Company logo

TOST - Toast, Inc.

NYSE -> Technology -> Software—Infrastructure
Boston, United States
Type: Equity

TOST price evolution
TOST
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jul 2023 31 Mar 2023
Current assets
Cash $605 $514 $488 $451
Short term investments $519 $516 $502 $499
Net receivables $69 $95 $115 $97
Inventory $118 $98 $107 $112
Total current assets $1570 $1480 $1455 $1408
Long term investments $55 $49 $43 $36
Property, plant & equipment $111 $92 $86 $145
Goodwill & intangible assets $139 $141 $143 $144
Total noncurrent assets $388 $354 $340 $387
Total investments $574 $565 $545 $535
Total assets $1958 $1834 $1795 $1795
Current liabilities
Accounts payable $32 $27 $42 $36
Deferred revenue $39 $52 $53 $49
Short long term debt $10 $8 $15
Total current liabilities $663 $574 $584 $538
Long term debt $33 $22 $25 $77
Total noncurrent liabilities $101 $111 $132 $159
Total debt $33 $32 $33 $92
Total liabilities $764 $685 $716 $697
Shareholders' equity
Retained earnings -$1623 -$1587 -$1556 -$1458
Other shareholder equity -$0 -$2 -$2 -$0
Total shareholder equity $1194 $1149 $1079 $1098
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $605 $547 $809 $581.82
Short term investments $519 $474 $457 $0.87
Net receivables $69 $77 $55 $32.63
Inventory $118 $110 $42 $19.33
Total current assets $1570 $1407 $1485 $673.06
Long term investments $55 $28 $8 $1.21
Property, plant & equipment $111 $138 $120 $34.06
Goodwill & intangible assets $139 $136 $90 $52.78
Total noncurrent assets $388 $354 $250 $102.89
Total investments $574 $502 $465 $2.09
Total assets $1958 $1761 $1735 $775.96
Current liabilities
Accounts payable $32 $30 $40 $30.55
Deferred revenue $39 $46 $56 $58.21
Short long term debt $14 $22
Total current liabilities $663 $496 $352 $136.41
Long term debt $33 $80 $77 $171.71
Total noncurrent liabilities $101 $167 $292 $261.63
Total debt $33 $94 $99 $171.71
Total liabilities $764 $663 $644 $398.04
Shareholders' equity
Retained earnings -$1623 -$1377 -$1102 -$615.87
Other shareholder equity -$0 -$2 -$1 $0.23
Total shareholder equity $1194 $1098 $1091 -$470.98
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $1036 $1032 $978 $819
Cost of revenue $806 $770 $645
Gross Profit $226 $226 $208 $174
Operating activities
Research & development $87 $92 $85
Selling, general & administrative $198 $196 $181
Total operating expenses $282 $285 $288 $266
Operating income -$59 -$80 -$92
Income from continuing operations
EBIT -$31 -$97 -$89
Income tax expense $1 $1
Interest expense $10 -$8
Net income
Net income -$36 -$31 -$98 -$81
Income (for common shares) -$31 -$98 -$81
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $3865 $1705 $823.13
Cost of revenue $1391 $682.72
Gross Profit $834 $314 $140.41
Operating activities
Research & development $163 $108.57
Selling, general & administrative $379 $251.99
Total operating expenses $1121 $542 $360.56
Operating income -$228 -$220.15
Income from continuing operations
EBIT -$478 -$235.29
Income tax expense $2 -$3 $0.26
Interest expense $37 $12 $12.65
Net income
Net income -$246 -$487 -$248.2
Income (for common shares) -$487 -$249.01
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$31 -$98 -$81
Operating activities
Depreciation $8 $8 $6
Business acquisitions & disposals -$9
Stock-based compensation $71 $72 $63
Total cash flows from operations $48 $50 -$55
Investing activities
Capital expenditures -$10 -$11 -$10
Investments -$19 -$1 -$22
Total cash flows from investing -$86 -$31 -$12 -$42
Financing activities
Dividends paid
Sale and purchase of stock $16 $4 $11
Net borrowings
Total cash flows from financing $63 $12 -$2 $48
Effect of exchange rate -$1
Change in cash and equivalents $112 $28 $36 -$49
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$275 -$487 -$248.2
Operating activities
Depreciation $24 $21 $27.07
Business acquisitions & disposals -$46 -$26
Stock-based compensation $228 $140 $86.36
Total cash flows from operations -$156 $2 -$124.63
Investing activities
Capital expenditures -$33 -$19 -$36.07
Investments -$19 -$459
Total cash flows from investing -$86 -$98 -$503 -$35.86
Financing activities
Dividends paid
Sale and purchase of stock $15 $984 $3.42
Net borrowings -$245 $185.63
Total cash flows from financing $63 $38 $759 $594.5
Effect of exchange rate -$1 $0.28
Change in cash and equivalents $112 -$216 $257 $434.29
Fundamentals
Market cap $12.53B
Enterprise value $11.96B
Shares outstanding 543.00M
Revenue $3.87B
EBITDA N/A
EBIT N/A
Net Income -$246.00M
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio -50.92
EV/Sales 3.09
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 3.24
P/B ratio 10.49
Book/Share 2.20
Cash/Share 1.11
EPS -$0.45
ROA -13.33%
ROE -21.77%
Debt/Equity 0.64
Net debt/EBITDA N/A
Current ratio 2.37
Quick ratio 2.19