Financhill
Buy
73

ACCD Quote, Financials, Valuation and Earnings

Last price:
$7.00
Seasonality move :
-16.57%
Day range:
$6.98 - $7.01
52-week range:
$3.08 - $10.68
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.23x
P/B ratio:
1.83x
Volume:
1.3M
Avg. volume:
1.3M
1-year change:
-28.1%
Market cap:
$572.6M
Revenue:
$414.3M
EPS (TTM):
-$2.25
Period Ending 2020-02-29 2021-03-01 2022-03-01 2023-03-01 2024-02-29
Revenue $132.5M -- -- -- $414.3M
Revenue Growth (YoY) 39.76% -- -- -- 14.09%
 
Cost of Revenues $73.7M -- -- -- $222.2M
Gross Profit $58.8M -- -- -- $192.1M
Gross Profit Margin 44.39% -- -- -- 46.36%
 
R&D Expenses $42.3M -- -- -- $99.2M
Selling, General & Admin $56.2M -- -- -- $162.2M
Other Inc / (Exp) -$107K -- -- -- $9.9M
Operating Expenses $107M -- -- -- $306.5M
Operating Income -$48.2M -- -- -- -$114.5M
 
Net Interest Expenses $2.9M -- -- -- --
EBT. Incl. Unusual Items -$51.2M -- -- -- -$98.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $129K -- -- -- $1.2M
Net Income to Company -$51.4M -- -- -- -$99.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.4M -- -- -- -$99.8M
 
Basic EPS (Cont. Ops) -$1.48 -- -- -- -$1.33
Diluted EPS (Cont. Ops) -$1.48 -- -- -- -$1.33
Weighted Average Basic Share $34.6M -- -- -- $74.9M
Weighted Average Diluted Share $34.6M -- -- -- $74.9M
 
EBITDA -$39.8M -- -- -- -$69.3M
EBIT -$48.3M -- -- -- -$114.5M
 
Revenue (Reported) $132.5M -- -- -- $414.3M
Operating Income (Reported) -$48.2M -- -- -- -$114.5M
Operating Income (Adjusted) -$48.3M -- -- -- -$114.5M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $38.4M $83.5M $90.9M $99.4M $105.1M
Revenue Growth (YoY) 29.65% 117.07% 8.98% 9.26% 5.73%
 
Cost of Revenues $22.7M $45.2M $50.4M $54.5M $58.6M
Gross Profit $15.7M $38.3M $40.5M $44.9M $46.5M
Gross Profit Margin 40.84% 45.89% 44.57% 45.14% 44.25%
 
R&D Expenses $13M $22.8M $24.3M $23.5M $20.6M
Selling, General & Admin $17.1M $46.1M $45.1M $41.7M $41.7M
Other Inc / (Exp) -$42K $68.5M $201K $9.3M -$96.5M
Operating Expenses $32.2M $80.2M $80.9M $76.6M $72.3M
Operating Income -$16.5M -$41.9M -$40.4M -$31.7M -$25.9M
 
Net Interest Expenses $35K $743K -- -- --
EBT. Incl. Unusual Items -$16.6M $25.8M -$39.8M -$20.7M -$120.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29K $3.3M $77K $331K $332K
Net Income to Company -$16.6M $22.5M -$39.9M -$21.1M -$121.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.6M $22.5M -$39.9M -$21.1M -$121.3M
 
Basic EPS (Cont. Ops) -$0.32 $0.34 -$0.56 -$0.28 -$1.50
Diluted EPS (Cont. Ops) -$0.32 $0.31 -$0.56 -$0.28 -$1.50
Weighted Average Basic Share $51.6M $65.4M $71.2M $76.1M $80.6M
Weighted Average Diluted Share $51.6M $71.5M $71.2M $76.1M $80.6M
 
EBITDA -$14.4M -$30.6M -$28.8M -$20.3M -$15.8M
EBIT -$16.5M -$41.9M -$40.4M -$31.7M -$25.9M
 
Revenue (Reported) $38.4M $83.5M $90.9M $99.4M $105.1M
Operating Income (Reported) -$16.5M -$41.9M -$40.4M -$31.7M -$25.9M
Operating Income (Adjusted) -$16.5M -$41.9M -$40.4M -$31.7M -$25.9M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $155.6M $275.5M $357.9M $388.5M $446.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88M $153M $191.5M $215.1M $232.3M
Gross Profit $67.6M $122.5M $166.4M $173.4M $214.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.3M $74.6M $99.6M $99.1M $93.6M
Selling, General & Admin $57.3M $153.7M $190M $166.6M $166.4M
Other Inc / (Exp) -$170K $38.3M -$292.7M $10.4M -$97M
Operating Expenses $110.8M $261.4M $336M $311.1M $302.4M
Operating Income -$43.2M -$139M -$169.6M -$137.7M -$87.9M
 
Net Interest Expenses $4.5M $2.2M $1.3M -- --
EBT. Incl. Unusual Items -$47.9M -$102.9M -$463.5M -$122.3M -$178.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $165K -$9.6M $289K $455K $1.8M
Net Income to Company -$48.1M -$93.3M -$463.8M -$122.7M -$180.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.1M -$93.3M -$463.8M -$122.7M -$180.3M
 
Basic EPS (Cont. Ops) -$1.15 -$1.69 -$6.65 -$1.65 -$2.25
Diluted EPS (Cont. Ops) -$1.15 -$1.72 -$6.65 -$1.65 -$2.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$35.2M -$135.9M -$422.9M -$92.3M -$45.6M
EBIT -$43.4M -$169M -$469.3M -$137.7M -$87.9M
 
Revenue (Reported) $155.6M $275.5M $357.9M $388.5M $446.7M
Operating Income (Reported) -$43.2M -$139M -$169.6M -$137.7M -$87.9M
Operating Income (Adjusted) -$43.4M -$169M -$469.3M -$137.7M -$87.9M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $155.6M $216.3M $264.1M $289.5M $446.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88M $125.4M $147.9M $164M $232.3M
Gross Profit $67.6M $90.8M $116.3M $125.4M $214.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.3M $61.3M $77.3M $75M $93.6M
Selling, General & Admin $57.3M $132.8M $136.9M $123.2M $166.4M
Other Inc / (Exp) -$170K $38.3M -$299.7M $10.4M -$97M
Operating Expenses $110.8M $225M $248.9M $232M $302.4M
Operating Income -$43.2M -$134.2M -$132.6M -$106.6M -$87.9M
 
Net Interest Expenses $4.5M $2.1M $870K -- --
EBT. Incl. Unusual Items -$47.9M -$98.1M -$432.8M -$91.8M -$178.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $165K -$9.5M -$3.6M $506K $1.8M
Net Income to Company -$48.1M -$88.6M -$429.2M -$92.3M -$180.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.1M -$88.6M -$429.2M -$92.3M -$180.3M
 
Basic EPS (Cont. Ops) -$1.15 -$1.47 -$6.14 -$1.23 -$2.25
Diluted EPS (Cont. Ops) -$1.15 -$1.50 -$6.14 -$1.23 -$2.25
Weighted Average Basic Share $165.9M $188.1M $211.4M $224.8M $314.7M
Weighted Average Diluted Share $165.9M $194.2M $211.4M $224.8M $314.7M
 
EBITDA -$35.2M -$133.4M -$397.6M -$72.7M -$45.6M
EBIT -$43.4M -$164.4M -$432.4M -$106.6M -$87.9M
 
Revenue (Reported) $155.6M $216.3M $264.1M $289.5M $446.7M
Operating Income (Reported) -$43.2M -$134.2M -$132.6M -$106.6M -$87.9M
Operating Income (Adjusted) -$43.4M -$164.4M -$432.4M -$106.6M -$87.9M
Period Ending 2020-02-29 2021-03-01 2022-03-01 2023-03-01 2024-02-29
Cash and Equivalents $33.2M -- -- -- $185.7M
Short Term Investments -- -- -- -- $51.3M
Accounts Receivable, Net $294K -- -- -- $21.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.9M -- -- -- $15.8M
Total Current Assets $48.9M -- -- -- $284.9M
 
Property Plant And Equipment $13.6M -- -- -- $47.5M
Long-Term Investments -- -- -- -- --
Goodwill $4M -- -- -- $278.2M
Other Intangibles $2.1M -- -- -- $165.4M
Other Long-Term Assets $745K -- -- -- $2.6M
Total Assets $73.2M -- -- -- $788.2M
 
Accounts Payable $5.3M -- -- -- $13.7M
Accrued Expenses $6.1M -- -- -- $4.5M
Current Portion Of Long-Term Debt -- -- -- -- $438K
Current Portion Of Capital Lease Obligations -- -- -- -- $6.7M
Other Current Liabilities -- -- -- -- $4.1M
Total Current Liabilities $70M -- -- -- $107.9M
 
Long-Term Debt $21.1M -- -- -- $208.5M
Capital Leases -- -- -- -- --
Total Liabilities $330M -- -- -- $342.7M
 
Common Stock $2K -- -- -- $8K
Other Common Equity Adj -- -- -- -- -$47K
Common Equity -$256.8M -- -- -- $445.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$256.8M -- -- -- $445.5M
 
Total Liabilities and Equity $73.2M -- -- -- $788.2M
Cash and Short Terms $33.2M -- -- -- $237M
Total Debt $21.1M -- -- -- $208.9M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $418.9M $366M $325.6M $230M $185.9M
Short Term Investments -- -- -- -- $39.6M
Accounts Receivable, Net $15.4M $21.6M $20.5M $23.2M $25.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.6M $12.7M $12.3M $12.1M $12.1M
Total Current Assets $444.5M $407.6M $366.2M $272.1M $272.4M
 
Property Plant And Equipment $10.5M $12M $44.5M $48.1M $43.2M
Long-Term Investments -- -- -- -- --
Goodwill $4M $579.6M $278.2M $278.2M $181.7M
Other Intangibles $967K $255.1M $213.6M $174.5M $139.3M
Other Long-Term Assets $1.3M $1.7M $1.3M $3M $2.2M
Total Assets $467.5M $1.3B $913.8M $785.5M $647.5M
 
Accounts Payable $4.1M $5.7M $10M $12.7M $10.3M
Accrued Expenses $3.4M $7.9M $11M $8.3M $10.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $7.4M $6.9M $7.3M
Other Current Liabilities -- $82.6M -- -- --
Total Current Liabilities $73.4M $184.6M $116.6M $115.7M $103.6M
 
Long-Term Debt -- $280.3M $281.9M $208.2M $209.4M
Capital Leases -- -- -- -- --
Total Liabilities $79.2M $474.7M $427.8M $350.8M $334.5M
 
Common Stock $5K $7K $7K $8K $8K
Other Common Equity Adj -- -- -- -- $24K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $388.3M $788.7M $486M $434.7M $313M
 
Total Liabilities and Equity $467.5M $1.3B $913.8M $785.5M $647.5M
Cash and Short Terms $418.9M $366M $325.6M $230M $225.5M
Total Debt -- $280.3M $281.9M $208.2M $209.4M
Period Ending 2020-02-29 2021-03-01 2022-03-01 2023-03-01 2024-02-29
Net Income to Stockholders -$51.4M -- -- -- -$99.8M
Depreciation & Amoritzation $8.5M -- -- -- $45.2M
Stock-Based Compensation $6M -- -- -- $60.9M
Change in Accounts Receivable -$683K -- -- -- -$1M
Change in Inventories -- -- -- -- --
Cash From Operations -$34.2M -- -- -- -$16.2M
 
Capital Expenditures $3.3M -- -- -- $12.5M
Cash Acquisitions -$206K -- -- -- --
Cash From Investing -$3.5M -- -- -- -$63.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.7M -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$65.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$355K
Cash From Financing $28.2M -- -- -- -$55.6M
 
Beginning Cash (CF) $42.7M -- -- -- $321.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.5M -- -- -- -$135.4M
Ending Cash (CF) $33.2M -- -- -- $185.7M
 
Levered Free Cash Flow -$37.6M -- -- -- -$28.7M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$16.6M $22.5M -$39.9M -$21.1M -$121.3M
Depreciation & Amoritzation $2.1M $11.3M $11.6M $11.4M $10M
Stock-Based Compensation $2.9M $18.4M $17.9M $15.6M $10.1M
Change in Accounts Receivable -$6M -$7.2M $6.4M -$243K -$5.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$12.3M -$21.4M -$4.7M $5.2M -$9.7M
 
Capital Expenditures $519K $987K $1.9M $3.7M $873K
Cash Acquisitions -- $1.7M -- -- --
Cash From Investing -$519K $721K -$1.9M -$3.7M $21.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$65.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$355K --
Cash From Financing $209.6M $2.7M $1.6M -$63.7M $1.1M
 
Beginning Cash (CF) $222.1M $384M $330.6M $292.2M $173.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $196.8M -$18M -$5M -$62.2M $12.6M
Ending Cash (CF) $418.9M $366M $325.6M $230M $185.9M
 
Levered Free Cash Flow -$12.8M -$22.4M -$6.6M $1.5M -$10.6M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$48.1M -$93.3M -$463.8M -$122.7M -$180.3M
Depreciation & Amoritzation $8.2M $33.1M $46.4M $45.5M $42.4M
Stock-Based Compensation $7.4M $49.1M $81.9M $63.5M $52.3M
Change in Accounts Receivable -$16.4M -$814K $530K -$1.4M -$5.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$45.9M -$49.7M -$40.4M -$24.7M -$6.8M
 
Capital Expenditures $2.7M $3.4M $5.5M $12.8M $6M
Cash Acquisitions -- -$260.2M $169K -- --
Cash From Investing -$2.8M -$263.6M -$5.3M -$12.8M -$43.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $51.2M $287.5M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $428M $260.3M $5.4M -$58.2M $6.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $379.3M -$53M -$40.3M -$95.6M -$44.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$48.6M -$53.1M -$45.9M -$37.5M -$12.7M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$48.1M -$88.6M -$429.2M -$92.3M -$180.3M
Depreciation & Amoritzation $8.2M $31M $34.7M $33.9M $42.4M
Stock-Based Compensation $7.4M $45.8M $54.8M $45.6M $52.3M
Change in Accounts Receivable -$16.4M -$5.7M $6.6M $1.1M -$5.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$45.9M -$60.1M -$38.1M -$22.1M -$6.8M
 
Capital Expenditures $2.7M $2.9M $4.8M $10.4M $6M
Cash Acquisitions -- -$260.2M -- -- --
Cash From Investing -$2.8M -$263.1M -$4.8M -$10.4M -$43.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $51.2M $287.5M -- -- --
Long-Term Debt Repaid -$73.9M -- -- -$65.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$42.9M -$1.8M -$355K --
Cash From Financing $428M $255.2M $2.7M -$58.6M $6.2M
 
Beginning Cash (CF) $372.6M $1.1B $1B $916.1M $777.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $379.3M -$67.9M -$40.2M -$91.1M -$44.1M
Ending Cash (CF) $751.9M $1.1B $991.9M $825.1M $733.7M
 
Levered Free Cash Flow -$48.6M -$63M -$43M -$32.5M -$12.7M

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

GET BETTER TRADE IDEAS

Popular

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

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

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

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock