Cornerstone OnDemand Financial Statements ()

Cornerstone OnDemandsmart-lab.ru %   2016 2017 2018 2019 2020   LTM ?
Report date 24.02.2017 27.02.2018 26.02.2019 25.02.2020 22.02.2021   06.08.2021
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 423.1 482.0 537.9 576.5 740.9   630.5
Operating Income, bln rub -56.3 -47.7 1.18 11.9 24.8   46.3
EBITDA, bln rub ? -20.3 -9.45 32.2 61.8 93.3   128.8
Net profit, bln rub ? -66.8 -61.3 -33.8 -4.05 -40.0   -11.3
OCF, bln rub ? 35.3 67.5 90.3 115.5 96.9   191.6
CAPEX, bln rub ? 22.6 27.7 40.4 42.7 32.9   27.4
FCF, bln rub ? 12.6 39.8 49.8 72.8 64.1   164.2
Dividend payout, bln rub 0.000 0.000 0.000 0.000 0.000   0.000
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
OPEX, bln rub 343.7 386.8 392.4 415.4 489.1   400.4
Cost of production, bln rub 135.8 142.9 144.3 149.2 227.0   183.9
R&D, bln rub 47.0 62.0 77.0 101.2 112.9   88.9
Interest expenses, bln rub 12.9 14.8 28.2 21.6 63.0   54.8
Assets, bln rub 623.6 967.2 807.2 966.1 2 135   1 989
Net Assets, bln rub ? 27.0 22.1 55.9 158.5 268.9   308.6
Debt, bln rub 457.2 533.2 493.7 300.4 1 197   1 080
Cash, bln rub 302.1 563.1 388.3 417.5 161.7   148.9
Net debt, bln rub 155.1 -29.9 105.4 -117.1 1 035   930.8
Ordinary share price, rub 42.3 35.3 50.4 58.6 44.0   51.6
Number of ordinary shares, mln 55.6 57.3 58.2 60.1 66.1   65.4
Market cap, bln rub 2 352 2 023 2 933 3 518 2 911   3 373
EV, bln rub ? 2 507 1 993 3 038 3 401 3 946   4 304
Book value, bln rub -37 -41 -51 52 -1 180   -1 042
EPS, rub ? -1.20 -1.07 -0.58 -0.07 -0.60   -0.17
FCF/share, rub 0.23 0.70 0.86 1.21 0.97   2.51
BV/share, rub -0.67 -0.72 -0.87 0.86 -17.8   -15.9
EBITDA margin, % ? -4.80% -1.96% 5.98% 10.7% 12.6%   20.4%
Net margin, % ? -15.8% -12.7% -6.29% -0.70% -5.40%   -1.79%
FCF yield, % ? 0.54% 1.97% 1.70% 2.07% 2.20%   4.87%
ROE, % ? -247.9% -277.3% -60.5% -2.56% -14.9%   -3.65%
ROA, % ? -10.7% -6.34% -4.19% -0.42% -1.87%   -0.57%
P/E ? -35.2 -33.0 -86.7 -867.8 -72.8   -299.5
P/FCF 186.5 50.8 58.8 48.3 45.4   20.5
P/S ? 5.56 4.20 5.45 6.10 3.93   5.35
P/BV ? -63.5 -49.1 -57.7 68.2 -2.47   -3.24
EV/EBITDA ? -123.4 -210.9 94.4 55.0 42.3   33.4
Debt/EBITDA -7.64 3.17 3.27 -1.89 11.1   7.23
R&D/CAPEX, % 207.5% 224.0% 190.5% 236.9% 343.7%   324.1%
CAPEX/Revenue, % 5.35% 5.74% 7.51% 7.41% 4.44%   4.35%
Cornerstone OnDemand shareholders