Financhill
Sell
49

YELP Quote, Financials, Valuation and Earnings

Last price:
$35.43
Seasonality move :
7.53%
Day range:
$35.08 - $35.93
52-week range:
$32.56 - $41.72
Dividend yield:
0%
P/E ratio:
18.25x
P/S ratio:
1.74x
P/B ratio:
3.06x
Volume:
821.6K
Avg. volume:
800.1K
1-year change:
-6.41%
Market cap:
$2.3B
Revenue:
$1.4B
EPS (TTM):
$1.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $872.9M $1B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -13.93% 18.2% 15.67% 12.03% 5.61%
 
Cost of Revenues $57.2M $78.1M $105.7M $114.2M $123.7M
Gross Profit $815.7M $953.7M $1.1B $1.2B $1.3B
Gross Profit Margin 93.45% 92.43% 91.14% 91.46% 91.24%
 
R&D Expenses $232.6M $276.5M $305.6M $332.6M $326M
Selling, General & Admin $567.5M $590M $679M $769M $770.9M
Other Inc / (Exp) -$2.5M $2.3M $2.7M $6.5M $11M
Operating Expenses $850.7M $922.2M $1B $1.1B $1.1B
Operating Income -$34.9M $31.5M $58.4M $79M $151M
 
Net Interest Expenses -- $116K -- -- --
EBT. Incl. Unusual Items -$35.1M $33.7M $66.8M $105.1M $183M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.7M -$6M $30.4M $5.9M $50.1M
Net Income to Company -$19.4M $39.7M $36.3M $99.2M $132.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.4M $39.7M $36.3M $99.2M $132.9M
 
Basic EPS (Cont. Ops) -$0.27 $0.53 $0.51 $1.43 $1.97
Diluted EPS (Cont. Ops) -$0.27 $0.50 $0.50 $1.35 $1.88
Weighted Average Basic Share $73M $74.2M $70.9M $69.2M $67.4M
Weighted Average Diluted Share $73M $78.6M $73.4M $73.6M $70.6M
 
EBITDA $15.7M $126.6M $136M $149.3M $206.5M
EBIT -$34.9M $31.5M $58.4M $79M $151M
 
Revenue (Reported) $872.9M $1B $1.2B $1.3B $1.4B
Operating Income (Reported) -$34.9M $31.5M $58.4M $79M $151M
Operating Income (Adjusted) -$34.9M $31.5M $58.4M $79M $151M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $233.2M $273.4M $309.1M $342.4M $362M
Revenue Growth (YoY) -13.25% 17.24% 13.06% 10.76% 5.72%
 
Cost of Revenues $15.3M $24M $28.5M $29.6M $33.3M
Gross Profit $217.9M $249.4M $280.6M $312.8M $328.7M
Gross Profit Margin 93.43% 91.21% 90.79% 91.35% 90.81%
 
R&D Expenses $58.5M $70.4M $72.2M $78.3M $74.9M
Selling, General & Admin $131.8M $142.2M $164.3M $199.1M $188.8M
Other Inc / (Exp) $409K $659K $274K $3.1M $2.1M
Operating Expenses $203.4M $229.8M $247.2M $287.7M $275.3M
Operating Income $14.5M $19.6M $33.4M $25M $53.4M
 
Net Interest Expenses $31K $33K -- -- --
EBT. Incl. Unusual Items $14.9M $20.2M $36.9M $33.8M $60.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M -$3M $16.7M $6.4M $17.8M
Net Income to Company $21.1M $23.2M $20.1M $27.4M $42.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.1M $23.2M $20.1M $27.4M $42.2M
 
Basic EPS (Cont. Ops) $0.28 $0.32 $0.29 $0.40 $0.64
Diluted EPS (Cont. Ops) $0.27 $0.30 $0.28 $0.37 $0.62
Weighted Average Basic Share $74.5M $72.9M $70M $68.8M $66.1M
Weighted Average Diluted Share $74.5M $77.4M $72.9M $75.6M $69.1M
 
EBITDA $27.6M $76.1M $51.9M $40.6M $68.7M
EBIT $14.5M $19.6M $33.4M $25M $53.4M
 
Revenue (Reported) $233.2M $273.4M $309.1M $342.4M $362M
Operating Income (Reported) $14.5M $19.6M $33.4M $25M $53.4M
Operating Income (Adjusted) $14.5M $19.6M $33.4M $25M $53.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $872.9M $1B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.2M $78.1M $105.7M $114.2M $123.7M
Gross Profit $815.7M $953.7M $1.1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $232.6M $276.5M $305.6M $332.6M $326M
Selling, General & Admin $567.5M $590M $679M $769M $770.9M
Other Inc / (Exp) -$2.5M $2.3M $2.7M $6.5M $11M
Operating Expenses $850.7M $922.2M $1B $1.1B $1.1B
Operating Income -$34.9M $31.5M $58.4M $79M $151M
 
Net Interest Expenses -- $116K -- -- --
EBT. Incl. Unusual Items -$35.1M $33.7M $66.8M $105.1M $183M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.7M -$6M $30.4M $5.9M $50.1M
Net Income to Company -$19.4M $39.7M $36.3M $99.2M $132.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.4M $39.7M $36.3M $99.2M $132.9M
 
Basic EPS (Cont. Ops) -$0.28 $0.54 $0.52 $1.43 $1.98
Diluted EPS (Cont. Ops) -$0.29 $0.50 $0.51 $1.35 $1.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $15.7M $126.6M $136M $149.3M $206.5M
EBIT -$34.9M $31.5M $58.4M $79M $151M
 
Revenue (Reported) $872.9M $1B $1.2B $1.3B $1.4B
Operating Income (Reported) -$34.9M $31.5M $58.4M $79M $151M
Operating Income (Adjusted) -$34.9M $31.5M $58.4M $79M $151M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1B $1.2B $1.3B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $78.1M $105.7M $114.2M $123.7M --
Gross Profit $953.7M $1.1B $1.2B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $276.5M $305.6M $332.6M $326M --
Selling, General & Admin $590M $679M $769M $770.9M --
Other Inc / (Exp) $2.3M $2.7M $6.5M $11M --
Operating Expenses $922.2M $1B $1.1B $1.1B --
Operating Income $31.5M $58.4M $79M $151M --
 
Net Interest Expenses $116K -- -- -- --
EBT. Incl. Unusual Items $33.7M $66.8M $105.1M $183M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M $30.4M $5.9M $50.1M --
Net Income to Company $39.7M $36.3M $99.2M $132.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.7M $36.3M $99.2M $132.9M --
 
Basic EPS (Cont. Ops) $0.54 $0.52 $1.43 $1.98 --
Diluted EPS (Cont. Ops) $0.50 $0.51 $1.35 $1.92 --
Weighted Average Basic Share $296.9M $283.5M $276.9M $269.7M --
Weighted Average Diluted Share $309.1M $290M $290.2M $281M --
 
EBITDA $126.6M $136M $149.3M $206.5M --
EBIT $31.5M $58.4M $79M $151M --
 
Revenue (Reported) $1B $1.2B $1.3B $1.4B --
Operating Income (Reported) $31.5M $58.4M $79M $151M --
Operating Income (Adjusted) $31.5M $58.4M $79M $151M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $595.9M $479.8M $306.4M $313.9M $217.3M
Short Term Investments $10.9M $10M $104.2M $132.5M $110.6M
Accounts Receivable, Net $88.4M $107.4M $131.9M $146.1M $155.3M
Inventory -- -- -- -- --
Prepaid Expenses $10.4M $13.5M $14.6M $14.9M $18.6M
Other Current Assets $7.1M $5.2M $7.5M $16.8M $15M
Total Current Assets $712.7M $644.7M $596M $624.2M $516.9M
 
Property Plant And Equipment $269.9M $224.6M $174.6M $117.3M $99.8M
Long-Term Investments -- -- -- -- --
Goodwill $109.3M $105.1M $102.3M $103.9M $131M
Other Intangibles $13.5M $10.7M $9M $7.6M $58.8M
Other Long-Term Assets $3.8M $7.9M $10.6M $14.1M $13.4M
Total Assets $1.2B $1.1B $1B $1B $983.6M
 
Accounts Payable $8.9M $16.1M $14.5M $11.9M $11.9M
Accrued Expenses $21.2M $53.4M $56.5M $39.9M $24.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $51.2M $40.2M $39.7M $39.2M $20.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $143M $164M $182.8M $175.9M $155M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $300.4M $299.2M $305.6M $265.2M $239.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$6.8M -$11.1M -$15.5M -$12.2M -$15.4M
Common Equity $854.5M $751.3M $710.3M $749.5M $744M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $854.5M $751.3M $710.3M $749.5M $744M
 
Total Liabilities and Equity $1.2B $1.1B $1B $1B $983.6M
Cash and Short Terms $606.8M $489.8M $410.6M $446.4M $327.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $595.9M $479.8M $306.4M $313.9M $217.3M
Short Term Investments $10.9M $10M $104.2M $132.5M $110.6M
Accounts Receivable, Net $88.4M $107.4M $131.9M $146.1M $155.3M
Inventory -- -- -- -- --
Prepaid Expenses $10.4M $13.5M $14.6M $14.9M $18.6M
Other Current Assets $7.1M $5.2M $7.5M $16.8M $15M
Total Current Assets $712.7M $644.7M $596M $624.2M $516.9M
 
Property Plant And Equipment $269.9M $224.6M $174.6M $117.3M $99.8M
Long-Term Investments -- -- -- -- --
Goodwill $109.3M $105.1M $102.3M $103.9M $131M
Other Intangibles $13.5M $10.7M $9M $7.6M $58.8M
Other Long-Term Assets $3.8M $7.9M $10.6M $14.1M $13.4M
Total Assets $1.2B $1.1B $1B $1B $983.6M
 
Accounts Payable $8.9M $16.1M $14.5M $11.9M $11.9M
Accrued Expenses $21.2M $53.4M $56.5M $39.9M $24.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $51.2M $40.2M $39.7M $39.2M $20.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $143M $164M $182.8M $175.9M $155M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $300.4M $299.2M $305.6M $265.2M $239.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$6.8M -$11.1M -$15.5M -$12.2M -$15.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $854.5M $751.3M $710.3M $749.5M $744M
 
Total Liabilities and Equity $1.2B $1.1B $1B $1B $983.6M
Cash and Short Terms $606.8M $489.8M $410.6M $446.4M $327.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.4M $39.7M $36.3M $99.2M $132.9M
Depreciation & Amoritzation $50.6M $95M $77.7M $70.3M $55.5M
Stock-Based Compensation $124.6M $151.7M $156.1M $173.5M $158.2M
Change in Accounts Receivable -$13.8M -$33.5M -$49.6M -$54.9M -$51M
Change in Inventories -- -- -- -- --
Cash From Operations $176.7M $212.7M $192.3M $306.3M $285.8M
 
Capital Expenditures $38.1M $28.3M $32M $26.8M $37.3M
Cash Acquisitions -- -- -- -- -$66.2M
Cash From Investing $248.4M -$27.7M -$126.1M -$54.7M -$77.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$24.4M -$262.9M -$200M -$200M -$251.2M
Other Financing Activities -$24M -$62.5M -$61M -$86.3M -$73.4M
Cash From Financing -$21.1M -$300.5M -$237.5M -$246.8M -$303.8M
 
Beginning Cash (CF) $192.3M $596.5M $480.6M $307.1M $314M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $404M -$115.5M -$171.4M $4.8M -$95.3M
Ending Cash (CF) $596.5M $480.6M $307.1M $314M $217.7M
 
Levered Free Cash Flow $138.6M $184.4M $160.3M $279.4M $248.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $21.1M $23.2M $20.1M $27.4M $42.2M
Depreciation & Amoritzation $13.1M $56.5M $18.5M $15.5M $15.3M
Stock-Based Compensation $32M $35.1M $36.3M $40.1M $34.8M
Change in Accounts Receivable -$9.1M -$6.3M -$11.4M -$552K -$6.9M
Change in Inventories -- -- -- -- --
Cash From Operations $48.3M $44.9M $44.5M $79.2M $71M
 
Capital Expenditures $14.1M $6.7M $11.9M $6M $11M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.1M -$6.4M -$14.8M -$8.2M -$42.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$24.4M -$85.1M -$50M -$50M -$62.8M
Other Financing Activities -$11M -$13.4M -$12.9M -$24.1M -$15.4M
Cash From Financing -$19.7M -$90.3M -$55.5M -$63.5M -$70.8M
 
Beginning Cash (CF) $591.6M $532.7M $332.1M $305.5M $262M
Foreign Exchange Rate Adjustment $346K -$278K $894K $1.1M -$1.6M
Additions / Reductions $4.6M -$51.8M -$25.9M $7.4M -$42.6M
Ending Cash (CF) $596.5M $480.6M $307.1M $314M $217.7M
 
Levered Free Cash Flow $34.3M $38.2M $32.6M $73.2M $60M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.4M $39.7M $36.3M $99.2M $132.9M
Depreciation & Amoritzation $50.6M $95M $77.7M $70.3M $55.5M
Stock-Based Compensation $124.6M $151.7M $156.1M $173.5M $158.2M
Change in Accounts Receivable -$13.8M -$33.5M -$49.6M -$54.9M -$51M
Change in Inventories -- -- -- -- --
Cash From Operations $176.7M $212.7M $192.3M $306.3M $285.8M
 
Capital Expenditures $38.1M $28.3M $32M $26.8M $37.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $248.4M -$27.7M -$126.1M -$54.7M -$77.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$24.4M -$262.9M -$200M -$200M -$251.2M
Other Financing Activities -$24M -$62.5M -$61M -$86.3M -$73.4M
Cash From Financing -$21.1M -$300.5M -$237.5M -$246.8M -$303.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $404M -$115.5M -$171.4M $4.8M -$95.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $138.6M $184.4M $160.3M $279.4M $248.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $39.7M $36.3M $99.2M $132.9M --
Depreciation & Amoritzation $95M $77.7M $70.3M $55.5M --
Stock-Based Compensation $151.7M $156.1M $173.5M $158.2M --
Change in Accounts Receivable -$33.5M -$49.6M -$54.9M -$51M --
Change in Inventories -- -- -- -- --
Cash From Operations $212.7M $192.3M $306.3M $285.8M --
 
Capital Expenditures $28.3M $32M $26.8M $37.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.7M -$126.1M -$54.7M -$77.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$262.9M -$200M -$200M -$251.2M --
Other Financing Activities -$62.5M -$61M -$86.3M -$73.4M --
Cash From Financing -$300.5M -$237.5M -$246.8M -$303.8M --
 
Beginning Cash (CF) $2.3B $1.7B $1.2B $1.1B --
Foreign Exchange Rate Adjustment -$415K -$2.1M $2M -$1.1M --
Additions / Reductions -$115.5M -$171.4M $4.8M -$95.3M --
Ending Cash (CF) $2.2B $1.5B $1.2B $1B --
 
Levered Free Cash Flow $184.4M $160.3M $279.4M $248.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
50
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
82
EXOD alert for Mar 20

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
69
SIG alert for Mar 20

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
36
HQY alert for Mar 20

HealthEquity [HQY] is up 0.28% over the past day.

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

Show me the best stock