NET
NA
$253.30
+$30.80(+13.84%)
55
Overall
20
Value
90
Tech
--
Quality
Market Cap
$75.51B
Volume
9.48M
52W Range
$85.60 - $254.30
Target Price
$217.44
Order:
Income Statement
| Metric | Trend | Chart | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||
| Total Revenue | $287.0M | $431.1M | $656.4M | $975.2M | $1.3B | $1.7B | ||
| Total Revenue | $287.0M | $431.1M | $656.4M | $975.2M | $1.3B | $1.7B | ||
| COST OF GOODS SOLD | ||||||||
| Cost of Revenue | $63.4M | $101.1M | $147.1M | $232.6M | $307.0M | $378.7M | ||
| GROSS PROFIT | ||||||||
| Gross Profit | $223.6M | $330.0M | $509.3M | $742.6M | $989.7M | $1.3B | ||
| OPERATING EXPENSES | ||||||||
| Operating Expenses | $331.5M | $436.8M | $637.0M | $943.8M | $1.2B | $1.4B | ||
| Research & Development | $90.7M | $228.2M | $189.4M | $298.3M | $358.1M | $421.4M | ||
| Research Expense | $90.7M | $228.2M | $189.4M | $298.3M | $358.1M | $421.4M | ||
| Selling, General & Administrative | $240.9M | $309.6M | $594.7M | $645.5M | $817.1M | $1.0B | ||
| Selling & Marketing Expenses | $159.3M | $217.9M | $475.2M | $465.8M | $599.1M | $745.8M | ||
| General & Administrative Expenses | $81.6M | $91.8M | $119.5M | $179.8M | $218.0M | $278.5M | ||
| Promotion & Advertising | $18.8M | $25.0M | $36.2M | $43.5M | $57.6M | $78.6M | ||
| Salaries & Wages | -- | -- | -- | $202.8M | $274.0M | $338.5M | ||
| Depreciation & Amortization | $29.4M | $45.9M | $62.3M | $84.8M | $113.4M | $109.9M | ||
| Depreciation & Amortization | $29.4M | $45.9M | $62.3M | $84.8M | $113.4M | $109.9M | ||
| Amortization | $14.9M | $34.5M | $52.8M | $193.2M | $209.4M | $258.9M | ||
| Other Operating Expenses | $-1.3M | $-1.8M | $-5.1M | $-5.6M | $-4.8M | $-4.9M | ||
| OPERATING INCOME | ||||||||
| Operating income | $-107.9M | $-106.8M | $-127.7M | $-201.2M | $-185.5M | $-154.8M | ||
| EBITDA | $-75.9M | $-50.6M | $-132.1M | $-78.8M | $-37.5M | $60.8M | ||
| NON-OPERATING ITEMS | ||||||||
| Interest Expense (Non-Operating) | $1.1M | $25.0M | $49.2M | $5.0M | $5.9M | -- | ||
| Net Non-Operating Interest Income/Expense | $-1.1M | $-25.0M | $-49.2M | $-9.9M | $-62.3M | -- | ||
| Gain on Sale of Securities | $5.8M | $6.6M | $2.0M | $14.9M | $68.2M | $87.4M | ||
| Other Income/Expense | $-4.3M | $-6.8M | $71.1M | $577.0K | $-13.5M | $-89.1M | ||
| Other Special Charges | $-1.4M | $171.0K | $-73.0M | $577.0K | $-54.7M | $1.7M | ||
| SPECIAL ITEMS | ||||||||
| Restructring And Mn A Income | $63.4M | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-63.4M | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | $63.4M | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||
| EBIT | $-103.6M | $-100.0M | $-198.7M | $-185.7M | $-177.9M | $-70.9M | ||
| Pre-Tax Income | $-104.7M | $-125.0M | $-248.0M | $-190.7M | $-177.9M | $-70.9M | ||
| INCOME TAX | ||||||||
| Tax Provision | $1.1M | $-5.6M | $12.3M | $2.6M | $6.1M | $7.9M | ||
| NET INCOME | ||||||||
| Net Income | $-105.8M | $-119.4M | $-260.3M | $-193.4M | $-183.9M | $-78.8M | ||
| Net Income (Continuing Operations) | $-105.8M | $-119.4M | $-260.3M | $-193.4M | $-183.9M | $-78.8M | ||
| Net Income (Discontinued Operations) | $-105.8M | $-119.4M | $-260.3M | $-193.4M | $-183.9M | $-78.8M | ||
| Net Income (Common Stockholders) | $-105.8M | $-119.4M | $-260.3M | $-193.4M | $-183.9M | $-78.8M | ||
| Normalized Income | $-17.2M | $-128.4M | -- | -- | -- | $-62.9M | ||
| TOTALS | ||||||||
| Total Expenses | $395.0M | $537.8M | $784.1M | $1.2B | $1.5B | $1.8B | ||
| SHARE & EPS DATA | ||||||||
| Average Shares Outstanding | $146.3M | $299.8M | $312.3M | $326.3M | $333.7M | $341.4M | ||
| Average Shares Outstanding (Diluted) | $146.3M | -- | $312.3M | $326.3M | $333.7M | $341.4M | ||
| Shares Outstanding | $302.6M | $308.8M | $324.1M | $330.3M | $337.7M | $345.1M | ||
| Basic EPS | $-0.72 | $-0.40 | $-0.83 | $-0.59 | $-0.55 | $-0.23 | ||
| Basic EPS (Continuing Operations) | $-0.72 | $-0.40 | $-0.83 | $-0.59 | $-0.55 | $-0.23 | ||
| Diluted EPS | $-0.72 | $-0.40 | $-0.83 | $-0.59 | $-0.55 | $-0.23 | ||
| Diluted EPS (Continuing Operations) | -- | -- | $-0.83 | $-0.59 | $-0.55 | $-0.23 | ||
| OTHER METRICS | ||||||||
| Commission Expenses | -- | -- | $147.1M | -- | -- | -- | ||
| Excise Taxes | -- | $101.1M | -- | -- | -- | -- | ||
| Other Gand A | $81.6M | $91.8M | $119.5M | $179.8M | $218.0M | $278.5M | ||
| Other Write Off | $2.1M | $2.2M | $2.8M | $4.3M | $10.8M | $7.2M | ||
| Rent And Landing Fees | $11.2M | -- | -- | -- | -- | -- | ||
| Restruct | $63.4M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NET | $253.30 | +13.8% | 9.48M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |