Splunk Financial Statements (SPLK)
|
|
|
|
Report date
|
|
|
26.03.2020 |
31.03.2021 |
24.03.2022 |
23.03.2023 |
27.02.2024 |
|
27.02.2024 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
2 359 |
2 229 |
2 674 |
3 654 |
4 216 |
|
4 216 |
|
Operating Income, bln rub |
|
|
-287.1 |
-780.2 |
-1 147 |
-235.5 |
356.6 |
|
292.8 |
|
EBITDA, bln rub |
? |
|
-167.7 |
-684.3 |
-1 047 |
-120.0 |
545.5 |
|
461.4 |
|
Net profit, bln rub |
? |
|
-336.7 |
-908.0 |
-1 339 |
-277.9 |
263.7 |
|
263.7 |
|
|
OCF, bln rub |
? |
|
-287.6 |
-190.9 |
128.0 |
449.6 |
1 008 |
|
1 008 |
|
CAPEX, bln rub |
? |
|
103.7 |
51.7 |
20.0 |
22.4 |
22.7 |
|
22.7 |
|
FCF, bln rub |
? |
|
-391.3 |
-242.6 |
108.0 |
427.2 |
985.6 |
|
985.6 |
|
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% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
2 216 |
2 462 |
3 087 |
3 073 |
2 993 |
|
3 069 |
|
Cost of production, bln rub |
|
|
429.8 |
547.3 |
734.0 |
816.0 |
865.5 |
|
854.1 |
|
R&D, bln rub |
|
|
619.8 |
791.0 |
1 030 |
997.2 |
918.8 |
|
935.5 |
|
Interest expenses, bln rub |
|
|
96.2 |
123.1 |
174.6 |
46.0 |
42.5 |
|
42.5 |
|
|
Assets, bln rub |
|
|
5 439 |
5 868 |
5 791 |
6 344 |
6 687 |
|
6 687 |
|
Net Assets, bln rub |
? |
|
1 999 |
1 594 |
222.8 |
-110.5 |
740.6 |
|
740.6 |
|
Debt, bln rub |
|
|
1 950 |
2 634 |
3 363 |
4 077 |
3 262 |
|
3 262 |
|
Cash, bln rub |
|
|
1 755 |
1 859 |
1 715 |
2 007 |
2 004 |
|
2 004 |
|
Net debt, bln rub |
|
|
195.1 |
774.7 |
1 648 |
2 070 |
1 258 |
|
1 258 |
|
|
Ordinary share price, rub |
|
|
155.3 |
|
123.9 |
95.8 |
153.4 |
|
156.9 |
|
Number of ordinary shares, mln |
|
|
151.9 |
159.7 |
161.6 |
162.4 |
167.1 |
|
169.1 |
|
|
Market cap, bln rub |
|
|
23 592 |
0 |
20 029 |
15 551 |
25 634 |
|
26 531 |
|
EV, bln rub |
? |
|
23 787 |
775 |
21 677 |
17 621 |
26 892 |
|
27 789 |
|
Book value, bln rub |
|
|
468 |
53 |
-1 344 |
-1 647 |
-676 |
|
-743 |
|
|
EPS, rub |
? |
|
-2.22 |
-5.68 |
-8.29 |
-1.71 |
1.58 |
|
1.56 |
|
FCF/share, rub |
|
|
-2.58 |
-1.52 |
0.67 |
2.63 |
5.90 |
|
5.83 |
|
BV/share, rub |
|
|
3.08 |
0.33 |
-8.31 |
-10.1 |
-4.05 |
|
-4.40 |
|
|
EBITDA margin, % |
? |
|
-7.11% |
-30.7% |
-39.2% |
-3.28% |
12.9% |
|
10.9% |
|
Net margin, % |
? |
|
-14.3% |
-40.7% |
-50.1% |
-7.60% |
6.26% |
|
6.26% |
|
FCF yield, % |
? |
|
-1.66% |
|
0.54% |
2.75% |
3.85% |
|
3.72% |
|
ROE, % |
? |
|
-16.8% |
-57.0% |
-601.1% |
251.4% |
35.6% |
|
35.6% |
|
ROA, % |
? |
|
-6.19% |
-15.5% |
-23.1% |
-4.38% |
3.94% |
|
3.94% |
|
|
P/E |
? |
|
-70.1 |
0.00 |
-15.0 |
-56.0 |
97.2 |
|
100.6 |
|
P/FCF |
|
|
-60.3 |
0.00 |
185.4 |
36.4 |
26.0 |
|
26.9 |
|
P/S |
? |
|
10.0 |
0.00 |
7.49 |
4.26 |
6.08 |
|
6.29 |
|
P/BV |
? |
|
50.4 |
0.00 |
-14.9 |
-9.44 |
-37.9 |
|
-35.7 |
|
EV/EBITDA |
? |
|
-141.8 |
-1.13 |
-20.7 |
-146.9 |
49.3 |
|
60.2 |
|
Debt/EBITDA |
|
|
-1.16 |
-1.13 |
-1.57 |
-17.3 |
2.31 |
|
2.73 |
|
|
R&D/CAPEX, % |
|
|
597.6% |
1 530% |
5 140% |
4 451% |
4 045% |
|
4 118% |
|
|
CAPEX/Revenue, % |
|
|
4.40% |
2.32% |
0.75% |
0.61% |
0.54% |
|
0.54% |
|
| Splunk shareholders |
