WEIBO Corp WB
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS1.70
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.76B | $1.75B | $1.76B | $1.84B | $2.26B | $1.69B | $1.77B | $1.72B | $1.15B | $655.8M |
| Cost of revenue | $421.8M | $369.5M | $374.3M | $400.6M | $403.8M | $302.2M | $328.8M | $277.6M | $231.3M | $171.2M |
| Gross profit | $1.34B | $1.39B | $1.39B | $1.44B | $1.85B | $1.39B | $1.44B | $1.44B | $918.8M | $484.6M |
| R&D | $324.2M | $308.7M | $333.6M | $415.2M | $430.7M | $324.1M | $284.4M | $249.9M | $193.4M | $154.1M |
| SG&A | $55.9M | $101.3M | $117.6M | $52.8M | $133.5M | $101.2M | $90.7M | $43.8M | $42.3M | $41.2M |
| Total operating expenses | $1.29B | $1.26B | $1.29B | $1.36B | $1.56B | $1.18B | $1.17B | $1.11B | $742.5M | $514.8M |
| Operating income | $464.8M | $494.3M | $472.9M | $480.5M | $697.4M | $506.8M | $597.6M | $609.3M | $407.6M | $141.0M |
| Interest expense | $82.4M | $105.4M | $120.1M | $71.6M | $71.0M | $57.4M | $29.9M | $15.4M | — | — |
| Pre-tax income | $605.6M | $420.7M | $502.8M | $128.1M | $550.7M | $375.9M | $602.4M | $668.8M | $417.1M | $110.0M |
| Income tax | $144.5M | $110.5M | $145.3M | $30.3M | $138.8M | $61.3M | $109.6M | $96.2M | $66.7M | $4.3M |
| Net income | $449.0M | $300.8M | $342.6M | $85.6M | $428.3M | $313.4M | $494.7M | $571.8M | $352.6M | $108.0M |
| EPS, basic | 1.88 | 1.27 | 1.45 | 0.36 | 1.87 | 1.38 | 2.19 | 2.56 | 1.60 | 0.50 |
| EPS, diluted | 1.70 | 1.16 | 1.43 | 0.36 | 1.86 | 1.38 | 2.18 | 2.52 | 1.56 | 0.48 |
| Shares, diluted (wtd. avg.) | $268.6M | $265.2M | $240.0M | $236.4K | $230.2K | $227.6M | $226.4M | $232.7M | $225.4M | $222.9M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $2.30B | $1.89B | $2.58B | $2.69B | $2.42B | $1.81B | $1.45B | $1.23B | $1.00B | $364.8M |
| Short-term investments | $106.1M | $459.9M | $641.0M | $480.4M | $711.1M | $1.68B | $951.2M | $591.3M | $791.7M | $31.2M |
| Receivables | $400.2M | $339.8M | $440.8M | $502.4M | $723.1M | $492.0M | — | — | — | — |
| Total current assets | $3.58B | $3.49B | $4.51B | $4.55B | $4.80B | $4.83B | $3.64B | $2.47B | $2.05B | $597.2M |
| Property, plant and equipment | $282.4M | $215.0M | $220.7M | $249.6M | $68.4M | $60.6M | $46.7M | $45.6M | $33.8M | $22.8M |
| Goodwill | $169.3M | $162.2M | $166.4M | $120.2M | $130.4M | $61.7M | $29.0M | $29.3M | $13.4M | $10.3M |
| Other intangibles | $96.3M | $109.8M | $134.1M | $125.1M | $166.9M | $147.0M | $17.5M | $21.1M | $517.0K | $1.1M |
| Total assets | $7.09B | $6.50B | $7.28B | $7.13B | $7.52B | $6.34B | $4.80B | $3.27B | $2.56B | $1.04B |
| Accounts payable | $249.0M | $158.4M | $161.5M | $161.0M | $197.6M | $149.5M | $126.2M | $123.7M | $64.0M | $49.0M |
| Total current liabilities | $1.06B | $968.1M | $1.80B | $1.22B | $2.16B | $958.4M | $800.9M | $629.8M | $484.9M | $278.1M |
| Long-term debt | $2.10B | $2.19B | — | — | — | — | — | $945.0M | $956.8M | — |
| Total liabilities | $3.08B | $2.93B | $3.76B | $3.74B | $3.83B | $3.45B | $2.52B | $1.53B | $1.37B | $279.6M |
| Retained earnings | $2.55B | $2.29B | $2.19B | $2.05B | $1.96B | $1.53B | $1.22B | $723.2M | $152.9M | -$199.6M |
| Total equity | $3.92B | $3.48B | $3.45B | $3.34B | $3.62B | $2.83B | $2.28B | $1.75B | $1.19B | $757.4M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $519.5M | $639.9M | $672.8M | $564.1M | $814.0M | $741.6M | $631.7M | $488.0M | $539.2M | $236.2M |
| Depreciation and amortisation | $41.3M | $36.8M | $39.2M | $33.2M | $32.8M | $26.5M | $22.4M | $18.5M | $14.7M | $13.3M |
| Stock-based compensation | $42.1M | $69.7M | $101.1M | $111.7M | $88.0M | $67.1M | $61.3M | $41.0M | $48.0M | $36.9M |
| Capital expenditure | $42.4M | $61.5M | $36.8M | $43.1M | $35.1M | $34.8M | $21.7M | $28.4M | $20.5M | $13.3M |
| Investing cash flow | $66.6M | -$246.9M | -$736.8M | -$33.0M | -$424.0M | -$1.21B | -$1.20B | -$254.0M | -$815.4M | -$96.7M |
| Financing cash flow | -$227.3M | -$1.03B | $21.7M | -$91.1M | $189.4M | $742.0M | $791.9M | -$1.4M | $883.6M | $3.0M |
| Dividends paid | $195.6M | $194.4M | $200.1M | — | — | — | — | — | — | — |
| Buybacks | — | — | — | $57.7M | — | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-047217.
Others in SIC 7370
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| GOOGL | Alphabet Inc. | $4.11T | 31.3x | 15.1% |
| META | Meta Platforms, Inc. | $1.57T | 26.3x | 22.2% |
| TBLA | Taboola.com Ltd. | $1.07T | 29.7x | 8.3% |
| APP | AppLovin Corp | $107.64B | 32.9x | 70.0% |
| ZM | Zoom Communications, Inc. | $29.68B | 16.4x | 4.4% |
| FLUT | Flutter Entertainment plc | $17.37B | — | 16.6% |
| DOCN | DigitalOcean Holdings, Inc. | $13.22B | 44.6x | 15.5% |
| PINS | PINTEREST, INC. | $11.48B | 33.4x | 15.8% |