Company logo

FORR - Forrester Research, Inc.

NASDAQ -> Industrials -> Consulting Services
Cambridge, United States
Type: Equity

FORR price evolution
FORR
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Jan 2024
Current assets
Cash $58.85 $61.38 $72.91
Short term investments $51.96 $57.09 $51.58
Net receivables $39.16 $47.7 $54.72 $59
Inventory
Total current assets $193.87 $193.43 $218.58 $216
Long term investments
Property, plant & equipment $42.36 $48.69 $52.17 $59.12
Goodwill & intangible assets $275.49 $278.1 $281.89
Total noncurrent assets $330.74 $337.09 $348.17
Total investments $51.96 $57.09 $51.58
Total assets $505.26 $524.17 $555.67 $564.17
Current liabilities
Accounts payable $1.57 $2.33 $2.75 $1.8
Deferred revenue $164.12 $193.66 $156.8
Short long term debt
Total current liabilities $198 $211.59 $241.11 $240.08
Long term debt $35 $66.34 $69.47 $72.67
Total noncurrent liabilities $75.52 $83.63 $83.83
Total debt $66.34 $69.47 $72.67
Total liabilities $270.93 $287.11 $324.74 $323.91
Shareholders' equity
Retained earnings $171.5 $177.3 $171.01 $177.68
Other shareholder equity -$2.55 -$6.73 -$6.53 -$4.57
Total shareholder equity $237.05 $230.93 $240.26
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $72.91 $103.63 $115.77 $90.26
Short term investments $51.58 $19.69 $18.51
Net receivables $59 $73.34 $86.97 $84.69
Inventory
Total current assets $216 $235.29 $269.49 $217.16
Long term investments
Property, plant & equipment $59.12 $73.18 $93.25 $96.33
Goodwill & intangible assets $281.89 $291.65 $307.73 $325.21
Total noncurrent assets $348.17 $373.15 $410.64 $427.06
Total investments $51.58 $19.69 $18.51
Total assets $564.17 $608.44 $680.13 $644.22
Current liabilities
Accounts payable $1.8 $0.36 $0.84 $0.66
Deferred revenue $156.8 $178.02 $213.7 $179.97
Short long term debt $12.5
Total current liabilities $240.08 $269.39 $312.34 $269.75
Long term debt $72.67 $50 $140.04 $165.62
Total noncurrent liabilities $83.83 $117.39 $163.89 $188.71
Total debt $72.67 $100.75 $140.04 $178.12
Total liabilities $323.91 $386.78 $476.22 $458.45
Shareholders' equity
Retained earnings $177.68 $174.63 $152.82 $127.98
Other shareholder equity -$4.57 -$7.76 -$3.19 -$0.69
Total shareholder equity $240.26 $221.66 $203.91 $185.77
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Jan 2024
Revenue
Total revenue $102.53 $121.83 $100.08 $118.09
Cost of revenue $51.16 $44.69
Gross Profit $60.35 $70.66 $55.39 $65.49
Operating activities
Research & development
Selling, general & administrative $54.69 $53.48
Total operating expenses $58.37 $59.35 $64.68 $65.79
Operating income $11.31 -$9.29
Income from continuing operations
EBIT $12.33 -$8.02
Income tax expense $4.72 $5.27 -$2.11 -$0.6
Interest expense -$0.77 $0.76 $0.76 -$0.57
Net income
Net income -$5.8 $6.29 -$6.67 -$0.66
Income (for common shares) $6.29 -$6.67
(in millions $) 31 Jan 2024 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $480.78 $537.79 $448.98
Cost of revenue $223.77 $180.9
Gross Profit $276.3 $314.01 $268.08
Operating activities
Research & development
Selling, general & administrative $249.59 $216.57
Total operating expenses $256.26 $281.36 $251.91
Operating income $32.65 $16.18
Income from continuing operations
EBIT $33.19 $18.27
Income tax expense $3.23 $8.92 $2.94
Interest expense -$2.85 $2.46 $5.34
Net income
Net income $3.05 $21.81 $9.99
Income (for common shares) $21.81 $9.99
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Net income $6.29 -$6.67 -$0.66
Operating activities
Depreciation $6.88 $10.25 $7.25
Business acquisitions & disposals
Stock-based compensation $4.03 $3.57 $4.32
Total cash flows from operations -$2.91 $0.61 $11.88
Investing activities
Capital expenditures -$0.83 -$1.43 -$1.59
Investments $5.39 -$5.82 -$41.45
Total cash flows from investing $4.77 $4.56 -$7.24 -$43.06
Financing activities
Dividends paid
Sale and purchase of stock -$3.92 -$2.84 $0
Net borrowings
Total cash flows from financing -$13.05 -$4 -$4.27 -$0.06
Effect of exchange rate $0.26 -$0.18 -$0.65 $2.53
Change in cash and equivalents -$10.05 -$2.52 -$11.55 -$28.71
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $3.05 $21.81 $24.84 $9.99
Operating activities
Depreciation $32.07 $36.94 $35.93 $42.96
Business acquisitions & disposals
Stock-based compensation $15.49 $14.54 $10.07 $10.88
Total cash flows from operations $21.67 $39.42 $107.07 $47.75
Investing activities
Capital expenditures -$5.5 -$5.66 -$10.74 -$8.9
Investments -$31.28 -$1.35 -$18.61
Total cash flows from investing -$36.76 -$6.81 -$29.3 -$4.57
Financing activities
Dividends paid
Sale and purchase of stock -$0.59 -$10.76 -$10.9 $5.71
Net borrowings -$15.03 -$25 -$34.87 -$23.38
Total cash flows from financing -$18.3 -$38.87 -$49.14 -$23.69
Effect of exchange rate $2.77 -$6.12 -$1.25 $1.96
Change in cash and equivalents -$30.61 -$12.38 $27.38 $21.46
Fundamentals
Market cap $289.49M
Enterprise value N/A
Shares outstanding 18.98M
Revenue $442.52M
EBITDA N/A
EBIT N/A
Net Income -$6.84M
Revenue Q/Q -9.61%
Revenue Y/Y -11.42%
P/E ratio -42.31
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 0.65
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS -$0.36
ROA -1.27%
ROE N/A
Debt/Equity 1.35
Net debt/EBITDA N/A
Current ratio 0.98
Quick ratio N/A