Financhill
Sell
40

TRIP Quote, Financials, Valuation and Earnings

Last price:
$14.04
Seasonality move :
-1.9%
Day range:
$13.39 - $14.25
52-week range:
$12.93 - $28.64
Dividend yield:
0%
P/E ratio:
708.50x
P/S ratio:
1.10x
P/B ratio:
2.11x
Volume:
2.5M
Avg. volume:
3.1M
1-year change:
-49.01%
Market cap:
$2B
Revenue:
$1.8B
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $604M $902M $1.5B $1.8B $1.8B
Revenue Growth (YoY) -61.28% 49.34% 65.41% 19.84% 2.63%
 
Cost of Revenues $55M $74M $78M $119M $131M
Gross Profit $549M $828M $1.4B $1.7B $1.7B
Gross Profit Margin 90.89% 91.8% 94.77% 93.35% 92.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $489M $636M $1.2B $1.4B $1.4B
Other Inc / (Exp) -$52M -$10M -$5M -$26M -$28M
Operating Expenses $834M $959M $1.3B $1.5B $1.6B
Operating Income -$285M -$131M $101M $148M $113M
 
Net Interest Expenses $32M $44M $29M -- --
EBT. Incl. Unusual Items -$369M -$185M $67M $125M $87M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$80M -$37M $47M $115M $82M
Net Income to Company -$289M -$148M $20M $10M $5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$289M -$148M $20M $10M $5M
 
Basic EPS (Cont. Ops) -$2.14 -$1.08 $0.14 $0.07 $0.04
Diluted EPS (Cont. Ops) -$2.14 -$1.08 $0.14 $0.07 $0.04
Weighted Average Basic Share $135M $137M $140M $139M $139M
Weighted Average Diluted Share $135M $137M $146M $145M $145M
 
EBITDA -$209M -$29M $208M $256M $218M
EBIT -$334M -$140M $111M $169M $133M
 
Revenue (Reported) $604M $902M $1.5B $1.8B $1.8B
Operating Income (Reported) -$285M -$131M $101M $148M $113M
Operating Income (Adjusted) -$334M -$140M $111M $169M $133M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116M $241M $354M $390M $411M
Revenue Growth (YoY) -65.37% 107.76% 46.89% 10.17% 5.39%
 
Cost of Revenues $13M $20M -$7M $6M $3M
Gross Profit $103M $221M $361M $384M $408M
Gross Profit Margin 88.79% 91.7% -- 98.46% 99.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111M $172M $448M $270M $305M
Other Inc / (Exp) $2M -$8M -$1M -$5M -$20M
Operating Expenses $196M $249M $373M $348M $388M
Operating Income -$93M -$28M -$12M $36M $20M
 
Net Interest Expenses $13M $11M $3M -- $1M
EBT. Incl. Unusual Items -$104M -$47M -$16M $32M -$1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$32M -$18M -$14M -- -$2M
Net Income to Company -$72M -$29M -$2M $32M $1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$72M -$29M -$2M $32M $1M
 
Basic EPS (Cont. Ops) -$0.54 -$0.21 -$0.02 $0.23 $0.01
Diluted EPS (Cont. Ops) -$0.54 -$0.21 -$0.02 $0.23 $0.01
Weighted Average Basic Share $135M $137M $140M $136M $139M
Weighted Average Diluted Share $135M $137M $152M $160M $145M
 
EBITDA -$60M -$10M $19M $67M $32M
EBIT -$91M -$36M -$5M $43M $10M
 
Revenue (Reported) $116M $241M $354M $390M $411M
Operating Income (Reported) -$93M -$28M -$12M $36M $20M
Operating Income (Adjusted) -$91M -$36M -$5M $43M $10M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $604M $902M $1.5B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $55M $74M $78M $119M $131M
Gross Profit $549M $828M $1.4B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $489M $637M $1.2B $1.3B $1.4B
Other Inc / (Exp) -$51M -$9M -$5M -$27M -$26M
Operating Expenses $834M $959M $1.3B $1.5B $1.6B
Operating Income -$285M -$131M $101M $148M $110M
 
Net Interest Expenses $32M $46M $30M -- --
EBT. Incl. Unusual Items -$368M -$186M $66M $125M $87M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79M -$38M $46M $115M $82M
Net Income to Company -$289M -$148M $20M $10M $5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$289M -$148M $20M $10M $5M
 
Basic EPS (Cont. Ops) -$2.16 -$1.08 $0.14 $0.08 $0.03
Diluted EPS (Cont. Ops) -$2.16 -$1.08 $0.12 $0.07 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$208M -$29M $208M $256M $219M
EBIT -$333M -$140M $111M $169M $133M
 
Revenue (Reported) $604M $902M $1.5B $1.8B $1.8B
Operating Income (Reported) -$285M -$131M $101M $148M $110M
Operating Income (Adjusted) -$333M -$140M $111M $169M $133M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $902M $1.5B $1.8B $1.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74M $78M $119M $131M --
Gross Profit $828M $1.4B $1.7B $1.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $637M $1.2B $1.3B $1.4B --
Other Inc / (Exp) -$9M -$5M -$27M -$26M --
Operating Expenses $959M $1.3B $1.5B $1.6B --
Operating Income -$131M $101M $148M $110M --
 
Net Interest Expenses $46M $30M -- $1M --
EBT. Incl. Unusual Items -$186M $66M $125M $87M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$38M $46M $115M $82M --
Net Income to Company -$148M $20M $10M $5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$148M $20M $10M $5M --
 
Basic EPS (Cont. Ops) -$1.08 $0.14 $0.08 $0.03 --
Diluted EPS (Cont. Ops) -$1.08 $0.12 $0.07 $0.02 --
Weighted Average Basic Share $548M $558.8M $554.9M $555.2M --
Weighted Average Diluted Share $554M $582.6M $589.1M $572.2M --
 
EBITDA -$29M $208M $256M $219M --
EBIT -$140M $111M $169M $133M --
 
Revenue (Reported) $902M $1.5B $1.8B $1.8B --
Operating Income (Reported) -$131M $101M $148M $110M --
Operating Income (Adjusted) -$140M $111M $169M $133M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $418M $723M $1B $1.1B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $70M $105M $173M $177M $187M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $22M $26M $44M $38M $49M
Total Current Assets $573M $940M $1.3B $1.3B $1.3B
 
Property Plant And Equipment $294M $257M $221M $103M $102M
Long-Term Investments $40M $36M $34M $32M $30M
Goodwill $862M $843M $822M $829M $814M
Other Intangibles $86M $65M $51M $146M $151M
Other Long-Term Assets $104M $94M $93M $44M $43M
Total Assets $2B $2.3B $2.6B $2.5B $2.6B
 
Accounts Payable $18M $27M $39M $28M $49M
Accrued Expenses $80M $101M $150M $154M $152M
Current Portion Of Long-Term Debt -- -- -- -- $5M
Current Portion Of Capital Lease Obligations $26M $26M $20M $16M $13M
Other Current Liabilities $53M $51M $54M $66M $66M
Total Current Liabilities $242M $357M $533M $572M $628M
 
Long-Term Debt $491M $833M $836M $839M $831M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.5B $1.7B $1.7B $1.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$34M -$56M -$82M -$71M --
Common Equity $886M $789M $861M $871M $943M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $886M $789M $861M $871M $943M
 
Total Liabilities and Equity $2B $2.3B $2.6B $2.5B $2.6B
Cash and Short Terms $418M $723M $1B $1.1B $1.1B
Total Debt $491M $833M $836M $839M $836M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $418M $723M $1B $1.1B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $70M $105M $173M $177M $187M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $22M $26M $44M $38M $49M
Total Current Assets $573M $940M $1.3B $1.3B $1.3B
 
Property Plant And Equipment $294M $257M $221M $103M $102M
Long-Term Investments $40M $36M $34M $32M $30M
Goodwill $862M $843M $822M $829M $814M
Other Intangibles $86M $65M $51M $146M $151M
Other Long-Term Assets $104M $94M $93M $44M $43M
Total Assets $2B $2.3B $2.6B $2.5B $2.6B
 
Accounts Payable $18M $27M $39M $28M $49M
Accrued Expenses $80M $101M $150M $154M $152M
Current Portion Of Long-Term Debt -- -- -- -- $5M
Current Portion Of Capital Lease Obligations $26M $26M $20M $16M $13M
Other Current Liabilities $53M $51M $54M $66M $66M
Total Current Liabilities $242M $357M $533M $572M $628M
 
Long-Term Debt $491M $833M $836M $839M $831M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.5B $1.7B $1.7B $1.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$34M -$56M -$82M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $886M $789M $861M $871M $943M
 
Total Liabilities and Equity $2B $2.3B $2.6B $2.5B $2.6B
Cash and Short Terms $418M $723M $1B $1.1B $1.1B
Total Debt $491M $833M $836M $839M $836M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$289M -$148M $20M $10M $5M
Depreciation & Amoritzation $125M $111M $97M $87M $85M
Stock-Based Compensation $109M $120M $88M $96M $120M
Change in Accounts Receivable $92M -$73M -$87M $6M -$24M
Change in Inventories -- -- -- -- --
Cash From Operations -$194M $108M $400M $235M $144M
 
Capital Expenditures $55M $54M $56M $63M $74M
Cash Acquisitions -$4M -- -- -- --
Cash From Investing -$56M -$54M -$52M -$63M -$73M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $340M -- -- $493M
Long-Term Debt Repaid -$706M -$6M -$7M -$7M -$509M
Repurchase of Common Stock -$115M -- -- -$100M -$25M
Other Financing Activities -$38M -$79M -$20M -$20M -$22M
Cash From Financing $341M $263M -$27M -$127M -$63M
 
Beginning Cash (CF) $319M $418M $723M $1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91M $317M $321M $45M $8M
Ending Cash (CF) $418M $723M $1B $1.1B $1.1B
 
Levered Free Cash Flow -$249M $54M $344M $172M $70M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$80M -$34M -$73M -$59M --
Depreciation & Amoritzation $29M $25M $21M $22M --
Stock-Based Compensation $29M $22M $23M $28M --
Change in Accounts Receivable -$21M -$45M -$9M -$69M --
Change in Inventories -- -- -- -- --
Cash From Operations -$19M $86M $135M $139M --
 
Capital Expenditures $10M $14M $16M $16M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10M -$14M -$16M -$16M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $340M -- -- -- --
Long-Term Debt Repaid -$2M -$2M -$2M -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$58M -$8M -$9M -$10M --
Cash From Financing $287M -$10M -$11M -$12M --
 
Beginning Cash (CF) $418M $723M $1B $1.1B --
Foreign Exchange Rate Adjustment -$2M -$4M $3M -$7M --
Additions / Reductions $258M $62M $108M $111M --
Ending Cash (CF) $674M $781M $1.1B $1.2B --
 
Levered Free Cash Flow -$29M $72M $119M $123M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$289M -$148M $20M $10M $5M
Depreciation & Amoritzation $125M $111M $97M $87M $85M
Stock-Based Compensation $109M $120M $88M $96M $120M
Change in Accounts Receivable $92M -$73M -$87M $6M -$24M
Change in Inventories -- -- -- -- --
Cash From Operations -$194M $108M $400M $235M $144M
 
Capital Expenditures $55M $54M $56M $63M $74M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56M -$54M -$52M -$63M -$73M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $340M -- -- --
Long-Term Debt Repaid -$706M -$6M -$7M -$7M -$509M
Repurchase of Common Stock -$115M -- -- -- --
Other Financing Activities -$38M -$79M -$20M -$20M -$22M
Cash From Financing $341M $263M -$27M -$127M -$63M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91M $317M $321M $45M $8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$249M $54M $344M $172M $70M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$80M -$34M -$73M -$59M --
Depreciation & Amoritzation $29M $25M $21M $22M --
Stock-Based Compensation $29M $22M $23M $28M --
Change in Accounts Receivable -$21M -$45M -$9M -$69M --
Change in Inventories -- -- -- -- --
Cash From Operations -$19M $86M $135M $139M --
 
Capital Expenditures $10M $14M $16M $16M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10M -$14M -$16M -$16M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $340M -- -- -- --
Long-Term Debt Repaid -$2M -$2M -$2M -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$58M -$8M -$9M -$10M --
Cash From Financing $287M -$10M -$11M -$12M --
 
Beginning Cash (CF) $418M $723M $1B $1.1B --
Foreign Exchange Rate Adjustment -$2M -$4M $3M -$7M --
Additions / Reductions $258M $62M $108M $111M --
Ending Cash (CF) $674M $781M $1.1B $1.2B --
 
Levered Free Cash Flow -$29M $72M $119M $123M --

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

GET BETTER TRADE IDEAS

Popular

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

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

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is down 19.56% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 14.62% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 4.63% over the past day.

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

Show me the best stock