Financhill
Buy
72

UPST Quote, Financials, Valuation and Earnings

Last price:
$77.61
Seasonality move :
67.67%
Day range:
$73.52 - $77.54
52-week range:
$20.60 - $96.43
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.83x
P/B ratio:
10.82x
Volume:
5.3M
Avg. volume:
6.1M
1-year change:
140.8%
Market cap:
$7.3B
Revenue:
$628.8M
EPS (TTM):
-$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $222.1M $846.6M $837.8M $508.1M $628.8M
Revenue Growth (YoY) 36.41% 281.27% -1.05% -39.35% 23.76%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $182.8M $572.5M $719.1M $489.9M $555.7M
Other Inc / (Exp) -$22.8M $28M -$159.6M -$181M -$144.9M
Operating Expenses $182.8M $571.2M $719.1M $475.2M $584.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6M $133.7M -$109.1M -$240M -$128.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $371K -$1.7M -$409K $107K $185K
Net Income to Company $5.6M $135.4M -$108.7M -$240.1M -$128.6M
 
Minority Interest in Earnings $404K -- -- -- --
Net Income to Common Excl Extra Items $6M $135.4M -$108.7M -$240.1M -$128.6M
 
Basic EPS (Cont. Ops) -- $1.73 -$1.31 -$2.87 -$1.44
Diluted EPS (Cont. Ops) -- $1.43 -$1.31 -$2.87 -$1.44
Weighted Average Basic Share $17.5M $78.1M $82.8M $83.8M $89.5M
Weighted Average Diluted Share $17.5M $94.8M $82.8M $83.8M $89.5M
 
EBITDA -- -- -- -- --
EBIT $14M $137M -$93.5M -$200.4M -$80.3M
 
Revenue (Reported) $222.1M $846.6M $837.8M $508.1M $628.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $14M $137M -$93.5M -$200.4M -$80.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $121.3M $310.1M $102.9M $127.8M $213.4M
Revenue Growth (YoY) 88.77% 155.58% -66.81% 24.16% 66.97%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.8M $225.3M $124.7M $132.2M $160M
Other Inc / (Exp) $2.8M -$18M -$44.5M -$50.7M -$5.7M
Operating Expenses $86.8M $225.3M $109.2M $132.2M $160M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.3M $32.7M -$129.2M -$64.6M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221K $19K $16K $14K $29K
Net Income to Company $10.1M $32.7M -$129.3M -$64.6M -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.1M $32.7M -$129.3M -$64.6M -$2.4M
 
Basic EPS (Cont. Ops) $0.14 $0.39 -$1.58 -$0.74 -$0.03
Diluted EPS (Cont. Ops) $0.11 $0.34 -$1.58 -$0.74 -$0.03
Weighted Average Basic Share $73.6M $84.2M $81.9M $87M $94.3M
Weighted Average Diluted Share $91.4M $95.5M $81.9M $87M $94.3M
 
EBITDA -- -- -- -- --
EBIT $11.4M $33.7M -$122.1M -$53.9M $4.6M
 
Revenue (Reported) $121.3M $310.1M $102.9M $127.8M $213.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $11.4M $33.7M -$122.1M -$53.9M $4.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $279.1M $1B $630.6M $533M $714.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $213.2M $712.2M $618.4M $497.4M $583.6M
Other Inc / (Exp) -$10.4M $11.4M -$210.2M -$179.3M -$99.8M
Operating Expenses $213.2M $712.2M $602.9M $498.2M $612.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $15.3M $156.1M -$271M -$175.4M -$66.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $592K -$1.9M -$412K $105K $200K
Net Income to Company $14.7M $158M -$270.6M -$175.5M -$66.4M
 
Minority Interest in Earnings -$84K -- -- -- --
Net Income to Common Excl Extra Items $14.6M $158M -$270.6M -$175.5M -$66.4M
 
Basic EPS (Cont. Ops) -$0.12 $1.96 -$3.30 -$2.06 -$0.75
Diluted EPS (Cont. Ops) -$0.17 $1.64 -$3.30 -$2.06 -$0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $21.1M $159.3M -$249.3M -$132.2M -$21.8M
 
Revenue (Reported) $279.1M $1B $630.6M $533M $714.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $21.1M $159.3M -$249.3M -$132.2M -$21.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $121.3M $310.1M $102.9M $127.8M $213.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.8M $225.3M $124.7M $132.2M $160M
Other Inc / (Exp) $2.8M -$18M -$44.5M -$50.7M -$5.7M
Operating Expenses $86.8M $225.3M $109.2M $132.2M $160M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.3M $32.7M -$129.2M -$64.6M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221K $19K $16K $14K $29K
Net Income to Company $10.1M $32.7M -$129.3M -$64.6M -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.1M $32.7M -$129.3M -$64.6M -$2.4M
 
Basic EPS (Cont. Ops) $0.14 $0.39 -$1.58 -$0.74 -$0.03
Diluted EPS (Cont. Ops) $0.11 $0.34 -$1.58 -$0.74 -$0.03
Weighted Average Basic Share $73.6M $84.2M $81.9M $87M $94.3M
Weighted Average Diluted Share $91.4M $95.5M $81.9M $87M $94.3M
 
EBITDA -- -- -- -- --
EBIT $11.4M $33.7M -$122.1M -$53.9M $4.6M
 
Revenue (Reported) $121.3M $310.1M $102.9M $127.8M $213.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $11.4M $33.7M -$122.1M -$53.9M $4.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $258.8M $995M $432.4M $377.3M $793.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.7M $55.5M $46.7M $40.5M $48.2M
Inventory -- -- -- -- --
Prepaid Expenses $6M $30M $16.7M $18M $28.8M
Other Current Assets -- -- -- -- --
Total Current Assets $295.5M $1.1B $502M $456.6M $950.9M
 
Property Plant And Equipment $28.3M $120.4M $130.5M $97.3M $82.5M
Long-Term Investments -- $40M $41.3M $41.3M $41.3M
Goodwill -- $67.1M $67.1M $67.1M $67.1M
Other Intangibles -- $19.9M $15.6M $11.4M $9.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $477.3M $1.8B $1.9B $2B $2.4B
 
Accounts Payable $13.8M $6.6M $18.7M $12.6M $12.4M
Accrued Expenses $24.8M $85.5M $45.3M $58.3M $102.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $124.6M $247.7M $491.3M $653.3M $457.8M
 
Long-Term Debt $22.1M $647.4M $649.9M $653M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $177M $1B $1.3B $1.4B $1.7B
 
Common Stock $7K $8K $8K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $300.3M $807.1M $672.4M $635.3M $633.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $300.3M $807.1M $672.4M $635.3M $633.2M
 
Total Liabilities and Equity $477.3M $1.8B $1.9B $2B $2.4B
Cash and Short Terms $258.8M $995M $432.4M $377.3M $793.6M
Total Debt $62.6M $695.4M $986.4M $1B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $265.2M $766.6M $396.8M $307M $605.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.1M $48.6M $42.9M $40.6M $43M
Inventory -- -- -- -- --
Prepaid Expenses $14.2M $28.9M $22M $23M $28.1M
Other Current Assets -- -- -- -- --
Total Current Assets $313.6M $850.5M $466.8M $389.9M $778.9M
 
Property Plant And Equipment $27.4M $123M $130.4M $92.5M $83M
Long-Term Investments -- $41M $41.3M $41.3M $41.3M
Goodwill -- $67.1M $67.1M $67.1M $67.1M
Other Intangibles -- $18.8M $14.6M $10.3M $9.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $488.6M $2B $1.8B $1.9B $2.3B
 
Accounts Payable $8.1M $10.3M $6.6M $10M $13.3M
Accrued Expenses $26.1M $69.8M $32.4M $35.4M $51.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $112.5M $341.4M $430.2M $585.1M $350.5M
 
Long-Term Debt $20.1M $647.7M $650.7M $653.8M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $168M $1.1B $1.2B $1.3B $1.6B
 
Common Stock $7K $9K $8K $9K $10K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $320.6M $876.5M $627.2M $612.8M $676.6M
 
Total Liabilities and Equity $488.6M $2B $1.8B $1.9B $2.3B
Cash and Short Terms $265.2M $766.6M $396.8M $307M $605.4M
Total Debt $41.9M $769.2M $1B $1B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.6M $135.4M -$108.7M -$240.1M -$128.6M
Depreciation & Amoritzation $2.3M $7.5M $13.5M $24.9M $20.5M
Stock-Based Compensation $11.5M $73.2M $125.9M $175M $133.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $15.7M $168.4M -$657.9M -$111.7M $186.3M
 
Capital Expenditures $5.6M $15.1M $22.9M $12.1M $10M
Cash Acquisitions -- -$16.8M -- -- $11.9M
Cash From Investing $136.5M -$143.9M -$114.1M -$118.5M -$237.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $92.1M $718.4M $688.8M $792.2M $1.3B
Long-Term Debt Repaid -$174.2M -$71.3M -$400.9M -$599.3M -$738.1M
Repurchase of Common Stock -- -- -$177.9M -- --
Other Financing Activities -$622K -$74.5M -$16.8M -$48.8M -$31.9M
Cash From Financing $79.1M $855.4M $113.2M $165.5M $559.9M
 
Beginning Cash (CF) $80.1M $311.3M $1.2B $532.5M $467.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $231.3M $879.9M -$658.8M -$64.7M $508.5M
Ending Cash (CF) $311.3M $1.2B $532.5M $467.8M $976.3M
 
Levered Free Cash Flow $10.1M $153.2M -$680.8M -$123.8M $176.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.1M $32.7M -$129.3M -$64.6M -$2.4M
Depreciation & Amoritzation $816K $2.8M $6.4M $5.6M $6.4M
Stock-Based Compensation $8.6M $25.1M $74.1M $35.8M $29.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $43.1M -$266.8M -$75.7M $44.3M -$13.5M
 
Capital Expenditures $601K $5.3M $5.5M $1.7M $6.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $902K $5.2M -$25.9M -$37.5M -$78.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.8M $80M $60.7M $74.3M $53.7M
Long-Term Debt Repaid -$26.6M -$7M -$47M -$123.7M -$133.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5K $8.3M $22.5M
Cash From Financing -$19.3M $83.1M $21M -$35.4M -$44.7M
 
Beginning Cash (CF) $311.3M $1.2B $532.5M $467.8M $976.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.7M -$178.5M -$80.6M -$28.6M -$136.7M
Ending Cash (CF) $336.1M $1B $451.9M $439.2M $839.5M
 
Levered Free Cash Flow $42.5M -$272.1M -$81.2M $42.6M -$19.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $14.7M $158M -$270.6M -$175.5M -$66.4M
Depreciation & Amoritzation $2.6M $9.5M $17.2M $24.1M $21.3M
Stock-Based Compensation $18.2M $89.6M $175M $136.7M $127.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $145.3M -$141.5M -$466.8M $8.4M $128.5M
 
Capital Expenditures $4.8M $19.8M $23.1M $8.4M $14.4M
Cash Acquisitions -- -$16.8M -- -- --
Cash From Investing $28.7M -$139.6M -$145.2M -$130.2M -$278.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $33M $792.6M $669.5M $805.8M $1.3B
Long-Term Debt Repaid -$106.1M -$51.7M -$440.9M -$676M -$748.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$40.5M -$17.7M
Cash From Financing $89.9M $957.8M $51.1M $109.1M $550.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $263.9M $676.6M -$560.8M -$12.7M $400.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $140.5M -$161.3M -$489.9M -$25K $114.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.1M $32.7M -$129.3M -$64.6M -$2.4M
Depreciation & Amoritzation $816K $2.8M $6.4M $5.6M $6.4M
Stock-Based Compensation $8.6M $25.1M $74.1M $35.8M $29.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $43.1M -$266.8M -$75.7M $44.3M -$13.5M
 
Capital Expenditures $601K $5.3M $5.5M $1.7M $6.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $902K $5.2M -$25.9M -$37.5M -$78.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.8M $80M $60.7M $74.3M $53.7M
Long-Term Debt Repaid -$26.6M -$7M -$47M -$123.7M -$133.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5K $8.3M $22.5M
Cash From Financing -$19.3M $83.1M $21M -$35.4M -$44.7M
 
Beginning Cash (CF) $311.3M $1.2B $532.5M $467.8M $976.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.7M -$178.5M -$80.6M -$28.6M -$136.7M
Ending Cash (CF) $336.1M $1B $451.9M $439.2M $839.5M
 
Levered Free Cash Flow $42.5M -$272.1M -$81.2M $42.6M -$19.6M

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

GET BETTER TRADE IDEAS

Popular

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…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock