Financhill
Buy
52

X Quote, Financials, Valuation and Earnings

Last price:
$31.99
Seasonality move :
4.71%
Day range:
$29.75 - $31.78
52-week range:
$26.92 - $48.95
Dividend yield:
0.64%
P/E ratio:
20.64x
P/S ratio:
0.49x
P/B ratio:
0.61x
Volume:
4.9M
Avg. volume:
6.3M
1-year change:
-34.61%
Market cap:
$7.1B
Revenue:
$18.1B
EPS (TTM):
$1.52
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.9B $9.7B $20.3B $21.1B $18.1B
Revenue Growth (YoY) -8.75% -24.7% 108.14% 3.9% -14.3%
 
Cost of Revenues $12.1B $9.6B $14.5B $16.8B $15.8B
Gross Profit $855M $186M $5.7B $4.3B $2.3B
Gross Profit Margin 6.61% 1.91% 28.32% 20.36% 12.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $289M $277M $426M $422M $501M
Other Inc / (Exp) -$269M -$298M $122M $273M $152M
Operating Expenses $890M $923M $1.2B $1.2B $1.4B
Operating Income -$35M -$737M $4.6B $3.1B $849M
 
Net Interest Expenses $148M $272M $338M $136M --
EBT. Incl. Unusual Items -$452M -$1.3B $4.3B $3.3B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $178M -$142M $170M $735M $152M
Net Income to Company -$630M -$1.2B $4.2B $2.5B $895M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$630M -$1.2B $4.2B $2.5B $895M
 
Basic EPS (Cont. Ops) -$3.67 -$5.92 $15.77 $10.22 $3.98
Diluted EPS (Cont. Ops) -$3.67 -$5.92 $14.88 $9.16 $3.56
Weighted Average Basic Share $171.4M $196.7M $264.7M $247M $224.8M
Weighted Average Diluted Share $171.4M $196.7M $280.4M $277M $255.4M
 
EBITDA $306M -$384M $5.4B $4.2B $2B
EBIT -$310M -$1B $4.7B $3.4B $1.1B
 
Revenue (Reported) $12.9B $9.7B $20.3B $21.1B $18.1B
Operating Income (Reported) -$35M -$737M $4.6B $3.1B $849M
Operating Income (Adjusted) -$310M -$1B $4.7B $3.4B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $6B $5.2B $4.4B $3.9B
Revenue Growth (YoY) -23.75% 154.87% -12.76% -14.84% -13.05%
 
Cost of Revenues $2.3B $3.9B $4.4B $3.8B $3.4B
Gross Profit $45M $2.1B $844M $593M $405M
Gross Profit Margin 1.92% 34.93% 16.22% 13.38% 10.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65M $108M $95M $118M $104M
Other Inc / (Exp) -$23M $567M $108M $81M $54M
Operating Expenses $227M $297M $278M $349M $369M
Operating Income -$182M $1.8B $566M $244M $36M
 
Net Interest Expenses $53M $91M $30M -- --
EBT. Incl. Unusual Items -$258M $2.3B $644M $341M $109M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24M $260M $154M $42M -$10M
Net Income to Company -$234M $2B $490M $299M $119M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$234M $2B $490M $299M $119M
 
Basic EPS (Cont. Ops) -$1.06 $7.41 $2.07 $1.34 $0.53
Diluted EPS (Cont. Ops) -$1.06 $6.97 $1.85 $1.20 $0.48
Weighted Average Basic Share $220.4M $270.2M $237.1M $223.1M $225.1M
Weighted Average Diluted Share $220.4M $287.5M $266.3M $253.1M $254.1M
 
EBITDA -$12M $2.5B $880M $587M $349M
EBIT -$174M $2.3B $682M $357M $114M
 
Revenue (Reported) $2.3B $6B $5.2B $4.4B $3.9B
Operating Income (Reported) -$182M $1.8B $566M $244M $36M
Operating Income (Adjusted) -$174M $2.3B $682M $357M $114M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10B $17.2B $22.3B $18.2B $16.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10B $13B $16.7B $15.9B $14.6B
Gross Profit $48M $4.2B $5.6B $2.4B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $265M $394M $434M $418M $509M
Other Inc / (Exp) -$627M $599M -$180M $315M $104M
Operating Expenses $898M $1.1B $1.2B $1.3B $1.5B
Operating Income -$850M $3.1B $4.4B $1.1B $207M
 
Net Interest Expenses $232M $393M $185M -- --
EBT. Incl. Unusual Items -$1.7B $3.3B $4B $1.4B $392M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173M $130M $630M $288M -$1M
Net Income to Company -$1.9B $3.2B $3.4B $1.1B $393M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9B $3.2B $3.4B $1.1B $393M
 
Basic EPS (Cont. Ops) -$10.72 $11.74 $13.21 $5.08 $1.75
Diluted EPS (Cont. Ops) -$10.72 $11.07 $12.04 $4.55 $1.52
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$823M $4.4B $5B $2.4B $1.3B
EBIT -$1.5B $3.6B $4.2B $1.5B $410M
 
Revenue (Reported) $10B $17.2B $22.3B $18.2B $16.3B
Operating Income (Reported) -$850M $3.1B $4.4B $1.1B $207M
Operating Income (Adjusted) -$1.5B $3.6B $4.2B $1.5B $410M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.2B $14.7B $16.7B $13.9B $12.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2B $10.6B $12.8B $12B $10.7B
Gross Profit $5M $4B $3.9B $2B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $199M $316M $324M $320M $328M
Other Inc / (Exp) -$416M $481M $179M $212M $164M
Operating Expenses $685M $885M $895M $978M $1.1B
Operating Income -$680M $3.1B $3B $979M $337M
 
Net Interest Expenses $166M $287M $134M $3M --
EBT. Incl. Unusual Items -$1.3B $3.3B $3B $1.2B $557M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$48M $224M $684M $237M $84M
Net Income to Company -$1.2B $3.1B $2.4B $975M $473M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2B $3.1B $2.4B $975M $473M
 
Basic EPS (Cont. Ops) -$6.72 $11.52 $9.24 $4.33 $2.11
Diluted EPS (Cont. Ops) -$6.72 $10.85 $8.29 $3.87 $1.88
Weighted Average Basic Share $566M $789.4M $755.8M $676M $674.1M
Weighted Average Diluted Share $566M $835.8M $846.2M $764.7M $762.9M
 
EBITDA -$583M $4.2B $3.8B $2B $1.2B
EBIT -$1.1B $3.6B $3.2B $1.3B $566M
 
Revenue (Reported) $7.2B $14.7B $16.7B $13.9B $12.1B
Operating Income (Reported) -$680M $3.1B $3B $979M $337M
Operating Income (Adjusted) -$1.1B $3.6B $3.2B $1.3B $566M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $749M $2B $2.5B $3.5B $2.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $994M $2.1B $1.5B $1.4B
Inventory $1.8B $1.4B $2.2B $2.4B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $102M $51M $331M $368M $319M
Total Current Assets $3.8B $4.4B $7.2B $7.9B $6.9B
 
Property Plant And Equipment $5.7B $5.7B $7.4B $8.6B $10.5B
Long-Term Investments $1.3B $1.1B $660M $818M $742M
Goodwill -- $4M $920M $920M $920M
Other Intangibles $150M $129M $519M $403M $361M
Other Long-Term Assets $486M $640M $1.1B $706M $870M
Total Assets $11.6B $12.1B $17.8B $19.5B $20.5B
 
Accounts Payable $2B $1.8B $2.8B $2.9B $2.9B
Accrued Expenses $381M $367M $493M $560M $512M
Current Portion Of Long-Term Debt $14M $192M $28M $63M $142M
Current Portion Of Capital Lease Obligations $60M $59M $58M $49M $44M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $2.7B $3.9B $4B $3.9B
 
Long-Term Debt $3.6B $4.7B $3.9B $3.9B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $7.5B $8.2B $8.7B $9.1B $9.3B
 
Common Stock $179M $229M $280M $283M $286M
Other Common Equity Adj -$478M -$47M $331M -$85M $46M
Common Equity $4.1B $3.8B $9B $10.2B $11B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $93M $93M $93M $93M
Total Equity $4.1B $3.9B $9.1B $10.3B $11.1B
 
Total Liabilities and Equity $11.6B $12.1B $17.8B $19.5B $20.5B
Cash and Short Terms $749M $2B $2.5B $3.5B $2.9B
Total Debt $3.6B $4.9B $3.9B $4B $4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $2B $3.4B $3.2B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $2.4B $2B $1.4B $1.5B
Inventory $1.4B $2.1B $2.8B $2.3B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $51M $266M $294M $328M $305M
Total Current Assets $4.2B $6.8B $8.5B $7.4B $5.8B
 
Property Plant And Equipment $5.7B $7.6B $8.1B $10B $11.7B
Long-Term Investments $1.3B $628M $832M $863M $830M
Goodwill -- $909M $920M $920M $920M
Other Intangibles $131M $527M $488M $447M $421M
Other Long-Term Assets $394M $846M $1.1B $743M $945M
Total Assets $11.7B $17.3B $20B $20.4B $20.6B
 
Accounts Payable $1.5B $2.9B $3.1B $2.8B $2.5B
Accrued Expenses $386M $594M $527M $550M $376M
Current Portion Of Long-Term Debt $262M $61M $59M $98M $163M
Current Portion Of Capital Lease Obligations $60M $60M $51M $45M $38M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5B $4B $4.2B $3.8B $3.5B
 
Long-Term Debt $4.6B $4.3B $3.9B $4.1B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $8.2B $9.3B $9.4B $9.3B $9B
 
Common Stock $229M $279M $282M $285M $288M
Other Common Equity Adj -$332M $156M $163M -$85M $127M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $55M $92M $93M $93M $93M
Total Equity $3.5B $8B $10.5B $11.1B $11.7B
 
Total Liabilities and Equity $11.7B $17.3B $20B $20.4B $20.6B
Cash and Short Terms $1.7B $2B $3.4B $3.2B $1.8B
Total Debt $4.9B $4.3B $3.9B $4.2B $4.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$630M -$1.2B $4.2B $2.5B $895M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $453M $98M -$955M $370M $103M
Change in Inventories $296M $506M -$677M -$222M $257M
Cash From Operations $682M $138M $4.1B $3.5B $2.1B
 
Capital Expenditures $1.3B $725M $863M $1.8B $2.6B
Cash Acquisitions -$710M -$1M $2M $12M --
Cash From Investing -$2B -$563M -$840M -$1.7B -$2.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6B $2.8B $914M $343M $241M
Long-Term Debt Repaid -$255M -$1.7B -$4.3B -$382M -$89M
Repurchase of Common Stock -$88M -- -$150M -$849M -$175M
Other Financing Activities -$42M -$9M -$27M $20M -$75M
Cash From Financing $1.2B $1.6B -$2.7B -$868M -$98M
 
Beginning Cash (CF) $1B $939M $2.1B $2.6B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$99M $1.2B $503M $958M -$566M
Ending Cash (CF) $939M $2.1B $2.6B $3.5B $3B
 
Levered Free Cash Flow -$570M -$587M $3.2B $1.7B -$476M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$234M $2B $490M $299M $119M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$152M -$406M $579M $331M $108M
Change in Inventories $251M -$196M $188M $219M $7M
Cash From Operations $213M $1.5B $1.1B $817M $265M
 
Capital Expenditures $136M $176M $478M $586M $511M
Cash Acquisitions -- $627M -- -- --
Cash From Investing -$134M $449M -$463M -$585M -$509M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $247M $37M $287M $3M --
Long-Term Debt Repaid -$991M -$1.3B -$302M -$49M -$13M
Repurchase of Common Stock -- -- -$177M -$25M --
Other Financing Activities -$3M -$1M -$12M -$8M -$15M
Cash From Financing -$732M -$1.3B -$204M -$79M -$28M
 
Beginning Cash (CF) $2.4B $1.5B $3.1B $3.1B $2.1B
Foreign Exchange Rate Adjustment $11M -$6M -$19M -$11M $14M
Additions / Reductions -$653M $686M $407M $153M -$272M
Ending Cash (CF) $1.8B $2.2B $3.5B $3.3B $1.8B
 
Levered Free Cash Flow $77M $1.3B $596M $231M -$246M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.9B $3.2B $3.4B $1.1B $393M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $226M -$1.2B $290M $505M -$44M
Change in Inventories $795M -$528M -$835M $527M $301M
Cash From Operations $137M $2.9B $4.2B $2.5B $1.1B
 
Capital Expenditures $865M $594M $1.5B $2.6B $2.4B
Cash Acquisitions -$705M -$4M -- -- --
Cash From Investing -$1.6B -$412M -$1.5B -$2.5B -$2.4B
 
Dividends Paid (Ex Special Dividend) $26M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.2B $945M $293M -- --
Long-Term Debt Repaid -$1.9B -$3.9B -$839M -$76M -$66M
Repurchase of Common Stock -- -- -$849M -$325M --
Other Financing Activities -$42M -$14M $16M -$61M -$83M
Cash From Financing $2.7B -$2.1B -$1.4B -$169M -$149M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $367M $1.4B -$252M -$1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$728M $2.3B $2.7B -$104M -$1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.2B $3.1B $2.4B $975M $473M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$18M -$1.3B -$36M $99M -$48M
Change in Inventories $495M -$539M -$697M $52M $96M
Cash From Operations -$149M $2.6B $2.8B $1.7B $711M
 
Capital Expenditures $591M $460M $1.1B $1.9B $1.8B
Cash Acquisitions $5M $2M -- -- --
Cash From Investing -$587M -$436M -$1.1B -$1.9B -$1.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B $912M $291M $241M --
Long-Term Debt Repaid -$1.6B -$3.8B -$375M -$69M -$46M
Repurchase of Common Stock -- -- -$699M -$175M --
Other Financing Activities -$7M -$12M $31M -$50M -$58M
Cash From Financing $1.6B -$2.1B -$752M -$53M -$104M
 
Beginning Cash (CF) $4.9B $4.5B $8.6B $9.5B $7.3B
Foreign Exchange Rate Adjustment $10M -$15M -$46M -$3M $4M
Additions / Reductions $838M $49M $933M -$277M -$1.2B
Ending Cash (CF) $5.7B $4.5B $9.5B $9.2B $6.2B
 
Levered Free Cash Flow -$740M $2.1B $1.6B -$228M -$1.1B

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock