Financhill
Sell
16

FOLD Quote, Financials, Valuation and Earnings

Last price:
$8.24
Seasonality move :
3.6%
Day range:
$7.97 - $8.31
52-week range:
$7.97 - $12.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.70x
P/B ratio:
12.92x
Volume:
4.8M
Avg. volume:
2.7M
1-year change:
-30.73%
Market cap:
$2.5B
Revenue:
$528.3M
EPS (TTM):
-$0.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $260.9M $305.5M $329.2M $399.4M $528.3M
Revenue Growth (YoY) 43.16% 17.11% 7.76% 21.3% 32.29%
 
Cost of Revenues $31M $34.5M $38.6M $37.3M $52.9M
Gross Profit $229.8M $271M $290.6M $362M $475.4M
Gross Profit Margin 88.1% 88.72% 88.28% 90.65% 89.98%
 
R&D Expenses $308.4M $272M $276.7M $152.4M $109.4M
Selling, General & Admin $156.4M $192.7M $213M $275.3M $323.4M
Other Inc / (Exp) -$11.2M -$9.7M -$3.5M -$33.5M -$18.6M
Operating Expenses $473.7M $471M $495.1M $435.5M $441.3M
Operating Income -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
 
Net Interest Expenses $19.2M $32M $34.1M $43.1M $44.2M
EBT. Incl. Unusual Items -$274.3M -$241.6M -$242M -$150.1M -$28.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $8.9M -$5.5M $1.5M $27.4M
Net Income to Company -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
 
Basic EPS (Cont. Ops) -$1.07 -$0.92 -$0.82 -$0.51 -$0.18
Diluted EPS (Cont. Ops) -$1.07 -$0.92 -$0.82 -$0.51 -$0.18
Weighted Average Basic Share $258.9M $271.4M $289.1M $295.2M $304.4M
Weighted Average Diluted Share $258.9M $271.4M $289.1M $295.2M $304.4M
 
EBITDA -$243M -$202.9M -$199.6M -$92.1M $29.4M
EBIT -$251.8M -$209.1M -$204.9M -$100M $20.8M
 
Revenue (Reported) $260.9M $305.5M $329.2M $399.4M $528.3M
Operating Income (Reported) -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
Operating Income (Adjusted) -$251.8M -$209.1M -$204.9M -$100M $20.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $70.6M $82.2M $88.1M $115.1M $149.7M
Revenue Growth (YoY) 27.63% 16.41% 7.23% 30.63% 30.09%
 
Cost of Revenues $9.4M $7.9M $9.4M $11.3M $14.8M
Gross Profit $61.2M $74.3M $78.7M $103.8M $134.9M
Gross Profit Margin 86.66% 90.44% 89.35% 90.16% 90.09%
 
R&D Expenses $79.3M $85.6M $63.9M $35M $30.2M
Selling, General & Admin $43.7M $57.6M $54.3M $70.2M $86.7M
Other Inc / (Exp) -$1.3M -$1.9M -$20.2M -$16.8M $2.5M
Operating Expenses $125.5M $144.7M $119.5M $107.5M $118.9M
Operating Income -$64.4M -$70.4M -$40.7M -$3.7M $16M
 
Net Interest Expenses $7.9M $8M $9.1M $11.2M $10.5M
EBT. Incl. Unusual Items -$73.6M -$80.3M -$70.1M -$31.7M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M $3M -$14.2M $2.2M -$6.8M
Net Income to Company -$71.4M -$83.3M -$55.9M -$33.8M $14.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.4M -$83.3M -$55.9M -$33.8M $14.7M
 
Basic EPS (Cont. Ops) -$0.27 -$0.29 -$0.19 -$0.11 $0.05
Diluted EPS (Cont. Ops) -$0.27 -$0.29 -$0.19 -$0.11 $0.05
Weighted Average Basic Share $261.2M $287.4M $289.7M $300.7M $306.1M
Weighted Average Diluted Share $261.2M $287.4M $289.7M $300.7M $306.1M
 
EBITDA -$62.8M -$70.6M -$57.7M -$16.7M $21.9M
EBIT -$65.3M -$72.1M -$59M -$18.8M $19.9M
 
Revenue (Reported) $70.6M $82.2M $88.1M $115.1M $149.7M
Operating Income (Reported) -$64.4M -$70.4M -$40.7M -$3.7M $16M
Operating Income (Adjusted) -$65.3M -$72.1M -$59M -$18.8M $19.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $260.9M $305.5M $329.2M $399.4M $528.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31M $34.5M $38.6M $37.3M $52.9M
Gross Profit $229.8M $271M $290.6M $362M $475.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $308.4M $272M $276.7M $152.4M $109.4M
Selling, General & Admin $156.4M $192.7M $213M $275.3M $323.4M
Other Inc / (Exp) -$11.2M -$9.7M -$3.5M -$33.5M -$18.6M
Operating Expenses $473.7M $471M $495.1M $435.5M $441.3M
Operating Income -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
 
Net Interest Expenses $19.2M $32M $34.1M $43.1M $44.2M
EBT. Incl. Unusual Items -$274.3M -$241.6M -$242M -$150.1M -$28.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $8.9M -$5.5M $1.5M $27.4M
Net Income to Company -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
 
Basic EPS (Cont. Ops) -$1.07 -$0.92 -$0.82 -$0.51 -$0.18
Diluted EPS (Cont. Ops) -$1.07 -$0.92 -$0.82 -$0.51 -$0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$243M -$202.9M -$199.6M -$92.1M $29.4M
EBIT -$251.8M -$209.1M -$204.9M -$100M $20.8M
 
Revenue (Reported) $260.9M $305.5M $329.2M $399.4M $528.3M
Operating Income (Reported) -$243.9M -$199.9M -$204.4M -$73.5M $34.1M
Operating Income (Adjusted) -$251.8M -$209.1M -$204.9M -$100M $20.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $305.5M $329.2M $399.4M $528.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.5M $38.6M $37.3M $52.9M --
Gross Profit $271M $290.6M $362M $475.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $272M $276.7M $152.4M $109.4M --
Selling, General & Admin $192.7M $213M $275.3M $323.4M --
Other Inc / (Exp) -$9.7M -$3.5M -$33.5M -$18.6M --
Operating Expenses $471M $495.1M $435.5M $441.3M --
Operating Income -$199.9M -$204.4M -$73.5M $34.1M --
 
Net Interest Expenses $32M $34.1M $43.1M $44.2M --
EBT. Incl. Unusual Items -$241.6M -$242M -$150.1M -$28.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M -$5.5M $1.5M $27.4M --
Net Income to Company -$250.5M -$236.6M -$151.6M -$56.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$250.5M -$236.6M -$151.6M -$56.1M --
 
Basic EPS (Cont. Ops) -$0.92 -$0.82 -$0.51 -$0.18 --
Diluted EPS (Cont. Ops) -$0.92 -$0.82 -$0.51 -$0.18 --
Weighted Average Basic Share $1.1B $1.2B $1.2B $1.2B --
Weighted Average Diluted Share $1.1B $1.2B $1.2B $1.2B --
 
EBITDA -$202.9M -$199.6M -$92.1M $29.4M --
EBIT -$209.1M -$204.9M -$100M $20.8M --
 
Revenue (Reported) $305.5M $329.2M $399.4M $528.3M --
Operating Income (Reported) -$199.9M -$204.4M -$73.5M $34.1M --
Operating Income (Adjusted) -$209.1M -$204.9M -$100M $20.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $163.2M $245.2M $148.8M $247M $213.8M
Short Term Investments $320M $237.3M $144.8M $39.2M $36.2M
Accounts Receivable, Net $46.9M $52.7M $66.2M $87.6M $101.1M
Inventory $19.6M $26.8M $23.8M $59.7M $118.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.7M $34.8M $40.2M $49.5M $34.9M
Total Current Assets $579.5M $596.8M $423.8M $483.1M $504.7M
 
Property Plant And Equipment $67.2M $63.1M $60.3M $58M $51.7M
Long-Term Investments -- -- -- -- --
Goodwill $197.8M $197.8M $197.8M $197.8M $197.8M
Other Intangibles $23M $23M $23M $20.5M $17.2M
Other Long-Term Assets $19.1M $24.4M $19.2M $18.6M $13.6M
Total Assets $886.5M $905.1M $724.2M $777.9M $785M
 
Accounts Payable $17.1M $21.5M $15.4M $15.1M $12.9M
Accrued Expenses $52M $59M $54.5M $83.1M $68M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.9M $7.4M $8.6M $8.3M $8.5M
Other Current Liabilities $4.1M $4.2M $7.5M $10.4M $8.7M
Total Current Liabilities $129.7M $146M $139M $167.7M $148.7M
 
Long-Term Debt $389.3M $389.4M $392M $387.9M $390.1M
Capital Leases -- -- -- -- --
Total Liabilities $600.1M $597.8M $601.1M $617.7M $591M
 
Common Stock $2.7M $2.8M $2.8M $2.9M $2.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $286.4M $307.4M $123M $160.2M $194M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $286.4M $307.4M $123M $160.2M $194M
 
Total Liabilities and Equity $886.5M $905.1M $724.2M $777.9M $785M
Cash and Short Terms $483.3M $482.5M $293.6M $286.2M $249.9M
Total Debt $389.3M $389.4M $392M $387.9M $390.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $163.2M $245.2M $148.8M $247M $213.8M
Short Term Investments $320M $237.3M $144.8M $39.2M $36.2M
Accounts Receivable, Net $46.9M $52.7M $66.2M $87.6M $101.1M
Inventory $19.6M $26.8M $23.8M $59.7M $118.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.7M $34.8M $40.2M $49.5M $34.9M
Total Current Assets $579.5M $596.8M $423.8M $483.1M $504.7M
 
Property Plant And Equipment $67.2M $63.1M $60.3M $58M $51.7M
Long-Term Investments -- -- -- -- --
Goodwill $197.8M $197.8M $197.8M $197.8M $197.8M
Other Intangibles $23M $23M $23M $20.5M $17.2M
Other Long-Term Assets $19.1M $24.4M $19.2M $18.6M $13.6M
Total Assets $886.5M $905.1M $724.2M $777.9M $785M
 
Accounts Payable $17.1M $21.5M $15.4M $15.1M $12.9M
Accrued Expenses $52M $59M $54.5M $83.1M $68M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.9M $7.4M $8.6M $8.3M $8.5M
Other Current Liabilities $4.1M $4.2M $7.5M $10.4M $8.7M
Total Current Liabilities $129.7M $146M $139M $167.7M $148.7M
 
Long-Term Debt $389.3M $389.4M $392M $387.9M $390.1M
Capital Leases -- -- -- -- --
Total Liabilities $600.1M $597.8M $601.1M $617.7M $591M
 
Common Stock $2.7M $2.8M $2.8M $2.9M $2.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $286.4M $307.4M $123M $160.2M $194M
 
Total Liabilities and Equity $886.5M $905.1M $724.2M $777.9M $785M
Cash and Short Terms $483.3M $482.5M $293.6M $286.2M $249.9M
Total Debt $389.3M $389.4M $392M $387.9M $390.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
Depreciation & Amoritzation $8.8M $6.2M $5.3M $7.9M $8.5M
Stock-Based Compensation $49.2M $57.8M $76.5M $86.1M $84.9M
Change in Accounts Receivable -$11.2M -$8.2M -$17.3M -$20.1M -$19.5M
Change in Inventories -$4.6M -$7.8M -$5.3M -$44.6M -$73.7M
Cash From Operations -$233.3M -$202.5M -$166.6M -$69.1M -$33.9M
 
Capital Expenditures $3.2M $3.9M $3.8M $7.4M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.6M $78.8M $92.3M $98.1M -$560K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $385.9M -- -- $387.4M --
Long-Term Debt Repaid -$155.3M -$479K -$283K -$408.3M -$97K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10M -$16.7M -$11.5M -$20.6M -$22M
Cash From Financing $262.9M $212.1M -$7.5M $61.7M $5.1M
 
Beginning Cash (CF) $146.3M $166.2M $249.5M $153.1M $250.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16M $88.3M -$81.7M $90.7M -$29.3M
Ending Cash (CF) $166.2M $249.5M $153.1M $250.1M $216.7M
 
Levered Free Cash Flow -$236.5M -$206.4M -$170.3M -$76.5M -$37.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$71.4M -$83.3M -$55.9M -$33.8M $14.7M
Depreciation & Amoritzation $2.5M $1.5M $1.3M $2.2M $2M
Stock-Based Compensation $12.2M $13.9M $18.6M $18.1M $19.2M
Change in Accounts Receivable -$374K -$1.8M -$9.9M -$11.5M -$10.4M
Change in Inventories -$6.8M -$4.8M -$10.3M -$2.4M -$12M
Cash From Operations -$49.8M -$70.5M -$80.8M $3.5M -$3.9M
 
Capital Expenditures $1.1M $1.8M $2.7M $1.7M $288K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.8M -$68.1M -$66.7M -$24M -$20.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$18K -$19K -$191K -$408.2M -$43K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$688K -$2M -$371K -$3.2M -$828K
Cash From Financing $21.5M -$104K $557K $8.2M $1.1M
 
Beginning Cash (CF) $213.4M $389.1M $281.5M $266.3M $236.8M
Foreign Exchange Rate Adjustment $3.8M -$908K $18.5M -$3.9M $3.1M
Additions / Reductions -$51.1M -$138.7M -$146.9M -$12.3M -$23.2M
Ending Cash (CF) $166.2M $249.5M $153.1M $250.1M $216.7M
 
Levered Free Cash Flow -$50.9M -$72.3M -$83.4M $1.7M -$4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$276.9M -$250.5M -$236.6M -$151.6M -$56.1M
Depreciation & Amoritzation $8.8M $6.2M $5.3M $7.9M $8.5M
Stock-Based Compensation $49.2M $57.8M $76.5M $86.1M $84.9M
Change in Accounts Receivable -$11.2M -$8.2M -$17.3M -$20.1M -$19.5M
Change in Inventories -$4.6M -$7.8M -$5.3M -$44.6M -$73.7M
Cash From Operations -$233.3M -$202.5M -$166.6M -$69.1M -$33.9M
 
Capital Expenditures $3.2M $3.9M $3.8M $7.4M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.6M $78.8M $92.3M $98.1M -$560K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$155.3M -$479K -$283K -$408.3M -$97K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10M -$16.7M -$11.5M -$20.6M -$22M
Cash From Financing $262.9M $212.1M -$7.5M $61.7M $5.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16M $88.3M -$81.7M $90.7M -$29.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$236.5M -$206.4M -$170.3M -$76.5M -$37.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$250.5M -$236.6M -$151.6M -$56.1M --
Depreciation & Amoritzation $6.2M $5.3M $7.9M $8.5M --
Stock-Based Compensation $57.8M $76.5M $86.1M $84.9M --
Change in Accounts Receivable -$8.2M -$17.3M -$20.1M -$19.5M --
Change in Inventories -$7.8M -$5.3M -$44.6M -$73.7M --
Cash From Operations -$202.5M -$166.6M -$69.1M -$33.9M --
 
Capital Expenditures $3.9M $3.8M $7.4M $3.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $78.8M $92.3M $98.1M -$560K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$479K -$283K -$408.3M -$97K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.7M -$11.5M -$20.6M -$22M --
Cash From Financing $212.1M -$7.5M $61.7M $5.1M --
 
Beginning Cash (CF) $923.1M $1B $798.7M $912M --
Foreign Exchange Rate Adjustment -$5M -$14.6M $6.3M -$4M --
Additions / Reductions $88.3M -$81.7M $90.7M -$29.3M --
Ending Cash (CF) $1B $912.3M $895.7M $878.7M --
 
Levered Free Cash Flow -$206.4M -$170.3M -$76.5M -$37.4M --

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 15.17% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 3.39% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is down 4.55% over the past day.

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

Show me the best stock