Financhill
Sell
20

LOB Quote, Financials, Valuation and Earnings

Last price:
$27.66
Seasonality move :
-2.34%
Day range:
$27.68 - $28.51
52-week range:
$27.57 - $50.57
Dividend yield:
0.43%
P/E ratio:
16.70x
P/S ratio:
2.62x
P/B ratio:
1.28x
Volume:
285.5K
Avg. volume:
223.7K
1-year change:
-27.86%
Market cap:
$1.3B
Revenue:
$492.8M
EPS (TTM):
$1.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $284.6M $442M $391.9M $433.6M $492.8M
Revenue Growth (YoY) 41.17% 55.29% -11.34% 10.65% 13.66%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123.5M $137M $191.1M $204.3M $205.3M
Other Inc / (Exp) $16.8M $41.6M -$12.9M -$15.6M $23K
Operating Expenses $123.5M $137M $191.1M $204.3M $205.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $47.4M $210.8M $210.3M $82.8M $89.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.2M $43.8M $34.1M $8.9M $11.8M
Net Income to Company $59.5M $167M $176.2M $73.9M --
 
Minority Interest in Earnings -- -- -- -- $57K
Net Income to Common Excl Extra Items $59.5M $167M $176.2M $73.9M $77.5M
 
Basic EPS (Cont. Ops) $1.46 $3.87 $4.02 $1.67 $1.72
Diluted EPS (Cont. Ops) $1.43 $3.71 $3.92 $1.64 $1.69
Weighted Average Basic Share $40.7M $43.2M $43.9M $44.4M $45M
Weighted Average Diluted Share $41.8M $45.1M $44.9M $45.1M $45.8M
 
EBITDA -- -- -- -- --
EBIT $141.1M $275.2M $327.3M $425.8M $525.7M
 
Revenue (Reported) $284.6M $442M $391.9M $433.6M $492.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $141.1M $275.2M $327.3M $425.8M $525.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $78.7M $105M $94.7M $101.1M $124.8M
Revenue Growth (YoY) 36.78% 33.49% -9.84% 6.8% 23.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.7M $20.1M $49.4M $50.9M $50.2M
Other Inc / (Exp) $107K $218K -$7.6M -$15M -$1.2M
Operating Expenses $23.7M $20.1M $49.4M $50.9M $50.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $12M $47.8M $717K $17.5M $13.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.6M $17.6M -$1.1M $1.3M $3.4M
Net Income to Company $29.6M $30.1M $1.8M $16.2M --
 
Minority Interest in Earnings -- -- -- -- $57K
Net Income to Common Excl Extra Items $29.6M $30.1M $1.8M $16.2M $9.9M
 
Basic EPS (Cont. Ops) $0.72 $0.69 $0.04 $0.36 $0.22
Diluted EPS (Cont. Ops) $0.68 $0.66 $0.04 $0.36 $0.22
Weighted Average Basic Share $41.3M $43.5M $44M $44.5M $45.2M
Weighted Average Diluted Share $43.3M $45.5M $44.8M $45.3M $46.2M
 
EBITDA -- -- -- -- --
EBIT $32.8M $62.3M $51.4M $114.4M $128.3M
 
Revenue (Reported) $78.7M $105M $94.7M $101.1M $124.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $32.8M $62.3M $51.4M $114.4M $128.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $284.6M $442M $391.9M $433.6M $492.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123.5M $137M $197.2M $204.3M $205.3M
Other Inc / (Exp) $16.8M $41.6M -$12.9M -$15.6M $23K
Operating Expenses $123.5M $137M $197.2M $204.3M $205.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $47.4M $210.8M $210.3M $82.8M $89.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.2M $43.8M $34.1M $8.9M $11.8M
Net Income to Company $59.5M $167M $176.2M $73.9M --
 
Minority Interest in Earnings -- -- -- -- $57K
Net Income to Common Excl Extra Items $59.5M $167M $176.2M $73.9M $77.5M
 
Basic EPS (Cont. Ops) $1.45 $3.87 $4.02 $1.66 $1.72
Diluted EPS (Cont. Ops) $1.39 $3.71 $3.92 $1.64 $1.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $141.1M $275.2M $327.3M $425.8M $525.7M
 
Revenue (Reported) $284.6M $442M $391.9M $433.6M $492.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $141.1M $275.2M $327.3M $425.8M $525.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $442M $391.9M $433.6M $492.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $137M $197.2M $204.3M $205.3M --
Other Inc / (Exp) $41.6M -$12.9M -$15.6M $23K --
Operating Expenses $137M $197.2M $204.3M $205.3M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $210.8M $210.3M $82.8M $89.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.8M $34.1M $8.9M $11.8M --
Net Income to Company $167M $176.2M $73.9M $67.6M --
 
Minority Interest in Earnings -- -- -- $57K --
Net Income to Common Excl Extra Items $167M $176.2M $73.9M $77.5M --
 
Basic EPS (Cont. Ops) $3.87 $4.02 $1.66 $1.72 --
Diluted EPS (Cont. Ops) $3.71 $3.92 $1.64 $1.69 --
Weighted Average Basic Share $172.7M $175.4M $177.4M $180M --
Weighted Average Diluted Share $180.3M $179.6M $180.4M $183.3M --
 
EBITDA -- -- -- -- --
EBIT $275.2M $327.3M $425.8M $525.7M --
 
Revenue (Reported) $442M $391.9M $433.6M $492.8M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $275.2M $327.3M $425.8M $525.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $303.7M $192M $284.2M $582.8M $609.1M
Short Term Investments $750.1M $906.1M $1B $1.1B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.1B $1.4B $1.7B $1.9B
 
Property Plant And Equipment $259.3M $240.2M $263.3M $257.9M $264.1M
Long-Term Investments $750.1M $906.1M $1B $1.1B $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.9B $8.2B $9.9B $11.3B $12.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.5M $8M $50M -- --
 
Long-Term Debt $1.5B $310.3M $33.2M $23.4M $112.8M
Capital Leases -- -- -- -- --
Total Liabilities $7.3B $7.5B $9B $10.4B $11.9B
 
Common Stock $310.6M $312.3M $330.9M $344.6M $365.6M
Other Common Equity Adj $21.5M $1.9M -$92.3M -$84.7M -$82.3M
Common Equity $567.9M $715.1M $811M $902.7M $999M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.5M
Total Equity $567.9M $715.1M $811M $902.7M $1B
 
Total Liabilities and Equity $7.9B $8.2B $9.9B $11.3B $12.9B
Cash and Short Terms $1.1B $1.1B $1.3B $1.7B $1.9B
Total Debt $1.5B $318.3M $83.2M $23.4M $112.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $303.7M $192M $284.2M $582.8M $609.1M
Short Term Investments $750.1M $906.1M $1B $1.1B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.1B $1.4B $1.7B $1.9B
 
Property Plant And Equipment $259.3M $240.2M $263.3M $257.9M $264.1M
Long-Term Investments $750.1M $906.1M $1B $1.1B $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.9B $8.2B $9.9B $11.3B $12.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.5M $8M $50M -- --
 
Long-Term Debt $1.5B $310.3M $33.2M $23.4M $112.8M
Capital Leases -- -- -- -- --
Total Liabilities $7.3B $7.5B $9B $10.4B $11.9B
 
Common Stock $310.6M $312.3M $330.9M $344.6M $365.6M
Other Common Equity Adj $21.5M $1.9M -$92.3M -$84.7M -$82.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.5M
Total Equity $567.9M $715.1M $811M $902.7M $1B
 
Total Liabilities and Equity $7.9B $8.2B $9.9B $11.3B $12.9B
Cash and Short Terms $1.1B $1.1B $1.3B $1.7B $1.9B
Total Debt $1.5B $318.3M $83.2M $23.4M $112.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $18M $59.5M $167M $176.2M $73.9M
Depreciation & Amoritzation $20M $21.7M $21.4M $20.8M $21.3M
Stock-Based Compensation $11.7M $14.7M $17M $20.3M $17.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$482.5M -$261M -$119.7M $124.5M $620.1M
 
Capital Expenditures $37.2M $21M $3.1M $43.8M $46.8M
Cash Acquisitions -- -$895K -- -- --
Cash From Investing -$684.6M -$2.6B -$149.8M -$1.4B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$4.8M -$4.9M -$5.2M -$5.3M -$5.3M
Special Dividend Paid
Long-Term Debt Issued -- $1.8B $602.8M $62.1M $2.9B
Long-Term Debt Repaid -$1.4M -$286M -$1.8B -$297.2M -$3B
Repurchase of Common Stock -- -- -$953K -- --
Other Financing Activities -$409K -$49.2M -$19.2M -$5M -$6.7M
Cash From Financing $1.1B $3B $155M $1.5B $1.3B
 
Beginning Cash (CF) $319.3M $221.4M $318.3M $203.8M $416.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$97.9M $96.9M -$114.6M $212.9M $165.9M
Ending Cash (CF) $221.4M $318.3M $203.8M $416.6M $582.5M
 
Levered Free Cash Flow -$519.7M -$282M -$122.8M $80.7M $573.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.8M $33.8M $42.9M $39.8M $13M
Depreciation & Amoritzation $5.4M $5.3M $5.1M $5.5M $6.3M
Stock-Based Compensation $3.3M $3.7M $5M $218K $6.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$213.8M -$15.2M $20.7M $154.9M $191M
 
Capital Expenditures $117K $348K $7.4M $8.3M $6.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$357.5M $65.8M -$446.4M -$548.7M -$828.6M
 
Dividends Paid (Ex Special Dividend) -$1.2M -$1.3M -$1.3M -$1.3M -$1.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26.1M $29K $23K $17K $197K
Long-Term Debt Repaid -$13K -$437.4M -$50.6M -$2.5M -$2.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$126K -$504K -$1.4M -$1.3M -$2.4M
Cash From Financing -$142.1M -$142.4M $196.9M $120.4M $688.7M
 
Beginning Cash (CF) $1.3B $438.8M $632.2M $808.1M $615.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$713.4M -$91.8M -$228.8M -$273.4M $51.1M
Ending Cash (CF) $634.8M $347M $403.4M $534.8M $666.6M
 
Levered Free Cash Flow -$213.9M -$15.5M $13.3M $146.6M $184.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.5M $167M $176.2M $73.9M --
Depreciation & Amoritzation $21.7M $21.4M $20.8M $21.3M --
Stock-Based Compensation $14.7M $17M $20.3M $17.9M $19.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$261M -$119.7M $124.5M $620.1M --
 
Capital Expenditures $21M $3.1M $43.8M $46.8M $45.3M
Cash Acquisitions -$895K -- -- -- --
Cash From Investing -$2.6B -$149.8M -$1.4B -$1.8B --
 
Dividends Paid (Ex Special Dividend) -$4.9M -$5.2M -$5.3M -$5.3M -$4M
Special Dividend Paid
Long-Term Debt Issued $1.8B $602.8M $62.1M $2.9B --
Long-Term Debt Repaid -$286M -$1.8B -$297.2M -$3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$49.2M -$19.2M -$5M -$6.7M --
Cash From Financing $3B $155M $1.5B $1.3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.9M -$114.6M $212.9M $165.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$282M -$122.8M $80.7M $573.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $136.8M $174.4M $57.7M $67.6M --
Depreciation & Amoritzation $15.9M $15.6M $15.9M $16.6M --
Stock-Based Compensation $12.8M $15.1M $12.7M $19.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$134.2M $98.3M $449.8M $365.8M --
 
Capital Expenditures $1.6M $35.6M $25.2M $45.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $48.1M -$903.2M -$1.4B -$1.5B --
 
Dividends Paid (Ex Special Dividend) -$3.9M -$3.9M -$4M -$4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $594.8M $12.1M $2.9B $99.7M --
Long-Term Debt Repaid -$1.6B -$294.7M -$3B -$7.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$17.5M -$4.5M -$5M -$5.8M --
Cash From Financing $114.9M $1B $1.1B $1.2B --
 
Beginning Cash (CF) $1.4B $1.3B $1.7B $1.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.7M $199.6M $118.1M $84M --
Ending Cash (CF) $1.4B $1.5B $1.8B $1.9B --
 
Levered Free Cash Flow -$135.8M $62.7M $424.6M $320.5M --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
48
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
50
TREE alert for Mar 13

LendingTree [TREE] is up 1.53% over the past day.

Buy
57
INOD alert for Mar 13

Innodata [INOD] is down 7.4% over the past day.

Sell
40
VIST alert for Mar 13

Vista Energy SAB de CV [VIST] is up 0.36% over the past day.

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

Show me the best stock