LogMeIn market cap is $4.1 b, and annual revenue was $1.26 b in FY 2019

LogMeIn Gross profit (Q1, 2020)237.5 M

LogMeIn Gross profit margin (Q1, 2020), %73.7%

LogMeIn Net income (Q1, 2020)-11.3 M

LogMeIn EBIT (Q1, 2020)-14.2 M

LogMeIn Cash, 31-Mar-2020189.6 M

LogMeIn EV4.2 B

LogMeIn revenue was $1.26 b in FY, 2019

LogMeIn revenue breakdown by business segment: 55.8% from Unified Communications and Collaboration, 29.4% from Identity and Access Management and 14.8% from Customer Engagement and Support

LogMeIn revenue breakdown by geographic segment: 77.5% from United States, 17.9% from International and 4.6% from Other

USD | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 |
---|---|---|---|---|

## Revenue | 336.1m | 989.8m | 1.2b | 1.3b |

| 24% | 195% | 22% | |

## Cost of goods sold | 45.5m | 203.2m | 281.5m | 323.7m |

## Gross profit | 290.6m | 786.6m | 922.5m | 936.7m |

| 86% | 79% | 77% | 74% |

## Sales and marketing expense | 162.8m | 347.0m | 383.0m | 461.1m |

## R&D expense | 57.2m | 156.7m | 169.4m | 160.5m |

## General and administrative expense | 60.7m | 160.4m | 145.5m | 144.8m |

## Operating expense total | 286.2m | 798.4m | 836.5m | 938.4m |

## Depreciation and amortization | 5.5m | 134.3m | 172.5m | |

## EBIT | 4.4m | (11.8m) | 86.0m | (1.7m) |

| 1% | (1%) | 7% | 0% |

## Interest expense | 1.4m | 1.4m | 6.3m | |

## Interest income | 698.0k | 1.4m | 1.7m | 1.7m |

## Pre tax profit | 3.2m | (12.0m) | 80.8m | (8.9m) |

## Income tax expense | 570.0k | (111.5m) | 6.4m | 5.7m |

## Net Income | 2.6m | 99.5m | 74.4m | (14.6m) |

## EPS | 0.1 | 1.9 | 1.4 |

USD | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 |
---|---|---|---|---|

## Cash | 140.8m | 252.4m | 148.7m | 128.0m |

## Accounts Receivable | 25.9m | 93.9m | 95.4m | 107.6m |

## Prepaid Expenses | 5.7m | 52.5m | 83.9m | 89.4m |

## Current Assets | 228.1m | 398.8m | 327.9m | 325.0m |

## PP&E | 23.9m | 92.2m | 98.2m | 99.2m |

## Goodwill | 121.8m | 2.2b | 2.4b | 2.4b |

## Total Assets | 443.3m | 3.9b | 3.9b | 3.9b |

## Accounts Payable | 14.6m | 22.2m | 35.4m | 52.1m |

## Current Liabilities | 206.9m | 445.2m | 524.6m | 622.7m |

## Long-term debt | 30.0m | 200.0m | 288.7m | |

## Total Debt | 30.0m | 200.0m | 288.7m | |

## Total Liabilities | 247.2m | 694.4m | 961.3m | 1.1b |

## Common Stock | 284.0k | 560.0k | 567.0k | 573.0k |

## Additional Paid-in Capital | 314.7m | 3.3b | 3.3b | 3.4b |

## Retained Earnings | (1.8m) | 50.4m | 84.0m | 4.9m |

## Total Equity | 196.1m | 3.2b | 3.0b | 2.7b |

## Debt to Equity Ratio | 0.2 x | 0.1 x | ||

## Debt to Assets Ratio | 0.1 x | 0.1 x | ||

## Financial Leverage | 2.3 x | 1.2 x | 1.3 x | 1.4 x |

USD | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 |
---|---|---|---|---|

## Net Income | 2.6m | 99.5m | 74.4m | (14.6m) |

## Depreciation and Amortization | 21.5m | 221.3m | 301.1m | 304.6m |

## Accounts Receivable | (10.2m) | (16.6m) | 7.8m | (13.5m) |

## Accounts Payable | 6.1m | (5.0m) | 11.1m | 17.5m |

## Cash From Operating Activities | 92.3m | 316.2m | 404.0m | 360.8m |

## Purchases of PP&E | (14.0m) | (36.6m) | (31.0m) | (35.4m) |

## Cash From Investing Activities | 7.5m | (31.9m) | (364.9m) | (90.2m) |

## Long-term Borrowings | (30.0m) | (30.0m) | ||

## Dividends Paid | (25.5m) | (52.3m) | (62.2m) | (64.6m) |

## Cash From Financing Activities | (79.4m) | (181.5m) | (136.1m) | (289.8m) |

## Net Change in Cash | 17.6m | 111.6m | (103.7m) | (20.6m) |

## Interest Paid | 937.0k | 201.0k | 4.7m | 6.3m |

## Income Taxes Paid | (5.4m) | 55.7m | 48.2m | 18.6m |

USD | Y, 2020 |
---|---|

## EV/EBIT | -298.1 x |

## EV/CFO | 47.9 x |

## Financial Leverage | 1.4 x |

LogMeIn's Customers was reported to be 2 m in Q3, 2018. LogMeIn's Daily Active Users was reported to be 4 m in Q3, 2018. LogMeIn's Users was reported to be 24 m in Q3, 2018.

FY, 2015 | FY, 2016 | Q1, 2017 | Q2, 2017 | Q3, 2017 | FY, 2017 | Q3, 2018 | FY, 2018 | |
---|---|---|---|---|---|---|---|---|

## Patents Issued | 13 | 155 | 173 | 170 | ||||

## Patents Pending | 11 | 150 | 107 | 30 | ||||

## Monthly Users (GoToMeeting & join.me) | 20 m | 20 m | 20 m | |||||

## Yearly Conference Calling Minutes | 12 b | 12 b | 12 b | |||||

## Users (LastPass) | 10 m | |||||||

## Audio Minutes per Year | 17 b | |||||||

## Countries | 190 | |||||||

## Customers | 2 m | 2 m | ||||||

## Daily Active Users | 4 m | 4 m | ||||||

## Monthly Participants | 28 m | |||||||

## Transactions | 6 b | 6 b | ||||||

## Users | 24 m | 24 m |