Financhill
Buy
60

CVLT Quote, Financials, Valuation and Earnings

Last price:
$160.97
Seasonality move :
9.16%
Day range:
$156.91 - $161.97
52-week range:
$93.48 - $190.11
Dividend yield:
0%
P/E ratio:
42.14x
P/S ratio:
7.68x
P/B ratio:
24.54x
Volume:
316.4K
Avg. volume:
502.8K
1-year change:
63.99%
Market cap:
$7.1B
Revenue:
$839.2M
EPS (TTM):
$3.81
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $670.9M $723.5M $769.6M $784.6M $839.2M
Revenue Growth (YoY) -5.64% 7.84% 6.38% 1.95% 6.97%
 
Cost of Revenues $117.1M $109.4M $113.9M $135.4M $151.6M
Gross Profit $553.8M $614.1M $655.7M $649.2M $687.6M
Gross Profit Margin 82.55% 84.88% 85.21% 82.74% 81.94%
 
R&D Expenses $110M $133.4M $153.6M $141.8M $132.3M
Selling, General & Admin $427.9M $424.2M $444.7M $445M $469M
Other Inc / (Exp) -$17.6M -$64.2M -$4.9M -$69.2M -$1.3M
Operating Expenses $553.8M $572.2M $608M $596.1M $607.7M
Operating Income $57K $41.9M $47.8M $53M $79.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.5M -$21.2M $43.4M -$15.4M $83.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.9M $9.7M $9.8M $20.4M -$85.3M
Net Income to Company -$5.6M -$31M $33.6M -$35.8M $168.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.6M -$31M $33.6M -$35.8M $168.9M
 
Basic EPS (Cont. Ops) -$0.12 -$0.66 $0.74 -$0.80 $3.85
Diluted EPS (Cont. Ops) -$0.12 -$0.66 $0.71 -$0.80 $3.75
Weighted Average Basic Share $45.8M $46.7M $45.4M $44.7M $43.9M
Weighted Average Diluted Share $45.8M $46.7M $47.2M $44.7M $45.1M
 
EBITDA $4.5M -$5.4M $54.5M -$4.6M $90.6M
EBIT -$12.5M -$21.2M $43.5M -$14.9M $84M
 
Revenue (Reported) $670.9M $723.5M $769.6M $784.6M $839.2M
Operating Income (Reported) $57K $41.9M $47.8M $53M $79.9M
Operating Income (Adjusted) -$12.5M -$21.2M $43.5M -$14.9M $84M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $188M $202.4M $195.1M $216.8M $262.6M
Revenue Growth (YoY) 6.6% 7.65% -3.61% 11.14% 21.14%
 
Cost of Revenues $28.4M $30M $34.5M $39.1M $48.6M
Gross Profit $159.6M $172.4M $160.5M $177.7M $214M
Gross Profit Margin 84.89% 85.2% 82.3% 81.98% 81.49%
 
R&D Expenses $35.7M $39.3M $32.5M $34.4M $40M
Selling, General & Admin $107.2M $118.3M $111.3M $120.8M $151.2M
Other Inc / (Exp) -$11.6M $564K -$9.1M -$13K -$6.4M
Operating Expenses $145.3M $160.1M $146.3M $156.7M $193.9M
Operating Income $14.3M $12.4M $14.2M $21.1M $20.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.8M $13M $5.4M $22.3M $15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $3M $5.7M $5.2M $4.1M
Net Income to Company $1.7M $10M -$310K $17.1M $11M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M $10M -$310K $17.1M $11M
 
Basic EPS (Cont. Ops) $0.04 $0.22 -$0.01 $0.39 $0.25
Diluted EPS (Cont. Ops) $0.03 $0.21 -$0.01 $0.38 $0.24
Weighted Average Basic Share $47M $45.2M $44.7M $43.9M $43.9M
Weighted Average Diluted Share $48M $46.7M $44.7M $44.8M $45.2M
 
EBITDA $5.5M $15.8M $8.3M $24M $18M
EBIT $2.8M $13M $5.5M $22.4M $15.2M
 
Revenue (Reported) $188M $202.4M $195.1M $216.8M $262.6M
Operating Income (Reported) $14.3M $12.4M $14.2M $21.1M $20.1M
Operating Income (Adjusted) $2.8M $13M $5.5M $22.4M $15.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $696.9M $755M $787.1M $819.4M $943.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106.4M $111.4M $132.6M $147.3M $170.4M
Gross Profit $590.5M $643.6M $654.4M $672.2M $773.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $130.5M $148.7M $150.2M $129.3M $142.2M
Selling, General & Admin $418.2M $439.3M $445.3M $459.5M $538.5M
Other Inc / (Exp) -$59M -$5.3M -$14.8M -$57.6M -$15.5M
Operating Expenses $566.3M $597.3M $605.7M $595.1M $689.1M
Operating Income $24.2M $46.3M $48.7M $77.1M $84.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$33.3M $41.8M $34.5M $22.9M $75.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $9.9M $18.8M $23.6M -$95.8M
Net Income to Company -$28.3M $31.9M $15.7M -$707K $171.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.3M $31.9M $15.7M -$707K $171.2M
 
Basic EPS (Cont. Ops) -$0.61 $0.69 $0.35 -- $3.92
Diluted EPS (Cont. Ops) -$0.62 $0.67 $0.34 -$0.03 $3.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $19M $52.4M $46.5M $29.8M $84.4M
EBIT $182K $41.8M $34.9M $23.4M $75.9M
 
Revenue (Reported) $696.9M $755M $787.1M $819.4M $943.9M
Operating Income (Reported) $24.2M $46.3M $48.7M $77.1M $84.4M
Operating Income (Adjusted) $182K $41.8M $34.9M $23.4M $75.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $532.1M $563.6M $581.1M $616M $720.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $79.8M $81.8M $100.6M $112.5M $131.3M
Gross Profit $452.4M $481.8M $480.5M $503.5M $589.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $97.8M $113.1M $109.7M $97.1M $107M
Selling, General & Admin $314.3M $329.4M $330.1M $344.6M $414.1M
Other Inc / (Exp) -$60.4M -$1.5M -$11.5M $174K -$14M
Operating Expenses $424.6M $449.6M $447.4M $446.3M $527.7M
Operating Income $27.8M $32.2M $33.1M $57.2M $61.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.8M $31.2M $22.3M $60.6M $52.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $5.6M $14.6M $17.8M $7.3M
Net Income to Company -$37.2M $25.6M $7.7M $42.8M $45.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.2M $25.6M $7.7M $42.8M $45.1M
 
Basic EPS (Cont. Ops) -$0.80 $0.56 $0.17 $0.98 $1.03
Diluted EPS (Cont. Ops) -$0.81 $0.54 $0.17 $0.95 $1.00
Weighted Average Basic Share $139.7M $137.2M $134.2M $131.9M $131.3M
Weighted Average Diluted Share $141M $142.5M $136.1M $134.7M $135.3M
 
EBITDA $29.7M $39.3M $31.2M $65.6M $59.5M
EBIT $16.4M $31.2M $22.6M $60.9M $52.7M
 
Revenue (Reported) $532.1M $563.6M $581.1M $616M $720.6M
Operating Income (Reported) $27.8M $32.2M $33.1M $57.2M $61.6M
Operating Income (Adjusted) $16.4M $31.2M $22.6M $60.9M $52.7M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $288.1M $397.2M $267.5M $287.8M $312.8M
Short Term Investments $43.6M -- -- -- --
Accounts Receivable, Net $147M $188.1M $194.2M $210.4M $222.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $27M $22.2M $22.3M $14M $21M
Total Current Assets $513.7M $607.6M $484.1M $550.9M $595.1M
 
Property Plant And Equipment $129.5M $133.6M $121.4M $20.1M $18.5M
Long-Term Investments -- -- -- -- --
Goodwill $112.4M $112.4M $127.8M $127.8M $127.8M
Other Intangibles $46.4M -- $3.5M $2.3M $1M
Other Long-Term Assets $11.7M $12.1M $26.3M $21.9M $27.4M
Total Assets $845.1M $904.2M $816.1M $782.6M $943.9M
 
Accounts Payable $307K $374K $432K $108K $299K
Accrued Expenses $39.7M $42.3M $48.4M $39.8M $46.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.7M $7.5M $4.8M $4.5M $4.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $328.6M $373.2M $394.1M $410.1M $484.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $433.2M $510.1M $560.3M $596.5M $665.8M
 
Common Stock $458K $463K $443K $440K $435K
Other Common Equity Adj -$13.4M -$10.4M -$11.9M -$16.1M -$15.9M
Common Equity $411.9M $394M $255.8M $186.1M $278.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $411.9M $394M $255.8M $186.1M $278.1M
 
Total Liabilities and Equity $845.1M $904.2M $816.1M $782.6M $943.9M
Cash and Short Terms $331.7M $397.2M $267.5M $287.8M $312.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $377.6M $233.7M $273.5M $284.3M $243.6M
Short Term Investments $10.8M -- -- -- --
Accounts Receivable, Net $190.7M $213M $215.5M $223.7M $271.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.6M $20.3M $17.7M $19.8M $27M
Total Current Assets $606.6M $467M $506.7M $566.5M $576.7M
 
Property Plant And Equipment $136.8M $124.6M $112.1M $19.6M $18.2M
Long-Term Investments -- -- -- -- --
Goodwill $112.4M $112.4M $127.8M $127.8M $186.4M
Other Intangibles -- -- $2.6M $1.4M $21.9M
Other Long-Term Assets $14.4M $18M $23.2M $27.7M $35.1M
Total Assets $905.6M $768.6M $829.9M $804.1M $1B
 
Accounts Payable $622K $248K $459K $214K $88K
Accrued Expenses $102.9M $106.4M $104.1M $101.9M $129M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.3M $5.6M $4M $5.2M $5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $359.4M $365.8M $391.2M $432.8M $511.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $491.5M $515.1M $569.9M $629.5M $735.9M
 
Common Stock $466K $445K $446K $436K $440K
Other Common Equity Adj -$9.4M -$11.6M -$15.6M -$15.7M -$16.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $414.1M $253.5M $260M $174.6M $287.8M
 
Total Liabilities and Equity $905.6M $768.6M $829.9M $804.1M $1B
Cash and Short Terms $388.4M $233.7M $273.5M $284.3M $243.6M
Total Debt -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$5.6M -$31M $33.6M -$35.8M $168.9M
Depreciation & Amoritzation $17.1M $15.9M $11M $10.3M $6.5M
Stock-Based Compensation $65.9M $84.8M $105.2M $105.7M $94.6M
Change in Accounts Receivable $26.1M -$34.6M -$20.4M -$11.6M -$21.7M
Change in Inventories -- -- -- -- --
Cash From Operations $88.5M $124M $177.2M $170.3M $203.8M
 
Capital Expenditures $3.2M $8.2M $3.9M $3.2M $4.1M
Cash Acquisitions -$157.5M -- -$16.9M -- --
Cash From Investing -$74M $35.5M -$24.4M -$5.3M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$77.2M -$95.3M -$305.2M -$150.9M -$184M
Other Financing Activities -- -- -$609K -$63K --
Cash From Financing -$39.4M -$74.7M -$276.1M -$135.6M -$170.6M
 
Beginning Cash (CF) $328M $296.1M $397.2M $267.5M $287.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.9M $84.7M -$123.4M $29.4M $27.7M
Ending Cash (CF) $296.1M $397.2M $267.5M $287.8M $312.8M
 
Levered Free Cash Flow $85.3M $115.8M $173.3M $167M $199.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.7M $10M -$310K $17.1M $11M
Depreciation & Amoritzation $2.6M $2.8M $2.8M $1.5M $2.8M
Stock-Based Compensation $22M $28.5M $24.6M $24.6M $31.5M
Change in Accounts Receivable -$42.6M -$53.1M -$33.6M -$28.9M -$88.6M
Change in Inventories -- -- -- -- --
Cash From Operations $17M $26.8M $30.2M $44.4M $30.1M
 
Capital Expenditures $2.3M $1.3M $805K $1.8M $262K
Cash Acquisitions -- -- -- -- -$44.9M
Cash From Investing -$2.3M -$1.7M -$973K -$2.3M -$45.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$33.1M -$85.3M -$31.3M -$51.3M -$31.9M
Other Financing Activities -- -$609K -- -- --
Cash From Financing -$31.4M -$85.5M -$29.4M -$49.9M -$31.9M
 
Beginning Cash (CF) $383.2M $295.8M $262.5M $283.3M $303.1M
Foreign Exchange Rate Adjustment $11.1M -$1.8M $11.2M $8.8M -$12.4M
Additions / Reductions -$16.7M -$60.4M -$206K -$7.8M -$47.1M
Ending Cash (CF) $377.6M $233.7M $273.5M $284.3M $243.6M
 
Levered Free Cash Flow $14.7M $25.5M $29.4M $42.6M $29.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$28.3M $31.9M $15.7M -$707K $171.2M
Depreciation & Amoritzation $18.8M $10.5M $11.6M $6.4M $8.6M
Stock-Based Compensation $78.9M $100.1M $109.4M $96.6M $106.9M
Change in Accounts Receivable -$25.6M -$21.2M -$12.6M -$14.5M -$66.5M
Change in Inventories -- -- -- -- --
Cash From Operations $91.7M $154.8M $189.6M $191.6M $210.4M
 
Capital Expenditures $7.3M $5.5M $2.8M $4.3M $3.8M
Cash Acquisitions -- -- -- -- -$65.9M
Cash From Investing $46.9M $2.3M -$22.2M -$5.4M -$70.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$70.3M -$327.5M -$130M -$194.4M -$185.6M
Other Financing Activities -- -- -$63K -- --
Cash From Financing -$56.5M -$290.9M -$114.7M -$180.6M -$168.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82.1M -$133.9M $52.7M $5.6M -$29.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $84.4M $149.3M $186.8M $187.4M $206.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37.2M $25.6M $7.7M $42.8M $45.1M
Depreciation & Amoritzation $13.4M $8M $8.7M $4.7M $6.8M
Stock-Based Compensation $61.6M $76.8M $81.1M $71.9M $84.3M
Change in Accounts Receivable -$39M -$25.5M -$17.8M -$20.7M -$65.4M
Change in Inventories -- -- -- -- --
Cash From Operations $59.2M $90.1M $102.5M $123.8M $130.4M
 
Capital Expenditures $6M $3.3M $2.2M $3.2M $3M
Cash Acquisitions -- -- -- -- -$65.9M
Cash From Investing $26.8M -$6.4M -$4.1M -$4.3M -$69.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$33.1M -$265.4M -$90.1M -$133.7M -$135.2M
Other Financing Activities -- -$609K -$63K -- --
Cash From Financing -$26.1M -$242.3M -$80.9M -$125.9M -$124.1M
 
Beginning Cash (CF) $1B $1.1B $788.7M $845.7M $903.7M
Foreign Exchange Rate Adjustment $21.6M -$4.9M -$11.4M $2.9M -$5.8M
Additions / Reductions $59.9M -$158.6M $17.4M -$6.4M -$63.3M
Ending Cash (CF) $1.1B $888.6M $794.7M $842.2M $834.5M
 
Levered Free Cash Flow $53.3M $86.7M $100.3M $120.6M $127.5M

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

GET BETTER TRADE IDEAS

Popular

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
52
RGC alert for Mar 18

Regencell Bioscience Holdings [RGC] is up 73.51% over the past day.

Buy
63
EXOD alert for Mar 18

Exodus Movement [EXOD] is down 3.96% over the past day.

Sell
45
MNPR alert for Mar 18

Monopar Therapeutics [MNPR] is up 0.93% over the past day.

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

Show me the best stock