Financhill
Sell
30

FIVN Quote, Financials, Valuation and Earnings

Last price:
$26.37
Seasonality move :
7.8%
Day range:
$24.84 - $25.46
52-week range:
$21.04 - $56.07
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.84x
P/B ratio:
2.89x
Volume:
1.4M
Avg. volume:
2.1M
1-year change:
-55.38%
Market cap:
$1.9B
Revenue:
$1B
EPS (TTM):
-$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $434.9M $609.6M $778.8M $910.5M $1B
Revenue Growth (YoY) 32.59% 40.17% 27.77% 16.9% 14.44%
 
Cost of Revenues $180.3M $271.1M $367.5M $432.7M $477.5M
Gross Profit $254.6M $338.5M $411.3M $477.8M $564.4M
Gross Profit Margin 58.55% 55.53% 52.82% 52.48% 54.17%
 
R&D Expenses $68.7M $106.9M $141.8M $156.6M $166.2M
Selling, General & Admin $198.2M $287.8M $357.1M $419.8M $449.5M
Other Inc / (Exp) -$3.9M -- -- -- $6.6M
Operating Expenses $266.9M $394.7M $498.9M $576.4M $615.7M
Operating Income -$12.3M -$56.3M -$87.6M -$98.6M -$51.3M
 
Net Interest Expenses $28.3M $8M $2.7M -- --
EBT. Incl. Unusual Items -$44.6M -$64.3M -$90.3M -$79.4M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -$11.3M $4.4M $2.3M $40K
Net Income to Company -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.1M -$53M -$94.7M -$81.8M -$12.8M
 
Basic EPS (Cont. Ops) -$0.66 -$0.79 -$1.35 -$1.13 -$0.17
Diluted EPS (Cont. Ops) -$0.66 -$0.79 -$1.35 -$1.13 -$0.17
Weighted Average Basic Share $64.2M $67.5M $69.9M $72M $74.5M
Weighted Average Diluted Share $64.2M $67.5M $69.9M $72M $74.5M
 
EBITDA $14.5M -$8.8M -$38.1M -$23.3M $55M
EBIT -$16.2M -$56.3M -$82.8M -$71.8M $2.1M
 
Revenue (Reported) $434.9M $609.6M $778.8M $910.5M $1B
Operating Income (Reported) -$12.3M -$56.3M -$87.6M -$98.6M -$51.3M
Operating Income (Adjusted) -$16.2M -$56.3M -$82.8M -$71.8M $2.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $137.9M $182.8M $218.4M $247M $279.7M
Revenue Growth (YoY) 45.01% 32.56% 19.51% 13.08% 13.24%
 
Cost of Revenues $59.8M $88.9M $104.8M $114.5M $126M
Gross Profit $78.1M $93.9M $113.7M $132.5M $153.7M
Gross Profit Margin 56.63% 51.38% 52.04% 53.63% 54.96%
 
R&D Expenses $22.1M $35.8M $38.1M $41.5M $41.1M
Selling, General & Admin $67M $88.9M $104.6M $111.7M $118.1M
Other Inc / (Exp) -- -- -- $6.6M --
Operating Expenses $89.2M $124.7M $142.7M $153.2M $159.2M
Operating Income -$11.1M -$30.8M -$29M -$20.7M -$5.4M
 
Net Interest Expenses $1.8M $1M -- -- --
EBT. Incl. Unusual Items -$12.8M -$31.9M -$26.7M -$6.1M $760K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$517K $2.3M $527K $989K $184K
Net Income to Company -$12.3M -$34.1M -$27.2M -$7.1M $576K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$34.1M -$27.2M -$7.1M $576K
 
Basic EPS (Cont. Ops) -$0.18 -$0.49 -$0.38 -$0.10 $0.01
Diluted EPS (Cont. Ops) -$0.18 -$0.49 -$0.38 -$0.10 $0.01
Weighted Average Basic Share $66.7M $69M $71.3M $73.5M $75.9M
Weighted Average Diluted Share $66.7M $69M $71.3M $73.5M $89.3M
 
EBITDA $241K -$16.8M -$10.6M $12M $24.4M
EBIT -$10.9M -$30M -$24.9M -$3.5M $4.9M
 
Revenue (Reported) $137.9M $182.8M $218.4M $247M $279.7M
Operating Income (Reported) -$11.1M -$30.8M -$29M -$20.7M -$5.4M
Operating Income (Adjusted) -$10.9M -$30M -$24.9M -$3.5M $4.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $477.7M $654.5M $814.5M $939.1M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $200.1M $300.2M $383.4M $442.5M $489M
Gross Profit $277.7M $354.3M $431.1M $496.6M $585.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $75.7M $120.6M $144.1M $160M $165.8M
Selling, General & Admin $220.4M $309.7M $372.8M $426.9M $455.9M
Other Inc / (Exp) -$3.1M -- -- $6.6M --
Operating Expenses $296.1M $430.3M $516.9M $586.9M $621.7M
Operating Income -$18.4M -$76M -$85.7M -$90.3M -$36M
 
Net Interest Expenses $28.5M $7.3M -- -- --
EBT. Incl. Unusual Items -$50.1M -$83.3M -$85.1M -$58.8M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M -$8.5M $2.7M $2.8M -$765K
Net Income to Company -$47M -$74.8M -$87.8M -$61.6M -$5.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47M -$74.8M -$87.8M -$61.6M -$5.1M
 
Basic EPS (Cont. Ops) -$0.71 -$1.09 -$1.24 -$0.85 -$0.07
Diluted EPS (Cont. Ops) -$0.71 -$1.09 -$1.24 -$0.85 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.3M -$25.5M -$31.9M -$682K $67.4M
EBIT -$23.3M -$75M -$77.7M -$50.4M $10.5M
 
Revenue (Reported) $477.7M $654.5M $814.5M $939.1M $1.1B
Operating Income (Reported) -$18.4M -$76M -$85.7M -$90.3M -$36M
Operating Income (Adjusted) -$23.3M -$75M -$77.7M -$50.4M $10.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $137.9M $182.8M $218.4M $247M $279.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.8M $88.9M $104.8M $114.5M $126M
Gross Profit $78.1M $93.9M $113.7M $132.5M $153.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.1M $35.8M $38.1M $41.5M $41.1M
Selling, General & Admin $67M $88.9M $104.6M $111.7M $118.1M
Other Inc / (Exp) -- -- -- $6.6M --
Operating Expenses $89.2M $124.7M $142.7M $153.2M $159.2M
Operating Income -$11.1M -$30.8M -$29M -$20.7M -$5.4M
 
Net Interest Expenses $1.8M $1M -- -- --
EBT. Incl. Unusual Items -$12.8M -$31.9M -$26.7M -$6.1M $760K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$517K $2.3M $527K $989K $184K
Net Income to Company -$12.3M -$34.1M -$27.2M -$7.1M $576K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$34.1M -$27.2M -$7.1M $576K
 
Basic EPS (Cont. Ops) -$0.18 -$0.49 -$0.38 -$0.10 $0.01
Diluted EPS (Cont. Ops) -$0.18 -$0.49 -$0.38 -$0.10 $0.01
Weighted Average Basic Share $66.7M $69M $71.3M $73.5M $75.9M
Weighted Average Diluted Share $66.7M $69M $71.3M $73.5M $89.3M
 
EBITDA $241K -$16.8M -$10.6M $12M $24.4M
EBIT -$10.9M -$30M -$24.9M -$3.5M $4.9M
 
Revenue (Reported) $137.9M $182.8M $218.4M $247M $279.7M
Operating Income (Reported) -$11.1M -$30.8M -$29M -$20.7M -$5.4M
Operating Income (Adjusted) -$10.9M -$30M -$24.9M -$3.5M $4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.4M $90.9M $180.5M $143.2M $362.5M
Short Term Investments $383.2M $379M $433.7M $587.1M $643.4M
Accounts Receivable, Net $42.4M $76M $77.6M $86.9M $99.6M
Inventory -- -- -- -- --
Prepaid Expenses $9.8M $21.3M $17.2M $22M $28M
Other Current Assets $5M $6.4M $9.2M $8.5M $15.6M
Total Current Assets $689.1M $617.2M $778.7M $924.1M $1.2B
 
Property Plant And Equipment $60.2M $126.5M $145.3M $152M $203M
Long-Term Investments $42.1M $147.4M $2.9M $2M $750K
Goodwill $165.4M $165.4M $165.4M $227.4M $365.4M
Other Intangibles $51.7M $39.9M $28.2M $38.3M $65.6M
Other Long-Term Assets $3.2M $5M $5.1M $10.4M $9M
Total Assets $1.1B $1.2B $1.2B $1.5B $2.1B
 
Accounts Payable $17.1M $20.5M $23.6M $24.4M $26.3M
Accrued Expenses $19M $46.1M $21.8M $22.4M $35.7M
Current Portion Of Long-Term Debt -- -- $169K -- $433.5M
Current Portion Of Capital Lease Obligations $4.5M $9.8M $10.6M $12.5M $19M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.6M $157.6M $150.8M $167.2M $641.7M
 
Long-Term Debt $643.3M $768.6M $738.4M $742.1M $731.9M
Capital Leases -- -- -- -- --
Total Liabilities $784.6M $981.8M $934.5M $956.5M $1.4B
 
Common Stock $67K $68K $71K $73K $76K
Other Common Equity Adj $335K -$287K -$2.7M $582K $636K
Common Equity $279.2M $211.1M $310M $538.1M $622.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $279.2M $211.1M $310M $538.1M $622.2M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.5B $2.1B
Cash and Short Terms $603.5M $469.9M $614.3M $730.3M $1B
Total Debt $643.3M $768.6M $738.5M $742.1M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $176.3M $100.2M $141.4M $240.2M $370.3M
Short Term Investments $467.1M $377.5M $488.4M $843.2M $671.4M
Accounts Receivable, Net $47.3M $66.5M $77.7M $93.5M $101.9M
Inventory -- -- -- -- --
Prepaid Expenses $11.4M $24.7M $22.1M $26.1M $33.6M
Other Current Assets $6.8M $5.1M $6.7M $8.8M $11.9M
Total Current Assets $738.4M $624.6M $800.4M $1.3B $1.3B
 
Property Plant And Equipment $103.3M $138M $146.4M $154M $204M
Long-Term Investments -- $120.7M $15.5M $2M $750K
Goodwill $165.4M $165.4M $165.4M $227.3M $366.7M
Other Intangibles $48.7M $37M $25.3M $35.7M $61.5M
Other Long-Term Assets $3.1M $4.7M $9.3M $11.2M $8.7M
Total Assets $1.1B $1.2B $1.3B $1.9B $2.1B
 
Accounts Payable $16.1M $32M $22.5M $25.7M $29.5M
Accrued Expenses $23.7M $48.4M $25.3M $22.8M $29.6M
Current Portion Of Long-Term Debt -- -- $169K -- $434M
Current Portion Of Capital Lease Obligations $5.6M $10.1M $11.7M $11.7M $20.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $113.7M $183.8M $160.2M $183.5M $638.9M
 
Long-Term Debt $782.2M $737.9M $739.3M $1.2B $732.7M
Capital Leases -- -- -- -- --
Total Liabilities $974.5M $974M $947M $1.4B $1.4B
 
Common Stock $67K $70K $72K $74K $76K
Other Common Equity Adj $379K -$3.4M -$961K -$303K $497K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $144.2M $214.4M $339.1M $483.6M $664.3M
 
Total Liabilities and Equity $1.1B $1.2B $1.3B $1.9B $2.1B
Cash and Short Terms $643.5M $477.7M $629.7M $1.1B $1B
Total Debt $782.2M $737.9M $739.5M $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$42.1M -$53M -$94.7M -$81.8M -$12.8M
Depreciation & Amoritzation $30.8M $47.4M $44.7M $48.5M $52.9M
Stock-Based Compensation $64.7M $108.8M $172.5M $206.3M $166.3M
Change in Accounts Receivable -$10M -$36M -$4.9M -$9.8M -$14.6M
Change in Inventories -- -- -- -- --
Cash From Operations $67.3M $29M $88.9M $128.8M $143.2M
 
Capital Expenditures $30.4M $42.2M $56.2M $40.8M $64.6M
Cash Acquisitions -$165.4M -- -$2M -$80.6M -$167.1M
Cash From Investing -$382.3M -$150.5M $31M -$259.6M -$266.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $728.8M -- -- -- $731.1M
Long-Term Debt Repaid -$204.1M -$25.3M -$34.1M -$1.2M -$308.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$90.4M -$5M -$18.1M $70.7M -$95.1M
Cash From Financing $457.4M -$7.5M -$30.2M $94.6M $342.7M
 
Beginning Cash (CF) $78M $220.4M $91.4M $181M $144.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142.4M -$129M $89.6M -$36.1M $219.3M
Ending Cash (CF) $220.4M $91.4M $181M $144.8M $364.2M
 
Levered Free Cash Flow $36.9M -$13.2M $32.7M $88.1M $78.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.3M -$34.1M -$27.2M -$7.1M $576K
Depreciation & Amoritzation $11.2M $13.2M $14.3M $15.5M $19.6M
Stock-Based Compensation $20.9M $39.4M $50.7M $44.7M $39.2M
Change in Accounts Receivable -$3.5M $5.6M -$908K -$6.1M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $13.8M $28.7M $33.4M $32.4M $48.4M
 
Capital Expenditures $8.2M $13M $11.7M $15.2M $13.5M
Cash Acquisitions -- -- -- $99K --
Cash From Investing -$51.7M $11.2M -$75.7M -$266.8M -$38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $731.1M --
Long-Term Debt Repaid -$8.3M -$31.9M -- -$305M -$2.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$95.1M --
Cash From Financing -$6.1M -$30.6M $3.1M $331.4M -$2.2M
 
Beginning Cash (CF) $220.4M $90.9M $181M $144.8M $364.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44M $9.3M -$39.1M $96.9M $8.1M
Ending Cash (CF) $176.3M $100.2M $141.8M $241.8M $372.3M
 
Levered Free Cash Flow $5.5M $15.8M $21.7M $17.2M $34.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$47M -$74.8M -$87.8M -$61.6M -$5.1M
Depreciation & Amoritzation $35.6M $49.5M $45.8M $49.7M $57M
Stock-Based Compensation $71.9M $127.3M $183.9M $200.2M $160.9M
Change in Accounts Receivable -$10.9M -$26.9M -$11.4M -$15M -$12.4M
Change in Inventories -- -- -- -- --
Cash From Operations $70.7M $44M $93.6M $127.8M $159.2M
 
Capital Expenditures $32.6M $47M $54.9M $44.2M $62.9M
Cash Acquisitions -$165.3M -- -$2M -$80.5M -$167.2M
Cash From Investing -$500.2M -$87.6M -$55.9M -$450.7M -$37.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $731.1M --
Long-Term Debt Repaid -$211.1M -$48.9M -$2.2M -$306.1M -$5.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$24.4M --
Cash From Financing $450M -$32M $3.5M $422.9M $9.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.5M -$75.7M $41.2M $99.9M $130.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $38.1M -$3M $38.6M $83.5M $96.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.3M -$34.1M -$27.2M -$7.1M $576K
Depreciation & Amoritzation $11.2M $13.2M $14.3M $15.5M $19.6M
Stock-Based Compensation $20.9M $39.4M $50.7M $44.7M $39.2M
Change in Accounts Receivable -$3.5M $5.6M -$908K -$6.1M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $13.8M $28.7M $33.4M $32.4M $48.4M
 
Capital Expenditures $8.2M $13M $11.7M $15.2M $13.5M
Cash Acquisitions -- -- -- $99K --
Cash From Investing -$51.7M $11.2M -$75.7M -$266.8M -$38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $731.1M --
Long-Term Debt Repaid -$8.3M -$31.9M -- -$305M -$2.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$95.1M --
Cash From Financing -$6.1M -$30.6M $3.1M $331.4M -$2.2M
 
Beginning Cash (CF) $220.4M $90.9M $181M $144.8M $364.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44M $9.3M -$39.1M $96.9M $8.1M
Ending Cash (CF) $176.3M $100.2M $141.8M $241.8M $372.3M
 
Levered Free Cash Flow $5.5M $15.8M $21.7M $17.2M $34.9M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock