Financhill
Buy
53

COIN Quote, Financials, Valuation and Earnings

Last price:
$183.05
Seasonality move :
-21.78%
Day range:
$179.16 - $186.74
52-week range:
$146.12 - $349.75
Dividend yield:
0%
P/E ratio:
19.28x
P/S ratio:
7.53x
P/B ratio:
4.52x
Volume:
9.3M
Avg. volume:
10.3M
1-year change:
-21.63%
Market cap:
$46.5B
Revenue:
$6.6B
EPS (TTM):
$9.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $7.8B $3.2B $3.1B $6.6B
Revenue Growth (YoY) 139.35% 513.66% -59.26% -2.69% 111.17%
 
Cost of Revenues $135.5M $1.7B $629.9M $1.1B $1.7B
Gross Profit $1.1B $6.1B $2.6B $2B $4.9B
Gross Profit Margin 89.39% 77.82% 80.28% 63.47% 74.75%
 
R&D Expenses $271.7M $1.3B $2.3B $1.3B $1.5B
Selling, General & Admin $336.7M $1.1B $2.1B $691.8M $1.2B
Other Inc / (Exp) $248K -$152.3M -$1B $59.7M $787.9M
Operating Expenses $733M $2.9B $4.5B $2B $2.7B
Operating Income $409M $3.2B -$1.9B -$53.7M $2.2B
 
Net Interest Expenses -- $29.2M $88.9M $82.8M $80.6M
EBT. Incl. Unusual Items $409.2M $3B -$3.1B -$76.8M $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86.9M -$597.2M -$439.6M -$171.7M $363.6M
Net Income to Company $322.3M $3.6B -$2.6B $94.9M $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $322.3M $3.6B -$2.6B $94.9M $2.6B
 
Basic EPS (Cont. Ops) $0.58 $17.47 -$11.81 $0.40 $10.42
Diluted EPS (Cont. Ops) $0.58 $14.50 -$11.83 $0.37 $9.48
Weighted Average Basic Share $186M $177.3M $222.3M $235.8M $247.4M
Weighted Average Diluted Share $186M $220M $222.3M $254.4M $273.4M
 
EBITDA $439.9M $3.1B -$2.8B $145.6M $3.2B
EBIT $409M $3.1B -$3B $5.9M $3B
 
Revenue (Reported) $1.3B $7.8B $3.2B $3.1B $6.6B
Operating Income (Reported) $409M $3.2B -$1.9B -$53.7M $2.2B
Operating Income (Adjusted) $409M $3.1B -$3B $5.9M $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $585.1M $2.5B $629.1M $953.8M $2.3B
Revenue Growth (YoY) -- 327.01% -74.82% 51.61% 138.17%
 
Cost of Revenues $49.9M $971.8M -$474.8M $347.8M $555.2M
Gross Profit $535.2M $1.5B $1.1B $606M $1.7B
Gross Profit Margin 91.46% 61.1% -- 63.54% 75.56%
 
R&D Expenses $90.5M $459.6M $590.1M $323.1M $368.7M
Selling, General & Admin $121M $71.3M $1B $198M $350.2M
Other Inc / (Exp) $6.2M -$142.2M -$70.9M $61.2M $500.4M
Operating Expenses $308.6M $472.5M $1.6B $515.6M $699.5M
Operating Income $226.6M $1.1B -$478.4M $90.4M $1B
 
Net Interest Expenses -- $21.4M $21.6M $18.7M $20.5M
EBT. Incl. Unusual Items $232.8M $890.5M -$570.9M $132.9M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56M $50.3M -$13.9M -$140.6M $205.7M
Net Income to Company $176.8M $840.2M -$557M $273.4M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $176.8M $840.2M -$557M $273.4M $1.3B
 
Basic EPS (Cont. Ops) $0.36 $3.89 -$2.44 $1.16 $5.13
Diluted EPS (Cont. Ops) $0.36 $3.31 -$2.44 $1.13 $4.68
Weighted Average Basic Share $186M $214.1M $226.8M $239.7M $251.5M
Weighted Average Diluted Share $186M $252.7M $226.8M $314.1M $276.8M
 
EBITDA $235.2M $935M -$508.9M $181.1M $1.6B
EBIT $226.6M $912M -$549.3M $151.6M $1.5B
 
Revenue (Reported) $585.1M $2.5B $629.1M $953.8M $2.3B
Operating Income (Reported) $226.6M $1.1B -$478.4M $90.4M $1B
Operating Income (Adjusted) $226.6M $912M -$549.3M $151.6M $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $7.8B $3.2B $3.1B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $135.5M $1.7B $255.1M $1.1B $1.7B
Gross Profit $1.1B $6.1B $2.9B $2B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $271.7M $1.3B $2.3B $1.3B $1.5B
Selling, General & Admin $336.7M $1.1B $2.5B $691.8M $1.2B
Other Inc / (Exp) $248K -$152.3M -$383.4M $59.7M $787.9M
Operating Expenses $733M $2.9B $5.5B $2B $2.7B
Operating Income $409M $3.2B -$2.6B -$53.7M $2.2B
 
Net Interest Expenses -- $29.2M $88.9M $82.8M $80.6M
EBT. Incl. Unusual Items $409.2M $3B -$3.1B -$76.8M $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86.9M -$597.2M -$439.6M -$171.7M $363.6M
Net Income to Company $322.3M $3.6B -$2.6B $94.9M $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $322.3M $3.6B -$2.6B $94.9M $2.6B
 
Basic EPS (Cont. Ops) $0.46 $15.11 -$11.80 $0.39 $10.42
Diluted EPS (Cont. Ops) $0.46 $12.88 -$11.83 $0.36 $9.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $439.9M $3.1B -$2.8B $145.6M $3.2B
EBIT $409M $3.1B -$3B $5.9M $3B
 
Revenue (Reported) $1.3B $7.8B $3.2B $3.1B $6.6B
Operating Income (Reported) $409M $3.2B -$2.6B -$53.7M $2.2B
Operating Income (Adjusted) $409M $3.1B -$3B $5.9M $3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.8B $3.2B $3.1B $6.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $255.1M $1.1B $1.7B --
Gross Profit $6.1B $2.9B $2B $4.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3B $2.3B $1.3B $1.5B --
Selling, General & Admin $1.1B $2.5B $691.8M $1.2B --
Other Inc / (Exp) -$152.3M -$383.4M $59.7M $787.9M --
Operating Expenses $2.9B $5.5B $2B $2.7B --
Operating Income $3.2B -$2.6B -$53.7M $2.2B --
 
Net Interest Expenses $29.2M $88.9M $82.8M $80.6M --
EBT. Incl. Unusual Items $3B -$3.1B -$76.8M $2.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$597.2M -$439.6M -$171.7M $363.6M --
Net Income to Company $3.6B -$2.6B $94.9M $2.6B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6B -$2.6B $94.9M $2.6B --
 
Basic EPS (Cont. Ops) $15.11 -$11.80 $0.39 $10.42 --
Diluted EPS (Cont. Ops) $12.88 -$11.83 $0.36 $9.50 --
Weighted Average Basic Share $827.7M $889.2M $943.1M $989.5M --
Weighted Average Diluted Share $950.6M $889.2M $1B $1.1B --
 
EBITDA $3.1B -$2.8B $145.6M $3.2B --
EBIT $3.1B -$3B $5.9M $3B --
 
Revenue (Reported) $7.8B $3.2B $3.1B $6.6B --
Operating Income (Reported) $3.2B -$2.6B -$53.7M $2.2B --
Operating Income (Adjusted) $3.1B -$3B $5.9M $3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $7.1B $4.4B $5.1B $8.5B
Short Term Investments $3.8B $100.1M $861.1M $386M $1B
Accounts Receivable, Net $161.5M $25.6M $203M $81.5M $125.3M
Inventory -- -- -- -- --
Prepaid Expenses $36.2M $132.9M $98.2M $79.6M $88.5M
Other Current Assets $717K $2.9M $75.4B $143.4M $266.3M
Total Current Assets $5.1B $18.4B $86.4B $11.4B $18.1B
 
Property Plant And Equipment $150.1M $157.6M $241.2M $205.3M $281.2M
Long-Term Investments $28.1M $1.4B $751.1M $673.7M $1.9B
Goodwill $77.2M $625.8M $1.1B $1.1B $1.1B
Other Intangibles $376.9M $176.7M $135.4M $86.4M $46.8M
Other Long-Term Assets -- $1.5M $17.3M $19.8M $33.1M
Total Assets $5.9B $21.3B $89.7B $14.8B $22.5B
 
Accounts Payable $12M $39.8M $56M $39.3M $63.3M
Accrued Expenses $57.4M $342.1M $192.7M $313.5M $331.5M
Current Portion Of Long-Term Debt -- $20.1M $20.5M -- --
Current Portion Of Capital Lease Obligations $25.3M $32.4M $33.7M $10.9M --
Other Current Liabilities $4.1B $10.9B $80.4B $5B $7.3B
Total Current Liabilities $4.2B $11.4B $80.8B $5.5B $7.9B
 
Long-Term Debt -- $3.4B $3.4B $3B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $14.9B $84.3B $8.5B $12.3B
 
Common Stock -- $2K $2K $2K $2K
Other Common Equity Adj $6.3M -$3.4M -$38.6M -$30.3M -$50.1M
Common Equity $963.6M $6.4B $5.5B $6.3B $10.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $963.6M $6.4B $5.5B $6.3B $10.3B
 
Total Liabilities and Equity $5.9B $21.3B $89.7B $14.8B $22.5B
Cash and Short Terms $4.9B $7.2B $5.3B $5.5B $9.5B
Total Debt -- $3.4B $3.4B $3B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $7.1B $4.4B $5.1B $8.5B
Short Term Investments $3.8B $100.1M $861.1M $386M $1B
Accounts Receivable, Net $161.5M $25.6M $203M $81.5M $125.3M
Inventory -- -- -- -- --
Prepaid Expenses $36.2M $132.9M $98.2M $79.6M $88.5M
Other Current Assets $717K $2.9M $75.4B $143.4M $266.3M
Total Current Assets $5.1B $18.4B $86.4B $11.4B $18.1B
 
Property Plant And Equipment $150.1M $157.6M $241.2M $205.3M $281.2M
Long-Term Investments $28.1M $1.4B $751.1M $673.7M $1.9B
Goodwill $77.2M $625.8M $1.1B $1.1B $1.1B
Other Intangibles $376.9M $176.7M $135.4M $86.4M $46.8M
Other Long-Term Assets -- $1.5M $17.3M $19.8M $33.1M
Total Assets $5.9B $21.3B $89.7B $14.8B $22.5B
 
Accounts Payable $12M $39.8M $56M $39.3M $63.3M
Accrued Expenses $57.4M $342.1M $192.7M $313.5M $331.5M
Current Portion Of Long-Term Debt -- $20.1M $20.5M -- --
Current Portion Of Capital Lease Obligations $25.3M $32.4M $33.7M -- --
Other Current Liabilities $4.1B $10.9B $80.4B $5B $7.3B
Total Current Liabilities $4.2B $11.4B $80.8B $5.5B $7.9B
 
Long-Term Debt -- $3.4B $3.4B $3B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $14.9B $84.3B $8.5B $12.3B
 
Common Stock -- $2K $2K $2K $2K
Other Common Equity Adj $6.3M -$3.4M -$38.6M -$30.3M -$50.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $963.6M $6.4B $5.5B $6.3B $10.3B
 
Total Liabilities and Equity $5.9B $21.3B $89.7B $14.8B $22.5B
Cash and Short Terms $4.9B $7.2B $5.3B $5.5B $9.5B
Total Debt -- $3.4B $3.4B $3B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $322.3M $3.6B -$2.6B $94.9M $2.6B
Depreciation & Amoritzation $31M $63.7M $154.1M $139.6M $127.5M
Stock-Based Compensation $70.5M $820.7M $1.6B $780.7M $912.8M
Change in Accounts Receivable -$157.2M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3B $4B -$1.6B $923M $2.6B
 
Capital Expenditures $18.8M $82.9M $61M $63.2M --
Cash Acquisitions $33.6M -$70.9M -$186.2M -$30.7M --
Cash From Investing $50.8M -$1.1B -$663.8M $5.4M -$282.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.4B $191M $31.6M $1.2B
Long-Term Debt Repaid -- -- -$191.1M -$355.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M $6.3B -$5.9B -$551.6M $1.4B
Cash From Financing $18.8M $10B -$5.8B -$811.3M $2.8B
 
Beginning Cash (CF) $1.8B $4.9B $17.7B $9.4B $9.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B $12.9B -$8.1B $117M $5.1B
Ending Cash (CF) $4.9B $17.7B $9.4B $9.6B $14.6B
 
Levered Free Cash Flow $3B $4B -$1.6B $923M $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $176.8M $840.2M -$557M $273.4M $1.3B
Depreciation & Amoritzation $8.6M $23M $40.3M $29.5M $33M
Stock-Based Compensation $32.7M $262.5M $430.7M $79.8M $222M
Change in Accounts Receivable -$148.3M -$37.2M $21.5M -$81.3M $37.8M
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B -$3.7B -$745.4M -$5.2M $964.6M
 
Capital Expenditures $5M $41.7M -$51.6M -- --
Cash Acquisitions -- -$31.5M -- -- --
Cash From Investing $21M -$480.3M -$26.1M $90.5M -$49.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $41.6M $31.6M --
Long-Term Debt Repaid -- -- -$21.1M -$133M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M $6.5B -$1.7B $987.6M $2.1B
Cash From Financing $16.8M $6.6B -$1.6B $922.8M $2.1B
 
Beginning Cash (CF) $2.6B $15.3B $11.6B $8.5B $11.6B
Foreign Exchange Rate Adjustment $16M -$63.8M $213M $36.1M -$68M
Additions / Reductions $2.2B $2.4B -$2.4B $1B $3.1B
Ending Cash (CF) $4.9B $17.7B $9.4B $9.6B $14.6B
 
Levered Free Cash Flow $2.2B -$3.7B -$693.9M -$5.2M $964.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $322.3M $3.6B -$2.6B $94.9M $2.6B
Depreciation & Amoritzation $31M $63.7M $154.1M $139.6M $127.5M
Stock-Based Compensation $70.5M $820.7M $1.6B $780.7M $912.8M
Change in Accounts Receivable -$157.2M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3B $4B -$1.6B $923M $2.6B
 
Capital Expenditures $18.8M $82.9M -- -- --
Cash Acquisitions $33.6M -$70.9M -$186.2M -- --
Cash From Investing $50.8M -$1.1B -$663.8M $5.4M -$282.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.4B $191M $31.6M $1.2B
Long-Term Debt Repaid -- -- -$191.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5.9B -$551.6M $1.4B
Cash From Financing $18.8M $10B -$5.8B -$811.3M $2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B $12.9B -$8.1B $117M $5.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B $4B -$1.6B $923M $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.6B -$2.6B $94.9M $2.6B --
Depreciation & Amoritzation $63.7M $154.1M $139.6M $127.5M --
Stock-Based Compensation $820.7M $1.6B $780.7M $912.8M --
Change in Accounts Receivable $0 -$0 -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4B -$1.6B $923M $2.6B --
 
Capital Expenditures $82.9M -$0 -- -- --
Cash Acquisitions -$70.9M -$186.2M -- -- --
Cash From Investing -$1.1B -$663.8M $5.4M -$282.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.4B $191M $31.6M $1.2B --
Long-Term Debt Repaid -- -$191.1M -$355.7M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6.3B -$5.9B -$551.6M $1.4B --
Cash From Financing $10B -$5.8B -$811.3M $2.8B --
 
Beginning Cash (CF) $41.9B $58.4B $37.2B $44.2B --
Foreign Exchange Rate Adjustment -$64.9M -$163.3M $8.8M -$48.4M --
Additions / Reductions $12.9B -$8.1B $117M $5.1B --
Ending Cash (CF) $54.7B $50.1B $37.3B $49.3B --
 
Levered Free Cash Flow $4B -$1.6B $923M $2.6B --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock