Financhill
Buy
66

ZEPP Quote, Financials, Valuation and Earnings

Last price:
$13.90
Seasonality move :
-4.29%
Day range:
$12.38 - $14.30
52-week range:
$2.06 - $14.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.15x
P/B ratio:
0.80x
Volume:
876.5K
Avg. volume:
852.9K
1-year change:
426.42%
Market cap:
$186.1M
Revenue:
$182.6M
EPS (TTM):
-$4.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $984.7M $980.5M $613.6M $352.9M $182.6M
Revenue Growth (YoY) 18.54% -0.42% -37.42% -42.5% -48.25%
 
Cost of Revenues $780.7M $775.7M $494.8M $260.5M $112.4M
Gross Profit $204M $204.8M $118.9M $92.4M $70.2M
Gross Profit Margin 20.72% 20.89% 19.37% 26.17% 38.46%
 
R&D Expenses $82.3M $80.8M $77.3M $51.5M $46.2M
Selling, General & Admin $95M $109.3M $103.4M $71.3M $71.3M
Other Inc / (Exp) $10.4M $6.4M $12.6M -$516K -$8.8M
Operating Expenses $177.3M $190.1M $180.7M $122.8M $117.5M
Operating Income $26.7M $14.7M -$61.9M -$30.5M -$47.3M
 
Net Interest Expenses -- $4.4M $6.6M $3.7M $1.9M
EBT. Incl. Unusual Items $40.7M $16.7M -$55.9M -$34.6M -$57.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $1.7M -$9.9M -$2.4M $13.7M
Net Income to Company $35.2M $21.5M -$43.3M -$31.1M -$75.8M
 
Minority Interest in Earnings -$145.9K $133.5K $103K $66K $75K
Net Income to Common Excl Extra Items $35M $21.6M -$43.2M -$31M -$75.7M
 
Basic EPS (Cont. Ops) $2.25 $1.38 -$2.88 -$2.08 -$4.64
Diluted EPS (Cont. Ops) $2.16 $1.31 -$2.88 -$2.08 -$4.64
Weighted Average Basic Share $15.5M $15.8M $15.4M $15.2M $16.2M
Weighted Average Diluted Share $16.3M $16.5M $15.4M $15.2M $16.2M
 
EBITDA $48.3M $31.9M -$38.7M -$20.2M -$47.3M
EBIT $44.1M $23.8M -$47.5M -$27.9M -$52.4M
 
Revenue (Reported) $984.7M $980.5M $613.6M $352.9M $182.6M
Operating Income (Reported) $26.7M $14.7M -$61.9M -$30.5M -$47.3M
Operating Income (Adjusted) $44.1M $23.8M -$47.5M -$27.9M -$52.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $174.3M $119.1M $93.8M $40M $38.5M
Revenue Growth (YoY) 13.86% -31.69% -21.27% -57.38% -3.55%
 
Cost of Revenues $135.1M $95.1M $78.8M $25.3M $24.2M
Gross Profit $39.2M $23.9M $14.9M $14.7M $14.4M
Gross Profit Margin 22.51% 20.11% 15.94% 36.79% 37.27%
 
R&D Expenses $23.1M $23M $17.1M $13.4M $12.4M
Selling, General & Admin $23.7M $25.4M $19.7M $17.2M $20.4M
Other Inc / (Exp) $380K $8.7M $200K $2.2M -$121K
Operating Expenses $46.9M $48.4M $36.9M $30.6M $32.7M
Operating Income -$7.6M -$24.4M -$21.9M -$15.9M -$18.4M
 
Net Interest Expenses $139.8K $1.4M $1.3M $431K $777K
EBT. Incl. Unusual Items -$7.4M -$17.2M -$23.1M -$14.2M -$19.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M -$2.6M -$3.6M $72K $110K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $20.4K $21.1K $28.2K $32K --
Net Income to Common Excl Extra Items -$6.1M -$14M -$19.9M -$14.8M -$19.7M
 
Basic EPS (Cont. Ops) -$0.39 -$0.91 -$1.30 -$0.96 -$1.28
Diluted EPS (Cont. Ops) -$0.39 -$0.91 -$1.30 -$0.96 -$1.28
Weighted Average Basic Share $15.7M $15.6M $15.3M $16.2M $16M
Weighted Average Diluted Share $15.7M $15.6M $15.3M $16.2M $16M
 
EBITDA -$6.4M -$15.3M -$21.1M -$12.7M -$17.9M
EBIT -$6.4M -$15.3M -$21.1M -$12.7M -$17.9M
 
Revenue (Reported) $174.3M $119.1M $93.8M $40M $38.5M
Operating Income (Reported) -$7.6M -$24.4M -$21.9M -$15.9M -$18.4M
Operating Income (Adjusted) -$6.4M -$15.3M -$21.1M -$12.7M -$17.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $993.3M $922.6M $611M $298.5M $181.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $787.3M $733.7M $496.8M $206.5M $111.3M
Gross Profit $206M $188.9M $114.2M $92M $69.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $87.5M $80.3M $75M $47.7M $45.1M
Selling, General & Admin $102.5M $110.6M $102.1M $68.6M $74.5M
Other Inc / (Exp) $11.8M $14.8M $4.9M $1.5M -$11.1M
Operating Expenses $190M $190.9M $177.2M $116.3M $119.6M
Operating Income $16M -$1.9M -$63M -$24.3M -$49.7M
 
Net Interest Expenses -- $5.7M $6.8M $2.8M $2.2M
EBT. Incl. Unusual Items $30.2M $7.1M -$64.8M -$25.6M -$63M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $227.5K -$11.2M $1.3M $13.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$300.7K $133.9K $114.5K $70K $43K
Net Income to Common Excl Extra Items $26M $13.9M -$51.6M -$25.8M -$80.7M
 
Basic EPS (Cont. Ops) $1.62 $0.86 -$3.23 -$1.65 -$4.96
Diluted EPS (Cont. Ops) $1.53 $0.78 -$3.23 -$1.65 -$4.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $34.5M $14.9M -$55.9M -$19.3M -$57.5M
EBIT $34.5M $14.9M -$55.9M -$19.3M -$57.5M
 
Revenue (Reported) $993.3M $922.6M $611M $298.5M $181.2M
Operating Income (Reported) $16M -$1.9M -$63M -$24.3M -$49.7M
Operating Income (Adjusted) $34.5M $14.9M -$55.9M -$19.3M -$57.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $174.3M $119.1M $93.8M $40M $38.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $135.1M $95.1M $78.8M $25.3M $24.2M
Gross Profit $39.2M $23.9M $14.9M $14.7M $14.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.1M $23M $17.1M $13.4M $12.4M
Selling, General & Admin $23.7M $25.4M $19.7M $17.2M $20.4M
Other Inc / (Exp) $380K $8.7M $200K $2.2M -$121K
Operating Expenses $46.9M $48.4M $36.9M $30.6M $32.7M
Operating Income -$7.6M -$24.4M -$21.9M -$15.9M -$18.4M
 
Net Interest Expenses $139.8K $1.4M $1.3M $431K $777K
EBT. Incl. Unusual Items -$7.4M -$17.2M -$23.1M -$14.2M -$19.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M -$2.6M -$3.6M $72K $110K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $20.4K $21.1K $28.2K $32K --
Net Income to Common Excl Extra Items -$6.1M -$14M -$19.9M -$14.8M -$19.7M
 
Basic EPS (Cont. Ops) -$0.39 -$0.91 -$1.30 -$0.96 -$1.28
Diluted EPS (Cont. Ops) -$0.39 -$0.91 -$1.30 -$0.96 -$1.28
Weighted Average Basic Share $15.7M $15.6M $15.3M $16.2M $16M
Weighted Average Diluted Share $15.7M $15.6M $15.3M $16.2M $16M
 
EBITDA -$6.4M -$15.3M -$21.1M -$12.7M -$17.9M
EBIT -$6.4M -$15.3M -$21.1M -$12.7M -$17.9M
 
Revenue (Reported) $174.3M $119.1M $93.8M $40M $38.5M
Operating Income (Reported) -$7.6M -$24.4M -$21.9M -$15.9M -$18.4M
Operating Income (Adjusted) -$6.4M -$15.3M -$21.1M -$12.7M -$17.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $348M $230.4M $128.5M $133.7M $91.1M
Short Term Investments $3.6M $3.8M $5M $5.2M $997K
Accounts Receivable, Net $45.6M $84.3M $98.9M $60.7M $63M
Inventory $186.4M $196M $148.1M $84.9M $56.8M
Prepaid Expenses $4.8M $9.4M $8.5M $4.3M $3.9M
Other Current Assets -- -- -- -- $17.4M
Total Current Assets $739M $616.7M $428.8M $316.7M $251.6M
 
Property Plant And Equipment $42.2M $38M $24.1M $15.7M $10.4M
Long-Term Investments $68M $243.6M $244.5M $238.5M $225.9M
Goodwill $9.6M $9.6M $9.6M $9.6M $9.6M
Other Intangibles $22.2M $21.3M $17.9M $9.9M $7.1M
Other Long-Term Assets $4.3M $3.1M $7.3M $9.7M $4.6M
Total Assets $903.6M $954.7M $763.5M $635.5M $528.6M
 
Accounts Payable $298.7M $206.7M $66.2M $37.3M $51.1M
Accrued Expenses $12.2M $15.9M $5M $25.6M $24.1M
Current Portion Of Long-Term Debt -- -- -- $1.7M $39.1M
Current Portion Of Capital Lease Obligations $7.4M $7.9M $6.1M $3.9M $1.4M
Other Current Liabilities $4.9M $4.4M $3.1M $3M $3M
Total Current Liabilities $427M $337.6M $241.9M $155.1M $195.4M
 
Long-Term Debt $9.2M $114M $99.2M $120M $75.2M
Capital Leases -- -- -- -- --
Total Liabilities $485.7M $494.5M $374.3M $282.8M $275.9M
 
Common Stock $24K $25K $23.5K $26K $26K
Other Common Equity Adj $6.8M $4.6M $15.3M -$14M -$40.2M
Common Equity $417.9M $458.2M $387.4M $350.9M $251.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.1M $1.8M $1.9M $1.1M
Total Equity $417.9M $460.2M $389.2M $352.8M $252.7M
 
Total Liabilities and Equity $903.6M $954.7M $763.5M $635.5M $528.6M
Cash and Short Terms $351.5M $234.2M $133.5M $138.8M $92.1M
Total Debt $86.4M $186.5M $239.5M $188.7M $178.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $165.7M $160.8M $139M $125.9M $76.4M
Short Term Investments $3.6M $6.5M $5.8M $6.1M $1M
Accounts Receivable, Net $50.6M $82.7M $70.8M $42.3M $52.9M
Inventory $220.6M $240.7M $116.2M $73.9M $64.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $33M $49.6M $18.4M $18.6M $18M
Total Current Assets $531.9M $574.8M $377.1M $278.4M $242.5M
 
Property Plant And Equipment $44.2M $35.4M $20.7M $13.5M $9.6M
Long-Term Investments $226.8M $257.3M $244.3M $237M $218M
Goodwill $9.5M $9.6M $9.6M $9.7M $9.6M
Other Intangibles $21.5M $20.7M $17.3M $9.3M $15.2M
Other Long-Term Assets $3M $3.3M $6.8M $8.4M $4.4M
Total Assets $856.6M $929M $711.9M $591.9M $518.8M
 
Accounts Payable $203.4M $157.4M $48.8M $21.4M $60.7M
Accrued Expenses $46.8M $46.1M $22.8M $38.1M $35.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $360.9M $339.5M $175M $162.4M $212.3M
 
Long-Term Debt $30.6M $105.4M $134.3M $82M $69.5M
Capital Leases -- -- -- -- --
Total Liabilities $443.5M $486.6M $340.3M $251.9M $286.7M
 
Common Stock $24K $25K $23.7K $23.1K $26K
Other Common Equity Adj $7.4M $7.4M $14M $14.9M -$40.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $652.7K $2M $1.8M $1.6M --
Total Equity $413.1M $442.3M $371.5M $340.1M $232M
 
Total Liabilities and Equity $856.6M $929M $711.9M $591.9M $518.8M
Cash and Short Terms $169.3M $167.2M $144.8M $131.9M $77.4M
Total Debt $134M $228.1M $231.6M $181.7M $184.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $35.2M $21.5M -$43.3M -$31.1M -$75.8M
Depreciation & Amoritzation $4.2M $8.1M $8.7M $7.7M $5M
Stock-Based Compensation $10M $13M $7.3M $8.8M $4.8M
Change in Accounts Receivable $69.2M $47.8M $3.1M $43.8M $404K
Change in Inventories -$62.9M -$13M $27.9M $51.9M $5.6M
Cash From Operations $24.1M -$36.5M -$117.1M $42.6M -$24.4M
 
Capital Expenditures $13M $8.3M $1.5M $1.7M $1.5M
Cash Acquisitions -$5.3M $5.3M $60K $427K --
Cash From Investing -$31.7M -$167.8M -$6.2M $7.7M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$6.3M -- --
Special Dividend Paid
Long-Term Debt Issued $184.9M $231.2M $124.7M $56.8M $11M
Long-Term Debt Repaid -$98.4M -$149.6M -$108.1M -$103.8M -$12.6M
Repurchase of Common Stock -- -$2.2M -$8.2M -$2.5M -$2.3M
Other Financing Activities -- $6.1M $40.3M $7.8M $4.4M
Cash From Financing $86.4M $86.5M $42.4M -$41.7M $477K
 
Beginning Cash (CF) $276.1M $357M $236.9M $141.1M $140.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $78.8M -$117.8M -$81M $8.7M -$25.5M
Ending Cash (CF) $348.3M $236.8M $141.1M $140.5M $110.7M
 
Levered Free Cash Flow $11.1M -$44.8M -$118.6M $40.9M -$25.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- $400K -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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