Financhill
Sell
47

FRSH Quote, Financials, Valuation and Earnings

Last price:
$14.72
Seasonality move :
-7.9%
Day range:
$14.50 - $14.86
52-week range:
$10.81 - $19.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.90x
P/B ratio:
4.08x
Volume:
2.8M
Avg. volume:
3.6M
1-year change:
0.2%
Market cap:
$4.3B
Revenue:
$720.4M
EPS (TTM):
-$0.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $249.7M $371M $498M $596.4M $720.4M
Revenue Growth (YoY) 44.83% 48.61% 34.22% 19.77% 20.79%
 
Cost of Revenues $52.5M $78M $95.8M $103.4M $113.3M
Gross Profit $197.2M $293M $402.2M $493.1M $607.1M
Gross Profit Margin 78.98% 78.97% 80.77% 82.67% 84.27%
 
R&D Expenses $69.2M $120.4M $135.5M $137.8M $164.6M
Selling, General & Admin $184.1M $377.4M $500.1M $525.5M $571.4M
Other Inc / (Exp) -$1.4M $20.8M -- $508K -$13.6M
Operating Expenses $253.3M $497.8M $635.6M $663.2M $736M
Operating Income -$56.1M -$204.8M -$233.4M -$170.2M -$128.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$53.3M -$181.5M -$220.8M -$123.8M -$90.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $10.5M $11.3M $13.7M $4.5M
Net Income to Company -$57.3M -$192M -$232.1M -$137.4M -$95.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.3M -$192M -$232.1M -$137.4M -$95.4M
 
Basic EPS (Cont. Ops) -$6.40 -$21.73 -$0.82 -$0.47 -$0.32
Diluted EPS (Cont. Ops) -$6.40 -$21.73 -$0.82 -$0.47 -$0.32
Weighted Average Basic Share $252.9M $130.7M $284.6M $293.1M $300.8M
Weighted Average Diluted Share $252.9M $130.7M $284.6M $293.1M $300.8M
 
EBITDA -$44.9M -$191.5M -$221.9M -$158M -$109.5M
EBIT -$56.1M -$204.8M -$233.4M -$170.2M -$128.9M
 
Revenue (Reported) $249.7M $371M $498M $596.4M $720.4M
Operating Income (Reported) -$56.1M -$204.8M -$233.4M -$170.2M -$128.9M
Operating Income (Adjusted) -$56.1M -$204.8M -$233.4M -$170.2M -$128.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $80.6M $114.6M $137.7M $165.1M $196.3M
Revenue Growth (YoY) -- 42.25% 20.11% 19.94% 18.85%
 
Cost of Revenues $16.7M $22.4M $25.2M $25.9M $29.9M
Gross Profit $63.9M $92.2M $112.5M $139.3M $166.4M
Gross Profit Margin 79.29% 80.46% 81.67% 84.32% 84.78%
 
R&D Expenses $15.4M $30.7M $32.9M $34.7M $40M
Selling, General & Admin $50.2M $108.6M $127.7M $136.7M $136.4M
Other Inc / (Exp) -$330K -$204K $209K -$1.1M $1.3M
Operating Expenses $65.6M $139.4M $160.6M $171.4M $176.4M
Operating Income -$1.7M -$47.1M -$48.1M -$32.2M -$10M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.3M -$46.5M -$38.6M -$19.4M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $2.5M $4M $4M $3.9M
Net Income to Company -$2.4M -$49.1M -$42.7M -$23.3M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M -$49.1M -$42.7M -$23.3M -$1.3M
 
Basic EPS (Cont. Ops) $0.27 -$0.18 -$0.15 -$0.08 --
Diluted EPS (Cont. Ops) -$0.01 -$0.18 -$0.15 -$0.08 --
Weighted Average Basic Share $252.9M $278.2M $290.1M $297.9M $301.3M
Weighted Average Diluted Share $252.9M $278.2M $290.1M $297.9M $301.3M
 
EBITDA $1.5M -$44.2M -$45M -$29.2M -$3.7M
EBIT -$1.7M -$47.1M -$48.1M -$32.2M -$10M
 
Revenue (Reported) $80.6M $114.6M $137.7M $165.1M $196.3M
Operating Income (Reported) -$1.7M -$47.1M -$48.1M -$32.2M -$10M
Operating Income (Adjusted) -$1.7M -$47.1M -$48.1M -$32.2M -$10M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $405.1M $521.1M $623.9M $751.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $83.7M $98.6M $104M $117.3M
Gross Profit -- $321.3M $422.4M $519.9M $634.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $135.7M $137.7M $139.6M $169.9M
Selling, General & Admin -- $435.8M $519.1M $534.5M $571.1M
Other Inc / (Exp) $995K $21M -$4.5M -$813K -$11.2M
Operating Expenses -- $571.5M $656.8M $674.1M $741M
Operating Income -- -$250.2M -$234.4M -$154.2M -$106.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$226.7M -$212.9M -$104.5M -$68.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $12M $12.8M $13.6M $4.4M
Net Income to Company -- -$238.6M -$225.7M -$118.1M -$73.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$238.6M -$225.7M -$118.1M -$73.3M
 
Basic EPS (Cont. Ops) -- -$27.33 -$0.78 -$0.40 -$0.24
Diluted EPS (Cont. Ops) -- -$27.33 -$0.78 -$0.40 -$0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$237.1M -$222.7M -$142.2M -$84M
EBIT -- -$250.2M -$234.4M -$154.2M -$106.8M
 
Revenue (Reported) -- $405.1M $521.1M $623.9M $751.6M
Operating Income (Reported) -- -$250.2M -$234.4M -$154.2M -$106.8M
Operating Income (Adjusted) -- -$250.2M -$234.4M -$154.2M -$106.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $80.6M $114.6M $137.7M $165.1M $196.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.7M $22.4M $25.2M $25.9M $29.9M
Gross Profit $63.9M $92.2M $112.5M $139.3M $166.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.4M $30.7M $32.9M $34.7M $40M
Selling, General & Admin $50.2M $108.6M $127.7M $136.7M $136.4M
Other Inc / (Exp) -$330K -$204K $209K -$1.1M $1.3M
Operating Expenses $65.6M $139.4M $160.6M $171.4M $176.4M
Operating Income -$1.7M -$47.1M -$48.1M -$32.2M -$10M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.3M -$46.5M -$38.6M -$19.4M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $2.5M $4M $4M $3.9M
Net Income to Company -$2.4M -$49.1M -$42.7M -$23.3M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M -$49.1M -$42.7M -$23.3M -$1.3M
 
Basic EPS (Cont. Ops) $0.27 -$0.18 -$0.15 -$0.08 --
Diluted EPS (Cont. Ops) -$0.01 -$0.18 -$0.15 -$0.08 --
Weighted Average Basic Share $252.9M $278.2M $290.1M $297.9M $301.3M
Weighted Average Diluted Share $252.9M $278.2M $290.1M $297.9M $301.3M
 
EBITDA $1.5M -$44.2M -$45M -$29.2M -$3.7M
EBIT -$1.7M -$47.1M -$48.1M -$32.2M -$10M
 
Revenue (Reported) $80.6M $114.6M $137.7M $165.1M $196.3M
Operating Income (Reported) -$1.7M -$47.1M -$48.1M -$32.2M -$10M
Operating Income (Adjusted) -$1.7M -$47.1M -$48.1M -$32.2M -$10M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $95.4M $747.9M $304.1M $488.1M $620.3M
Short Term Investments $142.7M $575.7M $843.4M $699.5M $449.8M
Accounts Receivable, Net $34.3M $51.8M $70.5M $97.2M $122.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.9M $31.4M $38.9M $47.8M $46.3M
Total Current Assets $312.4M $1.4B $1.3B $1.4B $1.3B
 
Property Plant And Equipment $20.8M $21.5M $57.2M $55.5M $62.8M
Long-Term Investments -- -- -- -- --
Goodwill $6.2M $6.2M $6.2M $6.2M $147M
Other Intangibles $6.2M $1.9M -- -- $90.8M
Other Long-Term Assets $8.3M $10.6M $11.6M $9.8M $14.8M
Total Assets $367.4M $1.5B $1.4B $1.5B $1.6B
 
Accounts Payable $3.7M $6.3M $5.9M $3.5M $1.6M
Accrued Expenses $15.2M $20.3M $19.3M $16.4M $25.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $6.8M $2.7M $8.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $152.2M $223.3M $271.7M $327.2M $407.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $244.8M $328.4M $384.5M $474M
 
Common Stock $1K $3K $3K $3K $3K
Other Common Equity Adj $411K -$747K -$7.4M -$754K -$338K
Common Equity -$2.7B $1.2B $1.1B $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.7B $1.2B $1.1B $1.1B $1.1B
 
Total Liabilities and Equity $367.4M $1.5B $1.4B $1.5B $1.6B
Cash and Short Terms $238.1M $1.3B $1.1B $1.2B $1.1B
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $603.5M $344.5M $468M $594.2M
Short Term Investments -- $594.3M $806.1M $739.3M $401.1M
Accounts Receivable, Net -- $48.5M $72.8M $84.3M $112.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $37.7M $46.5M $52.2M $61.9M
Total Current Assets -- $1.3B $1.3B $1.4B $1.2B
 
Property Plant And Equipment -- $49.3M $55.4M $52.8M $63.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $6.2M $6.2M $6.2M $147M
Other Intangibles -- $1.3M -- -- $87.3M
Other Long-Term Assets -- $13.1M $11.1M $12M $15M
Total Assets -- $1.4B $1.4B $1.5B $1.5B
 
Accounts Payable -- $3.8M $4.4M $1.5M $2.1M
Accrued Expenses -- $18.7M $18.2M $19.5M $24.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $4.5M $7.3M $1.7M $9.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $231.7M $285.5M $336.3M $413.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $279.5M $340.4M $389.3M $479.4M
 
Common Stock -- $3K $3K $3K $3K
Other Common Equity Adj -- -$4.4M -$4.5M -$1.3M $608K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.1B $1.1B $1.1B $1.1B
 
Total Liabilities and Equity -- $1.4B $1.4B $1.5B $1.5B
Cash and Short Terms -- $1.2B $1.2B $1.2B $995.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$57.3M -$192M -$232.1M -$137.4M -$95.4M
Depreciation & Amoritzation $11.2M $13.3M $11.5M $12.1M $19.4M
Stock-Based Compensation $43.3M $173.4M $207.7M $210.7M $216.7M
Change in Accounts Receivable -$9.9M -$17.5M -$18.9M -$27M -$17.1M
Change in Inventories -- -- -- -- --
Cash From Operations $32.5M $11.5M -$2.5M $86.2M $160.6M
 
Capital Expenditures $10.8M $9.1M $12.2M $8.3M $14.7M
Cash Acquisitions -$5.1M -- -- -- -$213.9M
Cash From Investing -$11.4M -$420.3M -$284.8M $158.5M $38.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$13.7M
Other Financing Activities -$2.2M -$11.1M -$167.3M -$68M -$60.3M
Cash From Financing -$1.9M $1.1B -$156.4M -$60.6M -$67.3M
 
Beginning Cash (CF) $79.1M $98.3M $747.9M $304.2M $488.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.2M $649.5M -$443.7M $184.1M $132.2M
Ending Cash (CF) $98.3M $747.9M $304.2M $488.2M $620.4M
 
Levered Free Cash Flow $21.8M $2.3M -$14.8M $77.8M $146M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.4M -$49.1M -$42.7M -$23.3M -$1.3M
Depreciation & Amoritzation $3.2M $3M $3.1M $3M $6.4M
Stock-Based Compensation -- $46.6M $50.7M $52.4M $51.7M
Change in Accounts Receivable -$2.8M $3.2M -$2.5M $12.9M $10.6M
Change in Inventories -- -- -- -- --
Cash From Operations $7.8M $1.4M $11.5M $40.6M $58M
 
Capital Expenditures $2.9M $2.7M $2.4M $1.9M $4.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.8M -$25.6M $41.3M -$37.8M $46.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$113.6M
Other Financing Activities -$28K -$120.1M -$12.4M -$23M -$16.7M
Cash From Financing -$7K -$120M -$12.4M -$23M -$130.3M
 
Beginning Cash (CF) $98.3M $747.9M $304.2M $488.2M $620.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.5M -$144.3M $40.4M -$20.1M -$26.1M
Ending Cash (CF) $121.9M $603.5M $344.6M $468.1M $594.3M
 
Levered Free Cash Flow $4.8M -$1.4M $9.1M $38.7M $53.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$238.6M -$225.7M -$118.1M -$73.3M
Depreciation & Amoritzation -- $13.1M $11.6M $12M $22.8M
Stock-Based Compensation -- $220.1M $211.8M $212.5M $215.9M
Change in Accounts Receivable -- -$11.5M -$24.5M -$11.6M -$19.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- $5M $7.6M $115.3M $178M
 
Capital Expenditures $2.9M $8.9M $11.9M $7.9M $16.8M
Cash Acquisitions -- -- -- -- -$213.9M
Cash From Investing -- -$461.7M -$217.8M $79.4M $122.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$131.1M -$59.7M -$78.5M -$54M
Cash From Financing -- $938.3M -$48.8M -$71.1M -$174.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $481.7M -$259M $123.5M $126.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$3.9M -$4.3M $107.4M $161.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.4M -$49.1M -$42.7M -$23.3M -$1.3M
Depreciation & Amoritzation $3.2M $3M $3.1M $3M $6.4M
Stock-Based Compensation -- $46.6M $50.7M $52.4M $51.7M
Change in Accounts Receivable -$2.8M $3.2M -$2.5M $12.9M $10.6M
Change in Inventories -- -- -- -- --
Cash From Operations $7.8M $1.4M $11.5M $40.6M $58M
 
Capital Expenditures $2.9M $2.7M $2.4M $1.9M $4.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.8M -$25.6M $41.3M -$37.8M $46.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$113.6M
Other Financing Activities -$28K -$120.1M -$12.4M -$23M -$16.7M
Cash From Financing -$7K -$120M -$12.4M -$23M -$130.3M
 
Beginning Cash (CF) $98.3M $747.9M $304.2M $488.2M $620.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.5M -$144.3M $40.4M -$20.1M -$26.1M
Ending Cash (CF) $121.9M $603.5M $344.6M $468.1M $594.3M
 
Levered Free Cash Flow $4.8M -$1.4M $9.1M $38.7M $53.9M

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

GET BETTER TRADE IDEAS

Popular

Is VFS Stock Cheap to Buy Now?
Is VFS Stock Cheap to Buy Now?

VinFast Auto (NASDAQ:VFS) is a leading EV manufacturer in Vietnam.…

Why Did Cathie Wood Buy AMD?
Why Did Cathie Wood Buy AMD?

Noted tech investor Cathie Wood has used the recent stock…

Why Did Salesforce Stock Drop After a Strong Quarter?
Why Did Salesforce Stock Drop After a Strong Quarter?

Popular customer relationship management platform provider Salesforce (NYSE:CRM) has been…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
4
CABO alert for May 3

Cable One [CABO] is down 41.98% over the past day.

Buy
55
PDEX alert for May 3

Pro-Dex [PDEX] is down 32.02% over the past day.

Buy
91
TRUP alert for May 3

Trupanion [TRUP] is up 23.52% over the past day.

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

Show me the best stock