Financhill
Buy
66

TRIP Quote, Financials, Valuation and Earnings

Last price:
$17.63
Seasonality move :
-5.47%
Day range:
$17.59 - $18.50
52-week range:
$10.43 - $18.66
Dividend yield:
0%
P/E ratio:
49.30x
P/S ratio:
1.43x
P/B ratio:
3.35x
Volume:
3.7M
Avg. volume:
4.8M
1-year change:
-2.22%
Market cap:
$2.2B
Revenue:
$1.8B
EPS (TTM):
$0.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $604M $902M $1.5B $1.8B $1.8B
Revenue Growth (YoY) -61.28% 49.34% 65.41% 19.84% 2.63%
 
Cost of Revenues $55M $74M $78M $119M $131M
Gross Profit $549M $828M $1.4B $1.7B $1.7B
Gross Profit Margin 90.89% 91.8% 94.77% 93.35% 92.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $489M $636M $1.2B $1.4B $1.4B
Other Inc / (Exp) -$52M -$10M -$5M -$26M -$28M
Operating Expenses $834M $959M $1.3B $1.5B $1.6B
Operating Income -$285M -$131M $101M $148M $113M
 
Net Interest Expenses $32M $44M $29M -- --
EBT. Incl. Unusual Items -$369M -$185M $67M $125M $87M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$80M -$37M $47M $115M $82M
Net Income to Company -$289M -$148M $20M $10M $5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$289M -$148M $20M $10M $5M
 
Basic EPS (Cont. Ops) -$2.14 -$1.08 $0.14 $0.07 $0.04
Diluted EPS (Cont. Ops) -$2.14 -$1.08 $0.14 $0.07 $0.04
Weighted Average Basic Share $135M $137M $140M $139M $139M
Weighted Average Diluted Share $135M $137M $146M $145M $145M
 
EBITDA -$209M -$29M $208M $256M $218M
EBIT -$334M -$140M $111M $169M $133M
 
Revenue (Reported) $604M $902M $1.5B $1.8B $1.8B
Operating Income (Reported) -$285M -$131M $101M $148M $113M
Operating Income (Adjusted) -$334M -$140M $111M $169M $133M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $123M $262M $371M $395M $398M
Revenue Growth (YoY) -55.76% 113.01% 41.6% 6.47% 0.76%
 
Cost of Revenues $12M $22M $29M $25M $27M
Gross Profit $111M $240M $342M $370M $371M
Gross Profit Margin 90.24% 91.6% 92.18% 93.67% 93.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111M $181M $267M $340M $333M
Other Inc / (Exp) -- -$2M -$1M -$4M -$13M
Operating Expenses $195M $260M $356M $383.7M $376.3M
Operating Income -$84M -$20M -$14M -$13.7M -$5.3M
 
Net Interest Expenses $12M $11M -- -- $2M
EBT. Incl. Unusual Items -$96M -$33M -$15M -$16M -$20M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16M $1M $58M $43M -$9M
Net Income to Company -$80M -$34M -$73M -$59M -$11M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80M -$34M -$73M -$59M -$11M
 
Basic EPS (Cont. Ops) -$0.59 -$0.24 -$0.52 -$0.43 -$0.08
Diluted EPS (Cont. Ops) -$0.59 -$0.24 -$0.52 -$0.43 -$0.08
Weighted Average Basic Share $136M $139.1M $141M $138.4M $141M
Weighted Average Diluted Share $136M $139.1M $141M $138.4M $141M
 
EBITDA -$55M $4M $17M $17M $13.3M
EBIT -$84M -$21M -$4M -$5M -$8M
 
Revenue (Reported) $123M $262M $371M $395M $398M
Operating Income (Reported) -$84M -$20M -$14M -$13.7M -$5.3M
Operating Income (Adjusted) -$84M -$21M -$4M -$5M -$8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $449M $1B $1.6B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48M $84M $85M $115M $123M
Gross Profit $401M $957M $1.5B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $424M $707M $1.2B $1.4B $1.4B
Other Inc / (Exp) -$43M -$11M -$4M -$30M -$36M
Operating Expenses $752M $1B $1.4B $1.5B $1.6B
Operating Income -$351M -$67M $107M $148.3M $119.7M
 
Net Interest Expenses $43M $45M $19M -- $1M
EBT. Incl. Unusual Items -$437M -$123M $84M $124M $83M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$84M -$21M $103M $100M $30M
Net Income to Company -$353M -$102M -$19M $24M $53M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$353M -$102M -$19M $24M $53M
 
Basic EPS (Cont. Ops) -$2.63 -$0.73 -$0.14 $0.17 $0.38
Diluted EPS (Cont. Ops) -$2.63 -$0.73 -$0.16 $0.16 $0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$270M $30M $221M $256M $215.3M
EBIT -$392M -$77M $128M $168M $130M
 
Revenue (Reported) $449M $1B $1.6B $1.8B $1.8B
Operating Income (Reported) -$351M -$67M $107M $148.3M $119.7M
Operating Income (Adjusted) -$392M -$77M $128M $168M $130M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $123M $262M $371M $395M $398M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12M $22M $29M $25M $27M
Gross Profit $111M $240M $342M $370M $371M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111M $181M $267M $340M $333M
Other Inc / (Exp) -- -$2M -$1M -$4M -$13M
Operating Expenses $195M $260M $356M $383.7M $376.3M
Operating Income -$84M -$20M -$14M -$13.7M -$5.3M
 
Net Interest Expenses $12M $11M -- -- $2M
EBT. Incl. Unusual Items -$96M -$33M -$15M -$16M -$20M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16M $1M $58M $43M -$9M
Net Income to Company -$80M -$34M -$73M -$59M -$11M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80M -$34M -$73M -$59M -$11M
 
Basic EPS (Cont. Ops) -$0.59 -$0.24 -$0.52 -$0.43 -$0.08
Diluted EPS (Cont. Ops) -$0.59 -$0.24 -$0.52 -$0.43 -$0.08
Weighted Average Basic Share $136M $139.1M $141M $138.4M $141M
Weighted Average Diluted Share $136M $139.1M $141M $138.4M $141M
 
EBITDA -$55M $4M $17M $17M $13.3M
EBIT -$84M -$21M -$4M -$5M -$8M
 
Revenue (Reported) $123M $262M $371M $395M $398M
Operating Income (Reported) -$84M -$20M -$14M -$13.7M -$5.3M
Operating Income (Adjusted) -$84M -$21M -$4M -$5M -$8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $418M $723M $1B $1.1B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $70M $105M $173M $177M $187M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $22M $26M $44M $38M $49M
Total Current Assets $573M $940M $1.3B $1.3B $1.3B
 
Property Plant And Equipment $294M $257M $221M $103M $102M
Long-Term Investments $40M $36M $34M $32M $30M
Goodwill $862M $843M $822M $829M $814M
Other Intangibles $86M $65M $51M $146M $151M
Other Long-Term Assets $104M $94M $93M $44M $43M
Total Assets $2B $2.3B $2.6B $2.5B $2.6B
 
Accounts Payable $18M $27M $39M $28M $49M
Accrued Expenses $80M $101M $150M $154M $152M
Current Portion Of Long-Term Debt -- -- -- -- $5M
Current Portion Of Capital Lease Obligations $26M $26M $20M $16M $13M
Other Current Liabilities $53M $51M $54M $66M $66M
Total Current Liabilities $242M $357M $533M $572M $628M
 
Long-Term Debt $491M $833M $836M $839M $831M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.5B $1.7B $1.7B $1.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$34M -$56M -$82M -$71M --
Common Equity $886M $789M $861M $871M $943M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $886M $789M $861M $871M $943M
 
Total Liabilities and Equity $2B $2.3B $2.6B $2.5B $2.6B
Cash and Short Terms $418M $723M $1B $1.1B $1.1B
Total Debt $491M $833M $836M $839M $836M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $674M $781M $1.1B $1.2B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $73M $132M $175M $223M $229M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $24M $33M $49M $48M $67M
Total Current Assets $845M $1B $1.4B $1.5B $1.5B
 
Property Plant And Equipment $279M $248M $218M $210M $238M
Long-Term Investments $39M $36M $33M $32M $30M
Goodwill $852M $839M $825M $822M $825M
Other Intangibles $80M $62M $49M $40M $35M
Other Long-Term Assets $104M $90M $50M $45M $44M
Total Assets $2.2B $2.4B $2.7B $2.7B $2.8B
 
Accounts Payable $13M $12M $34M $60M $61M
Accrued Expenses $155M $114M $124M $141M $141M
Current Portion Of Long-Term Debt -- -- -- -- $18M
Current Portion Of Capital Lease Obligations -- $25M $19M $14M $12M
Other Current Liabilities -- $58M $68M $64M $63M
Total Current Liabilities $277M $467M $763M $892M $783M
 
Long-Term Debt $831M $834M $837M $840M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.9B $1.9B $2.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$46M -$60M -$78M -$78M -$75M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $785M $767M $808M $825M $643M
 
Total Liabilities and Equity $2.2B $2.4B $2.7B $2.7B $2.8B
Cash and Short Terms $674M $781M $1.1B $1.2B $1.2B
Total Debt $831M $834M $837M $840M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$289M -$148M $20M $10M $5M
Depreciation & Amoritzation $125M $111M $97M $87M $85M
Stock-Based Compensation $109M $120M $88M $96M $120M
Change in Accounts Receivable $92M -$73M -$87M $6M -$24M
Change in Inventories -- -- -- -- --
Cash From Operations -$194M $108M $400M $235M $144M
 
Capital Expenditures $55M $54M $56M $63M $74M
Cash Acquisitions -$4M -- -- -- --
Cash From Investing -$56M -$54M -$52M -$63M -$73M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $340M -- -- $493M
Long-Term Debt Repaid -$706M -$6M -$7M -$7M -$509M
Repurchase of Common Stock -$115M -- -- -$100M -$25M
Other Financing Activities -$38M -$79M -$20M -$20M -$22M
Cash From Financing $341M $263M -$27M -$127M -$63M
 
Beginning Cash (CF) $319M $418M $723M $1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91M $317M $321M $45M $8M
Ending Cash (CF) $418M $723M $1B $1.1B $1.1B
 
Levered Free Cash Flow -$249M $54M $344M $172M $70M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$40M $31M $24M $24M --
Depreciation & Amoritzation $28M $25M $21M $20M --
Stock-Based Compensation $32M $21M $25M $33M --
Change in Accounts Receivable -$66M -$70M -$31M -$21M --
Change in Inventories -- -- -- -- --
Cash From Operations $125M $294M $105M $51M --
 
Capital Expenditures $15M $13M $15M $15M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16M -$12M -$15M -$15M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1M -$2M -$1M -$2M --
Repurchase of Common Stock -- -- -$75M -$25M --
Other Financing Activities -$6M -$1M -$6M -$4M --
Cash From Financing -$6M -$3M -$82M -$31M --
 
Beginning Cash (CF) $674M $781M $1.1B $1.2B --
Foreign Exchange Rate Adjustment -$2M -$15M $1M -- --
Additions / Reductions $103M $279M $8M $5M --
Ending Cash (CF) $775M $1B $1.1B $1.2B --
 
Levered Free Cash Flow $110M $281M $90M $36M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$353M -$102M -$19M $24M $53M
Depreciation & Amoritzation $122M $107M $93M $88M $84M
Stock-Based Compensation $112M $113M $89M $101M $120M
Change in Accounts Receivable $57M -$97M -$51M -$54M -$20M
Change in Inventories -- -- -- -- --
Cash From Operations -$143M $213M $449M $239M $107M
 
Capital Expenditures $45M $58M $58M $63M $77M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46M -$58M -$54M -$63M -$76M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $840M -- -- -- --
Long-Term Debt Repaid -$707M -$6M -$7M -$7M -$842M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$82M -$29M -$21M -$21M -$21M
Cash From Financing $58M -$34M -$28M -$128M -$54M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$131M $121M $367M $48M -$23M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$188M $155M $391M $176M $30M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$120M -$3M -$49M -$35M -$11M
Depreciation & Amoritzation $57M $50M $42M $42M $21M
Stock-Based Compensation $61M $43M $48M $61M $28M
Change in Accounts Receivable -$87M -$115M -$40M -$90M -$65M
Change in Inventories -- -- -- -- --
Cash From Operations $106M $380M $240M $190M $102M
 
Capital Expenditures $25M $27M $31M $31M $19M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26M -$26M -$31M -$31M -$19M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $340M -- -- -- $341M
Long-Term Debt Repaid -$3M -$4M -$3M -$4M -$335M
Repurchase of Common Stock -- -- -$75M -$25M --
Other Financing Activities -$64M -$9M -$15M -$14M -$9M
Cash From Financing $281M -$13M -$93M -$43M -$3M
 
Beginning Cash (CF) $1.1B $1.5B $2.2B $2.2B $1.1B
Foreign Exchange Rate Adjustment -$4M -$19M $4M -$7M $10M
Additions / Reductions $361M $341M $116M $116M $80M
Ending Cash (CF) $1.4B $1.8B $2.3B $2.3B $1.2B
 
Levered Free Cash Flow $81M $353M $209M $159M $83M

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