Financhill
Sell
40

Z Quote, Financials, Valuation and Earnings

Last price:
$77.02
Seasonality move :
1.68%
Day range:
$75.97 - $77.26
52-week range:
$38.45 - $86.88
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.31x
P/B ratio:
3.87x
Volume:
749.9K
Avg. volume:
2.7M
1-year change:
31.33%
Market cap:
$18B
Revenue:
$1.9B
EPS (TTM):
-$0.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.7B $3.3B $2.1B $2B $1.9B
Revenue Growth (YoY) 105.68% 21.77% -36.16% -8.16% -0.66%
 
Cost of Revenues $1.5B $1.9B $323M $367M $421M
Gross Profit $1.2B $1.5B $1.8B $1.6B $1.5B
Gross Profit Margin 43.7% 44.12% 84.85% 81.26% 78.36%
 
R&D Expenses $350.9M $390.2M $421M $498M $560M
Selling, General & Admin $1.1B $1B $1.1B $1.2B $1.2B
Other Inc / (Exp) $39M -$49.8M -$30M $19M $129M
Operating Expenses $1.4B $1.4B $1.6B $1.7B $1.8B
Operating Income -$246.8M $35.4M $259M -$69M -$247M
 
Net Interest Expenses $101.8M $155.2M $128M $35M $36M
EBT. Incl. Unusual Items -$309.6M -$169.6M $101M -$85M -$154M
Earnings of Discontinued Ops. -- -- -$630M -$13M --
Income Tax Expense -$4.3M -$7.5M -$1M $3M $4M
Net Income to Company -$305.4M -$162.1M -$528M -$101M -$158M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$305.4M -$162.1M -$528M -$101M -$158M
 
Basic EPS (Cont. Ops) -$1.48 -$0.72 -$2.11 -$0.42 -$0.68
Diluted EPS (Cont. Ops) -$1.48 -$0.72 -$2.11 -$0.42 -$0.68
Weighted Average Basic Share $206.4M $223.8M $249.9M $242.2M $233.6M
Weighted Average Diluted Share $206.4M $223.8M $261.8M $242.2M $233.6M
 
EBITDA -$97.2M $120M $382M $130M $104M
EBIT -$207.8M -$14.4M $229M -$50M -$118M
 
Revenue (Reported) $2.7B $3.3B $2.1B $2B $1.9B
Operating Income (Reported) -$246.8M $35.4M $259M -$69M -$247M
Operating Income (Adjusted) -$207.8M -$14.4M $229M -$50M -$118M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $656.7M $550M $483M $496M $581M
Revenue Growth (YoY) -11.88% -16.25% -12.18% 2.69% 17.14%
 
Cost of Revenues $243.8M $82M $89M $110M $140M
Gross Profit $412.9M $468M $394M $386M $441M
Gross Profit Margin 62.88% 85.09% 81.57% 77.82% 75.9%
 
R&D Expenses $94.8M $101M $142M $142M $145M
Selling, General & Admin $241.7M $309M $303M $295M $340M
Other Inc / (Exp) $3M -$16M $12M $32M $33M
Operating Expenses $336.5M $410M $445M $437M $485M
Operating Income $76.4M $58M -$51M -$51M -$44M
 
Net Interest Expenses $39.5M $29M $9M $9M $9M
EBT. Incl. Unusual Items $40M $13M -$48M -$28M -$20M
Earnings of Discontinued Ops. -- -$347M -$2M -- --
Income Tax Expense $425K -$5M $3M -- --
Net Income to Company $39.6M -$329M -$53M -$28M -$20M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.6M -$329M -$53M -$28M -$20M
 
Basic EPS (Cont. Ops) $0.17 -$1.29 -$0.22 -$0.12 -$0.08
Diluted EPS (Cont. Ops) $0.16 -$1.29 -$0.22 -$0.12 -$0.08
Weighted Average Basic Share $229.7M $254.1M $240.1M $233.3M $232.5M
Weighted Average Diluted Share $242.6M $265.1M $240.1M $233.3M $232.5M
 
EBITDA $111.9M $77M $1M $36M $54M
EBIT $79.5M $42M -$39M -$19M -$11M
 
Revenue (Reported) $656.7M $550M $483M $496M $581M
Operating Income (Reported) $76.4M $58M -$51M -$51M -$44M
Operating Income (Adjusted) $79.5M $42M -$39M -$19M -$11M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5B $3.9B $2.1B $1.9B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $1.9B $373M $395M $508M
Gross Profit $1.3B $2B $1.7B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $326M $447.4M $471M $548M $577M
Selling, General & Admin $1.1B $1.2B $1.2B $1.2B $1.3B
Other Inc / (Exp) -$35.7M -$22.1M -$5M $111M $125M
Operating Expenses $1.4B $1.7B $1.6B $1.7B $1.9B
Operating Income -$127.7M $302.4M $48M -$227M -$214M
 
Net Interest Expenses $154.6M $148.6M $55M $36M $37M
EBT. Incl. Unusual Items -$317.9M $131.6M -$12M -$152M -$126M
Earnings of Discontinued Ops. -- -$347M -$280M -- --
Income Tax Expense -$8.6M $5.6M -$2M $5M $7M
Net Income to Company -$309.4M -$221M -$290M -$157M -$133M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$309.4M -$221M -$290M -$157M -$133M
 
Basic EPS (Cont. Ops) -$1.48 -$0.84 -$1.12 -$0.67 -$0.57
Diluted EPS (Cont. Ops) -$1.49 -$0.87 -$1.12 -$0.67 -$0.57
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$33M $420.2M $228M $78M $167M
EBIT -$163.4M $280.2M $43M -$116M -$89M
 
Revenue (Reported) $3.5B $3.9B $2.1B $1.9B $2.2B
Operating Income (Reported) -$127.7M $302.4M $48M -$227M -$214M
Operating Income (Adjusted) -$163.4M $280.2M $43M -$116M -$89M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $3.1B $1.5B $1.5B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.6B $278M $306M $393M
Gross Profit $1.1B $1.5B $1.2B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $327.2M $350M $369M $419M $436M
Selling, General & Admin $784.7M $950M $872M $900M $974M
Other Inc / (Exp) -$47.7M -$20M $5M $97M $93M
Operating Expenses $1.1B $1.3B $1.2B $1.3B $1.4B
Operating Income -$53.9M $213M $4M -$154M -$121M
 
Net Interest Expenses $114.7M $108M $26M $27M $28M
EBT. Incl. Unusual Items -$216.3M $85M -$17M -$84M -$56M
Earnings of Discontinued Ops. -- -$347M -$13M -- --
Income Tax Expense -$8.1M $5M -$1M $1M $4M
Net Income to Company -$208.2M -$267M -$29M -$85M -$60M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$208.2M -$267M -$29M -$85M -$60M
 
Basic EPS (Cont. Ops) -$0.99 -$1.04 -$0.09 -$0.36 -$0.25
Diluted EPS (Cont. Ops) -$1.00 -$1.05 -$0.09 -$0.36 -$0.25
Weighted Average Basic Share $659.9M $745.5M $732.6M $701.3M $700.7M
Weighted Average Diluted Share $672.8M $786M $751.2M $701.3M $700.7M
 
EBITDA -$1.3M $299M $147M $95M $158M
EBIT -$101.6M $193M $9M -$57M -$28M
 
Revenue (Reported) $2.6B $3.1B $1.5B $1.5B $1.7B
Operating Income (Reported) -$53.9M $213M $4M -$154M -$121M
Operating Income (Adjusted) -$101.6M $193M $9M -$57M -$28M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.1B $1.7B $2.3B $1.5B $1.5B
Short Term Investments $1.3B $2.2B $514M $1.9B $1.3B
Accounts Receivable, Net $67M $69.9M $77M $72M $96M
Inventory $836.6M $491.3M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $58.1M $75.8M $140M $126M $140M
Total Current Assets $3.5B $5B $7.7B $3.6B $3.1B
 
Property Plant And Equipment $382.6M $384.1M $345M $397M $401M
Long-Term Investments -- -- -- -- --
Goodwill $2B $2B $2.4B $2.4B $2.8B
Other Intangibles $190.6M $94.8M $176M $154M $241M
Other Long-Term Assets $18.5M $7.2M $85M $12M $21M
Total Assets $6.1B $7.5B $10.7B $6.6B $6.7B
 
Accounts Payable $8.3M $19M $11M $20M $28M
Accrued Expenses $73M $82.2M $89M $90M $77M
Current Portion Of Long-Term Debt $9.6M -- -- -- $607M
Current Portion Of Capital Lease Obligations $17.6M $28.3M $24M $31M $37M
Other Current Liabilities -- -- $3.5B -- $30M
Total Current Liabilities $920.5M $908.6M $3.9B $270M $971M
 
Long-Term Debt $1.5B $1.6B $1.3B $1.7B $1B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.7B $5.4B $2.1B $2.1B
 
Common Stock $21K $24K -- -- --
Other Common Equity Adj $340K $164K $7M -$15M -$5M
Common Equity $3.4B $4.7B $5.3B $4.5B $4.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $4.7B $5.3B $4.5B $4.5B
 
Total Liabilities and Equity $6.1B $7.5B $10.7B $6.6B $6.7B
Cash and Short Terms $2.4B $3.9B $2.8B $3.4B $2.8B
Total Debt $2.3B $2.3B $1.4B $1.7B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9B $2.2B $2B $1.8B $1.1B
Short Term Investments $1.9B $1B $1.5B $1.4B $1.1B
Accounts Receivable, Net $79.6M $161.1M $78M $97M $117M
Inventory $193.3M $3.8B -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $73.6M $143.8M $153M $149M $212M
Total Current Assets $4.3B $7.8B $3.8B $3.6B $2.7B
 
Property Plant And Equipment $392M $361.3M $388M $427M $108M
Long-Term Investments -- -- -- -- --
Goodwill $2B $2.4B $2.4B $2.4B $2.8B
Other Intangibles $100.6M $195M $149M $162M $520M
Other Long-Term Assets $9.4M $34.4M $11M $16M $20M
Total Assets $6.8B $10.8B $6.7B $6.7B $6.2B
 
Accounts Payable $19.4M $30.9M $19M $28M $53M
Accrued Expenses $93.9M $261.5M $112M $87M $114M
Current Portion Of Long-Term Debt $7.6M -- -- $607M $418M
Current Portion Of Capital Lease Obligations $28.3M $29.4M $30M $28M $15M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $466.2M $3.1B $312M $941M $854M
 
Long-Term Debt $1.8B $1.8B $1.7B $1.1B $497M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $5.1B $2.1B $2.1B $1.5B
 
Common Stock $24K $26K -- -- --
Other Common Equity Adj $461K $151K -$19M -$21M $4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3B $5.8B $4.6B $4.5B $4.7B
 
Total Liabilities and Equity $6.8B $10.8B $6.7B $6.7B $6.2B
Cash and Short Terms $3.8B $3.2B $3.5B $3.3B $2.2B
Total Debt $2.1B $4.4B $1.7B $1.8B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$305.4M -$162.1M -$528M -$101M -$158M
Depreciation & Amoritzation $110.6M $134.4M $153M $180M $222M
Stock-Based Compensation $198.9M $197.6M $312M $451M $451M
Change in Accounts Receivable -$3.7M -$5.6M -$82M $82M -$24M
Change in Inventories -$673.8M $345.3M -$3.8B $3.9B --
Cash From Operations -$612.2M $424.2M -$3.2B $4.5B $354M
 
Capital Expenditures $86.6M $108.5M $105M $140M $165M
Cash Acquisitions -- -- -$497M -$4M -$433M
Cash From Investing -$456.1M -$1B $1.1B -$1.5B $25M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8B $1.2B $4.8B -- $56M
Long-Term Debt Repaid -$116.3M -$873.8M -$2B -$3.4B -$56M
Repurchase of Common Stock -- -- -$302M -$947M -$424M
Other Financing Activities -$159.7M -$4K -- -- --
Cash From Financing $1.6B $1.2B $3.1B -$4.3B -$352M
 
Beginning Cash (CF) $663.4M $1.2B $1.8B $2.8B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $567.5M $548M $1.1B -$1.4B $27M
Ending Cash (CF) $1.2B $1.8B $2.8B $1.5B $1.5B
 
Levered Free Cash Flow -$698.8M $315.7M -$3.3B $4.4B $189M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $39.6M -$329M -$53M -$28M -$20M
Depreciation & Amoritzation $32.4M $35M $40M $55M $65M
Stock-Based Compensation $49M $79M $148M $109M $108M
Change in Accounts Receivable -$13M -$56M -$5M -$7M -$2M
Change in Inventories -$57.9M -$2.9B $23M -- --
Cash From Operations $57.5M -$2.8B $165M $75M $171M
 
Capital Expenditures $23.6M $34M $33M $41M $40M
Cash Acquisitions -- -$497M -- -$34M --
Cash From Investing -$419.3M -$674M -$189M $255M $328M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $102.5M $2.5B -- $25M -$34M
Long-Term Debt Repaid -$57.2M -$344M -$10M -- -$608M
Repurchase of Common Stock -- -- -$176M -$100M --
Other Financing Activities -$2K -- -- -- --
Cash From Financing $231.6M $2.2B -$184M -$49M -$607M
 
Beginning Cash (CF) $2.1B $3.9B $2.2B $1.6B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$130.2M -$1.3B -$208M $281M -$108M
Ending Cash (CF) $1.9B $2.5B $2B $1.8B $1.1B
 
Levered Free Cash Flow $34M -$2.8B $132M $34M $131M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$309.4M -$221M -$290M -$157M -$133M
Depreciation & Amoritzation $130.4M $140M $185M $194M $256M
Stock-Based Compensation $192.1M $283.4M $422M $452M $438M
Change in Accounts Receivable -$4.7M -$80.1M $83M -$20M -$19M
Change in Inventories $686M -$3.9B $3.6B -- --
Cash From Operations $808.3M -$3.3B $4.2B $352M $392M
 
Capital Expenditures $116M $87.9M $140M $161M $170M
Cash Acquisitions -- -$497M -- -$38M -$399M
Cash From Investing -$1.5B $266.5M -$656M -$71M -$193M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $917.3M $3.5B -- -- --
Long-Term Debt Repaid -$982.7M -$641.5M -$4.8B -- --
Repurchase of Common Stock -- -- -$1.1B -$510M -$389M
Other Financing Activities -- -- -- -- --
Cash From Financing $732.7M $3.6B -$4.1B -$407M -$973M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82M $577M -$551M -$126M -$774M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $692.2M -$3.4B $4.1B $191M $222M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$208.2M -$267M -$29M -$85M -$60M
Depreciation & Amoritzation $100.3M $106M $138M $152M $186M
Stock-Based Compensation $145.1M $231M $341M $342M $329M
Change in Accounts Receivable -$14.5M -$89M $76M -$26M -$21M
Change in Inventories $643.3M -$3.6B $3.9B -- --
Cash From Operations $750.2M -$3B $4.4B $268M $306M
 
Capital Expenditures $89.6M $69M $104M $125M $130M
Cash Acquisitions -- -$497M -- -$34M --
Cash From Investing -$684M $621M -$1.1B $339M $121M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $738.4M $3.1B -- $54M $55M
Long-Term Debt Repaid -$869.3M -$637M -$3.4B -- -$697M
Repurchase of Common Stock -- -- -$773M -$336M -$301M
Other Financing Activities -$2K -- -- -- --
Cash From Financing $651.8M $3.1B -$4.2B -$226M -$847M
 
Beginning Cash (CF) $4.9B $9.2B $7.7B $4.4B $4.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $718M $747M -$863M $381M -$420M
Ending Cash (CF) $5.7B $9.9B $6.8B $4.8B $3.7B
 
Levered Free Cash Flow $660.5M -$3B $4.3B $143M $176M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
60
QMCO alert for Dec 26

Quantum [QMCO] is up 49.62% over the past day.

Buy
53
ARQQ alert for Dec 26

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

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

Show me the best stock