Financhill
Sell
42

IQ Quote, Financials, Valuation and Earnings

Last price:
$2.08
Seasonality move :
23.7%
Day range:
$2.01 - $2.09
52-week range:
$1.89 - $5.80
Dividend yield:
0%
P/E ratio:
10.00x
P/S ratio:
0.47x
P/B ratio:
1.04x
Volume:
13.3M
Avg. volume:
22.4M
1-year change:
-55.53%
Market cap:
$2B
Revenue:
$4.5B
EPS (TTM):
$0.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.2B $4.3B $4.7B $4.3B $4.5B
Revenue Growth (YoY) 11.04% 2.55% 9.93% -8.78% 4.38%
 
Cost of Revenues $4.4B $4B $4.3B $3.3B $3.3B
Gross Profit -$196.1M $264.1M $471M $994.2M $1.2B
Gross Profit Margin -4.67% 6.14% 9.95% 23.03% 27.52%
 
R&D Expenses $386.1M $387.7M $432.9M $282.7M $249.7M
Selling, General & Admin $758M $751.7M $731.8M $516.1M $567.5M
Other Inc / (Exp) -$65.8M -$5M -$46.8M -$104.3M -$11.9M
Operating Expenses $1.1B $1.1B $1.2B $798.8M $817.2M
Operating Income -$1.3B -$875.3M -$693.7M $195.4M $422.6M
 
Net Interest Expenses $74.2M $131.7M $190.6M $96.1M $123.4M
EBT. Incl. Unusual Items -$1.5B -$1B -$931.1M -$5M $287.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $3.4M $15M $12.5M $11.3M
Net Income to Company -$1.5B -$1B -$946.1M -$17.5M $276M
 
Minority Interest in Earnings -$6.7M -$4.5M -$9.5M -$2.7M -$3.8M
Net Income to Common Excl Extra Items -$1.5B -$1B -$955.5M -$20.3M $272.2M
 
Basic EPS (Cont. Ops) -$2.05 -$1.38 -$1.20 -$0.02 $0.29
Diluted EPS (Cont. Ops) -$2.05 -$1.38 -$1.20 -$0.02 $0.28
Weighted Average Basic Share $729.3M $739.5M $795.8M $855.4M $953.6M
Weighted Average Diluted Share $729.3M $739.5M $795.8M $855.4M $974.8M
 
EBITDA $1.1B $1.6B $1.9B $2.1B $2.4B
EBIT -$1.3B -$857.5M -$722.1M $101.4M $447.1M
 
Revenue (Reported) $4.2B $4.3B $4.7B $4.3B $4.5B
Operating Income (Reported) -$1.3B -$875.3M -$693.7M $195.4M $422.6M
Operating Income (Adjusted) -$1.3B -$857.5M -$722.1M $101.4M $447.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1.2B $1.1B $1.1B $1B
Revenue Growth (YoY) -1.53% 12.89% -6.93% 1.56% -8.63%
 
Cost of Revenues $919M $1.1B $832.9M $807M $789.1M
Gross Profit $119M $86.7M $257.8M $300.6M $222.9M
Gross Profit Margin 11.47% 7.4% 23.64% 27.14% 22.03%
 
R&D Expenses $96.8M $105.5M $69.5M $61.8M $62.7M
Selling, General & Admin $197M $192.4M $143.1M $135.6M $126.8M
Other Inc / (Exp) $43.7M -$2.3M -$72.8M -$2.5M $27.3M
Operating Expenses $293.7M $297.9M $212.6M $197.4M $189.5M
Operating Income -$174.7M -$211.2M $45.2M $103.2M $33.4M
 
Net Interest Expenses $34M $48.7M $23.8M $32.7M $26.2M
EBT. Incl. Unusual Items -$165M -$262.3M -$51.4M $68.1M $34.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $1.4M $6.2M $1.2M $1.6M
Net Income to Company -$790.7M -$670.7M -$61.7M -- --
 
Minority Interest in Earnings -$1.9M -$3.4M -$101.2K -$1M -$896.7K
Net Income to Common Excl Extra Items -$169.6M -$267.1M -$57.7M $65.8M $32M
 
Basic EPS (Cont. Ops) -$0.23 -$0.34 -$0.07 $0.07 $0.03
Diluted EPS (Cont. Ops) -$0.23 -$0.34 -$0.07 $0.07 $0.03
Weighted Average Basic Share $740.4M $798.6M $868.9M $958.9M $962.5M
Weighted Average Diluted Share $740.4M $798.6M $868.9M $978.7M $968.5M
 
EBITDA -$126.1M -$208M -$24.9M $107M $70.4M
EBIT -$126.1M -$208M -$24.9M $107M $70.4M
 
Revenue (Reported) $1B $1.2B $1.1B $1.1B $1B
Operating Income (Reported) -$174.7M -$211.2M $45.2M $103.2M $33.4M
Operating Income (Adjusted) -$126.1M -$208M -$24.9M $107M $70.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2B $4.7B $4.4B $4.5B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.3B $3.6B $3.3B $3.1B
Gross Profit $105M $435.1M $815.1M $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $388.5M $413.8M $336.4M $252.6M $247.9M
Selling, General & Admin $752M $759.6M $552.2M $569.1M $522.2M
Other Inc / (Exp) $31.6M $24.3M -$121.1M -$55.5M $14.9M
Operating Expenses $1.1B $1.2B $888.6M $821.7M $770M
Operating Income -$1B -$738.3M -$73.5M $425.9M $320.5M
 
Net Interest Expenses $121.2M $181.1M $122M $112.4M $119.8M
EBT. Incl. Unusual Items -$1.1B -$895.1M -$316.5M $257.9M $215.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M $6.8M $20M $4.3M $13M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$4.8M -$10.1M -$4.4M -$2.6M -$4.6M
Net Income to Common Excl Extra Items -$1.1B -$912M -$341M $251M $197.9M
 
Basic EPS (Cont. Ops) -$1.56 -$1.17 -$0.43 $0.26 $0.21
Diluted EPS (Cont. Ops) -$1.56 -$1.17 -$0.43 $0.26 $0.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$326.7M -$696.1M -$184.2M $880.5M $370.4M
EBIT -$971.8M -$696.1M -$184.2M $403.1M $370.4M
 
Revenue (Reported) $4.2B $4.7B $4.4B $4.5B $4.2B
Operating Income (Reported) -$1B -$738.3M -$73.5M $425.9M $320.5M
Operating Income (Adjusted) -$971.8M -$696.1M -$184.2M $403.1M $370.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2B $3.6B $3.2B $3.4B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.2B $2.6B $2.5B $2.4B
Gross Profit $164.3M $333.5M $677.5M $939.7M $788.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $287.5M $313.8M $217.1M $187M $185.1M
Selling, General & Admin $553.3M $560.9M $381.4M $436.9M $390.5M
Other Inc / (Exp) -$5.6M $23.5M -$50.2M -$7.6M $19.1M
Operating Expenses $840.8M $874.7M $598.5M $623.9M $575.6M
Operating Income -$676.5M -$541.2M $78.9M $315.7M $213M
 
Net Interest Expenses $94.6M $143.8M $75.1M $91.4M $87.9M
EBT. Incl. Unusual Items -$776.8M -$661.5M -$46.4M $216.7M $144.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $9.3M $14.3M $6M $7.6M
Net Income to Company -$790.7M -$670.7M -$61.7M -- --
 
Minority Interest in Earnings -$2.3M -$7.8M -$2.8M -$2.5M -$3.4M
Net Income to Common Excl Extra Items -$784.7M -$678.6M -$63.5M $208.2M $133.2M
 
Basic EPS (Cont. Ops) -$1.07 -$0.85 -$0.08 $0.21 $0.14
Diluted EPS (Cont. Ops) -$1.07 -$0.85 -$0.08 $0.21 $0.14
Weighted Average Basic Share $2.2B $2.4B $2.6B $2.9B $2.9B
Weighted Average Diluted Share $2.2B $2.4B $2.6B $2.9B $2.9B
 
EBITDA -$662.9M -$503.2M $35.2M $337.1M $259.5M
EBIT -$662.9M -$503.2M $35.2M $337.1M $259.5M
 
Revenue (Reported) $3.2B $3.6B $3.2B $3.4B $3.2B
Operating Income (Reported) -$676.5M -$541.2M $78.9M $315.7M $213M
Operating Income (Adjusted) -$662.9M -$503.2M $35.2M $337.1M $259.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $848.2M $1.7B $470.2M $1B $625.6M
Short Term Investments $654.5M $514M $211.5M $118.6M $132.9M
Accounts Receivable, Net $518.5M $511.9M $431.1M $348.2M $306M
Inventory -- -- -- -- --
Prepaid Expenses $177.5M $231.6M $183M $87M $79.3M
Other Current Assets $205.8M $187.4M $175.1M $128.8M $96.2M
Total Current Assets $2.9B $3.4B $1.8B $2B $1.8B
 
Property Plant And Equipment $354M $366.6M $353.3M $257.8M $218.3M
Long-Term Investments $426.2M $490.2M $476.2M $355.6M $318.9M
Goodwill $555.7M $595.2M $610M $554.6M $539M
Other Intangibles $1.6B $2.1B $2.9B $2.9B $2.9B
Other Long-Term Assets $22.1M $5.3M $14.8M $126.2M $126.8M
Total Assets $6.4B $7.4B $6.7B $6.7B $6.3B
 
Accounts Payable $1.2B $1.2B $1.4B $868.7M $800M
Accrued Expenses $373.2M $346.2M $357.7M $266.6M $269.5M
Current Portion Of Long-Term Debt $105.3M $866.5M -- $1.3B $402.4M
Current Portion Of Capital Lease Obligations $17.9M $30.8M $26.9M $15M $14.2M
Other Current Liabilities $169.1M $149.8M $139.9M $114M $135.2M
Total Current Liabilities $2.9B $3.8B $3.5B $4.1B $3.2B
 
Long-Term Debt $1.9B $1.8B $2B $1.4B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.9B $5.8B $5.8B $4.6B
 
Common Stock $46.5K $53.3K $55.9K $56.1K $60.7K
Other Common Equity Adj $301.1M $389.2M $425M $270.1M $238.1M
Common Equity $1.4B $1.4B $813.9M $906M $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.6M $28.7M $76.2M $13.5M $13.9M
Total Equity $1.4B $1.4B $890M $919.4M $1.7B
 
Total Liabilities and Equity $6.4B $7.4B $6.7B $6.7B $6.3B
Cash and Short Terms $1.5B $2.2B $681.7M $1.1B $758.4M
Total Debt $2.4B $3.1B $2.6B $3.2B $2.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $463.4M $1.1B $499.6M $579.8M $462.2M
Short Term Investments $527.9M $565.8M $206.4M $140.5M $133.5M
Accounts Receivable, Net $477.6M $445.4M $376.6M $339.1M $316M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $690.1M $743.6M $427.5M $500.3M $402.9M
Total Current Assets $2.3B $2.9B $1.5B $1.6B $1.4B
 
Property Plant And Equipment $361.1M $348.6M $264.5M $211.7M $208.4M
Long-Term Investments $543.6M $530.9M $393.4M $324.2M $293M
Goodwill $569.6M $600.8M $545.7M $523.7M $544.9M
Other Intangibles $1.8B $2.7B $2.9B $2.7B $3.1B
Other Long-Term Assets $397.2M $475.9M $426.2M $634.8M $500.3M
Total Assets $6B $7.6B $6B $6B $6.4B
 
Accounts Payable $1.1B $1.4B $965.8M $813.6M $925M
Accrued Expenses $316.9M $549.6M $234.6M $342.2M $411.2M
Current Portion Of Long-Term Debt $664.7M $1.5B $1.7B $887.5M $627.6M
Current Portion Of Capital Lease Obligations $29M $27.7M $15.5M $13.1M $13.3M
Other Current Liabilities $184M -- $103.4M -- --
Total Current Liabilities $3B $4.3B $4.1B $3.1B $3.1B
 
Long-Term Debt $1.9B $2B $893.9M $1.1B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $6.5B $5.3B $4.5B $4.5B
 
Common Stock $48.2K $54.9K $54.2K $58.8K $61.5K
Other Common Equity Adj $333.2M $402.1M $208M $203.3M $198.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.8M $70.3M $13.3M $12.3M $9.9M
Total Equity $802.3M $1.1B $764.9M $1.6B $1.9B
 
Total Liabilities and Equity $6B $7.6B $6B $6B $6.4B
Cash and Short Terms $991.3M $1.7B $705.9M $720.3M $595.8M
Total Debt $2.6B $3.4B $2.6B $2B $1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.5B -$1B -$946.1M -$17.5M $276M
Depreciation & Amoritzation $2.5B $2.5B $2.6B $2B $2B
Stock-Based Compensation $157M $198.5M $188.8M $120.8M $90M
Change in Accounts Receivable -$110.8M $22.2M $91.2M $53.9M -$12.3M
Change in Inventories -- -- -- -- --
Cash From Operations $565.5M -$784.1M -$921.8M -$10.5M $473.8M
 
Capital Expenditures $1.9B $55.9M $62.1M $40.2M $14.8M
Cash Acquisitions -$839.4K -$840.2K -- -- --
Cash From Investing -$1.7B $23.1M $195.5M $39.6M -$245.9M
 
Dividends Paid (Ex Special Dividend) -- -$9M -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.7B $1.3B $785.1M $1.2B $1.3B
Long-Term Debt Repaid -$482.8M -$570.5M -$1.4B -$755.1M -$2.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$76.1M $1.4M $36.3M -$6.6M -$9.7M
Cash From Financing $1.1B $1.4B -$458.4M $665.3M -$605.8M
 
Beginning Cash (CF) $978.7M $1B $1.7B $457.8M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4M $597.3M -$1.2B $694.4M -$377.9M
Ending Cash (CF) $1B $1.6B $476.2M $1.2B $746.5M
 
Levered Free Cash Flow -$1.3B -$840M -$983.9M -$50.7M $459M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$790.7M -$670.7M -$61.7M -- --
Depreciation & Amoritzation $1.9B $2B $1.5B -- --
Stock-Based Compensation $147.5M $147.4M $90.9M -- --
Change in Accounts Receivable -$4.9M $43.5M $4.2M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$285.3M -$320.3M $34.5M $106.3M $34.7M
 
Capital Expenditures $49.9M $51.2M $33.9M -- --
Cash Acquisitions -$837.4K -- -- -- --
Cash From Investing $47.9M $292.1M $63.2M -$6.5M -$232.1M
 
Dividends Paid (Ex Special Dividend) -- -$4.3M -$7.9M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $426.8M $710M $548.8M -- --
Long-Term Debt Repaid -$301M -$497.7M -$580.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9M $40M $2.9M -- --
Cash From Financing $36.9M $133.4M -$24.5M $57.6M -$364M
 
Beginning Cash (CF) -- -- $456.8M $725.2M $1.1B
Foreign Exchange Rate Adjustment -$16.1M -$3.4M $8.4M $99.6K -$11.7M
Additions / Reductions -$438M -$526.8M $73.2M $157.4M -$561.4M
Ending Cash (CF) $551.5M $1.1B $522.1M $847.3M $529.6M
 
Levered Free Cash Flow -$335.2M -$371.4M $560K $106.3M $34.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $147.5M $198.5M $132.3M $29.9M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$971.9M -$306.8M $500M $320.4M
 
Capital Expenditures $49.9M $57.2M $44.8M $6.2M --
Cash Acquisitions -$837.4K -$2.8K -- -- --
Cash From Investing -- -$88.2M $278.7M $42.6M -$419.6M
 
Dividends Paid (Ex Special Dividend) -- -$4.3M -$3.6M $7.9M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $1.6B -$575.7M -$158.4M -$224.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$603.8M $384.2M -$323.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$1B -$351.6M $500M $320.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$790.7M -$670.7M -$61.7M -- --
Depreciation & Amoritzation $1.9B $2B $1.5B -- --
Stock-Based Compensation $147.5M $147.4M $90.9M -- --
Change in Accounts Receivable -$4.9M $43.5M $4.2M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$562M -$749.9M -$134.9M $375.6M $222.2M
 
Capital Expenditures $49.9M $51.2M $33.9M -- --
Cash Acquisitions -$837.4K -- -- -- --
Cash From Investing -$17.6M -$128.9M -$45.7M -$42.7M -$216.4M
 
Dividends Paid (Ex Special Dividend) -- -$4.3M -$7.9M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $426.8M $710M $548.8M -- --
Long-Term Debt Repaid -$301M -$497.7M -$580.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9M $40M $2.9M -- --
Cash From Financing $141.7M $352M $234.6M -$589M -$207.3M
 
Beginning Cash (CF) -- -- $1.6B $2.7B $2.7B
Foreign Exchange Rate Adjustment -$8.5M -$22.1M $19.1M $17.1M -$6.4M
Additions / Reductions -$438M -$526.8M $54.1M -$256.1M -$201.5M
Ending Cash (CF) $551.5M $1.1B $1.6B $2.4B $2.5B
 
Levered Free Cash Flow -$612M -$801.1M -$168.8M $375.6M $222.2M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 4.77% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.73% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.33% over the past day.

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

Show me the best stock