Financhill
Sell
38

ABNB Quote, Financials, Valuation and Earnings

Last price:
$124.55
Seasonality move :
-15.67%
Day range:
$123.75 - $128.00
52-week range:
$110.38 - $170.10
Dividend yield:
0%
P/E ratio:
30.74x
P/S ratio:
7.38x
P/B ratio:
9.38x
Volume:
5.2M
Avg. volume:
6.2M
1-year change:
-20.98%
Market cap:
$78.9B
Revenue:
$11.1B
EPS (TTM):
$4.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $6B $8.4B $9.9B $11.1B
Revenue Growth (YoY) -29.7% 77.37% 40.17% 18.07% 11.95%
 
Cost of Revenues $876M $1.2B $1.5B $1.7B $1.9B
Gross Profit $2.5B $4.8B $6.9B $8.2B $9.2B
Gross Profit Margin 74.07% 80.71% 82.15% 82.83% 83.08%
 
R&D Expenses $2.8B $1.4B $1.5B $1.7B $2.1B
Selling, General & Admin $2.3B $2B $2.5B $3.8B $3.3B
Other Inc / (Exp) -$1.1B -$417M -$88M -$137M -$40M
Operating Expenses $5.9B $4.3B $5B $6.7B $6.7B
Operating Income -$3.4B $542M $1.9B $1.5B $2.6B
 
Net Interest Expenses $144.6M $425M -- -- --
EBT. Incl. Unusual Items -$4.7B -$300M $2B $2.1B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$97.2M $52M $96M -$2.7B $683M
Net Income to Company -$4.6B -$352M $1.9B $4.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.6B -$352M $1.9B $4.8B $2.6B
 
Basic EPS (Cont. Ops) -$16.12 -$0.57 $2.97 $7.52 $4.19
Diluted EPS (Cont. Ops) -$16.12 -$0.57 $2.79 $7.24 $4.11
Weighted Average Basic Share $284.4M $616M $637M $637M $632M
Weighted Average Diluted Share $284.4M $616M $680M $662M $645M
 
EBITDA -$4.4B $276M $2B $1.6B $2.6B
EBIT -$4.5B $138M $1.9B $1.5B $2.6B
 
Revenue (Reported) $3.4B $6B $8.4B $9.9B $11.1B
Operating Income (Reported) -$3.4B $542M $1.9B $1.5B $2.6B
Operating Income (Adjusted) -$4.5B $138M $1.9B $1.5B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $859.3M $1.5B $1.9B $2.2B $2.5B
Revenue Growth (YoY) -22.37% 78.34% 24.12% 16.61% 11.81%
 
Cost of Revenues $209.7M $295.5M $345M $384M $427M
Gross Profit $649.5M $1.2B $1.6B $1.8B $2.1B
Gross Profit Margin 75.59% 80.72% 81.86% 82.69% 82.78%
 
R&D Expenses $2.1B $367.8M $398M $432M $538M
Selling, General & Admin $1.3B $567.9M $664M $1.6B $795M
Other Inc / (Exp) -$845.9M -$4.9M -$12M -$79M $9M
Operating Expenses $3.7B $1.2B $1.3B $2.3B $1.6B
Operating Income -$3.1B $76.2M $235M -$496M $430M
 
Net Interest Expenses $60.9M -- -- -- --
EBT. Incl. Unusual Items -$4B $72.4M $344M -$383M $622M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$104.7M $17.9M $25M -$34M $161M
Net Income to Company -$3.9B $54.5M $319M -$349M $461M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9B $54.5M $319M -$349M $461M
 
Basic EPS (Cont. Ops) -$11.24 $0.09 $0.50 -$0.55 $0.74
Diluted EPS (Cont. Ops) -$11.24 $0.08 $0.48 -$0.55 $0.73
Weighted Average Basic Share $599.2M $630.1M $637M $640M $626M
Weighted Average Diluted Share $599.2M $630.1M $671M $653M $636M
 
EBITDA -$3.9B $105.9M $240M -$480M $452M
EBIT -$3.9B $75.3M $227M -$496M $430M
 
Revenue (Reported) $859.3M $1.5B $1.9B $2.2B $2.5B
Operating Income (Reported) -$3.1B $76.2M $235M -$496M $430M
Operating Income (Adjusted) -$3.9B $75.3M $227M -$496M $430M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $6B $8.4B $9.9B $11.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $876M $1.2B $1.5B $1.7B $1.9B
Gross Profit $2.5B $4.8B $6.9B $8.2B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.8B $1.4B $1.5B $1.7B $2.1B
Selling, General & Admin $2.3B $2B $2.5B $3.8B $3.3B
Other Inc / (Exp) -$1.1B -$417M -$88M -$137M -$40M
Operating Expenses $5.9B $4.3B $5B $6.7B $6.7B
Operating Income -$3.4B $542M $1.9B $1.5B $2.6B
 
Net Interest Expenses $144.6M $425M -- -- --
EBT. Incl. Unusual Items -$4.7B -$300M $2B $2.1B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$97.2M $52M $96M -$2.7B $683M
Net Income to Company -$4.6B -$352M $1.9B $4.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.6B -$352M $1.9B $4.8B $2.6B
 
Basic EPS (Cont. Ops) -$12.59 -$0.63 $2.96 $7.48 $4.19
Diluted EPS (Cont. Ops) -$12.59 -$0.76 $2.80 $7.24 $4.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.4B $276M $2B $1.6B $2.6B
EBIT -$4.5B $138M $1.9B $1.5B $2.6B
 
Revenue (Reported) $3.4B $6B $8.4B $9.9B $11.1B
Operating Income (Reported) -$3.4B $542M $1.9B $1.5B $2.6B
Operating Income (Adjusted) -$4.5B $138M $1.9B $1.5B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6B $8.4B $9.9B $11.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.5B $1.7B $1.9B --
Gross Profit $4.8B $6.9B $8.2B $9.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.5B $1.7B $2.1B --
Selling, General & Admin $2B $2.5B $3.8B $3.3B --
Other Inc / (Exp) -$417M -$88M -$137M -$40M --
Operating Expenses $4.3B $5B $6.7B $6.7B --
Operating Income $542M $1.9B $1.5B $2.6B --
 
Net Interest Expenses $426.1M $1M -- -- --
EBT. Incl. Unusual Items -$300M $2B $2.1B $3.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52M $96M -$2.7B $683M --
Net Income to Company -$352M $1.9B $4.8B $2.6B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$352M $1.9B $4.8B $2.6B --
 
Basic EPS (Cont. Ops) -$0.63 $2.96 $7.48 $4.19 --
Diluted EPS (Cont. Ops) -$0.76 $2.80 $7.24 $4.13 --
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B --
Weighted Average Diluted Share $2.5B $2.7B $2.6B $2.6B --
 
EBITDA $276M $2B $1.6B $2.6B --
EBIT $138M $1.9B $1.5B $2.6B --
 
Revenue (Reported) $6B $8.4B $9.9B $11.1B --
Operating Income (Reported) $542M $1.9B $1.5B $2.6B --
Operating Income (Adjusted) $138M $1.9B $1.5B $2.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5B $6.1B $7.4B $6.9B $6.9B
Short Term Investments $910.7M $2.3B $2.2B $3.2B $3.7B
Accounts Receivable, Net -- -- $200M $205M $147M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $310M $349M $256M $364M $491M
Total Current Assets $8.9B $12.4B $14.9B $16.5B $17.2B
 
Property Plant And Equipment $654.3M $429M $259M $279M $291M
Long-Term Investments -- -- -- -- --
Goodwill $655.8M $653M $650M $752M $750M
Other Intangibles $75.9M $52M $34M $40M $27M
Other Long-Term Assets $189.2M $188M $218M $184M $272M
Total Assets $10.5B $13.7B $16B $20.6B $21B
 
Accounts Payable $79.9M $118M $137M $141M $142M
Accrued Expenses $346.8M $552M $813M $897M $856M
Current Portion Of Long-Term Debt $26.8M -- -- -- --
Current Portion Of Capital Lease Obligations $56.6M $63M $59M $61M $63M
Other Current Liabilities $1.7B -- -- -- --
Total Current Liabilities $5.1B $6.4B $8B $10B $10.2B
 
Long-Term Debt $1.8B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $8.9B $10.5B $12.5B $12.5B
 
Common Stock $60K -- -- -- --
Other Common Equity Adj $2.6M -$7M -$32M -$49M $35M
Common Equity $2.9B $4.8B $5.6B $8.2B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $4.8B $5.6B $8.2B $8.4B
 
Total Liabilities and Equity $10.5B $13.7B $16B $20.6B $21B
Cash and Short Terms $6.4B $8.3B $9.6B $10.1B $10.6B
Total Debt $1.8B $2B $2B $2B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5B $6.1B $7.4B $6.9B $6.9B
Short Term Investments $910.7M $2.3B $2.2B $3.2B $3.7B
Accounts Receivable, Net -- -- $200M $205M $147M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $310M $349M $256M $364M $491M
Total Current Assets $8.9B $12.4B $14.9B $16.5B $17.2B
 
Property Plant And Equipment $654.3M $429M $259M $279M $291M
Long-Term Investments -- -- -- -- --
Goodwill $655.8M $653M $650M $752M $750M
Other Intangibles $75.9M $52M $34M $40M $27M
Other Long-Term Assets $189.2M $188M $218M $184M $272M
Total Assets $10.5B $13.7B $16B $20.6B $21B
 
Accounts Payable $79.9M $118M $137M $141M $142M
Accrued Expenses $346.8M $552M $813M $897M $856M
Current Portion Of Long-Term Debt $26.8M -- -- -- --
Current Portion Of Capital Lease Obligations $56.6M $63M $59M $61M $63M
Other Current Liabilities $1.7B -- -- -- --
Total Current Liabilities $5.1B $6.4B $8B $10B $10.2B
 
Long-Term Debt $1.8B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $8.9B $10.5B $12.5B $12.5B
 
Common Stock $60K -- -- -- --
Other Common Equity Adj $2.6M -$7M -$32M -$49M $35M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $4.8B $5.6B $8.2B $8.4B
 
Total Liabilities and Equity $10.5B $13.7B $16B $20.6B $21B
Cash and Short Terms $6.4B $8.3B $9.6B $10.1B $10.6B
Total Debt $1.8B $2B $2B $2B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.6B -$352M $1.9B $4.8B $2.6B
Depreciation & Amoritzation $125.9M $138M $81M $44M $65M
Stock-Based Compensation $3B $899M $930M $1.1B $1.4B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$629.7M $2.3B $3.4B $3.9B $4.5B
 
Capital Expenditures $37.4M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $79.6M -$1.4B -$28M -$1B -$616M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B $2B -- -- --
Long-Term Debt Repaid -$5M -$2.2B -- -- --
Repurchase of Common Stock -- -- -$1.5B -$2.3B -$3.4B
Other Financing Activities -$2.6B $1.3B $723M -$288M -$310M
Cash From Financing $2.9B $1.3B -$689M -$2.4B -$3.6B
 
Beginning Cash (CF) $5.1B $7.7B $9.7B $12.1B $12.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B $2.3B $2.7B $412M $330M
Ending Cash (CF) $7.7B $9.7B $12.1B $12.7B $12.8B
 
Levered Free Cash Flow -$667.1M $2.3B $3.4B $3.9B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.9B $54.5M $319M -$349M $461M
Depreciation & Amoritzation $32.4M $30.5M $13M $16M $22M
Stock-Based Compensation $2.9B $225.9M $254M $290M $368M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$139.1M $382.2M $463M $63M $466M
 
Capital Expenditures $7.9M -$20.9M -$17M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $895.7M -$329.5M -$143M -$475M -$220M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$166K -- -- --
Long-Term Debt Repaid -$2.5M -$117K -- -- --
Repurchase of Common Stock -- -- -$500M -$752M -$838M
Other Financing Activities -$1.9B -$206.4M -$313M -$461M -$553M
Cash From Financing $1.8B -$147.7M -$764M -$1.2B -$1.3B
 
Beginning Cash (CF) $5B $9.9B $12.3B $14.1B $14.2B
Foreign Exchange Rate Adjustment $98.9M -$51M $288M $162M -$354M
Additions / Reductions $2.5B -$95M -$444M -$1.6B -$1.1B
Ending Cash (CF) $7.7B $9.7B $12.1B $12.7B $12.8B
 
Levered Free Cash Flow -$147M $403.1M $480M $63M $466M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.6B -$352M $1.9B $4.8B $2.6B
Depreciation & Amoritzation $125.9M $138M $81M $44M $65M
Stock-Based Compensation $3B $899M $930M $1.1B $1.4B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$629.7M $2.3B $3.4B $3.9B $4.5B
 
Capital Expenditures $37.4M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $79.6M -$1.4B -$28M -$1B -$616M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B $2B -- -- --
Long-Term Debt Repaid -$5M -$2.2B -- -- --
Repurchase of Common Stock -- -- -$1.5B -$2.3B -$3.4B
Other Financing Activities -$2.6B $1.3B $723M -$288M -$310M
Cash From Financing $2.9B $1.3B -$689M -$2.4B -$3.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B $2.3B $2.7B $412M $330M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$667.1M $2.3B $3.4B $3.9B $4.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$352M $1.9B $4.8B $2.6B --
Depreciation & Amoritzation $138M $81M $44M $65M --
Stock-Based Compensation $899M $930M $1.1B $1.4B --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $3.4B $3.9B $4.5B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$28M -$1B -$616M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.2B -- -- -- --
Repurchase of Common Stock -- -$1.5B -$2.3B -$3.4B --
Other Financing Activities $1.3B $723M -$288M -$310M --
Cash From Financing $1.3B -$689M -$2.4B -$3.6B --
 
Beginning Cash (CF) $38B $50.2B $59B $61.6B --
Foreign Exchange Rate Adjustment -$210M -$337M $152M -$237M --
Additions / Reductions $2.3B $2.7B $412M $330M --
Ending Cash (CF) $40B $52.5B $59.6B $61.7B --
 
Levered Free Cash Flow $2.3B $3.4B $3.9B $4.5B --

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

GET BETTER TRADE IDEAS

Popular

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
52
RGC alert for Mar 18

Regencell Bioscience Holdings [RGC] is up 73.51% over the past day.

Buy
63
EXOD alert for Mar 18

Exodus Movement [EXOD] is down 3.96% over the past day.

Sell
45
MNPR alert for Mar 18

Monopar Therapeutics [MNPR] is up 0.93% over the past day.

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

Show me the best stock