Financhill
Buy
79

MNDY Quote, Financials, Valuation and Earnings

Last price:
$278.88
Seasonality move :
15.86%
Day range:
$276.56 - $283.84
52-week range:
$179.02 - $342.64
Dividend yield:
0%
P/E ratio:
461.88x
P/S ratio:
14.77x
P/B ratio:
13.66x
Volume:
725.8K
Avg. volume:
765K
1-year change:
45.9%
Market cap:
$14.1B
Revenue:
$972M
EPS (TTM):
$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $161.1M $308.2M $519M $729.7M $972M
Revenue Growth (YoY) 106.33% 91.25% 68.43% 40.59% 33.21%
 
Cost of Revenues $22.5M $39M $66.5M $80.6M $103.7M
Gross Profit $138.6M $269.1M $452.5M $649.1M $868.3M
Gross Profit Margin 86.04% 87.34% 87.18% 88.95% 89.33%
 
R&D Expenses $43.5M $73.7M $127M $156.5M $213.7M
Selling, General & Admin $245.7M $321.6M $477.5M $531.1M $675.6M
Other Inc / (Exp) $492K -$742K $4.7M $361K -$4.8M
Operating Expenses $289.2M $395.3M $604.5M $687.6M $889.3M
Operating Income -$150.5M -$126.1M -$152M -$38.6M -$21M
 
Net Interest Expenses -- $96K -- -- --
EBT. Incl. Unusual Items -$150M -$127M -$129.5M $3.3M $34.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $2.3M $7.4M $5.2M $2.1M
Net Income to Company -$152.2M -$129.3M -$136.9M -$1.9M $32.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$152.2M -$129.3M -$136.9M -$1.9M $32.4M
 
Basic EPS (Cont. Ops) -$3.92 -$4.53 -$2.99 -$0.04 $0.65
Diluted EPS (Cont. Ops) -$3.92 -$4.53 -$2.99 -$0.04 $0.62
Weighted Average Basic Share $38.8M $30.3M $45.8M $48.4M $49.9M
Weighted Average Diluted Share $38.8M $30.3M $45.8M $48.4M $52.4M
 
EBITDA -$147.5M -$123.8M -$120.8M $12.3M $46.3M
EBIT -$149.3M -$126.6M -$129.4M $3.3M $34.5M
 
Revenue (Reported) $161.1M $308.2M $519M $729.7M $972M
Operating Income (Reported) -$150.5M -$126.1M -$152M -$38.6M -$21M
Operating Income (Adjusted) -$149.3M -$126.6M -$129.4M $3.3M $34.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $50.1M $95.5M $149.9M $202.6M $268M
Revenue Growth (YoY) -- 90.55% 56.91% 35.12% 32.29%
 
Cost of Revenues $6.7M $11.8M $17.4M $22.4M $30.5M
Gross Profit $43.5M $83.8M $132.6M $180.2M $237.5M
Gross Profit Margin 86.68% 87.68% 88.42% 88.94% 88.62%
 
R&D Expenses $11.4M $22M $32.6M $41.9M $62.3M
Selling, General & Admin $93.7M $93.4M $110.1M $139.4M $165.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $105.2M $115.4M $142.7M $181.3M $227.9M
Operating Income -$61.7M -$31.6M -$10.1M -$1.1M $9.6M
 
Net Interest Expenses $695K -- -- -- --
EBT. Incl. Unusual Items -$61.9M -$31.5M $1M $11.7M $22.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $962K $1.2M $2.5M -$621K -$540K
Net Income to Company -$62.9M -$32.6M -$1.5M $12.3M $23M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.9M -$32.6M -$1.5M $12.3M $23M
 
Basic EPS (Cont. Ops) -$1.26 -$0.73 -$0.03 $0.25 $0.45
Diluted EPS (Cont. Ops) -$1.26 -$0.73 -$0.03 $0.24 $0.43
Weighted Average Basic Share $38.8M $44.9M $47.7M $48.8M $50.6M
Weighted Average Diluted Share $38.8M $44.9M $47.7M $48.8M $52.9M
 
EBITDA -$59.9M -$31.1M $15.7M $43.3M $68.3M
EBIT -$60.5M -$32M $12.5M $40.8M $65.1M
 
Revenue (Reported) $50.1M $95.5M $149.9M $202.6M $268M
Operating Income (Reported) -$61.7M -$31.6M -$10.1M -$1.1M $9.6M
Operating Income (Adjusted) -$60.5M -$32M $12.5M $40.8M $65.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $161.1M $308.2M $519M $729.7M $972M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.5M $39M $66.5M $80.6M $103.7M
Gross Profit $138.6M $269.1M $452.5M $649.1M $868.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.5M $73.7M $127M $156.5M $213.7M
Selling, General & Admin $245.7M $321.6M $477.5M $531.1M $675.6M
Other Inc / (Exp) $146K -- -- -- --
Operating Expenses $289.2M $395.3M $604.5M $687.6M $889.3M
Operating Income -$150.5M -$126.1M -$152M -$38.6M -$21M
 
Net Interest Expenses $112K $96K -- -- --
EBT. Incl. Unusual Items -$150M -$127M -$129.5M $3.3M $34.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $2.3M $7.4M $5.2M $2.1M
Net Income to Company -$152.2M -$129.3M -$136.9M -$1.9M $32.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$152.2M -$129.3M -$136.9M -$1.9M $32.4M
 
Basic EPS (Cont. Ops) -$3.81 -$4.05 -$3.03 -$0.06 $0.64
Diluted EPS (Cont. Ops) -$3.81 -$4.05 -$3.03 -$0.07 $0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$146.9M -$123.8M -$120.8M $12.3M $46.3M
EBIT -$148.8M -$126.6M -$129.4M $3.3M $34.5M
 
Revenue (Reported) $161.1M $308.2M $519M $729.7M $972M
Operating Income (Reported) -$150.5M -$126.1M -$152M -$38.6M -$21M
Operating Income (Adjusted) -$148.8M -$126.6M -$129.4M $3.3M $34.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $308.2M $519M $729.7M $972M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39M $66.5M $80.6M $103.7M --
Gross Profit $269.1M $452.5M $649.1M $868.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $73.7M $127M $156.5M $213.7M --
Selling, General & Admin $321.6M $477.5M $531.1M $675.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $395.3M $604.5M $687.6M $889.3M --
Operating Income -$126.1M -$152M -$38.6M -$21M --
 
Net Interest Expenses $985K -- -- -- --
EBT. Incl. Unusual Items -$127M -$129.5M $3.3M $34.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $7.4M $5.2M $2.1M --
Net Income to Company -$129.3M -$136.9M -$1.9M $32.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$129.3M -$136.9M -$1.9M $32.4M --
 
Basic EPS (Cont. Ops) -$4.05 -$3.03 -$0.06 $0.64 --
Diluted EPS (Cont. Ops) -$4.05 -$3.03 -$0.07 $0.60 --
Weighted Average Basic Share $152.3M $183.2M $193.5M $199.6M --
Weighted Average Diluted Share $152.3M $183.2M $196.4M $207.3M --
 
EBITDA -$123.8M -$120.8M $12.3M $46.3M --
EBIT -$126.6M -$129.4M $3.3M $34.5M --
 
Revenue (Reported) $308.2M $519M $729.7M $972M --
Operating Income (Reported) -$126.1M -$152M -$38.6M -$21M --
Operating Income (Adjusted) -$126.6M -$129.4M $3.3M $34.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $129.8M $886.8M $885.9M $1.1B $1.4B
Short Term Investments $10M -- -- -- $50M
Accounts Receivable, Net $3.9M $8.5M $13.2M $17.9M $25.8M
Inventory -- -- -- -- --
Prepaid Expenses $2.5M $13M $17.5M $13.5M $16.3M
Other Current Assets $1.4M $4.3M $3.3M $3.1M $8.7M
Total Current Assets $147.6M $913.5M $923.8M $1.2B $1.5B
 
Property Plant And Equipment $7.2M $19.6M $114.6M $99.7M $136.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.6M $100K $585K $2.8M $17M
Total Assets $157.4M $933.2M $1B $1.3B $1.7B
 
Accounts Payable $25.7M $23.6M $7.3M $24.8M $35.6M
Accrued Expenses $4.8M $13.1M $19M $31.8M $56.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $88K $84K $19.1M $18.2M $29M
Other Current Liabilities -- -- $3.2M -- --
Total Current Liabilities $140.4M $228.2M $298.2M $416M $575.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $375M $229.8M $359.3M $462.1M $655.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $594K -$3.2M $9.8M $3.2M
Common Equity -$217.6M $703.4M $679.7M $813.5M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$217.6M $703.4M $679.7M $813.5M $1B
 
Total Liabilities and Equity $157.4M $933.2M $1B $1.3B $1.7B
Cash and Short Terms $139.8M $886.8M $885.9M $1.1B $1.5B
Total Debt $21M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $129.8M $886.8M $885.9M $1.1B $1.4B
Short Term Investments $10M -- -- -- $50M
Accounts Receivable, Net $3.9M $8.5M $13.2M $17.9M $25.8M
Inventory -- -- -- -- --
Prepaid Expenses $2.5M $13M $17.5M $13.5M $16.3M
Other Current Assets $1.4M $4.3M $3.3M $3.1M $8.7M
Total Current Assets $147.6M $913.5M $923.8M $1.2B $1.5B
 
Property Plant And Equipment $7.2M $19.6M $114.6M $99.7M $136.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.6M $100K $585K $2.8M $17M
Total Assets $157.4M $933.2M $1B $1.3B $1.7B
 
Accounts Payable $25.7M $23.6M $7.3M $24.8M $35.6M
Accrued Expenses $4.8M $13.1M $19M $31.8M $56.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $88K $84K $19.1M $18.2M $29M
Other Current Liabilities -- -- $3.2M -- --
Total Current Liabilities $140.4M $228.2M $298.2M $416M $575.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $375M $229.8M $359.3M $462.1M $655.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $594K -$3.2M $9.8M $3.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$217.6M $703.4M $679.7M $813.5M $1B
 
Total Liabilities and Equity $157.4M $933.2M $1B $1.3B $1.7B
Cash and Short Terms $139.8M $886.8M $885.9M $1.1B $1.5B
Total Debt $21M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$152.2M -$129.3M -$136.9M -$1.9M $32.4M
Depreciation & Amoritzation $1.9M $2.7M $8.6M $9M $11.9M
Stock-Based Compensation $64.3M $73.5M $104.9M $100.2M $129.2M
Change in Accounts Receivable -$472K -$4.6M -$4.7M -$4.7M -$7.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$37.2M $16.4M $27.1M $215.4M $311.1M
 
Capital Expenditures $5.5M $13.8M $19M $10.5M $15.2M
Cash Acquisitions -- -- -- -- -$6M
Cash From Investing -$11.5M -$3.6M -$19M -$10.5M -$70.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8M -- -- -- --
Long-Term Debt Repaid -$72K -$21.1M -$84K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $22.3M -$21.2M $4M $11.9M
Cash From Financing $8.5M $742.3M -$9.1M $25.3M $55.2M
 
Beginning Cash (CF) $172M $131.8M $886.8M $885.9M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.2M $755M -$918K $230.2M $295.5M
Ending Cash (CF) $131.8M $886.8M $885.9M $1.1B $1.4B
 
Levered Free Cash Flow -$42.7M $2.6M $8.1M $204.9M $295.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$62.9M -$32.6M -$1.5M $12.3M $23M
Depreciation & Amoritzation $591K $963K $3.2M $2.6M $3.2M
Stock-Based Compensation $38M $21.7M $24.4M $22.3M $30.7M
Change in Accounts Receivable -$852K -$1.6M $1.2M -$4.1M -$5.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$11M $13.5M $34.1M $58.5M $76.7M
 
Capital Expenditures $2.3M $3.4M $4.4M $3.1M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.3M -$3.3M -$4.4M -$3.1M -$10M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8M -- -- -- --
Long-Term Debt Repaid -$18K -$19K -$23K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.3M -$220K -$122K -$924K
Cash From Financing $5.2M $377K $3.7M $6.4M $7.7M
 
Beginning Cash (CF) $143.8M $876.2M $852.6M $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12M $10.6M $33.3M $61.9M $74.4M
Ending Cash (CF) $131.8M $886.8M $885.9M $1.1B $1.4B
 
Levered Free Cash Flow -$13.2M $10.1M $29.7M $55.4M $72.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$152.2M -$129.3M -$136.9M -$1.9M $32.4M
Depreciation & Amoritzation $1.9M $2.7M $8.6M $9M $11.9M
Stock-Based Compensation $64.3M $73.5M $104.9M $100.2M $129.2M
Change in Accounts Receivable -$472K -$4.6M -$4.7M -$4.7M -$7.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$37.2M $16.4M $27.1M $215.4M $311.1M
 
Capital Expenditures $5.5M $13.8M $19M $10.5M $15.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.5M -$3.6M -$19M -$10.5M -$70.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8M -- -- -- --
Long-Term Debt Repaid -$72K -$21.1M -$84K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $22.3M -$21.2M $4M $11.9M
Cash From Financing $8.5M $742.3M -$9.1M $25.3M $55.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.2M $755M -$918K $230.2M $295.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$42.7M $2.6M $8.1M $204.9M $295.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$129.3M -$136.9M -$1.9M $32.4M --
Depreciation & Amoritzation $2.7M $8.6M $9M $11.9M --
Stock-Based Compensation $73.5M $104.9M $100.2M $129.2M --
Change in Accounts Receivable -$4.6M -$4.7M -$4.7M -$7.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $16.4M $27.1M $215.4M $311.1M --
 
Capital Expenditures $13.8M $19M $10.5M $15.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6M -$19M -$10.5M -$70.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21.1M -$84K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $22.3M -$21.2M $4M $11.9M --
Cash From Financing $742.3M -$9.1M $25.3M $55.2M --
 
Beginning Cash (CF) $2B $3.4B $3.9B $5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $755M -$918K $230.2M $295.5M --
Ending Cash (CF) $2.8B $3.4B $4.1B $5.3B --
 
Levered Free Cash Flow $2.6M $8.1M $204.9M $295.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Adobe Stock a Bargain With AI Tools Driving Growth?
Is Adobe Stock a Bargain With AI Tools Driving Growth?

The share price of American computer software company Adobe (NASDAQ:ADBE)…

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Buy
59
Is NVDA Stock a Buy?

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

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is down 22.08% over the past day.

Buy
65
MYRG alert for May 2

MYR Group [MYRG] is up 5.11% over the past day.

Sell
35
FTAI alert for May 2

FTAI Aviation [FTAI] is up 3.53% over the past day.

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

Show me the best stock