Financhill
Sell
50

UDMY Quote, Financials, Valuation and Earnings

Last price:
$7.00
Seasonality move :
-1.31%
Day range:
$6.96 - $7.08
52-week range:
$5.68 - $10.61
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.32x
P/B ratio:
4.97x
Volume:
933.8K
Avg. volume:
1.2M
1-year change:
-18.44%
Market cap:
$1B
Revenue:
$786.6M
EPS (TTM):
-$0.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $429.9M $515.7M $629.1M $728.9M $786.6M
Revenue Growth (YoY) 55.58% 19.95% 22% 15.87% 7.91%
 
Cost of Revenues $209.3M $236M $275.3M $309.6M $294.6M
Gross Profit $220.6M $279.6M $353.8M $419.3M $491.9M
Gross Profit Margin 51.33% 54.23% 56.24% 57.53% 62.54%
 
R&D Expenses $50.6M $66.1M $104.6M $120.3M $125.4M
Selling, General & Admin $243.4M $291.4M $400.4M $410.6M $439.1M
Other Inc / (Exp) $55K -$920K -$4.7M -$12.2M -$28.3M
Operating Expenses $294M $357.5M $505M $531M $564.6M
Operating Income -$73.4M -$77.9M -$151.2M -$111.6M -$72.6M
 
Net Interest Expenses $1.1M $16K -- -- --
EBT. Incl. Unusual Items -$74.5M -$78.8M -$151.6M -$103.6M -$80.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $1.2M $2.3M $3.7M $4.4M
Net Income to Company -$77.6M -$80M -$153.9M -$107.3M -$85.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$77.6M -$80M -$153.9M -$107.3M -$85.3M
 
Basic EPS (Cont. Ops) -$0.64 -$1.46 -$1.09 -$0.71 -$0.56
Diluted EPS (Cont. Ops) -$0.64 -$1.46 -$1.09 -$0.71 -$0.56
Weighted Average Basic Share $122.1M $55M $140.9M $150.1M $151.3M
Weighted Average Diluted Share $122.1M $55M $140.9M $150.1M $151.3M
 
EBITDA -$62.3M -$63.3M -$129.1M -$78.5M -$47.2M
EBIT -$73.4M -$78.6M -$150.3M -$103.1M -$72.6M
 
Revenue (Reported) $429.9M $515.7M $629.1M $728.9M $786.6M
Operating Income (Reported) -$73.4M -$77.9M -$151.2M -$111.6M -$72.6M
Operating Income (Adjusted) -$73.4M -$78.6M -$150.3M -$103.1M -$72.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $124.6M $152.2M $176.4M $196.8M $200.3M
Revenue Growth (YoY) -- 22.22% 15.9% 11.57% 1.76%
 
Cost of Revenues $57.9M $66.4M $76.7M $76.3M $70.9M
Gross Profit $66.6M $85.8M $99.7M $120.6M $129.4M
Gross Profit Margin 53.49% 56.36% 56.53% 61.25% 64.63%
 
R&D Expenses $15.4M $22.6M $30.9M $31.2M $25M
Selling, General & Admin $67.7M $88.5M $106M $112.1M $107.5M
Other Inc / (Exp) -$428K -$244K -$10.3M -$308K -$1.4M
Operating Expenses $83.1M $111.1M $136.9M $143.3M $132.5M
Operating Income -$16.4M -$25.3M -$37.1M -$22.7M -$3M
 
Net Interest Expenses $218K -- -- -- --
EBT. Incl. Unusual Items -$17.1M -$25.3M -$43.5M -$17.3M -$834K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $905K $332K $1.1M $1M $937K
Net Income to Company -$18M -$25.6M -$44.5M -$18.3M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18M -$25.6M -$44.5M -$18.3M -$1.8M
 
Basic EPS (Cont. Ops) -$0.15 -$0.18 -$0.31 -$0.12 -$0.01
Diluted EPS (Cont. Ops) -$0.15 -$0.18 -$0.31 -$0.12 -$0.01
Weighted Average Basic Share $122.1M $139.4M $145.7M $156.6M $148M
Weighted Average Diluted Share $122.1M $139.4M $145.7M $156.6M $148M
 
EBITDA -$13.4M -$20.3M -$37.3M -$10.8M $5.4M
EBIT -$16.4M -$25.3M -$43.1M -$17.3M -$819K
 
Revenue (Reported) $124.6M $152.2M $176.4M $196.8M $200.3M
Operating Income (Reported) -$16.4M -$25.3M -$37.1M -$22.7M -$3M
Operating Income (Adjusted) -$16.4M -$25.3M -$43.1M -$17.3M -$819K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $543.3M $653.3M $749.4M $790M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $244.5M $285.6M $309.2M $289.2M
Gross Profit -- $298.8M $367.7M $440.2M $500.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $73.3M $112.9M $120.7M $119.2M
Selling, General & Admin -- $312.3M $417.9M $416.7M $434.6M
Other Inc / (Exp) -$511K -$736K -$14.7M -$2.2M -$29.4M
Operating Expenses -- $385.6M $530.7M $537.4M $553.8M
Operating Income -- -$86.8M -$163M -$97.2M -$52.9M
 
Net Interest Expenses $350K -- -- -- --
EBT. Incl. Unusual Items -- -$87.1M -$169.8M -$77.5M -$64.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $610K $3M $3.6M $4.3M
Net Income to Company -- -$87.7M -$172.8M -$81.1M -$68.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$87.7M -$172.8M -$81.1M -$68.7M
 
Basic EPS (Cont. Ops) -- -$0.70 -$1.21 -$0.53 -$0.46
Diluted EPS (Cont. Ops) -- -$0.70 -$1.21 -$0.53 -$0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$70.3M -$145.4M -$54.6M -$31M
EBIT -- -$87.5M -$167.5M -$79.9M -$56.1M
 
Revenue (Reported) -- $543.3M $653.3M $749.4M $790M
Operating Income (Reported) -- -$86.8M -$163M -$97.2M -$52.9M
Operating Income (Adjusted) -- -$87.5M -$167.5M -$79.9M -$56.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $124.6M $152.2M $176.4M $196.8M $200.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.9M $66.4M $76.7M $76.3M $70.9M
Gross Profit $66.6M $85.8M $99.7M $120.6M $129.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.4M $22.6M $30.9M $31.2M $25M
Selling, General & Admin $67.7M $88.5M $106M $112.1M $107.5M
Other Inc / (Exp) -$428K -$244K -$10.3M -$308K -$1.4M
Operating Expenses $83.1M $111.1M $136.9M $143.3M $132.5M
Operating Income -$16.4M -$25.3M -$37.1M -$22.7M -$3M
 
Net Interest Expenses $218K -- -- -- --
EBT. Incl. Unusual Items -$17.1M -$25.3M -$43.5M -$17.3M -$834K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $905K $332K $1.1M $1M $937K
Net Income to Company -$18M -$25.6M -$44.5M -$18.3M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18M -$25.6M -$44.5M -$18.3M -$1.8M
 
Basic EPS (Cont. Ops) -$0.15 -$0.18 -$0.31 -$0.12 -$0.01
Diluted EPS (Cont. Ops) -$0.15 -$0.18 -$0.31 -$0.12 -$0.01
Weighted Average Basic Share $122.1M $139.4M $145.7M $156.6M $148M
Weighted Average Diluted Share $122.1M $139.4M $145.7M $156.6M $148M
 
EBITDA -$13.4M -$20.3M -$37.3M -$10.8M $5.4M
EBIT -$16.4M -$25.3M -$43.1M -$17.3M -$819K
 
Revenue (Reported) $124.6M $152.2M $176.4M $196.8M $200.3M
Operating Income (Reported) -$16.4M -$25.3M -$37.1M -$22.7M -$3M
Operating Income (Adjusted) -$16.4M -$25.3M -$43.1M -$17.3M -$819K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $175M $533.9M $313.7M $305.6M $190.6M
Short Term Investments -- $745K $151.7M $171.4M $163.8M
Accounts Receivable, Net $46.3M $73.2M $104.5M $92.6M $88.2M
Inventory -- -- -- -- --
Prepaid Expenses $4.9M $12.5M -- -- --
Other Current Assets $1.1M $2.7M $14.9M $20.9M $22.7M
Total Current Assets $237M $641.9M $615M $632.3M $506.3M
 
Property Plant And Equipment $9.1M $9.9M $18.4M $10.1M $15.5M
Long-Term Investments -- $10M $12.1M $10.3M --
Goodwill -- $12.6M $12.6M $12.6M $12.6M
Other Intangibles $14M $33.7M $36.7M $36.6M $34M
Other Long-Term Assets $5.8M $6.1M $7.3M $3.4M $5M
Total Assets $282.1M $739.9M $737.6M $741.2M $605.6M
 
Accounts Payable $23.7M $34.6M $14.5M $2.5M $6.3M
Accrued Expenses $6.8M $7.3M $8.5M $13.8M $14.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $7M $5.8M $2.5M
Other Current Liabilities $1.4M $2.8M $7M $3.8M $5.5M
Total Current Liabilities $263.8M $341.3M $386.9M $380.1M $397.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $542.8M $350.2M $398.3M $384.3M $408.2M
 
Common Stock -- $1K $1K $2K $1K
Other Common Equity Adj -- -$1K -$233K $80K -$11K
Common Equity -$260.7M $389.7M $339.3M $356.9M $197.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$260.7M $389.7M $339.3M $356.9M $197.4M
 
Total Liabilities and Equity $282.1M $739.9M $737.6M $741.2M $605.6M
Cash and Short Terms $175M $534.6M $465.4M $476.9M $354.4M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $511M $275.6M $256.8M $189.6M
Short Term Investments -- $340K $169.6M $173.9M $167.4M
Accounts Receivable, Net -- $67.7M $96.4M $99.8M $111.2M
Inventory -- -- -- -- --
Prepaid Expenses -- $11.7M -- -- --
Other Current Assets -- $3.2M $17.4M $25.6M $26.1M
Total Current Assets -- $617M $595M $603.4M $541.1M
 
Property Plant And Equipment -- $24.9M $16.1M $8.3M $16.8M
Long-Term Investments -- $15M $12.1M $10.3M --
Goodwill -- $12.6M $12.6M $12.6M $12.6M
Other Intangibles -- $34.2M $37.3M $36.4M $33M
Other Long-Term Assets -- $7.1M $7.3M $3.1M $5.3M
Total Assets -- $738.9M $716.9M $708.5M $639M
 
Accounts Payable -- $16.3M $10.8M $3.1M $4.4M
Accrued Expenses -- $5.5M $7.3M $30.5M $15M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $7.4M $6.9M $3.6M $2.6M
Other Current Liabilities -- $3M $7M -- $4.8M
Total Current Liabilities -- $339.6M $382.5M $408.3M $420.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $358.4M $391.8M $412M $429.6M
 
Common Stock -- $1K $1K $2K $1K
Other Common Equity Adj -- $9K -$96K -$74K -$15K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $380.5M $325.1M $296.5M $209.4M
 
Total Liabilities and Equity -- $738.9M $716.9M $708.5M $639M
Cash and Short Terms -- $511.3M $445.2M $430.7M $357M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$77.6M -$80M -$153.9M -$107.3M -$85.3M
Depreciation & Amoritzation $11.1M $15.3M $21.2M $24.6M $25.4M
Stock-Based Compensation $31.6M $34.7M $81.3M $96M $90M
Change in Accounts Receivable -$19.6M -$27M -$32.3M $10.3M $2.8M
Change in Inventories -- -- -- -- --
Cash From Operations $9.6M -$7.1M -$61M -$2M $53M
 
Capital Expenditures $14.5M $18.2M $15.7M $13.1M $14.8M
Cash Acquisitions -- -$24.5M -$1.5M -- --
Cash From Investing -$14.5M -$52.7M -$173.2M -$25M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$150.3M
Other Financing Activities -- -$7.4M -$1.6M -$6.8M -$30.8M
Cash From Financing $131.1M $418.6M $14.8M $19.2M -$171.7M
 
Beginning Cash (CF) $51.8M $177.9M $536.8M $317.3M $309.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.2M $358.8M -$219.4M -$7.8M -$117.6M
Ending Cash (CF) $177.9M $536.8M $317.3M $309.6M $191.8M
 
Levered Free Cash Flow -$4.9M -$25.3M -$76.7M -$15.1M $38.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$18M -$25.6M -$44.5M -$18.3M -$1.8M
Depreciation & Amoritzation $3.1M $5M $5.8M $6.5M $6.2M
Stock-Based Compensation $10.5M $13.3M $26.3M $22.7M $18M
Change in Accounts Receivable $2M $5.4M $7.8M -$8M -$25.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.8M -$14M -$19.9M $21M $12.2M
 
Capital Expenditures $4.2M $3.3M $3.4M $3.5M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$8.3M -$19.3M -$3.8M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$55.1M --
Other Financing Activities -$2.3M -$1.6M -- -$11.6M -$5.9M
Cash From Financing $2.2M $72K $1.2M -$66.5M -$5.9M
 
Beginning Cash (CF) $177.9M $536.8M $317.3M $309.6M $191.8M
Foreign Exchange Rate Adjustment -- $6K -$18K -$50K $36K
Additions / Reductions -$15.7M -$22.2M -$38M -$49.3M -$1.1M
Ending Cash (CF) $162.2M $514.6M $279.3M $260.2M $190.7M
 
Levered Free Cash Flow -$18M -$17.3M -$23.3M $17.5M $7.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$87.7M -$172.8M -$81.1M -$68.7M
Depreciation & Amoritzation -- $17.2M $22M $25.3M $25.1M
Stock-Based Compensation $10.5M $37.5M $94.2M $92.5M $85.3M
Change in Accounts Receivable -- -$23.7M -$29.9M -$5.4M -$14.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$7.3M -$66.9M $38.9M $44.3M
 
Capital Expenditures $4.2M $17.3M $15.8M $13.2M $16.4M
Cash Acquisitions -- -$24.5M -$1.5M -- --
Cash From Investing -- -$56.7M -$184.3M -$9.4M -$2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$55.1M -$95.2M
Other Financing Activities -- -$6.8M -- -- -$25.1M
Cash From Financing -- $416.5M $15.9M -$48.5M -$111.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $352.4M -$235.3M -$19M -$69.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$24.6M -$82.7M $25.7M $27.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$18M -$25.6M -$44.5M -$18.3M -$1.8M
Depreciation & Amoritzation $3.1M $5M $5.8M $6.5M $6.2M
Stock-Based Compensation $10.5M $13.3M $26.3M $22.7M $18M
Change in Accounts Receivable $2M $5.4M $7.8M -$8M -$25.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.8M -$14M -$19.9M $21M $12.2M
 
Capital Expenditures $4.2M $3.3M $3.4M $3.5M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$8.3M -$19.3M -$3.8M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$55.1M --
Other Financing Activities -$2.3M -$1.6M -- -$11.6M -$5.9M
Cash From Financing $2.2M $72K $1.2M -$66.5M -$5.9M
 
Beginning Cash (CF) $177.9M $536.8M $317.3M $309.6M $191.8M
Foreign Exchange Rate Adjustment -- $6K -$18K -$50K $36K
Additions / Reductions -$15.7M -$22.2M -$38M -$49.3M -$1.1M
Ending Cash (CF) $162.2M $514.6M $279.3M $260.2M $190.7M
 
Levered Free Cash Flow -$18M -$17.3M -$23.3M $17.5M $7.1M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock