Financhill
Buy
92

BOX Quote, Financials, Valuation and Earnings

Last price:
$37.83
Seasonality move :
-1.42%
Day range:
$36.98 - $37.96
52-week range:
$24.63 - $37.96
Dividend yield:
0%
P/E ratio:
29.32x
P/S ratio:
5.11x
P/B ratio:
--
Volume:
4M
Avg. volume:
2.4M
1-year change:
40.86%
Market cap:
$5.5B
Revenue:
$1.1B
EPS (TTM):
$1.29
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $770.8M $874.3M $990.9M $1B $1.1B
Revenue Growth (YoY) 10.7% 13.44% 13.33% 4.73% 5.05%
 
Cost of Revenues $224.7M $249.5M $252.6M $260.6M $228.1M
Gross Profit $546M $624.8M $738.3M $777.1M $862M
Gross Profit Margin 70.84% 71.47% 74.51% 74.89% 79.08%
 
R&D Expenses $201.3M $218.5M $243.5M $248.8M $264.9M
Selling, General & Admin $382.4M $434M $457.9M $477.6M $517.5M
Other Inc / (Exp) -- -- -$3.5M -$3M -$12.1M
Operating Expenses $583.7M $652.5M $701.5M $726.4M $782.4M
Operating Income -$37.6M -$27.6M $36.8M $50.8M $79.6M
 
Net Interest Expenses $4.6M $9.8M $2.4M -- --
EBT. Incl. Unusual Items -$42.2M -$37.5M $34.4M $62.6M $85.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $4M $7.6M -$66.4M -$159.5M
Net Income to Company -$43.4M -$41.5M $26.8M $129M $244.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.4M -$41.5M $26.8M $129M $244.6M
 
Basic EPS (Cont. Ops) -$0.28 -$0.35 $0.06 $0.69 $1.40
Diluted EPS (Cont. Ops) -$0.28 -$0.35 $0.06 $0.67 $1.36
Weighted Average Basic Share $155.8M $155.6M $143.6M $144.2M $144.2M
Weighted Average Diluted Share $155.8M $155.6M $150.2M $148.6M $148.6M
 
EBITDA $37.8M $50.6M $105.3M $117.7M $113.3M
EBIT -$37.6M -$27.6M $39.3M $66.4M $91.2M
 
Revenue (Reported) $770.8M $874.3M $990.9M $1B $1.1B
Operating Income (Reported) -$37.6M -$27.6M $36.8M $50.8M $79.6M
Operating Income (Adjusted) -$37.6M -$27.6M $39.3M $66.4M $91.2M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $202.4M $238.4M $251.9M $264.7M $276.3M
Revenue Growth (YoY) 10.29% 17.78% 5.65% 5.07% 4.39%
 
Cost of Revenues $60.9M $62.2M $61.7M $58.3M $60.7M
Gross Profit $141.5M $176.2M $190.2M $206.4M $215.6M
Gross Profit Margin 69.89% 73.91% 75.53% 77.99% 78.04%
 
R&D Expenses $50.9M $61.7M $62.5M $62.7M $72.3M
Selling, General & Admin $100.9M $113.9M $119.4M $125.7M $137M
Other Inc / (Exp) -- -- -- -$1M $2.8M
Operating Expenses $151.8M $175.6M $181.9M $188.4M $209.3M
Operating Income -$10.3M $624K $8.3M $18M $6.3M
 
Net Interest Expenses $4M $4.2M -- -- --
EBT. Incl. Unusual Items -$14.3M -$3.5M $10.7M $21.9M $13.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $311K $1.2M $2.3M $4.6M $5M
Net Income to Company -$14.6M -$4.7M $8.4M $17.2M $8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.6M -$4.7M $8.4M $17.2M $8.2M
 
Basic EPS (Cont. Ops) -$0.09 -$0.06 $0.03 $0.08 $0.02
Diluted EPS (Cont. Ops) -$0.09 -$0.06 $0.02 $0.08 $0.02
Weighted Average Basic Share $161.7M $144.7M $144.7M $145.3M $144.4M
Weighted Average Diluted Share $161.7M $144.7M $150.4M $148.8M $149.6M
 
EBITDA $9.1M $19.2M $21.2M $27.4M $22.7M
EBIT -$10.3M $624K $8.3M $22.7M $15.8M
 
Revenue (Reported) $202.4M $238.4M $251.9M $264.7M $276.3M
Operating Income (Reported) -$10.3M $624K $8.3M $18M $6.3M
Operating Income (Adjusted) -$10.3M $624K $8.3M $22.7M $15.8M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $789.7M $910.3M $1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $231.7M $250.7M $252M $257.2M $230.5M
Gross Profit $558M $659.6M $752.3M $793.3M $871.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $199M $229.4M $244.3M $248.9M $274.5M
Selling, General & Admin $382.6M $446.9M $463.5M $483.9M $528.8M
Other Inc / (Exp) -- -- -- -$1M $2.8M
Operating Expenses $581.6M $676.3M $707.8M $732.9M $803.3M
Operating Income -$23.7M -$16.7M $44.6M $60.4M $68M
 
Net Interest Expenses $7.5M $10M -- -- --
EBT. Incl. Unusual Items -$31.1M -$26.7M $48.6M $73.8M $76.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $4.9M $8.8M -$64.1M -$159.2M
Net Income to Company -$32.5M -$31.6M $39.8M $137.9M $235.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.5M -$31.6M $39.8M $137.9M $235.6M
 
Basic EPS (Cont. Ops) -$0.20 -$0.32 $0.14 $0.74 $1.34
Diluted EPS (Cont. Ops) -$0.20 -$0.32 $0.13 $0.73 $1.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $53.2M $60.7M $107.3M $123.8M $113.4M
EBIT -$23.7M -$16.7M $47M $80.8M $89.1M
 
Revenue (Reported) $789.7M $910.3M $1B $1.1B $1.1B
Operating Income (Reported) -$23.7M -$16.7M $44.6M $60.4M $68M
Operating Income (Adjusted) -$23.7M -$16.7M $47M $80.8M $89.1M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $202.4M $238.4M $251.9M $264.7M $276.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.9M $62.2M $61.7M $58.3M $60.7M
Gross Profit $141.5M $176.2M $190.2M $206.4M $215.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50.9M $61.7M $62.5M $62.7M $72.3M
Selling, General & Admin $100.9M $113.9M $119.4M $125.7M $137M
Other Inc / (Exp) -- -- -- -$1M $2.8M
Operating Expenses $151.8M $175.6M $181.9M $188.4M $209.3M
Operating Income -$10.3M $624K $8.3M $18M $6.3M
 
Net Interest Expenses $4M $4.2M -- -- --
EBT. Incl. Unusual Items -$14.3M -$3.5M $10.7M $21.9M $13.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $311K $1.2M $2.3M $4.6M $5M
Net Income to Company -$14.6M -$4.7M $8.4M $17.2M $8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.6M -$4.7M $8.4M $17.2M $8.2M
 
Basic EPS (Cont. Ops) -$0.09 -$0.06 $0.03 $0.08 $0.02
Diluted EPS (Cont. Ops) -$0.09 -$0.06 $0.02 $0.08 $0.02
Weighted Average Basic Share $161.7M $144.7M $144.7M $145.3M $144.4M
Weighted Average Diluted Share $161.7M $144.7M $150.4M $148.8M $149.6M
 
EBITDA $9.1M $19.2M $21.2M $27.4M $22.7M
EBIT -$10.3M $624K $8.3M $22.7M $15.8M
 
Revenue (Reported) $202.4M $238.4M $251.9M $264.7M $276.3M
Operating Income (Reported) -$10.3M $624K $8.3M $18M $6.3M
Operating Income (Adjusted) -$10.3M $624K $8.3M $22.7M $15.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $595.1M $416.3M $428.5M $383.7M $624.6M
Short Term Investments -- $170M $32.8M $96.9M $98.2M
Accounts Receivable, Net $228.3M $256.3M $264.5M $281.5M $292.7M
Inventory -- -- -- -- --
Prepaid Expenses $16.8M -- -- -- --
Other Current Assets -- $28M $33M $34.2M $36.3M
Total Current Assets $879.3M $916.6M $806.8M $842.2M $1.1B
 
Property Plant And Equipment $354.4M $278.6M $201.1M $99.4M $78M
Long-Term Investments -- -- -- -- --
Goodwill $18.7M $74.5M $73.9M $76.8M $77M
Other Intangibles $24.8M $17.7M $39.2M $46.8M $74.5M
Other Long-Term Assets $8M $31.8M $14.2M $36.9M $32.1M
Total Assets $1.4B $1.4B $1.2B $1.2B $1.7B
 
Accounts Payable -- $58.9M $79.8M $79.5M $80.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $203.9M
Current Portion Of Capital Lease Obligations $97.7M $85.8M $47.8M $26.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $612.8M $719M $715.8M $679.3M $922.1M
 
Long-Term Debt $297.6M $367.5M $369.4M $370.8M $448.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.8B $1.2B $1.2B $1.5B
 
Common Stock $16K $15K $490M $492.1M $494.3M
Other Common Equity Adj -$938K -$4.5M -$7.1M -$9.7M -$11.9M
Common Equity $151.1M -$395.1M -$523.9M -$431.1M -$297M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $151.1M -$395.1M -$33.9M $61M $197.3M
 
Total Liabilities and Equity $1.4B $1.4B $1.2B $1.2B $1.7B
Cash and Short Terms $595.1M $586.3M $461.2M $480.7M $722.8M
Total Debt $297.6M $367.5M $369.4M $370.8M $652.5M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $561.5M $391.4M $481.4M $449.5M $689.6M
Short Term Investments $50M $127.9M $35.6M $116.6M $100.8M
Accounts Receivable, Net $112.3M $117.1M $132.7M $143.1M $178.1M
Inventory -- -- -- -- --
Prepaid Expenses $23.4M -- -- -- --
Other Current Assets $3M $34M $34.9M $35.6M $87.7M
Total Current Assets $789.6M $715.4M $731.2M $788.7M $1.1B
 
Property Plant And Equipment $329.5M $255.7M $182.7M $92.8M $82.6M
Long-Term Investments -- -- -- -- --
Goodwill $75.6M $72.9M $74.6M $76.4M $80.5M
Other Intangibles $44.1M $16.4M $10.6M -- --
Other Long-Term Assets $5.4M $41.8M $42.1M $86.7M $173.6M
Total Assets $1.3B $1.2B $1.1B $1.2B $1.6B
 
Accounts Payable $34.9M -- $68.6M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $204.2M
Current Portion Of Capital Lease Obligations $91M $84.2M $44.6M $25.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $552.7M $612.7M $620.7M $591.4M $876.8M
 
Long-Term Debt $366.1M $367.9M $369.8M $371.3M $449.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.1B $1.1B $1.4B
 
Common Stock $16K $488.4M $490.5M $492.6M $494.7M
Other Common Equity Adj -$371K -$8.8M -$7M -$11.8M -$7.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $124.8M $4.4M -$21.6M $94.7M $214.6M
 
Total Liabilities and Equity $1.3B $1.2B $1.1B $1.2B $1.6B
Cash and Short Terms $611.5M $519.3M $517M $566.1M $790.4M
Total Debt $366.1M $367.9M $369.8M $371.3M $653.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$43.4M -$41.5M $26.8M $129M $244.6M
Depreciation & Amoritzation $75.5M $78.2M $66M $51.2M $22.1M
Stock-Based Compensation $154.3M $179M $185.6M $198.8M $219M
Change in Accounts Receivable -$18.9M -$27.2M -$8.9M -$21.9M -$14.5M
Change in Inventories -- -- -- -- --
Cash From Operations $196.8M $234.8M $298M $318.7M $332.3M
 
Capital Expenditures $16.5M $10.5M $17.1M $21.3M $30.2M
Cash Acquisitions -- -$59.4M -- -$2.7M --
Cash From Investing -$16.4M -$239.4M $120.6M -$82.8M -$23.2M
 
Dividends Paid (Ex Special Dividend) -- -$9.6M -$15.1M -$14.9M -$15M
Special Dividend Paid
Long-Term Debt Issued $366.4M -- -- -- $447.8M
Long-Term Debt Repaid -$100M -$50.4M -$40.4M -$30.2M -$223.9M
Repurchase of Common Stock -- -$561.6M -$274.2M -$177.1M -$211.1M
Other Financing Activities -$76.5M -$61.7M -$99.1M -$78.8M -$105.2M
Cash From Financing $218.7M -$172.9M -$396.5M -$272.9M -$62.4M
 
Beginning Cash (CF) $195.6M $595.5M $416.9M $429M $384.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $399.1M -$177.4M $22.1M -$37M $246.7M
Ending Cash (CF) $595.5M $416.9M $429M $384.3M $626.1M
 
Levered Free Cash Flow $180.3M $224.3M $280.9M $297.5M $302.1M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$14.6M -$4.7M $8.4M $17.2M $8.2M
Depreciation & Amoritzation $19.4M $18.5M $12.9M $4.7M $6.9M
Stock-Based Compensation $41.8M $47.1M $47.3M $51.2M $54.9M
Change in Accounts Receivable $116.8M $136.9M $129.8M $135.6M $120.4M
Change in Inventories -- -- -- -- --
Cash From Operations $94.8M $107.7M $124.9M $131.2M $127.1M
 
Capital Expenditures $2.3M $3.1M $6.8M $6.8M $8.8M
Cash Acquisitions -$56.6M -- -- -- --
Cash From Investing -$109M $38.4M -$8.8M -$23.2M -$10.4M
 
Dividends Paid (Ex Special Dividend) -- -$3.8M -$3.7M -$3.8M -$3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.3M -$11.5M -$9.9M -- --
Repurchase of Common Stock -- -$117.2M -$42.4M -$32.1M -$49.7M
Other Financing Activities -$19.5M -$44.2M -$21.8M -$25.1M -$25.2M
Cash From Financing -$18.8M -$162.2M -$60.9M -$35.7M -$61.8M
 
Beginning Cash (CF) $595.5M $416.9M $429M $384.3M $626.1M
Foreign Exchange Rate Adjustment -$211K -$8.5M -$2.1M -$6.2M $10.3M
Additions / Reductions -$33M -$16M $55.2M $72.3M $54.9M
Ending Cash (CF) $562.3M $392.3M $482.2M $450.4M $691.3M
 
Levered Free Cash Flow $92.4M $104.6M $118.1M $124.4M $118.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$32.5M -$31.6M $39.8M $137.9M $235.6M
Depreciation & Amoritzation $76.9M $77.4M $60.4M $43M $24.3M
Stock-Based Compensation $156M $184.3M $185.8M $202.7M $222.7M
Change in Accounts Receivable -$12.4M -$7.2M -$16M -$16.1M -$29.7M
Change in Inventories -- -- -- -- --
Cash From Operations $229.7M $247.8M $315.2M $325M $328.1M
 
Capital Expenditures $14.1M $11.3M $20.8M $21.3M $32.1M
Cash Acquisitions -$56.6M -$2.8M -- -- --
Cash From Investing -$120.8M -$92M $73.4M -$97.2M -$10.4M
 
Dividends Paid (Ex Special Dividend) -- -$13.4M -$15M -$15M -$15M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$95.9M -$48.6M -$38.7M -$22.4M --
Repurchase of Common Stock -- -$678.8M -$199.3M -$166.9M -$228.6M
Other Financing Activities -$85.8M -$86.4M -$76.7M -$82.2M -$105.3M
Cash From Financing $184.5M -$316.2M -$295.2M -$247.7M -$88.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $293.5M -$160.4M $93.4M -$19.8M $229.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $215.6M $236.5M $294.4M $303.7M $296M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$14.6M -$4.7M $8.4M $17.2M $8.2M
Depreciation & Amoritzation $19.4M $18.5M $12.9M $4.7M $6.9M
Stock-Based Compensation $41.8M $47.1M $47.3M $51.2M $54.9M
Change in Accounts Receivable $116.8M $136.9M $129.8M $135.6M $120.4M
Change in Inventories -- -- -- -- --
Cash From Operations $94.8M $107.7M $124.9M $131.2M $127.1M
 
Capital Expenditures $2.3M $3.1M $6.8M $6.8M $8.8M
Cash Acquisitions -$56.6M -- -- -- --
Cash From Investing -$109M $38.4M -$8.8M -$23.2M -$10.4M
 
Dividends Paid (Ex Special Dividend) -- -$3.8M -$3.7M -$3.8M -$3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.3M -$11.5M -$9.9M -- --
Repurchase of Common Stock -- -$117.2M -$42.4M -$32.1M -$49.7M
Other Financing Activities -$19.5M -$44.2M -$21.8M -$25.1M -$25.2M
Cash From Financing -$18.8M -$162.2M -$60.9M -$35.7M -$61.8M
 
Beginning Cash (CF) $595.5M $416.9M $429M $384.3M $626.1M
Foreign Exchange Rate Adjustment -$211K -$8.5M -$2.1M -$6.2M $10.3M
Additions / Reductions -$33M -$16M $55.2M $72.3M $54.9M
Ending Cash (CF) $562.3M $392.3M $482.2M $450.4M $691.3M
 
Levered Free Cash Flow $92.4M $104.6M $118.1M $124.4M $118.3M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock