Financhill
Sell
50

DOCS Quote, Financials, Valuation and Earnings

Last price:
$60.48
Seasonality move :
-9.73%
Day range:
$62.91 - $66.41
52-week range:
$22.96 - $85.21
Dividend yield:
0%
P/E ratio:
63.98x
P/S ratio:
23.35x
P/B ratio:
11.64x
Volume:
1.9M
Avg. volume:
3M
1-year change:
123%
Market cap:
$12B
Revenue:
$475.4M
EPS (TTM):
$1.00
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $116.4M $206.9M $343.5M $419.1M $475.4M
Revenue Growth (YoY) 35.82% 77.77% 66.05% 21.98% 13.45%
 
Cost of Revenues $14.9M $31.2M $39.8M $53.5M $50.7M
Gross Profit $101.5M $175.7M $303.8M $365.6M $424.8M
Gross Profit Margin 87.2% 84.92% 88.42% 87.24% 89.34%
 
R&D Expenses $32.4M $43.9M $62.4M $80.2M $82M
Selling, General & Admin $46.9M $78.5M $127.9M $160.3M $171M
Other Inc / (Exp) $1.4M $4.2M -$1.7M -$1.2M -$8.3M
Operating Expenses $79.3M $122.4M $190.2M $240.5M $252.9M
Operating Income $22.2M $53.3M $113.5M $125.1M $171.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.5M $57.8M $114M $133.2M $185.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M $7.6M -$40.8M $20.3M $37.6M
Net Income to Company $29.7M $50.2M $154.8M $112.8M $147.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.7M $50.2M $154.8M $112.8M $147.6M
 
Basic EPS (Cont. Ops) $0.07 $0.12 $0.82 $0.58 $0.78
Diluted EPS (Cont. Ops) $0.06 $0.12 $0.70 $0.53 $0.72
Weighted Average Basic Share $150.6M $178.2M $163.5M $193.2M $190.2M
Weighted Average Diluted Share $171.4M $178.2M $191M $213.4M $205.7M
 
EBITDA $23.1M $57M $118.6M $135.4M $182.1M
EBIT $22.2M $53.3M $113.5M $125.1M $171.8M
 
Revenue (Reported) $116.4M $206.9M $343.5M $419.1M $475.4M
Operating Income (Reported) $22.2M $53.3M $113.5M $125.1M $171.8M
Operating Income (Adjusted) $22.2M $53.3M $113.5M $125.1M $171.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $58.7M $97.9M $115.3M $135.3M $168.6M
Revenue Growth (YoY) -- 66.71% 17.76% 17.37% 24.63%
 
Cost of Revenues $7.9M $11.1M $13.5M $12.2M $14.2M
Gross Profit $50.8M $86.8M $101.7M $123.1M $154.4M
Gross Profit Margin 86.59% 88.67% 88.27% 90.99% 91.59%
 
R&D Expenses $11.4M $16.2M $20.5M $19.9M $22.4M
Selling, General & Admin $21.5M $34.8M $42.7M $44.6M $52.1M
Other Inc / (Exp) $4.6M $20K -$618K -$315K $29K
Operating Expenses $32.9M $51M $63.3M $64.5M $74.5M
Operating Income $17.9M $35.8M $38.5M $58.6M $79.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $22.5M $35.8M $40.9M $63M $89.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M -$19.8M $7.5M $15.1M $14.6M
Net Income to Company $17.2M $55.6M $33.5M $48M $75.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.2M $55.6M $33.5M $48M $75.2M
 
Basic EPS (Cont. Ops) $0.04 $0.30 $0.17 $0.26 $0.40
Diluted EPS (Cont. Ops) $0.03 $0.26 $0.16 $0.24 $0.37
Weighted Average Basic Share $150.6M $188.4M $192.8M $186.3M $187.2M
Weighted Average Diluted Share $171.4M $216.4M $212.1M $200.5M $202.2M
 
EBITDA $19M $37.2M $41.1M $61.1M $82.6M
EBIT $17.9M $35.8M $38.5M $58.6M $79.9M
 
Revenue (Reported) $58.7M $97.9M $115.3M $135.3M $168.6M
Operating Income (Reported) $17.9M $35.8M $38.5M $58.6M $79.9M
Operating Income (Adjusted) $17.9M $35.8M $38.5M $58.6M $79.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $316.6M $401.7M $468.3M $550.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $36M $51.6M $51.8M $54M
Gross Profit -- $280.6M $350.2M $416.6M $496.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $57.5M $76.1M $83.4M $88.4M
Selling, General & Admin -- $114.6M $153.9M $170.4M $184.5M
Other Inc / (Exp) $4.2M $222K -$3.3M -$8.4M -$2.3M
Operating Expenses -- $172.1M $230M $253.7M $272.9M
Operating Income -- $108.5M $120.2M $162.8M $223.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- $109M $124.3M $174M $253.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$30.6M $5.5M $36.3M $51.8M
Net Income to Company -- $139.5M $118.9M $137.6M $201.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $139.5M $118.9M $137.6M $201.3M
 
Basic EPS (Cont. Ops) -- $0.67 $0.62 $0.73 $1.08
Diluted EPS (Cont. Ops) -- $0.58 $0.55 $0.66 $1.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $113.1M $129.1M $173.2M $233.7M
EBIT -- $108.5M $120.2M $162.8M $223.3M
 
Revenue (Reported) -- $316.6M $401.7M $468.3M $550.2M
Operating Income (Reported) -- $108.5M $120.2M $162.8M $223.3M
Operating Income (Adjusted) -- $108.5M $120.2M $162.8M $223.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $140.2M $249.9M $308.1M $357.4M $432.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.2M $28M $39.8M $38.1M $41.4M
Gross Profit $117M $221.9M $268.3M $319.3M $390.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.3M $44.9M $58.6M $61.8M $68.2M
Selling, General & Admin $55.2M $91.3M $117.4M $127.5M $141M
Other Inc / (Exp) $4.2M $485K -$1.2M -$8.3M -$2.4M
Operating Expenses $86.6M $136.3M $176M $189.3M $209.3M
Operating Income $30.5M $85.6M $92.3M $130M $181.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $34.9M $86.1M $96.4M $137.2M $205.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M -$32M $14.3M $30.3M $44.5M
Net Income to Company $28.7M $118.1M $82.2M $107M $160.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.7M $118.1M $82.2M $107M $160.7M
 
Basic EPS (Cont. Ops) $0.05 $0.61 $0.43 $0.57 $0.86
Diluted EPS (Cont. Ops) $0.04 $0.52 $0.38 $0.52 $0.80
Weighted Average Basic Share $451.9M $462.1M $578.9M $573.9M $559M
Weighted Average Diluted Share $514.3M $548M $641M $621.8M $601.9M
 
EBITDA $33.2M $89.3M $99.8M $137.7M $189.3M
EBIT $30.5M $85.6M $92.3M $130M $181.4M
 
Revenue (Reported) $140.2M $249.9M $308.1M $357.4M $432.1M
Operating Income (Reported) $30.5M $85.6M $92.3M $130M $181.4M
Operating Income (Adjusted) $30.5M $85.6M $92.3M $130M $181.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $48.4M $66.4M $112.8M $158M $96.8M
Short Term Investments $38M $76.1M $685.3M $683M $666.1M
Accounts Receivable, Net $26.2M $50.3M $81.1M $107M $101.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.9M $10.7M $19.4M $27.4M $48.7M
Total Current Assets $123M $209.4M $904.1M $975.5M $912.9M
 
Property Plant And Equipment $7.1M $8.9M $9.6M $25.1M $24.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $18.9M $18.9M $67.9M $67.9M
Other Intangibles $393K $9.6M $7.9M $31.8M $27.3M
Other Long-Term Assets $1.3M $2.8M $2.3M $1.7M $1.5M
Total Assets $138.9M $251.7M $991.4M $1.1B $1.1B
 
Accounts Payable $1.4M $1.5M $463K $1.3M $2.3M
Accrued Expenses $7.8M $12.3M $19.6M $17.8M $14.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2M $970K $642K $1.8M $2.1M
Other Current Liabilities $283K $3.5M $4.3M $11.3M $14.3M
Total Current Liabilities $55.7M $102M $111.3M $139.5M $147.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $137.8M $185M $112.8M $170.8M $178M
 
Common Stock $68K $83K $192K $194K $187K
Other Common Equity Adj -- -$21K -$15.3M -$14.1M -$2.7M
Common Equity $1.1M $66.7M $878.6M $966.1M $901.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1M $66.7M $878.6M $966.1M $901.4M
 
Total Liabilities and Equity $138.9M $251.7M $991.4M $1.1B $1.1B
Cash and Short Terms $86.4M $142.5M $798.1M $841M $762.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $85.1M $136.5M $123.1M $165.3M
Short Term Investments -- $680.5M $664.5M $587.1M $679.7M
Accounts Receivable, Net -- $69.8M $74.9M $97.6M $137.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $17.9M $17.1M $27.2M $30.3M
Total Current Assets -- $858.4M $898.5M $840.9M $1B
 
Property Plant And Equipment -- $9.8M $25.9M $24.6M $22.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $18.9M $67.9M $67.9M $67.9M
Other Intangibles -- $8.8M $33M $28.4M $24.1M
Other Long-Term Assets -- $836K $1.4M $1.6M $1.5M
Total Assets -- $932.2M $1.1B $1B $1.2B
 
Accounts Payable -- $1.2M $1.6M $1.9M $1.6M
Accrued Expenses -- $22.5M $19.1M $19.4M $26.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $927K $1.5M $2.1M $2.3M
Other Current Liabilities -- -- $10.6M $10.2M $11.2M
Total Current Liabilities -- $91.7M $105.9M $104.8M $115.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $93.3M $136.9M $136M $141M
 
Common Stock -- $190K $193K $186K $188K
Other Common Equity Adj -- -$4M -$18.7M -$4.7M $1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $838.8M $930.2M $864.6M $1B
 
Total Liabilities and Equity -- $932.2M $1.1B $1B $1.2B
Cash and Short Terms -- $765.6M $801M $710.2M $844.9M
Total Debt -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $29.7M $50.2M $154.8M $112.8M $147.6M
Depreciation & Amoritzation $900K $3.7M $5M $10.3M $10.3M
Stock-Based Compensation $2.4M $7.3M $31.4M $47.8M $51.1M
Change in Accounts Receivable -$12M -$20.5M -$31M -$26.2M $4M
Change in Inventories -- -- -- -- --
Cash From Operations $26.2M $83M $126.6M $179.6M $184.1M
 
Capital Expenditures $4.2M $4.6M $5.7M $6.2M $5.8M
Cash Acquisitions -- -$27.5M -- -$53.5M --
Cash From Investing -$13.1M -$70.4M -$640.6M -$59.9M $31.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2M -$2.7M -$85.3M -$280.7M
Other Financing Activities -- -$1.5M -$4.8M -$3.8M -$12.1M
Cash From Financing $1.7M $5.4M $560.4M -$74.5M -$276.5M
 
Beginning Cash (CF) $33.6M $48.4M $66.4M $112.8M $158M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.8M $18M $46.4M $45.2M -$61.2M
Ending Cash (CF) $48.4M $66.4M $112.8M $158M $96.8M
 
Levered Free Cash Flow $22M $78.4M $120.9M $173.4M $178.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $17.2M $55.6M $33.5M $48M $75.2M
Depreciation & Amoritzation $1M $1.4M $2.6M $2.5M $2.7M
Stock-Based Compensation $2.2M $9.8M $14M $11.8M $19.4M
Change in Accounts Receivable $403K -$14M $4M -$1.1M -$13M
Change in Inventories -- -- -- -- --
Cash From Operations $24M $27.3M $48.7M $50.1M $65.2M
 
Capital Expenditures $1.1M $1.7M $1.2M $1.3M $1.8M
Cash Acquisitions $4.2M -- -- -- --
Cash From Investing -$27.3M -$25.5M $13.3M $40.1M -$58.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$370K -- -- -$76.8M -$19.3M
Other Financing Activities -$381K -$380K -$1.1M -$1.2M -$9.6M
Cash From Financing $2.3M $3.8M $779K -$75.5M -$25.2M
 
Beginning Cash (CF) $71M $79.5M $73.7M $108.4M $184.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$982K $5.6M $62.8M $14.7M -$19M
Ending Cash (CF) $70M $85.1M $136.5M $123.1M $165.3M
 
Levered Free Cash Flow $22.9M $25.6M $47.5M $48.7M $63.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $139.5M $118.9M $137.6M $201.3M
Depreciation & Amoritzation -- $4.7M $8.9M $10.4M $10.4M
Stock-Based Compensation $4.4M $24.5M $44.7M $52.2M $66.2M
Change in Accounts Receivable -- -$25.5M -$5.2M -$23.9M -$41M
Change in Inventories -- -- -- -- --
Cash From Operations -- $117.2M $179.9M $166.8M $238.7M
 
Capital Expenditures $3.7M $4.5M $7.3M $5.2M $6.7M
Cash Acquisitions -$27.5M -- -$53.5M -- --
Cash From Investing -- -$659.8M -$70.3M $94.2M -$81M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$4.4M -$70M -$278.3M -$111.2M
Other Financing Activities -- -$5.5M -$2.7M -$12.2M -$24.7M
Cash From Financing -- $557.8M -$58.2M -$274.3M -$115.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $15.1M $51.4M -$13.4M $42.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $112.7M $172.7M $161.6M $232.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $28.7M $118.1M $82.2M $107M $160.7M
Depreciation & Amoritzation $2.7M $3.7M $7.6M $7.7M $7.8M
Stock-Based Compensation $4.4M $21.6M $34.8M $39.2M $54.3M
Change in Accounts Receivable -$14.5M -$19.6M $6.2M $8.5M -$36.5M
Change in Inventories -- -- -- -- --
Cash From Operations $45.4M $79.6M $133M $120.2M $174.8M
 
Capital Expenditures $3.7M $3.6M $5.2M $4.2M $5M
Cash Acquisitions -$27.5M -- -$53.5M -- --
Cash From Investing -$27.5M -$616.9M -$46.7M $107.4M -$4.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$370K -$2.7M -$70M -$263M -$93.5M
Other Financing Activities -$381K -$4.4M -$2.4M -$10.7M -$23.3M
Cash From Financing $3.7M $556M -$62.6M -$262.4M -$101.5M
 
Beginning Cash (CF) $162M $740.2M $296.6M $573.2M $392.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.5M $18.7M $23.6M -$34.9M $68.5M
Ending Cash (CF) $183.5M $758.9M $320.2M $538.2M $461M
 
Levered Free Cash Flow $41.7M $76M $127.8M $116M $169.8M

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

GET BETTER TRADE IDEAS

Popular

IBM Stock: Stable Dividend or Stagnant Investment?
IBM Stock: Stable Dividend or Stagnant Investment?

The AI race has heated up significantly but returns on…

Is Trimble Stock a Buy, Sell or Hold?
Is Trimble Stock a Buy, Sell or Hold?

Trimble (NASDAQ:TRMB) is a hardware and software tech company that…

Is DraftKings Stock a Good Bet on the Future of Sports Betting?
Is DraftKings Stock a Good Bet on the Future of Sports Betting?

It seems like right now is a good time to…

Stock Ideas

Buy
62
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
86
WLDN alert for Mar 10

Willdan Group [WLDN] is down 3.66% over the past day.

Buy
76
PDEX alert for Mar 10

Pro-Dex [PDEX] is up 10.33% over the past day.

Sell
7
IOT alert for Mar 10

Samsara [IOT] is down 3.68% over the past day.

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

Show me the best stock