Financhill
Buy
64

PODD Quote, Financials, Valuation and Earnings

Last price:
$266.39
Seasonality move :
-0.31%
Day range:
$256.56 - $270.70
52-week range:
$160.19 - $279.77
Dividend yield:
0%
P/E ratio:
45.64x
P/S ratio:
10.27x
P/B ratio:
16.72x
Volume:
1.3M
Avg. volume:
653.1K
1-year change:
28.17%
Market cap:
$18.7B
Revenue:
$1.7B
EPS (TTM):
$5.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $738.2M $904.4M $1.1B $1.3B $1.7B
Revenue Growth (YoY) 30.93% 22.51% 21.5% 18.79% 30.02%
 
Cost of Revenues $257.9M $322.1M $346.7M $499.7M $537.2M
Gross Profit $480.3M $582.3M $752.1M $805.6M $1.2B
Gross Profit Margin 65.06% 64.39% 68.45% 61.72% 68.35%
 
R&D Expenses $132.3M $146.8M $160.1M $180.2M $205M
Selling, General & Admin $298M $384M $466M $587.8M $734.9M
Other Inc / (Exp) -$7.8M $3.3M -$44.3M -$1.1M $2.2M
Operating Expenses $430.3M $530.8M $626.1M $768M $939.9M
Operating Income $50M $51.5M $126M $37.6M $220M
 
Net Interest Expenses $27.7M $45.1M $61.2M $26.7M $7.6M
EBT. Incl. Unusual Items $14.5M $9.7M $20.5M $9.8M $214.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $2.9M $3.7M $5.2M $8.3M
Net Income to Company $11.6M $6.8M $16.8M $4.6M $206.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.6M $6.8M $16.8M $4.6M $206.3M
 
Basic EPS (Cont. Ops) $0.19 $0.11 $0.25 $0.07 $2.96
Diluted EPS (Cont. Ops) $0.19 $0.10 $0.24 $0.07 $2.94
Weighted Average Basic Share $60.6M $64.7M $67.7M $69.4M $69.8M
Weighted Average Diluted Share $62.3M $65.9M $68.6M $69.9M $73.6M
 
EBITDA $74.2M $110.3M $139.6M $109M $323.6M
EBIT $46.3M $54.9M $82.2M $45.8M $250.8M
 
Revenue (Reported) $738.2M $904.4M $1.1B $1.3B $1.7B
Operating Income (Reported) $50M $51.5M $126M $37.6M $220M
Operating Income (Adjusted) $46.3M $54.9M $82.2M $45.8M $250.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $234M $275.6M $340.8M $432.7M $543.9M
Revenue Growth (YoY) 21.81% 17.78% 23.66% 26.97% 25.7%
 
Cost of Revenues $82.2M $86.9M $152.5M $139.4M $166.8M
Gross Profit $151.8M $188.7M $188.3M $293.3M $377.1M
Gross Profit Margin 64.87% 68.47% 55.25% 67.78% 69.33%
 
R&D Expenses $38.8M $37.5M $45M $57.8M $54.9M
Selling, General & Admin $89.2M $117.5M $140.4M $180.7M $234.1M
Other Inc / (Exp) $1M -$2.2M -$1.8M $700K -$3.4M
Operating Expenses $128M $155M $185.4M $238.5M $289M
Operating Income $23.8M $33.7M $2.9M $54.8M $88.1M
 
Net Interest Expenses $11.4M $16.3M $6.8M $1.8M $1.8M
EBT. Incl. Unusual Items $13.4M $15.2M -$5.7M $53.7M $82.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $2.6M -$500K $1.8M $5.4M
Net Income to Company $11.6M $12.6M -$5.2M $51.9M $77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.6M $12.6M -$5.2M $51.9M $77.5M
 
Basic EPS (Cont. Ops) $0.18 $0.18 -$0.08 $0.74 $1.11
Diluted EPS (Cont. Ops) $0.17 $0.18 -$0.08 $0.74 $1.08
Weighted Average Basic Share $65.7M $68.9M $69.4M $69.8M $70.1M
Weighted Average Diluted Share $66.8M $69.6M $69.4M $73.6M $74M
 
EBITDA $35.5M $45.2M $19.4M $82.8M $116.5M
EBIT $24.6M $30.7M $3.5M $64.1M $95.2M
 
Revenue (Reported) $234M $275.6M $340.8M $432.7M $543.9M
Operating Income (Reported) $23.8M $33.7M $2.9M $54.8M $88.1M
Operating Income (Adjusted) $24.6M $30.7M $3.5M $64.1M $95.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $867.7M $1B $1.2B $1.6B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $312.4M $337.2M $441.8M $541M $607.9M
Gross Profit $555.3M $700M $801.5M $1B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $144M $156.6M $172.5M $212.5M $201M
Selling, General & Admin $334.4M $474.4M $565.2M $666.4M $869M
Other Inc / (Exp) $100K -$41.8M -$3.8M $1.8M -$4M
Operating Expenses $478.4M $631M $737.7M $878.9M $1.1B
Operating Income $76.9M $69M $63.8M $137.1M $306M
 
Net Interest Expenses $42M $58.6M $39.1M $9.8M $5.3M
EBT. Incl. Unusual Items $35M -$31.4M $20.9M $129.1M $296.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M -$1.9M $4.1M $9.1M -$124.2M
Net Income to Company $28.9M -$29.5M $16.8M $120M $420.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.9M -$29.5M $16.8M $120M $420.9M
 
Basic EPS (Cont. Ops) $0.45 -$0.45 $0.24 $1.72 $6.02
Diluted EPS (Cont. Ops) $0.44 -$0.45 $0.24 $1.71 $5.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $117.2M $92.7M $125.8M $237.5M $415.5M
EBIT $78.4M $24.5M $63.9M $167.3M $337.4M
 
Revenue (Reported) $867.7M $1B $1.2B $1.6B $2B
Operating Income (Reported) $76.9M $69M $63.8M $137.1M $306M
Operating Income (Adjusted) $78.4M $24.5M $63.9M $167.3M $337.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $658.3M $791.1M $935.6M $1.2B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $237.1M $252.2M $347.3M $388.6M $459.3M
Gross Profit $421.2M $538.9M $588.3M $798.7M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $108.5M $118.3M $130.7M $163M $159M
Selling, General & Admin $253.9M $344.3M $443.5M $522.1M $656.2M
Other Inc / (Exp) $2M -$43.1M -$2.6M $300K -$5.9M
Operating Expenses $362.4M $462.6M $574.2M $685.1M $815.2M
Operating Income $58.8M $76.3M $14.1M $113.6M $199.6M
 
Net Interest Expenses $32.6M $46.1M $24M $7.1M $4.8M
EBT. Incl. Unusual Items $28.2M -$12.9M -$12.5M $106.8M $188.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M -$500K -$100K $3.8M -$128.7M
Net Income to Company $23.9M -$12.4M -$12.4M $103M $317.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.9M -$12.4M -$12.4M $103M $317.6M
 
Basic EPS (Cont. Ops) $0.37 -$0.19 -$0.18 $1.47 $4.54
Diluted EPS (Cont. Ops) $0.36 -$0.19 -$0.18 $1.47 $4.40
Weighted Average Basic Share $193M $201.7M $208M $209.1M $210.1M
Weighted Average Diluted Share $195.3M $202.4M $208.6M $213.9M $221.5M
 
EBITDA $91.1M $73.5M $59.7M $190.3M $282.2M
EBIT $61.4M $31M $12.7M $136.3M $222.9M
 
Revenue (Reported) $658.3M $791.1M $935.6M $1.2B $1.5B
Operating Income (Reported) $58.8M $76.3M $14.1M $113.6M $199.6M
Operating Income (Adjusted) $61.4M $31M $12.7M $136.3M $222.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $213.7M $907.2M $790M $674.2M $704.2M
Short Term Investments $162.4M $40.4M -- -- --
Accounts Receivable, Net $69.3M $95.3M $161M $205.6M $359.7M
Inventory $101M $154.3M $303.2M $346.8M $402.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $44.6M $51.5M $74M $86.9M $116.4M
Total Current Assets $591M $1.2B $1.3B $1.3B $1.6B
 
Property Plant And Equipment $399.4M $478.7M $536.5M $599.9M $664.9M
Long-Term Investments $58.4M -- -- -- --
Goodwill $39.8M $39.8M $39.8M $51.7M $51.7M
Other Intangibles $13.2M $28.7M $36.6M $75.5M $98.7M
Other Long-Term Assets $41.1M $77M $106.1M $210M $190M
Total Assets $1.1B $1.9B $2B $2.3B $2.6B
 
Accounts Payable $54.5M $54.1M $37.7M $30.8M $19.2M
Accrued Expenses $55.6M $85M $93.3M $159.8M $191.8M
Current Portion Of Long-Term Debt -- $15.6M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $50.7M $68.8M
Total Current Liabilities $157.7M $207.8M $228.8M $364.7M $451.2M
 
Long-Term Debt $887.9M $1B $1.2B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.3B $1.5B $1.8B $1.9B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -$1.2M $5.5M -$2.2M $20M $8M
Common Equity $75.9M $603.6M $556.3M $476.4M $732.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $75.9M $603.6M $556.3M $476.4M $732.7M
 
Total Liabilities and Equity $1.1B $1.9B $2B $2.3B $2.6B
Cash and Short Terms $376.1M $947.6M $790M $674.2M $704.2M
Total Debt $887.9M $1.1B $1.3B $1.4B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $834.3M $853.7M $721.5M $669.8M $902.6M
Short Term Investments $58.6M $500K -- -- --
Accounts Receivable, Net $85.4M $114.3M $201.4M $270.3M $375.6M
Inventory $124.9M $259M $327.6M $410.8M $444.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $53.4M $76.5M $78.1M $104.6M $137.8M
Total Current Assets $1.2B $1.3B $1.3B $1.5B $1.9B
 
Property Plant And Equipment $449.2M $515.4M $553.1M $649.2M $702.9M
Long-Term Investments $500K -- -- -- --
Goodwill $39.7M $39.8M $51.6M $51.7M $51.7M
Other Intangibles $10.4M $37.2M $53.7M $99.5M $99.6M
Other Long-Term Assets $50.4M $99.6M $178.7M $196.2M $165.9M
Total Assets $1.7B $2B $2.2B $2.5B $3B
 
Accounts Payable $57M $58M $62.1M $77.8M $40.3M
Accrued Expenses $58.5M $84.9M $137.2M $177.8M $214.1M
Current Portion Of Long-Term Debt -- $28.9M -- -- --
Current Portion Of Capital Lease Obligations $4.6M -- -- -- --
Other Current Liabilities -- -- -- $47.3M $95.1M
Total Current Liabilities $175.2M $228.6M $334.2M $451.4M $506.2M
 
Long-Term Debt $921.5M $1.3B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.5B $1.7B $1.9B $1.9B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -$600K -$3.4M $6.8M $7.6M $19.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $595M $497.9M $428M $607.5M $1.1B
 
Total Liabilities and Equity $1.7B $2B $2.2B $2.5B $3B
Cash and Short Terms $892.9M $854.2M $721.5M $669.8M $902.6M
Total Debt $921.5M $1.3B $1.4B $1.4B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $11.6M $6.8M $16.8M $4.6M $206.3M
Depreciation & Amoritzation $27.9M $55.4M $57.4M $63.2M $72.8M
Stock-Based Compensation $28.7M $35.9M $34.4M $40.9M $48.3M
Change in Accounts Receivable -$10.9M -$13.7M -$71.3M -$51.8M -$154.2M
Change in Inventories -$30.2M -$50.5M -$154.4M -$49.1M -$53.6M
Cash From Operations $98.4M $84M -$68.1M $119M $145.7M
 
Capital Expenditures $170.9M $166.5M $122.7M $157.3M $109.2M
Cash Acquisitions -- -- -- -$26M -$3M
Cash From Investing -$73.6M $14M -$82.7M -$191.1M -$119.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $780.2M $128.3M $532.6M -- --
Long-Term Debt Repaid -$663.6M -$1.7M -$483.2M -$39.8M -$27M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$94M -$30.3M -$32.2M -$16.8M -$13.5M
Cash From Financing $73.5M $605.5M $40.7M -$40.3M -$13.6M
 
Beginning Cash (CF) $113.9M $213.7M $922M $806.4M $689.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.3M $703.5M -$110.1M -$112.4M $12.7M
Ending Cash (CF) $213.7M $922M $806.4M $689.7M $704.2M
 
Levered Free Cash Flow -$72.5M -$82.5M -$190.8M -$38.3M $36.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $11.6M $12.6M -$5.2M $51.9M $77.5M
Depreciation & Amoritzation $10.9M $14.5M $15.9M $18.7M $21.3M
Stock-Based Compensation $6.6M $8.2M $9M $10.5M $18.1M
Change in Accounts Receivable -$6.1M -$14.1M $600K -$22M -$23.6M
Change in Inventories -$20.1M -$63.1M -$10.5M -$2.6M -$8.3M
Cash From Operations $44.2M -$25.8M $56.7M $56M $98.5M
 
Capital Expenditures $26.6M $29.2M $33.9M $22.4M $29.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.7M -$12.2M -$33.9M -$22.6M -$29.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $43.1M -- -- $162.6M
Long-Term Debt Repaid -- -$5M -$6.1M -$6.8M -$154.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100K -$300K -$200K -$200K -$900K
Cash From Financing $10.5M $42.2M -$3.9M -$6.9M $7.8M
 
Beginning Cash (CF) $779.1M $869.4M $723.8M $660.1M $821M
Foreign Exchange Rate Adjustment $1.6M -$2.2M -$5.6M -$1.2M $4.6M
Additions / Reductions $57.4M $4.2M $18.9M $26.5M $77M
Ending Cash (CF) $838.1M $871.4M $737.1M $685.4M $902.6M
 
Levered Free Cash Flow $17.6M -$55M $22.8M $33.6M $69.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $28.9M -$29.5M $16.8M $120M $420.9M
Depreciation & Amoritzation $38.8M $68.2M $61.9M $70.2M $78.1M
Stock-Based Compensation $28.3M $41.4M $38.3M $46.9M $61.9M
Change in Accounts Receivable -$24M -$33.8M -$82.1M -$68.3M -$101.8M
Change in Inventories -$33.1M -$135.7M -$80.8M -$79.9M -$26.9M
Cash From Operations $113.9M -$25.6M $42.8M $151.2M $327.8M
 
Capital Expenditures $128.7M $173.5M $105.8M $166M $109.6M
Cash Acquisitions -- -- -$26M -$3M --
Cash From Investing $29.3M -$115.6M -$139.1M -$176.2M -$109.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$210M -$474.9M -$28.3M -$41.8M -$183.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.3M -$35M -$17.3M -$13.5M -$7.1M
Cash From Financing $273M $172.3M -$27.3M -$30.3M -$5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $416.2M $31.1M -$123.6M -$55.3M $213M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.8M -$199.1M -$63M -$14.8M $218.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $23.9M -$12.4M -$12.4M $103M $317.6M
Depreciation & Amoritzation $29.7M $42.5M $47M $54M $59.3M
Stock-Based Compensation $20.3M $25.8M $29.7M $35.7M $49.3M
Change in Accounts Receivable -$19.9M -$40M -$50.8M -$67.3M -$14.9M
Change in Inventories -$22.9M -$108.1M -$34.5M -$65.3M -$38.6M
Cash From Operations $67M -$42.6M $68.3M $100.5M $282.6M
 
Capital Expenditures $78.8M $85.8M $68.9M $77.6M $78M
Cash Acquisitions -- -- -$26M -$3M --
Cash From Investing $83.3M -$46.3M -$102.7M -$87.8M -$78.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $532.6M -- -- $162.6M
Long-Term Debt Repaid -- -$473.2M -$18.3M -$20.3M -$176.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26.9M -$31.6M -$16.7M -$13.4M -$7M
Cash From Financing $475.4M $42.2M -$25.8M -$15.8M -$7.2M
 
Beginning Cash (CF) $1.2B $2.6B $2.3B $2B $2.3B
Foreign Exchange Rate Adjustment -$1.3M -$3.9M -$9.1M -$1.2M $1.2M
Additions / Reductions $625.7M -$46.7M -$60.2M -$3.1M $197.2M
Ending Cash (CF) $1.8B $2.6B $2.2B $2B $2.5B
 
Levered Free Cash Flow -$11.8M -$128.4M -$600K $22.9M $204.6M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock