Financhill
Sell
42

IQ Quote, Financials, Valuation and Earnings

Last price:
$2.26
Seasonality move :
-4.72%
Day range:
$2.18 - $2.27
52-week range:
$1.82 - $5.80
Dividend yield:
0%
P/E ratio:
20.98x
P/S ratio:
0.54x
P/B ratio:
1.19x
Volume:
39.2M
Avg. volume:
36.2M
1-year change:
-46.57%
Market cap:
$2.2B
Revenue:
$4.1B
EPS (TTM):
$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $4.7B $4.3B $4.5B $4.1B
Revenue Growth (YoY) 2.55% 9.93% -8.78% 4.38% -9.61%
 
Cost of Revenues $4B $4.3B $3.3B $3.3B $3.1B
Gross Profit $264.1M $471M $994.2M $1.2B $1B
Gross Profit Margin 6.14% 9.95% 23.03% 27.52% 24.88%
 
R&D Expenses $387.7M $432.9M $282.7M $249.7M $247.8M
Selling, General & Admin $751.7M $731.8M $516.1M $567.5M $513.1M
Other Inc / (Exp) -$5M -$46.8M -$104.3M -$11.9M -$23.6M
Operating Expenses $1.1B $1.2B $798.8M $817.2M $761M
Operating Income -$875.3M -$693.7M $195.4M $422.6M $252.4M
 
Net Interest Expenses $131.7M $190.6M $96.1M $123.4M $110.1M
EBT. Incl. Unusual Items -$1B -$931.1M -$5M $287.4M $118.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $15M $12.5M $11.3M $8.5M
Net Income to Company -$1B -$946.1M -$17.5M $276M $110.2M
 
Minority Interest in Earnings -$4.5M -$9.5M -$2.7M -$3.8M -$3.7M
Net Income to Common Excl Extra Items -$1B -$955.5M -$20.3M $272.2M $106.5M
 
Basic EPS (Cont. Ops) -$1.38 -$1.20 -$0.02 $0.29 $0.11
Diluted EPS (Cont. Ops) -$1.38 -$1.20 -$0.02 $0.28 $0.11
Weighted Average Basic Share $739.5M $795.8M $855.4M $953.6M $961.4M
Weighted Average Diluted Share $739.5M $795.8M $855.4M $974.8M $971.4M
 
EBITDA $1.6B $1.9B $2.1B $2.4B $2.2B
EBIT -$857.5M -$722.1M $101.4M $447.1M $266.7M
 
Revenue (Reported) $4.3B $4.7B $4.3B $4.5B $4.1B
Operating Income (Reported) -$875.3M -$693.7M $195.4M $422.6M $252.4M
Operating Income (Adjusted) -$857.5M -$722.1M $101.4M $447.1M $266.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.2B $1.1B $1.1B $919.2M
Revenue Growth (YoY) 5.69% 2.64% -7.55% 0.31% -14.15%
 
Cost of Revenues $1B $1B $759.4M $768.7M $694.1M
Gross Profit $101.6M $137.7M $307.9M $301.9M $225.1M
Gross Profit Margin 9.03% 11.92% 28.85% 28.2% 24.48%
 
R&D Expenses $100.1M $119.2M $65.5M $62.8M $62.7M
Selling, General & Admin $198.7M $170.8M $132.3M $131.7M $122.6M
Other Inc / (Exp) $886.7K -$70.9M -$47.9M -$4.3M -$42.6M
Operating Expenses $298.8M $290.1M $197.8M $194.5M $185.4M
Operating Income -$197.2M -$152.4M $110.1M $107.5M $39.7M
 
Net Interest Expenses $37.2M $46.8M $21M $31.8M $22.2M
EBT. Incl. Unusual Items -$233.5M -$270.1M $41.2M $71.4M -$25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M $5.7M -$1.6M $5.3M $866.3K
Net Income to Company -$224.6M -$275.4M $44.1M $71.9M -$26.4M
 
Minority Interest in Earnings -$2.3M -$1.7M -$53.3K -$1.3M -$329K
Net Income to Common Excl Extra Items -$233.4M -$277.5M $42.8M $64.8M -$26.3M
 
Basic EPS (Cont. Ops) -$0.32 -$0.35 $0.05 $0.07 -$0.03
Diluted EPS (Cont. Ops) -$0.32 -$0.35 $0.05 $0.07 -$0.03
Weighted Average Basic Share $747.5M $799.3M $869.3M $959.2M $962.7M
Weighted Average Diluted Share $747.5M $799.3M $869.3M $976.5M $967.5M
 
EBITDA -$192.9M -$219.4M $543.3M $574.1M $410.3M
EBIT -$192.9M -$219.4M $65.9M $110.9M $7.6M
 
Revenue (Reported) $1.1B $1.2B $1.1B $1.1B $919.2M
Operating Income (Reported) -$197.2M -$152.4M $110.1M $107.5M $39.7M
Operating Income (Adjusted) -$192.9M -$219.4M $65.9M $110.9M $7.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $4.7B $4.3B $4.5B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $4.3B $3.3B $3.3B $3.1B
Gross Profit $265.9M $471.2M $985.4M $1.2B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $387.6M $433M $282.7M $249.8M $247.8M
Selling, General & Admin $752M $731.7M $513.7M $568.6M $513.1M
Other Inc / (Exp) -$4.7M -$47.4M -$98.1M -$11.9M -$23.4M
Operating Expenses $1.1B $1.2B $796.3M $818.4M $761M
Operating Income -$873.7M -$693.6M $189.1M $423.2M $252.6M
 
Net Interest Expenses $131.8M $190.7M $96.2M $123.2M $110.1M
EBT. Incl. Unusual Items -$1B -$931.6M -$5.2M $288.1M $119.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $15M $12.7M $11.3M $8.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$4.6M -$9.5M -$2.8M -$3.8M -$3.7M
Net Income to Common Excl Extra Items -$1B -$956.1M -$20.7M $273M $106.9M
 
Basic EPS (Cont. Ops) -$1.39 -$1.20 -$0.03 $0.28 $0.11
Diluted EPS (Cont. Ops) -$1.39 -$1.20 -$0.03 $0.28 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$855.8M -$722.6M $578.6M $911.2M $669.8M
EBIT -$855.8M -$722.6M $101.2M $448M $267.1M
 
Revenue (Reported) $4.3B $4.7B $4.3B $4.5B $4.1B
Operating Income (Reported) -$873.7M -$693.6M $189.1M $423.2M $252.6M
Operating Income (Adjusted) -$855.8M -$722.6M $101.2M $448M $267.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $4.3B $4.5B $4.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $3.3B $3.3B $3.1B --
Gross Profit $471.2M $985.4M $1.2B $1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $433M $282.7M $249.8M $247.8M --
Selling, General & Admin $731.7M $513.7M $568.6M $513.1M --
Other Inc / (Exp) -$47.4M -$98.1M -$11.9M -$23.4M --
Operating Expenses $1.2B $796.3M $818.4M $761M --
Operating Income -$693.6M $189.1M $423.2M $252.6M --
 
Net Interest Expenses $190.7M $96.2M $123.2M $110.1M --
EBT. Incl. Unusual Items -$931.6M -$5.2M $288.1M $119.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15M $12.7M $11.3M $8.5M --
Net Income to Company -$946.1M -$17.5M $276M $110.2M --
 
Minority Interest in Earnings -$9.5M -$2.8M -$3.8M -$3.7M --
Net Income to Common Excl Extra Items -$956.1M -$20.7M $273M $106.9M --
 
Basic EPS (Cont. Ops) -$1.20 -$0.03 $0.28 $0.11 --
Diluted EPS (Cont. Ops) -$1.20 -$0.03 $0.28 $0.11 --
Weighted Average Basic Share $3.2B $3.4B $3.8B $3.8B --
Weighted Average Diluted Share $3.2B $3.4B $3.9B $3.9B --
 
EBITDA -$722.6M $578.6M $911.2M $669.8M --
EBIT -$722.6M $101.2M $448M $267.1M --
 
Revenue (Reported) $4.7B $4.3B $4.5B $4.1B --
Operating Income (Reported) -$693.6M $189.1M $423.2M $252.6M --
Operating Income (Adjusted) -$722.6M $101.2M $448M $267.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $470.2M $1B $625.6M $483.5M
Short Term Investments $514M $211.5M $118.6M $132.9M $129M
Accounts Receivable, Net $511.9M $431.1M $348.2M $306M $300.2M
Inventory -- -- -- -- --
Prepaid Expenses $231.6M $183M $87M $79.3M $59.7M
Other Current Assets $187.4M $175.1M $128.8M $96.2M $67.3M
Total Current Assets $3.4B $1.8B $2B $1.8B $1.3B
 
Property Plant And Equipment $366.6M $353.3M $257.8M $218.3M $203.8M
Long-Term Investments $490.2M $476.2M $355.6M $318.9M $288.8M
Goodwill $595.2M $610M $554.6M $539M $523.4M
Other Intangibles $2.1B $2.9B $2.9B $2.9B $3B
Other Long-Term Assets $5.3M $14.8M $126.2M $126.8M $17.7M
Total Assets $7.4B $6.7B $6.7B $6.3B $6.3B
 
Accounts Payable $1.2B $1.4B $868.7M $800M $888M
Accrued Expenses $346.2M $357.7M $266.6M $269.5M $260.1M
Current Portion Of Long-Term Debt $866.5M -- $1.3B $402.7M $63.1M
Current Portion Of Capital Lease Obligations $30.8M $26.9M $15M $14.2M $13.2M
Other Current Liabilities $149.8M $139.9M $114M $134.9M $158.8M
Total Current Liabilities $3.8B $3.5B $4.1B $3.2B $2.9B
 
Long-Term Debt $1.8B $2B $1.4B $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $5.8B $5.8B $4.6B $4.4B
 
Common Stock $53.3K $55.9K $56.1K $60.7K $59K
Other Common Equity Adj $389.2M $425M $270.1M $238.1M $212.4M
Common Equity $1.4B $813.9M $906M $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.7M $76.2M $13.5M $13.9M $1.1M
Total Equity $1.4B $890M $919.4M $1.7B $1.8B
 
Total Liabilities and Equity $7.4B $6.7B $6.7B $6.3B $6.3B
Cash and Short Terms $2.2B $681.7M $1.1B $758.4M $612.5M
Total Debt $3.1B $2.6B $3.2B $2.1B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $470.2M $1B $625.6M $483.5M
Short Term Investments $514M $211.5M $118.6M $132.9M $129M
Accounts Receivable, Net $511.9M $431.1M $348.2M $306M $300.2M
Inventory -- -- -- -- --
Prepaid Expenses $231.6M $183M $87M $79.3M $59.7M
Other Current Assets $187.4M $175.1M $128.8M $96.2M $67.3M
Total Current Assets $3.4B $1.8B $2B $1.8B $1.3B
 
Property Plant And Equipment $366.6M $353.3M $257.8M $218.3M $203.8M
Long-Term Investments $490.2M $476.2M $355.6M $318.9M $288.8M
Goodwill $595.2M $610M $554.6M $539M $523.4M
Other Intangibles $2.1B $2.9B $2.9B $2.9B $3B
Other Long-Term Assets $5.3M $14.8M $126.2M $126.8M $17.7M
Total Assets $7.4B $6.7B $6.7B $6.3B $6.3B
 
Accounts Payable $1.2B $1.4B $868.7M $800M $888M
Accrued Expenses $346.2M $357.7M $266.6M $269.5M $260.1M
Current Portion Of Long-Term Debt $866.5M -- $1.3B $402.7M $63.1M
Current Portion Of Capital Lease Obligations $30.8M $26.9M $15M $14.2M $13.2M
Other Current Liabilities $149.8M $139.9M $114M $134.9M $158.8M
Total Current Liabilities $3.8B $3.5B $4.1B $3.2B $2.9B
 
Long-Term Debt $1.8B $2B $1.4B $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $5.8B $5.8B $4.6B $4.4B
 
Common Stock $53.3K $55.9K $56.1K $60.7K $59K
Other Common Equity Adj $389.2M $425M $270.1M $238.1M $212.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.7M $76.2M $13.5M $13.9M $1.1M
Total Equity $1.4B $890M $919.4M $1.7B $1.8B
 
Total Liabilities and Equity $7.4B $6.7B $6.7B $6.3B $6.3B
Cash and Short Terms $2.2B $681.7M $1.1B $758.4M $612.5M
Total Debt $3.1B $2.6B $3.2B $2.1B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1B -$946.1M -$17.5M $276M $110.2M
Depreciation & Amoritzation $2.5B $2.6B $2B $2B $1.9B
Stock-Based Compensation $198.5M $188.8M $120.8M $90M $75.9M
Change in Accounts Receivable $22.2M $91.2M $53.9M -$12.3M -$1M
Change in Inventories -- -- -- -- --
Cash From Operations -$784.1M -$921.8M -$10.5M $473.8M $294.1M
 
Capital Expenditures $55.9M $62.1M $40.2M $14.8M $24.1M
Cash Acquisitions -$840.2K -- -- -- --
Cash From Investing $23.1M $195.5M $39.6M -$245.9M -$340.7M
 
Dividends Paid (Ex Special Dividend) -$9M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B $785.1M $1.2B $1.3B $846.4M
Long-Term Debt Repaid -$570.5M -$1.4B -$755.1M -$2.4B -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M $36.3M -$6.6M -$9.7M $27.4M
Cash From Financing $1.4B -$458.4M $665.3M -$605.8M -$190.9M
 
Beginning Cash (CF) $1B $1.7B $457.8M $1.1B $735.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $597.3M -$1.2B $694.4M -$377.9M -$237.6M
Ending Cash (CF) $1.6B $476.2M $1.2B $746.5M $500.4M
 
Levered Free Cash Flow -$840M -$983.9M -$50.7M $459M $270M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$224.6M -$275.4M $44.1M $71.9M -$26.4M
Depreciation & Amoritzation $597.3M $615.8M $535.3M $505.6M $400.6M
Stock-Based Compensation $51.1M $41.4M $29.9M $23.1M $16.4M
Change in Accounts Receivable $27.1M $47.7M $49.7M $27.6M $11.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$222M -$171.9M $124.4M $98.2M $71.9M
 
Capital Expenditures $6M $10.9M $6.2M $5.8M $6.3M
Cash Acquisitions -$2.8K -- -- -- --
Cash From Investing $40.7M $324.4M $85.3M -$203.2M -$124.4M
 
Dividends Paid (Ex Special Dividend) -- $4.3M $7.9M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $835.3M $75.1M $601.5M $179.9M $221.8M
Long-Term Debt Repaid -$269.5M -$887.4M -$175M -$204.9M -$206.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10.4M -$3.8M -$9.5M -$3.5M $1.2M
Cash From Financing $1.2B -$810.3M $430.7M -$16.7M $16.4M
 
Beginning Cash (CF) $551.5M $1.1B $522.1M $847.3M $529.6M
Foreign Exchange Rate Adjustment -$4.8M -$11.5M -$897.6K -$4.1M $8.5M
Additions / Reductions $1B -$657.9M $640.3M -$121.8M -$36.1M
Ending Cash (CF) $1.6B $476.2M $1.2B $746.5M $500.4M
 
Levered Free Cash Flow -$228M -$182.8M $118.2M $92.5M $65.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $198.5M $188.8M $120.8M $90M $75.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$784.1M -$921.8M -$10.5M $473.8M $294.1M
 
Capital Expenditures $55.9M $62.1M $40.2M $14.8M $24.1M
Cash Acquisitions -$840.2K -- -- -- --
Cash From Investing $23.1M $195.5M $39.6M -$245.9M -$340.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4B -$458.4M $665.3M -$605.8M -$190.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $694.4M -$377.9M -$237.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$784.1M -$983.9M -$50.7M $459M $270M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$946.1M -$17.5M $276M $110.2M --
Depreciation & Amoritzation $2.6B $2B $2B $1.9B --
Stock-Based Compensation $188.8M $120.8M $90M $75.9M --
Change in Accounts Receivable $91.2M $53.9M -$12.3M -$1M --
Change in Inventories -- -- -- -- --
Cash From Operations -$921.8M -$10.5M $473.8M $294.1M --
 
Capital Expenditures $62.1M $40.2M $14.8M $24.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $195.5M $39.6M -$245.9M -$340.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $785.1M $1.2B $1.3B $846.4M --
Long-Term Debt Repaid -$1.4B -$755.1M -$2.4B -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $36.3M -$6.6M -$9.7M $27.4M --
Cash From Financing -$458.4M $665.3M -$605.8M -$190.9M --
 
Beginning Cash (CF) $1.1B $2.1B $3.5B $3.2B --
Foreign Exchange Rate Adjustment -$33.6M $18.2M $13M $2M --
Additions / Reductions -$1.2B $694.4M -$377.9M -$237.6M --
Ending Cash (CF) $1.6B $2.8B $3.1B $3B --
 
Levered Free Cash Flow -$983.9M -$50.7M $459M $270M --

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 15.72% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 2.73% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is down 4.77% over the past day.

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

Show me the best stock