Acquired by Cisco in Mar 2024
Company logo

SPLK - Splunk Inc.

NASDAQ -> Technology -> Software—Infrastructure
San Francisco, United States
Type: Equity

SPLK price evolution
SPLK
(in millions $) 31 Jan 2025 2 Mar 2024 1 Dec 2023 31 Aug 2023
Current assets
Cash $927.96
Short term investments $761.75
Net receivables $1840.93 $1131.62 $974.2
Inventory
Total current assets $4152.29 $3080.86 $3743.72
Long term investments $41.63
Property, plant & equipment $216.29 $245.22 $285.65
Goodwill & intangible assets $1495.34
Total noncurrent assets $2310.92
Total investments $803.38
Total assets $6687.36 $5391.78 $6076.92
Current liabilities
Accounts payable $34.72 $5.23 $26.21
Deferred revenue $1467.31
Short long term debt
Total current liabilities $2557.89 $1821.54 $2703.51
Long term debt $3106.93 $3104.93 $3102.93
Total noncurrent liabilities $3371.36
Total debt $3261.76
Total liabilities $5946.75 $5192.9 $6115.91
Shareholders' equity
Retained earnings -$3523 -$3949.55 -$4046.4
Other shareholder equity -$1.2 -$1.12 -$1.72
Total shareholder equity $198.88
(in millions $) 31 Jan 2025 2 Mar 2024 3 Mar 2023 31 Dec 2021
Current assets
Cash $690.59 $1771.06
Short term investments $1316.35 $286.34
Net receivables $1840.93 $1600.59 $1114.2
Inventory
Total current assets $4152.29 $3898.67 $3272.38
Long term investments $41.7 $46.43
Property, plant & equipment $216.29 $295.52 $182.78
Goodwill & intangible assets $1536.51 $1566.4
Total noncurrent assets $2473.24 $2596.11
Total investments $1358.05 $332.77
Total assets $6687.36 $6343.92 $5868.49
Current liabilities
Accounts payable $34.72 $15.3 $9.32
Deferred revenue $1748.79 $1030.48
Short long term debt $775.66
Total current liabilities $2557.89 $3035.67 $1524.75
Long term debt $3106.93 $3099.29 $3363.29
Total noncurrent liabilities $3418.77 $2749.73
Total debt $4077.21 $3363.29
Total liabilities $5946.75 $6454.44 $4274.48
Shareholders' equity
Retained earnings -$3523 -$3786.74 -$2469.45
Other shareholder equity -$1.2 -$6.36 -$0.59
Total shareholder equity -$110.51 $222.77
(in millions $) 31 Jan 2025 2 Mar 2024 1 Dec 2023 31 Aug 2023
Revenue
Total revenue $1486.15 $1067.36 $910.59
Cost of revenue
Gross Profit $1262.6 $857.38 $698.62
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $830.78 $763.16 $768.51
Operating income
Income from continuing operations
EBIT
Income tax expense $15.63 $6.52 $6.73
Interest expense $14.05 $10.54 $17.44
Net income
Net income $426.55 $96.85 -$63.25
Income (for common shares)
(in millions $) 2 Mar 2024 31 Dec 2022 3 Mar 2022 31 Dec 2020
Revenue
Total revenue $4215.6 $3653.71 $2229.39
Cost of revenue $816 $547.35
Gross Profit $3362.93 $2837.71 $1682.04
Operating activities
Research & development $997.17 $791.03
Selling, general & administrative $2076.05 $1671.2
Total operating expenses $3123.43 $3073.22 $2462.23
Operating income -$235.51 -$780.19
Income from continuing operations
EBIT -$219.43 -$777.97
Income tax expense $33.44 $12.41 $6.93
Interest expense $60.75 $46.03 $123.08
Net income
Net income $263.73 -$277.86 -$907.98
Income (for common shares) -$277.86 -$907.98
(in millions $) 2 Mar 2024 1 Dec 2023 31 Aug 2023 30 May 2023
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing $935.67 $151.73 $391.55 -$342.73
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$989.03 -$832.61 -$60.31 -$38.16
Effect of exchange rate $4.43
Change in cash and equivalents $955 -$591.07 $832.88 $110.87
(in millions $) 2 Mar 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$277.86 -$1339.1 -$907.98
Operating activities
Depreciation $99.79 $108.34 $119.08
Business acquisitions & disposals -$21.95 -$80.33 -$56.38
Stock-based compensation $789.14 $794.82 $618.65
Total cash flows from operations $449.63 $128.05 -$190.86
Investing activities
Capital expenditures -$22.4 -$20.03 -$51.71
Investments -$1027.34 -$234.37 $908.74
Total cash flows from investing $935.67 -$1070.16 -$333.75 $797.19
Financing activities
Dividends paid
Sale and purchase of stock $79.78 -$917.63 $83.42
Net borrowings $981.92 $577.62
Total cash flows from financing -$989.03 -$117.57 -$136.67 $382.88
Effect of exchange rate $3.2
Change in cash and equivalents $955 -$738.1 -$342.37 $992.41
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity N/A
Net debt/EBITDA N/A
Current ratio N/A
Quick ratio N/A