Financhill
Buy
71

YEXT Quote, Financials, Valuation and Earnings

Last price:
$6.73
Seasonality move :
9.66%
Day range:
$6.81 - $6.99
52-week range:
$4.29 - $8.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.07x
P/B ratio:
5.60x
Volume:
426.2K
Avg. volume:
675.8K
1-year change:
19.65%
Market cap:
$857.2M
Revenue:
$421M
EPS (TTM):
-$0.22
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $354.7M $390.6M $400.9M $404.3M $421M
Revenue Growth (YoY) 18.68% 10.13% 2.63% 0.87% 4.11%
 
Cost of Revenues $86.4M $98.3M $104M $87.5M $96.4M
Gross Profit $268.3M $292.3M $296.9M $316.9M $324.6M
Gross Profit Margin 75.64% 74.83% 74.07% 78.37% 77.11%
 
R&D Expenses $58.1M $68.4M $70.9M $72M $77.2M
Selling, General & Admin $304.4M $313.9M $290.8M $251M $279.8M
Other Inc / (Exp) -$181K -$1.5M -$125K -$761K -$745K
Operating Expenses $362.6M $382.2M $361.7M $323.1M $357M
Operating Income -$94.3M -$90M -$64.8M -$6.2M -$32.4M
 
Net Interest Expenses $82K $522K -- -- --
EBT. Incl. Unusual Items -$94.6M -$92M -$63.9M -$338K -$28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97K $1.3M $2.1M $2.3M -$110K
Net Income to Company -$94.7M -$93.3M -$65.9M -$2.6M -$27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$94.7M -$93.3M -$65.9M -$2.6M -$27.9M
 
Basic EPS (Cont. Ops) -$0.79 -$0.73 -$0.53 -$0.02 -$0.22
Diluted EPS (Cont. Ops) -$0.79 -$0.73 -$0.53 -$0.02 -$0.22
Weighted Average Basic Share $119.7M $127.8M $125.3M $124.1M $126.9M
Weighted Average Diluted Share $119.7M $127.8M $125.3M $124.1M $126.9M
 
EBITDA -$71.2M -$65.4M -$36.9M $24.7M $169K
EBIT -$94M -$91.4M -$63.3M $132K -$27.1M
 
Revenue (Reported) $354.7M $390.6M $400.9M $404.3M $421M
Operating Income (Reported) -$94.3M -$90M -$64.8M -$6.2M -$32.4M
Operating Income (Adjusted) -$94M -$91.4M -$63.3M $132K -$27.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $92.2M $100.9M $101.9M $101.1M $113.1M
Revenue Growth (YoY) 13.29% 9.48% 0.96% -0.78% 11.85%
 
Cost of Revenues $21.6M $24.6M $26.5M $21.7M $26.3M
Gross Profit $70.6M $76.4M $75.4M $79.4M $86.8M
Gross Profit Margin 76.57% 75.65% 74.01% 78.58% 76.76%
 
R&D Expenses $14.5M $18M $17.1M $18.1M $20.5M
Selling, General & Admin $75.2M $80.3M $66M $60.3M $75.4M
Other Inc / (Exp) $364K -$483K -$236K -$74K -$348K
Operating Expenses $89.7M $98.3M $83.1M $78.4M $95.9M
Operating Income -$19.1M -$22M -$7.7M $1M -$9.1M
 
Net Interest Expenses $131K $134K -- -- --
EBT. Incl. Unusual Items -$18.9M -$22.6M -$7.1M $2.6M -$9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$599K $532K $670K $944K -$1.9M
Net Income to Company -$18.3M -$23.1M -$7.8M $1.7M -$7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.3M -$23.1M -$7.8M $1.7M -$7.3M
 
Basic EPS (Cont. Ops) -$0.15 -$0.18 -$0.06 $0.01 -$0.06
Diluted EPS (Cont. Ops) -$0.15 -$0.18 -$0.06 $0.01 -$0.06
Weighted Average Basic Share $123M $130.4M $122.3M $124.3M $127.4M
Weighted Average Diluted Share $123M $130.4M $122.3M $124.3M $127.4M
 
EBITDA -$12.9M -$15.8M -$422K $8M -$224K
EBIT -$18.8M -$22.4M -$7M $2.8M -$8.9M
 
Revenue (Reported) $92.2M $100.9M $101.9M $101.1M $113.1M
Operating Income (Reported) -$19.1M -$22M -$7.7M $1M -$9.1M
Operating Income (Adjusted) -$18.8M -$22.4M -$7M $2.8M -$8.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $354.7M $390.6M $400.9M $404.3M $421M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.4M $98.3M $104M $87.5M $96.4M
Gross Profit $268.3M $292.3M $296.9M $316.9M $324.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $58.1M $68.4M $70.9M $72M $77.2M
Selling, General & Admin $304.4M $313.9M $290.8M $251M $279.8M
Other Inc / (Exp) -$181K -$1.5M -$125K -$761K -$745K
Operating Expenses $362.6M $382.2M $361.7M $323.1M $357M
Operating Income -$94.3M -$90M -$64.8M -$6.2M -$32.4M
 
Net Interest Expenses $82K $522K -- -- --
EBT. Incl. Unusual Items -$94.6M -$92M -$63.9M -$338K -$28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97K $1.3M $2.1M $2.3M -$110K
Net Income to Company -$94.7M -$93.3M -$65.9M -$2.6M -$27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$94.7M -$93.3M -$65.9M -$2.6M -$27.9M
 
Basic EPS (Cont. Ops) -$0.79 -$0.73 -$0.52 -$0.02 -$0.22
Diluted EPS (Cont. Ops) -$0.79 -$0.73 -$0.52 -$0.02 -$0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$71.2M -$65.4M -$36.9M $24.7M $169K
EBIT -$94M -$91.4M -$63.3M $132K -$27.1M
 
Revenue (Reported) $354.7M $390.6M $400.9M $404.3M $421M
Operating Income (Reported) -$94.3M -$90M -$64.8M -$6.2M -$32.4M
Operating Income (Adjusted) -$94M -$91.4M -$63.3M $132K -$27.1M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $390.6M $400.9M $404.3M $421M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $98.3M $104M $87.5M $96.4M --
Gross Profit $292.3M $296.9M $316.9M $324.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $68.4M $70.9M $72M $77.2M --
Selling, General & Admin $313.9M $290.8M $251M $279.8M --
Other Inc / (Exp) -$1.5M -$125K -$761K -$745K --
Operating Expenses $382.2M $361.7M $323.1M $357M --
Operating Income -$90M -$64.8M -$6.2M -$32.4M --
 
Net Interest Expenses $522K $118K -- -- --
EBT. Incl. Unusual Items -$92M -$63.9M -$338K -$28.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $2.1M $2.3M -$110K --
Net Income to Company -$93.3M -$65.9M -$2.6M -$27.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$93.3M -$65.9M -$2.6M -$27.9M --
 
Basic EPS (Cont. Ops) -$0.73 -$0.52 -$0.02 -$0.22 --
Diluted EPS (Cont. Ops) -$0.73 -$0.52 -$0.02 -$0.22 --
Weighted Average Basic Share $511.2M $501.2M $496.2M $507.4M --
Weighted Average Diluted Share $511.2M $501.2M $496.2M $507.4M --
 
EBITDA -$65.4M -$36.9M $24.7M $169K --
EBIT -$91.4M -$63.3M $132K -$27.1M --
 
Revenue (Reported) $390.6M $400.9M $404.3M $421M --
Operating Income (Reported) -$90M -$64.8M -$6.2M -$32.4M --
Operating Income (Adjusted) -$91.4M -$63.3M $132K -$27.1M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $230.4M $261.2M $190.2M $210.2M $123.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $97.5M $101.6M $109.7M $108.2M $112.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $18M $13.5M $15.6M $14.8M $18.1M
Total Current Assets $376.2M $410.4M $346.6M $359.9M $285.8M
 
Property Plant And Equipment $185.2M $171.7M $147.5M $124.5M $107.1M
Long-Term Investments -- -- -- -- --
Goodwill $4.8M $4.6M $4.5M $4.5M $96.8M
Other Intangibles $767K $217K $193K $168K $94.2M
Other Long-Term Assets $6.3M $6.2M $3.9M $3M $15M
Total Assets $596M $620.3M $523.8M $508.8M $610.1M
 
Accounts Payable $13M $9.2M $7.3M $7.4M $4.8M
Accrued Expenses $5.9M $5.5M $5.5M $4.1M $7.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.2M $18.8M $18.2M $16.8M $18.6M
Other Current Liabilities $15.3M $13.7M $10.8M $9.3M $54.3M
Total Current Liabilities $260.2M $290.7M $290.9M $267.8M $344.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $388.8M $408.5M $395.7M $361.6M $456.9M
 
Common Stock $130K $137K $142K $148K $153K
Other Common Equity Adj $2.4M -$187K -$3.6M -$4.2M -$6M
Common Equity $207.2M $211.9M $128M $147.2M $153.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $207.2M $211.9M $128M $147.2M $153.2M
 
Total Liabilities and Equity $596M $620.3M $523.8M $508.8M $610.1M
Cash and Short Terms $230.4M $261.2M $190.2M $210.2M $123.1M
Total Debt -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $230.4M $261.2M $190.2M $210.2M $123.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $97.5M $101.6M $109.7M $108.2M $112.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $18M $13.5M $15.6M $14.8M $18.1M
Total Current Assets $376.2M $410.4M $346.6M $359.9M $285.8M
 
Property Plant And Equipment $185.2M $171.7M $147.5M $124.5M $107.1M
Long-Term Investments -- -- -- -- --
Goodwill $4.8M $4.6M $4.5M $4.5M $96.8M
Other Intangibles $767K $217K $193K $168K $94.2M
Other Long-Term Assets $6.3M $6.2M $3.9M $3M $15M
Total Assets $596M $620.3M $523.8M $508.8M $610.1M
 
Accounts Payable $13M $9.2M $7.3M $7.4M $4.8M
Accrued Expenses $5.9M $5.5M $5.5M $4.1M $7.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.2M $18.8M $18.2M $16.8M $18.6M
Other Current Liabilities $15.3M $13.7M $10.8M $9.3M $54.3M
Total Current Liabilities $260.2M $290.7M $290.9M $267.8M $344.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $388.8M $408.5M $395.7M $361.6M $456.9M
 
Common Stock $130K $137K $142K $148K $153K
Other Common Equity Adj $2.4M -$187K -$3.6M -$4.2M -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $207.2M $211.9M $128M $147.2M $153.2M
 
Total Liabilities and Equity $596M $620.3M $523.8M $508.8M $610.1M
Cash and Short Terms $230.4M $261.2M $190.2M $210.2M $123.1M
Total Debt -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$94.7M -$93.3M -$65.9M -$2.6M -$27.9M
Depreciation & Amoritzation $22.8M $26.1M $26.4M $24.6M $27.3M
Stock-Based Compensation $72.3M $73.5M $63.1M $45M $51.8M
Change in Accounts Receivable -$18M -$6.1M -$10.1M $518K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2M $21.8M $17.9M $46.2M $50.2M
 
Capital Expenditures $65.1M $13.4M $6.2M $2.7M $2.1M
Cash Acquisitions -- -- -- -- -$89.4M
Cash From Investing -$65.1M -$13.4M -$6.2M -$2.7M -$91.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$77.3M -$23.1M -$17.9M
Other Financing Activities -$869K -$263K -$5.6M -$13.5M -$15.2M
Cash From Financing $22.5M $24.6M -$79M -$23.3M -$28.5M
 
Beginning Cash (CF) $268.2M $230.4M $261.2M $190.2M $210.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.4M $33M -$67.4M $20.2M -$69.8M
Ending Cash (CF) $230.4M $261.2M $190.2M $210.2M $138.7M
 
Levered Free Cash Flow -$63.9M $8.4M $11.7M $43.4M $48.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$18.3M -$23.1M -$7.8M $1.7M -$7.3M
Depreciation & Amoritzation $5.9M $6.7M $6.6M $5.2M $8.7M
Stock-Based Compensation $18.4M $19M $14.1M $10.6M $14.7M
Change in Accounts Receivable -$48.3M -$40.4M -$40.4M -$56.7M -$56.4M
Change in Inventories -- -- -- -- --
Cash From Operations $24.9M $29.1M $35.9M $28M $38.3M
 
Capital Expenditures $11.2M $1.1M $793K $408K $316K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.2M -$1.1M -$793K -$408K -$316K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$8.6M -- -$11.1M
Other Financing Activities -- -- -$3.5M -$2.4M -$5.4M
Cash From Financing $5.5M $5M -$10.7M -$372K -$15.3M
 
Beginning Cash (CF) $209M $229.5M $162.3M $182.2M $118M
Foreign Exchange Rate Adjustment $2.2M -$1.3M $3.5M $788K -$2.1M
Additions / Reductions $19.2M $33M $24.4M $27.2M $22.7M
Ending Cash (CF) $230.4M $261.2M $190.2M $210.2M $138.7M
 
Levered Free Cash Flow $13.8M $28M $35.2M $27.6M $38M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$94.7M -$93.3M -$65.9M -$2.6M -$27.9M
Depreciation & Amoritzation $22.8M $26.1M $26.4M $24.6M $27.3M
Stock-Based Compensation $72.3M $73.5M $63.1M $45M $51.8M
Change in Accounts Receivable -$18M -$6.1M -$10.1M $518K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2M $21.8M $17.9M $46.2M $50.2M
 
Capital Expenditures $65.1M $13.4M $6.2M $2.7M $2.1M
Cash Acquisitions -- -- -- -- -$89.4M
Cash From Investing -$65.1M -$13.4M -$6.2M -$2.7M -$91.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$77.3M -$23.1M -$17.9M
Other Financing Activities -$869K -$263K -$5.6M -$13.5M -$15.2M
Cash From Financing $22.5M $24.6M -$79M -$23.3M -$28.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.4M $33M -$67.4M $20.2M -$69.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$63.9M $8.4M $11.7M $43.4M $48.1M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders -$93.3M -$65.9M -$2.6M -$27.9M --
Depreciation & Amoritzation $26.1M $26.4M $24.6M $27.3M --
Stock-Based Compensation $73.5M $63.1M $45M $51.8M --
Change in Accounts Receivable -$6.1M -$10.1M $518K -$1.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $21.8M $17.9M $46.2M $50.2M --
 
Capital Expenditures $13.4M $6.2M $2.7M $2.1M --
Cash Acquisitions -- -- -- -$89.4M --
Cash From Investing -$13.4M -$6.2M -$2.7M -$91.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$77.3M -$23.1M -$17.9M --
Other Financing Activities -$263K -$5.6M -$13.5M -$15.2M --
Cash From Financing $24.6M -$79M -$23.3M -$28.5M --
 
Beginning Cash (CF) $972.5M $859.2M $789.7M $809.1M --
Foreign Exchange Rate Adjustment -$2.2M -$3.6M -$205K -$1.7M --
Additions / Reductions $33M -$67.4M $20.2M -$69.8M --
Ending Cash (CF) $1B $788.2M $809.7M $737.6M --
 
Levered Free Cash Flow $8.4M $11.7M $43.4M $48.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Ginkgo Bioworks Stock a Good Buy?
Is Ginkgo Bioworks Stock a Good Buy?

Biotech innovator Ginkgo Bioworks Holdings, Inc. (NYSE:DNA) has had better…

Why Mobileye Might Be Wall Street’s Next Big Surprise
Why Mobileye Might Be Wall Street’s Next Big Surprise

The trend to automate vehicles started long ago when adding…

Why Is Rigetti Stock Going Up?
Why Is Rigetti Stock Going Up?

Quantum computing firm Rigetti Computing (NASDAQ:RGTI) has been one of…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Buy
71
Is NVDA Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
99
SOC alert for May 20

Sable Offshore [SOC] is up 3% over the past day.

Buy
52
RGC alert for May 20

Regencell Bioscience Holdings [RGC] is up 19.31% over the past day.

Sell
40
GWLIF alert for May 20

Great-West Lifeco [GWLIF] is up 12.44% over the past day.

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

Show me the best stock