Company logo

RNG - RingCentral, Inc.

NYSE -> Technology -> Software—Application
Belmont, United States
Type: Equity

RNG price evolution
RNG
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $222.19 $432.35 $225.35 $274.8
Short term investments
Net receivables $364.44 $347.91 $322.19 $315.33
Inventory $1.49 $1.17 $1.13 $1.31
Total current assets $848.65 $1052.32 $803.54 $851.03
Long term investments
Property, plant & equipment $227.38 $216.07 $217.15 $221.42
Goodwill & intangible assets $461.14 $498.4 $512.01 $549.58
Total noncurrent assets $1096.26 $1130.17 $1156.82 $1195.39
Total investments
Total assets $1944.91 $2182.49 $1960.36 $2046.42
Current liabilities
Accounts payable $53.3 $43.31 $36.74 $56.35
Deferred revenue $233.62 $231.25 $227.21 $219.93
Short long term debt $20 $20 $20
Total current liabilities $632.55 $605.31 $592.35 $591.19
Long term debt $1553.66 $1799.83 $1575.39 $1657.92
Total noncurrent liabilities $1615.49 $1862.19 $1640.4 $1727.74
Total debt $1573.66 $1819.83 $1595.39 $1657.92
Total liabilities $2248.03 $2467.5 $2232.75 $2318.93
Shareholders' equity
Retained earnings -$1699.14 -$1651.89 -$1609.78 -$1588.3
Other shareholder equity -$8.22 -$3.24 -$5.2 -$7.02
Total shareholder equity -$502.57 -$484.46 -$471.84 -$471.95
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $222.19 $88.15 $267.16 $639.85
Short term investments
Net receivables $364.44 $311.32 $232.84 $176.03
Inventory $1.49 $1.21 $5.66 $0.55
Total current assets $848.65 $796.02 $650.74 $926.13
Long term investments $4.56 $210.44 $213.18
Property, plant & equipment $227.38 $220.83 $214.2 $193.32
Goodwill & intangible assets $461.14 $582.39 $772.1 $175.63
Total noncurrent assets $1096.26 $1277.65 $1928.3 $1258.47
Total investments $4.56 $210.44 $213.18
Total assets $1944.91 $2073.66 $2579.04 $2184.6
Current liabilities
Accounts payable $53.3 $62.72 $70.02 $54.04
Deferred revenue $233.62 $209.72 $176.45 $142.22
Short long term debt $20 $31.15
Total current liabilities $632.55 $652.56 $526.27 $438.07
Long term debt $1553.66 $1638.41 $1430.3 $1414.04
Total noncurrent liabilities $1615.49 $1704.44 $1514.35 $1434.28
Total debt $1573.66 $1658.59 $1430.3 $1445.19
Total liabilities $2248.03 $2357 $2040.62 $1872.35
Shareholders' equity
Retained earnings -$1699.14 -$1533.9 -$748.56 -$372.31
Other shareholder equity -$8.22 -$8.78 $0.64 $6.81
Total shareholder equity -$502.57 -$482.79 $338.97 $308.46
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $571.27 $558.16 $539.3 $533.69
Cost of revenue $170.22 $168.97 $164.42 $160.68
Gross Profit $401.05 $389.19 $374.89 $373.01
Operating activities
Research & development $84.89 $85.44 $80.28 $85.24
Selling, general & administrative $361.2 $357.92 $339.67 $342.3
Total operating expenses $446.09 $443.37 $419.95 $427.54
Operating income -$45.04 -$54.17 -$45.06 -$54.53
Income from continuing operations
EBIT -$28.6 -$33.73 -$9.41 -$49.1
Income tax expense $2.14 -$3.78 $6.95 $3.08
Interest expense $16.5 $12.16 $5.12 $2.21
Net income
Net income -$47.24 -$42.12 -$21.48 -$54.4
Income (for common shares) -$47.24 -$42.12 -$21.48 -$54.4
(in millions $) 31 Dec 2023 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $2202.43 $1988.33 $1183.66
Cost of revenue $664.29 $641.73 $323.61
Gross Profit $1538.14 $1346.6 $860.05
Operating activities
Research & development $335.85 $362.26 $189.48
Selling, general & administrative $1401.1 $1350.13 $783.8
Total operating expenses $1736.95 $1996.07 $973.29
Operating income -$198.81 -$649.48 -$113.24
Income from continuing operations
EBIT -$120.85 -$869.25 -$32.78
Income tax expense $8.39 $5.11 $0.93
Interest expense $36 $4.81 $49.28
Net income
Net income -$165.24 -$879.17 -$83
Income (for common shares) -$165.24 -$879.17 -$83
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$47.24 -$42.12 -$21.48 -$54.4
Operating activities
Depreciation $59.22 $59.17 $58.04 $57.52
Business acquisitions & disposals -$14.71
Stock-based compensation $112.15 $111.68 $104.66 $98.19
Total cash flows from operations $113.84 $86.59 $90.69 $108.53
Investing activities
Capital expenditures -$19.98 -$16.63 -$17.8 -$21.32
Investments
Total cash flows from investing -$19.98 -$31.34 -$17.8 -$21.32
Financing activities
Dividends paid
Sale and purchase of stock -$55.79 -$74.93 -$89.28 -$74.41
Net borrowings -$246.6 $231.81 -$29.62 -$6.58
Total cash flows from financing -$306.22 $153.04 -$122.12 -$82.73
Effect of exchange rate $2.2 -$1.3 -$0.22 $0.33
Change in cash and equivalents -$210.16 $207 -$49.45 $4.82
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$165.24 -$879.17 -$376.25 -$83
Operating activities
Depreciation $233.94 $246.56 $125.29 $75.61
Business acquisitions & disposals -$14.71
Stock-based compensation $426.68 $386.01 $357.96 $189.6
Total cash flows from operations $399.66 $191.31 $152.15 -$35.19
Investing activities
Capital expenditures -$75.74 -$86.44 -$72.65 -$81.73
Investments $3.22 -$11.88
Total cash flows from investing -$90.45 -$87.21 -$396.83 -$107.69
Financing activities
Dividends paid
Sale and purchase of stock -$294.4 -$83.94 $36.72 $41.23
Net borrowings -$50.99 -$4.82 -$337.79 $539.42
Total cash flows from financing -$358.02 -$98.22 -$127.05 $437.59
Effect of exchange rate $1.02 -$3.06 -$0.96 $1.53
Change in cash and equivalents -$47.79 $2.82 -$372.69 $296.25
Fundamentals
Market cap $2.73B
Enterprise value $4.09B
Shares outstanding 93.47M
Revenue $2.20B
EBITDA $113.09M
EBIT -$120.85M
Net Income -$165.24M
Revenue Q/Q 8.87%
Revenue Y/Y 10.77%
P/E ratio -16.55
EV/Sales 1.85
EV/EBITDA 36.12
EV/EBIT -33.81
P/S ratio 1.24
P/B ratio -5.53
Book/Share -5.29
Cash/Share 2.38
EPS -$1.77
ROA -8.13%
ROE 34.23%
Debt/Equity -4.47
Net debt/EBITDA 17.91
Current ratio 1.34
Quick ratio 1.34