Financhill
Sell
32

ZIP Quote, Financials, Valuation and Earnings

Last price:
$4.26
Seasonality move :
-1.86%
Day range:
$4.21 - $4.52
52-week range:
$3.35 - $8.23
Dividend yield:
0%
P/E ratio:
336.50x
P/S ratio:
0.94x
P/B ratio:
41.89x
Volume:
1.1M
Avg. volume:
891.9K
1-year change:
-36.47%
Market cap:
$387.6M
Revenue:
$474M
EPS (TTM):
-$0.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $418.1M $741.1M $904.6M $645.7M $474M
Revenue Growth (YoY) -2.66% 77.25% 22.06% -28.62% -26.59%
 
Cost of Revenues $54.2M $79.6M $86.3M $72M $58.2M
Gross Profit $364M $661.5M $818.4M $573.7M $415.8M
Gross Profit Margin 87.05% 89.26% 90.46% 88.85% 87.71%
 
R&D Expenses $69.4M $110.5M $127.7M $133.1M $128.3M
Selling, General & Admin $230.1M $559.4M $593.4M $360.2M $287.8M
Other Inc / (Exp) $942K $29K $398K $577K -$699K
Operating Expenses $293.8M $669.9M $721.1M $486.7M $414.5M
Operating Income $70.1M -$8.4M $97.2M $87M $1.3M
 
Net Interest Expenses $1M $916K $28.5M $29.4M $29.6M
EBT. Incl. Unusual Items $64.3M -$9.3M $74.1M $70.6M -$6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21.7M -$12.9M $12.6M $21.5M $6.4M
Net Income to Company $86M $3.6M $61.5M $49.1M -$12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $63M $2M $61.5M $49.1M -$12.9M
 
Basic EPS (Cont. Ops) $0.60 $0.02 $0.54 $0.49 -$0.13
Diluted EPS (Cont. Ops) $0.60 $0.02 $0.51 $0.46 -$0.13
Weighted Average Basic Share $109.1M $118.2M $114.3M $100.7M $98.6M
Weighted Average Diluted Share $109.1M $118.2M $121.4M $105.8M $98.6M
 
EBITDA $85.6M $6.5M $107.9M $98.7M $13.6M
EBIT $70.1M -$8.4M $97.2M $87M $1.3M
 
Revenue (Reported) $418.1M $741.1M $904.6M $645.7M $474M
Operating Income (Reported) $70.1M -$8.4M $97.2M $87M $1.3M
Operating Income (Adjusted) $70.1M -$8.4M $97.2M $87M $1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $212.7M $227M $155.6M $117.1M $115M
Revenue Growth (YoY) 106.78% 6.72% -31.43% -24.77% -1.8%
 
Cost of Revenues $22.3M $21.8M $14.5M $12.4M $12.5M
Gross Profit $190.4M $205.1M $141.1M $104.7M $102.5M
Gross Profit Margin 89.53% 90.38% 90.66% 89.43% 89.12%
 
R&D Expenses $27.2M $33M $32.1M $33.7M $30.9M
Selling, General & Admin $145.3M $142.7M $76.3M $74.2M $76.6M
Other Inc / (Exp) -$154K $321K $4.7M $6.3M --
Operating Expenses $172.4M $175.7M $108.4M $107.9M $107.5M
Operating Income $18M $29.5M $32.7M -$3.2M -$5M
 
Net Interest Expenses $221K $7.4M $7.4M $7.5M $7.4M
EBT. Incl. Unusual Items $17.6M $22.4M $30M -$4.4M -$8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.5M $1.9M $5.9M -$1.8M $1.5M
Net Income to Company $22.1M $20.6M $24.1M -$2.6M -$9.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.1M $20.6M $24.1M -$2.6M -$9.8M
 
Basic EPS (Cont. Ops) $0.19 $0.18 $0.24 -$0.03 -$0.11
Diluted EPS (Cont. Ops) $0.19 $0.17 $0.23 -$0.03 -$0.11
Weighted Average Basic Share $116.4M $113.1M $99.8M $98.5M $86.3M
Weighted Average Diluted Share $116.4M $119.8M $104.7M $98.5M $86.3M
 
EBITDA $21.8M $33.4M $35.3M -$100K -$1.8M
EBIT $18M $29.5M $32.7M -$3.2M -$5M
 
Revenue (Reported) $212.7M $227M $155.6M $117.1M $115M
Operating Income (Reported) $18M $29.5M $32.7M -$3.2M -$5M
Operating Income (Adjusted) $18M $29.5M $32.7M -$3.2M -$5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $635.3M $914.3M $720.3M $498.9M $448.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74.7M $85M $71.9M $54.2M $49.8M
Gross Profit $560.6M $829.3M $648.4M $444.7M $398.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $99.1M $122M $143.2M $131M $126.1M
Selling, General & Admin $464.9M $613.1M $410.6M $292.4M $300.1M
Other Inc / (Exp) $270K $310K $14.8M $2.6M --
Operating Expenses $564M $735M $553.8M $418.5M $425.9M
Operating Income -$3.4M $94.3M $94.6M $26.2M -$27.4M
 
Net Interest Expenses $908K $21.4M $29.4M $29.5M $29.6M
EBT. Incl. Unusual Items -$4.1M $73.2M $85M $11.6M -$37.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39.4M $10.1M $22.1M $8M $5.4M
Net Income to Company $35.3M $63.1M $62.9M $3.6M -$43M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.9M $62.9M $62.9M $3.6M -$43M
 
Basic EPS (Cont. Ops) $0.30 $0.54 $0.61 $0.04 -$0.46
Diluted EPS (Cont. Ops) $0.28 $0.52 $0.58 $0.03 -$0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.3M $109.5M $107.8M $38.4M -$14.6M
EBIT -$3.4M $94.3M $94.6M $26.2M -$27.4M
 
Revenue (Reported) $635.3M $914.3M $720.3M $498.9M $448.3M
Operating Income (Reported) -$3.4M $94.3M $94.6M $26.2M -$27.4M
Operating Income (Adjusted) -$3.4M $94.3M $94.6M $26.2M -$27.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $521M $694.2M $509.8M $363M $337.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.8M $65.2M $50.8M $38.6M $36.1M
Gross Profit $461.2M $629M $459M $324.3M $301.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $82.1M $93.6M $109M $103.1M $96.2M
Selling, General & Admin $413M $466.6M $283.8M $216M $228.3M
Other Inc / (Exp) $51K $332K $14.7M $16.8M $5.4M
Operating Expenses $495M $560.2M $392.8M $319.1M $324.5M
Operating Income -$33.9M $68.8M $66.2M $5.3M -$23.4M
 
Net Interest Expenses $696K $21.2M $22M $22.2M $22.2M
EBT. Incl. Unusual Items -$34.5M $48M $58.8M -$116K -$31.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.1M $5.9M $15.4M $1.9M $1M
Net Income to Company -$17.4M $42.1M $43.5M -$2.1M -$32.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.8M $42.1M $43.5M -$2.1M -$32.2M
 
Basic EPS (Cont. Ops) -$0.19 $0.36 $0.43 -$0.02 -$0.35
Diluted EPS (Cont. Ops) -$0.20 $0.34 $0.41 -$0.02 -$0.35
Weighted Average Basic Share $338.8M $348.7M $304.3M $296.6M $274.9M
Weighted Average Diluted Share $354.6M $371M $320.1M $300.5M $274.9M
 
EBITDA -$22.8M $80.2M $76.7M $14.4M -$13.8M
EBIT -$33.9M $68.8M $66.2M $5.3M -$23.4M
 
Revenue (Reported) $521M $694.2M $509.8M $363M $337.3M
Operating Income (Reported) -$33.9M $68.8M $66.2M $5.3M -$23.4M
Operating Income (Adjusted) -$33.9M $68.8M $66.2M $5.3M -$23.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $114.5M $254.6M $570.4M $520.1M $505.9M
Short Term Investments -- -- $343M $237.1M $287.4M
Accounts Receivable, Net $21M $41.7M $44.4M $27.2M $23.5M
Inventory -- -- -- -- --
Prepaid Expenses $500K -- $2.6M $1.5M $2.2M
Other Current Assets -- $9.7M $12.6M $9.9M $10.1M
Total Current Assets $141M $306M $627.4M $557.2M $539.4M
 
Property Plant And Equipment $27.5M $27.2M $20.3M $15M $10.9M
Long-Term Investments -- -- -- -- --
Goodwill $1.7M $1.7M $1.7M $1.7M $8.5M
Other Intangibles $11.2M $13.7M $15.8M $18.6M $23.8M
Other Long-Term Assets $112K $3.3M $1M $758K $472K
Total Assets $222.5M $409.8M $714.6M $659.5M $664.1M
 
Accounts Payable $13.5M $24.9M $21.2M $11.8M $10.5M
Accrued Expenses $27M $48.3M $46.6M $36.7M $37.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $6.1M $5.4M $4.4M $2.8M
Other Current Liabilities $2.3M $2.5M $1.5M $1.2M $1.1M
Total Current Liabilities $71.5M $142.9M $129.7M $84.9M $81.6M
 
Long-Term Debt $50.5M $19.2M $554.6M $551.3M $549.9M
Capital Leases -- -- -- -- --
Total Liabilities $135.9M $174.9M $685.9M $651.1M $650.6M
 
Common Stock -- $1K $1K $1K $1K
Other Common Equity Adj -- -- -$373K $13K $56K
Common Equity -$50.3M $235M $28.6M $8.4M $13.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $86.6M $235M $28.6M $8.4M $13.4M
 
Total Liabilities and Equity $222.5M $409.8M $714.6M $659.5M $664.1M
Cash and Short Terms $114.5M $254.6M $570.4M $520.1M $505.9M
Total Debt $52.2M $19.2M $554.6M $551.3M $549.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $204.9M $669.7M $497M $497.6M $411M
Short Term Investments -- $186.7M $253.7M $272M --
Accounts Receivable, Net $43.5M $47.6M $33M $24.3M $24.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $11M $18M --
Total Current Assets $259.4M $728.7M $541M $539.9M $446.9M
 
Property Plant And Equipment $27.5M $21.7M $16.5M $12.1M $14.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.7M $1.7M $1.7M $8.5M --
Other Intangibles $12.8M $15.4M $18.2M $24.7M --
Other Long-Term Assets $1.2M $1M $823K $539K --
Total Assets $352.2M $818.4M $643.2M $652M $573.6M
 
Accounts Payable $32.5M $13.7M $8.6M $9M $11.4M
Accrued Expenses $48.4M $54.3M $31.5M $32.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.7M $5.7M $4.5M $3.7M --
Other Current Liabilities $132K $2.5M $14.1M $16K --
Total Current Liabilities $132.8M $127.6M $90.8M $73.5M $75.3M
 
Long-Term Debt $19.9M $555.7M $552.3M $550M $555.8M
Capital Leases -- -- -- -- --
Total Liabilities $156.1M $685.1M $655.2M $638.4M $649.7M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj -- -$146K -$127K $170K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $196M $133.3M -$11.9M $13.6M -$76.1M
 
Total Liabilities and Equity $352.2M $818.4M $643.2M $652M $573.6M
Cash and Short Terms $204.9M $669.7M $497M $497.6M $411M
Total Debt $25.5M $555.7M $552.3M $550M $555.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $86M $3.6M $61.5M $49.1M -$12.9M
Depreciation & Amoritzation $15.5M $14.9M $10.7M $11.6M $12.3M
Stock-Based Compensation $5.8M $107.3M $77M $84.2M $64.4M
Change in Accounts Receivable $1.3M -$22.4M -$6.7M $14.4M $3.7M
Change in Inventories -- -- -- -- --
Cash From Operations $88M $142.9M $128.8M $103.2M $45.7M
 
Capital Expenditures $7.4M $13.3M $10.5M $10.7M $9.5M
Cash Acquisitions -- -- -- -- $12M
Cash From Investing -$7.4M -$13.3M -$351.1M $106.7M -$62M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $51.5M -- $550M -- --
Long-Term Debt Repaid -$36.5M -- -$9.4M -- --
Repurchase of Common Stock $19M $2.8M $339.3M $147.6M $40.3M
Other Financing Activities -- -$6.5M -$19.2M -$17.4M -$13.6M
Cash From Financing -$1.6M $10.6M $195.1M -$154.3M -$48.4M
 
Beginning Cash (CF) $114.5M $254.6M $227.4M $283M $218.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $79M $140.1M -$27.2M $55.7M -$64.6M
Ending Cash (CF) $193.5M $394.7M $200.1M $338.7M $153.8M
 
Levered Free Cash Flow $80.6M $129.5M $118.3M $92.5M $36.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.1M $20.6M $24.1M -$2.6M -$9.8M
Depreciation & Amoritzation $3.8M $3.9M $517K $3.1M $3.2M
Stock-Based Compensation $22M $19.3M $19.1M $15M $11.1M
Change in Accounts Receivable -$7.8M $3.4M -$1.3M $3.2M $492K
Change in Inventories -- -- -- -- --
Cash From Operations $52.1M $29.3M $29.3M $9.3M $2.6M
 
Capital Expenditures $2.9M $4.2M $2.7M $2.1M $1.4M
Cash Acquisitions -- -- -- $12M --
Cash From Investing -$2.9M -$191M $4.8M -$31.7M $18.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $53.5M $28.3M $22.6M $10M
Other Financing Activities -- -$5.2M -$4.3M -$3M --
Cash From Financing $2.4M -$55.2M -$29.4M -$23.7M -$12.6M
 
Beginning Cash (CF) $204.9M $483M $243.3M $225.6M $211.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.5M -$216.9M $4.7M -$46.1M $8.4M
Ending Cash (CF) $256.4M $266M $248M $179.5M $220.2M
 
Levered Free Cash Flow $49.1M $25M $26.6M $7.2M $1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35.3M $63.1M $62.9M $3.6M -$43M
Depreciation & Amoritzation $15.2M $15.2M $7.7M $12.3M $12.8M
Stock-Based Compensation $88.8M $77.1M $77.8M $75.1M $53.5M
Change in Accounts Receivable -$24M -$6.8M $10.5M $8.5M -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $121.5M $137.4M $113.2M $67.7M $15.7M
 
Capital Expenditures $12.5M $10.7M $10.3M $10M $7.9M
Cash Acquisitions -- -- -- $12M --
Cash From Investing -$12.5M -$197.5M -$66.5M -$29.7M $72M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $550M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $21.8M $198.7M $279.7M $46M $96.8M
Other Financing Activities -- -$20M -$17.8M -$15M --
Cash From Financing -$6.4M $338.1M -$286.4M -$55.7M -$101.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $102.6M $278.1M -$239.6M -$17.7M -$13.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $109M $126.7M $102.9M $57.7M $7.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$17.4M $42.1M $43.5M -$2.1M -$32.2M
Depreciation & Amoritzation $11.1M $11.5M $8.5M $9.1M $9.6M
Stock-Based Compensation $87.6M $57.5M $58.3M $49.2M $38.3M
Change in Accounts Receivable -$23.8M -$8.2M $8.9M $3M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $89.8M $84.3M $68.8M $33.2M $3.2M
 
Capital Expenditures $11.2M $8.6M $8.3M $7.7M $6M
Cash Acquisitions -- -- -- $12M --
Cash From Investing -$11.2M -$195.3M $89.4M -$47.1M $86.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $550M -- -- --
Long-Term Debt Repaid -- -$9.4M -- -- --
Repurchase of Common Stock $2.8M $198.7M $139.2M $37.6M $94.1M
Other Financing Activities -$1.3M -$14.7M -$13.4M -$11.1M -$2.2M
Cash From Financing $11.7M $339.3M -$142.2M -$43.6M -$96.7M
 
Beginning Cash (CF) $493.3M $1.9B $696.5M $779.8M $636.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $90.3M $228.4M $16M -$57.4M -$6.6M
Ending Cash (CF) $583.6M $2.2B $712.5M $722.4M $629.7M
 
Levered Free Cash Flow $78.6M $75.8M $60.4M $25.6M -$2.8M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 23

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock