Financhill
Sell
39

DOMO Quote, Financials, Valuation and Earnings

Last price:
$7.31
Seasonality move :
35.21%
Day range:
$7.39 - $8.16
52-week range:
$6.01 - $10.15
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.91x
P/B ratio:
--
Volume:
825.1K
Avg. volume:
417.1K
1-year change:
-14.66%
Market cap:
$299.9M
Revenue:
$317M
EPS (TTM):
-$2.19
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $210.2M $258M $308.6M $319M $317M
Revenue Growth (YoY) 21.22% 22.73% 19.65% 3.35% -0.61%
 
Cost of Revenues $56.7M $67.1M $73.1M $75.5M $81M
Gross Profit $153.4M $190.8M $235.6M $243.5M $236.1M
Gross Profit Margin 73% 73.97% 76.32% 76.34% 74.45%
 
R&D Expenses $66.5M $81M $95.1M $85M $87.9M
Selling, General & Admin $160M $198.3M $228.6M $212.5M $206.8M
Other Inc / (Exp) -$11.1M -$14.1M -$16.1M -$20.2M -$21.4M
Operating Expenses $226.5M $279.3M $323.8M $297.7M $295.3M
Operating Income -$73.1M -$88.5M -$88.3M -$54.1M -$59.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$84.2M -$102.6M -$104.4M -$74.3M -$80.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $409K -$461K $1.2M $1.3M $1.2M
Net Income to Company -$84.6M -$102.1M -$105.6M -$75.6M -$81.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.6M -$102.1M -$105.6M -$75.6M -$81.9M
 
Basic EPS (Cont. Ops) -$2.89 -$3.19 -$3.10 -$2.10 -$2.13
Diluted EPS (Cont. Ops) -$2.89 -$3.19 -$3.10 -$2.10 -$2.13
Weighted Average Basic Share $29.3M $32M $34.1M $36.1M $38.5M
Weighted Average Diluted Share $29.3M $32M $34.1M $36.1M $38.5M
 
EBITDA -$68.3M -$83.1M -$83M -$47.5M -$50M
EBIT -$73.1M -$88.5M -$88.3M -$54.1M -$59.3M
 
Revenue (Reported) $210.2M $258M $308.6M $319M $317M
Operating Income (Reported) -$73.1M -$88.5M -$88.3M -$54.1M -$59.3M
Operating Income (Adjusted) -$73.1M -$88.5M -$88.3M -$54.1M -$59.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $56.8M $70M $79.6M $80.2M $78.8M
Revenue Growth (YoY) 23.11% 23.13% 13.76% 0.7% -1.76%
 
Cost of Revenues $14.5M $18.5M $18.2M $19M $20.2M
Gross Profit $42.3M $51.5M $61.4M $61.1M $58.6M
Gross Profit Margin 74.47% 73.53% 77.16% 76.26% 74.36%
 
R&D Expenses $16.6M $23.5M $22M $21.1M $21.9M
Selling, General & Admin $42.6M $57.9M $54.8M $54.6M $48.7M
Other Inc / (Exp) -$2.8M -$3.9M -$3.7M -$3.6M -$4.8M
Operating Expenses $59.2M $81.4M $76.9M $75.7M $70.8M
Operating Income -$16.9M -$29.9M -$15.5M -$14.6M -$12.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.7M -$33.8M -$19.2M -$18.2M -$17M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$37K -$550K $612K $456K $628K
Net Income to Company -$19.6M -$33.3M -$19.8M -$18.7M -$17.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.6M -$33.3M -$19.8M -$18.7M -$17.7M
 
Basic EPS (Cont. Ops) -$0.65 -$1.01 -$0.57 -$0.51 -$0.51
Diluted EPS (Cont. Ops) -$0.65 -$1.01 -$0.57 -$0.51 -$0.51
Weighted Average Basic Share $30.2M $32.8M $34.7M $36.8M $39.3M
Weighted Average Diluted Share $30.2M $32.8M $34.7M $36.8M $39.3M
 
EBITDA -$15.6M -$28.4M -$14.3M -$12.7M -$10.1M
EBIT -$16.9M -$29.9M -$15.5M -$14.6M -$12.3M
 
Revenue (Reported) $56.8M $70M $79.6M $80.2M $78.8M
Operating Income (Reported) -$16.9M -$29.9M -$15.5M -$14.6M -$12.3M
Operating Income (Adjusted) -$16.9M -$29.9M -$15.5M -$14.6M -$12.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $210.2M $258M $308.6M $319M $317M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.7M $67.1M $73.1M $75.5M $81M
Gross Profit $153.4M $190.8M $235.6M $243.5M $236.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $66.5M $81M $95.1M $85M $87.9M
Selling, General & Admin $160M $198.3M $228.1M $214.5M $207.1M
Other Inc / (Exp) -$11.1M -$14.1M -$16.6M -$18.2M -$21.4M
Operating Expenses $226.5M $279.3M $323.3M $299.6M $295.3M
Operating Income -$73.1M -$88.5M -$87.7M -$56.1M -$59.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$84.2M -$102.6M -$104.4M -$74.3M -$80.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $409K -$461K $1.2M $1.3M $1.2M
Net Income to Company -$84.6M -$102.1M -$105.6M -$75.6M -$81.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.6M -$102.1M -$105.6M -$75.6M -$81.9M
 
Basic EPS (Cont. Ops) -$2.90 -$3.17 -$3.11 -$2.10 -$2.19
Diluted EPS (Cont. Ops) -$2.90 -$3.17 -$3.11 -$2.10 -$2.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$68.3M -$83.1M -$82.5M -$49.5M -$50M
EBIT -$73.1M -$88.5M -$87.7M -$56.1M -$59.3M
 
Revenue (Reported) $210.2M $258M $308.6M $319M $317M
Operating Income (Reported) -$73.1M -$88.5M -$87.7M -$56.1M -$59.3M
Operating Income (Adjusted) -$73.1M -$88.5M -$87.7M -$56.1M -$59.3M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $258M $308.6M $319M $317M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $67.1M $73.1M $75.5M $81M --
Gross Profit $190.8M $235.6M $243.5M $236.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $81M $95.1M $85M $87.9M --
Selling, General & Admin $198.3M $228.1M $214.5M $207.1M --
Other Inc / (Exp) -$14.1M -$16.6M -$18.2M -$21.4M --
Operating Expenses $279.3M $323.3M $299.6M $295.3M --
Operating Income -$88.5M -$87.7M -$56.1M -$59.3M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$102.6M -$104.4M -$74.3M -$80.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$461K $1.2M $1.3M $1.2M --
Net Income to Company -$102.1M -$105.6M -$75.6M -$81.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$102.1M -$105.6M -$75.6M -$81.9M --
 
Basic EPS (Cont. Ops) -$3.17 -$3.11 -$2.10 -$2.19 --
Diluted EPS (Cont. Ops) -$3.17 -$3.11 -$2.10 -$2.19 --
Weighted Average Basic Share $128.1M $136.3M $144.2M $154M --
Weighted Average Diluted Share $128.1M $136.3M $144.2M $154M --
 
EBITDA -$83.1M -$82.5M -$49.5M -$50M --
EBIT -$88.5M -$87.7M -$56.1M -$59.3M --
 
Revenue (Reported) $258M $308.6M $319M $317M --
Operating Income (Reported) -$88.5M -$87.7M -$56.1M -$59.3M --
Operating Income (Adjusted) -$88.5M -$87.7M -$56.1M -$59.3M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $90.8M $83.6M $62.8M $57.2M $30.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.3M $64.1M $79M $67.2M $71.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.2M $10M $7.4M $9.6M $9.1M
Total Current Assets $165.2M $173.1M $168.8M $153.7M $141.7M
 
Property Plant And Equipment $18.4M $34M $36.6M $38.7M $38.8M
Long-Term Investments -- -- -- -- --
Goodwill $9.5M $9.5M $9.5M $9.5M $9.5M
Other Intangibles $3.4M $2.9M $2.8M $2.7M $2.1M
Other Long-Term Assets $1.4M $2M $2.1M $1.4M $2.7M
Total Assets $216.4M $244.6M $242.1M $225.7M $214.3M
 
Accounts Payable $1.1M $4.8M $12.1M $4.3M $10M
Accrued Expenses $35.5M $47.8M $42.3M $37.8M $40.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.8M $3.4M $4.9M $4.8M $5.7M
Other Current Liabilities -- -- -- -- $11.2M
Total Current Liabilities $185.9M $236.5M $248.6M $237.8M $254.9M
 
Long-Term Debt $99.6M $104M $108.6M $113.5M $117.7M
Capital Leases -- -- -- -- --
Total Liabilities $299.9M $370.6M $388.5M $379.2M $391.6M
 
Common Stock $30K $33K $35K $37K $39K
Other Common Equity Adj $877K $388K -$322K -$180K -$669K
Common Equity -$83.5M -$126M -$146.4M -$153.5M -$177.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$83.5M -$126M -$146.4M -$153.5M -$177.2M
 
Total Liabilities and Equity $216.4M $244.6M $242.1M $225.7M $214.3M
Cash and Short Terms $90.8M $83.6M $62.8M $57.2M $30.2M
Total Debt $99.6M $104M $108.6M $113.5M $117.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $90.8M $83.6M $62.8M $57.2M $30.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.3M $64.1M $79M $67.2M $71.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.2M $10M $7.4M $9.6M $9.1M
Total Current Assets $165.2M $173.1M $168.8M $153.7M $141.7M
 
Property Plant And Equipment $18.4M $34M $36.6M $38.7M $38.8M
Long-Term Investments -- -- -- -- --
Goodwill $9.5M $9.5M $9.5M $9.5M $9.5M
Other Intangibles $3.4M $2.9M $2.8M $2.7M $2.1M
Other Long-Term Assets $1.4M $2M $2.1M $1.4M $2.7M
Total Assets $216.4M $244.6M $242.1M $225.7M $214.3M
 
Accounts Payable $1.1M $4.8M $12.1M $4.3M $10M
Accrued Expenses $35.5M $47.8M $42.3M $37.8M $40.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.8M $3.4M $4.9M $4.8M $5.7M
Other Current Liabilities -- -- -- -- $11.2M
Total Current Liabilities $185.9M $236.5M $248.6M $237.8M $254.9M
 
Long-Term Debt $99.6M $104M $108.6M $113.5M $117.7M
Capital Leases -- -- -- -- --
Total Liabilities $299.9M $370.6M $388.5M $379.2M $391.6M
 
Common Stock $30K $33K $35K $37K $39K
Other Common Equity Adj $877K $388K -$322K -$180K -$669K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$83.5M -$126M -$146.4M -$153.5M -$177.2M
 
Total Liabilities and Equity $216.4M $244.6M $242.1M $225.7M $214.3M
Cash and Short Terms $90.8M $83.6M $62.8M $57.2M $30.2M
Total Debt $99.6M $104M $108.6M $113.5M $117.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$84.6M -$102.1M -$105.6M -$75.6M -$81.9M
Depreciation & Amoritzation $4.8M $5.4M $5.3M $6.6M $9.2M
Stock-Based Compensation $33.7M $60.5M $83.9M $64.3M $59.4M
Change in Accounts Receivable -$305K -$15.9M -$14.8M $11.8M -$4.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$15.9M $379K -$10.9M $2.6M -$9.1M
 
Capital Expenditures $5.8M $6.5M $8M $11.8M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.2M -$6.5M -$8M -$11.8M -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $6.6M -- $65.5M
Long-Term Debt Repaid -- -- -$6.6M -- -$62.1M
Repurchase of Common Stock -$1.7M -$10.3M -- -- -$820K
Other Financing Activities -- -- -- -- -$1M
Cash From Financing $13.1M -$561K $2.4M $3.5M $3.4M
 
Beginning Cash (CF) $80.8M $90.8M $83.6M $66.5M $60.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.5M -$6.7M -$16.5M -$5.7M -$15.1M
Ending Cash (CF) $90.8M $83.6M $66.5M $60.9M $45.3M
 
Levered Free Cash Flow -$21.7M -$6.1M -$18.9M -$9.2M -$18.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$19.6M -$33.3M -$19.8M -$18.7M -$17.7M
Depreciation & Amoritzation $1.3M $1.6M $1.2M $1.9M $2.1M
Stock-Based Compensation $9.8M $19.7M $19M $16.4M $15.6M
Change in Accounts Receivable -$10.5M -$25.3M -$25.6M -$12M -$14.4M
Change in Inventories -- -- -- -- --
Cash From Operations $3.5M $909K -$2.8M $5.4M $8.9M
 
Capital Expenditures $1.4M $1.6M $2.9M $2.5M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$1.6M -$2.9M -$2.5M -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $3.7M
Long-Term Debt Repaid -- -- -- -- -$4.4M
Repurchase of Common Stock -$1M -$1.5M -- -- -$316K
Other Financing Activities -- -- -- -- -$601K
Cash From Financing $4.6M $256K -- -- -$1.6M
 
Beginning Cash (CF) $83.8M $84.2M $71.1M $57.4M $40.9M
Foreign Exchange Rate Adjustment $315K -$297K $1.2M $627K -$750K
Additions / Reductions $6.7M -$387K -$5.8M $2.9M $5.1M
Ending Cash (CF) $90.8M $83.6M $66.5M $60.9M $45.3M
 
Levered Free Cash Flow $2.1M -$643K -$5.8M $2.9M $6.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$84.6M -$102.1M -$105.6M -$75.6M -$81.9M
Depreciation & Amoritzation $4.8M $5.4M $5.3M $6.6M $9.2M
Stock-Based Compensation $33.7M $60.5M $83.9M $64.3M $59.4M
Change in Accounts Receivable -$305K -$15.9M -$14.8M $11.8M -$4.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$15.9M $379K -$10.9M $2.6M -$9.1M
 
Capital Expenditures $5.8M $6.5M $8M $11.8M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.2M -$6.5M -$8M -$11.8M -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.7M -$10.3M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13.1M -$561K $2.4M $3.5M $3.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.5M -$6.7M -$16.5M -$5.7M -$15.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$21.7M -$6.1M -$18.9M -$9.2M -$18.5M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders -$102.1M -$105.6M -$75.6M -$81.9M --
Depreciation & Amoritzation $5.4M $5.3M $6.6M $9.2M --
Stock-Based Compensation $60.5M $83.9M $64.3M $59.4M --
Change in Accounts Receivable -$15.9M -$14.8M $11.8M -$4.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $379K -$10.9M $2.6M -$9.1M --
 
Capital Expenditures $6.5M $8M $11.8M $9.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.5M -$8M -$11.8M -$9.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $65.5M --
Long-Term Debt Repaid -- -- -- -$62.1M --
Repurchase of Common Stock -$10.3M -- -- -$820K --
Other Financing Activities -- -- -- -$1M --
Cash From Financing -$561K $2.4M $3.5M $3.4M --
 
Beginning Cash (CF) $346.2M $318.5M $253.7M $218.7M --
Foreign Exchange Rate Adjustment -$534K -$599K $145K -$569K --
Additions / Reductions -$6.7M -$16.5M -$5.7M -$15.1M --
Ending Cash (CF) $339M $301.5M $248.2M $203.1M --
 
Levered Free Cash Flow -$6.1M -$18.9M -$9.2M -$18.5M --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is down 1.52% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is down 1.08% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 3.08% over the past day.

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

Show me the best stock