LogMein Gross profit (Q3, 2018)236.1 M

LogMein Gross profit margin (Q3, 2018), %76.4%

LogMein Net income (Q3, 2018)12.7 M

LogMein EBIT (Q3, 2018)17.1 M

LogMein Cash, 30-Sep-2018167.6 M

LogMein EV4.5 B

LogMein revenue was $989.79 m in FY, 2017 which is a 194.5% year over year increase from the previous period.

USD | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 |
---|---|---|---|---|---|

## Revenue | 166.3m | 222.0m | 271.6m | 336.1m | 989.8m |

| 20% | 34% | 22% | 24% | 195% |

## Cost of goods sold | 18.8m | 28.7m | 35.5m | 45.5m | 203.2m |

## Gross profit | 147.4m | 193.2m | 236.1m | 290.6m | 786.6m |

| 89% | 87% | 87% | 86% | 79% |

## Sales and marketing expense | 88.8m | 119.5m | 138.9m | 162.8m | 347.0m |

## R&D expense | 29.0m | 33.5m | 42.6m | 57.2m | 156.7m |

## General and administrative expense | 29.2m | 30.5m | 33.0m | 60.7m | 160.4m |

## Operating expense total | 149.4m | 184.5m | 220.1m | 286.2m | 798.4m |

## Depreciation and amortization | 987.0k | 1.9m | 5.5m | 134.3m | |

## EBIT | (1.9m) | 8.7m | 16.0m | 4.4m | (11.8m) |

| (1%) | 4% | 6% | 1% | (1%) |

## Interest expense | 2.0k | 574.0k | 1.4m | 1.4m | |

## Interest income | 547.0k | 604.0k | 654.0k | 698.0k | 1.4m |

## Pre tax profit | (1.5m) | 9.4m | 17.5m | 3.2m | (12.0m) |

## Income tax expense | (6.2m) | (1.4m) | (3.0m) | (570.0k) | 111.5m |

## Net Income | (7.7m) | 8.0m | 14.6m | 2.6m | 99.5m |

- Source: SEC Filings

- Source: SEC Filings

USD | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 |
---|---|---|---|---|---|

## Cash | 89.3m | 101.0m | 123.1m | 140.8m | 252.4m |

## Accounts Receivable | 13.0m | 18.3m | 16.0m | 25.9m | 93.9m |

## Prepaid Expenses | 4.5m | 12.0m | 5.7m | 52.5m | |

## Current Assets | 212.1m | 230.9m | 236.4m | 228.1m | 398.8m |

## PP&E | 13.2m | 13.5m | 21.7m | 23.9m | 92.2m |

## Goodwill | 18.7m | 37.9m | 117.5m | 121.8m | 2.2b |

## Total Assets | 279.6m | 317.8m | 455.7m | 443.3m | 3.9b |

## Accounts Payable | 6.4m | 7.1m | 10.3m | 14.6m | 22.2m |

## Current Liabilities | 109.0m | 138.2m | 176.3m | 206.9m | 445.2m |

## Long-term debt | 60.0m | 30.0m | |||

## Non-Current Liabilities | 5.8m | 71.6m | 40.3m | 249.1m | |

## Total Debt | 60.0m | 30.0m | |||

## Total Liabilities | 112.3m | 144.0m | 247.9m | 247.2m | 694.4m |

## Common Stock | 267.0k | 275.0k | 284.0k | 560.0k | |

## Additional Paid-in Capital | 200.2m | 237.2m | 276.8m | 314.7m | 3.3b |

## Retained Earnings | (1.4m) | 6.5m | 21.1m | (1.8m) | 50.4m |

## Total Equity | 167.3m | 173.8m | 207.8m | 196.1m | 3.2b |

## EPS | 0.3 | 0.6 | 0.1 | 1.9 | |

## Debt to Equity Ratio | 0.3 x | 0.2 x | |||

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

## Financial Leverage | 1.7 x | 1.8 x | 2.2 x | 2.3 x | 1.2 x |

USD | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 |
---|---|---|---|---|---|

## Net Income | (7.7m) | 8.0m | 14.6m | 2.6m | 99.5m |

## Depreciation and Amortization | 7.7m | 11.1m | 13.7m | 21.5m | 221.3m |

## Accounts Receivable | 302.0k | (5.8m) | 2.2m | (10.2m) | (16.6m) |

## Inventories | (3.0m) | ||||

## Accounts Payable | (2.2m) | 1.7m | 1.4m | 6.1m | (5.0m) |

## Cash From Operating Activities | 30.0m | 74.2m | 85.8m | 92.3m | 316.2m |

## Purchases of PP&E | (10.9m) | (7.5m) | (14.2m) | (14.0m) | (36.6m) |

## Cash From Investing Activities | (24.4m) | (32.9m) | (108.0m) | 7.5m | (31.1m) |

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

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

## Cash From Financing Activities | (28.6m) | (24.3m) | 49.6m | (79.4m) | (181.5m) |

## Net Change in Cash | 11.7m | 22.2m | 17.6m | 111.6m | |

## Interest Paid | 2.0k | 2.0k | 574.0k | 937.0k | 201.0k |

## Income Taxes Paid | 10.1m | 1.5m | 861.0k | (5.4m) | 55.7m |

USD | Y, 2018 |
---|---|

## EV/EBIT | 265.2 x |

## EV/CFO | 13.7 x |

## Debt/Equity | 0.1 x |

## Debt/Assets | 0.1 x |

## Financial Leverage | 1.3 x |

Report incorrect company information

LogMein's Customers was reported to be 2 m in FY, 2017. LogMein's Daily Active Users was reported to be 4 m in FY, 2017. LogMein's Users was reported to be 24 m in FY, 2017.

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

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

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

## 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 | |||||

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

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

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

## Users | 24 m |

Report incorrect company information