Financhill
Buy
60

CYBR Quote, Financials, Valuation and Earnings

Last price:
$355.01
Seasonality move :
10.66%
Day range:
$347.12 - $355.72
52-week range:
$223.41 - $421.00
Dividend yield:
0%
P/E ratio:
1,479.68x
P/S ratio:
15.36x
P/B ratio:
7.23x
Volume:
862K
Avg. volume:
740.5K
1-year change:
45.81%
Market cap:
$17.6B
Revenue:
$1B
EPS (TTM):
-$1.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $464.4M $502.9M $591.7M $751.9M $1B
Revenue Growth (YoY) 7.04% 8.29% 17.66% 27.07% 33.1%
 
Cost of Revenues $82.6M $93.3M $126M $156.1M $208.4M
Gross Profit $381.9M $409.6M $465.7M $595.8M $792.4M
Gross Profit Margin 82.22% 81.45% 78.7% 79.24% 79.18%
 
R&D Expenses $95.4M $142.1M $190.3M $211.4M $243.1M
Selling, General & Admin $280.4M $345.8M $427.8M $500.8M $622.1M
Other Inc / (Exp) $683K -$509K $1.6M $1.6M $2.5M
Operating Expenses $375.9M $487.9M $618.1M $712.2M $865.2M
Operating Income $6M -$78.3M -$152.5M -$116.5M -$72.8M
 
Net Interest Expenses $7.1M $12.5M -- -- --
EBT. Incl. Unusual Items -$389K -$91.3M -$137M -$63.3M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M -$7.4M -$6.7M $3.2M $77.5M
Net Income to Company -$5.8M -$83.9M -$130.4M -$66.5M -$93.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$83.9M -$130.4M -$66.5M -$93.5M
 
Basic EPS (Cont. Ops) -$0.15 -$2.12 -$3.21 -$1.60 -$2.12
Diluted EPS (Cont. Ops) -$0.15 -$2.12 -$3.21 -$1.60 -$2.12
Weighted Average Basic Share $38.6M $39.6M $40.6M $41.7M $44.2M
Weighted Average Diluted Share $38.6M $39.6M $40.6M $41.7M $44.2M
 
EBITDA $32.3M -$59.3M -$117.8M -$41M $28.7M
EBIT $16.8M -$73.5M -$134M -$60.3M -$13.3M
 
Revenue (Reported) $464.4M $502.9M $591.7M $751.9M $1B
Operating Income (Reported) $6M -$78.3M -$152.5M -$116.5M -$72.8M
Operating Income (Adjusted) $16.8M -$73.5M -$134M -$60.3M -$13.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $112.8M $127.6M $161.7M $221.6M $317.6M
Revenue Growth (YoY) 5.56% 13.13% 26.77% 37.01% 43.35%
 
Cost of Revenues $20.9M $28M $36M $42.4M $76.3M
Gross Profit $91.8M $99.5M $125.7M $179.1M $241.3M
Gross Profit Margin 81.44% 78.02% 77.76% 80.86% 75.99%
 
R&D Expenses $29.7M $43.4M $52.3M $53.9M $78.6M
Selling, General & Admin $77.4M $97.2M $119.6M $131.6M $183.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $107.2M $140.6M $171.9M $185.5M $262.1M
Operating Income -$15.3M -$41.1M -$46.1M -$6.4M -$20.7M
 
Net Interest Expenses $2.9M -- -- -- --
EBT. Incl. Unusual Items -$18.3M -$40M -$36.5M $7.7M -$12.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.1M -$2.2M -$1.5M $2.2M -$23.6M
Net Income to Company -$15.2M -$37.8M -$35M $5.5M $11.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.2M -$37.8M -$35M $5.5M $11.5M
 
Basic EPS (Cont. Ops) -$0.39 -$0.94 -$0.85 $0.13 $0.23
Diluted EPS (Cont. Ops) -$0.39 -$0.94 -$0.85 $0.13 $0.22
Weighted Average Basic Share $39.2M $40.2M $41.2M $42.4M $49.6M
Weighted Average Diluted Share $39.2M $40.2M $41.2M $47.7M $51.2M
 
EBITDA -$12M -$37.2M -$41.7M -$2.4M $10.9M
EBIT -$15.3M -$41.1M -$46.1M -$6.4M -$20.7M
 
Revenue (Reported) $112.8M $127.6M $161.7M $221.6M $317.6M
Operating Income (Reported) -$15.3M -$41.1M -$46.1M -$6.4M -$20.7M
Operating Income (Adjusted) -$15.3M -$41.1M -$46.1M -$6.4M -$20.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $470.4M $517.7M $625.9M $811.7M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.4M $100.4M $134M $162.6M $242.2M
Gross Profit $383.9M $417.3M $491.9M $649.2M $854.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $103.9M $155.8M $199.1M $213.1M $267.7M
Selling, General & Admin $292M $365.6M $450.2M $512.8M $674M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $395.9M $521.4M $649.4M $725.9M $941.7M
Operating Income -$11.9M -$104.1M -$157.5M -$76.7M -$87.2M
 
Net Interest Expenses $9.2M $8.5M -- -- --
EBT. Incl. Unusual Items -$20.5M -$113.1M -$133.5M -$19.1M -$35.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M -$6.5M -$5.9M $6.9M $51.7M
Net Income to Company -$23.3M -$106.6M -$127.6M -$26M -$87.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.3M -$106.6M -$127.6M -$26M -$87.5M
 
Basic EPS (Cont. Ops) -$0.60 -$2.67 -$3.12 -$0.63 -$1.83
Diluted EPS (Cont. Ops) -$0.61 -$2.67 -$3.12 -$0.64 -$1.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $15.2M -$84.5M -$122.3M -$1.7M $41.9M
EBIT -$1.1M -$99.3M -$139.1M -$20.5M -$27.7M
 
Revenue (Reported) $470.4M $517.7M $625.9M $811.7M $1.1B
Operating Income (Reported) -$11.9M -$104.1M -$157.5M -$76.7M -$87.2M
Operating Income (Adjusted) -$1.1M -$99.3M -$139.1M -$20.5M -$27.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $112.8M $127.6M $161.7M $221.6M $317.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.9M $28M $36M $42.4M $76.3M
Gross Profit $91.8M $99.5M $125.7M $179.1M $241.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.7M $43.4M $52.3M $53.9M $78.6M
Selling, General & Admin $77.4M $97.2M $119.6M $131.6M $183.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $107.2M $140.6M $171.9M $185.5M $262.1M
Operating Income -$15.3M -$41.1M -$46.1M -$6.4M -$20.7M
 
Net Interest Expenses $2.9M -- -- -- --
EBT. Incl. Unusual Items -$18.3M -$40M -$36.5M $7.7M -$12.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.1M -$2.2M -$1.5M $2.2M -$23.6M
Net Income to Company -$15.2M -$37.8M -$35M $5.5M $11.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.2M -$37.8M -$35M $5.5M $11.5M
 
Basic EPS (Cont. Ops) -$0.39 -$0.94 -$0.85 $0.13 $0.23
Diluted EPS (Cont. Ops) -$0.39 -$0.94 -$0.85 $0.13 $0.22
Weighted Average Basic Share $39.2M $40.2M $41.2M $42.4M $49.6M
Weighted Average Diluted Share $39.2M $40.2M $41.2M $47.7M $51.2M
 
EBITDA -$12M -$37.2M -$41.7M -$2.4M $10.9M
EBIT -$15.3M -$41.1M -$46.1M -$6.4M -$20.7M
 
Revenue (Reported) $112.8M $127.6M $161.7M $221.6M $317.6M
Operating Income (Reported) -$15.3M -$41.1M -$46.1M -$6.4M -$20.7M
Operating Income (Adjusted) -$15.3M -$41.1M -$46.1M -$6.4M -$20.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $500M $356.9M $347.3M $355.9M $526.5M
Short Term Investments $453M $569.6M $606.9M $637.5M $293.3M
Accounts Receivable, Net $93.1M $113.2M $120.8M $186.5M $328.5M
Inventory -- -- -- -- --
Prepaid Expenses $7.3M $15.6M $15.2M $19.1M $25.8M
Other Current Assets $3.2M $3.8M $5.5M $8.6M $12.6M
Total Current Assets $1.1B $1.1B $1.1B $1.2B $1.2B
 
Property Plant And Equipment $18.5M $20.2M $23.5M $16.5M $19.6M
Long-Term Investments $202.2M $300.7M $227.7M $324.5M $21.3M
Goodwill $123.7M $123.7M $153.2M $153.2M $1.3B
Other Intangibles $23.7M $17.9M $27.5M $20.2M $534.7M
Other Long-Term Assets $100M $121.7M $217M $214.8M $258.5M
Total Assets $1.6B $1.7B $1.8B $2B $3.3B
 
Accounts Payable $8.3M $10.1M $13.6M $11M $23.7M
Accrued Expenses $59M $84.2M $89.6M $108.4M $154.1M
Current Portion Of Long-Term Debt -- -- -- $572.3M --
Current Portion Of Capital Lease Obligations $7M $7M $7.9M $8.2M $11.1M
Other Current Liabilities $11.1M $7.8M $13.5M $15.4M $21.7M
Total Current Liabilities $247M $340M $452.5M $1.1B $807.4M
 
Long-Term Debt $502.3M $520.1M $569.3M -- --
Capital Leases -- -- -- -- --
Total Liabilities $855.1M $966.7M $1.1B $1.2B $978.6M
 
Common Stock $101K $104K $107K $111K $130K
Other Common Equity Adj $4.2M $397K -$15.6M -$1.8M $2.2M
Common Equity $707.3M $726.5M $678.1M $792.3M $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $707.3M $726.5M $678.1M $792.3M $2.4B
 
Total Liabilities and Equity $1.6B $1.7B $1.8B $2B $3.3B
Cash and Short Terms $953M $926.4M $954.3M $993.4M $819.8M
Total Debt $502.3M $520.1M $569.3M $572.3M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $515.2M $347.9M $363.7M $440.5M $413.6M
Short Term Investments $463.2M $612.8M $550.1M $638M $308.8M
Accounts Receivable, Net $66.7M $76.4M $87.5M $139.3M $230M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $21M $25.1M $23.7M $33.9M $56.9M
Total Current Assets $1.1B $1.1B $1B $1.3B $1B
 
Property Plant And Equipment $18.8M $19.4M $22.7M $16.1M $21.3M
Long-Term Investments $205.5M $262.3M $309.7M $304.6M $53.7M
Goodwill $123.7M $135.5M $153.2M $153.2M $1.4B
Other Intangibles $22.2M $23.2M $25.7M $18.4M $555.9M
Other Long-Term Assets $96.7M $149.6M $191.1M $218.3M $246.1M
Total Assets $1.6B $1.7B $1.8B $2B $3.3B
 
Accounts Payable $5.9M $11.2M $13.5M $3.5M $19.5M
Accrued Expenses $64.1M $79.9M $90.9M $100M $164.5M
Current Portion Of Long-Term Debt -- -- -- $573.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $245.8M $345.8M $443.6M $1.1B $784.3M
 
Long-Term Debt $506.7M $567.1M $570.1M -- --
Capital Leases -- -- -- -- --
Total Liabilities $859.4M $1B $1.1B $1.2B $910.3M
 
Common Stock $102K $105K $108K $112K $131K
Other Common Equity Adj $1.4M -$7.6M -$12.5M -$3.7M -$901K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $712.8M $669.7M $678.5M $837M $2.4B
 
Total Liabilities and Equity $1.6B $1.7B $1.8B $2B $3.3B
Cash and Short Terms $978.3M $960.7M $913.8M $1.1B $722.4M
Total Debt $506.7M $567.1M $570.1M $573.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$83.9M -$130.4M -$66.5M -$93.5M
Depreciation & Amoritzation $15.5M $14.2M $16.2M $19.3M $42M
Stock-Based Compensation $71.8M $95.4M $120.8M $140.1M $168.8M
Change in Accounts Receivable -$17.3M -$20.1M -$7.6M -$65.7M -$93.3M
Change in Inventories -- -- -- -- --
Cash From Operations $106.8M $74.7M $49.7M $56.2M $231.9M
 
Capital Expenditures $7.2M $8.9M $12.5M $4.9M $11.1M
Cash Acquisitions -$68.6M -- -$41.3M -- -$984.7M
Cash From Investing -$412.4M -$228.2M -$68.4M -$85.8M -$346.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$542K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M -$789K -$4.9M $11.2M $261.4M
Cash From Financing $13.2M $10.9M $12.2M $38.1M $288.8M
 
Beginning Cash (CF) $792.4M $500M $356.9M $347.3M $355.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$292.4M -$142.5M -$6.5M $8.5M $174.4M
Ending Cash (CF) $500M $356.9M $347.3M $355.9M $526.5M
 
Levered Free Cash Flow $99.6M $65.8M $37.2M $51.3M $220.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$15.2M -$37.8M -$35M $5.5M $11.5M
Depreciation & Amoritzation $3.4M $3.9M $4.4M $4M $31.6M
Stock-Based Compensation $19.3M $27.3M $31.6M $37.5M $48.2M
Change in Accounts Receivable $26.4M $36.8M $33.3M $47.2M $100.3M
Change in Inventories -- -- -- -- --
Cash From Operations $34M $25M $5.8M $68.6M $98.5M
 
Capital Expenditures $2.7M $2M $1.8M $1.9M $3M
Cash Acquisitions -- -$13M -- -- -$164.4M
Cash From Investing -$25.2M -$33.5M $5.3M $16.9M -$214M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M -$620K $712K -$6.3M -$6.4M
Cash From Financing $6.4M $480K $5.2M $1.9M $629K
 
Beginning Cash (CF) $500M $356.9M $347.3M $355.9M $526.5M
Foreign Exchange Rate Adjustment -- -$916K $3K -$2.8M $1.9M
Additions / Reductions $15.2M -$8.1M $16.3M $87.4M -$114.8M
Ending Cash (CF) $515.2M $347.9M $363.7M $440.5M $413.6M
 
Levered Free Cash Flow $31.3M $23M $4M $66.8M $95.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$23.3M -$106.6M -$127.6M -$26M -$87.5M
Depreciation & Amoritzation $16.4M $14.7M $16.8M $18.8M $69.6M
Stock-Based Compensation $74.8M $103.4M $125.1M $146M $179.5M
Change in Accounts Receivable -$11.9M -$9.7M -$11.2M -$51.8M -$40.1M
Change in Inventories -- -- -- -- --
Cash From Operations $106.9M $65.7M $30.5M $119M $261.8M
 
Capital Expenditures $8.5M $8.3M $12.3M $5M $12.2M
Cash Acquisitions -$68.6M -$13M -$28.3M -- -$1.1B
Cash From Investing -$420M -$236.6M -$29.6M -$74.2M -$577.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.3M -$2.8M -$3.6M $4.1M $261.4M
Cash From Financing $15.6M $5.1M $17M $34.7M $287.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$297.5M -$165.8M $17.9M $79.5M -$27.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $98.4M $57.5M $18.3M $114M $249.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$15.2M -$37.8M -$35M $5.5M $11.5M
Depreciation & Amoritzation $3.4M $3.9M $4.4M $4M $31.6M
Stock-Based Compensation $19.3M $27.3M $31.6M $37.5M $48.2M
Change in Accounts Receivable $26.4M $36.8M $33.3M $47.2M $100.3M
Change in Inventories -- -- -- -- --
Cash From Operations $34M $25M $5.8M $68.6M $98.5M
 
Capital Expenditures $2.7M $2M $1.8M $1.9M $3M
Cash Acquisitions -- -$13M -- -- -$164.4M
Cash From Investing -$25.2M -$33.5M $5.3M $16.9M -$214M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M -$620K $712K -$6.3M -$6.4M
Cash From Financing $6.4M $480K $5.2M $1.9M $629K
 
Beginning Cash (CF) $500M $356.9M $347.3M $355.9M $526.5M
Foreign Exchange Rate Adjustment -- -$916K $3K -$2.8M $1.9M
Additions / Reductions $15.2M -$8.1M $16.3M $87.4M -$114.8M
Ending Cash (CF) $515.2M $347.9M $363.7M $440.5M $413.6M
 
Levered Free Cash Flow $31.3M $23M $4M $66.8M $95.5M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock