Financhill
Buy
59

NU Quote, Financials, Valuation and Earnings

Last price:
$14.00
Seasonality move :
5.86%
Day range:
$13.41 - $13.85
52-week range:
$9.01 - $16.15
Dividend yield:
0%
P/E ratio:
31.50x
P/S ratio:
7.93x
P/B ratio:
7.76x
Volume:
107M
Avg. volume:
74.7M
1-year change:
1.99%
Market cap:
$66.8B
Revenue:
$8.3B
EPS (TTM):
$0.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $359.9M $1.1B $3B $5.6B $8.3B
Revenue Growth (YoY) 0.11% 218.19% 159.45% 89.56% 46.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $264.5M $659.9M $1.4B $1.1B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $272M $677.2M $1.5B $1.2B $1.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$193.2M -$170.2M -$308.9M $1.5B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21.7M -$4.8M $55.7M $508.5M $823.1M
Net Income to Company -$171.5M -$165.3M -$364.6M $1B $2B
 
Minority Interest in Earnings -- $341K $56K -- --
Net Income to Common Excl Extra Items -$171.5M -$165M -$364.6M $1B $2B
 
Basic EPS (Cont. Ops) -$0.04 -$0.10 -$0.08 $0.22 $0.41
Diluted EPS (Cont. Ops) -$0.04 -$0.10 -$0.08 $0.21 $0.40
Weighted Average Basic Share $4.6B $1.6B $4.7B $4.7B $4.8B
Weighted Average Diluted Share $4.6B $1.6B $4.7B $4.9B $4.9B
 
EBITDA -- -- -- -- --
EBIT $21.9M $197.2M $1.2B $3.6B $5.6B
 
Revenue (Reported) $359.9M $1.1B $3B $5.6B $8.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $21.9M $197.2M $1.2B $3.6B $5.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $173.5M $547.3M $1.1B $2B $2.3B
Revenue Growth (YoY) -- 215.49% 101.54% 79.32% 13.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111.4M $256.7M $248.1M $362.6M $311.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $113.9M $264.4M $261.3M $381.1M $332.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$53.4M -$67.7M $243.6M $578.5M $795.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.9M -$22.6M $101.9M $199.7M $237.9M
Net Income to Company -$49.5M -$45M $141.8M $378.8M $557.2M
 
Minority Interest in Earnings -- -$97K -- -- -$5K
Net Income to Common Excl Extra Items -$49.5M -$45.1M $141.8M $378.8M $557.2M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 $0.03 $0.08 $0.12
Diluted EPS (Cont. Ops) -$0.01 -$0.01 $0.03 $0.08 $0.11
Weighted Average Basic Share $4.6B $4.7B $4.7B $4.8B $4.8B
Weighted Average Diluted Share $4.6B $4.7B $4.8B $4.9B $4.9B
 
EBITDA -- -- -- -- --
EBIT -$21.6M $205.4M $683.8M $1.2B $1.7B
 
Revenue (Reported) $173.5M $547.3M $1.1B $2B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$21.6M $205.4M $683.8M $1.2B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $1.5B $3.5B $6.5B $8.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $805.2M $1.4B $1.3B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $827.7M $1.5B $1.3B $1.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$184.4M $2.4M $1.9B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$23.6M $180.3M $606.4M $861.2M
Net Income to Company -- -$160.9M -$177.9M $1.3B $2.2B
 
Minority Interest in Earnings -- $244K $153K -- -$5K
Net Income to Common Excl Extra Items -- -$160.6M -$177.7M $1.3B $2.2B
 
Basic EPS (Cont. Ops) -- -$0.03 -$0.04 $0.27 $0.45
Diluted EPS (Cont. Ops) -- -$0.03 -$0.04 $0.26 $0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -- $424.2M $1.7B $4.1B $6.1B
 
Revenue (Reported) -- $1.5B $3.5B $6.5B $8.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- $424.2M $1.7B $4.1B $6.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $173.5M $547.3M $1.1B $2B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111.4M $256.7M $248.1M $362.6M $311.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $113.9M $264.4M $261.3M $381.1M $332.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$53.4M -$67.7M $243.6M $578.5M $795.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.9M -$22.6M $101.9M $199.7M $237.9M
Net Income to Company -$49.5M -$45M $141.8M $378.8M $557.2M
 
Minority Interest in Earnings -- -$97K -- -- -$5K
Net Income to Common Excl Extra Items -$49.5M -$45.1M $141.8M $378.8M $557.2M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 $0.03 $0.08 $0.12
Diluted EPS (Cont. Ops) -$0.01 -$0.01 $0.03 $0.08 $0.11
Weighted Average Basic Share $4.6B $4.7B $4.7B $4.8B $4.8B
Weighted Average Diluted Share $4.6B $4.7B $4.8B $4.9B $4.9B
 
EBITDA -- -- -- -- --
EBIT -$21.6M $205.4M $683.8M $1.2B $1.7B
 
Revenue (Reported) $173.5M $547.3M $1.1B $2B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$21.6M $205.4M $683.8M $1.2B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $603.3M $2.5B $6.9B $13.4B $13.6B
Short Term Investments -- $8.2B $9.9B $8.7B $9.5B
Accounts Receivable, Net $2.9B $4.8B $8.2B $12.4B $12.3B
Inventory -- -- -- -- --
Prepaid Expenses $18.5M $39.9M $84.4M $178.1M $153.1M
Other Current Assets -- -- -- -- --
Total Current Assets $5.3B $16.9B $26B $36.8B $39.6B
 
Property Plant And Equipment $20.5M $20.5M $46.5M $69.8M $46.2M
Long-Term Investments $4.3B $9B $10.5B $9.3B $11.2B
Goodwill $831K $401.9M $397.4M $397.5M $414.3M
Other Intangibles $12.4M $72.3M $182.2M $295.9M $347.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $10.2B $19.9B $29.9B $43.3B $49.9B
 
Accounts Payable $3.3B $4.9B $7.1B $9.8B $9.3B
Accrued Expenses $25.8M $97.9M $90.6M $166.9M $180.2M
Current Portion Of Long-Term Debt -- -- $38.3M $113.6M $222.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $5.2B $8B $11.7B $11.4B
 
Long-Term Debt $177.2M $157.3M $547.2M $806.7M $328.9M
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $15.4B $25B $36.9B $42.3B
 
Common Stock $45K $83K $83K $84K $84K
Other Common Equity Adj -$97.5M -$109.2M -$137.7M $156.4M -$828.2M
Common Equity $438.1M $4.4B $4.9B $6.4B $7.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.5M -- -- $787K
Total Equity $438.1M $4.4B $4.9B $6.4B $7.6B
 
Total Liabilities and Equity $10.2B $19.9B $29.9B $43.3B $49.9B
Cash and Short Terms $603.3M $10.7B $16.8B $22B $23.1B
Total Debt $177.2M $157.3M $585.6M $920.3M $551.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $3.2B $6.9B $13B $14.9B
Short Term Investments -- $9.3B $7.9B $8.8B $9.4B
Accounts Receivable, Net -- $6.2B $9.2B $12.8B $13.5B
Inventory -- -- -- -- --
Prepaid Expenses -- $75.1M $94.5M $210.9M $142.6M
Other Current Assets -- -- -- -- --
Total Current Assets -- $20.1B $25.4B $36.3B $42.4B
 
Property Plant And Equipment -- $37.2M $46.9M $65.5M $46.1M
Long-Term Investments -- $10.4B $8.1B $9.7B $10.5B
Goodwill -- $409.6M $397.5M $397.6M $408.8M
Other Intangibles -- $120.6M $215.3M $307.4M $439.8M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $24.3B $29.5B $43.8B $54.2B
 
Accounts Payable -- $5.9B $6.9B $9.6B $10.1B
Accrued Expenses -- $115.6M $101.3M $191.5M $180.4M
Current Portion Of Long-Term Debt -- -- -- $97.9M $351.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $6.2B $7.4B $11B $11.9B
 
Long-Term Debt -- $147.6M $651.2M $820.3M --
Capital Leases -- -- -- -- --
Total Liabilities -- $19.5B $24.3B $37B $45.6B
 
Common Stock -- $83K $83K $84K $84K
Other Common Equity Adj -- -$54.8M -$14.4M $111.8M -$480.6M
Common Equity -- -- -- -- --
Total Preferred Equity $400M -- -- -- --
Minority Interest, Total -- $1.5M -- -- $1M
Total Equity -- $4.8B $5.2B $6.8B $8.6B
 
Total Liabilities and Equity -- $24.3B $29.5B $43.8B $54.2B
Cash and Short Terms -- $12.4B $14.9B $21.8B $24.3B
Total Debt -- $147.6M $651.2M $918.2M $351.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$171.5M -$165.3M -$364.6M $1B $2B
Depreciation & Amoritzation $7.4M $17.3M $35.6M $62.9M $77.1M
Stock-Based Compensation $35.6M $157.3M $253.2M $212.6M $272.4M
Change in Accounts Receivable -$470.2M -$2.6B -$5.7B -$9B -$5.5B
Change in Inventories -- -- -- -- --
Cash From Operations $974.5M -$2.9B $755.6M $1.3B $2.4B
 
Capital Expenditures $8M $28.5M $114.3M $177M $175M
Cash Acquisitions -$8.3M -$114.5M -$10.3M -- -$5.6M
Cash From Investing -$16.3M -$154.2M -$127.2M -$177M -$330.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $18M $116.3M $581.1M $469.5M $1.3B
Long-Term Debt Repaid -$84.6M -$131.3M -$175.6M -$53.4M -$587.7M
Repurchase of Common Stock -$15K -$4.6M -- -- --
Other Financing Activities -- -$47.5M -$4M -- --
Cash From Financing $240.1M $3.3B $654M $425.2M $727.7M
 
Beginning Cash (CF) $1.2B $2.3B $2.7B $4.2B $5.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $257.5M $1.3B $1.5B $2.8B
Ending Cash (CF) $2.3B $2.7B $4.2B $5.9B $9.2B
 
Levered Free Cash Flow $966.5M -$3B $641.3M $1.1B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$49.5M -$45M $141.8M $378.8M $557.2M
Depreciation & Amoritzation $2.5M $7.7M $13.2M $18.5M $21.3M
Stock-Based Compensation $32.2M $42.1M $57.9M $78.6M $77.8M
Change in Accounts Receivable -$608.6M -$1.6B -$2.1B -$1.5B -$2.2B
Change in Inventories -- -- -- -- --
Cash From Operations -$222.7M $78.3M $94.3M -$570.6M $1.1B
 
Capital Expenditures $5.2M $14.7M $46.5M $26.8M $82.5M
Cash Acquisitions -- -$10.3M -- -- --
Cash From Investing -$5.2M -$38.2M -$46.5M -$26.8M -$81.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.6M -- $19.7M $269.7M $187.2M
Long-Term Debt Repaid -$21.7M -$19.7M -$1.9M -$13.3M -$356.8M
Repurchase of Common Stock -$2M -- -- -- --
Other Financing Activities -- -$4M -- -- --
Cash From Financing $395.2M $225.6M $19.9M $258.2M -$169.2M
 
Beginning Cash (CF) $2.3B $2.7B $4.2B $5.9B $9.2B
Foreign Exchange Rate Adjustment -$310.4M -$2.8M $70.5M $449.4M $263.5M
Additions / Reductions $167.3M $265.7M $67.7M -$339.2M $834.8M
Ending Cash (CF) $2.2B $3B $4.3B $6B $10.3B
 
Levered Free Cash Flow -$227.9M $63.6M $47.8M -$597.4M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$160.9M -$177.9M $1.3B $2.2B
Depreciation & Amoritzation -- $22.5M $41.1M $68.2M $80M
Stock-Based Compensation $32.2M $167.2M $269M $233.3M $271.5M
Change in Accounts Receivable -- -$3.5B -$6.2B -$8.3B -$6.3B
Change in Inventories -- -- -- -- --
Cash From Operations -- -$2.6B $771.6M $601.3M $4.1B
 
Capital Expenditures $5.2M $38M $146.1M $157.3M $230.7M
Cash Acquisitions -- -$124.8M -- -- -$5.6M
Cash From Investing -- -$187.2M -$135.4M -$157.3M -$385.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $99.8M $600.9M $719.5M $1.2B
Long-Term Debt Repaid -- -$129.3M -$157.8M -$64.9M -$931.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $3.2B $448.3M $663.6M $300.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $355.9M $1.1B $1.1B $4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$2.7B $625.5M $444M $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$49.5M -$45M $141.8M $378.8M $557.2M
Depreciation & Amoritzation $2.5M $7.7M $13.2M $18.5M $21.3M
Stock-Based Compensation $32.2M $42.1M $57.9M $78.6M $77.8M
Change in Accounts Receivable -$608.6M -$1.6B -$2.1B -$1.5B -$2.2B
Change in Inventories -- -- -- -- --
Cash From Operations -$222.7M $78.3M $94.3M -$570.6M $1.1B
 
Capital Expenditures $5.2M $14.7M $46.5M $26.8M $82.5M
Cash Acquisitions -- -$10.3M -- -- --
Cash From Investing -$5.2M -$38.2M -$46.5M -$26.8M -$81.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.6M -- $19.7M $269.7M $187.2M
Long-Term Debt Repaid -$21.7M -$19.7M -$1.9M -$13.3M -$356.8M
Repurchase of Common Stock -$2M -- -- -- --
Other Financing Activities -- -$4M -- -- --
Cash From Financing $395.2M $225.6M $19.9M $258.2M -$169.2M
 
Beginning Cash (CF) $2.3B $2.7B $4.2B $5.9B $9.2B
Foreign Exchange Rate Adjustment -$310.4M -$2.8M $70.5M $449.4M $263.5M
Additions / Reductions $167.3M $265.7M $67.7M -$339.2M $834.8M
Ending Cash (CF) $2.2B $3B $4.3B $6B $10.3B
 
Levered Free Cash Flow -$227.9M $63.6M $47.8M -$597.4M $1B

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