Financhill
Buy
54

PINS Quote, Financials, Valuation and Earnings

Last price:
$29.47
Seasonality move :
-13.36%
Day range:
$28.92 - $29.98
52-week range:
$27.00 - $45.19
Dividend yield:
0%
P/E ratio:
95.13x
P/S ratio:
5.85x
P/B ratio:
6.89x
Volume:
16.8M
Avg. volume:
12.8M
1-year change:
-20.56%
Market cap:
$19.9B
Revenue:
$3.1B
EPS (TTM):
$0.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.1B $1.7B $2.6B $2.8B $3.1B
Revenue Growth (YoY) 51.17% 48.12% 52.31% 8.71% 9.01%
 
Cost of Revenues $358.9M $449.4M $529.3M $678.6M $688.8M
Gross Profit $783.9M $1.2B $2B $2.1B $2.4B
Gross Profit Margin 68.59% 73.45% 79.47% 75.79% 77.46%
 
R&D Expenses $1.2B $606.2M $780.3M $949M $1.1B
Selling, General & Admin $965.7M $779.6M $942.3M $1.3B $1.4B
Other Inc / (Exp) -- -- -$8.3M -$14.5M $3.8M
Operating Expenses $2.2B $1.4B $1.7B $2.2B $2.5B
Operating Income -$1.4B -$142.5M $326.2M -$101.7M -$125.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.4B -$127M $321M -$85.9M -$16.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $532K $1.3M $4.5M $10.1M $19.2M
Net Income to Company -$1.4B -$128.3M $316.4M -$96M -$35.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4B -$128.3M $316.4M -$96M -$35.6M
 
Basic EPS (Cont. Ops) -$3.24 -$0.22 $0.49 -$0.14 -$0.05
Diluted EPS (Cont. Ops) -$3.24 -$0.22 $0.46 -$0.14 -$0.05
Weighted Average Basic Share $420.5M $596.3M $640M $665.7M $674.6M
Weighted Average Diluted Share $420.5M $596.3M $691.7M $665.7M $674.6M
 
EBITDA -$1.3B -$89.4M $353.7M -$55.2M -$104.2M
EBIT -$1.4B -$126.4M $326.2M -$101.7M -$125.7M
 
Revenue (Reported) $1.1B $1.7B $2.6B $2.8B $3.1B
Operating Income (Reported) -$1.4B -$142.5M $326.2M -$101.7M -$125.7M
Operating Income (Adjusted) -$1.4B -$126.4M $326.2M -$101.7M -$125.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $442.6M $632.9M $684.6M $763.2M $898.4M
Revenue Growth (YoY) 58.25% 43% 8.16% 11.49% 17.71%
 
Cost of Revenues $112.8M $126.8M $182.6M $171M $187.5M
Gross Profit $329.8M $506.1M $501.9M $592.2M $710.9M
Gross Profit Margin 74.51% 79.97% 73.33% 77.6% 79.13%
 
R&D Expenses $160.2M $185.9M $254.7M $264.7M $326.7M
Selling, General & Admin $266.6M $221.8M $316.6M $332.5M $390.2M
Other Inc / (Exp) -- -- -$9.7M -$4.6M $3.2M
Operating Expenses $426.8M $407.7M $571.3M $597.2M $716.8M
Operating Income -$97M $98.4M -$69.4M -$5M -$5.9M
 
Net Interest Expenses -- $4M -- -- --
EBT. Incl. Unusual Items -$94.2M $94.4M -$70.2M $17.1M $29.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32K $453K -$5M $10.4M -$758K
Net Income to Company -$94.2M $94M -$65.2M $6.7M $30.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$94.2M $94M -$65.2M $6.7M $30.6M
 
Basic EPS (Cont. Ops) -$0.16 $0.15 -$0.10 $0.01 $0.05
Diluted EPS (Cont. Ops) -$0.16 $0.14 -$0.10 $0.01 $0.04
Weighted Average Basic Share $603.5M $644M $669.2M $669.3M $678.5M
Weighted Average Diluted Share $603.5M $691.9M $669.2M $687.1M $695.5M
 
EBITDA -$85.2M $106M -$58.8M -$97K -$495K
EBIT -$94.1M $99.2M -$69.4M -$5M -$5.9M
 
Revenue (Reported) $442.6M $632.9M $684.6M $763.2M $898.4M
Operating Income (Reported) -$97M $98.4M -$69.4M -$5M -$5.9M
Operating Income (Adjusted) -$94.1M $99.2M -$69.4M -$5M -$5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $2.4B $2.8B $3B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $416.6M $517.1M $634.8M $695.7M $731.5M
Gross Profit $970.3M $1.9B $2.1B $2.3B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $607.5M $703.1M $924.6M $1.1B $1.2B
Selling, General & Admin $753.7M $864.9M $1.1B $1.5B $1.4B
Other Inc / (Exp) -- -- -$10.9M $4.2M $8K
Operating Expenses $1.4B $1.6B $2.1B $2.6B $2.6B
Operating Income -$390.8M $351.9M $71.9M -$316.1M $114.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$370.7M $352.6M $62.1M -$218.8M $241.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $3.1M $962K $529K $26.1M
Net Income to Company -$371.9M $349.6M $61.2M -$219.3M $215.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$371.9M $349.6M $61.2M -$219.3M $215.8M
 
Basic EPS (Cont. Ops) -$0.64 $0.57 $0.09 -$0.32 $0.32
Diluted EPS (Cont. Ops) -$0.64 $0.51 $0.07 -$0.32 $0.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$331M $384.1M $106M -$280.3M $135M
EBIT -$368.4M $356M $71.9M -$316.1M $114.5M
 
Revenue (Reported) $1.4B $2.4B $2.8B $3B $3.5B
Operating Income (Reported) -$390.8M $351.9M $71.9M -$316.1M $114.5M
Operating Income (Adjusted) -$368.4M $356M $71.9M -$316.1M $114.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $987M $1.7B $1.9B $2.1B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $320.3M $388.1M $493.6M $510.7M $553.4M
Gross Profit $666.7M $1.3B $1.4B $1.6B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $442.5M $539.4M $683.7M $800.4M $919.8M
Selling, General & Admin $571.9M $657.2M $855.6M $1.1B $1.1B
Other Inc / (Exp) -- -- -$10.9M -$2.1M -$5.9M
Operating Expenses $1B $1.2B $1.5B $1.9B $2B
Operating Income -$347.7M $146.7M -$107.5M -$321.9M -$81.8M
 
Net Interest Expenses -- $4.1M $5.9M -- --
EBT. Incl. Unusual Items -$335.5M $144.1M -$114.7M -$247.5M $10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $632K $2.4M -$1.2M -$10.8M -$3.9M
Net Income to Company -$336.2M $141.7M -$113.5M -$236.8M $14.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$336.2M $141.7M -$113.5M -$236.8M $14.6M
 
Basic EPS (Cont. Ops) -$0.58 $0.23 -$0.18 -$0.35 $0.02
Diluted EPS (Cont. Ops) -$0.58 $0.21 -$0.18 -$0.35 $0.01
Weighted Average Basic Share $1.8B $1.9B $2B $2B $2B
Weighted Average Diluted Share $1.8B $2B $2B $2B $2.1B
 
EBITDA -$304.2M $169.3M -$77.3M -$305.7M -$66.6M
EBIT -$333.4M $149M -$104.2M -$321.9M -$81.8M
 
Revenue (Reported) $987M $1.7B $1.9B $2.1B $2.5B
Operating Income (Reported) -$347.7M $146.7M -$107.5M -$321.9M -$81.8M
Operating Income (Adjusted) -$333.4M $149M -$104.2M -$321.9M -$81.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $649.7M $669.2M $1.4B $1.6B $1.4B
Short Term Investments $1.1B $1.1B $1.1B $1.1B $1.1B
Accounts Receivable, Net $316.4M $563.7M $653.4M $681.5M $763.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $37.5M $33.5M $48.1M $74.9M $64.3M
Total Current Assets $2.1B $2.4B $3.2B $3.5B $3.3B
 
Property Plant And Equipment $280.2M $225.3M $281.3M $265.8M $124.3M
Long-Term Investments -- -- -- -- --
Goodwill $6.9M $6.9M $40.2M $100.2M $100.2M
Other Intangibles $7.7M $6.7M $20.9M $24.6M $17.2M
Other Long-Term Assets $31.3M $13.1M $13.2M $17.4M $14M
Total Assets $2.4B $2.6B $3.5B $3.9B $3.6B
 
Accounts Payable $34.3M $49.5M $17.7M $87.9M $79.1M
Accrued Expenses $68.7M $78.5M $163.3M $194.2M $153.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $46.5M $43.6M $41.7M $50.3M $35.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $176.2M $204.8M $259.8M $380.5M $317.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $369.6M $367.1M $498.5M $581.1M $503.7M
 
Common Stock $6K $6K $7K $7K $7K
Other Common Equity Adj $647K $2.5M -$2.2M -$11.4M -$1M
Common Equity $2B $2.2B $3B $3.3B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.2B $3B $3.3B $3.1B
 
Total Liabilities and Equity $2.4B $2.6B $3.5B $3.9B $3.6B
Cash and Short Terms $1.7B $1.8B $2.5B $2.7B $2.5B
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $652.7M $1.2B $1.7B $1.2B $1B
Short Term Investments $996.4M $1.1B $994.2M $1.2B $1.4B
Accounts Receivable, Net $339.3M $505M $511.1M $624.2M $680.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $44.5M $58.7M $85.5M $84.4M $109.3M
Total Current Assets $2B $2.9B $3.3B $3B $3.2B
 
Property Plant And Equipment $241.1M $257.5M $273.2M $132.3M $125.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $100.2M -- --
Other Intangibles -- -- $39.9M -- --
Other Long-Term Assets $13.2M $10.6M $16.8M $13.7M $21.2M
Total Assets $2.3B $3.2B $3.7B $3.3B $3.5B
 
Accounts Payable $41.7M $57.6M $88.6M $71.5M $88.9M
Accrued Expenses $147.9M $183.4M $256.1M $232.9M $320.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $189.6M $241M $344.7M $304.3M $409.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $366.4M $454.4M $547.7M $497.9M $597.3M
 
