XNAS
DUOL
Market cap17bUSD
Jul 10, Last price
380.44USD
1D
-2.64%
1Q
15.51%
IPO
182.98%
Name
Duolingo Inc
Chart & Performance
Profile
Duolingo, Inc. develops a language-learning website and mobile app in the United States and China. The company offers courses in 40 different languages, including Spanish, English, French, Japanese, German, Italian, Chinese, Portuguese, and others. It also provides a digital language proficiency assessment exam. The company was incorporated in 2011 and is headquartered in Pittsburgh, Pennsylvania.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
Income | ||||||
Revenues | 748,024 40.84% | 531,109 43.74% | 369,495 47.34% | |||
Cost of revenue | 685,429 | 544,368 | 434,690 | |||
Unusual Expense (Income) | ||||||
NOPBT | 62,595 | (13,259) | (65,195) | |||
NOPBT Margin | 8.37% | |||||
Operating Taxes | 13,732 | 1,710 | 938 | |||
Tax Rate | 21.94% | |||||
NOPAT | 48,863 | (14,969) | (66,133) | |||
Net income | 88,574 451.28% | 16,067 -126.97% | (59,574) -0.93% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 14,776 | |||||
BB yield | -0.53% | |||||
Debt | ||||||
Debt current | 627 | 4,903 | ||||
Long-term debt | 109,312 | 46,132 | 47,006 | |||
Deferred revenue | ||||||
Other long-term liabilities | (9,614) | |||||
Net debt | (866,625) | (704,352) | (556,271) | |||
Cash flow | ||||||
Cash from operating activities | 285,513 | 153,614 | 53,656 | |||
CAPEX | (12,116) | (3,191) | (10,124) | |||
Cash from investing activities | (217,330) | (13,584) | (14,174) | |||
Cash from financing activities | (30,002) | 2,135 | 14,776 | |||
FCF | 13,320 | (10,387) | (65,030) | |||
Balance | ||||||
Cash | 877,645 | 747,610 | 608,180 | |||
Long term investments | 98,292 | 3,501 | ||||
Excess cash | 938,536 | 724,556 | 589,705 | |||
Stockholders' equity | (125,843) | (214,417) | 516,863 | |||
Invested Capital | 1,005,049 | 894,956 | 40,542 | |||
ROIC | 5.14% | |||||
ROCE | 7.12% | |||||
EV | ||||||
Common stock shares outstanding | 47,101 | 46,522 | 39,470 | |||
Price | 324.23 42.93% | 226.85 218.92% | 71.13 -32.97% | |||
Market cap | 15,271,557 44.71% | 10,553,516 275.90% | 2,807,501 -30.87% | |||
EV | 14,404,932 | 9,849,164 | 2,998,577 | |||
EBITDA | 73,449 | (6,164) | (60,325) | |||
EV/EBITDA | 196.12 | |||||
Interest | 7,235 | |||||
Interest/NOPBT |