Financhill
Sell
44

FOLD Quote, Financials, Valuation and Earnings

Last price:
$9.80
Seasonality move :
5.47%
Day range:
$9.60 - $9.88
52-week range:
$9.02 - $14.57
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.02x
P/B ratio:
16.38x
Volume:
3.5M
Avg. volume:
2.6M
1-year change:
-23.68%
Market cap:
$2.9B
Revenue:
$399.4M
EPS (TTM):
-$0.34
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $182.2M $260.9M $305.5M $329.2M $399.4M
Revenue Growth (YoY) 99.72% 43.16% 17.11% 7.76% 21.3%
 
Cost of Revenues $22M $31M $34.5M $38.6M $37.3M
Gross Profit $160.3M $229.8M $271M $290.6M $362M
Gross Profit Margin 87.95% 88.1% 88.72% 88.28% 90.65%
 
R&D Expenses $286.4M $308.4M $272M $276.7M $152.4M
Selling, General & Admin $169.9M $156.4M $192.7M $213M $275.3M
Other Inc / (Exp) -$46.5M -$11.2M -$9.7M -$3.5M -$33.5M
Operating Expenses $461M $473.7M $471M $495.1M $435.5M
Operating Income -$300.7M -$243.9M -$199.9M -$204.4M -$73.5M
 
Net Interest Expenses $8.6M $19.2M $32M $34.1M $43.1M
EBT. Incl. Unusual Items -$355.9M -$274.3M -$241.6M -$242M -$150.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $478K $2.6M $8.9M -$5.5M $1.5M
Net Income to Company -$356.4M -$276.9M -$250.5M -$236.6M -$151.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$356.4M -$276.9M -$250.5M -$236.6M -$151.6M
 
Basic EPS (Cont. Ops) -$1.48 -$1.07 -$0.92 -$0.82 -$0.51
Diluted EPS (Cont. Ops) -$1.48 -$1.07 -$0.92 -$0.82 -$0.51
Weighted Average Basic Share $240.4M $258.9M $271.4M $289.1M $295.2M
Weighted Average Diluted Share $240.4M $258.9M $271.4M $289.1M $295.2M
 
EBITDA -$332.3M -$243M -$202.9M -$199.6M -$92.1M
EBIT -$337M -$251.8M -$209.1M -$204.9M -$100M
 
Revenue (Reported) $182.2M $260.9M $305.5M $329.2M $399.4M
Operating Income (Reported) -$300.7M -$243.9M -$199.9M -$204.4M -$73.5M
Operating Income (Adjusted) -$337M -$251.8M -$209.1M -$204.9M -$100M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $67.4M $79.5M $81.7M $103.5M $141.5M
Revenue Growth (YoY) 38.28% 17.96% 2.7% 26.7% 36.73%
 
Cost of Revenues $8.4M $11.7M $13.4M $9.9M $13.3M
Gross Profit $59M $67.8M $68.3M $93.6M $128.2M
Gross Profit Margin 87.55% 85.3% 83.55% 90.39% 90.62%
 
R&D Expenses $70.4M $59.3M $53M $40.7M $26.2M
Selling, General & Admin $37.9M $46.1M $47.3M $65.7M $75.1M
Other Inc / (Exp) -$5.3M -$3.3M $13.1M $1.8M -$6.4M
Operating Expenses $110.8M $107M $101.5M $108.6M $103.4M
Operating Income -$51.7M -$39.1M -$33.3M -$15M $24.8M
 
Net Interest Expenses $6.3M $8.1M $9.1M $11.5M $11.6M
EBT. Incl. Unusual Items -$63.3M -$50.5M -$29.3M -$24.7M $6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $727K -$182K $4M -$3.1M $13.5M
Net Income to Company -$64M -$50.3M -$33.3M -$21.6M -$6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$64M -$50.3M -$33.3M -$21.6M -$6.7M
 
Basic EPS (Cont. Ops) -$0.25 -$0.19 -$0.12 -$0.07 -$0.02
Diluted EPS (Cont. Ops) -$0.25 -$0.19 -$0.12 -$0.07 -$0.02
Weighted Average Basic Share $259.2M $267.5M $289.2M $295.8M $304.7M
Weighted Average Diluted Share $259.2M $267.5M $289.2M $295.8M $304.7M
 
EBITDA -$54M -$40.8M -$18.4M -$9.5M $21.6M
EBIT -$56.5M -$42.3M -$19.6M -$11.7M $19.5M
 
Revenue (Reported) $67.4M $79.5M $81.7M $103.5M $141.5M
Operating Income (Reported) -$51.7M -$39.1M -$33.3M -$15M $24.8M
Operating Income (Adjusted) -$56.5M -$42.3M -$19.6M -$11.7M $19.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $245.6M $293.9M $323.3M $372.4M $493.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.6M $36M $37.1M $35.4M $49.4M
Gross Profit $217M $257.9M $286.2M $337M $444.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $321.1M $265.7M $298.4M $181.2M $114.2M
Selling, General & Admin $156M $178.8M $216.4M $259.3M $307M
Other Inc / (Exp) -$9.9M -$9M $14.8M -$36.9M -$37.9M
Operating Expenses $484.9M $451.8M $520.3M $447.5M $429.8M
Operating Income -$267.9M -$193.9M -$234.1M -$110.5M $14.4M
 
Net Interest Expenses $12.8M $31.9M $33M $41M $44.8M
EBT. Incl. Unusual Items -$290.5M -$234.9M -$252.3M -$188.5M -$68.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $3.7M $11.7M -$14.9M $36.3M
Net Income to Company -$295.2M -$238.6M -$264M -$173.6M -$104.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$295.2M -$238.6M -$264M -$173.6M -$104.7M
 
Basic EPS (Cont. Ops) -$1.15 -$0.90 -$0.92 -$0.59 -$0.34
Diluted EPS (Cont. Ops) -$1.15 -$0.90 -$0.92 -$0.59 -$0.34
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$264.8M -$195M -$212.5M -$133.1M -$9.2M
EBIT -$272.6M -$202.3M -$218.1M -$140.1M -$17.9M
 
Revenue (Reported) $245.6M $293.9M $323.3M $372.4M $493.7M
Operating Income (Reported) -$267.9M -$193.9M -$234.1M -$110.5M $14.4M
Operating Income (Adjusted) -$272.6M -$202.3M -$218.1M -$140.1M -$17.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $190.3M $223.4M $241.1M $284.3M $378.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.6M $26.6M $29.2M $26M $38.1M
Gross Profit $168.7M $196.7M $211.9M $258.3M $340.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $229.2M $186.5M $212.8M $117.4M $79.2M
Selling, General & Admin $112.7M $135.1M $158.8M $205M $236.7M
Other Inc / (Exp) -$9.9M -$7.8M $16.7M -$16.7M -$21.1M
Operating Expenses $348.2M $326.3M $375.6M $328.1M $322.4M
Operating Income -$179.5M -$129.5M -$163.7M -$69.8M $18.1M
 
Net Interest Expenses $11.3M $24M $25M $31.9M $33.6M
EBT. Incl. Unusual Items -$200.7M -$161.3M -$172M -$118.4M -$36.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $5.9M $8.7M -$700K $34.2M
Net Income to Company -$205.5M -$167.2M -$180.7M -$117.7M -$70.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$205.5M -$167.2M -$180.7M -$117.7M -$70.8M
 
Basic EPS (Cont. Ops) -$0.80 -$0.63 -$0.63 -$0.40 -$0.23
Diluted EPS (Cont. Ops) -$0.80 -$0.63 -$0.63 -$0.40 -$0.23
Weighted Average Basic Share $774.1M $798.2M $869.7M $879.9M $911.4M
Weighted Average Diluted Share $774.1M $798.2M $869.7M $879.9M $911.4M
 
EBITDA -$180.2M -$132.3M -$141.9M -$75.4M $7.5M
EBIT -$186.5M -$137M -$145.9M -$81.1M $950K
 
Revenue (Reported) $190.3M $223.4M $241.1M $284.3M $378.6M
Operating Income (Reported) -$179.5M -$129.5M -$163.7M -$69.8M $18.1M
Operating Income (Adjusted) -$186.5M -$137M -$145.9M -$81.1M $950K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $142.8M $163.2M $245.2M $148.8M $247M
Short Term Investments $309.9M $320M $237.3M $144.8M $39.2M
Accounts Receivable, Net $33.3M $46.9M $52.7M $66.2M $87.6M
Inventory $14M $19.6M $26.8M $23.8M $59.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20M $29.7M $34.8M $40.2M $49.5M
Total Current Assets $520.1M $579.5M $596.8M $423.8M $483.1M
 
Property Plant And Equipment $81M $67.2M $63.1M $60.3M $58M
Long-Term Investments -- -- -- -- --
Goodwill $197.8M $197.8M $197.8M $197.8M $197.8M
Other Intangibles $23M $23M $23M $23M $20.5M
Other Long-Term Assets $28.3M $19.1M $24.4M $19.2M $18.6M
Total Assets $850.2M $886.5M $905.1M $724.2M $777.9M
 
Accounts Payable $21.7M $17.1M $21.5M $15.4M $15.1M
Accrued Expenses $56.2M $52M $59M $54.5M $83.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.2M $6.9M $7.4M $8.6M $8.3M
Other Current Liabilities $2.8M $4.1M $4.2M $7.5M $10.4M
Total Current Liabilities $128.8M $129.7M $146M $139M $167.7M
 
Long-Term Debt $149.5M $389.3M $389.4M $392M $387.9M
Capital Leases -- -- -- -- --
Total Liabilities $373.8M $600.1M $597.8M $601.1M $617.7M
 
Common Stock $2.6M $2.7M $2.8M $2.8M $2.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $476.4M $286.4M $307.4M $123M $160.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $476.4M $286.4M $307.4M $123M $160.2M
 
Total Liabilities and Equity $850.2M $886.5M $905.1M $724.2M $777.9M
Cash and Short Terms $452.7M $483.3M $482.5M $293.6M $286.2M
Total Debt $149.5M $389.3M $389.4M $392M $387.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $210.6M $385.9M $277.6M $263.3M $233.6M
Short Term Investments $298.5M $171.1M $77.1M $17M $16.1M
Accounts Receivable, Net $44.8M $51.4M $52.3M $73.3M $98.1M
Inventory $15.8M $22.1M $13.3M $56.9M $115.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.6M $20.1M $38.3M $52.7M $35.3M
Total Current Assets $585.3M $650.5M $458.5M $463.3M $498.5M
 
Property Plant And Equipment $68M $63.3M $62.3M $60.6M $53.6M
Long-Term Investments -- -- -- -- --
Goodwill $197.8M $197.8M $197.8M $197.8M $197.8M
Other Intangibles $23M $23M $23M $21.3M $18M
Other Long-Term Assets $26.5M $22.1M $17.9M $21.1M $18.7M
Total Assets $900.5M $956.7M $759.5M $764.1M $786.6M
 
Accounts Payable $14.8M $24.5M $12M $23.2M $13.5M
Accrued Expenses $89.6M $72.5M $125.2M $138.5M $136.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.4M $7.2M $7.5M $7.8M $8.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $111.7M $121.1M $164.7M $169.5M $158.1M
 
Long-Term Debt $388.6M $388.7M $391.3M $394.1M $389.5M
Capital Leases -- -- -- -- --
Total Liabilities $580.3M $580M $627M $630.8M $607.7M
 
Common Stock $2.6M $2.8M $2.8M $2.9M $2.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $320.3M $376.6M $132.6M $133.2M $178.8M
 
Total Liabilities and Equity $900.5M $956.7M $759.5M $764.1M $786.6M
Cash and Short Terms $509.1M $557M $354.7M $280.3M $249.8M
Total Debt $388.6M $388.7M $391.3M $394.1M $389.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$356.4M -$276.9M -$250.5M -$236.6M -$151.6M
Depreciation & Amoritzation $4.8M $8.8M $6.2M $5.3M $7.9M
Stock-Based Compensation $44.4M $49.2M $57.8M $76.5M $86.1M
Change in Accounts Receivable -$11.1M -$11.2M -$8.2M -$17.3M -$20.1M
Change in Inventories -$5.1M -$4.6M -$7.8M -$5.3M -$44.6M
Cash From Operations -$250.4M -$233.3M -$202.5M -$166.6M -$69.1M
 
Capital Expenditures $20M $3.2M $3.9M $3.8M $7.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $95.2M -$13.6M $78.8M $92.3M $98.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $385.9M -- -- $387.4M
Long-Term Debt Repaid -$420K -$155.3M -$479K -$283K -$408.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $16.6M -$10M -$16.7M -$11.5M -$20.6M
Cash From Financing $217.5M $262.9M $212.1M -$7.5M $61.7M
 
Beginning Cash (CF) $82.4M $146.3M $166.2M $249.5M $153.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.2M $16M $88.3M -$81.7M $90.7M
Ending Cash (CF) $146.3M $166.2M $249.5M $153.1M $250.1M
 
Levered Free Cash Flow -$270.4M -$236.5M -$206.4M -$170.3M -$76.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$64M -$50.3M -$33.3M -$21.6M -$6.7M
Depreciation & Amoritzation $2.5M $1.5M $1.3M $2.2M $2.2M
Stock-Based Compensation $15.9M $11.8M $14.8M $16.5M $18.7M
Change in Accounts Receivable -$457K -$3.2M -$3M -$11.3M -$8.6M
Change in Inventories $831K $1.4M $1.4M -$14.8M -$34.7M
Cash From Operations -$42M -$23.7M -$11.6M -$38.3M -$23M
 
Capital Expenditures $284K $890K -$137K $1.6M $356K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$154.1M $34.6M $74.5M $35.8M $34.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $385.9M -- -- -- --
Long-Term Debt Repaid -$155.3M -$71K -$51K -$31K $24K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M -$262K -$1.8M -$2.3M -$2.8M
Cash From Financing $238.7M $201.1M -$559K $37.6M $18.2M
 
Beginning Cash (CF) $167.3M $179.8M $239.9M $214.3M $212.4M
Foreign Exchange Rate Adjustment $3.5M -$2.7M -$20.7M $16.9M -$5M
Additions / Reductions $42.6M $212M $62.3M $35M $29.5M
Ending Cash (CF) $213.4M $389.1M $281.5M $266.3M $236.8M
 
Levered Free Cash Flow -$42.3M -$24.6M -$11.5M -$39.9M -$23.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$295.2M -$238.6M -$264M -$173.6M -$104.7M
Depreciation & Amoritzation $7.8M $7.2M $5.5M $7M $8.7M
Stock-Based Compensation $49.8M $56.2M $71.8M $86.6M $83.8M
Change in Accounts Receivable -$9.3M -$6.7M -$9.2M -$18.5M -$20.6M
Change in Inventories -$916K -$9.8M $145K -$52.5M -$64M
Cash From Operations -$241.3M -$181.8M -$156.3M -$153.3M -$26.5M
 
Capital Expenditures $13.1M $3.2M $2.8M $8.4M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $36.2M $124.1M $90.9M $55.3M -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$155.6M -$478K -$111K -$273K -$408.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.6M -$15.4M -$13.1M -$17.8M -$24.4M
Cash From Financing $244.5M $233.7M -$8.1M $54M $12.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.4M $176M -$73.5M -$44M -$18.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$254.4M -$185M -$159.2M -$161.7M -$31.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$205.5M -$167.2M -$180.7M -$117.7M -$70.8M
Depreciation & Amoritzation $6.3M $4.7M $4M $5.7M $6.5M
Stock-Based Compensation $36.9M $43.9M $57.9M $68M $65.7M
Change in Accounts Receivable -$10.8M -$6.4M -$7.4M -$8.6M -$9.1M
Change in Inventories $2.2M -$3M $4.9M -$42.2M -$61.6M
Cash From Operations -$183.5M -$132M -$85.8M -$72.5M -$30M
 
Capital Expenditures $2.2M $2.1M $1.1M $5.7M $3.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.2M $146.9M $159M $122M $19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $385.9M -- -- -- --
Long-Term Debt Repaid -$155.3M -$460K -$92K -$82K -$54K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.3M -$14.7M -$11.1M -$17.4M -$21.2M
Cash From Financing $241.3M $212.2M -$8M $53.5M $4M
 
Beginning Cash (CF) $439.5M $534M $727.1M $532.4M $675.2M
Foreign Exchange Rate Adjustment $45K -$4.1M -$33.1M $10.2M -$7.1M
Additions / Reductions $67M $227.1M $65.2M $102.9M -$6.1M
Ending Cash (CF) $506.6M $756.9M $759.2M $645.6M $662M
 
Levered Free Cash Flow -$185.6M -$134.1M -$86.9M -$78.3M -$33.2M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.45% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock