Financhill
Sell
15

ARLO Quote, Financials, Valuation and Earnings

Last price:
$8.64
Seasonality move :
14.16%
Day range:
$8.13 - $9.11
52-week range:
$7.84 - $17.64
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.62x
P/B ratio:
8.54x
Volume:
1.2M
Avg. volume:
1.2M
1-year change:
-27.93%
Market cap:
$861.5M
Revenue:
$510.9M
EPS (TTM):
-$0.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $357.2M $435.1M $490.4M $491.2M $510.9M
Revenue Growth (YoY) -3.47% 21.84% 12.7% 0.16% 4.01%
 
Cost of Revenues $301.8M $327.1M $354.4M $323.6M $323.4M
Gross Profit $55.4M $108M $136M $167.6M $187.5M
Gross Profit Margin 15.51% 24.83% 27.74% 34.12% 36.7%
 
R&D Expenses $60.1M $59.1M $64.7M $68.6M $73.2M
Selling, General & Admin $100.2M $98.4M $126M $122.5M $145.9M
Other Inc / (Exp) $3.4M -$4.3M $302K $107K -$104K
Operating Expenses $160.3M $159.1M $192.9M $192.5M $222.4M
Operating Income -$104.9M -$51M -$56.9M -$24.9M -$34.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$100.6M -$55.4M -$55.7M -$20.9M -$29.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $625K $677K $975K $1.2M $1.1M
Net Income to Company -$101.3M -$56M -$56.6M -$22M -$30.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$101.3M -$56M -$56.6M -$22M -$30.5M
 
Basic EPS (Cont. Ops) -$1.30 -$0.68 -$0.65 -$0.24 -$0.31
Diluted EPS (Cont. Ops) -$1.30 -$0.68 -$0.65 -$0.24 -$0.31
Weighted Average Basic Share $78.1M $82.7M $87.2M $92.8M $98.6M
Weighted Average Diluted Share $78.1M $82.7M $87.2M $92.8M $98.6M
 
EBITDA -$94.7M -$45M -$52.1M -$20.2M -$31.7M
EBIT -$104.9M -$51M -$56.9M -$24.9M -$34.9M
 
Revenue (Reported) $357.2M $435.1M $490.4M $491.2M $510.9M
Operating Income (Reported) -$104.9M -$51M -$56.9M -$24.9M -$34.9M
Operating Income (Adjusted) -$104.9M -$51M -$56.9M -$24.9M -$34.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $114.8M $142.9M $118.5M $135.1M $121.6M
Revenue Growth (YoY) -6.19% 24.4% -17.03% 13.98% -10.01%
 
Cost of Revenues $90.3M $111.1M $86.6M $87.7M $76.7M
Gross Profit $24.5M $31.7M $32M $47.3M $44.9M
Gross Profit Margin 21.37% 22.2% 26.97% 35.05% 36.9%
 
R&D Expenses $15.3M $13.6M $14.5M $16.5M $15.3M
Selling, General & Admin $24.9M $25M $38.1M $31.3M $35.1M
Other Inc / (Exp) $545K $1.9M -$12K $84K -$4K
Operating Expenses $40.2M $40.3M $54.4M $47.8M $50.9M
Operating Income -$15.6M -$8.6M -$22.4M -$458K -$6M
 
Net Interest Expenses -- $15K -- -- --
EBT. Incl. Unusual Items -$15M -$6.6M -$21.9M $825K -$4.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $182K $152K $230K $133K $132K
Net Income to Company -$15.2M -$6.8M -$22.2M $692K -$4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.2M -$6.8M -$22.2M $692K -$4.9M
 
Basic EPS (Cont. Ops) -$0.19 -$0.08 -$0.25 $0.01 -$0.05
Diluted EPS (Cont. Ops) -$0.19 -$0.08 -$0.25 $0.01 -$0.05
Weighted Average Basic Share $79.2M $84.2M $88.7M $94.8M $100.7M
Weighted Average Diluted Share $79.2M $84.2M $88.7M $94.8M $100.7M
 
EBITDA -$13.4M -$7.1M -$21.3M $394K -$5.2M
EBIT -$15.6M -$8.6M -$22.4M -$458K -$6M
 
Revenue (Reported) $114.8M $142.9M $118.5M $135.1M $121.6M
Operating Income (Reported) -$15.6M -$8.6M -$22.4M -$458K -$6M
Operating Income (Adjusted) -$15.6M -$8.6M -$22.4M -$458K -$6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $357.2M $435.1M $490.4M $491.2M $510.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $301.8M $327.1M $354.4M $323.6M $323.4M
Gross Profit $55.4M $108M $136M $167.6M $187.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $60.1M $59.1M $64.7M $68.6M $73.2M
Selling, General & Admin $100.2M $98.4M $126M $122.5M $145.9M
Other Inc / (Exp) $3.4M -$4.3M $302K $107K -$104K
Operating Expenses $160.3M $159.1M $192.9M $192.5M $222.4M
Operating Income -$104.9M -$51M -$56.9M -$24.9M -$34.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$100.6M -$55.4M -$55.7M -$20.9M -$29.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $625K $677K $975K $1.2M $1.1M
Net Income to Company -$101.3M -$56M -$56.6M -$22M -$30.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$101.3M -$56M -$56.6M -$22M -$30.5M
 
Basic EPS (Cont. Ops) -$1.30 -$0.67 -$0.64 -$0.24 -$0.31
Diluted EPS (Cont. Ops) -$1.30 -$0.67 -$0.64 -$0.24 -$0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$94.7M -$45M -$52.1M -$20.2M -$31.7M
EBIT -$104.9M -$51M -$56.9M -$24.9M -$34.9M
 
Revenue (Reported) $357.2M $435.1M $490.4M $491.2M $510.9M
Operating Income (Reported) -$104.9M -$51M -$56.9M -$24.9M -$34.9M
Operating Income (Adjusted) -$104.9M -$51M -$56.9M -$24.9M -$34.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $435.1M $490.4M $491.2M $510.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $327.1M $354.4M $323.6M $323.4M --
Gross Profit $108M $136M $167.6M $187.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $59.1M $64.7M $68.6M $73.2M --
Selling, General & Admin $98.4M $126M $122.5M $145.9M --
Other Inc / (Exp) -$4.3M $302K $107K -$104K --
Operating Expenses $159.1M $192.9M $192.5M $222.4M --
Operating Income -$51M -$56.9M -$24.9M -$34.9M --
 
Net Interest Expenses $16K $5K -- -- --
EBT. Incl. Unusual Items -$55.4M -$55.7M -$20.9M -$29.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $677K $975K $1.2M $1.1M --
Net Income to Company -$56M -$56.6M -$22M -$30.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56M -$56.6M -$22M -$30.5M --
 
Basic EPS (Cont. Ops) -$0.67 -$0.64 -$0.24 -$0.31 --
Diluted EPS (Cont. Ops) -$0.67 -$0.64 -$0.24 -$0.31 --
Weighted Average Basic Share $330.5M $348.9M $371M $394.6M --
Weighted Average Diluted Share $330.5M $348.9M $371M $394.6M --
 
EBITDA -$45M -$52.1M -$20.2M -$31.7M --
EBIT -$51M -$56.9M -$24.9M -$34.9M --
 
Revenue (Reported) $435.1M $490.4M $491.2M $510.9M --
Operating Income (Reported) -$51M -$56.9M -$24.9M -$34.9M --
Operating Income (Adjusted) -$51M -$56.9M -$24.9M -$34.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $186.1M $175.7M $84M $56.5M $82M
Short Term Investments $20M -- $29.7M $80M $69.4M
Accounts Receivable, Net $77.6M $79.6M $66M $65.4M $57.3M
Inventory $64.7M $38.4M $46.6M $38.4M $40.6M
Prepaid Expenses $8.1M -- -- -- --
Other Current Assets -- $9.9M $6.5M $10.3M $13.2M
Total Current Assets $356.5M $303.6M $232.8M $250.5M $262.6M
 
Property Plant And Equipment $39.8M $24.4M $20.1M $16.2M $20.5M
Long-Term Investments -- -- -- -- --
Goodwill $11M $11M $11M $11M $11M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.2M $6.9M $8.2M $7.8M $4.3M
Total Assets $414M $347.5M $272.2M $285.5M $298.4M
 
Accounts Payable $62.2M $84.1M $52.1M $55.2M $63.8M
Accrued Expenses $102.3M $80.4M $83.3M $74.9M $72.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.4M $4.6M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $237.3M $210.9M $162.3M $161.5M $176.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $280.2M $234.8M $184.5M $182.3M $197.5M
 
Common Stock $79K $84K $89K $95K $101K
Other Common Equity Adj $3K -- -$107K $320K $34K
Common Equity $133.8M $112.7M $87.7M $103.3M $100.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $133.8M $112.7M $87.7M $103.3M $100.9M
 
Total Liabilities and Equity $414M $347.5M $272.2M $285.5M $298.4M
Cash and Short Terms $206.1M $175.7M $113.7M $136.5M $151.5M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $186.1M $175.7M $84M $56.5M $82M
Short Term Investments $20M -- $29.7M $80M $69.4M
Accounts Receivable, Net $77.6M $79.6M $66M $65.4M $57.3M
Inventory $64.7M $38.4M $46.6M $38.4M $40.6M
Prepaid Expenses $8.1M -- -- -- --
Other Current Assets -- $9.9M $6.5M $10.3M $13.2M
Total Current Assets $356.5M $303.6M $232.8M $250.5M $262.6M
 
Property Plant And Equipment $39.8M $24.4M $20.1M $16.2M $20.5M
Long-Term Investments -- -- -- -- --
Goodwill $11M $11M $11M $11M $11M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.2M $6.9M $8.2M $7.8M $4.3M
Total Assets $414M $347.5M $272.2M $285.5M $298.4M
 
Accounts Payable $62.2M $84.1M $52.1M $55.2M $63.8M
Accrued Expenses $102.3M $80.4M $83.3M $74.9M $72.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.4M $4.6M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $237.3M $210.9M $162.3M $161.5M $176.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $280.2M $234.8M $184.5M $182.3M $197.5M
 
Common Stock $79K $84K $89K $95K $101K
Other Common Equity Adj $3K -- -$107K $320K $34K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $133.8M $112.7M $87.7M $103.3M $100.9M
 
Total Liabilities and Equity $414M $347.5M $272.2M $285.5M $298.4M
Cash and Short Terms $206.1M $175.7M $113.7M $136.5M $151.5M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$101.3M -$56M -$56.6M -$22M -$30.5M
Depreciation & Amoritzation $10.2M $6M $4.8M $4.7M $3.2M
Stock-Based Compensation $35.2M $38M $48.5M $47.9M $68.7M
Change in Accounts Receivable $49.8M -$1.7M $13.5M $690K $8.2M
Change in Inventories $2.9M $29.3M -$7.9M $7.8M -$4.5M
Cash From Operations -$46.5M -$23.2M -$46M $38.3M $51.3M
 
Capital Expenditures $3.9M $2.3M $2M $2.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4M $17.7M -$31.8M -$50.7M $10.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$4.4M
Other Financing Activities -$4.8M -$13.2M -$18.2M -$23.6M -$44.7M
Cash From Financing -$23K -$5M -$13.9M -$15.1M -$40.8M
 
Beginning Cash (CF) $240.8M $190.3M $179.9M $88.2M $60.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.5M -$10.4M -$91.7M -$27.5M $21.4M
Ending Cash (CF) $190.3M $179.9M $88.2M $60.7M $82M
 
Levered Free Cash Flow -$50.4M -$25.5M -$48M $35.5M $48.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.2M -$6.8M -$22.2M $692K -$4.9M
Depreciation & Amoritzation $2.2M $1.4M $1.1M $852K $805K
Stock-Based Compensation $8.9M $10.5M $16.7M $10.1M $14.5M
Change in Accounts Receivable -$21.2M -$9.5M $16.7M $5M $11.3M
Change in Inventories $4.7M $2M $26.7M $16M $12.1M
Cash From Operations $12.8M $9.5M -$11.2M $7.9M $6.7M
 
Capital Expenditures $1.8M $330K $1.2M $399K $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$330K $13.8M -$4.6M -$389K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$146K -$263K -$436K -$1.1M -$1.8M
Cash From Financing $1.6M $565K $652K $2.1M -$4.9M
 
Beginning Cash (CF) $177.8M $170.2M $84.9M $55.2M $80.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.5M $9.7M $3.3M $5.4M $1.3M
Ending Cash (CF) $190.3M $179.9M $88.2M $60.7M $82M
 
Levered Free Cash Flow $11M $9.1M -$12.4M $7.5M $5.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$101.3M -$56M -$56.6M -$22M -$30.5M
Depreciation & Amoritzation $10.2M $6M $4.8M $4.7M $3.2M
Stock-Based Compensation $35.2M $38M $48.5M $47.9M $68.7M
Change in Accounts Receivable $49.8M -$1.7M $13.5M $690K $8.2M
Change in Inventories $2.9M $29.3M -$7.9M $7.8M -$4.5M
Cash From Operations -$46.5M -$23.2M -$46M $38.3M $51.3M
 
Capital Expenditures $3.9M $2.3M $2M $2.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4M $17.7M -$31.8M -$50.7M $10.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -$13.2M -$18.2M -$23.6M -$44.7M
Cash From Financing -$23K -$5M -$13.9M -$15.1M -$40.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.5M -$10.4M -$91.7M -$27.5M $21.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$50.4M -$25.5M -$48M $35.5M $48.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$56M -$56.6M -$22M -$30.5M --
Depreciation & Amoritzation $6M $4.8M $4.7M $3.2M --
Stock-Based Compensation $38M $48.5M $47.9M $68.7M --
Change in Accounts Receivable -$1.7M $13.5M $690K $8.2M --
Change in Inventories $29.3M -$7.9M $7.8M -$4.5M --
Cash From Operations -$23.2M -$46M $38.3M $51.3M --
 
Capital Expenditures $2.3M $2M $2.8M $2.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $17.7M -$31.8M -$50.7M $10.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.2M -$18.2M -$23.6M -$44.7M --
Cash From Financing -$5M -$13.9M -$15.1M -$40.8M --
 
Beginning Cash (CF) $719.5M $459.5M $280.5M $274.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.4M -$91.7M -$27.5M $21.4M --
Ending Cash (CF) $709.1M $367.8M $253M $295.5M --
 
Levered Free Cash Flow -$25.5M -$48M $35.5M $48.6M --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is down 3.12% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is down 0.33% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 1.8% over the past day.

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

Show me the best stock