Common Stock $6K $7K $7K $7K $7K
Other Common Equity Adj $2.1M $627K -$16.1M -$7.4M $5.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2.7B $3.1B $2.8B $2.9B
 
Total Liabilities and Equity $2.3B $3.2B $3.7B $3.3B $3.5B
Cash and Short Terms $1.6B $2.3B $2.7B $2.3B $2.4B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.4B -$128.3M $316.4M -$96M -$35.6M
Depreciation & Amoritzation $27.8M $37M $27.5M $46.5M $21.5M
Stock-Based Compensation $1.4B $321M $415.4M $497.1M $647.9M
Change in Accounts Receivable -$94.2M -$253.2M -$88.9M -$28.9M -$80.8M
Change in Inventories -- -- -- -- --
Cash From Operations $657K $28.8M $752.9M $469.2M $613M
 
Capital Expenditures $33.8M $17.4M $9M $29M $8.1M
Cash Acquisitions -- -- -$36.9M -$86.1M --
Cash From Investing -$586.5M -$47.6M -$25.9M -$128.2M -$37M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$475M -$56.9M -- -$161.8M -$835M
Other Financing Activities -$11.3M -$1.8M -$1.8M -- --
Cash From Financing $1.1B $19.6M $22.2M -$148.9M -$826.8M
 
Beginning Cash (CF) $135.3M $677.7M $678.9M $1.4B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $542.4M $841K $749.2M $192M -$250.8M
Ending Cash (CF) $677.7M $678.9M $1.4B $1.6B $1.4B
 
Levered Free Cash Flow -$33.1M $11.4M $743.9M $440.2M $604.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$94.2M $94M -$65.2M $6.7M $30.6M
Depreciation & Amoritzation $8.9M $6.8M $10.5M $4.9M $5.4M
Stock-Based Compensation $91.6M $96.3M $136.2M $171.9M $208M
Change in Accounts Receivable -$129.2M -$37.7M $206K -$77.5M -$14.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$92.6M $165.7M $77.5M $108.5M $248M
 
Capital Expenditures $2.7M $1.9M $8M $980K $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$164.6M $50.7M $13.7M -$40.2M -$38.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$7K -- -$60.4M -$80.7M -$552.7M
Other Financing Activities -$1.8M -$1.8M -- -- --
Cash From Financing $30.5M $3M -$59.7M -$79.3M -$551.7M
 
Beginning Cash (CF) $890.1M $1B $1.6B $1.2B $1.4B
Foreign Exchange Rate Adjustment $64K -$388K -$1.6M -$427K $816K
Additions / Reductions -$226.7M $219.4M $31.5M -$11M -$342.2M
Ending Cash (CF) $663.4M $1.2B $1.7B $1.2B $1B
 
Levered Free Cash Flow -$95.3M $163.8M $69.4M $107.5M $244.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$371.9M $349.6M $61.2M -$219.3M $215.8M
Depreciation & Amoritzation $37.5M $28.1M $34.1M $35.8M $20.5M
Stock-Based Compensation $347M $362.2M $466.2M $654.9M $730.1M
Change in Accounts Receivable -$132.2M -$166.5M -$5.8M -$113.6M -$51.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$62.3M $641.8M $622.7M $413M $968.9M
 
Capital Expenditures $27.4M $8.7M $31.6M $4.8M $25.1M
Cash Acquisitions -- -- -$123M -- --
Cash From Investing -$332.4M -$95.1M -$91.8M -$124.8M -$231.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$106.9M -- -$98.4M -$807.4M -$896.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.1M $31.2M -$89.3M -$794.6M -$872.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$397.9M $577.9M $441.6M -$506.5M -$135M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$89.7M $633.1M $591.1M $408.1M $943.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$336.2M $141.7M -$113.5M -$236.8M $14.6M
Depreciation & Amoritzation $29.2M $20.3M $26.9M $16.2M $15.2M
Stock-Based Compensation $234.8M $276M $326.8M $484.6M $566.9M
Change in Accounts Receivable -$25.7M $61M $144.1M $59.3M $88.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$71.9M $541.1M $410.9M $354.7M $710.6M
 
Capital Expenditures $14M $5.3M $27.9M $3.8M $20.8M
Cash Acquisitions -- -- -$86.1M -- --
Cash From Investing $51.3M $3.8M -$62.1M -$58.7M -$252.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$56.9M -- -$98.4M -$743.9M -$805.5M
Other Financing Activities -$1.8M -$1.8M -- -- --
Cash From Financing $6.3M $17.9M -$93.6M -$739.3M -$785.3M
 
Beginning Cash (CF) $2.3B $2.6B $4.8B $4.5B $4.4B
Foreign Exchange Rate Adjustment -$86K -$693K -$3.6M $648K -$668K
Additions / Reductions -$14.2M $562.8M $255.2M -$443.3M -$327.5M
Ending Cash (CF) $2.3B $3.2B $5B $4B $4.1B
 
Levered Free Cash Flow -$85.9M $535.8M $383M $350.9M $689.8M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock