Financhill
Buy
67

YAHOY Quote, Financials, Valuation and Earnings

Last price:
$7.27
Seasonality move :
3.81%
Day range:
$6.99 - $7.25
52-week range:
$4.68 - $8.41
Dividend yield:
1.38%
P/E ratio:
25.46x
P/S ratio:
2.04x
P/B ratio:
1.26x
Volume:
102.9K
Avg. volume:
76.7K
1-year change:
39.57%
Market cap:
$25.3B
Revenue:
$12.6B
EPS (TTM):
$0.28
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.4B $14B $12.4B $12.6B $12.6B
Revenue Growth (YoY) 17.42% 22.74% -11.3% 1.54% 0.11%
 
Cost of Revenues $4.1B $4.4B $3.8B $3.6B $3.5B
Gross Profit $7.3B $9.5B $8.6B $9B $9.1B
Gross Profit Margin 64.14% 68.29% 69.44% 71.32% 72.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $8B $7.4B $7.6B $7.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.8B $8B $7.4B $7.6B $7.3B
Operating Income $1.5B $1.6B $1.2B $1.4B $1.8B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $1.4B $1.7B $1.3B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $504.6M $596M $341.1M $294.9M $475.8M
Net Income to Company $1.3B $1.4B $1.7B $1.3B $1.8B
 
Minority Interest in Earnings -$179M -$127.5M -$76.2M -$179.3M -$321.3M
Net Income to Common Excl Extra Items $661.7M $688.7M $1.3B $784.5M $1B
 
Basic EPS (Cont. Ops) $0.26 $0.18 $0.35 $0.21 $0.28
Diluted EPS (Cont. Ops) $0.26 $0.18 $0.35 $0.21 $0.27
Weighted Average Basic Share $2.5B $3.8B $3.7B $3.7B $3.7B
Weighted Average Diluted Share $2.5B $3.8B $3.8B $3.8B $3.7B
 
EBITDA $2.5B $2.8B $2.3B $2.5B $2.8B
EBIT $1.5B $1.6B $1.2B $1.4B $1.8B
 
Revenue (Reported) $11.4B $14B $12.4B $12.6B $12.6B
Operating Income (Reported) $1.5B $1.6B $1.2B $1.4B $1.8B
Operating Income (Adjusted) $1.5B $1.6B $1.2B $1.4B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.6B $3.2B $3.2B $3.3B
Revenue Growth (YoY) 19.66% 18.74% -10.6% -0.03% 5.21%
 
Cost of Revenues $1.1B $1.1B $937.3M $886.5M $886.2M
Gross Profit $1.9B $2.5B $2.3B $2.3B $2.4B
Gross Profit Margin 64.16% 69.11% 70.87% 72.45% 73.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $2B $2B $1.9B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $2B $2B $1.9B $1.9B
Operating Income $421.2M $537M $308.3M $387.1M $538.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $390.8M $265.2M $1B $316.7M $519.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $126.7M $108.8M -$12M $78.2M $142.2M
Net Income to Company $404M $234.6M $991.7M $298.1M --
 
Minority Interest in Earnings -$62.7M -$45.6M -$24.5M -$44M -$112.7M
Net Income to Common Excl Extra Items $201.4M $110.8M $991.9M $194.5M $265M
 
Basic EPS (Cont. Ops) $0.08 $0.03 $0.26 $0.05 $0.07
Diluted EPS (Cont. Ops) $0.08 $0.03 $0.26 $0.05 $0.07
Weighted Average Basic Share $2.4B $3.8B $3.7B $3.7B $3.6B
Weighted Average Diluted Share $2.4B $3.8B $3.8B $3.8B $3.6B
 
EBITDA $666.4M $830.7M $580M $657.3M $799.5M
EBIT $421.2M $537M $308.3M $387.1M $538.3M
 
Revenue (Reported) $3B $3.6B $3.2B $3.2B $3.3B
Operating Income (Reported) $421.2M $537M $308.3M $387.1M $538.3M
Operating Income (Adjusted) $421.2M $537M $308.3M $387.1M $538.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.4B $13.9B $12.4B $12.6B $12.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.4B $3.8B $3.6B $3.5B
Gross Profit $7.3B $9.5B $8.6B $9B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $7.8B $7.3B $7.6B $7.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.8B $7.8B $7.3B $7.6B $7.4B
Operating Income $1.5B $1.7B $1.3B $1.4B $1.8B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $1.4B $1.7B $1.3B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $504M $600.2M $344M $303.1M $481.7M
Net Income to Company $1.3B $1.4B $1.7B $1.3B --
 
Minority Interest in Earnings -$179.2M -$128.3M -$75.6M -$177.1M -$324.5M
Net Income to Common Excl Extra Items $661.2M $695.1M $1.3B $794.7M $1B
 
Basic EPS (Cont. Ops) $0.26 $0.18 $0.34 $0.21 $0.28
Diluted EPS (Cont. Ops) $0.26 $0.18 $0.34 $0.21 $0.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $2.9B $2.4B $2.5B $2.9B
EBIT $1.5B $1.7B $1.3B $1.4B $1.8B
 
Revenue (Reported) $11.4B $13.9B $12.4B $12.6B $12.7B
Operating Income (Reported) $1.5B $1.7B $1.3B $1.4B $1.8B
Operating Income (Adjusted) $1.5B $1.7B $1.3B $1.4B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.4B $9.1B $9.4B $6.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $2.8B $2.7B $1.7B --
Gross Profit $7.1B $6.3B $6.7B $4.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6B $5.3B $5.6B $3.6B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.6B $5.3B $5.6B $3.6B --
Operating Income $1.6B $1.1B $1.1B $947.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2B $1.7B $1.2B $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $505.8M $275.9M $243.2M $316.6M --
Net Income to Company $1.2B $1.6B $1.2B -- --
 
Minority Interest in Earnings -$120.8M -$89.1M -$97.6M -$170.3M --
Net Income to Common Excl Extra Items $604.8M $1.3B $857M $595.6M --
 
Basic EPS (Cont. Ops) $0.16 $0.35 $0.23 $0.16 --
Diluted EPS (Cont. Ops) $0.16 $0.34 $0.23 $0.16 --
Weighted Average Basic Share $11.4B $11.2B $11.2B $7.3B --
Weighted Average Diluted Share $11.5B $11.3B $11.3B $7.3B --
 
EBITDA $2.5B $1.8B $2B $1.5B --
EBIT $1.6B $1.1B $1.1B $947.2M --
 
Revenue (Reported) $10.4B $9.1B $9.4B $6.3B --
Operating Income (Reported) $1.6B $1.1B $1.1B $947.2M --
Operating Income (Adjusted) $1.6B $1.1B $1.1B $947.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.7B $9.2B $12.4B $9.4B $7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.4B $3B $4.7B $4.5B $4.5B
Inventory $223.6M $218.5M $237.8M $231.4M $216.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $20.8B $20.4B $27.2B $24.9B $24.9B
 
Property Plant And Equipment $2.7B $2.7B $3.3B $2.8B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill $16.2B $14.7B $15.6B $13.7B $13.9B
Other Intangibles $9.6B $10B $9.5B $8.3B $8.2B
Other Long-Term Assets $578.2M $563.7M $711.3M $1B $471.8M
Total Assets $60.7B $58.3B $64.5B $59.8B $61.2B
 
Accounts Payable $5.6B $4.3B $10.1B $10.3B $11.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6B $4.7B $10.4B $10.5B $11.8B
 
Long-Term Debt $12.6B $13.7B $14.4B $12.4B $11.3B
Capital Leases -- -- -- -- --
Total Liabilities $33.6B $33.8B $39.6B $37B $38.4B
 
Common Stock $2.2B $1.9B $1.9B $1.6B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $24.3B $22B $21.9B $20.1B $20B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.4B $3B $2.7B $2.8B
Total Equity $27.1B $24.4B $24.9B $22.8B $22.8B
 
Total Liabilities and Equity $60.7B $58.3B $64.5B $59.8B $61.2B
Cash and Short Terms $9.7B $9.2B $12.4B $9.4B $7B
Total Debt $12.6B $13.7B $14.4B $12.4B $11.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.7B $9.2B $12.4B $9.4B $7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.4B $3B $4.7B $4.5B $4.5B
Inventory $223.6M $218.5M $237.8M $231.4M $216.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $20.8B $20.4B $27.2B $24.9B $24.9B
 
Property Plant And Equipment $2.7B $2.7B $3.3B $2.8B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill $16.2B $14.7B $15.6B $13.7B $13.9B
Other Intangibles $9.6B $10B $9.5B $8.3B $8.2B
Other Long-Term Assets $578.2M $563.7M $711.3M $1B $471.8M
Total Assets $60.7B $58.3B $64.5B $59.8B $61.2B
 
Accounts Payable $5.6B $4.3B $10.1B $10.3B $11.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6B $4.7B $10.4B $10.5B $11.8B
 
Long-Term Debt $12.6B $13.7B $14.4B $12.4B $11.3B
Capital Leases -- -- -- -- --
Total Liabilities $33.6B $33.8B $39.6B $37B $38.4B
 
Common Stock $2.2B $1.9B $1.9B $1.6B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.4B $3B $2.7B $2.8B
Total Equity $27.1B $24.4B $24.9B $22.8B $22.8B
 
Total Liabilities and Equity $60.7B $58.3B $64.5B $59.8B $61.2B
Cash and Short Terms $9.7B $9.2B $12.4B $9.4B $7B
Total Debt $12.6B $13.7B $14.4B $12.4B $11.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $1.4B $1.7B $1.3B $1.8B
Depreciation & Amoritzation $962.9M $1.2B $1.1B $1.1B $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.5B -$2.1B -$2.5B -$2.6B -$2.2B
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2.4B $689.1M $2.2B $3.4B
 
Capital Expenditures $667.3M $2.4B $687.6M $492.1M $654.8M
Cash Acquisitions -- $748.2K -- -- --
Cash From Investing -$116.5M -$2.7B $2.4B -$3.1B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$398M -$376.2M -$322.5M -$290.2M -$273.9M
Special Dividend Paid
Long-Term Debt Issued $3.6B $8.5B $6.2B $4.5B $7B
Long-Term Debt Repaid -$2.9B -$6.2B -$6B -$4.5B -$8.1B
Repurchase of Common Stock -$18.9K -$608.3M -- -- -$985.4M
Other Financing Activities -$6.2M -$158.6M $1.2B $143.2M $84.1M
Cash From Financing -$113.9M $816.2M $783.4M -$564.7M -$2.7B
 
Beginning Cash (CF) $8.3B $9.5B $8.3B $11.4B $9.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B $481.4M $3.8B -$1.7B -$2.4B
Ending Cash (CF) $10.1B $10B $12.2B $9.8B $6.9B
 
Levered Free Cash Flow $1.3B -$56.3M $1.5M $1.7B $2.8B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $181.4M $123.9M $214M $115.6M $106.1M
Depreciation & Amoritzation $229.5M $249.6M $325.2M $335.2M $276.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.4B -$259.6M -$1.2B -$964.4M -$750.9M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $149.8M -$254.7M -$1.1B $206M
 
Capital Expenditures $156.6M $150.2M $226.9M $179.5M $61.4M
Cash Acquisitions $552.1K -- $748.2K -- --
Cash From Investing -$423.1M $1.1B $8.7M -$611.7M -$651.8M
 
Dividends Paid (Ex Special Dividend) -$234.2K $5.9M -$4.7M -$13.6M -$6.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $140M $5.3M $2B $1.5B $836.3M
Long-Term Debt Repaid -- -$563.8M -$2.1B -$1.8B -$937.7M
Repurchase of Common Stock -- -$18.9K -$608.3M -- --
Other Financing Activities -$21.8M $54.1M $16.4M $748.6M $90.2M
Cash From Financing -$27.2M -$635.7M -$731.6M $348.1M -$107.6M
 
Beginning Cash (CF) $6.7B $9.6B $10.9B $13.2B $10.3B
Foreign Exchange Rate Adjustment -$1.2M $22M $33.1M $6.8M $32.6M
Additions / Reductions $1.4B $595.5M -$977.6M -$1.3B -$782.1M
Ending Cash (CF) $8.1B $10.1B $10B $12.2B $9.8B
 
Levered Free Cash Flow $1.7B -$366.3K -$481.6M -$1.2B $144.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.3B $1.8B $1.3B --
Depreciation & Amoritzation $942.9M $1.1B $1.1B $1.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$839.8M -$1.2B -$2.7B -$2.8B --
Change in Inventories -- -- -- -- --
Cash From Operations $3.6B $2.8B $1.5B $929.2M --
 
Capital Expenditures $673.7M $2.4B $734.9M $610.3M $300.4M
Cash Acquisitions $552K -- $748.2K -- --
Cash From Investing -$1.6B -$1.6B $3B -$3B --
 
Dividends Paid (Ex Special Dividend) -$404.2M -$365.5M -$313.6M -$297.1M $15M
Special Dividend Paid
Long-Term Debt Issued -- $6.5B $6.7B $5.1B --
Long-Term Debt Repaid -- -$4.7B -$6.2B -$5.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$82.1M -$120.9M $493.6M $801.5M --
Cash From Financing $494.6M $912.1M -$296.3M -$109M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B $2.1B $4.2B -$2.2B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B $425M $757.4M $319M --
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 -- -- -- -- --

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