Financhill
Buy
55

HUBS Quote, Financials, Valuation and Earnings

Last price:
$705.00
Seasonality move :
11.02%
Day range:
$698.62 - $715.50
52-week range:
$434.84 - $762.47
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
14.48x
P/B ratio:
20.90x
Volume:
376.1K
Avg. volume:
417.5K
1-year change:
27.33%
Market cap:
$36.6B
Revenue:
$2.2B
EPS (TTM):
-$0.47
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $674.9M $883M $1.3B $1.7B $2.2B
Revenue Growth (YoY) 31.56% 30.85% 47.3% 33.08% 25.38%
 
Cost of Revenues $130M $167M $258.9M $314.3M $345.5M
Gross Profit $544.9M $716.1M $1B $1.4B $1.8B
Gross Profit Margin 80.74% 81.09% 80.1% 81.85% 84.08%
 
R&D Expenses $158.2M $205.6M $302M $442M $617.7M
Selling, General & Admin $433.7M $561.3M $794.6M $1.1B $1.3B
Other Inc / (Exp) -$393K -$711K $10.1M -$6.8M -$101.5M
Operating Expenses $591.9M $766.9M $1.1B $1.5B $1.9B
Operating Income -$47M -$50.8M -$54.8M -$109.1M -$111.2M
 
Net Interest Expenses $3.4M $29.3M $29.1M -- --
EBT. Incl. Unusual Items -$50.8M -$80.8M -$73.8M -$104.7M -$157.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $4.2M $4M $8.1M $18.6M
Net Income to Company -$53.7M -$85M -$77.8M -$112.7M -$176.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.7M -$85M -$77.8M -$112.7M -$176.3M
 
Basic EPS (Cont. Ops) -$1.28 -$1.90 -$1.66 -$2.35 -$3.53
Diluted EPS (Cont. Ops) -$1.28 -$1.90 -$1.66 -$2.35 -$3.53
Weighted Average Basic Share $42M $44.8M $46.9M $48.1M $49.9M
Weighted Average Diluted Share $42M $44.8M $46.9M $48.1M $49.9M
 
EBITDA $838K -$6.7M $1.6M -$42.8M -$81.2M
EBIT -$28M -$43.8M -$43.5M -$100.9M -$153.9M
 
Revenue (Reported) $674.9M $883M $1.3B $1.7B $2.2B
Operating Income (Reported) -$47M -$50.8M -$54.8M -$109.1M -$111.2M
Operating Income (Adjusted) -$28M -$43.8M -$43.5M -$100.9M -$153.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $228.4M $339.2M $444M $557.6M $669.7M
Revenue Growth (YoY) 31.54% 48.52% 30.89% 25.59% 20.12%
 
Cost of Revenues $42.6M $69.6M $82.1M $85.6M $99.3M
Gross Profit $185.8M $269.6M $361.8M $471.9M $570.4M
Gross Profit Margin 81.35% 79.48% 81.5% 84.64% 85.17%
 
R&D Expenses $54.5M $78.5M $114M $156.9M $191.2M
Selling, General & Admin $146.8M $206M $280M $332.8M $387.9M
Other Inc / (Exp) -$7K $9.9M -$1.2M -$2.5M -$1.6M
Operating Expenses $201.2M $284.5M $394M $489.6M $579M
Operating Income -$15.5M -$14.9M -$32.2M -$17.7M -$8.6M
 
Net Interest Expenses $6.1M $7.6M -- -- --
EBT. Incl. Unusual Items -$21.6M -$12.6M -$29.7M -$5M $10.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $926K $1.1M $1.7M -$1.4M $2.5M
Net Income to Company -$22.5M -$13.7M -$31.4M -$3.6M $8.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.5M -$13.7M -$31.4M -$3.6M $8.1M
 
Basic EPS (Cont. Ops) -$0.49 -$0.29 -$0.65 -$0.07 $0.16
Diluted EPS (Cont. Ops) -$0.49 -$0.29 -$0.65 -$0.07 $0.16
Weighted Average Basic Share $45.6M $47M $48.1M $50.1M $51.4M
Weighted Average Diluted Share $45.6M $47M $48.1M $50.1M $51.8M
 
EBITDA -$5.1M $6.6M -$13.2M $16.5M $36.6M
EBIT -$14.5M -$4.8M -$28.7M -$4M $11.6M
 
Revenue (Reported) $228.4M $339.2M $444M $557.6M $669.7M
Operating Income (Reported) -$15.5M -$14.9M -$32.2M -$17.7M -$8.6M
Operating Income (Adjusted) -$14.5M -$4.8M -$28.7M -$4M $11.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $817.1M $1.2B $1.6B $2.1B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $155.6M $234.5M $305.6M $331.2M $384.5M
Gross Profit $661.5M $948.9M $1.3B $1.7B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $192.8M $274.5M $408.7M $570.8M $728.2M
Selling, General & Admin $520.1M $728.6M $1B $1.3B $1.5B
Other Inc / (Exp) -$770K $11.5M -$1.6M -$101.7M $5.4M
Operating Expenses $712.9M $1B $1.4B $1.8B $2.2B
Operating Income -$51.3M -$54.2M -$103.9M -$98M -$80.7M
 
Net Interest Expenses $23.9M $29.9M $1.4M -- --
EBT. Incl. Unusual Items -$76M -$72.6M -$106.8M -$155.4M $509K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $4.3M $6.7M $12.3M $25.1M
Net Income to Company -$79.9M -$76.9M -$113.5M -$167.7M -$24.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.9M -$76.9M -$113.5M -$167.7M -$24.6M
 
Basic EPS (Cont. Ops) -$1.81 -$1.66 -$2.38 -$3.38 -$0.47
Diluted EPS (Cont. Ops) -$1.81 -$1.66 -$2.38 -$3.38 -$0.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.7M $2.2M -$43.5M -$82.6M $91.9M
EBIT -$40.3M -$41M -$98.1M -$151.7M $4.3M
 
Revenue (Reported) $817.1M $1.2B $1.6B $2.1B $2.5B
Operating Income (Reported) -$51.3M -$54.2M -$103.9M -$98M -$80.7M
Operating Income (Adjusted) -$40.3M -$41M -$98.1M -$151.7M $4.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $631M $931.3M $1.3B $1.6B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $119.7M $187.2M $234M $250.9M $289.9M
Gross Profit $511.3M $744.1M $1B $1.3B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $150M $219M $325.7M $454.5M $565M
Selling, General & Admin $404.5M $571.7M $797.2M $967.4M $1.1B
Other Inc / (Exp) -$1.2M $11.1M -$584K -$95.4M $11.5M
Operating Expenses $554.5M $790.7M $1.1B $1.4B $1.7B
Operating Income -$43.2M -$46.6M -$95.6M -$84.5M -$54M
 
Net Interest Expenses $22.7M $23.3M $435K -- --
EBT. Incl. Unusual Items -$67M -$58.8M -$91.8M -$142.5M $15.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $2.6M $5.3M $9.6M $16M
Net Income to Company -$69.6M -$61.5M -$97.1M -$152.1M -$355K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$69.6M -$61.5M -$97.1M -$152.1M -$355K
 
Basic EPS (Cont. Ops) -$1.57 -$1.32 -$2.03 -$3.06 -$0.00
Diluted EPS (Cont. Ops) -$1.57 -$1.32 -$2.03 -$3.06 -$0.00
Weighted Average Basic Share $133M $140.2M $143.5M $149.1M $153M
Weighted Average Diluted Share $133M $140.2M $143.5M $149.1M $154.3M
 
EBITDA -$10.1M -$1.3M -$46.4M -$86.2M $86.9M
EBIT -$37.2M -$34.5M -$89M -$139.7M $18.5M
 
Revenue (Reported) $631M $931.3M $1.3B $1.6B $1.9B
Operating Income (Reported) -$43.2M -$46.6M -$95.6M -$84.5M -$54M
Operating Income (Adjusted) -$37.2M -$34.5M -$89M -$139.7M $18.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $269.7M $378.1M $377M $331M $388M
Short Term Investments $691.8M $873.1M $821M $1.1B $1B
Accounts Receivable, Net $92.5M $126.4M $157.4M $226.8M $295.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.6M $34.7M $38.4M $44.1M $88.7M
Total Current Assets $1.1B $1.5B $1.5B $1.8B $1.9B
 
Property Plant And Equipment $318M $377M $377M $424.5M $354.4M
Long-Term Investments $53.8M $30.7M $174.9M $112.8M $325.7M
Goodwill $30.3M $31.3M $47.1M $46.2M $173.8M
Other Intangibles $28.5M $35.2M $50.4M $81.2M $148.5M
Other Long-Term Assets $9.8M $13.9M $29.2M $58.8M $75.2M
Total Assets $1.6B $2B $2.2B $2.5B $3.1B
 
Accounts Payable $12.8M $13.5M $2.8M $20.9M $9.1M
Accrued Expenses $28.7M $37.2M $74.5M $154.7M $186.5M
Current Portion Of Long-Term Debt -- $7.8M $19.6M -- --
Current Portion Of Capital Lease Obligations $23.6M $30M $26.4M $35.9M $35M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $322.5M $445.5M $617.5M $761.7M $956.2M
 
Long-Term Debt $340.6M $471.1M $383.1M $454.2M $456.2M
Capital Leases -- -- -- -- --
Total Liabilities $919.3M $1.2B $1.3B $1.6B $1.8B
 
Common Stock $44K $46K $47K $49K $50K
Other Common Equity Adj -$336K $4.6M -$1.3M -$12.9M $1.8M
Common Equity $650M $762.7M $873.8M $992.2M $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $650M $762.7M $873.8M $992.2M $1.3B
 
Total Liabilities and Equity $1.6B $2B $2.2B $2.5B $3.1B
Cash and Short Terms $961.5M $1.3B $1.2B $1.4B $1.4B
Total Debt $340.6M $478.9M $402.7M $454.2M $456.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $124.9M $288.3M $331.7M $535.5M $410.1M
Short Term Investments $1.1B $882.3M $952.7M $1.1B $1.5B
Accounts Receivable, Net $94.1M $126.7M $166.7M $212.4M $278.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $40.5M $56.2M $45.1M $78.5M $86.7M
Total Current Assets $1.4B $1.4B $1.6B $2B $2.4B
 
Property Plant And Equipment $374.2M $380M $354.1M $359.4M $336.9M
Long-Term Investments $43.6M $114.7M $152.7M $150.9M $165.6M
Goodwill $30.6M $47.4M $45M $46.1M $174.2M
Other Intangibles $32.9M $49.1M $74.4M $110M $180M
Other Long-Term Assets $11.7M $25.6M $56.4M $70.9M $112M
Total Assets $1.9B $2.1B $2.3B $2.8B $3.6B
 
Accounts Payable $14.1M $1.9M $13.3M $16.8M $5.3M
Accrued Expenses $31.9M $64.7M $90.8M $134.9M $187.8M
Current Portion Of Long-Term Debt -- $21.3M -- -- $457.7M
Current Portion Of Capital Lease Obligations $30.3M $25.2M $32.2M $29.8M $34.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $372.4M $549.8M $668.2M $839.2M $1.5B
 
Long-Term Debt $474M $378.8M $453.7M $455.7M --
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.4B $1.6B $1.8B
 
Common Stock $46K $47K $48K $50K $51K
Other Common Equity Adj $2.2M $591K -$17.5M -$9.4M $5.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $732.9M $832M $906.7M $1.2B $1.8B
 
Total Liabilities and Equity $1.9B $2.1B $2.3B $2.8B $3.6B
Cash and Short Terms $1.2B $1.2B $1.3B $1.6B $1.9B
Total Debt $474M $400.1M $453.7M $455.7M $457.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$53.7M -$85M -$77.8M -$112.7M -$176.3M
Depreciation & Amoritzation $28.8M $37.1M $45.2M $58.2M $72.7M
Stock-Based Compensation $97.8M $121.5M $166.8M $275.8M $432.3M
Change in Accounts Receivable -$15.4M -$30M -$34.1M -$74M -$57.6M
Change in Inventories -- -- -- -- --
Cash From Operations $119M $88.9M $238.7M $273.2M $351M
 
Capital Expenditures $53.8M $58.9M $61.9M $91.8M $100.3M
Cash Acquisitions -$23.3M -- -$19.9M -$3.2M -$144.2M
Cash From Investing -$316.2M -$215.6M -$179.5M -$319.7M -$334.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $450.1M -- -- --
Long-Term Debt Repaid -$617K -$236M -$89.5M -$81.4M -$13K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.2M $305.5M -$8.5M $49M -$10.7M
Cash From Financing $359.3M $222.5M -$51.5M $7.4M $37M
 
Beginning Cash (CF) $117.1M $278.5M $381.2M $380M $334.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $162.1M $95.8M $7.8M -$39.1M $53.2M
Ending Cash (CF) $278.5M $381.2M $380M $334.2M $392M
 
Levered Free Cash Flow $65.1M $30M $176.9M $181.4M $250.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$22.5M -$13.7M -$31.4M -$3.6M $8.1M
Depreciation & Amoritzation $9.4M $11.5M $15.6M $20.5M $25M
Stock-Based Compensation $31.2M $45M $72.2M $107.5M $130.3M
Change in Accounts Receivable -$6.3M -$11.2M -$5.8M -$8.4M -$4.6M
Change in Inventories -- -- -- -- --
Cash From Operations $38.7M $42.7M $60.1M $89M $159.5M
 
Capital Expenditures $13.3M $15.9M $24.5M $28.5M $34.8M
Cash Acquisitions -- -- -$1.7M -$2.3M -$3.9M
Cash From Investing -$121.5M -$59M -$35.1M -$15M -$569.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$491K -- -$60.5M -- --
Long-Term Debt Repaid -- -$35M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4M -$4.8M $58.3M -$3.5M -$4.3M
Cash From Financing $4.1M -$30.6M $7.8M $9.9M $11.7M
 
Beginning Cash (CF) $204.1M $341.4M $308.7M $460.4M $801.9M
Foreign Exchange Rate Adjustment $2.5M -$3.1M -$6.8M -$5.6M $10.3M
Additions / Reductions -$78.7M -$46.9M $32.8M $84M -$398.2M
Ending Cash (CF) $127.9M $291.4M $334.7M $538.7M $414.1M
 
Levered Free Cash Flow $25.3M $26.8M $35.5M $60.5M $124.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$79.9M -$76.9M -$113.5M -$167.7M -$24.6M
Depreciation & Amoritzation $34.6M $43.2M $54.6M $69M $87.6M
Stock-Based Compensation $114.1M $152.3M $245M $395.3M $484.1M
Change in Accounts Receivable -$14.5M -$31.8M -$52M -$40.7M -$56.9M
Change in Inventories -- -- -- -- --
Cash From Operations $75.9M $204.5M $278.4M $336.6M $508.8M
 
Capital Expenditures $66.9M $58.5M $91.6M $93.4M $117.9M
Cash Acquisitions -- -$19.9M -$1.9M -$3.5M -$145.8M
Cash From Investing -$405.6M $13.4M -$220.9M -$176.9M -$696.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$234.8M -$82.1M -$90.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $305.8M -$12.7M $53.1M -$9.1M -$20.9M
Cash From Financing $220.5M -$52.5M $4.7M $39M $50.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$109.2M $165.3M $62.1M $198.7M -$137.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9M $146M $186.8M $243.3M $390.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$69.6M -$61.5M -$97.1M -$152.1M -$355K
Depreciation & Amoritzation $27.1M $33.2M $42.6M $53.5M $68.4M
Stock-Based Compensation $90M $120.8M $199.1M $318.5M $370.4M
Change in Accounts Receivable -$380K -$2.2M -$20.1M $13.2M $13.9M
Change in Inventories -- -- -- -- --
Cash From Operations $28M $143.5M $183.2M $246.7M $404.5M
 
Capital Expenditures $43.4M $43M $72.7M $74.3M $91.9M
Cash Acquisitions -- -$19.9M -$1.9M -$2.3M -$3.9M
Cash From Investing -$398.6M -$169.7M -$211.1M -$68.3M -$430.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $450.1M -- -- -- --
Long-Term Debt Repaid -$234.4M -$80.4M -$81.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $307.3M -$11M $50.5M -$7.6M -$17.8M
Cash From Financing $217.7M -$57.3M -$1.2M $30.4M $43.4M
 
Beginning Cash (CF) $715.3M $1.1B $1.1B $1.1B $1.6B
Foreign Exchange Rate Adjustment $2.4M -$6.3M -$16.3M -$4.2M $4.5M
Additions / Reductions -$153M -$83.5M -$29.1M $208.7M $17.5M
Ending Cash (CF) $564.8M $1B $1.1B $1.3B $1.7B
 
Levered Free Cash Flow -$15.4M $100.5M $110.5M $172.3M $312.5M

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 5.29% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 2.64% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 0.64% over the past day.

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

Show me the best stock