Acquired by Block inc (NYSE.SQ) in February 2022
Company logo

AFTPY - Afterpay Limited

OTC -> Technology -> Software—Infrastructure
Melbourne, Australia
Type: Equity

AFTPY price evolution
AFTPY
(in millions $) 29 Jun 2021 30 Mar 2021 30 Dec 2020 29 Sep 2020
Current assets
Cash $1147.15 $1147.15 $458.8 $458.8
Short term investments $26.79 $26.79 $13.12 $13.12
Net receivables $1465.04 $1465.04 $1314.05 $1314.05
Inventory
Total current assets $2657.76 $2657.76 $1799.7 $1799.7
Long term investments $26.8 $26.8 $21.65 $21.65
Property, plant & equipment $42.07 $42.07 $8.25 $8.25
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $3116.23 $3116.23 $2136.56 $2136.56
Current liabilities
Accounts payable $306.26 $306.26 $204.04 $204.04
Deferred revenue
Short long term debt $3.69 $3.69
Total current liabilities $325.4 $325.4 $219.41 $219.41
Long term debt $1286.38 $1286.38 $113.82 $113.82
Total noncurrent liabilities
Total debt
Total liabilities $1812.32 $1812.32 $410.95 $410.95
Shareholders' equity
Retained earnings -$246.65 -$246.65 -$166.85 -$166.85
Other shareholder equity -$654.7 -$654.7 $106.69 $106.69
Total shareholder equity $1303.09 $1303.09 $1724.78 $1724.78
(in millions $) 29 Jun 2021 29 Jun 2020 29 Jun 2019 29 Jun 2018
Current assets
Cash $1147.15 $606.04 $231.46 $32.56
Short term investments $26.79 $10.66 $3 $0.23
Net receivables $1465.04 $781.89 $452.7 $239.07
Inventory
Total current assets $2657.76 $1405.29 $696.29 $303.42
Long term investments $26.8 $6.06 $3.04 $2.17
Property, plant & equipment $42.07 $12.13 $4.21 $4.01
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $3116.23 $1608.53 $820.47 $392.23
Current liabilities
Accounts payable $306.26 $180.73 $109.98 $42.92
Deferred revenue
Short long term debt $4.28 $0.6 $0.05
Total current liabilities $325.4 $193.55 $120.41 $46.59
Long term debt $1286.38 $457.32 $49.28 $161.16
Total noncurrent liabilities
Total debt
Total liabilities $1812.32 $662.17 $171.95 $208.67
Shareholders' equity
Retained earnings -$246.65 -$90.36 -$70.58 -$22.2
Other shareholder equity -$654.7 $58.71 $41.37 $13.12
Total shareholder equity $1303.09 $943.67 $645.56 $183.56
(in millions $) 29 Jun 2021 30 Mar 2021 30 Dec 2020 29 Sep 2020
Revenue
Total revenue $226.98 $226.98 $191.04 $191.04
Cost of revenue $69.61 $69.61 $55.17 $55.17
Gross Profit $157.38 $157.38 $135.87 $135.87
Operating activities
Research & development
Selling, general & administrative $137.17 $137.17 $108.06 $108.06
Total operating expenses $252.11 $252.11 $190.61 $190.61
Operating income -$25.13 -$25.13 $0.43 $0.43
Income from continuing operations
EBIT -$25.13 -$25.13 $0.43 $0.43
Income tax expense -$18.93 -$18.93 $1.52 $1.52
Interest expense -$12.19 -$12.19 -$4.96 -$4.96
Net income
Net income -$39.9 -$39.9 -$38.25 -$38.25
Income (for common shares) -$39.9 -$39.9 -$38.25 -$38.25
(in millions $) 29 Jun 2021 29 Jun 2020 29 Jun 2019 29 Jun 2018
Revenue
Total revenue $836.05 $476.56 $218.11 $113.9
Cost of revenue $249.56 $134.29 $59.56 $28.21
Gross Profit $586.48 $342.26 $158.55 $85.69
Operating activities
Research & development
Selling, general & administrative $490.46 $256.47 $146.47 $64.01
Total operating expenses $885.44 $472.7 $241.08 $113.71
Operating income -$49.4 $3.86 -$22.97 $0.19
Income from continuing operations
EBIT -$49.4 $3.86 -$22.97 $0.19
Income tax expense -$34.82 -$3.92 $1.01 $1.39
Interest expense -$34.31 -$22.53 -$11.65 -$6.62
Net income
Net income -$156.3 -$19.78 -$42.86 -$8.98
Income (for common shares) -$156.3 -$19.78 -$42.86 -$8.98
(in millions $) 29 Jun 2021 30 Mar 2021 30 Dec 2020 29 Sep 2020
Net income -$39.9 -$39.9 -$38.25 -$38.25
Operating activities
Depreciation -$2.03 -$2.03 $8.87 $8.87
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations -$22.2 -$22.2 -$263.4 -$263.4
Investing activities
Capital expenditures -$1.51 -$1.51 -$0.67 -$0.67
Investments -$3.07 -$3.07 -$10.76 -$10.76
Total cash flows from investing -$29.87 -$29.87 -$25.58 -$25.58
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings $705.02 $705.02 -$174.54 -$174.54
Total cash flows from financing $393.93 $393.93 $216.27 $216.27
Effect of exchange rate $2.32 $2.32 -$0.91 -$0.91
Change in cash and equivalents $344.18 $344.18 -$73.62 -$73.62
(in millions $) 29 Jun 2021 29 Jun 2020 29 Jun 2019 29 Jun 2018
Net income -$156.3 -$19.78 -$42.86 -$8.98
Operating activities
Depreciation $13.68 $11.01 $9 $6.71
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations -$571.2 -$233.95 -$142.19 -$98.23
Investing activities
Capital expenditures -$4.35 -$3.39 -$2.07 -$1.08
Investments -$27.65 -$4.53 -$0.87 -$2.17
Total cash flows from investing -$110.91 -$48.65 -$16.29 -$14.22
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings $1060.96 $410.11 -$111.5 $114.66
Total cash flows from financing $1220.4 $649.45 $357.13 $113.78
Effect of exchange rate $2.81 $7.74 $0.25 $1.63
Change in cash and equivalents $541.11 $374.58 $198.9 $2.96
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $836.05M
EBITDA -$35.72M
EBIT -$49.40M
Net Income -$156.30M
Revenue Q/Q 57.17%
Revenue Y/Y 75.44%
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 -5.95%
ROE -10.32%
Debt/Equity 1.39
Net debt/EBITDA -18.62
Current ratio 8.17
Quick ratio N/A