Financhill
Buy
74

DUOL Quote, Financials, Valuation and Earnings

Last price:
$309.84
Seasonality move :
8.53%
Day range:
$294.82 - $312.00
52-week range:
$145.05 - $441.77
Dividend yield:
0%
P/E ratio:
164.57x
P/S ratio:
19.53x
P/B ratio:
16.97x
Volume:
869.2K
Avg. volume:
1.1M
1-year change:
31.27%
Market cap:
$14B
Revenue:
$748M
EPS (TTM):
$1.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $161.7M $250.8M $369.5M $531.1M $748M
Revenue Growth (YoY) 128.51% 55.09% 47.34% 43.74% 40.84%
 
Cost of Revenues $46M $69.2M $99.4M $142.1M $203.6M
Gross Profit $115.7M $181.6M $270.1M $389M $544.4M
Gross Profit Margin 71.56% 72.41% 73.09% 73.24% 72.78%
 
R&D Expenses $53M $103.8M $150.4M $194.4M $235.3M
Selling, General & Admin $78.7M $137.8M $184.8M $207.9M $246.5M
Other Inc / (Exp) $72K $30K -$676K -$55K -$3M
Operating Expenses $131.7M $241.6M $335.3M $402.3M $481.8M
Operating Income -$16M -$60M -$65.2M -$13.3M $62.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.7M -$60M -$58.6M $17.8M $102.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68K $177K $938K $1.7M $13.7M
Net Income to Company -$15.8M -$60.1M -$59.6M $16.1M $88.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.8M -$60.1M -$59.6M $16.1M $88.6M
 
Basic EPS (Cont. Ops) -$0.49 -$2.57 -$1.51 $0.39 $2.04
Diluted EPS (Cont. Ops) -$0.49 -$2.57 -$1.51 $0.35 $1.88
Weighted Average Basic Share $32M $23.4M $39.5M $41.5M $43.5M
Weighted Average Diluted Share $32M $23.4M $39.5M $46.5M $47.1M
 
EBITDA -$13.8M -$57.3M -$60.3M -$6.2M $73.4M
EBIT -$16M -$60M -$65.2M -$13.3M $62.6M
 
Revenue (Reported) $161.7M $250.8M $369.5M $531.1M $748M
Operating Income (Reported) -$16M -$60M -$65.2M -$13.3M $62.6M
Operating Income (Adjusted) -$16M -$60M -$65.2M -$13.3M $62.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.3M $73M $103.8M $151M $209.6M
Revenue Growth (YoY) -- 51.27% 42.2% 45.42% 38.79%
 
Cost of Revenues $12.9M $20M $27.8M $40.6M $58.9M
Gross Profit $35.4M $53.1M $76.1M $110.4M $150.6M
Gross Profit Margin 73.35% 72.67% 73.25% 73.13% 71.88%
 
R&D Expenses $15.4M $30M $44.5M $50.3M $66.4M
Selling, General & Admin $30.5M $40.5M $49.7M $55.4M $70.3M
Other Inc / (Exp) -$44K -$13K $665K $1.1M -$2.2M
Operating Expenses $46M $70.5M $94.2M $105.6M $136.7M
Operating Income -$10.6M -$17.4M -$18.2M $4.8M $13.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.4M -$17.4M -$13.2M $15.1M $22.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23K $108K $716K $3M $8.4M
Net Income to Company -$10.4M -$17.5M -$13.9M $12.1M $13.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.4M -$17.5M -$13.9M $12.1M $13.9M
 
Basic EPS (Cont. Ops) -$0.33 -$0.46 -$0.35 $0.29 $0.31
Diluted EPS (Cont. Ops) -$0.33 -$0.46 -$0.35 $0.26 $0.31
Weighted Average Basic Share $32M $38.3M $40.3M $42.2M $44.3M
Weighted Average Diluted Share $32M $38.3M $40.3M $46.8M $45.9M
 
EBITDA -$10M -$16.7M -$16.7M $6.8M $17.5M
EBIT -$10.6M -$17.4M -$18.2M $4.8M $13.9M
 
Revenue (Reported) $48.3M $73M $103.8M $151M $209.6M
Operating Income (Reported) -$10.6M -$17.4M -$18.2M $4.8M $13.9M
Operating Income (Adjusted) -$10.6M -$17.4M -$18.2M $4.8M $13.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $161.7M $250.8M $369.5M $531.1M $748M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46M $69.2M $99.4M $142.1M $203.6M
Gross Profit $115.7M $181.6M $270.1M $389M $544.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $53M $103.8M $150.4M $194.4M $235.3M
Selling, General & Admin $78.7M $137.8M $184.8M $207.9M $246.5M
Other Inc / (Exp) $72K $30K -$676K -$55K -$3M
Operating Expenses $131.7M $241.6M $335.3M $402.3M $481.8M
Operating Income -$16M -$60M -$65.2M -$13.3M $62.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.7M -$60M -$58.6M $17.8M $102.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68K $177K $938K $1.7M $13.7M
Net Income to Company -$15.8M -$60.1M -$59.6M $16.1M $88.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.8M -$60.1M -$59.6M $16.1M $88.6M
 
Basic EPS (Cont. Ops) -$0.49 -$1.87 -$1.50 $0.39 $2.03
Diluted EPS (Cont. Ops) -$0.49 -$1.87 -$1.50 $0.34 $1.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$13.8M -$57.3M -$60.3M -$6.2M $73.4M
EBIT -$16M -$60M -$65.2M -$13.3M $62.6M
 
Revenue (Reported) $161.7M $250.8M $369.5M $531.1M $748M
Operating Income (Reported) -$16M -$60M -$65.2M -$13.3M $62.6M
Operating Income (Adjusted) -$16M -$60M -$65.2M -$13.3M $62.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $250.8M $369.5M $531.1M $748M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69.2M $99.4M $142.1M $203.6M --
Gross Profit $181.6M $270.1M $389M $544.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $103.8M $150.4M $194.4M $235.3M --
Selling, General & Admin $137.8M $184.8M $207.9M $246.5M --
Other Inc / (Exp) $30K -$676K -$55K -$3M --
Operating Expenses $241.6M $335.3M $402.3M $481.8M --
Operating Income -$60M -$65.2M -$13.3M $62.6M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$60M -$58.6M $17.8M $102.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177K $938K $1.7M $13.7M --
Net Income to Company -$60.1M -$59.6M $16.1M $88.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$60.1M -$59.6M $16.1M $88.6M --
 
Basic EPS (Cont. Ops) -$1.87 -$1.50 $0.39 $2.03 --
Diluted EPS (Cont. Ops) -$1.87 -$1.50 $0.34 $1.88 --
Weighted Average Basic Share $135.7M $157.9M $165.8M $174M --
Weighted Average Diluted Share $135.7M $157.9M $181.3M $189M --
 
EBITDA -$57.3M -$60.3M -$6.2M $73.4M --
EBIT -$60M -$65.2M -$13.3M $62.6M --
 
Revenue (Reported) $250.8M $369.5M $531.1M $748M --
Operating Income (Reported) -$60M -$65.2M -$13.3M $62.6M --
Operating Income (Adjusted) -$60M -$65.2M -$13.3M $62.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $120.5M $553.9M $608.2M $747.6M $785.8M
Short Term Investments -- -- -- -- $91.9M
Accounts Receivable, Net $20.5M $33.2M $46.7M $89M $128.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9M $8M $7.2M $7.3M $14.9M
Total Current Assets $158.4M $619.3M $697.2M $897.8M $1.1B
 
Property Plant And Equipment $14.5M $36.6M $35.5M $30.9M $66.4M
Long-Term Investments -- -- -- -- $98.3M
Goodwill -- -- $4.1M $4.1M $10.5M
Other Intangibles $2.3M $4.6M $8.5M $16M $19.9M
Other Long-Term Assets $562K $894K $1.5M $4.5M $4.3M
Total Assets $175.7M $661.3M $747.3M $954M $1.3B
 
Accounts Payable $2.2M $7.8M $1.2M $2.4M $6.4M
Accrued Expenses $1.5M $1.1M $5.6M $24.9M $36.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $3.3M $4.9M $3.9M --
Other Current Liabilities $2.8M $4.1M $4.9M $4.3M --
Total Current Liabilities $65.7M $119.1M $181.8M $277.4M $422.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $256.4M $148.3M $205.3M $298.5M $477.2M
 
Common Stock $1K $4K $4K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -$80.7M $513.1M $542.1M $655.5M $824.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$80.7M $513.1M $542.1M $655.5M $824.6M
 
Total Liabilities and Equity $175.7M $661.3M $747.3M $954M $1.3B
Cash and Short Terms $120.5M $553.9M $608.2M $747.6M $877.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $120.5M $553.9M $608.2M $747.6M $785.8M
Short Term Investments -- -- -- -- $91.9M
Accounts Receivable, Net $20.5M $33.2M $46.7M $89M $128.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9M $8M $7.2M $7.3M $14.9M
Total Current Assets $158.4M $619.3M $697.2M $897.8M $1.1B
 
Property Plant And Equipment $14.5M $36.6M $35.5M $30.9M $66.4M
Long-Term Investments -- -- -- -- $98.3M
Goodwill -- -- $4.1M $4.1M $10.5M
Other Intangibles $2.3M $4.6M $8.5M $16M $19.9M
Other Long-Term Assets $562K $894K $1.5M $4.5M $4.3M
Total Assets $175.7M $661.3M $747.3M $954M $1.3B
 
Accounts Payable $2.2M $7.8M $1.2M $2.4M $6.4M
Accrued Expenses $1.5M $1.1M $5.6M $24.9M $36.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $3.3M $4.9M $3.9M --
Other Current Liabilities $2.8M $4.1M $4.9M $4.3M --
Total Current Liabilities $65.7M $119.1M $181.8M $277.4M $422.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $256.4M $148.3M $205.3M $298.5M $477.2M
 
Common Stock $1K $4K $4K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $34.9M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$80.7M $513.1M $542.1M $655.5M $824.6M
 
Total Liabilities and Equity $175.7M $661.3M $747.3M $954M $1.3B
Cash and Short Terms $120.5M $553.9M $608.2M $747.6M $877.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.8M -$60.1M -$59.6M $16.1M $88.6M
Depreciation & Amoritzation $2.3M $2.7M $4.9M $7.1M $10.9M
Stock-Based Compensation $17M $40.8M $73.8M $95.2M $110.5M
Change in Accounts Receivable -$10.4M -$12.7M -$13.6M -$42.2M -$39.9M
Change in Inventories -- -- -- -- --
Cash From Operations $17.7M $9.2M $53.7M $153.6M $285.5M
 
Capital Expenditures $4M $6.2M $10.1M $13.7M $21.1M
Cash Acquisitions -- -- -$4.1M -- -$6.6M
Cash From Investing -$4M -$6.2M -$14.2M -$13.6M -$217.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$868K -- -- --
Other Financing Activities -- -- -- -$11.5M -$49.4M
Cash From Financing $47M $430.5M $14.8M $2.1M -$30M
 
Beginning Cash (CF) $59.8M $120.5M $553.9M $608.2M $750.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.6M $433.4M $54.3M $142.2M $38.2M
Ending Cash (CF) $120.5M $553.9M $608.2M $750.3M $788.5M
 
Levered Free Cash Flow $13.7M $3M $43.5M $139.9M $264.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.4M -$17.5M -$13.9M $12.1M $13.9M
Depreciation & Amoritzation $607K $757K $1.4M $2M $3.7M
Stock-Based Compensation $12.5M $14.7M $20.6M $25M $29.8M
Change in Accounts Receivable -$2.5M -$12.4M -$16.5M -$27.3M -$34.7M
Change in Inventories -- -- -- -- --
Cash From Operations $3.7M $432K $11.6M $49.2M $83.3M
 
Capital Expenditures $1.3M $1.1M $895K $4.1M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$1.1M -$4.9M -$4.1M -$110.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $35.8M $5.2M $1.6M $3.6M -$41.6M
 
Beginning Cash (CF) $82.3M $549.4M $600M $701.7M $857.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.2M $4.5M $8.2M $48.6M -$68.6M
Ending Cash (CF) $120.5M $553.9M $608.2M $750.3M $788.5M
 
Levered Free Cash Flow $2.3M -$676K $10.7M $45M $80.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.8M -$60.1M -$59.6M $16.1M $88.6M
Depreciation & Amoritzation $2.3M $2.7M $4.9M $7.1M $10.9M
Stock-Based Compensation $17M $40.8M $73.8M $95.2M $110.5M
Change in Accounts Receivable -$10.4M -$12.7M -$13.6M -$42.2M -$39.9M
Change in Inventories -- -- -- -- --
Cash From Operations $17.7M $9.2M $53.7M $153.6M $285.5M
 
Capital Expenditures $4M $6.2M $10.1M $13.7M $21.1M
Cash Acquisitions -- -- -- -- -$6.6M
Cash From Investing -$4M -$6.2M -$14.2M -$13.6M -$217.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$868K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $47M $430.5M $14.8M $2.1M -$30M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.6M $433.4M $54.3M $142.2M $38.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.7M $3M $43.5M $139.9M $264.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$60.1M -$59.6M $16.1M $88.6M --
Depreciation & Amoritzation $2.7M $4.9M $7.1M $10.9M --
Stock-Based Compensation $40.8M $73.8M $95.2M $110.5M --
Change in Accounts Receivable -$12.7M -$13.6M -$42.2M -$39.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $9.2M $53.7M $153.6M $285.5M --
 
Capital Expenditures $6.2M $10.1M $13.7M $21.1M --
Cash Acquisitions -- -- -- -$6.6M --
Cash From Investing -$6.2M -$14.2M -$13.6M -$217.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$868K -- -- -- --
Other Financing Activities -$0 -- -$11.5M -- --
Cash From Financing $430.5M $14.8M $2.1M -$30M --
 
Beginning Cash (CF) $902M $2.3B $2.6B $3.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $433.4M $54.3M $142.2M $38.2M --
Ending Cash (CF) $1.3B $2.4B $2.8B $3.4B --
 
Levered Free Cash Flow $3M $43.5M $139.9M $264.4M --

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

GET BETTER TRADE IDEAS

Popular

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…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

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 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock