Five9, Inc.
Five9, Inc.
FIVN
Valuace
30
Růst
93
Zdraví
56
Cena
$ 14.93
Dnes
-1.42 (-7.47%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 202520242023202220212020201920182017201620152014201320122011
Total Revenues1,149.11,149.11,041.9910.5778.8609.6434.9328.0257.7200.2162.1128.9103.184.163.843.2
Cost of Revenues521.1521.1477.5432.7367.5271.1180.3134.5104.083.166.959.554.748.839.324.6
Gross Profit628.0628.0564.4477.8411.3338.5254.6193.5153.6117.195.269.448.435.324.518.6
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues300.3285.8283.3279.7278.7264.2252.1247.0239.1230.1
Cost of Revenues136.3130.9127.9126.0122.7121.9118.4114.5112.5111.1
Gross Profit164.0154.9155.4153.7156.0142.2133.7132.5126.6119.0
Operating Income TTM 202520242023202220212020201920182017201620152014201320122011
R&D Expenses0.00.00.0156.6141.8106.968.745.234.227.123.922.722.117.513.28.7
Selling General & Admin Expenses0.00.00.0419.8357.1287.8198.2145.0112.495.777.867.961.946.128.417.2
Depreciation & Amortization104.9104.952.961.259.947.430.819.110.38.38.47.46.54.42.61.5
Total Operating Expenses595.4595.4615.7576.4498.9394.7266.9190.2146.6122.8101.790.584.063.641.625.9
Operating Income32.632.6-51.3-98.6-87.6-56.3-9.39.37.0-5.7-6.5-21.2-35.5-28.3-17.1-7.3
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.038.940.4
Selling General & Admin Expenses0.00.00.00.00.00.00.00.0106.3104.4
Depreciation & Amortization44.442.919.6-2.14.017.515.915.531.730.3
Total Operating Expenses142.1137.2157.0159.2151.8157.7153.0153.2145.2144.8
Operating Income22.017.7-1.6-5.44.2-15.4-19.4-20.7-18.6-25.7
Net Income TTM 202520242023202220212020201920182017201620152014201320122011
Interest Income18.218.246.726.84.80.03.06.13.30.50.00.10.20.00.00.0
Interest Expense14.114.114.87.67.58.028.313.810.23.54.24.74.21.10.60.5
Other Expense12.312.338.519.2-2.7-8.0-35.3-13.8-6.9-3.0-1.0-4.61.7-1.8-1.70.0
IBT44.944.9-12.8-79.4-90.3-64.3-44.6-4.40.1-8.7-11.8-25.8-37.7-31.2-19.3-7.8
Income Tax Expense5.55.50.02.34.4-11.3-2.50.10.30.30.10.10.10.10.10.1
Net Income39.439.4-12.8-81.8-94.7-53.0-42.1-4.6-0.2-9.0-11.9-25.8-37.8-31.3-19.3-7.9
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.07.910.311.211.113.810.68.38.2
Interest Expense3.13.13.84.14.34.13.92.62.02.0
Other Expense1.11.04.16.27.07.19.914.66.46.3
IBT23.018.62.50.811.2-8.3-9.5-6.1-12.2-19.5
Income Tax Expense3.30.61.40.2-0.4-3.93.31.00.10.9
Net Income19.718.01.20.611.6-4.5-12.8-7.1-12.4-20.4
Per Share Data TTM 202520242023202220212020201920182017201620152014201320122011
EPS$0.00$0.00$0.00$-1.13$-1.40$-0.79$-0.66$-0.08$0.00$-0.16$-0.23$-0.52$-1.00$-0.68$-0.58$-0.24
EPS Diluted$0.00$0.00$0.00$-1.13$-1.40$-0.79$-0.66$-0.08$0.00$-0.16$-0.23$-0.52$-1.00$-0.68$-0.58$-0.24
Shares Outstanding77.577.574.572.067.867.564.260.458.154.952.350.137.646.033.333.3
Diluted Shares Outstanding87.087.074.572.067.867.564.260.458.154.952.350.137.646.033.333.3
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.17$-0.28
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.17$-0.28
Shares Outstanding77.577.575.975.975.474.974.273.572.972.4
Diluted Shares Outstanding87.087.389.389.388.674.974.273.572.972.4
Current Assets TTM 2024202320222021202020192018201720162015201420132012
Cash And Equivalents175.7362.5143.2180.590.9220.478.081.968.958.158.558.337.36.0
Short Term Investments930.6643.4587.1433.7379.0383.2242.0209.90.00.00.020.00.02.5
Total Cash & ST Investments1,106.31,006.0730.3614.3469.9603.5319.9291.868.958.158.578.337.38.5
Accounts Receivable106.4122.4101.587.583.748.737.724.819.013.910.68.37.05.4
Inventory0.00.00.047.257.231.818.714.72.40.00.00.00.00.0
Other Current Assets39.8120.292.229.76.45.04.92.72.43.02.22.01.70.9
Total Current Assets1,252.51,248.6924.1778.7617.2689.1381.3334.092.875.071.288.645.914.8
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents193.4205.5370.3362.5291.0175.7240.2143.2127.8195.6
Short Term Investments482.7430.4671.4643.4675.7930.6843.2587.1572.5464.2
Total Cash & ST Investments676.2635.91,041.71,006.0966.71,106.31,083.4730.3700.3659.8
Accounts Receivable141.7130.9120.9122.4122.9106.4103.8101.597.391.3
Inventory0.00.00.00.00.00.00.00.084.682.3
Other Current Assets46.3127.4124.8120.2114.7109.4102.192.293.190.1
Total Current Assets864.2894.21,287.51,248.61,204.31,322.11,289.4862.3890.7841.2
Long-Term Assets TTM 2024202320222021202020192018201720162015201420132012
Net Property, Plant & Equipment162.4203.0152.0145.3126.560.241.925.919.914.713.212.611.610.9
Goodwill227.3365.4227.4165.4165.4165.411.811.811.811.811.811.811.80.0
Intangible Assets33.065.638.328.239.951.715.50.61.11.52.02.63.10.0
Long-Term Investments2.00.82.00.9147.442.10.00.00.00.00.00.00.00.0
Other Long-Term Assets229.8164.1147.0122.089.63.231.822.42.62.20.91.43.40.9
Total Long-Term Assets657.9802.6570.5465.8575.7374.6101.160.735.430.228.028.429.911.8
Total Assets1,910.42,051.21,494.61,244.51,192.91,063.7482.4394.7128.2105.299.2116.975.826.6
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment218.5210.7204.0203.0200.8162.4154.0152.0148.2144.8
Goodwill366.3366.7366.7365.4365.5227.3227.3227.4227.4165.4
Intangible Assets54.658.161.565.669.733.035.738.341.522.5
Long-Term Investments0.80.80.80.80.82.02.02.02.087.1
Other Long-Term Assets261.7171.6166.3164.1163.1160.2159.6208.7143.2138.1
Total Long-Term Assets904.2810.7802.5802.6803.6588.3582.0632.2565.8561.7
Total Assets1,768.41,704.92,089.92,051.22,007.91,910.41,871.31,494.61,456.41,402.9
Current Liabilities TTM 2024202320222021202020192018201720162015201420132012
Accounts Payable29.426.324.423.620.517.110.27.04.33.42.64.24.34.6
Short-Term Debt443.7452.525.010.89.84.58.66.67.07.024.78.06.44.0
Other Current Liabilities76.379.745.958.583.549.922.616.914.313.714.914.810.24.0
Current Liabilities614.7641.7167.2150.8157.6103.666.048.039.534.148.532.425.316.9
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable30.431.129.526.333.929.425.724.428.523.3
Short-Term Debt20.020.6454.3452.5452.1443.711.725.026.125.3
Other Current Liabilities80.679.677.179.780.373.076.345.949.849.6
Current Liabilities205.7201.6638.9641.7650.2614.7183.5167.2172.0158.3
Long-Term Liabilities TTM 2024202320222021202020192018201720162015201420132012
Long-Term Debt730.0780.6781.4779.8815.7648.7214.7201.339.838.821.939.742.54.2
Capital Leases34.167.851.852.056.99.913.711.213.812.19.69.39.27.8
Def. Tax Liability34.10.20.00.2-1.24.40.00.00.00.00.00.00.00.0
Total Liabilities1,384.51,429.0956.5934.5981.8784.6285.9251.981.474.973.075.273.934.7
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt778.0778.9780.0780.6784.6764.11,197.6781.4782.6781.7
Capital Leases0.065.967.567.872.845.548.339.354.554.1
Def. Tax Liability0.00.50.50.20.00.00.039.30.50.3
Total Liabilities993.1987.51,425.61,429.01,442.31,384.51,387.7956.5962.6944.1
Total Common Equity TTM 2024202320222021202020192018201720162015201420132012
Common Stock0.10.10.10.10.10.10.10.10.10.10.10.00.00.0
Retained Earnings-424.7-417.6-404.9-323.1-228.4-198.2-156.0-151.5-175.4-166.3-154.4-128.6-90.8-59.5
Comprehensive Income-0.50.60.6-2.7-0.30.30.6-0.1-36.9-30.3-22.5-15.6-10.4-9.8
Total Common Equity525.9622.2538.1310.0211.1279.2196.5142.746.830.326.341.81.9-8.1
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.10.10.10.10.10.10.10.10.10.1
Retained Earnings-397.9-415.9-417.1-417.6-429.2-424.7-411.9-404.9-392.5-372.1
Comprehensive Income0.70.10.50.61.8-0.5-0.30.6-0.8-1.4
Total Common Equity775.3717.4664.3622.2565.6525.9483.6538.1493.9458.8
Other TTM 2024202320222021202020192018201720162015201420132012
Total Debt1,207.81,233.1793.9790.6825.5653.2223.3207.946.745.846.647.748.98.2
Book Value525.9622.2538.1310.0211.1279.2196.5142.746.830.326.341.81.9-8.1
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value775.3717.4664.3622.2565.6525.9483.6538.1493.9458.8
Cash Flow From Operating Activities TTM 202520242023202220212020201920182017201620152014201320122011
Net Income-52.739.4-12.8-81.8-94.7-53.0-42.1-4.6-0.2-9.0-11.9-25.8-37.8-31.3-19.3-7.9
Depreciation & Amortization113.361.852.9116.555.047.430.819.110.38.38.47.46.54.42.61.5
Stock-Based Compensation190.5148.1166.3206.3172.5108.864.742.128.515.39.67.76.81.90.50.4
Change Working Capital-120.2-130.5-127.1-106.5-87.5-111.1-19.4-17.4-7.1-1.22.4-2.81.72.06.05.1
Change In Accounts Receivable-16.0-17.4-14.6-9.8-4.9-36.0-10.0-12.9-5.8-5.2-3.4-2.4-1.4-1.6-2.1-1.9
Change In Accounts Payable4.53.21.12.90.84.36.22.52.40.80.8-1.60.30.22.00.9
Change In Inventories12.10.00.00.00.0-18.55.4-2.90.1-0.81.30.21.83.34.85.0
Other Non-cash Items218.2107.063.2-5.840.343.236.413.28.1-2.1-2.90.40.30.00.00.0
Cash from Operations125.80.00.0128.888.928.567.351.238.611.16.8-12.9-24.3-21.0-8.3-0.7
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income19.718.01.20.611.6-4.5-12.8-7.1-12.4-20.4
Depreciation & Amortization44.442.919.619.64.017.515.915.531.715.9
Stock-Based Compensation0.00.041.939.238.439.643.644.749.652.6
Change Working Capital-14.8-36.0-49.1-30.5-37.6-22.4-40.2-26.9-29.6-23.5
Change In Accounts Receivable7.1-11.0-9.7-3.90.9-7.9-1.6-6.1-3.2-5.2
Change In Accounts Payable2.7-3.31.12.7-7.64.72.71.3-2.63.2
Change In Inventories0.00.00.00.00.00.00.00.012.10.0
Other Non-cash Items33.933.821.719.338.715.713.35.9-2.412.3
Cash from Operations0.00.00.00.00.00.00.00.036.537.0
Cash Flow From Investing Activities TTM 202520242023202220212020201920182017201620152014201320122011
Capital Expenditure-47.5-25.0-42.4-31.2-56.2-42.2-30.4-19.2-9.3-2.7-1.1-1.1-1.0-0.6-2.7-3.1
Acquisitions0.10.00.0-80.6-2.00.0-165.4-13.9-0.30.00.00.00.0-2.80.00.0
Investments-1,273.9-745.4-1,289.4-795.0-435.8-680.5-620.9-361.0-220.70.0-1.2-20.0-50.00.0-2.5-3.6
Sales of Investment912.0932.11,254.5656.8525.2572.2434.5330.413.20.00.040.030.02.53.60.0
Other Investing Activities-356.90.00.0-9.5-0.30.00.00.00.30.0-0.10.80.0-0.10.0-0.7
Cash from Investing-489.90.00.0-259.631.0-150.5-382.3-63.6-216.7-2.7-2.419.7-21.0-1.0-1.6-7.4
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-16.3-20.9-3.5-4.7-9.3-14.4-6.8-12.0-15.0-5.6
Acquisitions0.00.00.00.00.0-167.20.00.180.6-80.6
Investments-176.2-254.0-39.2-275.9-295.9-177.0-291.6-524.9-250.3-207.1
Sales of Investment195.6203.3281.9251.3331.4439.8210.1273.1240.7188.0
Other Investing Activities0.00.00.00.00.00.00.00.0-80.6-21.4
Cash from Investing0.00.00.00.00.00.00.00.0-24.6-105.3
Cash Flow From Financing Activities TTM 202520242023202220212020201920182017201620152014201320122011
Debt Repaid-332.50.00.073.3-34.1-25.3-294.5-7.1-41.5-7.8-43.1-9.2-7.0-11.4-2.9-1.2
Debt Issued746.11,233.1439.376.6-0.9197.6724.422.5202.68.742.38.15.852.111.11.2
Issuance of Common Stock18.50.00.00.08.515.411.57.85.74.12.01.471.50.00.00.0
Repurchase of Common Stock-3.3-50.00.0-3.30.00.00.00.0-0.30.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.0-258.80.00.00.00.00.00.00.0
Other Financing Activities-96.70.00.024.6-4.72.4740.57.7485.86.036.31.321.445.213.411.0
Cash from Financing344.30.00.094.6-30.2-7.5457.48.5191.12.4-4.8-6.685.933.810.59.8
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-0.5-0.5
Debt Issued798.0-1.5-434.81.2-3.628.9-1.4415.4-1.31.8
Issuance of Common Stock0.00.00.00.00.00.00.00.07.31.3
Repurchase of Common Stock-50.00.00.00.00.00.00.00.0-3.30.0
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.00.04.00.8
Cash from Financing0.00.00.00.00.00.00.00.03.50.3
Cash position TTM 202520242023202220212020201920182017201620152014201320122011
Net Change in Cash-20.0-130.1219.3-36.189.6-129.5142.4-3.913.010.8-0.40.240.511.80.61.7
Closing Cash Balance175.7234.1364.2144.8181.090.9220.478.081.968.958.158.558.317.76.05.4
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash38.7-12.1-164.78.171.3115.5-64.496.915.4-67.9
Closing Cash Balance232.1193.4207.6372.3364.2292.9177.4241.8143.2129.4
Free Cash Flow TTM 202520242023202220212020201920182017201620152014201320122011
Free Cash Flow78.3201.278.688.132.7-13.736.932.029.48.55.7-14.1-25.3-21.5-11.0-3.8
Real Free Cash Flow-112.253.2-87.8-118.2-139.8-122.5-27.9-10.10.9-6.9-3.9-21.8-32.1-23.5-11.4-4.2
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow77.348.721.634.932.520.88.117.221.531.5
Real Free Cash Flow77.348.7-20.3-4.3-5.9-18.8-35.5-27.5-28.0-21.1
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader