Financhill
Sell
36

DOMO Quote, Financials, Valuation and Earnings

Last price:
$6.99
Seasonality move :
6.33%
Day range:
$7.00 - $7.31
52-week range:
$6.11 - $12.23
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.85x
P/B ratio:
--
Volume:
723.1K
Avg. volume:
337K
1-year change:
-26.82%
Market cap:
$279M
Revenue:
$319M
EPS (TTM):
-$2.19
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $173.4M $210.2M $258M $308.6M $319M
Revenue Growth (YoY) 21.71% 21.22% 22.73% 19.65% 3.35%
 
Cost of Revenues $55.9M $56.7M $67.1M $73.1M $75.5M
Gross Profit $117.5M $153.4M $190.8M $235.6M $243.5M
Gross Profit Margin 67.74% 73% 73.97% 76.32% 76.34%
 
R&D Expenses $69.2M $66.5M $81M $95.1M $85M
Selling, General & Admin $163.5M $160M $198.3M $229.3M $213.4M
Other Inc / (Exp) -$9.6M -$11.1M -$14.1M -$15.5M -$19.4M
Operating Expenses $232.7M $226.5M $279.3M $324.4M $298.4M
Operating Income -$115.3M -$73.1M -$88.5M -$88.9M -$54.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$124.9M -$84.2M -$102.6M -$104.4M -$74.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $754K $409K -$461K $1.2M $1.3M
Net Income to Company -$125.7M -$84.6M -$102.1M -$105.6M -$75.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$125.7M -$84.6M -$102.1M -$105.6M -$75.6M
 
Basic EPS (Cont. Ops) -$4.57 -$2.89 -$3.19 -$3.10 -$2.10
Diluted EPS (Cont. Ops) -$4.57 -$2.89 -$3.19 -$3.10 -$2.10
Weighted Average Basic Share $27.5M $29.3M $32M $34.1M $36.1M
Weighted Average Diluted Share $27.5M $29.3M $32M $34.1M $36.1M
 
EBITDA -$108.4M -$68.3M -$83.1M -$83.6M -$48.3M
EBIT -$115.3M -$73.1M -$88.5M -$88.9M -$54.9M
 
Revenue (Reported) $173.4M $210.2M $258M $308.6M $319M
Operating Income (Reported) -$115.3M -$73.1M -$88.5M -$88.9M -$54.9M
Operating Income (Adjusted) -$115.3M -$73.1M -$88.5M -$88.9M -$54.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $53.6M $65.1M $79M $79.7M $79.8M
Revenue Growth (YoY) 19.83% 21.32% 21.43% 0.82% 0.11%
 
Cost of Revenues $14.5M $17.1M $18.9M $18.8M $20M
Gross Profit $39.2M $47.9M $60.1M $60.9M $59.8M
Gross Profit Margin 73.01% 73.66% 76.07% 76.43% 74.98%
 
R&D Expenses $16.5M $22M $24.6M $19.7M $21.3M
Selling, General & Admin $41.5M $50.9M $54M $52.4M $49.5M
Other Inc / (Exp) -$3.2M -$3.5M -$5M -$4.9M -$7.5M
Operating Expenses $58M $72.9M $78.6M $72.1M $70.9M
Operating Income -$18.9M -$25M -$18.5M -$11.2M -$11.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$22.1M -$28.5M -$23.5M -$16.2M -$18.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $131K $62K $167K $261K $205K
Net Income to Company -$22.2M -$28.5M -$23.7M -$16.4M -$18.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.2M -$28.5M -$23.7M -$16.4M -$18.8M
 
Basic EPS (Cont. Ops) -$0.75 -$0.88 -$0.69 -$0.45 -$0.48
Diluted EPS (Cont. Ops) -$0.75 -$0.88 -$0.69 -$0.45 -$0.48
Weighted Average Basic Share $29.5M $32.4M $34.4M $36.3M $38.8M
Weighted Average Diluted Share $29.5M $32.4M $34.4M $36.3M $38.8M
 
EBITDA -$17.7M -$23.4M -$17.2M -$9.6M -$8.8M
EBIT -$18.9M -$25M -$18.5M -$11.2M -$11.1M
 
Revenue (Reported) $53.6M $65.1M $79M $79.7M $79.8M
Operating Income (Reported) -$18.9M -$25M -$18.5M -$11.2M -$11.1M
Operating Income (Adjusted) -$18.9M -$25M -$18.5M -$11.2M -$11.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $199.5M $244.8M $299M $318.4M $318.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.7M $63.1M $73.4M $74.6M $79.8M
Gross Profit $142.8M $181.7M $225.6M $243.8M $238.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $67.4M $74.1M $96.6M $85.9M $87.1M
Selling, General & Admin $158.8M $183M $231.2M $215.5M $213.8M
Other Inc / (Exp) -$10.8M -$13M -$16.8M -$17.7M -$19.5M
Operating Expenses $226.2M $257.1M $327.8M $301.4M $301M
Operating Income -$83.4M -$75.4M -$102.2M -$57.6M -$62.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$94.2M -$88.4M -$119M -$75.3M -$81.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $671K $52K $17K $1.4M $1M
Net Income to Company -$94.9M -$88.5M -$119M -$76.7M -$82.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$94.9M -$88.5M -$119M -$76.7M -$82.9M
 
Basic EPS (Cont. Ops) -$3.31 -$2.81 -$3.55 -$2.16 -$2.19
Diluted EPS (Cont. Ops) -$3.31 -$2.81 -$3.55 -$2.16 -$2.19
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$78.3M -$70.3M -$96.6M -$51.7M -$53.4M
EBIT -$83.4M -$75.4M -$102.2M -$57.6M -$62.4M
 
Revenue (Reported) $199.5M $244.8M $299M $318.4M $318.5M
Operating Income (Reported) -$83.4M -$75.4M -$102.2M -$57.6M -$62.4M
Operating Income (Adjusted) -$83.4M -$75.4M -$102.2M -$57.6M -$62.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $153.3M $188M $229M $238.8M $238.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.2M $48.6M $54.9M $56.4M $60.8M
Gross Profit $111.1M $139.3M $174.1M $182.4M $177.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $49.9M $57.5M $73.1M $63.9M $66M
Selling, General & Admin $117.4M $140.4M $173.3M $160M $158.4M
Other Inc / (Exp) -$8.4M -$10.2M -$12.9M -$14.5M -$16.7M
Operating Expenses $167.3M $197.9M $246.4M $223.9M $224.5M
Operating Income -$56.2M -$58.5M -$72.3M -$41.5M -$47M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$64.6M -$68.8M -$85.2M -$56.1M -$63.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $446K $89K $567K $801K $582K
Net Income to Company -$65M -$68.9M -$85.7M -$56.9M -$64.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65M -$68.9M -$85.7M -$56.9M -$64.3M
 
Basic EPS (Cont. Ops) -$2.25 -$2.16 -$2.54 -$1.59 -$1.68
Diluted EPS (Cont. Ops) -$2.25 -$2.16 -$2.54 -$1.59 -$1.68
Weighted Average Basic Share $87M $95.3M $101.7M $107.4M $114.7M
Weighted Average Diluted Share $87M $95.3M $101.7M $107.4M $114.7M
 
EBITDA -$52.7M -$54.7M -$68.2M -$36.8M -$39.9M
EBIT -$56.2M -$58.5M -$72.3M -$41.5M -$47M
 
Revenue (Reported) $153.3M $188M $229M $238.8M $238.3M
Operating Income (Reported) -$56.2M -$58.5M -$72.3M -$41.5M -$47M
Operating Income (Adjusted) -$56.2M -$58.5M -$72.3M -$41.5M -$47M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $80.8M $90.8M $83.6M $62.8M $57.2M
Short Term Investments $18M -- -- -- --
Accounts Receivable, Net $48M $48.3M $64.1M $79M $67.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.8M $12.2M $10M $7.4M $9.6M
Total Current Assets $172.3M $165.2M $173.1M $168.8M $153.7M
 
Property Plant And Equipment $12.8M $18.4M $34M $36.6M $38.7M
Long-Term Investments -- -- -- -- --
Goodwill $9.5M $9.5M $9.5M $9.5M $9.5M
Other Intangibles $3.9M $3.4M $2.9M $2.8M $2.7M
Other Long-Term Assets $1.2M $1.4M $2M $2.1M $1.4M
Total Assets $216.7M $216.4M $244.6M $242.1M $225.7M
 
Accounts Payable $2.3M $1.1M $4.8M $12.1M $4.3M
Accrued Expenses $32M $35.5M $47.8M $42.3M $37.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.8M $3.4M $4.9M $4.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $154.1M $185.9M $236.5M $248.6M $237.8M
 
Long-Term Debt $101.1M $99.6M $104M $108.6M $113.5M
Capital Leases -- -- -- -- --
Total Liabilities $265.9M $299.9M $370.6M $388.5M $379.2M
 
Common Stock $28K $30K $33K $35K $37K
Other Common Equity Adj $389K $877K $388K -$322K -$180K
Common Equity -$49.2M -$83.5M -$126M -$146.4M -$153.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$49.2M -$83.5M -$126M -$146.4M -$153.5M
 
Total Liabilities and Equity $216.7M $216.4M $244.6M $242.1M $225.7M
Cash and Short Terms $98.8M $90.8M $83.6M $62.8M $57.2M
Total Debt $101.1M $99.6M $104M $108.6M $113.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $83.8M $84.2M $67.4M $53.7M $40.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $37.8M $38.9M $53.3M $55.2M $57.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.1M $7.3M $7.5M $7.9M $7.1M
Total Current Assets $143.7M $144.2M $147M $136.3M $120.5M
 
Property Plant And Equipment $19.3M $34.7M $34.7M $38.5M $38M
Long-Term Investments -- -- -- -- --
Goodwill $9.5M $9.5M $9.5M $9.5M $9.5M
Other Intangibles $3.5M $2.9M $2.8M $2.8M $2.3M
Other Long-Term Assets $954K $1.3M $1.9M $1.6M $2.5M
Total Assets $193.1M $211.1M $217.3M $208.2M $190.2M
 
Accounts Payable $4.8M $12M $17.8M $10.5M $8.4M
Accrued Expenses $32.5M $35.3M $39.7M $37.2M $36.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.2M $3.1M $4.1M $4.4M $5.5M
Other Current Liabilities -- -- -- -- $11.1M
Total Current Liabilities $157.9M $190.4M $225.7M $216.9M $226.2M
 
Long-Term Debt $98.5M $102.9M $107.4M $112.3M $115.6M
Capital Leases -- -- -- -- --
Total Liabilities $271.7M $323.7M $363.5M $359M $361.4M
 
Common Stock $30K $32K $34K $36K $39K
Other Common Equity Adj $549K $647K -$1.5M -$784K $56K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$78.5M -$112.6M -$146.1M -$150.8M -$171.2M
 
Total Liabilities and Equity $193.1M $211.1M $217.3M $208.2M $190.2M
Cash and Short Terms $83.8M $84.2M $67.4M $53.7M $40.9M
Total Debt $98.5M $102.9M $107.4M $112.3M $115.6M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$125.7M -$84.6M -$102.1M -$105.6M -$75.6M
Depreciation & Amoritzation $6.9M $4.8M $5.4M $5.3M $6.6M
Stock-Based Compensation $23.8M $33.7M $60.5M $83.9M $64.3M
Change in Accounts Receivable $454K -$305K -$15.9M -$14.8M $11.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$80.2M -$15.9M $379K -$10.9M $2.6M
 
Capital Expenditures $6.5M $5.8M $6.5M $8M $11.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.8M $12.2M -$6.5M -$8M -$11.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.4M -$1.7M -$10.3M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8M $13.1M -$561K $2.4M $3.5M
 
Beginning Cash (CF) $177M $80.8M $90.8M $83.6M $66.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$96.1M $9.5M -$6.7M -$16.5M -$5.7M
Ending Cash (CF) $80.8M $90.8M $83.6M $66.5M $60.9M
 
Levered Free Cash Flow -$86.8M -$21.7M -$6.1M -$18.9M -$9.2M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$22.2M -$28.5M -$23.7M -$16.4M -$18.8M
Depreciation & Amoritzation $1.1M $1.5M $1.3M $1.6M $2.3M
Stock-Based Compensation $10.3M $18.2M $19.2M $16.4M $13.2M
Change in Accounts Receivable -$2.9M -$7.7M -$4.2M -$3M -$8.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7M $29K -$6.5M -$4.3M -$13.7M
 
Capital Expenditures $1.1M $1.5M $1.7M $2.7M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.8M -$1.5M -$1.7M -$2.7M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $61.7M
Long-Term Debt Repaid -- -- -- -- -$57.7M
Repurchase of Common Stock -$194K -$1.3M -- -- -$296K
Other Financing Activities -- -- -- -- -$3.2M
Cash From Financing $3.4M -$535K $56K $1.4M $1.3M
 
Beginning Cash (CF) $78.5M $86.4M $79.9M $63.9M $55.7M
Foreign Exchange Rate Adjustment -$66K -$75K -$729K -$862K $111K
Additions / Reductions $5.4M -$2.1M -$8.1M -$5.6M -$14.9M
Ending Cash (CF) $83.8M $84.2M $71.1M $57.4M $40.9M
 
Levered Free Cash Flow -$2.8M -$1.5M -$8.1M -$7M -$16.2M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$94.9M -$88.5M -$119M -$76.7M -$82.9M
Depreciation & Amoritzation $5.1M $5.1M $5.7M $5.9M $9M
Stock-Based Compensation $30M $50.7M $84.5M $66.9M $60.2M
Change in Accounts Receivable -$3.7M -$1.1M -$14.4M -$1.9M -$2M
Change in Inventories -- -- -- -- --
Cash From Operations -$34.7M $3M -$7.2M -$5.7M -$12.5M
 
Capital Expenditures $6M $6.4M $6.6M $12.2M $9.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.6M -$6.4M -$6.6M -$12.2M -$9.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1M -$9.9M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.3M $3.7M $2.7M $3.5M $5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.8M $354K -$11.1M -$14.4M -$17.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$40.7M -$3.4M -$13.8M -$17.9M -$22.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$65M -$68.9M -$85.7M -$56.9M -$64.3M
Depreciation & Amoritzation $3.5M $3.8M $4.1M $4.7M $7.1M
Stock-Based Compensation $23.9M $40.9M $64.9M $47.9M $43.8M
Change in Accounts Receivable $10.2M $9.4M $10.8M $23.8M $10M
Change in Inventories -- -- -- -- --
Cash From Operations -$19.4M -$530K -$8.1M -$2.9M -$18M
 
Capital Expenditures $4.4M $5M $5.1M $9.2M $7.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $13.7M -$5M -$5.1M -$9.2M -$7.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $61.7M
Long-Term Debt Repaid -- -- -- -- -$57.7M
Repurchase of Common Stock -$717K -$8.9M -- -- -$504K
Other Financing Activities -- -- -- -- -$402K
Cash From Financing $8.5M -$817K $2.4M $3.5M $5M
 
Beginning Cash (CF) $234.8M $262M $247.5M $196.3M $177.8M
Foreign Exchange Rate Adjustment $173K -$237K -$1.8M -$482K $181K
Additions / Reductions $2.8M -$6.3M -$10.7M -$8.6M -$20.2M
Ending Cash (CF) $237.8M $255.4M $235M $187.2M $157.8M
 
Levered Free Cash Flow -$23.8M -$5.5M -$13.1M -$12.1M -$25.2M

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 23

Quantum [QMCO] is up 5.45% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.95% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 3.34% over the past day.

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

Show me the best stock