Financhill
Buy
66

SMAR Quote, Financials, Valuation and Earnings

Last price:
$56.04
Seasonality move :
4.49%
Day range:
$55.93 - $56.05
52-week range:
$35.52 - $56.55
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.21x
P/B ratio:
11.06x
Volume:
5M
Avg. volume:
2.7M
1-year change:
20.45%
Market cap:
$7.8B
Revenue:
$958.3M
EPS (TTM):
-$0.06
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $270.9M $385.5M $550.8M $766.9M $958.3M
Revenue Growth (YoY) 52.42% 42.32% 42.88% 39.23% 24.96%
 
Cost of Revenues $52.9M $85.5M $116.5M $165.3M $186.4M
Gross Profit $218M $300M $434.4M $601.6M $771.9M
Gross Profit Margin 80.47% 77.81% 78.86% 78.45% 80.55%
 
R&D Expenses $95.5M $118.7M $165.4M $215.2M $234.1M
Selling, General & Admin $226.3M $301.7M $439M $608.1M $658.1M
Other Inc / (Exp) -$462K $296K -$813K $1.1M -$1.5M
Operating Expenses $321.8M $420.4M $604.4M $823.3M $892.2M
Operating Income -$103.8M -$120.5M -$170M -$221.6M -$120.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$95.8M -$118.7M -$170.8M -$212.8M -$96.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114K -$3.8M $296K $2.8M $8.5M
Net Income to Company -$95.9M -$115M -$171.1M -$215.6M -$104.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$95.9M -$115M -$171.1M -$215.6M -$104.6M
 
Basic EPS (Cont. Ops) -$0.85 -$0.95 -$1.36 -$1.66 -$0.78
Diluted EPS (Cont. Ops) -$0.85 -$0.95 -$1.36 -$1.66 -$0.78
Weighted Average Basic Share $113M $120.7M $125.6M $130.1M $134.5M
Weighted Average Diluted Share $113M $120.7M $125.6M $130.1M $134.5M
 
EBITDA -$90.3M -$103.2M -$148.3M -$196.8M -$93.3M
EBIT -$103.8M -$120.5M -$170M -$221.6M -$120.3M
 
Revenue (Reported) $270.9M $385.5M $550.8M $766.9M $958.3M
Operating Income (Reported) -$103.8M -$120.5M -$170M -$221.6M -$120.3M
Operating Income (Adjusted) -$103.8M -$120.5M -$170M -$221.6M -$120.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $98.9M $144.6M $199.6M $245.9M $286.9M
Revenue Growth (YoY) 38.32% 46.19% 37.99% 23.22% 16.65%
 
Cost of Revenues $23.7M $29.4M $42.9M $47M $53.7M
Gross Profit $75.2M $115.2M $156.7M $198.9M $233.1M
Gross Profit Margin 76.01% 79.66% 78.52% 80.87% 81.27%
 
R&D Expenses $32.4M $41.2M $50.5M $58.3M $63.5M
Selling, General & Admin $78.7M $110M $148.7M $176.1M $173M
Other Inc / (Exp) -$25K -$651K $593K -$790K $47K
Operating Expenses $111.1M $151.2M $199.3M $234.3M $236.5M
Operating Income -$35.9M -$36M -$42.6M -$35.5M -$3.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$35.9M -$36.6M -$39.6M -$29.3M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.9M $99K $517K $3.2M $3.6M
Net Income to Company -$32M -$36.7M -$40.1M -$32.4M $1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32M -$36.7M -$40.1M -$32.4M $1.3M
 
Basic EPS (Cont. Ops) -$0.26 -$0.29 -$0.31 -$0.24 $0.01
Diluted EPS (Cont. Ops) -$0.26 -$0.29 -$0.31 -$0.24 $0.01
Weighted Average Basic Share $121.2M $126.1M $130.6M $135.2M $139M
Weighted Average Diluted Share $121.2M $126.1M $130.6M $135.2M $142.7M
 
EBITDA -$31.1M -$30.6M -$36.3M -$28.6M $4.1M
EBIT -$35.9M -$36M -$42.6M -$35.5M -$3.4M
 
Revenue (Reported) $98.9M $144.6M $199.6M $245.9M $286.9M
Operating Income (Reported) -$35.9M -$36M -$42.6M -$35.5M -$3.4M
Operating Income (Adjusted) -$35.9M -$36M -$42.6M -$35.5M -$3.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $354.2M $503.3M $712M $913.7M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $76.8M $107.8M $153.6M $184.7M $198.4M
Gross Profit $277.3M $395.5M $558.4M $729.1M $884.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $114.4M $149M $205.6M $231.2M $250.8M
Selling, General & Admin $284.4M $393.5M $582.2M $646M $673.6M
Other Inc / (Exp) -$324K $513K $464K -$1.7M -$713K
Operating Expenses $398.8M $542.5M $787.7M $877.2M $924.3M
Operating Income -$121.5M -$146.9M -$229.4M -$148.1M -$39.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$118.1M -$146.4M -$224.9M -$128M -$7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.6M $246K $1.2M $10.4M $944K
Net Income to Company -$114.5M -$146.6M -$226M -$138.4M -$8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$114.5M -$146.6M -$226M -$138.4M -$8.7M
 
Basic EPS (Cont. Ops) -$0.95 -$1.17 -$1.76 -$1.05 -$0.06
Diluted EPS (Cont. Ops) -$0.95 -$1.17 -$1.76 -$1.05 -$0.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$105.4M -$126.9M -$204.3M -$121.7M -$11.4M
EBIT -$121.5M -$146.9M -$229.4M -$148.1M -$39.5M
 
Revenue (Reported) $354.2M $503.3M $712M $913.7M $1.1B
Operating Income (Reported) -$121.5M -$146.9M -$229.4M -$148.1M -$39.5M
Operating Income (Adjusted) -$121.5M -$146.9M -$229.4M -$148.1M -$39.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $275.6M $393.4M $554.6M $701.4M $826.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.2M $83.5M $120.6M $140M $151.9M
Gross Profit $214.5M $310M $434M $561.4M $674.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $86.4M $116.7M $156.8M $172.8M $189.5M
Selling, General & Admin $219.4M $311.2M $454.4M $492.3M $507.8M
Other Inc / (Exp) -$105K $112K $1.4M -$1.4M -$593K
Operating Expenses $305.9M $427.9M $611.2M $665.1M $697.3M
Operating Income -$91.4M -$117.9M -$177.2M -$103.7M -$23M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$90.1M -$117.7M -$171.8M -$87.1M $1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.8M $214K $1.1M $8.6M $1.1M
Net Income to Company -$86.3M -$118M -$172.9M -$95.7M $324K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$86.3M -$118M -$172.9M -$95.7M $324K
 
Basic EPS (Cont. Ops) -$0.71 -$0.94 -$1.34 -$0.72 $0.01
Diluted EPS (Cont. Ops) -$0.71 -$0.94 -$1.34 -$0.72 $0.01
Weighted Average Basic Share $360M $375.4M $388.8M $401.6M $414.8M
Weighted Average Diluted Share $360M $375.4M $388.8M $401.6M $421.3M
 
EBITDA -$79M -$102.7M -$158.7M -$83.7M -$1.8M
EBIT -$91.4M -$117.9M -$177.2M -$103.7M -$23M
 
Revenue (Reported) $275.6M $393.4M $554.6M $701.4M $826.3M
Operating Income (Reported) -$91.4M -$117.9M -$177.2M -$103.7M -$23M
Operating Income (Adjusted) -$91.4M -$117.9M -$177.2M -$103.7M -$23M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $515.9M $442.2M $449.1M $223.2M $282.1M
Short Term Investments $50.5M -- -- $233.2M $346.7M
Accounts Receivable, Net $56.9M $102.6M $151.1M $198.6M $238.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $45.9M $57.7M
Other Current Assets $7.6M $13.5M $34.4M $9.2M $6.7M
Total Current Assets $631M $558.4M $634.6M $710.1M $931.9M
 
Property Plant And Equipment $84.6M $109.7M $104M $93.7M $81.8M
Long-Term Investments -- -- -- -- --
Goodwill $16.5M $125.6M $125.6M $142.4M $141.5M
Other Intangibles $15.2M $54.1M $44.1M $39.1M $28M
Other Long-Term Assets $2.3M $3.5M $3.2M $3.2M $5.5M
Total Assets $797.7M $911.8M $1B $1.1B $1.3B
 
Accounts Payable $7.7M $2.9M $1.5M $2.1M $2.9M
Accrued Expenses $12.4M $17.3M $18.9M $27.4M $30.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.5M $17.1M $18M $19.2M $16.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $233.2M $307.7M $437.4M $574.7M $695.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $283.7M $384.9M $498.1M $624.6M $731.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- $101K -$146K
Common Equity $514.1M $526.9M $504.8M $485.7M $605.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $514.1M $526.9M $504.8M $485.7M $605.9M
 
Total Liabilities and Equity $797.7M $911.8M $1B $1.1B $1.3B
Cash and Short Terms $566.5M $442.2M $449.1M $456.4M $628.8M
Total Debt -- -- -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $420.4M $440M $194.4M $233.2M $454.3M
Short Term Investments -- -- $240.3M $335.5M $306.6M
Accounts Receivable, Net $65.8M $106.3M $148.5M $179.5M $200.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $50.6M $55.9M
Other Current Assets $12.6M $26.9M $35.2M $3M $13.9M
Total Current Assets $498.8M $573.2M $618.4M $801.8M $1B
 
Property Plant And Equipment $91.2M $107.5M $100.6M $83.8M $68.8M
Long-Term Investments -- -- -- -- --
Goodwill $125.9M $125.6M $141M $140.9M $141.5M
Other Intangibles $56.9M $46.6M $41.4M $30.5M $20.6M
Other Long-Term Assets $4M $3.7M $3M $4.1M $4.4M
Total Assets $831.5M $936.1M $1B $1.2B $1.4B
 
Accounts Payable $5.3M $1.8M $3.9M $1M $1.1M
Accrued Expenses $10.5M $23.1M $27.4M $31.3M $37.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $16.7M $18M $19.1M $16.5M $15.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $242.4M $357.4M $488.2M $606.8M $685.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $302.9M $424.4M $541.8M $646.4M $714.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$1.5M -$961K $196K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $528.6M $511.8M $472.6M $556.8M $709.1M
 
Total Liabilities and Equity $831.5M $936.1M $1B $1.2B $1.4B
Cash and Short Terms $420.4M $440M $434.7M $568.7M $760.9M
Total Debt -- -- -- -- --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$95.9M -$115M -$171.1M -$215.6M -$104.6M
Depreciation & Amoritzation $13.4M $17.3M $21.8M $24.9M $27M
Stock-Based Compensation $37.5M $71.8M $114.9M $176.6M $206.2M
Change in Accounts Receivable -$26M -$43.1M -$48.6M -$47.6M -$43.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.9M -$15.6M -$3.5M $23.6M $157.9M
 
Capital Expenditures $11.9M $11.8M $17.3M $13.8M $13.3M
Cash Acquisitions -$26.7M -$125.1M -- -$20.3M --
Cash From Investing -$90M -$85.1M -$18.3M -$263.9M -$113.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.2M -$4.1M -- -- -$34K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$798K -$2.2M -$6.2M -$4.2M -$7.1M
Cash From Financing $402M $25.8M $30.3M $14.1M $14.5M
 
Beginning Cash (CF) $215.7M $516.8M $442.3M $449.7M $223.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $301.1M -$74.9M $8.5M -$226.3M $58.7M
Ending Cash (CF) $516.8M $442.3M $449.7M $223.8M $282.4M
 
Levered Free Cash Flow -$22.7M -$27.4M -$20.8M $9.8M $144.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$32M -$36.7M -$40.1M -$32.4M $1.3M
Depreciation & Amoritzation $4.8M $5.4M $6.2M $6.8M $7.5M
Stock-Based Compensation $18.5M $27.9M $38.1M $49.6M $45.8M
Change in Accounts Receivable -$8.6M -$15.2M -$17.6M -$23.9M -$8.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$5.2M -$2.2M -$1.8M $15.1M $63.5M
 
Capital Expenditures $2.9M $4.1M $2.9M $3.7M $1.6M
Cash Acquisitions -$124.1M -- -$20.3M -- --
Cash From Investing -$127M -$5.1M -$34.7M -$23.6M $3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$626K -- -- -- -$89K
Repurchase of Common Stock -- -- -- -- -$10.4M
Other Financing Activities -$288K -$1.4M -$569K -$494K -$971K
Cash From Financing $6.4M $4.4M $2.4M $4.6M -$6.8M
 
Beginning Cash (CF) $546.7M $443.2M $227.9M $237.8M $393.6M
Foreign Exchange Rate Adjustment -$97K $51K $1.1M -$254K $402K
Additions / Reductions -$125.8M -$2.9M -$34.1M -$3.9M $60.5M
Ending Cash (CF) $420.8M $440.4M $194.9M $233.6M $454.5M
 
Levered Free Cash Flow -$8.2M -$6.3M -$4.6M $11.4M $61.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$114.5M -$146.6M -$226M -$138.4M -$8.7M
Depreciation & Amoritzation $16.1M $20M $25M $26.4M $28.1M
Stock-Based Compensation $62.8M $100.9M $162.3M $202.5M $195.9M
Change in Accounts Receivable -$20.6M -$40.5M -$42.1M -$33.8M -$26.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$30.9M $11.8M $3.2M $118.4M $232.5M
 
Capital Expenditures $11.1M $17.8M $12.6M $13.7M $11.4M
Cash Acquisitions -$125.1M -- -$20.3M -- --
Cash From Investing -$86.2M -$17.6M -$272.1M -$97.9M $28.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -- -- -- -$175K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$5.3M -$4.3M -$2.7M -$20.4M
Cash From Financing $23.5M $24.9M $24.5M $18M -$40.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.5M $19.2M -$244.3M $38.5M $220.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$42M -$6M -$9.4M $104.6M $221.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$86.3M -$118M -$172.9M -$95.7M $324K
Depreciation & Amoritzation $12.4M $15.2M $18.5M $20M $21.1M
Stock-Based Compensation $51M $80.1M $127.5M $153.4M $143.1M
Change in Accounts Receivable -$6.3M -$3.7M $2.7M $16.5M $33.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$30.9M -$3.4M $3.4M $98.2M $172.8M
 
Capital Expenditures $8.6M $14.7M $10M $9.9M $8M
Cash Acquisitions -$125.1M -- -$20.3M -- --
Cash From Investing -$83.2M -$15.7M -$269.4M -$103.4M $38.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -- -- -- -$141K
Repurchase of Common Stock -- -- -- -- -$50M
Other Financing Activities -$1.8M -$4.9M -$3.1M -$1.6M -$14.9M
Cash From Financing $18.1M $17.2M $11.4M $15.4M -$39.7M
 
Beginning Cash (CF) $1.6B $1.3B $917.6M $757.1M $1B
Foreign Exchange Rate Adjustment -$52K -$134K -$131K -$248K $379K
Additions / Reductions -$95.9M -$1.8M -$254.7M $10.1M $171.7M
Ending Cash (CF) $1.5B $1.3B $662.8M $767M $1.2B
 
Levered Free Cash Flow -$39.5M -$18M -$6.6M $88.2M $164.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock