Financhill
Sell
49

TREE Quote, Financials, Valuation and Earnings

Last price:
$38.24
Seasonality move :
4.68%
Day range:
$36.59 - $37.95
52-week range:
$33.50 - $62.49
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.52x
P/B ratio:
4.93x
Volume:
159.7K
Avg. volume:
249.1K
1-year change:
-29.87%
Market cap:
$511.9M
Revenue:
$900.2M
EPS (TTM):
-$4.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $910M $1.1B $985M $672.5M $900.2M
Revenue Growth (YoY) -17.77% 20.72% -10.33% -31.73% 33.86%
 
Cost of Revenues $54.5M $57.3M $57.8M $38.8M $36.1M
Gross Profit $855.5M $1B $927.2M $633.7M $864.1M
Gross Profit Margin 94.01% 94.78% 94.14% 94.24% 95.99%
 
R&D Expenses $43.6M $52.9M $55.6M $47.2M $46.4M
Selling, General & Admin $746.5M $927.5M $854.6M $551.3M $744.7M
Other Inc / (Exp) -$4.3M $131.1M -$567K -$155.1M -$58.5M
Operating Expenses $857.4M $1B $955.6M $625.2M $815.2M
Operating Income -$1.9M $227K -$28.4M $8.5M $48.9M
 
Net Interest Expenses $36.3M $46.9M $26M -- $27.8M
EBT. Incl. Unusual Items -$42.5M $84.4M -$54.9M -$124.9M -$37.4M
Earnings of Discontinued Ops. -$25.7M -$4M -- -- --
Income Tax Expense -$20M $11.3M $133M -$2.5M $4.3M
Net Income to Company -$22.6M $73.1M -$188M -$122.4M -$41.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.3M $69.1M -$188M -$122.4M -$41.7M
 
Basic EPS (Cont. Ops) -$3.71 $5.24 -$14.69 -$9.46 -$3.14
Diluted EPS (Cont. Ops) -$3.71 $5.05 -$14.69 -$9.46 -$3.14
Weighted Average Basic Share $13M $13.2M $12.8M $12.9M $13.3M
Weighted Average Diluted Share $13M $13.7M $12.8M $12.9M $13.3M
 
EBITDA $61.1M $60.9M $17M $35.3M $73.1M
EBIT -$6.2M $227K -$28.4M $8.5M $48.9M
 
Revenue (Reported) $910M $1.1B $985M $672.5M $900.2M
Operating Income (Reported) -$1.9M $227K -$28.4M $8.5M $48.9M
Operating Income (Adjusted) -$6.2M $227K -$28.4M $8.5M $48.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $272.8M $283.2M $200.5M $167.8M $239.7M
Revenue Growth (YoY) -3.65% 3.82% -29.19% -16.33% 42.89%
 
Cost of Revenues $13.9M $15.6M $13.8M $8.5M $9.9M
Gross Profit $258.9M $267.6M $186.7M $159.2M $229.8M
Gross Profit Margin 94.91% 94.51% 93.14% 94.91% 95.87%
 
R&D Expenses $12.5M $14.1M $14.7M $11.9M $11.9M
Selling, General & Admin $232.5M $240.1M $173.8M $134M $203.4M
Other Inc / (Exp) $39.3M -$3.6M -$2.6M $975K -$14.6M
Operating Expenses $259.9M $267M $195.3M $152M $220.9M
Operating Income -$1.1M $660K -$8.5M $7.2M $8.9M
 
Net Interest Expenses $10.2M $7.5M -- $6.6M $9.1M
EBT. Incl. Unusual Items $28M -$10.4M $13.9M $1.6M -$14.8M
Earnings of Discontinued Ops. -$263K -- -- -- --
Income Tax Expense $8.6M $382K $395K $559K -$2.4M
Net Income to Company $19.3M -$10.8M $13.5M $1M -$12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19M -$10.8M $13.5M $1M -$12.4M
 
Basic EPS (Cont. Ops) $1.46 -$0.84 $1.05 $0.08 -$0.92
Diluted EPS (Cont. Ops) $1.35 -$0.84 $1.04 $0.08 -$0.92
Weighted Average Basic Share $13.1M $12.9M $12.8M $13.1M $13.4M
Weighted Average Diluted Share $14.1M $12.9M $12.9M $13.3M $13.4M
 
EBITDA $53.2M $9.8M -$1.7M $13.4M $14.5M
EBIT $38.2M -$2.9M -$8.5M $7.2M $8.9M
 
Revenue (Reported) $272.8M $283.2M $200.5M $167.8M $239.7M
Operating Income (Reported) -$1.1M $660K -$8.5M $7.2M $8.9M
Operating Income (Adjusted) $38.2M -$2.9M -$8.5M $7.2M $8.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $899.7M $1.1B $902.3M $639.8M $972.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.1M $59M $56M $33.5M $37.4M
Gross Profit $845.5M $1B $846.4M $606.2M $934.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.1M $54.4M $56.2M $44.4M $46.4M
Selling, General & Admin $751.3M $935.1M $788.3M $511.5M $814.1M
Other Inc / (Exp) $27.3M $88.2M $400K -$151.5M -$74.1M
Operating Expenses $861.7M $1B $883.9M $581.9M $884.1M
Operating Income -$16.1M $2M -$37.6M $24.3M $50.6M
 
Net Interest Expenses $41.7M $44.2M -- $10M $30.3M
EBT. Incl. Unusual Items -$30.5M $46M -$30.6M -$137.2M -$53.8M
Earnings of Discontinued Ops. -$21.4M -$3.8M -- -- --
Income Tax Expense -$8.3M $3M $133M -$2.4M $1.3M
Net Income to Company -$22.2M $43M -$163.7M -$134.8M -$55.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.6M $39.2M -$163.7M -$134.8M -$55.1M
 
Basic EPS (Cont. Ops) -$3.35 $2.95 -$12.83 -$10.38 -$4.12
Diluted EPS (Cont. Ops) -$3.46 $2.83 -$12.84 -$10.38 -$4.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $76.4M $17.5M $1.9M $50.4M $74.2M
EBIT $11.2M -$40.9M -$37.6M $24.3M $50.6M
 
Revenue (Reported) $899.7M $1.1B $902.3M $639.8M $972.2M
Operating Income (Reported) -$16.1M $2M -$37.6M $24.3M $50.6M
Operating Income (Adjusted) $11.2M -$40.9M -$37.6M $24.3M $50.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $272.8M $283.2M $200.5M $167.8M $239.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.9M $15.6M $13.8M $8.5M $9.9M
Gross Profit $258.9M $267.6M $186.7M $159.2M $229.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.5M $14.1M $14.7M $11.9M $11.9M
Selling, General & Admin $232.5M $240.1M $173.8M $134M $203.4M
Other Inc / (Exp) $39.3M -$3.6M -$2.6M $975K -$14.6M
Operating Expenses $259.9M $267M $195.3M $152M $220.9M
Operating Income -$1.1M $660K -$8.5M $7.2M $8.9M
 
Net Interest Expenses $10.2M $7.5M -- $6.6M $9.1M
EBT. Incl. Unusual Items $28M -$10.4M $13.9M $1.6M -$14.8M
Earnings of Discontinued Ops. -$263K -- -- -- --
Income Tax Expense $8.6M $382K $395K $559K -$2.4M
Net Income to Company $19.3M -$10.8M $13.5M $1M -$12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19M -$10.8M $13.5M $1M -$12.4M
 
Basic EPS (Cont. Ops) $1.46 -$0.84 $1.05 $0.08 -$0.92
Diluted EPS (Cont. Ops) $1.35 -$0.84 $1.04 $0.08 -$0.92
Weighted Average Basic Share $13.1M $12.9M $12.8M $13.1M $13.4M
Weighted Average Diluted Share $14.1M $12.9M $12.9M $13.3M $13.4M
 
EBITDA $53.2M $9.8M -$1.7M $13.4M $14.5M
EBIT $38.2M -$2.9M -$8.5M $7.2M $8.9M
 
Revenue (Reported) $272.8M $283.2M $200.5M $167.8M $239.7M
Operating Income (Reported) -$1.1M $660K -$8.5M $7.2M $8.9M
Operating Income (Adjusted) $38.2M -$2.9M -$8.5M $7.2M $8.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $169.9M $251.2M $298.8M $112.1M $106.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $89.8M $97.7M $83.1M $55M $97.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.9M $25.4M $26.3M $29.5M $34.1M
Total Current Assets $296.4M $374.4M $414M $196.5M $238.5M
 
Property Plant And Equipment $146.5M $149.8M $126.2M $107.7M $95.3M
Long-Term Investments $80M $158.1M $174.6M $60.1M $1.7M
Goodwill $420.1M $420.1M $420.1M $381.5M $381.5M
Other Intangibles $128.5M $85.8M $58.3M $50.6M $43.3M
Other Long-Term Assets $21.2M $23.5M $6.1M $6.3M $7.4M
Total Assets $1.2B $1.3B $1.2B $802.8M $767.7M
 
Accounts Payable $10.1M $1.7M $2M $2M $8.4M
Accrued Expenses $55.9M $61M $39.1M $29M $60.7M
Current Portion Of Long-Term Debt -- -- $2.5M $3.1M $124.9M
Current Portion Of Capital Lease Obligations $5.4M $8.6M $8.5M $7.4M $5.8M
Other Current Liabilities $18.2M $13.2M $11.7M $11.4M $9.5M
Total Current Liabilities $111.8M $274.4M $82.5M $75.6M $240.5M
 
Long-Term Debt $611.4M $478.2M $813.5M $525.6M $344.1M
Capital Leases -- -- -- -- --
Total Liabilities $824.2M $851.4M $991.4M $678.6M $658.9M
 
Common Stock $158K $161K $162K $164K $167K
Other Common Equity Adj -- -- -- -- --
Common Equity $364.8M $448M $207.9M $124.1M $108.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $364.8M $448M $207.9M $124.1M $108.8M
 
Total Liabilities and Equity $1.2B $1.3B $1.2B $802.8M $767.7M
Cash and Short Terms $169.9M $251.2M $298.8M $112.1M $106.6M
Total Debt $611.4M $644.2M $816M $528.7M $469.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $162.1M $196.7M $150.1M $230.7M $126.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $123.1M $114.3M $83.7M $63.3M $85.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $28.6M $27M $28.2M $31.6M $41.6M
Total Current Assets $322.4M $338.1M $262M $325.7M $254.5M
 
Property Plant And Equipment $153.2M $145.5M $123M $104.4M $92M
Long-Term Investments $121.3M $173.1M $174.6M $60.1M $1.7M
Goodwill $420.1M $420.1M $420.1M $381.5M $381.5M
Other Intangibles $117.2M $77.8M $56.3M $49.1M $42M
Other Long-Term Assets $21.4M $7M $6.3M $5.9M $5.4M
Total Assets $1.2B $1.3B $1B $926.7M $777.1M
 
Accounts Payable $7.2M $9.9M $4.5M $3.1M $6M
Accrued Expenses $69M $66.9M $50.2M $38.2M $71.8M
Current Portion Of Long-Term Debt -- $169.5M -- $14.9M $106M
Current Portion Of Capital Lease Obligations $5M $8.6M $8.9M $6.6M $5.9M
Other Current Liabilities $30.2M $11.8M $9.1M $9.7M $5.5M
Total Current Liabilities $130.5M $287.3M $91.8M $87.7M $212.5M
 
Long-Term Debt $619.5M $565M $625.4M $631.3M $387.7M
Capital Leases -- -- -- -- --
Total Liabilities $847.7M $948.6M $811.3M $795.2M $673.4M
 
Common Stock $158K $161K $163K $166K $169K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $395.4M $340.8M $231M $131.5M $103.7M
 
Total Liabilities and Equity $1.2B $1.3B $1B $926.7M $777.1M
Cash and Short Terms $162.1M $196.7M $150.1M $230.7M $126.4M
Total Debt $619.5M $734.5M $627.9M $646.2M $493.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.6M $73.1M -$188M -$122.4M -$41.7M
Depreciation & Amoritzation $67.3M $60.6M $45.4M $26.8M $24.2M
Stock-Based Compensation $53.7M $68.6M $59.6M $39.7M $28.6M
Change in Accounts Receivable $11.3M $391K $9.4M $27.6M -$42.9M
Change in Inventories -- -- -- -- --
Cash From Operations $38.6M $134.6M $43M $67.6M $62.3M
 
Capital Expenditures $42.1M $35.1M $11.4M $12.5M $11.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$122.1M $10.1M -$27.9M -$12.5M -$11.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $575M -- $250M -- $125M
Long-Term Debt Repaid -$308.9M -- -$170.9M -$239.3M -$171.3M
Repurchase of Common Stock -- -$40M -$43M -- --
Other Financing Activities -$35.8M -$8.9M -$135K -$1.6M -$8M
Cash From Financing $193.3M -$63.3M $32.5M -$242M -$56.5M
 
Beginning Cash (CF) $60.3M $170M $251.3M $299M $112.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109.7M $81.3M $47.6M -$186.9M -$5.5M
Ending Cash (CF) $170M $251.3M $299M $112.1M $106.6M
 
Levered Free Cash Flow -$3.6M $99.5M $31.5M $55M $51M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $9.8M -$8M -$115K $7.8M --
Depreciation & Amoritzation $15.8M $12M $6.7M $6.1M --
Stock-Based Compensation $18.3M $17.3M $10.2M $7.4M --
Change in Accounts Receivable $8.8M -$2.7M $6.8M -$44.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $54.1M $6.1M $15.1M -$4.9M --
 
Capital Expenditures $13M $2.9M $2.4M $2.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13M -$4.3M -$2.4M -$2.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $250M -- -- --
Long-Term Debt Repaid -- -$169.7M -$625K -$155.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1K -$126K -- --
Cash From Financing $30K $80.7M -$100K -$156.3M --
 
Beginning Cash (CF) $162.2M $196.8M $150.1M $230.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.1M $82.5M $12.6M -$164M --
Ending Cash (CF) $203.2M $279.2M $162.7M $66.8M --
 
Levered Free Cash Flow $41M $3.2M $12.7M -$7.7M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$22.2M $43M -$163.7M -$134.8M -$55.1M
Depreciation & Amoritzation $65.2M $58.4M $39.5M $26.1M $23.6M
Stock-Based Compensation $58.3M $67.2M $55.8M $36.2M $30.7M
Change in Accounts Receivable -$15.7M $16.8M $26.6M $19.6M -$25.6M
Change in Inventories -- -- -- -- --
Cash From Operations $18.9M $135.7M $46.1M $60.1M $56.3M
 
Capital Expenditures $48.5M $28M $10.4M $12.8M $11.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.7M $3.3M -$11.9M -$12.8M -$11.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $250M -- $50M
Long-Term Debt Repaid -- -- -$327.8M -$83M -$194.2M
Repurchase of Common Stock -- -$83M -- -- --
Other Financing Activities -$32.7M -$8.7M -$1.1M -$7.8M -$1.3M
Cash From Financing $141.7M -$104.4M -$80.9M $33.3M -$148.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.9M $34.6M -$46.7M $80.7M -$104.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$29.6M $107.7M $35.7M $47.3M $44.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $29.1M -$18.9M $13.3M $8.8M -$12.4M
Depreciation & Amoritzation $30.8M $24.7M $13.5M $12.2M $5.6M
Stock-Based Compensation $34.7M $32.4M $21.5M $15.2M $9.9M
Change in Accounts Receivable -$25.1M -$20.1M $6.6M -$52.5M $9.2M
Change in Inventories -- -- -- -- --
Cash From Operations $62.9M $16.1M $28.2M $765K -$210K
 
Capital Expenditures $23.6M $6.3M $4.9M $5.5M $3.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.8M -$22.8M -$4.9M -$5.5M -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $250M -- $125M $50M
Long-Term Debt Repaid -- -$169.7M -$157.5M -$156.1M -$23.5M
Repurchase of Common Stock -- -$43M -- -- --
Other Financing Activities -$199K -$3K -$1.1M -$7.2M -$500K
Cash From Financing -$5M $34.6M -$159.7M -$40.6M $23.4M
 
Beginning Cash (CF) $332.2M $448.1M $449.1M $342.8M $106.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.2M $27.9M -$136.3M -$45.3M $19.8M
Ending Cash (CF) $365.4M $476M $312.8M $297.5M $126.4M
 
Levered Free Cash Flow $39.3M $9.7M $23.4M -$4.7M -$3.6M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

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…

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
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock