Financhill
Sell
30

TRVG Quote, Financials, Valuation and Earnings

Last price:
$4.09
Seasonality move :
-7.73%
Day range:
$3.99 - $4.57
52-week range:
$1.60 - $5.45
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.57x
P/B ratio:
1.40x
Volume:
190K
Avg. volume:
126.8K
1-year change:
48.01%
Market cap:
$288.3M
Revenue:
$498.8M
EPS (TTM):
-$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $284.3M $427.7M $564.2M $525.1M $498.8M
Revenue Growth (YoY) -69.72% 50.45% 31.93% -6.93% -5.01%
 
Cost of Revenues $11.6M $13.6M $13.4M $13M $12.2M
Gross Profit $272.7M $414.1M $550.8M $512.1M $486.6M
Gross Profit Margin 95.93% 96.82% 97.63% 97.53% 97.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $250.3M $340.1M $424.9M $416.1M $434.4M
Other Inc / (Exp) -$237.3M $15.9M -$195.3M -$212.8M -$32.2M
Operating Expenses $324.1M $402.2M $482.9M $469.3M $488.8M
Operating Income -$51.4M $11.9M $67.9M $42.8M -$2.2M
 
Net Interest Expenses $308.3K $254.4K -- -- --
EBT. Incl. Unusual Items -$289.1M $27.6M -$126.8M -$164.4M -$30.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.7M $14.9M $6.9M $13.4M -$6.8M
Net Income to Company -$280.2M $12.7M -$134.2M -$178.1M -$25.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$280.2M $12.7M -$134.2M -$178.1M -$25.6M
 
Basic EPS (Cont. Ops) -$3.94 $0.18 -$1.90 -$2.60 -$0.38
Diluted EPS (Cont. Ops) -$3.94 $0.18 -$1.90 -$2.60 -$0.38
Weighted Average Basic Share $70.7M $71.5M $71.5M $69M $69.9M
Weighted Average Diluted Share $70.7M $73.4M $71.5M $69M $69.9M
 
EBITDA -$276.4M $37.9M -$120.3M -$159.5M -$26.5M
EBIT -$288.8M $28M -$126.8M -$164.4M -$30.6M
 
Revenue (Reported) $284.3M $427.7M $564.2M $525.1M $498.8M
Operating Income (Reported) -$51.4M $11.9M $67.9M $42.8M -$2.2M
Operating Income (Adjusted) -$288.8M $28M -$126.8M -$164.4M -$30.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.6M $101.9M $107.3M $98.7M $101M
Revenue Growth (YoY) -77.6% 164.32% 5.22% -7.93% 2.31%
 
Cost of Revenues $2.4M $3.2M $3.6M $3M $2.9M
Gross Profit $36.2M $98.7M $103.7M $95.8M $98.2M
Gross Profit Margin 93.75% 96.84% 96.67% 97% 97.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.1M $68.5M $72.8M $77.9M $76.4M
Other Inc / (Exp) $957.4K $14.3M -$1.3M -$151.8K -$169.5K
Operating Expenses $47.3M $83.6M $85.5M $91M $89.7M
Operating Income -$11.1M $15.1M $18.2M $4.8M $8.5M
 
Net Interest Expenses $143.1K -- -- -- --
EBT. Incl. Unusual Items -$10.3M $29.4M $17.3M $5.8M $9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $12.1M $6.6M $3M $3M
Net Income to Company -$3.4M $18M $4.5M $3.7M $6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.3M $17.4M $10.7M $2.7M $5.4M
 
Basic EPS (Cont. Ops) -$0.12 $0.23 $0.15 $0.05 $0.05
Diluted EPS (Cont. Ops) -$0.12 $0.23 $0.15 $0.05 $0.05
Weighted Average Basic Share $70.8M $71.7M $70.1M $69.6M $70.2M
Weighted Average Diluted Share $70.8M $79.5M $70.1M $69.6M $70.2M
 
EBITDA -$7.6M $31.7M $18.6M $7.1M $9.7M
EBIT -$10.2M $29.5M $17.3M $5.8M $9.2M
 
Revenue (Reported) $38.6M $101.9M $107.3M $98.7M $101M
Operating Income (Reported) -$11.1M $15.1M $18.2M $4.8M $8.5M
Operating Income (Adjusted) -$10.2M $29.5M $17.3M $5.8M $9.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $281.5M $426.5M $560.6M $525.6M $499.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.5M $13.6M $13.4M $13M $12.2M
Gross Profit $270M $412.9M $547.2M $512.6M $487.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $247.1M $339.7M $423.1M $416.6M $435.1M
Other Inc / (Exp) -$229.3M $15.4M -$191.4M -$214.1M -$32.8M
Operating Expenses $320.5M $401.8M $481.2M $469.8M $489.4M
Operating Income -$50.6M $11.1M $66M $42.8M -$2.1M
 
Net Interest Expenses $311.4K $262.1K -- -- --
EBT. Incl. Unusual Items -$280.2M $26.3M -$124.8M -$165.6M -$31M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.4M $14.4M $7.4M $13.4M -$6.9M
Net Income to Company -$280.2M $12.7M -$134.2M -$178.1M -$25.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$271.7M $11.8M -$132.7M -$179.2M -$26M
 
Basic EPS (Cont. Ops) -$3.87 $0.17 -$1.88 -$2.56 -$0.33
Diluted EPS (Cont. Ops) -$3.87 $0.17 -$1.88 -$2.56 -$0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$267.5M $36.6M -$118.3M -$160.7M -$26.9M
EBIT -$279.9M $26.7M -$124.8M -$165.6M -$31M
 
Revenue (Reported) $281.5M $426.5M $560.6M $525.6M $499.5M
Operating Income (Reported) -$50.6M $11.1M $66M $42.8M -$2.1M
Operating Income (Adjusted) -$279.9M $26.7M -$124.8M -$165.6M -$31M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $426.5M $560.6M $525.6M $499.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.6M $13.4M $13M $12.2M --
Gross Profit $412.9M $547.2M $512.6M $487.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $339.7M $423.1M $416.6M $435.1M --
Other Inc / (Exp) $15.4M -$191.4M -$214.1M -$32.8M --
Operating Expenses $401.8M $481.2M $469.8M $489.4M --
Operating Income $11.1M $66M $42.8M -$2.1M --
 
Net Interest Expenses $368.5K -- -- -- --
EBT. Incl. Unusual Items $26.3M -$124.8M -$165.6M -$31M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M $7.4M $13.4M -$6.9M --
Net Income to Company $12.7M -$134.2M -$178.1M -$25.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.8M -$132.7M -$179.2M -$26M --
 
Basic EPS (Cont. Ops) $0.17 -$1.88 -$2.56 -$0.33 --
Diluted EPS (Cont. Ops) $0.17 -$1.88 -$2.56 -$0.33 --
Weighted Average Basic Share $286M $286M $275.5M $279.6M --
Weighted Average Diluted Share $295.8M $286M $279.4M $279.6M --
 
EBITDA $36.6M -$118.3M -$160.7M -$26.9M --
EBIT $26.7M -$124.8M -$165.6M -$31M --
 
Revenue (Reported) $426.5M $560.6M $525.6M $499.5M --
Operating Income (Reported) $11.1M $66M $42.8M -$2.1M --
Operating Income (Adjusted) $26.7M -$124.8M -$165.6M -$31M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $256.3M $290.3M $266.6M $112.6M $139.2M
Short Term Investments $23.9M -- $48.3M $27.9M --
Accounts Receivable, Net $18M $45.5M $53.7M $47.2M $48.8M
Inventory -- -- -- -- --
Prepaid Expenses $7.9M $11.4M $8.9M $12M $6.4M
Other Current Assets $4.9M $257K $375.3K $232.1K $209.2K
Total Current Assets $320.8M $351.4M $378.8M $207.7M $198M
 
Property Plant And Equipment $139.6M $72.7M $62.3M $57.9M $50M
Long-Term Investments -- -- -- $10.1M $17.7M
Goodwill $347.7M $324.4M $195.1M -- --
Other Intangibles $208.5M $192.6M $96.5M $83.6M $47.2M
Other Long-Term Assets $5.4M $3.7M $9M $10.1M $4M
Total Assets $1B $944.9M $741.7M $359.3M $312.9M
 
Accounts Payable $8.3M $15.9M $21.4M $19.8M $25.7M
Accrued Expenses $22M $22.2M $11.9M $13.8M $20.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.8M $2.6M $4.9M $2.5M $2.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $42.7M $48.1M $53.2M $39.8M $51.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $204.6M $159.3M $139.3M $121.6M $107.3M
 
Common Stock $224.2M $184.5M $160.8M $164.9M $155.4M
Other Common Equity Adj $981.5M $946.4M $926.6M $753.2M $715.4M
Common Equity $817.3M $785.5M $602.4M $237.7M $205.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $817.3M $785.5M $602.4M $237.7M $205.6M
 
Total Liabilities and Equity $1B $944.9M $741.7M $359.3M $312.9M
Cash and Short Terms $280.2M $290.3M $314.8M $140.5M $139.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $256.3M $290.3M $266.6M $112.6M $139.2M
Short Term Investments $23.9M -- $48.3M $27.9M --
Accounts Receivable, Net $18M $45.5M $53.7M $47.2M $48.8M
Inventory -- -- -- -- --
Prepaid Expenses $7.9M $11.4M $8.9M $12M $6.4M
Other Current Assets $4.9M $257K $375.3K $232.1K $209.2K
Total Current Assets $320.8M $351.4M $378.8M $207.7M $198M
 
Property Plant And Equipment $139.6M $72.7M $62.3M $57.9M $50M
Long-Term Investments -- -- -- $10.1M $17.7M
Goodwill $347.7M $324.4M $195.1M -- --
Other Intangibles $208.5M $192.6M $96.5M $83.6M $47.2M
Other Long-Term Assets $5.4M $3.7M $9M $10.1M $4M
Total Assets $1B $944.9M $741.7M $359.3M $312.9M
 
Accounts Payable $8.3M $15.9M $21.4M $19.8M $25.7M
Accrued Expenses $22M $22.2M $11.9M $13.8M $20.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.8M $2.6M $4.9M $2.5M $2.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $42.7M $48.1M $53.2M $39.8M $51.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $204.6M $159.3M $139.3M $121.6M $107.3M
 
Common Stock $224.2M $184.5M $160.8M $164.9M $155.4M
Other Common Equity Adj $981.5M $946.4M $926.6M $753.2M $715.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $817.3M $785.5M $602.4M $237.7M $205.6M
 
Total Liabilities and Equity $1B $944.9M $741.7M $359.3M $312.9M
Cash and Short Terms $280.2M $290.3M $314.8M $140.5M $139.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$280.2M $12.7M -$134.2M -$178.1M -$25.6M
Depreciation & Amoritzation $12.4M $9.9M $6.5M $4.9M $4.1M
Stock-Based Compensation $17.2M $20.4M $16.2M $10.3M $9.1M
Change in Accounts Receivable $61.4M -$30.5M -$10.7M $7.2M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $9M $38.5M $69.9M $30.1M $21.9M
 
Capital Expenditures $6.3M $4.5M $4.2M $3.8M $3M
Cash Acquisitions -$2.8M -$5.1M -$6.3M -- -$11.1M
Cash From Investing -$18.5M $11.9M -$57.9M $17.6M $13.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$199.6M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$20.7M -- --
Other Financing Activities -$304.9K -$256.8K -$118.1K -$7M -$837.7K
Cash From Financing -$205.6K $1.2M -$20.7M -$206.2M -$837.7K
 
Beginning Cash (CF) $251.9M $249.4M $270.7M $269.5M $110.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M $51.6M -$8.7M -$158.4M $34.3M
Ending Cash (CF) $240.7M $303.7M $262.5M $110.6M $145.1M
 
Levered Free Cash Flow $2.7M $34M $65.7M $26.3M $18.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8.1M -$12M $10.6M -$9.1M --
Depreciation & Amoritzation $2.7M $1.9M $1.2M $1.2M --
Stock-Based Compensation $3.8M $3.5M $2.8M $1.4M --
Change in Accounts Receivable -$8.5M -$18M -$6.2M -$12.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$16.9M $13.6M $4.6M -$7.2M --
 
Capital Expenditures $1.3M $1.2M $805.5K $631.1K --
Cash Acquisitions -$5.2M -- -- -- --
Cash From Investing -$6.4M -$1.2M $4.6M $26.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$79.5K -$48.3K -$14K -$396.5K --
Cash From Financing $1.3M -$4.5K $11.8K -$396.5K --
 
Beginning Cash (CF) $254M $288.1M $267.4M $111M --
Foreign Exchange Rate Adjustment $1M $1.5M -$386.7K $233.5K --
Additions / Reductions -$21.9M $12.4M $9.2M $19.2M --
Ending Cash (CF) $233.1M $301.9M $276.1M $130.4M --
 
Levered Free Cash Flow -$18.2M $12.4M $3.8M -$7.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$280.2M $12.7M -$134.2M -$178.1M -$25.6M
Depreciation & Amoritzation $12.4M $9.9M $6.5M $4.9M $4.1M
Stock-Based Compensation $17.2M $20.4M $16.2M $10.3M $9.1M
Change in Accounts Receivable $61.4M -$30.5M -$10.7M $7.2M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $9M $38.5M $69.9M $30.1M $21.9M
 
Capital Expenditures $6.3M $4.5M $4.2M $3.8M $3M
Cash Acquisitions -$2.8M -$5.1M -$6.3M -- -$11.1M
Cash From Investing -$18.5M $11.9M -$57.9M $17.6M $13.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$304.9K -$256.8K -$118.1K -$7M -$837.7K
Cash From Financing -$205.6K $1.2M -$20.7M -$206.2M -$837.7K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M $51.6M -$8.7M -$158.4M $34.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7M $34M $65.7M $26.3M $18.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8.1M -$12M $10.6M -$9.1M --
Depreciation & Amoritzation $2.7M $1.9M $1.2M $1.2M --
Stock-Based Compensation $3.8M $3.5M $2.8M $1.4M --
Change in Accounts Receivable -$8.5M -$18M -$6.2M -$12.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$16.9M $13.6M $4.6M -$7.2M --
 
Capital Expenditures $1.3M $1.2M $805.5K $631.1K --
Cash Acquisitions -$5.2M -- -- -- --
Cash From Investing -$6.4M -$1.2M $4.6M $26.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$79.5K -$48.3K -$14K -$396.5K --
Cash From Financing $1.3M -$4.5K $11.8K -$396.5K --
 
Beginning Cash (CF) $254M $288.1M $267.4M $111M --
Foreign Exchange Rate Adjustment $1M $1.5M -$386.7K $233.5K --
Additions / Reductions -$21.9M $12.4M $9.2M $19.2M --
Ending Cash (CF) $233.1M $301.9M $276.1M $130.4M --
 
Levered Free Cash Flow -$18.2M $12.4M $3.8M -$7.8M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock