Financhill
Sell
20

FIVN Quote, Financials, Valuation and Earnings

Last price:
$29.46
Seasonality move :
17.1%
Day range:
$28.69 - $29.73
52-week range:
$26.60 - $63.79
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.11x
P/B ratio:
3.59x
Volume:
1.4M
Avg. volume:
2M
1-year change:
-50.28%
Market cap:
$2.2B
Revenue:
$1B
EPS (TTM):
-$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $434.9M $609.6M $778.8M $910.5M $1B
Revenue Growth (YoY) 32.59% 40.17% 27.77% 16.9% 14.44%
 
Cost of Revenues $180.3M $271.1M $367.5M $432.7M $477.5M
Gross Profit $254.6M $338.5M $411.3M $477.8M $564.4M
Gross Profit Margin 58.55% 55.53% 52.82% 52.48% 54.17%
 
R&D Expenses $68.7M $106.9M $141.8M $156.6M $166.2M
Selling, General & Admin $198.2M $287.8M $357.1M $419.8M $449.5M
Other Inc / (Exp) -$3.9M -- -- -- $6.6M
Operating Expenses $266.9M $394.7M $498.9M $576.4M $615.7M
Operating Income -$12.3M -$56.3M -$87.6M -$98.6M -$51.3M
 
Net Interest Expenses $28.3M $8M $2.7M -- --
EBT. Incl. Unusual Items -$44.6M -$64.3M -$90.3M -$79.4M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -$11.3M $4.4M $2.3M $40K
Net Income to Company -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Basic EPS (Cont. Ops) -$0.66 -$0.79 -$1.35 -$1.13 -$0.17
Diluted EPS (Cont. Ops) -$0.66 -$0.79 -$1.35 -$1.13 -$0.17
Weighted Average Basic Share $64.2M $67.5M $69.9M $72M $74.5M
Weighted Average Diluted Share $64.2M $67.5M $69.9M $72M $74.5M
 
EBITDA $14.5M -$8.8M -$38.1M -$23.3M $55M
EBIT -$16.2M -$56.3M -$82.8M -$71.8M $2.1M
 
Revenue (Reported) $434.9M $609.6M $778.8M $910.5M $1B
Operating Income (Reported) -$12.3M -$56.3M -$87.6M -$98.6M -$51.3M
Operating Income (Adjusted) -$16.2M -$56.3M -$82.8M -$71.8M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $127.9M $173.6M $208.3M $239.1M $278.7M
Revenue Growth (YoY) 38.61% 35.75% 20.02% 14.74% 16.56%
 
Cost of Revenues $51.2M $79.8M $96.3M $112.5M $122.7M
Gross Profit $76.7M $93.8M $112.1M $126.6M $156M
Gross Profit Margin 59.94% 54.05% 53.78% 52.94% 55.98%
 
R&D Expenses $18.7M $30.4M $36.9M $38.9M $41.5M
Selling, General & Admin $55.3M $75.4M $88.4M $106.3M $110.3M
Other Inc / (Exp) $2.1M -- -- -- --
Operating Expenses $74M $105.8M $125.3M $145.2M $151.8M
Operating Income $2.7M -$12M -$13.3M -$18.6M $4.2M
 
Net Interest Expenses $12M $2.1M -- -- --
EBT. Incl. Unusual Items -$7.2M -$14M -$12.4M -$12.2M $11.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K -$10.4M $1.2M $119K -$426K
Net Income to Company -$7.2M -$3.6M -$13.7M -$12.4M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.2M -$3.6M -$13.7M -$12.4M $11.6M
 
Basic EPS (Cont. Ops) -$0.11 -$0.05 -$0.19 -$0.17 $0.15
Diluted EPS (Cont. Ops) -$0.11 -$0.05 -$0.19 -$0.17 $0.13
Weighted Average Basic Share $66.1M $68.2M $70.7M $72.9M $75.4M
Weighted Average Diluted Share $66.1M $68.2M $70.7M $72.9M $75.4M
 
EBITDA $11.1M $777K -$7M -$6.5M $19.4M
EBIT $2.3M -$12M -$10.5M -$10.3M $15.4M
 
Revenue (Reported) $127.9M $173.6M $208.3M $239.1M $278.7M
Operating Income (Reported) $2.7M -$12M -$13.3M -$18.6M $4.2M
Operating Income (Adjusted) $2.3M -$12M -$10.5M -$10.3M $15.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $434.9M $609.6M $778.8M $910.5M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $180.3M $271.1M $367.5M $432.7M $477.5M
Gross Profit $254.6M $338.5M $411.3M $477.8M $564.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $68.7M $106.9M $141.8M $156.6M $166.2M
Selling, General & Admin $198.2M $287.8M $357.1M $419.8M $449.5M
Other Inc / (Exp) -$3.1M -- -- -- $6.6M
Operating Expenses $266.9M $394.7M $498.9M $576.4M $615.7M
Operating Income -$12.3M -$56.3M -$87.6M -$98.6M -$51.3M
 
Net Interest Expenses $29.2M $8M $2.7M -- --
EBT. Incl. Unusual Items -$44.6M -$64.3M -$90.3M -$79.4M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -$11.3M $4.4M $2.3M $40K
Net Income to Company -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Basic EPS (Cont. Ops) -$0.65 -$0.78 -$1.35 -$1.13 -$0.18
Diluted EPS (Cont. Ops) -$0.65 -$0.78 -$1.35 -$1.13 -$0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $14.5M -$8.5M -$38.1M -$23.3M $55M
EBIT -$16.2M -$55.9M -$82.8M -$71.8M $2.1M
 
Revenue (Reported) $434.9M $609.6M $778.8M $910.5M $1B
Operating Income (Reported) -$12.3M -$56.3M -$87.6M -$98.6M -$51.3M
Operating Income (Adjusted) -$16.2M -$55.9M -$82.8M -$71.8M $2.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $609.6M $778.8M $910.5M $1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $271.1M $367.5M $432.7M $477.5M --
Gross Profit $338.5M $411.3M $477.8M $564.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $106.9M $141.8M $156.6M $166.2M --
Selling, General & Admin $287.8M $357.1M $419.8M $449.5M --
Other Inc / (Exp) -- -- -- $6.6M --
Operating Expenses $394.7M $498.9M $576.4M $615.7M --
Operating Income -$56.3M -$87.6M -$98.6M -$51.3M --
 
Net Interest Expenses $8M $3.5M -- -- --
EBT. Incl. Unusual Items -$64.3M -$90.3M -$79.4M -$12.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.3M $4.4M $2.3M $40K --
Net Income to Company -$53M -$94.7M -$81.8M -$12.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53M -$94.7M -$81.8M -$12.8M --
 
Basic EPS (Cont. Ops) -$0.78 -$1.35 -$1.13 -$0.18 --
Diluted EPS (Cont. Ops) -$0.78 -$1.35 -$1.13 -$0.20 --
Weighted Average Basic Share $270M $279.7M $288.2M $298M --
Weighted Average Diluted Share $270M $279.7M $288.2M $298M --
 
EBITDA -$8.5M -$38.1M -$23.3M $55M --
EBIT -$55.9M -$82.8M -$71.8M $2.1M --
 
Revenue (Reported) $609.6M $778.8M $910.5M $1B --
Operating Income (Reported) -$56.3M -$87.6M -$98.6M -$51.3M --
Operating Income (Adjusted) -$55.9M -$82.8M -$71.8M $2.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.4M $90.9M $180.5M $143.2M $362.5M
Short Term Investments $383.2M $379M $433.7M $587.1M $643.4M
Accounts Receivable, Net $42.4M $76M $77.6M $86.9M $99.6M
Inventory -- -- -- -- --
Prepaid Expenses $9.8M $21.3M $17.2M $22M $28M
Other Current Assets $5M $6.4M $9.2M $8.5M $15.6M
Total Current Assets $689.1M $617.2M $778.7M $924.1M $1.2B
 
Property Plant And Equipment $60.2M $126.5M $145.3M $152M $203M
Long-Term Investments $42.1M $147.4M $2.9M $2M $750K
Goodwill $165.4M $165.4M $165.4M $227.4M $365.4M
Other Intangibles $51.7M $39.9M $28.2M $38.3M $65.6M
Other Long-Term Assets $3.2M $5M $5.1M $10.4M $9M
Total Assets $1.1B $1.2B $1.2B $1.5B $2.1B
 
Accounts Payable $17.1M $20.5M $23.6M $24.4M $26.3M
Accrued Expenses $19M $46.1M $21.8M $22.4M $35.7M
Current Portion Of Long-Term Debt -- -- $169K -- $433.5M
Current Portion Of Capital Lease Obligations $4.5M $9.8M $10.6M $12.5M $19M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.6M $157.6M $150.8M $167.2M $641.7M
 
Long-Term Debt $643.3M $768.6M $738.4M $742.1M $731.9M
Capital Leases -- -- -- -- --
Total Liabilities $784.6M $981.8M $934.5M $956.5M $1.4B
 
Common Stock $67K $68K $71K $73K $76K
Other Common Equity Adj $335K -$287K -$2.7M $582K $636K
Common Equity $279.2M $211.1M $310M $538.1M $622.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $279.2M $211.1M $310M $538.1M $622.2M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.5B $2.1B
Cash and Short Terms $603.5M $469.9M $614.3M $730.3M $1B
Total Debt $643.3M $768.6M $738.5M $742.1M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.4M $90.9M $180.5M $143.2M $362.5M
Short Term Investments $383.2M $379M $433.7M $587.1M $643.4M
Accounts Receivable, Net $42.4M $76M $77.6M $86.9M $99.6M
Inventory -- -- -- -- --
Prepaid Expenses $9.8M $21.3M $17.2M $22M $28M
Other Current Assets $5M $6.4M $9.2M $8.5M $15.6M
Total Current Assets $689.1M $617.2M $778.7M $924.1M $1.2B
 
Property Plant And Equipment $60.2M $126.5M $145.3M $152M $203M
Long-Term Investments $42.1M $147.4M $2.9M $2M $750K
Goodwill $165.4M $165.4M $165.4M $227.4M $365.4M
Other Intangibles $51.7M $39.9M $28.2M $38.3M $65.6M
Other Long-Term Assets $3.2M $5M $5.1M $10.4M $9M
Total Assets $1.1B $1.2B $1.2B $1.5B $2.1B
 
Accounts Payable $17.1M $20.5M $23.6M $24.4M $26.3M
Accrued Expenses $19M $46.1M $21.8M $22.4M $35.7M
Current Portion Of Long-Term Debt -- -- $169K -- $433.5M
Current Portion Of Capital Lease Obligations $4.5M $9.8M $10.6M $12.5M $19M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.6M $157.6M $150.8M $167.2M $641.7M
 
Long-Term Debt $643.3M $768.6M $738.4M $742.1M $731.9M
Capital Leases -- -- -- -- --
Total Liabilities $784.6M $981.8M $934.5M $956.5M $1.4B
 
Common Stock $67K $68K $71K $73K $76K
Other Common Equity Adj $335K -$287K -$2.7M $582K $636K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $279.2M $211.1M $310M $538.1M $622.2M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.5B $2.1B
Cash and Short Terms $603.5M $469.9M $614.3M $730.3M $1B
Total Debt $643.3M $768.6M $738.5M $742.1M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$42.1M -$53M -$94.7M -$81.8M -$12.8M
Depreciation & Amoritzation $30.8M $47.4M $44.7M $48.5M $52.9M
Stock-Based Compensation $64.7M $108.8M $172.5M $206.3M $166.3M
Change in Accounts Receivable -$10M -$36M -$4.9M -$9.8M -$14.6M
Change in Inventories -- -- -- -- --
Cash From Operations $67.3M $29M $88.9M $128.8M $143.2M
 
Capital Expenditures $30.4M $42.2M $56.2M $40.8M $64.6M
Cash Acquisitions -$165.4M -- -$2M -$80.6M -$167.1M
Cash From Investing -$382.3M -$150.5M $31M -$259.6M -$266.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $728.8M -- -- -- $731.1M
Long-Term Debt Repaid -$204.1M -$25.3M -$34.1M -$1.2M -$308.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$90.4M -$5M -$18.1M $70.7M -$95.1M
Cash From Financing $457.4M -$7.5M -$30.2M $94.6M $342.7M
 
Beginning Cash (CF) $78M $220.4M $91.4M $181M $144.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142.4M -$129M $89.6M -$36.1M $219.3M
Ending Cash (CF) $220.4M $91.4M $181M $144.8M $364.2M
 
Levered Free Cash Flow $36.9M -$13.2M $32.7M $88.1M $78.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.2M -$3.6M -$13.7M -$12.4M $11.6M
Depreciation & Amoritzation $8.8M $12.8M $3.5M $3.7M $4M
Stock-Based Compensation $16.9M $35.6M $43.8M $49.6M $38.4M
Change in Accounts Receivable -$4.7M -$23.8M $438K -$3.2M $914K
Change in Inventories -- -- -- -- --
Cash From Operations $19.3M $8.6M $32.7M $36.5M $49.8M
 
Capital Expenditures $10M $13.7M $7.7M $15M $17.3M
Cash Acquisitions -$137M -- -- -- $15K
Cash From Investing -$94.7M -$747K $10.1M -$24.6M $18.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $2.2M
Long-Term Debt Repaid -$14.6M -$5.8M -$10K -$493K -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.8M -- -$3.3M -$2.2M
Cash From Financing -$6M $1M $8.2M $3.5M $3.3M
 
Beginning Cash (CF) $301.8M $82.5M $130M $129.4M $292.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.4M $8.9M $51M $15.5M $71.3M
Ending Cash (CF) $220.4M $91.4M $181M $144.8M $364.2M
 
Levered Free Cash Flow $9.3M -$5.1M $25M $21.5M $32.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$42.1M -$53M -$94.7M -$81.8M -$12.8M
Depreciation & Amoritzation $30.8M $47.4M $44.7M $48.5M $52.9M
Stock-Based Compensation $64.7M $108.8M $172.5M $206.3M $166.3M
Change in Accounts Receivable -$10M -$36M -$4.9M -$9.8M -$14.6M
Change in Inventories -- -- -- -- --
Cash From Operations $67.3M $29M $88.9M $128.8M $143.2M
 
Capital Expenditures $30.4M $42.2M $56.2M $40.8M $64.6M
Cash Acquisitions -$165.4M -- -$2M -$80.6M -$167.1M
Cash From Investing -$382.3M -$150.5M $31M -$259.6M -$266.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $731.1M
Long-Term Debt Repaid -$204.1M -$25.3M -$34.1M -$1.2M -$308.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$95.1M
Cash From Financing $457.4M -$7.5M -$30.2M $94.6M $342.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142.4M -$129M $89.6M -$36.1M $219.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $36.9M -$13.2M $32.7M $88.1M $78.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$53M -$94.7M -$81.8M -$12.8M --
Depreciation & Amoritzation $47.4M $44.7M $48.5M $52.9M --
Stock-Based Compensation $108.8M $172.5M $206.3M $166.3M --
Change in Accounts Receivable -$36M -$4.9M -$9.8M -$14.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $29M $88.9M $128.8M $143.2M --
 
Capital Expenditures $42.2M $56.2M $40.8M $64.6M --
Cash Acquisitions -- -$2M -$80.6M -$167.1M --
Cash From Investing -$150.5M $31M -$259.6M -$266.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $731.1M --
Long-Term Debt Repaid -$25.3M -$34.1M -$1.2M -$308.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M -$18.1M $70.7M -$95.1M --
Cash From Financing -$7.5M -$30.2M $94.6M $342.7M --
 
Beginning Cash (CF) $654.4M $422.8M $649.4M $856.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$129M $89.6M -$36.1M $219.3M --
Ending Cash (CF) $525.4M $512.9M $613.3M $1.1B --
 
Levered Free Cash Flow -$13.2M $32.7M $88.1M $78.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

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…

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