Acquired by Durational Consumer in January 2022
Company logo

CSPR - Casper Sleep Inc.

NYSE -> Consumer Cyclical -> Specialty Retail
New York, United States
Type: Equity

CSPR price evolution
CSPR
(in millions $) 30 Sep 2021 30 Jun 2021 31 Mar 2021 31 Dec 2020
Current assets
Cash $43.1 $49.66 $61.63 $92.08
Short term investments
Net receivables $31.18 $33.05 $24.54 $27.66
Inventory $76.33 $58.05 $46.84 $35.53
Total current assets $163.09 $153.85 $145.84 $166.3
Long term investments
Property, plant & equipment $55.57 $55.93 $66.19 $66.53
Goodwill & intangible assets
Total noncurrent assets $56.92 $57.28 $67.56 $67.9
Total investments
Total assets $220 $211.13 $213.4 $234.2
Current liabilities
Accounts payable $69.97 $54.71 $48.13 $47.61
Deferred revenue $11.59 $9.6 $4.11 $7.43
Short long term debt $16 $16
Total current liabilities $187.01 $157.34 $118.48 $119.28
Long term debt $50.8 $50.38 $62.97 $65.55
Total noncurrent liabilities $76.03 $75.86 $86.8 $89.45
Total debt $66.8 $66.38 $62.97 $65.55
Total liabilities $263.04 $233.21 $205.28 $208.73
Shareholders' equity
Retained earnings -$495.01 -$469.74 -$436 -$414.81
Other shareholder equity $0.04 $0.03 $0.05 $0.03
Total shareholder equity -$43.04 -$22.08 $8.12 $25.47
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 30 Jan 2018
Current assets
Cash $92.08 $67.58 $28.36
Short term investments
Net receivables $27.66 $31.06 $23.11
Inventory $35.53 $39.36 $32.7
Total current assets $166.3 $161.92 $91.9
Long term investments
Property, plant & equipment $66.53 $66.26 $18.81
Goodwill & intangible assets $0.87
Total noncurrent assets $67.9 $68.4 $24.64
Total investments
Total assets $234.2 $230.32 $116.54
Current liabilities
Accounts payable $47.61 $30.73 $27.7
Deferred revenue $7.43 $9.67 $8.82
Short long term debt
Total current liabilities $119.28 $147.96 $100.74
Long term debt $65.55 $49.17
Total noncurrent liabilities $89.45 $69.49 $0.89
Total debt $65.55
Total liabilities $208.73 $217.45 $101.63
Shareholders' equity
Retained earnings -$414.81 -$325.26 -$232.22
Other shareholder equity $0.03 $0.07 -$0.42
Total shareholder equity $25.47 -$307.09 -$223.89
(in millions $) 30 Sep 2021 30 Jun 2021 31 Mar 2021 31 Dec 2020
Revenue
Total revenue $156.53 $151.76 $127.68 $150.3
Cost of revenue $92.63 $79.22 $60.99 $74.96
Gross Profit $63.9 $72.53 $66.68 $75.34
Operating activities
Research & development
Selling, general & administrative $84.57 $88.06 $85.03 $87.14
Total operating expenses $86.97 $105.64 $85.44 $89.28
Operating income -$23.06 -$33.11 -$18.75 -$13.94
Income from continuing operations
EBIT -$23.05 -$31.95 -$18.64 -$13.08
Income tax expense $0.02 $0.02 $0.02 $0.01
Interest expense $2.21 $1.78 $2.52 $1.94
Net income
Net income -$25.27 -$33.75 -$21.18 -$15.03
Income (for common shares) -$25.27 -$33.75 -$21.18 -$15.03
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 30 Jan 2018
Revenue
Total revenue $497 $439.26 $357.89 $250.91
Cost of revenue $243.12 $223.85 $200.14
Gross Profit $253.88 $215.41 $157.75 $116.87
Operating activities
Research & development
Selling, general & administrative $328.88 $304.16 $249.71
Total operating expenses $336.61 $304.16 $249.71 $188.17
Operating income -$82.73 -$88.75 -$91.96 -$71.26
Income from continuing operations
EBIT -$81.13 -$89.77 -$92.05
Income tax expense $0.05 $0.09 $0.04 $0.02
Interest expense $8.38 $3.19 -$0.25 -$0.31
Net income
Net income -$89.56 -$93.04 -$92.09 -$73.39
Income (for common shares) -$89.56 -$93.04 -$92.09
(in millions $) 30 Sep 2021 30 Jun 2021 31 Mar 2021 31 Dec 2020
Net income -$25.27 -$33.75 -$21.18 -$15.03
Operating activities
Depreciation $4.29 $4.14 $3.82 $4.93
Business acquisitions & disposals
Stock-based compensation $4.31 $3.56 $3.79 $3.62
Total cash flows from operations -$2.93 -$11.86 -$23.63 -$0.58
Investing activities
Capital expenditures -$3.63 -$3.09 -$3.88 -$3.38
Investments
Total cash flows from investing -$3.63 -$3.09 -$3.88 -$3.38
Financing activities
Dividends paid
Sale and purchase of stock $0.03 $0.27
Net borrowings $3 -$3 -$0.83
Total cash flows from financing $3 -$2.97 -$0.57
Effect of exchange rate $0.01 -$0.02 $0.02 $0.48
Change in cash and equivalents -$6.56 -$11.97 -$30.46 -$4.04
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018
Net income -$89.56 -$93.04 -$92.09
Operating activities
Depreciation $15.98 $7.75 $3.43
Business acquisitions & disposals
Stock-based compensation $13.31 $7.93 $5.72
Total cash flows from operations -$47.57 -$44.33 -$72.25
Investing activities
Capital expenditures -$15.94 -$54.81 -$13.04
Investments $4 $1
Total cash flows from investing -$15.94 -$50.81 -$12.04
Financing activities
Dividends paid
Sale and purchase of stock $88.88 $82.57 $0.28
Net borrowings -$0.83 $51.3 $14.56
Total cash flows from financing $88.04 $133.88 $14.84
Effect of exchange rate -$0.04 $0.49 -$1.08
Change in cash and equivalents $24.51 $39.22 -$70.53
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding 41.49M
Revenue $586.26M
EBITDA -$69.53M
EBIT -$86.72M
Net Income -$95.23M
Revenue Q/Q 26.79%
Revenue Y/Y 23.78%
P/E ratio 0.00
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 0.00
Book/Share -1.04
Cash/Share 1.04
EPS -$2.30
ROA -43.35%
ROE 1.21K%
Debt/Equity 8.20
Net debt/EBITDA -3.16
Current ratio 0.87
Quick ratio 0.46