Financhill
Buy
55

ABNB Quote, Financials, Valuation and Earnings

Last price:
$136.71
Seasonality move :
1.94%
Day range:
$135.42 - $137.15
52-week range:
$99.88 - $163.93
Dividend yield:
0%
P/E ratio:
34.52x
P/S ratio:
7.79x
P/B ratio:
10.63x
Volume:
3.3M
Avg. volume:
4.4M
1-year change:
-9.62%
Market cap:
$84.4B
Revenue:
$11.1B
EPS (TTM):
$3.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $6B $8.4B $9.9B $11.1B
Revenue Growth (YoY) -29.7% 77.37% 40.17% 18.07% 11.95%
 
Cost of Revenues $876M $1.2B $1.5B $1.7B $1.9B
Gross Profit $2.5B $4.8B $6.9B $8.2B $9.2B
Gross Profit Margin 74.07% 80.71% 82.15% 82.83% 83.08%
 
R&D Expenses $2.8B $1.4B $1.5B $1.7B $2.1B
Selling, General & Admin $2.3B $2B $2.5B $3.8B $3.3B
Other Inc / (Exp) -$1.1B -$417M -$88M -$137M -$40M
Operating Expenses $5.9B $4.3B $5B $6.7B $6.7B
Operating Income -$3.4B $542M $1.9B $1.5B $2.6B
 
Net Interest Expenses $144.6M $425M -- -- --
EBT. Incl. Unusual Items -$4.7B -$300M $2B $2.1B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$97.2M $52M $96M -$2.7B $683M
Net Income to Company -$4.6B -$352M $1.9B $4.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.6B -$352M $1.9B $4.8B $2.6B
 
Basic EPS (Cont. Ops) -$16.12 -$0.57 $2.97 $7.52 $4.19
Diluted EPS (Cont. Ops) -$16.12 -$0.57 $2.79 $7.24 $4.11
Weighted Average Basic Share $284.4M $616M $637M $637M $632M
Weighted Average Diluted Share $284.4M $616M $680M $662M $645M
 
EBITDA -$4.4B $276M $2B $1.6B $2.6B
EBIT -$4.5B $138M $1.9B $1.5B $2.6B
 
Revenue (Reported) $3.4B $6B $8.4B $9.9B $11.1B
Operating Income (Reported) -$3.4B $542M $1.9B $1.5B $2.6B
Operating Income (Adjusted) -$4.5B $138M $1.9B $1.5B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $886.9M $1.5B $1.8B $2.1B $2.3B
Revenue Growth (YoY) 5.36% 70.14% 20.48% 17.82% 6.07%
 
Cost of Revenues $254.5M $363M $428M $480M $506M
Gross Profit $632.4M $1.1B $1.4B $1.7B $1.8B
Gross Profit Margin 71.3% 75.94% 76.46% 77.59% 77.73%
 
R&D Expenses $363.1M $363M $420M $475M $568M
Selling, General & Admin $418.9M $555M $693M $801M $857M
Other Inc / (Exp) -$412.1M -$2M -$11M -$10M -$38M
Operating Expenses $967.4M $1.2B $1.4B $1.6B $1.7B
Operating Income -$335M -$5M -$5M $101M $38M
 
Net Interest Expenses $418.9M $1M -- -- --
EBT. Incl. Unusual Items -$1.2B -$8M $130M $293M $173M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $11M $13M $29M $19M
Net Income to Company -$1.2B -$19M $117M $264M $154M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2B -$19M $117M $264M $154M
 
Basic EPS (Cont. Ops) -$1.95 -$0.03 $0.18 $0.41 $0.25
Diluted EPS (Cont. Ops) -$1.95 -$0.03 $0.18 $0.41 $0.24
Weighted Average Basic Share $601M $635M $634M $638M $621M
Weighted Average Diluted Share $601M $635M $670M $654M $632M
 
EBITDA -$705.7M $27M $6M $115M $63M
EBIT -$744M -$2M -$5M $101M $38M
 
Revenue (Reported) $886.9M $1.5B $1.8B $2.1B $2.3B
Operating Income (Reported) -$335M -$5M -$5M $101M $38M
Operating Income (Adjusted) -$744M -$2M -$5M $101M $38M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4B $6.6B $8.7B $10.2B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $852.8M $1.3B $1.6B $1.8B $1.9B
Gross Profit $2.6B $5.3B $7.1B $8.5B $9.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.9B $1.4B $1.6B $1.8B $2.1B
Selling, General & Admin $2.3B $2.2B $2.6B $3.9B $3.4B
Other Inc / (Exp) -$1.5B -$6.9M -$97M -$136M -$68M
Operating Expenses $6B $4.5B $5.3B $6.9B $6.8B
Operating Income -$3.4B $872M $1.9B $1.6B $2.5B
 
Net Interest Expenses $578.6M $7.1M -- -- --
EBT. Incl. Unusual Items -$5.5B $857.9M $2.1B $2.3B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$74.4M $56.7M $98M -$2.7B $673M
Net Income to Company -$5.4B $801.2M $2B $4.9B $2.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.4B $801.2M $2B $4.9B $2.5B
 
Basic EPS (Cont. Ops) -$13.90 $1.29 $3.17 $7.71 $4.03
Diluted EPS (Cont. Ops) -$13.90 $1.16 $3.01 $7.47 $3.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.8B $1B $2B $1.7B $2.6B
EBIT -$4.9B $880M $1.9B $1.6B $2.5B
 
Revenue (Reported) $3.4B $6.6B $8.7B $10.2B $11.2B
Operating Income (Reported) -$3.4B $872M $1.9B $1.6B $2.5B
Operating Income (Adjusted) -$4.9B $880M $1.9B $1.6B $2.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $886.9M $1.5B $1.8B $2.1B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $254.5M $363M $428M $480M $506M
Gross Profit $632.4M $1.1B $1.4B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $363.1M $363M $420M $475M $568M
Selling, General & Admin $418.9M $555M $693M $801M $857M
Other Inc / (Exp) -$412.1M -$2M -$11M -$10M -$38M
Operating Expenses $967.4M $1.2B $1.4B $1.6B $1.7B
Operating Income -$335M -$5M -$5M $101M $38M
 
Net Interest Expenses $418.9M $1M -- -- --
EBT. Incl. Unusual Items -$1.2B -$8M $130M $293M $173M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $11M $13M $29M $19M
Net Income to Company -$1.2B -$19M $117M $264M $154M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2B -$19M $117M $264M $154M
 
Basic EPS (Cont. Ops) -$1.95 -$0.03 $0.18 $0.41 $0.25
Diluted EPS (Cont. Ops) -$1.95 -$0.03 $0.18 $0.41 $0.24
Weighted Average Basic Share $601M $635M $634M $638M $621M
Weighted Average Diluted Share $601M $635M $670M $654M $632M
 
EBITDA -$705.7M $27M $6M $115M $63M
EBIT -$744M -$2M -$5M $101M $38M
 
Revenue (Reported) $886.9M $1.5B $1.8B $2.1B $2.3B
Operating Income (Reported) -$335M -$5M -$5M $101M $38M
Operating Income (Adjusted) -$744M -$2M -$5M $101M $38M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5B $6.1B $7.4B $6.9B $6.9B
Short Term Investments $910.7M $2.3B $2.2B $3.2B $3.7B
Accounts Receivable, Net -- -- $200M $205M $147M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $310M $349M $256M $364M $491M
Total Current Assets $8.9B $12.4B $14.9B $16.5B $17.2B
 
Property Plant And Equipment $654.3M $429M $259M $279M $291M
Long-Term Investments -- -- -- -- --
Goodwill $655.8M $653M $650M $752M $750M
Other Intangibles $75.9M $52M $34M $40M $27M
Other Long-Term Assets $189.2M $188M $218M $184M $272M
Total Assets $10.5B $13.7B $16B $20.6B $21B
 
Accounts Payable $79.9M $118M $137M $141M $142M
Accrued Expenses $346.8M $552M $813M $897M $856M
Current Portion Of Long-Term Debt $26.8M -- -- -- --
Current Portion Of Capital Lease Obligations $56.6M $63M $59M $61M $63M
Other Current Liabilities $1.7B -- -- -- --
Total Current Liabilities $5.1B $6.4B $8B $10B $10.2B
 
Long-Term Debt $1.8B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $8.9B $10.5B $12.5B $12.5B
 
Common Stock $60K -- -- -- --
Other Common Equity Adj $2.6M -$7M -$32M -$49M $35M
Common Equity $2.9B $4.8B $5.6B $8.2B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $4.8B $5.6B $8.2B $8.4B
 
Total Liabilities and Equity $10.5B $13.7B $16B $20.6B $21B
Cash and Short Terms $6.4B $8.3B $9.6B $10.1B $10.6B
Total Debt $1.8B $2B $2B $2B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.5B $6.9B $8.2B $7.8B $7.6B
Short Term Investments $2.1B $2.4B $2.4B $3.3B $3.9B
Accounts Receivable, Net -- -- -- -- $174M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $322.5M $319.7M $515M $563M $454M
Total Current Assets $10.9B $15.8B $18.9B $20.4B $21.3B
 
Property Plant And Equipment $512M $405.8M $260M $282M $277M
Long-Term Investments -- -- -- -- --
Goodwill $654M $651.9M -- -- --
Other Intangibles $69.3M $46.7M -- -- --
Other Long-Term Assets $177.1M $202.6M $207M $190M $250M
Total Assets $12.3B $17.1B $20B $24.5B $25.1B
 
Accounts Payable $116.7M $128.2M $161M $184M $186M
Accrued Expenses $421.3M $615.4M $745M $922M $891M
Current Portion Of Long-Term Debt -- -- -- -- $2B
Current Portion Of Capital Lease Obligations $54.9M $63.5M $48M $61M $61M
Other Current Liabilities $1.1B $1.8B -- -- --
Total Current Liabilities $6.6B $9.8B $12.2B $14.1B $16.7B
 
Long-Term Debt $2B $2B $2B $2B --
Capital Leases -- -- -- -- --
Total Liabilities $9.2B $12.3B $14.7B $16.6B $17.1B
 
Common Stock $61K $64K -- -- --
Other Common Equity Adj -$2.2M -$12.4M -$30M -$9M -$21M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $4.7B $5.3B $7.9B $7.9B
 
Total Liabilities and Equity $12.3B $17.1B $20B $24.5B $25.1B
Cash and Short Terms $6.6B $9.3B $10.6B $11.1B $11.5B
Total Debt $2B $2B $2B $2B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.6B -$352M $1.9B $4.8B $2.6B
Depreciation & Amoritzation $125.9M $138M $81M $44M $65M
Stock-Based Compensation $3B $899M $930M $1.1B $1.4B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$629.7M $2.3B $3.4B $3.9B $4.5B
 
Capital Expenditures $37.4M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $79.6M -$1.4B -$28M -$1B -$616M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B $2B -- -- --
Long-Term Debt Repaid -$5M -$2.2B -- -- --
Repurchase of Common Stock -- -- -$1.5B -$2.3B -$3.4B
Other Financing Activities -$2.6B $1.3B $723M -$288M -$310M
Cash From Financing $2.9B $1.3B -$689M -$2.4B -$3.6B
 
Beginning Cash (CF) $5.1B $7.7B $9.7B $12.1B $12.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B $2.3B $2.7B $412M $330M
Ending Cash (CF) $7.7B $9.7B $12.1B $12.7B $12.8B
 
Levered Free Cash Flow -$667.1M $2.3B $3.4B $3.9B $4.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.2B -$19M $117M $264M $154M
Depreciation & Amoritzation $38.3M $29M $11M $14M $25M
Stock-Based Compensation $229.5M $195M $240M $295M $358M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $606.4M $1.2B $1.6B $1.9B $1.8B
 
Capital Expenditures $7.7M $6M -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$197M -$183M -$84M -$151M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.2B -- -- -- --
Repurchase of Common Stock -- -- -$493M -$750M -$807M
Other Financing Activities $1.6B $2.2B $2.8B $2.8B $2.9B
Cash From Financing $1.5B $2.2B $2.3B $2.1B $2.1B
 
Beginning Cash (CF) $7.7B $9.7B $12.1B $12.7B $12.8B
Foreign Exchange Rate Adjustment -$72.3M $3M $79M -$111M $207M
Additions / Reductions $889.6M $3.2B $3.7B $4B $3.8B
Ending Cash (CF) $8.5B $12.9B $15.9B $16.5B $16.8B
 
Levered Free Cash Flow $598.7M $1.2B $1.6B $1.9B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5.4B $801.2M $2B $4.9B $2.5B
Depreciation & Amoritzation $130.3M $128.7M $63M $47M $76M
Stock-Based Compensation $3.2B $864.5M $975M $1.2B $1.5B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $546.5M $2.9B $3.8B $4.2B $4.4B
 
Capital Expenditures $29.4M -$1.7M -$6M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$376.7M -$14M -$943M -$683M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.9B -- -- -- --
Long-Term Debt Repaid -$2.2B -- -- -- --
Repurchase of Common Stock -- -- -$2B -$2.5B -$3.5B
Other Financing Activities -$673.1M $1.9B $1.3B -$212M -$226M
Cash From Financing $4.7B $2.1B -$607M -$2.6B -$3.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2B $4.6B $3.2B $695M $140M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $517.1M $2.9B $3.8B $4.2B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.2B -$19M $117M $264M $154M
Depreciation & Amoritzation $38.3M $29M $11M $14M $25M
Stock-Based Compensation $229.5M $195M $240M $295M $358M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $606.4M $1.2B $1.6B $1.9B $1.8B
 
Capital Expenditures $7.7M $6M -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$197M -$183M -$84M -$151M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.2B -- -- -- --
Repurchase of Common Stock -- -- -$493M -$750M -$807M
Other Financing Activities $1.6B $2.2B $2.8B $2.8B $2.9B
Cash From Financing $1.5B $2.2B $2.3B $2.1B $2.1B
 
Beginning Cash (CF) $7.7B $9.7B $12.1B $12.7B $12.8B
Foreign Exchange Rate Adjustment -$72.3M $3M $79M -$111M $207M
Additions / Reductions $889.6M $3.2B $3.7B $4B $3.8B
Ending Cash (CF) $8.5B $12.9B $15.9B $16.5B $16.8B
 
Levered Free Cash Flow $598.7M $1.2B $1.6B $1.9B $1.8B

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

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 21.96% over the past day.

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is up 28.58% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 14.38% over the past day.

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

Show me the best stock