Financhill
Sell
40

U Quote, Financials, Valuation and Earnings

Last price:
$21.46
Seasonality move :
-14.91%
Day range:
$20.70 - $21.33
52-week range:
$13.90 - $30.88
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.54x
P/B ratio:
2.67x
Volume:
7.2M
Avg. volume:
14.6M
1-year change:
-20.12%
Market cap:
$8.5B
Revenue:
$1.8B
EPS (TTM):
-$1.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $772.4M $1.1B $1.4B $2.2B $1.8B
Revenue Growth (YoY) 42.58% 43.77% 25.26% 57.25% -17.1%
 
Cost of Revenues $172.3M $253.6M $442.5M $733.7M $480.9M
Gross Profit $600.1M $856.9M $948.5M $1.5B $1.3B
Gross Profit Margin 77.69% 77.16% 68.19% 66.46% 73.48%
 
R&D Expenses $403.5M $695.7M $959.5M $1.1B $924.8M
Selling, General & Admin $471.4M $692.9M $871.2M $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $874.9M $1.4B $1.8B $2.3B $2.1B
Operating Income -$274.8M -$531.7M -$882.2M -$832.8M -$755.1M
 
Net Interest Expenses $5.4M -- $212K -- --
EBT. Incl. Unusual Items -$280.2M -$531.2M -$882.4M -$797.8M -$667.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $1.4M $37.1M $28.5M -$2.8M
Net Income to Company -$282.3M -$532.6M -$919.5M -$826.3M -$664.3M
 
Minority Interest in Earnings -- -- -$1.6M $4.3M $173K
Net Income to Common Excl Extra Items -$282.3M -$532.6M -$921.1M -$822M -$664.1M
 
Basic EPS (Cont. Ops) -$1.66 -$1.89 -$2.96 -$2.16 -$1.68
Diluted EPS (Cont. Ops) -$1.66 -$1.89 -$2.96 -$2.16 -$1.68
Weighted Average Basic Share $170M $282.2M $310.5M $380.5M $396M
Weighted Average Diluted Share $170M $282.2M $310.5M $380.5M $396M
 
EBITDA -$231.8M -$465.5M -$663.4M -$209.3M -$234.6M
EBIT -$274.8M -$530.1M -$875M -$773.3M -$643.6M
 
Revenue (Reported) $772.4M $1.1B $1.4B $2.2B $1.8B
Operating Income (Reported) -$274.8M -$531.7M -$882.2M -$832.8M -$755.1M
Operating Income (Adjusted) -$274.8M -$530.1M -$875M -$773.3M -$643.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $220.3M $315.9M $451M $609.3M $457.1M
Revenue Growth (YoY) 39.39% 43.36% 42.78% 35.1% -24.98%
 
Cost of Revenues $52.5M $73.7M $139.9M $261.6M $115.5M
Gross Profit $167.8M $242.2M $311M $347.7M $341.6M
Gross Profit Margin 76.17% 76.68% 68.97% 57.07% 74.72%
 
R&D Expenses $120M $209.1M $274.1M $265.2M $218M
Selling, General & Admin $128.7M $178M $310.7M $341.5M $247.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $248.7M $387M $584.8M $606.6M $465.2M
Operating Income -$80.8M -$144.8M -$273.8M -$259M -$123.7M
 
Net Interest Expenses $3.2M $536K -- -- --
EBT. Incl. Unusual Items -$84M -$145.4M -$270.7M -$244.3M -$120.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$518K $16.3M $17.1M $9.7M $2.1M
Net Income to Company -$83.5M -$161.7M -$287.8M -$254M -$122.5M
 
Minority Interest in Earnings -- -- -$1.6M $1.2M -$204K
Net Income to Common Excl Extra Items -$83.5M -$161.7M -$289.3M -$252.7M -$122.7M
 
Basic EPS (Cont. Ops) -$0.31 -$0.56 -$0.82 -$0.66 -$0.30
Diluted EPS (Cont. Ops) -$0.31 -$0.56 -$0.82 -$0.66 -$0.30
Weighted Average Basic Share $273.5M $288.5M $351.7M $373M $405.2M
Weighted Average Diluted Share $273.5M $288.5M $351.7M $373M $405.2M
 
EBITDA -$69.2M -$119.5M -$182.7M -$5.9M -$11.4M
EBIT -$80.8M -$144.8M -$266.7M -$238.1M -$114.5M
 
Revenue (Reported) $220.3M $315.9M $451M $609.3M $457.1M
Operating Income (Reported) -$80.8M -$144.8M -$273.8M -$259M -$123.7M
Operating Income (Adjusted) -$80.8M -$144.8M -$266.7M -$238.1M -$114.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $772.4M $1.1B $1.4B $2.2B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $172.3M $253.6M $442.5M $733.7M $480.9M
Gross Profit $600.1M $856.9M $948.5M $1.5B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $403.5M $695.7M $959.5M $1.1B $924.8M
Selling, General & Admin $471.4M $692.9M $871.2M $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $874.9M $1.4B $1.8B $2.3B $2.1B
Operating Income -$274.8M -$531.7M -$882.2M -$832.8M -$755.1M
 
Net Interest Expenses $5.4M -- $212K -- --
EBT. Incl. Unusual Items -$280.2M -$531.2M -$882.4M -$797.8M -$667.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $1.4M $37.1M $28.5M -$2.8M
Net Income to Company -$282.3M -$532.6M -$919.5M -$826.3M -$664.3M
 
Minority Interest in Earnings -- -- -$1.6M $4.3M $173K
Net Income to Common Excl Extra Items -$282.3M -$532.6M -$921.1M -$822M -$664.1M
 
Basic EPS (Cont. Ops) -$1.50 -$1.89 -$2.95 -$2.16 -$1.68
Diluted EPS (Cont. Ops) -$1.50 -$1.89 -$2.95 -$2.16 -$1.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$230M -$465.5M -$660.4M -$209.3M -$234.6M
EBIT -$273M -$530M -$872M -$773.3M -$643.6M
 
Revenue (Reported) $772.4M $1.1B $1.4B $2.2B $1.8B
Operating Income (Reported) -$274.8M -$531.7M -$882.2M -$832.8M -$755.1M
Operating Income (Adjusted) -$273M -$530M -$872M -$773.3M -$643.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.4B $2.2B $1.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $253.6M $442.5M $733.7M $480.9M --
Gross Profit $856.9M $948.5M $1.5B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $695.7M $959.5M $1.1B $924.8M --
Selling, General & Admin $692.9M $871.2M $1.2B $1.2B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.8B $2.3B $2.1B --
Operating Income -$531.7M -$882.2M -$832.8M -$755.1M --
 
Net Interest Expenses $1M $4.4M -- -- --
EBT. Incl. Unusual Items -$531.2M -$882.4M -$797.8M -$667.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $37.1M $28.5M -$2.8M --
Net Income to Company -$532.6M -$919.5M -$826.3M -$664.3M --
 
Minority Interest in Earnings -- -$1.6M $4.3M $173K --
Net Income to Common Excl Extra Items -$532.6M -$921.1M -$822M -$664.1M --
 
Basic EPS (Cont. Ops) -$1.89 -$2.95 -$2.16 -$1.68 --
Diluted EPS (Cont. Ops) -$1.89 -$2.95 -$2.16 -$1.68 --
Weighted Average Basic Share $1.1B $1.2B $1.5B $1.6B --
Weighted Average Diluted Share $1.1B $1.2B $1.5B $1.6B --
 
EBITDA -$465.5M -$660.4M -$209.3M -$234.6M --
EBIT -$530M -$872M -$773.3M -$643.6M --
 
Revenue (Reported) $1.1B $1.4B $2.2B $1.8B --
Operating Income (Reported) -$531.7M -$882.2M -$832.8M -$755.1M --
Operating Income (Adjusted) -$530M -$872M -$773.3M -$643.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.1B $1.5B $1.6B $1.5B
Short Term Investments $479.4M $681.3M $101.7M -- --
Accounts Receivable, Net $274.3M $340.5M $633.8M $611.7M $573.9M
Inventory -- -- -- -- --
Prepaid Expenses $32M $73.5M -- -- --
Other Current Assets $22.4M -- $144.1M $122.8M $133.8M
Total Current Assets $2.1B $2.2B $2.4B $2.3B $2.2B
 
Property Plant And Equipment $199.2M $106.1M $121.9M $140.9M $98.8M
Long-Term Investments -- -- -- -- --
Goodwill $286.3M $1.6B $3.2B $3.2B $3.2B
Other Intangibles $57.5M $814.4M $1.9B $1.4B $1.1B
Other Long-Term Assets $47.7M $149.6M $224.3M $204.6M $180.7M
Total Assets $2.7B $4.8B $7.8B $7.2B $6.7B
 
Accounts Payable $11.3M $14M $20.2M $14.5M $13.9M
Accrued Expenses $53.5M $85.3M $107.1M $126.1M $124.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $25.4M -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $503.2M $626.2M $1B $894.1M $889.5M
 
Long-Term Debt -- $1.7B $2.7B $2.7B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $634.1M $2.4B $4.1B $3.8B $3.3B
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -$3.4M -$3.9M -$1.7M -$5M -$9.4M
Common Equity $2B $2.4B $3.5B $3.2B $3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $225.9M $231.7M $236.5M
Total Equity $2B $2.4B $3.8B $3.4B $3.4B
 
Total Liabilities and Equity $2.7B $4.8B $7.8B $7.2B $6.7B
Cash and Short Terms $1.8B $1.7B $1.6B $1.6B $1.5B
Total Debt -- $1.7B $2.7B $2.7B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.1B $1.5B $1.6B $1.5B
Short Term Investments $479.4M $681.3M $101.7M -- --
Accounts Receivable, Net $274.3M $340.5M $633.8M $611.7M $573.9M
Inventory -- -- -- -- --
Prepaid Expenses $32M $73.5M -- -- --
Other Current Assets $22.4M -- $144.1M $122.8M $133.8M
Total Current Assets $2.1B $2.2B $2.4B $2.3B $2.2B
 
Property Plant And Equipment $199.2M $106.1M $121.9M $140.9M $98.8M
Long-Term Investments -- -- -- -- --
Goodwill $286.3M $1.6B $3.2B $3.2B $3.2B
Other Intangibles $57.5M $814.4M $1.9B $1.4B $1.1B
Other Long-Term Assets $47.7M $149.6M $224.3M $204.6M $180.7M
Total Assets $2.7B $4.8B $7.8B $7.2B $6.7B
 
Accounts Payable $11.3M $14M $20.2M $14.5M $13.9M
Accrued Expenses $53.5M $85.3M $107.1M $126.1M $124.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $25.4M -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $503.2M $626.2M $1B $894.1M $889.5M
 
Long-Term Debt -- $1.7B $2.7B $2.7B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $634.1M $2.4B $4.1B $3.8B $3.3B
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -$3.4M -$3.9M -$1.7M -$5M -$9.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $225.9M $231.7M $236.5M
Total Equity $2B $2.4B $3.8B $3.4B $3.4B
 
Total Liabilities and Equity $2.7B $4.8B $7.8B $7.2B $6.7B
Cash and Short Terms $1.8B $1.7B $1.6B $1.6B $1.5B
Total Debt -- $1.7B $2.7B $2.7B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$282.3M -$532.6M -$919.5M -$826.3M -$664.3M
Depreciation & Amoritzation $43M $64.6M $211.6M $563.9M $409M
Stock-Based Compensation $134.6M $347.2M $550.1M $648.7M $596.2M
Change in Accounts Receivable -$63.3M -$65.2M -$9.5M $21.8M $37.4M
Change in Inventories -- -- -- -- --
Cash From Operations $19.9M -$111.4M -$59.4M $234.7M $315.6M
 
Capital Expenditures $40.9M $41.9M $57.1M $55.9M $42.4M
Cash Acquisitions -$52.5M -$1.6B $121.5M -- --
Cash From Investing -$575.2M -$1.8B $723.2M $44M -$42.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $125M $1.7B $1B -- --
Long-Term Debt Repaid -$125M -- -- -- -$415M
Repurchase of Common Stock -$110K -- -$1.5B -$250M --
Other Financing Activities -$247K -$70.7M $209.9M -- --
Cash From Financing $1.7B $1.7B -$226.6M -$174M -$338.3M
 
Beginning Cash (CF) $147.1M $1.3B $1.1B $1.5B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$227.8M $437.2M $104.7M -$65.2M
Ending Cash (CF) $1.3B $1.1B $1.5B $1.6B $1.5B
 
Levered Free Cash Flow -$21M -$153.4M -$116.6M $178.8M $273.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$83.5M -$161.7M -$287.8M -$254M -$122.5M
Depreciation & Amoritzation $11.7M $25.3M $84M $232.3M $103.2M
Stock-Based Compensation $51.2M $97.9M $173.9M $181M $110.4M
Change in Accounts Receivable -$48.6M -$38.8M -$30.8M -$6.6M $1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $14.8M -$39.5M -$49.1M $72.1M $112.2M
 
Capital Expenditures $11.2M $14M $14.8M $11.4M $6.4M
Cash Acquisitions -$17.5M -$1.2B $147.4M -- --
Cash From Investing -$510.5M -$1.3B $581.7M -$11.4M -$6.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$1.5B -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $7.4M $1.7B -$283.1M $11M $19.4M
 
Beginning Cash (CF) $1.8B $766.3M $1.3B $1.5B $1.4B
Foreign Exchange Rate Adjustment $492K $401K $6.1M $11.5M -$13.2M
Additions / Reductions -$488.4M $299.9M $249.5M $71.7M $125.1M
Ending Cash (CF) $1.3B $1.1B $1.5B $1.6B $1.5B
 
Levered Free Cash Flow $3.6M -$53.5M -$63.9M $60.7M $105.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$282.3M -$532.6M -$919.5M -$826.3M -$664.3M
Depreciation & Amoritzation $43M $64.6M $211.6M $563.9M $409M
Stock-Based Compensation $134.6M $347.2M $550.1M $648.7M $596.2M
Change in Accounts Receivable -$63.3M -$65.2M -$9.5M $21.8M $37.4M
Change in Inventories -- -- -- -- --
Cash From Operations $19.9M -$111.4M -$59.4M $234.7M $315.6M
 
Capital Expenditures $40.9M $41.9M $57.1M $55.9M $42.4M
Cash Acquisitions -$52.5M -$1.6B $121.5M -- --
Cash From Investing -$575.2M -$1.8B $723.2M $44M -$42.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $125M -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$415M
Repurchase of Common Stock -$110K -- -- -- --
Other Financing Activities -$247K -- -- -- --
Cash From Financing $1.7B $1.7B -$226.6M -$174M -$338.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$227.8M $437.2M $104.7M -$65.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$21M -$153.4M -$116.6M $178.8M $273.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$532.6M -$919.5M -$826.3M -$664.3M --
Depreciation & Amoritzation $64.6M $211.6M $563.9M $409M --
Stock-Based Compensation $347.2M $550.1M $648.7M $596.2M --
Change in Accounts Receivable -$65.2M -$9.5M $21.8M $37.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$111.4M -$59.4M $234.7M $315.6M --
 
Capital Expenditures $41.9M $57.1M $55.9M $42.4M --
Cash Acquisitions -$1.6B $121.5M -- -- --
Cash From Investing -$1.8B $723.2M $44M -$42.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$415M --
Repurchase of Common Stock -- -$1.5B -$250M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.7B -$226.6M -$174M -$338.3M --
 
Beginning Cash (CF) $4.2B $4.7B $6.3B $5.5B --
Foreign Exchange Rate Adjustment $459K $1.9M -$6.1M -$11.2M --
Additions / Reductions -$227.8M $437.2M $104.7M -$65.2M --
Ending Cash (CF) $4B $5.1B $6.4B $5.4B --
 
Levered Free Cash Flow -$153.4M -$116.6M $178.8M $273.1M --

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

GET BETTER TRADE IDEAS

Popular

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

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’…

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

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 0.49% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.8% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 4.82% over the past day.

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

Show me the best stock