LogMeIn (LOGM) stock price, revenue, and financials

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

$4.1 B

LOGM Mkt cap, 22-May-2020

$322.4 M

LogMeIn Revenue Q1, 2020
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

LogMeIn revenue was $1.26 b in FY, 2019

Embed Graph

LogMeIn Revenue Breakdown

Embed Graph

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

LogMeIn Income Statement

Annual

USDFY, 2016FY, 2017FY, 2018FY, 2019

Revenue

336.1m989.8m1.2b1.3b

Revenue growth, %

24%195%22%

Cost of goods sold

45.5m203.2m281.5m323.7m

Gross profit

290.6m786.6m922.5m936.7m

Gross profit Margin, %

86%79%77%74%

Sales and marketing expense

162.8m347.0m383.0m461.1m

R&D expense

57.2m156.7m169.4m160.5m

General and administrative expense

60.7m160.4m145.5m144.8m

Operating expense total

286.2m798.4m836.5m938.4m

Depreciation and amortization

5.5m134.3m172.5m

EBIT

4.4m(11.8m)86.0m(1.7m)

EBIT margin, %

1%(1%)7%0%

Interest expense

1.4m1.4m6.3m

Interest income

698.0k1.4m1.7m1.7m

Pre tax profit

3.2m(12.0m)80.8m(8.9m)

Income tax expense

570.0k(111.5m)6.4m5.7m

Net Income

2.6m99.5m74.4m(14.6m)

EPS

0.11.91.4

LogMeIn Balance Sheet

Annual

USDFY, 2016FY, 2017FY, 2018FY, 2019

Cash

140.8m252.4m148.7m128.0m

Accounts Receivable

25.9m93.9m95.4m107.6m

Prepaid Expenses

5.7m52.5m83.9m89.4m

Current Assets

228.1m398.8m327.9m325.0m

PP&E

23.9m92.2m98.2m99.2m

Goodwill

121.8m2.2b2.4b2.4b

Total Assets

443.3m3.9b3.9b3.9b

Accounts Payable

14.6m22.2m35.4m52.1m

Current Liabilities

206.9m445.2m524.6m622.7m

Long-term debt

30.0m200.0m288.7m

Total Debt

30.0m200.0m288.7m

Total Liabilities

247.2m694.4m961.3m1.1b

Common Stock

284.0k560.0k567.0k573.0k

Additional Paid-in Capital

314.7m3.3b3.3b3.4b

Retained Earnings

(1.8m)50.4m84.0m4.9m

Total Equity

196.1m3.2b3.0b2.7b

Debt to Equity Ratio

0.2 x0.1 x

Debt to Assets Ratio

0.1 x0.1 x

Financial Leverage

2.3 x1.2 x1.3 x1.4 x

Quarterly

USDQ1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020

Cash

141.2m139.9m146.6m266.7m261.0m262.1m365.2m198.9m167.6m145.1m111.6m119.2m189.6m

Accounts Receivable

15.1m14.5m16.2m73.0m75.8m83.9m84.4m81.9m87.7m89.0m90.4m80.9m106.5m

Prepaid Expenses

16.0m14.3m14.5m34.0m40.4m34.4m56.7m56.5m61.9m80.9m79.2m81.1m104.3m

Current Assets

257.6m254.2m248.0m403.1m401.6m394.3m506.3m337.3m317.2m315.0m281.1m281.2m400.4m

PP&E

23.4m26.1m25.2m80.2m82.5m91.4m90.8m92.4m92.9m101.4m101.9m97.0m98.4m

Goodwill

117.5m117.5m117.5m2.2b2.2b2.3b2.2b2.4b2.4b2.4b2.4b2.4b2.4b

Total Assets

476.6m471.9m461.9m4.0b3.9b3.9b3.9b4.1b4.0b4.0b3.9b3.9b3.9b

Accounts Payable

10.9m12.3m13.2m29.6m37.0m37.1m30.7m35.0m36.7m43.8m50.8m56.7m45.5m

Short-term debt

16.0m16.8m17.9m19.0m

Current Liabilities

204.1m207.2m208.5m429.9m446.1m470.8m520.5m523.0m513.7m598.8m607.6m600.5m660.2m

Long-term debt

52.5m45.0m37.5m30.0m200.0m200.0m298.3m294.9m291.4m288.7m

Total Debt

52.5m45.0m37.5m30.0m200.0m200.0m314.3m311.6m309.3m307.7m

Total Liabilities

270.1m266.8m265.4m876.4m845.6m859.5m767.0m986.5m966.1m1.1b1.1b1.1b1.1b

Common Stock

277.0k281.0k283.0k556.0k559.0k560.0k562.0k565.0k567.0k569.0k571.0k572.0k573.0k

Additional Paid-in Capital

284.4m292.0m300.2m3.2b3.2b3.3b3.3b3.3b3.3b3.3b3.3b3.3b3.4b

Retained Earnings

20.0m22.5m9.2m(41.3m)(26.5m)(29.7m)85.8m76.8m74.0m58.5m35.8m24.9m(6.4m)

Total Equity

206.5m205.1m196.5m3.1b3.1b3.1b3.2b3.1b3.0b2.9b2.8b2.8b2.7b

Debt to Equity Ratio

0.3 x0.2 x0.2 x0 x0.1 x0.1 x0.1 x0.1 x0.1 x

Debt to Assets Ratio

0.1 x0.1 x0.1 x0 x0 x0.1 x0.1 x0.1 x0.1 x

Financial Leverage

2.3 x2.3 x2.4 x1.3 x1.3 x1.3 x1.2 x1.3 x1.3 x1.4 x1.4 x1.4 x1.4 x

LogMeIn Cash Flow

Annual

USDFY, 2016FY, 2017FY, 2018FY, 2019

Net Income

2.6m99.5m74.4m(14.6m)

Depreciation and Amortization

21.5m221.3m301.1m304.6m

Accounts Receivable

(10.2m)(16.6m)7.8m(13.5m)

Accounts Payable

6.1m(5.0m)11.1m17.5m

Cash From Operating Activities

92.3m316.2m404.0m360.8m

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

17.6m111.6m(103.7m)(20.6m)

Interest Paid

937.0k201.0k4.7m6.3m

Income Taxes Paid

(5.4m)55.7m48.2m18.6m

LogMeIn Ratios

USDY, 2020

EV/EBIT

-298.1 x

EV/CFO

47.9 x

Financial Leverage

1.4 x

LogMeIn Operating Metrics

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

Patents Issued

13 155 173 170

Patents Pending

11 150 107 30

Monthly Users (GoToMeeting & join.me)

20 m20 m20 m

Yearly Conference Calling Minutes

12 b12 b12 b

Users (LastPass)

10 m

Audio Minutes per Year

17 b

Countries

190

Customers

2 m2 m

Daily Active Users

4 m4 m

Monthly Participants

28 m

Transactions

6 b6 b

Users

24 m24 m

LogMeIn Employee Rating

3.7548 votes
Culture & Values
3.8
Work/Life Balance
4.2
Senior Management
3.3
Salary & Benefits
3.9
Career Opportunities
3.6
Source