Financhill
Sell
38

BILI Quote, Financials, Valuation and Earnings

Last price:
$18.74
Seasonality move :
23.01%
Day range:
$18.79 - $19.24
52-week range:
$10.79 - $31.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.13x
P/B ratio:
4.12x
Volume:
3.2M
Avg. volume:
7.8M
1-year change:
70.63%
Market cap:
$8B
Revenue:
$3.7B
EPS (TTM):
-$0.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $3B $3.3B $3.2B $3.7B
Revenue Growth (YoY) 77.19% 72.67% 8.6% -2.31% 17.41%
 
Cost of Revenues $1.3B $2.4B $2.7B $2.4B $2.5B
Gross Profit $411.6M $626.2M $573.1M $769.3M $1.2B
Gross Profit Margin 23.67% 20.86% 17.58% 24.16% 32.7%
 
R&D Expenses $219.2M $439.8M $709.4M $631.6M $513.6M
Selling, General & Admin $647.5M $1.2B $1.1B $853.7M $896.5M
Other Inc / (Exp) $24M -$30.9M $137.6M -$6.6M -$56M
Operating Expenses $866.7M $1.6B $1.8B $1.5B $1.4B
Operating Income -$455.1M -$995.7M -$1.2B -$715.9M -$187.3M
 
Net Interest Expenses $3.7M $13.2M -- -- --
EBT. Incl. Unusual Items -$434.8M -$1B -$1.1B -$669.1M -$195.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7M $14.8M $15.5M $11.1M -$5.1M
Net Income to Company -$442.5M -$1.1B -$1.1B -$680.2M -$190M
 
Minority Interest in Earnings $6.1M $3M $1.6M -$1.5M $2.3M
Net Income to Common Excl Extra Items -$436.4M -$1.1B -$1.1B -$681.7M -$187.7M
 
Basic EPS (Cont. Ops) -$1.26 -$2.77 -$2.83 -$1.65 -$0.45
Diluted EPS (Cont. Ops) -$1.26 -$2.77 -$2.83 -$1.65 -$0.45
Weighted Average Basic Share $345.8M $379.9M $394.9M $413.2M $416.5M
Weighted Average Diluted Share $345.8M $379.9M $394.9M $413.2M $416.5M
 
EBITDA -$155.7M -$612.4M -$533.9M -$235.9M $165.9M
EBIT -$419.1M -$1B -$1.1B -$645.8M -$182.7M
 
Revenue (Reported) $1.7B $3B $3.3B $3.2B $3.7B
Operating Income (Reported) -$455.1M -$995.7M -$1.2B -$715.9M -$187.3M
Operating Income (Adjusted) -$419.1M -$1B -$1.1B -$645.8M -$182.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $579.2M $903.3M $863.5M $882.1M $1.1B
Revenue Growth (YoY) 103.2% 55.97% -4.41% 2.15% 21.87%
 
Cost of Revenues $436.8M $731.8M $687.8M $651.5M $687.4M
Gross Profit $142.4M $171.5M $175.7M $230.6M $387.5M
Gross Profit Margin 24.59% 18.99% 20.34% 26.15% 36.05%
 
R&D Expenses $73M $124.6M $210M $184.4M $127.8M
Selling, General & Admin $205.6M $359.4M $292.8M $227.5M $242.2M
Other Inc / (Exp) $14.2M -$6.2M $113.3M -$11.7M -$21M
Operating Expenses $278.6M $484M $502.8M $411.9M $369.9M
Operating Income -$136.2M -$312.4M -$327.1M -$181.3M $17.6M
 
Net Interest Expenses $3M $3.7M -- -- --
EBT. Incl. Unusual Items -$125M -$322.4M -$207.6M -$179.4M $9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $5.1M $2.9M $714.1K -$3.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.4M $1.2M $334.9K $28.6K $142.6K
Net Income to Common Excl Extra Items -$124.8M -$326.3M -$210.1M -$180.1M $12.5M
 
Basic EPS (Cont. Ops) -$0.35 -$0.83 -$0.53 -$0.43 $0.03
Diluted EPS (Cont. Ops) -$0.35 -$0.83 -$0.53 -$0.43 $0.03
Weighted Average Basic Share $353.7M $391.2M $396.1M $414.8M $416.5M
Weighted Average Diluted Share $353.7M $391.2M $396.1M $414.8M $416.5M
 
EBITDA -$24M -$194.7M -$72.8M -$175.4M $11.9M
EBIT -$119.8M -$314.5M -$198.6M -$175.4M $11.9M
 
Revenue (Reported) $579.2M $903.3M $863.5M $882.1M $1.1B
Operating Income (Reported) -$136.2M -$312.4M -$327.1M -$181.3M $17.6M
Operating Income (Adjusted) -$119.8M -$314.5M -$198.6M -$175.4M $11.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $3B $3.2B $3.2B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $2.4B $2.7B $2.4B $2.5B
Gross Profit $413.5M $626.4M $568.2M $767.5M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $220.1M $440.1M $705M $631.2M $513.6M
Selling, General & Admin $650.1M $1.2B $1.1B $853.7M $896.4M
Other Inc / (Exp) $24.3M -$30.7M $129M -$2.6M -$56M
Operating Expenses $870.2M $1.6B $1.8B $1.5B $1.4B
Operating Income -$456.7M -$996.7M -$1.2B -$717.4M -$187.5M
 
Net Interest Expenses $3.8M $13.2M -- -- --
EBT. Incl. Unusual Items -$436.1M -$1B -$1.1B -$666.6M -$195.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.8M $14.8M $15.6M $11.2M -$5.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $6.2M $3M $1.6M -$1.4M $2.4M
Net Income to Common Excl Extra Items -$437.7M -$1.1B -$1.1B -$679.3M -$187.8M
 
Basic EPS (Cont. Ops) -$1.26 -$2.74 -$2.84 -$1.64 -$0.45
Diluted EPS (Cont. Ops) -$1.26 -$2.74 -$2.84 -$1.64 -$0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$272.9M -$896.7M -$808.4M -$643.1M -$182.8M
EBIT -$420.3M -$1B -$1.1B -$643.1M -$182.8M
 
Revenue (Reported) $1.7B $3B $3.2B $3.2B $3.7B
Operating Income (Reported) -$456.7M -$996.7M -$1.2B -$717.4M -$187.5M
Operating Income (Adjusted) -$420.3M -$1B -$1.1B -$643.1M -$182.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3B $3.2B $3.2B $3.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.7B $2.4B $2.5B --
Gross Profit $626.4M $568.2M $767.5M $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $440.1M $705M $631.2M $513.6M --
Selling, General & Admin $1.2B $1.1B $853.7M $896.4M --
Other Inc / (Exp) -$30.7M $129M -$2.6M -$56M --
Operating Expenses $1.6B $1.8B $1.5B $1.4B --
Operating Income -$996.7M -$1.2B -$717.4M -$187.5M --
 
Net Interest Expenses $13.2M $5.2M -- -- --
EBT. Incl. Unusual Items -$1B -$1.1B -$666.6M -$195.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $15.6M $11.2M -$5.1M --
Net Income to Company -$727.7M -$1.5B -$310.7M -$190.9M --
 
Minority Interest in Earnings $3M $1.6M -$1.4M $2.4M --
Net Income to Common Excl Extra Items -$1.1B -$1.1B -$679.3M -$187.8M --
 
Basic EPS (Cont. Ops) -$2.74 -$2.84 -$1.64 -$0.45 --
Diluted EPS (Cont. Ops) -$2.74 -$2.84 -$1.64 -$0.45 --
Weighted Average Basic Share $1.5B $1.6B $1.7B $1.7B --
Weighted Average Diluted Share $1.5B $1.6B $1.7B $1.7B --
 
EBITDA -$896.7M -$808.4M -$643.1M -$182.8M --
EBIT -$1B -$1.1B -$643.1M -$182.8M --
 
Revenue (Reported) $3B $3.2B $3.2B $3.7B --
Operating Income (Reported) -$996.7M -$1.2B -$717.4M -$187.5M --
Operating Income (Adjusted) -$1B -$1.1B -$643.1M -$182.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $716M $1.2B $1.5B $1B $1.4B
Short Term Investments $1.2B $3.6B $1.4B $1.1B $862.3M
Accounts Receivable, Net $161.3M $216.9M $192.6M $222M $168.1M
Inventory $24.5M $71.5M $63.4M $26.3M $35M
Prepaid Expenses $205.7M $334.7M $190.4M $124.3M $101.8M
Other Current Assets $10.4M $21.7M $13.7M $8.9M $6.9M
Total Current Assets $2.4B $5.7B $3.5B $2.6B $2.7B
 
Property Plant And Equipment $116.6M $211.8M $177.9M $100.8M $80.7M
Long-Term Investments $341.8M $863.3M $819.1M $616M $535.8M
Goodwill $198.3M $366.8M $395M $384.4M $373.3M
Other Intangibles $360.8M $601.7M $627.1M $511.7M $438.5M
Other Long-Term Assets $223.1M $399M $493.4M $416.4M $326.1M
Total Assets $3.7B $8.2B $6.1B $4.7B $4.5B
 
Accounts Payable $480.2M $706.1M $645.2M $655.1M $689M
Accrued Expenses $240.4M $228M $136M $140.2M $200.3M
Current Portion Of Long-Term Debt -- $45.3M $779.6M $854M $4.3M
Current Portion Of Capital Lease Obligations $23M $32.4M $34.6M $26.6M $29.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.9B $2.5B $2.6B $2B
 
Long-Term Debt $1.3B $2.8B $1.3B $91.1K $447.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $4.8B $3.9B $2.6B $2.5B
 
Common Stock $34.3K $39.4K $36.7K $37.4K $36.7K
Other Common Equity Adj $24.3M -$40M $13.7M $36.3M $43.2M
Common Equity $1.2B $3.4B $2.2B $2B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27.9M $1.9M $255K $1.7M -$614.2K
Total Equity $1.2B $3.4B $2.2B $2B $1.9B
 
Total Liabilities and Equity $3.7B $8.2B $6.1B $4.7B $4.5B
Cash and Short Terms $2B $4.7B $2.8B $2.1B $2.3B
Total Debt $1.3B $3B $2.2B $1.1B $662.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $716M $1.2B $1.5B $1B $1.4B
Short Term Investments $1.2B $3.6B $1.4B $1.1B $862.3M
Accounts Receivable, Net $161.3M $216.9M $192.6M $222M $168.1M
Inventory $24.5M $71.5M $63.4M $26.3M $35M
Prepaid Expenses $205.7M $334.7M $190.4M $124.3M $101.8M
Other Current Assets $10.4M $21.7M $13.7M $8.9M $6.9M
Total Current Assets $2.4B $5.7B $3.5B $2.6B $2.7B
 
Property Plant And Equipment $116.6M $211.8M $177.9M $100.8M $80.7M
Long-Term Investments $341.8M $863.3M $819.1M $616M $535.8M
Goodwill $198.3M $366.8M $395M $384.4M $373.3M
Other Intangibles $360.8M $601.7M $627.1M $511.7M $438.5M
Other Long-Term Assets $223.1M $399M $493.4M $416.4M $326.1M
Total Assets $3.7B $8.2B $6.1B $4.7B $4.5B
 
Accounts Payable $480.2M $706.1M $645.2M $655.1M $689M
Accrued Expenses $240.4M $228M $136M $140.2M $200.3M
Current Portion Of Long-Term Debt -- $45.3M $779.6M $854M $4.3M
Current Portion Of Capital Lease Obligations $23M $32.4M $34.6M $26.6M $29.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.9B $2.5B $2.6B $2B
 
Long-Term Debt $1.3B $2.8B $1.3B $91.1K $447.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $4.8B $3.9B $2.6B $2.5B
 
Common Stock $34.3K $39.4K $36.7K $37.4K $36.7K
Other Common Equity Adj $24.3M -$40M $13.7M $36.3M $43.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27.9M $1.9M $255K $1.7M -$614.2K
Total Equity $1.2B $3.4B $2.2B $2B $1.9B
 
Total Liabilities and Equity $3.7B $8.2B $6.1B $4.7B $4.5B
Cash and Short Terms $2B $4.7B $2.8B $2.1B $2.3B
Total Debt $1.3B $3B $2.2B $1.1B $662.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$442.5M -$1.1B -$1.1B -$680.2M -$190M
Depreciation & Amoritzation $263.4M $403.3M $530.9M $409.9M $348.6M
Stock-Based Compensation $55.9M $154.9M $154.9M $160.1M $155.6M
Change in Accounts Receivable -$58M -$65.2M -$19.9M -$26.4M $25.7M
Change in Inventories -- -- -- -- --
Cash From Operations $109.1M -$410M -$582.3M $37.7M $838.3M
 
Capital Expenditures $324.4M $571.1M $407.7M $188M $244.6M
Cash Acquisitions -$52.7M -$69.3M -$175.7M -$9.9M --
Cash From Investing -$1.3B -$3.8B $1.6B $249.1M -$19.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $839.7M $1.8B $253.3M $275.7M $731.5M
Long-Term Debt Repaid -$14.5M -$33.3M -$841.5M -$1.4B -$1.1B
Repurchase of Common Stock -- -- -$51.7M -- -$16.4M
Other Financing Activities -$25.6M -$15.9M -$8.4M -$993.4K --
Cash From Financing $1.2B $4.7B -$648.3M -$717.4M -$393.8M
 
Beginning Cash (CF) $719.1M $724.5M $1.1B $1.4B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.3M $490M $348.8M -$430.6M $425.3M
Ending Cash (CF) $677.9M $1.2B $1.5B $1B $1.4B
 
Levered Free Cash Flow -$215.3M -$981M -$990M -$150.4M $593.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -$649.7M -$310.7M -$190.9M
Depreciation & Amoritzation -- -- $261.7M $211.9M $178.7M
Stock-Based Compensation -- -- $80.9M $80.1M $72.9M
Change in Accounts Receivable -- -- -$25.3M -$4M -$17.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$318.4M -$867.1K $242.9M
 
Capital Expenditures -- -- $162.3M $107M $121M
Cash Acquisitions -- -- -$165.4M -$10M --
Cash From Investing -- -- -$98M $144.1M -$442.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $107.6M $78.3M $145.8M
Long-Term Debt Repaid -- -- -$266.7M -$1.2B -$515.2M
Repurchase of Common Stock -- -- -$52.6M -- --
Other Financing Activities -- -- -$8.6M -- --
Cash From Financing -- -- -$220.3M -$690.3M -$368.3M
 
Beginning Cash (CF) -- -- $1.1B -- --
Foreign Exchange Rate Adjustment -- -- $26.7M $20.8M -$2.7M
Additions / Reductions -- -- -$636.6M -$639M -$478.3M
Ending Cash (CF) -- -- $528.2M $835.4M $525.9M
 
Levered Free Cash Flow -- -- -$480.6M -$107.9M $122M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $42.4M $106.9M $195.6M $80.1M $72.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $239.6M $404.4M $486.2M $107M $121M
Cash Acquisitions -$40.6M -$35.6M -$330.1M -$10M --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -$649.7M -$310.7M -$190.9M --
Depreciation & Amoritzation -- $261.7M $211.9M $178.7M --
Stock-Based Compensation -- $80.9M $80.1M $72.9M --
Change in Accounts Receivable -- -$25.3M -$4M -$17.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$318.4M -$92.9M $332M --
 
Capital Expenditures -- $162.3M $107M $121M --
Cash Acquisitions -- -$165.4M -$10M -- --
Cash From Investing -- -$98M $144.1M -$442.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $107.6M $78.3M $145.8M --
Long-Term Debt Repaid -- -$266.7M -$1.2B -$515.2M --
Repurchase of Common Stock -- -$52.6M -- -- --
Other Financing Activities -- -$8.6M -- -- --
Cash From Financing -- -$220.3M -$690.3M -$368.3M --
 
Beginning Cash (CF) -- $1.1B -- -- --
Foreign Exchange Rate Adjustment -- $26.7M $20.8M -$2.7M --
Additions / Reductions -- -$636.6M -$639M -$478.3M --
Ending Cash (CF) -- $528.2M $835.4M $525.9M --
 
Levered Free Cash Flow -- -$480.6M -$199.9M $211.1M --

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

GET BETTER TRADE IDEAS

Popular

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…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

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 17.62% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 4.58% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is down 4.3% over the past day.

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

Show me the best stock