Financhill
Buy
77

DOCU Quote, Financials, Valuation and Earnings

Last price:
$95.83
Seasonality move :
-2.65%
Day range:
$92.22 - $96.14
52-week range:
$48.70 - $107.86
Dividend yield:
0%
P/E ratio:
19.47x
P/S ratio:
6.79x
P/B ratio:
9.59x
Volume:
12.5M
Avg. volume:
4.2M
1-year change:
58.33%
Market cap:
$19.1B
Revenue:
$2.8B
EPS (TTM):
$4.85
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $974M $1.5B $2.1B $2.5B $2.8B
Revenue Growth (YoY) 38.95% 49.19% 45.02% 19.4% 9.78%
 
Cost of Revenues $243.2M $364.1M $466.5M $536.1M $572.6M
Gross Profit $730.7M $1.1B $1.6B $2B $2.2B
Gross Profit Margin 75.03% 74.95% 77.86% 78.69% 79.27%
 
R&D Expenses $185.6M $271.5M $393.4M $480.6M $539.5M
Selling, General & Admin $738.7M $991.3M $1.3B $1.6B $1.6B
Other Inc / (Exp) -- -$33.8M -- -$28.3M -$30.4M
Operating Expenses $924.2M $1.3B $1.7B $2B $2.1B
Operating Income -$193.5M -$173.9M -$61.9M -$59.7M $62M
 
Net Interest Expenses $10M $21.9M $5M $1.9M --
EBT. Incl. Unusual Items -$203.6M -$229.5M -$66.9M -$89.9M $93.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $13.8M $3.1M $7.6M $19.7M
Net Income to Company -$208.4M -$243.3M -$70M -$97.5M $74M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$208.4M -$243.3M -$70M -$97.5M $74M
 
Basic EPS (Cont. Ops) -$1.18 -$1.31 -$0.36 -$0.49 $0.36
Diluted EPS (Cont. Ops) -$1.18 -$1.31 -$0.36 -$0.49 $0.36
Weighted Average Basic Share $176.7M $185.8M $196.7M $200.9M $204.1M
Weighted Average Diluted Share $176.7M $185.8M $196.7M $200.9M $209M
 
EBITDA -$126.1M -$127.6M $21.4M $2.8M $195.6M
EBIT -$176.3M -$198.7M -$60.5M -$83.5M $100.5M
 
Revenue (Reported) $974M $1.5B $2.1B $2.5B $2.8B
Operating Income (Reported) -$193.5M -$173.9M -$61.9M -$59.7M $62M
Operating Income (Adjusted) -$176.3M -$198.7M -$60.5M -$83.5M $100.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $382.9M $545.5M $645.5M $700.4M $754.8M
Revenue Growth (YoY) 53.48% 42.45% 18.33% 8.52% 7.77%
 
Cost of Revenues $97.8M $116M $129.5M $142.6M $156.5M
Gross Profit $285.1M $429.5M $515.9M $557.8M $598.3M
Gross Profit Margin 74.45% 78.74% 79.93% 79.63% 79.26%
 
R&D Expenses $73.4M $102.6M $115.9M $136.6M $151.1M
Selling, General & Admin $260.2M $330.2M $399.3M $400.7M $388.2M
Other Inc / (Exp) -- -- -$28.1M -$710K --
Operating Expenses $333.6M $432.8M $515.3M $537.3M $539.3M
Operating Income -$48.5M -$3.4M $651K $20.4M $59M
 
Net Interest Expenses $8.1M $2.4M $636K -- --
EBT. Incl. Unusual Items -$56.6M -$5.8M -$28.1M $35.8M $71.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M -$107K $1.8M -$3M $9.2M
Net Income to Company -$58.5M -$5.7M -$29.9M $38.8M $62.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.5M -$5.7M -$29.9M $38.8M $62.4M
 
Basic EPS (Cont. Ops) -$0.31 -$0.03 -$0.15 $0.19 $0.31
Diluted EPS (Cont. Ops) -$0.31 -$0.03 -$0.15 $0.19 $0.30
Weighted Average Basic Share $186.4M $197.6M $201.4M $204.5M $203.6M
Weighted Average Diluted Share $186.4M $197.6M $201.4M $208.1M $208.7M
 
EBITDA -$29M $16.8M -$5.1M $60.7M $99.6M
EBIT -$48.5M -$3.4M -$26.6M $37.4M $72M
 
Revenue (Reported) $382.9M $545.5M $645.5M $700.4M $754.8M
Operating Income (Reported) -$48.5M -$3.4M $651K $20.4M $59M
Operating Income (Adjusted) -$48.5M -$3.4M -$26.6M $37.4M $72M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $1.3B $2B $2.4B $2.7B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $330.6M $436.6M $530.1M $562.1M $609.4M
Gross Profit $966.5M $1.5B $1.9B $2.1B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $243.5M $362.8M $465.4M $513.9M $584.5M
Selling, General & Admin $914.3M $1.2B $1.5B $1.6B $1.5B
Other Inc / (Exp) $1.1M -- -$28.1M -$30.5M -$29.8M
Operating Expenses $1.2B $1.6B $2B $2.1B $2.1B
Operating Income -$191.3M -$61.6M -$84.8M $52M $179.2M
 
Net Interest Expenses $18.4M $5.7M $11.8M -- --
EBT. Incl. Unusual Items -$212.1M -$101.1M -$124.7M $69.4M $209.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M $10.9M $8M $17.8M -$801.8M
Net Income to Company -$218.3M -$111.9M -$132.8M $51.6M $1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$218.3M -$111.9M -$132.8M $51.6M $1B
 
Basic EPS (Cont. Ops) -$1.18 -$0.58 -$0.66 $0.25 $4.94
Diluted EPS (Cont. Ops) -$1.18 -$0.58 -$0.66 $0.25 $4.85
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$118.6M -$5.6M -$29M $167M $315.4M
EBIT -$183.3M -$86.4M -$113.7M $73.3M $212.7M
 
Revenue (Reported) $1.3B $2B $2.4B $2.7B $2.9B
Operating Income (Reported) -$191.3M -$61.6M -$84.8M $52M $179.2M
Operating Income (Adjusted) -$183.3M -$86.4M -$113.7M $73.3M $212.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $1B $1.5B $1.9B $2B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $262.5M $335M $398.7M $424.7M $461.4M
Gross Profit $759.7M $1.2B $1.5B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $191.4M $282.7M $354.7M $388M $433M
Selling, General & Admin $717.2M $945.4M $1.2B $1.2B $1.1B
Other Inc / (Exp) $1.1M -- -$28.1M -$30.3M -$29.7M
Operating Expenses $908.6M $1.2B $1.5B $1.6B $1.6B
Operating Income -$149M -$36.7M -$59.7M $52M $169.2M
 
Net Interest Expenses $18.1M $5.2M $7.6M -- --
EBT. Incl. Unusual Items -$165.9M -$37.5M -$95.3M $63.9M $180.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $2M $7M $17.2M -$804.3M
Net Income to Company -$170.9M -$39.5M -$102.3M $46.7M $984.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$170.9M -$39.5M -$102.3M $46.7M $984.4M
 
Basic EPS (Cont. Ops) -$0.92 -$0.20 -$0.51 $0.23 $4.81
Diluted EPS (Cont. Ops) -$0.92 -$0.20 -$0.51 $0.23 $4.72
Weighted Average Basic Share $554.3M $587.9M $601.7M $610.8M $614M
Weighted Average Diluted Share $554.3M $587.9M $601.7M $624.3M $626.9M
 
EBITDA -$91.2M $30.5M -$21.9M $140.5M $260.3M
EBIT -$142.6M -$30.7M -$85.9M $69.1M $181.2M
 
Revenue (Reported) $1B $1.5B $1.9B $2B $2.2B
Operating Income (Reported) -$149M -$36.7M -$59.7M $52M $169.2M
Operating Income (Adjusted) -$142.6M -$30.7M -$85.9M $69.1M $181.2M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $241.2M $566.1M $509.1M $721.9M $797.1M
Short Term Investments $414.9M $207.5M $293.8M $309.8M $248.4M
Accounts Receivable, Net $237.8M $323.6M $441M $516.9M $439.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $37.4M $48.4M $63.2M $70M $67M
Total Current Assets $943.9M $1.2B $1.3B $1.6B $1.6B
 
Property Plant And Equipment $278.1M $324.4M $310.7M $341.4M $368.4M
Long-Term Investments $239.7M $92.7M $94.9M $186M $122M
Goodwill $194.9M $350.2M $355.1M $353.6M $353.1M
Other Intangibles $56.5M $121.8M $98.8M $70.3M $50.9M
Other Long-Term Assets $24.7M $24.9M $50.3M $79.5M $99.6M
Total Assets $1.9B $2.3B $2.5B $3B $3B
 
Accounts Payable $28.1M $37.4M $52.8M $24.4M $19M
Accrued Expenses $54.3M $66.6M $91.4M $101M $104M
Current Portion Of Long-Term Debt -- $20.5M -- $722.9M --
Current Portion Of Capital Lease Obligations $20.7M $33M $37.4M $24.1M $22.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $694M $1.1B $1.4B $2.2B $1.7B
 
Long-Term Debt $465.3M $696.6M $718.5M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $2B $2.3B $2.4B $1.8B
 
Common Stock $18K $19K $20K $20K $21K
Other Common Equity Adj -$1.7M $5M -$4.8M -$23M -$19.4M
Common Equity $546.3M $325.7M $275.5M $617.3M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $546.3M $325.7M $275.5M $617.3M $1.1B
 
Total Liabilities and Equity $1.9B $2.3B $2.5B $3B $3B
Cash and Short Terms $656.1M $773.5M $802.8M $1B $1B
Total Debt $465.3M $717.1M $718.5M $722.9M --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $375M $503.9M $632.6M $1.2B $610.9M
Short Term Investments $223.6M $314.6M $342.7M $401.6M $331.5M
Accounts Receivable, Net $261.1M $305.6M $422.6M $360.5M $300.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $47.3M $67.8M $68.8M $72.6M $75.4M
Total Current Assets $929.8M $1.2B $1.5B $2B $1.3B
 
Property Plant And Equipment $320M $310.4M $288.3M $357.2M $392M
Long-Term Investments $76.8M $89.5M $129.8M $55.4M $112.8M
Goodwill $348.5M $355.4M $352.4M $351.5M $455.7M
Other Intangibles $128.4M $102.8M $75.2M $55.6M $83.3M
Other Long-Term Assets $22.5M $45.8M $75.5M $92M $132M
Total Assets $2.1B $2.4B $2.7B $3.3B $3.8B
 
Accounts Payable $32.3M $47.7M $47.2M $14.8M $18.1M
Accrued Expenses $59.8M $81.1M $96.2M $99.6M $94.6M
Current Portion Of Long-Term Debt -- $11.5M $36.9M $689.1M --
Current Portion Of Capital Lease Obligations $30.6M $35.2M $34.7M $21.7M $19.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $923.1M $1.3B $1.4B $2.2B $1.6B
 
Long-Term Debt $486.1M $718.8M $684.9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2.2B $2.3B $2.4B $1.8B
 
Common Stock $19K $20K $20K $20K $20K
Other Common Equity Adj -$1.1M -$1.9M -$34.2M -$28.5M -$23.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $426M $239.6M $468.5M $965M $2B
 
Total Liabilities and Equity $2.1B $2.4B $2.7B $3.3B $3.8B
Cash and Short Terms $598.6M $818.5M $975.4M $1.6B $942.4M
Total Debt $486.1M $730.3M $721.8M $689.1M --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$208.4M -$243.3M -$70M -$97.5M $74M
Depreciation & Amoritzation $50.2M $71.1M $81.9M $86.3M $95.1M
Stock-Based Compensation $206.4M $286.9M $408.5M $538.7M $616.8M
Change in Accounts Receivable -$64.8M -$73.9M -$117.4M -$76M $71.7M
Change in Inventories -- -- -- -- --
Cash From Operations $115.7M $297M $506.5M $506.8M $979.5M
 
Capital Expenditures $72M $82.4M $61.4M $77.7M $92.4M
Cash Acquisitions -- -$180.4M -$6.4M -- --
Cash From Investing -$321.5M $81.2M -$162.9M -$191.2M $44.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $677.4M -- -- --
Long-Term Debt Repaid -- -$384.2M -$77.9M -$16K -$727M
Repurchase of Common Stock -- -- -- -$63M -$145.5M
Other Financing Activities -$166.5M -$406.3M -$386.5M -$84.4M -$120.5M
Cash From Financing -$70.5M -$59M -$394.6M -$98.3M -$946M
 
Beginning Cash (CF) $518.2M $241.5M $566.3M $509.7M $723.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$276.2M $319.2M -$51.1M $217.3M $78.1M
Ending Cash (CF) $241.5M $566.3M $509.7M $723.2M $801.5M
 
Levered Free Cash Flow $43.7M $214.6M $445.1M $429.1M $887.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$58.5M -$5.7M -$29.9M $38.8M $62.4M
Depreciation & Amoritzation $19.5M $20.2M $21.5M $23.3M $27.6M
Stock-Based Compensation $80.9M $109.4M $140.8M $159.4M $153.2M
Change in Accounts Receivable -$42M -$20.9M -$83.1M $53.1M $7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $57.4M $105.4M $52.5M $264.2M $234.3M
 
Capital Expenditures $19.4M $15.4M $16.5M $23.8M $23.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.7M -$52.8M -$1.8M $34.3M -$43.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$3.1M -- -$37.1M --
Repurchase of Common Stock -- -- -$38M -$75M -$172.7M
Other Financing Activities -$113.4M -$94.5M -$23.3M -$35.6M -$51.1M
Cash From Financing -$95.2M -$65.4M -$48.5M -$120.8M -$198.3M
 
Beginning Cash (CF) $404.5M $518.9M $638.8M $1B $628M
Foreign Exchange Rate Adjustment -$1.2M -$1.9M -$6.6M -$7.2M $438K
Additions / Reductions -$28.1M -$12.8M $2.2M $177.7M -$7.7M
Ending Cash (CF) $375.3M $504.2M $634.4M $1.2B $620.8M
 
Levered Free Cash Flow $38.1M $90M $36.1M $240.3M $210.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$218.3M -$111.9M -$132.8M $51.6M $1B
Depreciation & Amoritzation $64.7M $80.8M $84.7M $93.7M $102.7M
Stock-Based Compensation $258.8M $374.2M $510.8M $601.8M $621.4M
Change in Accounts Receivable -$88M -$40.6M -$117M $58.6M $49.5M
Change in Inventories -- -- -- -- --
Cash From Operations $280.2M $480.9M $457.5M $845.9M $980.1M
 
Capital Expenditures $94.1M $62.2M $71.1M $94.3M $90.8M
Cash Acquisitions -$180.4M -$6.4M -- -- -$143.6M
Cash From Investing $129.4M -$176.5M -$152.9M -$66.1M -$213.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$449M -- -- --
Repurchase of Common Stock -- -- -$63M -$145.5M -$521.8M
Other Financing Activities -$288.5M -$482.1M -$130.5M -$91.9M -$178.1M
Cash From Financing -$233.7M -$177.2M -$156.6M -$226.6M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $175.9M $127.2M $148M $553.1M -$575.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $186.1M $418.7M $386.4M $751.5M $889.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$170.9M -$39.5M -$102.3M $46.7M $984.4M
Depreciation & Amoritzation $51.5M $61.2M $64M $71.4M $79.1M
Stock-Based Compensation $203.2M $290.5M $392.8M $455.8M $460.4M
Change in Accounts Receivable -$15.3M $18M $18.3M $152.9M $130.7M
Change in Inventories -- -- -- -- --
Cash From Operations $234.7M $418.7M $369.7M $708.8M $709.4M
 
Capital Expenditures $64.1M $43.9M $53.6M $70.3M $68.6M
Cash Acquisitions -$180.4M -$6.4M -- -- -$143.6M
Cash From Investing $100.1M -$157.7M -$147.7M -$22.6M -$280.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$64.8M -$16K -$37.1M --
Repurchase of Common Stock -- -- -$63M -$145.5M -$521.8M
Other Financing Activities -$247.3M -$323.1M -$67.1M -$74.6M -$132.1M
Cash From Financing -$202.4M -$320.7M -$82.6M -$211M -$607.3M
 
Beginning Cash (CF) $1.1B $1.6B $1.8B $2.7B $2.3B
Foreign Exchange Rate Adjustment $1.4M -$2.5M -$14.7M -$4.9M -$2.2M
Additions / Reductions $132.4M -$59.7M $139.4M $475.2M -$178.5M
Ending Cash (CF) $1.2B $1.5B $1.9B $3.2B $2.1B
 
Levered Free Cash Flow $170.6M $374.7M $316.1M $638.6M $640.7M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock