1.8M -$494K $1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $268.7M $238.7M $182.5M $52.1M
Total Equity -- $555M $530.3M $458.4M $181M
 
Total Liabilities and Equity -- $773.2M $894.8M $1.1B $858.6M
Cash and Short Terms -- $673.2M $671.4M $736.6M $544.7M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$54.2M -$9.3M -$115.2M -$115.4M $49.9M
Depreciation & Amoritzation $7.3M $9.4M $12.4M $18.8M $21.6M
Stock-Based Compensation $14.7M $3.4M $36.5M $138.5M $37.3M
Change in Accounts Receivable -$401K $201K -$4.2M $4.2M $643K
Change in Inventories -- -- -- -- --
Cash From Operations $16.6M -$12.3M $69.7M $168.3M $225M
 
Capital Expenditures $15.2M $16.9M $29M $31.9M $26.1M
Cash Acquisitions -- -- -$75.8M -- -$3.8M
Cash From Investing -$25.8M -$21.6M -$403.2M -$359.6M -$15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$38.1M -$125.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$12.1M -$210.3M -$11.7M -$5.2M -$69.7M
Other Financing Activities -- -$652K -$4.8M -$5.6M -$21.1M
Cash From Financing $180.4M -$63M $503.4M -$48.9M -$216M
 
Beginning Cash (CF) $64.9M $236.1M $139.1M $309.1M $68.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $171.2M -$97M $169.9M -$240.2M -$6.5M
Ending Cash (CF) $236.1M $139.1M $309.1M $68.9M $62.4M
 
Levered Free Cash Flow $1.4M -$29.3M $40.7M $136.4M $198.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.5M -$31.2M -$18.8M $23.3M --
Depreciation & Amoritzation $2.5M $3.2M $5.6M $6.2M --
Stock-Based Compensation $638K $15.9M $40M $2.2M --
Change in Accounts Receivable -$532K -$1.2M $933K $210K --
Change in Inventories -- -- -- -- --
Cash From Operations $16.1M $31.7M $79.3M $94.1M --
 
Capital Expenditures $7.3M $6.2M $8.5M $4.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.4M -$82.7M -$327.7M $11.9M --
 
Dividends Paid (Ex Special Dividend) -- $4.1M -$38.1M -$96.4M --
Special Dividend Paid -- -- $250K $550K --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$29K -- -$297K -$13.5M --
Other Financing Activities -- -$4.1M -$2.7M -$2.1M --
Cash From Financing $34M -$643K -$41.1M -$112.1M --
 
Beginning Cash (CF) $96.4M $360.6M $358.4M $68.6M --
Foreign Exchange Rate Adjustment -- $133K $22K -$81K --
Additions / Reductions $42.7M -$51.6M -$289.5M -$6.1M --
Ending Cash (CF) $139.1M $309.1M $68.9M $62.4M --
 
Levered Free Cash Flow $8.8M $25.5M $70.8M $90M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$75.6M -$127.8M $7.9M $132M
Depreciation & Amoritzation -- $11.7M $16.4M $21M $25.7M
Stock-Based Compensation $2.8M $21.3M $114.4M $75.1M $29.2M
Change in Accounts Receivable -- -$3.5M $2M $1.4M $97K
Change in Inventories -- -- -- -- --
Cash From Operations -- $54.1M $120.8M $210.2M $253.2M
 
Capital Expenditures $9.6M $30.1M $29.6M $30.5M $13.8M
Cash Acquisitions -- -- -- -$3.8M --
Cash From Investing -- -$327.9M -$114.6M -$355.1M $159.8M
 
Dividends Paid (Ex Special Dividend) -- -$4.1M $4.1M -$66.9M -$172.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$11.8M -$4.9M -$56.4M -$238.7M
Other Financing Activities -- -- -- -$21.8M -$34M
Cash From Financing -- $538M -$8.4M -$145M -$445.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $264.3M -$2.2M -$289.9M -$32.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $24M $91.1M $179.7M $239.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.3M -$115.2M -$115.4M $49.9M $108.7M
Depreciation & Amoritzation $9.4M $12.4M $18.8M $21.6M $19.5M
Stock-Based Compensation $3.4M $36.5M $138.5M $37.3M $27M
Change in Accounts Receivable $201K -$4.2M $4.2M $643K -$113K
Change in Inventories -- -- -- -- --
Cash From Operations -$12.3M $69.7M $168.3M $225M $159.1M
 
Capital Expenditures $16.9M $29M $31.9M $26.1M $9.6M
Cash Acquisitions -- -- -- -$3.8M --
Cash From Investing -$21.6M -$403.2M -$359.6M -$15.5M $148M
 
Dividends Paid (Ex Special Dividend) -- -- -$38.1M -$125.2M -$76.2M
Special Dividend Paid -- -- $250K $750K $320K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$210.3M -$11.7M -$5.2M -$69.7M -$225.2M
Other Financing Activities -$652K -$4.8M -$5.6M -$21.1M -$31.9M
Cash From Financing -$63M $503.4M -$48.9M -$216M -$333.2M
 
Beginning Cash (CF) $503.5M $889.6M $1.4B $272.8M $172.8M
Foreign Exchange Rate Adjustment -- $133K -$85K -$1K $37K
Additions / Reductions -$97M $169.9M -$240.2M -$6.5M -$26.1M
Ending Cash (CF) $406.5M $1.1B $1.1B $266.3M $146.7M
 
Levered Free Cash Flow -$29.3M $40.7M $136.4M $198.9M $149.5M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 8

Pro-Dex [PDEX] is down 10.89% over the past day.

Sell
49
ALCO alert for Jan 8

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock