$18.6 B

SPLK Mkt cap, 22-Mar-2019

$481 M

Splunk Revenue Q3, 2019
Splunk Gross profit (Q3, 2019)391.8 M
Splunk Gross profit margin (Q3, 2019), %81.4%
Splunk Net income (Q3, 2019)-55.7 M
Splunk EBIT (Q3, 2019)-50 M
Splunk Cash, 31-Oct-20181.9 B

Splunk Revenue

Splunk revenue was $1.27 b in FY, 2018 which is a 33.8% year over year increase from the previous period.

Embed Graph

Splunk Revenue Breakdown

Embed Graph

Splunk revenue breakdown by geographic segment: 26.3% from International and 73.7% from United States

Splunk Income Statement

Annual

USDFY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Revenue

302.6m450.9m668.4m950.0m1.3b

Revenue growth, %

49%48%42%34%

Cost of goods sold

35.8m68.4m114.1m191.1m256.4m

Gross profit

266.8m382.5m554.3m758.9m1.0b

Gross profit Margin, %

88%85%83%80%80%

Sales and marketing expense

215.3m344.5m505.3m653.5m808.4m

R&D expense

75.9m150.8m215.3m295.9m301.1m

General and administrative expense

53.9m103.0m121.6m153.4m159.1m

Operating expense total

345.1m598.3m842.2m1.1b1.3b

EBIT

(78.3m)(215.8m)(287.9m)(343.8m)(254.3m)

EBIT margin, %

(26%)(48%)(43%)(36%)(20%)

Interest expense

2.8m

Interest income

225.0k754.0k1.8m149.0k

Pre tax profit

(79.0m)(214.8m)(286.6m)(349.7m)(257.7m)

Income tax expense

6.0k2.3m(7.9m)5.5m1.4m

Net Income

(79.0m)(217.1m)(278.8m)(355.2m)(259.1m)

Quarterly

USDQ1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019

Revenue

85.9m101.5m116.0m125.7m148.3m174.4m186.0m212.8m244.8m242.4m280.0m328.7m311.6m388.3m481.0m

Cost of goods sold

14.2m15.1m17.6m23.1m25.0m30.6m39.5m44.6m48.7m58.2m59.9m64.2m78.0m83.7m89.2m

Gross profit

71.7m86.5m98.4m102.6m123.3m143.8m146.5m168.1m196.1m184.3m220.1m264.5m233.7m304.6m391.8m

Gross profit Margin, %

83%85%85%82%83%82%79%79%80%76%79%80%75%78%81%

Sales and marketing expense

71.1m80.0m85.7m102.0m111.8m130.1m145.2m150.2m167.3m173.9m191.3m205.4m218.0m243.8m264.2m

R&D expense

29.7m34.2m39.5m44.7m48.3m56.2m67.4m67.2m85.7m71.3m71.8m74.1m86.4m106.7m117.7m

General and administrative expense

21.0m32.7m21.4m26.9m28.8m29.9m32.1m34.3m34.1m36.5m39.1m35.9m50.7m57.8m59.8m

Operating expense total

121.8m146.8m146.7m173.6m188.9m216.2m244.6m251.8m287.1m281.7m302.2m315.3m355.1m408.4m441.8m

EBIT

(50.1m)(60.4m)(48.3m)(71.0m)(65.6m)(72.3m)(98.1m)(83.6m)(91.0m)(97.5m)(82.1m)(50.8m)(121.5m)(103.9m)(50.0m)

EBIT margin, %

(58%)(59%)(42%)(56%)(44%)(41%)(53%)(39%)(37%)(40%)(29%)(15%)(39%)(27%)(10%)

Interest expense

403.0k797.0k823.0k528.0k164.0k2.1m12.3m

Interest income

130.0k163.0k199.0k360.0k425.0k377.0k2.4m1.1m1.5m8.6m

Pre tax profit

(50.2m)(60.2m)(48.1m)(70.5m)(65.4m)(72.2m)(99.7m)(85.5m)(92.1m)(98.6m)(83.1m)(50.8m)(120.5m)(102.7m)(53.9m)

Income tax expense

562.0k534.0k447.0k656.0k(10.1m)735.0k1.2m1.1m1.4m1.3m353.0k(232.0k)(2.0m)811.0k1.8m

Net Income

(50.8m)(60.8m)(48.6m)(71.2m)(55.3m)(73.0m)(100.9m)(86.6m)(93.5m)(99.9m)(83.5m)(50.6m)(118.5m)(103.5m)(55.7m)

Splunk Balance Sheet

Annual

USDFY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Cash

897.5m387.3m424.5m421.3m545.9m

Accounts Receivable

83.3m128.4m181.7m238.3m391.8m

Prepaid Expenses

12.0m21.3m26.6m38.7m70.0m

Current Assets

992.8m999.8m1.2b1.4b1.6b

PP&E

15.5m50.4m135.0m166.4m160.9m

Goodwill

19.1m19.1m123.3m124.6m161.4m

Total Assets

1.0b1.2b1.5b1.7b2.0b

Accounts Payable

2.1m3.7m4.9m7.5m11.0m

Current Liabilities

207.9m346.6m497.8m667.4m868.8m

Non-Current Liabilities

47.6m87.8m179.7m246.0m368.3m

Total Liabilities

255.4m434.5m677.4m913.4m1.2b

Common Stock

116.0k123.0k132.0k137.0k143.0k

Additional Paid-in Capital

954.4m1.2b1.5b1.8b2.1b

Retained Earnings

(169.7m)(386.8m)(665.6m)(1.0b)(1.3b)

Total Equity

784.9m813.3m859.4m805.2m807.3m

Financial Leverage

1.3 x1.5 x1.8 x2.1 x2.5 x

Quarterly

USDQ1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019

Cash

667.7m645.4m329.6m413.5m326.2m501.7m428.2m409.9m365.6m466.4m419.8m393.3m481.8m419.7m1.9b

Accounts Receivable

52.1m69.8m82.6m81.3m99.7m125.7m98.6m131.3m172.5m171.3m208.1m264.5m207.9m247.8m303.3m

Prepaid Expenses

12.0m9.5m13.5m20.0m22.3m20.7m30.6m26.9m29.7m44.9m49.4m44.5m90.1m65.8m69.8m

Current Assets

890.4m916.9m892.4m966.4m977.4m1.1b1.2b1.2b1.2b1.3b1.3b1.4b1.3b1.3b3.1b

PP&E

18.0m33.9m43.2m62.3m77.0m100.3m144.7m152.0m159.8m165.4m162.0m161.2m155.7m156.4m156.5m

Goodwill

19.1m19.1m19.1m19.1m124.3m124.3m124.6m124.6m124.6m124.6m138.7m161.4m413.9m503.4m503.4m

Total Assets

1.0b1.1b1.1b1.2b1.3b1.4b1.5b1.5b1.6b1.7b1.7b1.8b2.1b2.2b4.1b

Accounts Payable

2.2m2.6m2.8m4.0m4.1m4.2m4.9m5.4m6.4m8.2m9.0m12.4m9.9m14.5m18.7m

Current Liabilities

202.9m225.3m254.9m327.7m358.1m402.5m465.1m498.4m554.1m638.5m669.0m719.2m658.5m741.3m809.4m

Non-Current Liabilities

44.9m61.5m76.4m98.2m117.4m135.7m185.7m190.0m206.6m256.3m267.2m284.9m273.3m263.3m1.9b

Total Liabilities

247.9m286.8m331.3m425.9m475.6m538.2m650.8m688.5m760.8m894.9m936.2m1.0b931.7m1.0b2.7b

Common Stock

120.0k120.0k121.0k125.0k128.0k130.0k133.0k134.0k136.0k138.0k140.0k141.0k144.0k146.0k148.0k

Additional Paid-in Capital

1.0b1.1b1.1b1.3b1.4b1.4b1.6b1.7b1.8b1.9b2.0b2.0b2.2b2.3b2.7b

Retained Earnings

(220.5m)(281.2m)(329.8m)(458.0m)(513.3m)(586.3m)(766.5m)(853.1m)(946.6m)(1.1b)(1.2b)(1.3b)(1.1b)(1.2b)(1.2b)

Total Equity

783.8m794.8m797.9m814.1m837.6m840.9m833.1m829.1m814.2m763.7m768.0m771.7m1.1b1.1b1.4b

Financial Leverage

1.3 x1.4 x1.4 x1.5 x1.6 x1.6 x1.8 x1.8 x1.9 x2.2 x2.2 x2.3 x1.8 x1.9 x2.9 x

Splunk Cash Flow

Annual

USDFY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Net Income

(79.0m)(217.1m)(278.8m)(355.2m)(259.1m)

Depreciation and Amortization

6.7m12.5m19.5m32.1m40.9m

Accounts Receivable

(19.4m)(45.1m)(53.3m)(56.6m)(153.5m)

Accounts Payable

171.0k1.8m965.0k2.7m3.4m

Cash From Operating Activities

73.8m104.0m155.6m201.8m262.9m

Purchases of PP&E

(9.3m)(13.9m)(51.3m)(45.3m)(20.5m)

Cash From Investing Activities

(39.0m)(645.2m)153.5m(127.5m)(38.5m)

Cash From Financing Activities

556.7m31.6m35.5m(77.9m)(101.4m)

Net Change in Cash

591.5m(510.1m)37.2m(3.2m)124.6m

Interest Paid

4.1m8.2m

Income Taxes Paid

490.0k1.1m1.4m3.0m6.5m

Quarterly

USDQ1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019

Net Income

(50.8m)(111.5m)(160.1m)(71.2m)(126.5m)(199.4m)(100.9m)(187.5m)(281.0m)(99.9m)(183.4m)(234.0m)(118.5m)(222.0m)(277.7m)

Depreciation and Amortization

2.7m5.5m9.0m3.5m7.8m13.5m6.5m14.6m22.9m9.1m19.9m30.0m11.4m24.2m37.9m

Accounts Receivable

31.2m13.5m798.0k47.1m28.7m2.8m83.1m50.4m9.2m67.0m30.2m(26.2m)195.6m156.4m100.9m

Accounts Payable

386.0k391.0k1.0m402.0k(100.0k)384.0k99.0k265.0k1.5m714.0k2.0m4.9m(1.1m)3.0m6.8m

Cash From Operating Activities

18.9m28.2m52.5m28.6m42.3m78.6m35.7m54.0m99.3m41.4m64.5m116.8m76.5m110.0m169.1m

Purchases of PP&E

(4.2m)(7.1m)(11.2m)(6.4m)(9.2m)(24.5m)(3.7m)(14.2m)(27.2m)(5.6m)(8.5m)(13.9m)(2.3m)(7.9m)(15.2m)

Cash From Investing Activities

(255.1m)(298.6m)(642.0m)(8.4m)(125.6m)11.3m(13.4m)(44.0m)(108.2m)35.0m(28.2m)(77.2m)(139.6m)(258.6m)(700.3m)

Cash From Financing Activities

6.3m18.1m21.7m5.8m22.3m24.6m(19.4m)(25.0m)(50.3m)(31.3m)(38.7m)(68.2m)(255.0k)23.6m1.9b

Net Change in Cash

(229.7m)(252.1m)(567.9m)26.2m(61.1m)114.4m3.7m(14.6m)(58.9m)45.1m(1.5m)(28.0m)(64.1m)(126.3m)1.3b

Interest Paid

1.9m3.0m1.9m4.0m6.1m2.1m4.1m6.2m

Income Taxes Paid

482.0k585.0k877.0k489.0k706.0k935.0k990.0k1.7m2.4m2.3m3.9m4.9m2.1m4.0m5.6m

Splunk Ratios

USDY, 2018

Financial Leverage

2.9 x
Report incorrect company information

Splunk Operating Metrics

Splunk's Customers was reported to be 16 k in Q3, 2019.
FY, 2015Q1, 2016Q2, 2016Q3, 2016FY, 2016Q1, 2017Q2, 2017Q3, 2017FY, 2017Q1, 2018Q2, 2018Q3, 2018FY, 2018Q1, 2019Q2, 2019Q3, 2019

Customers

9 k9.50 k10 k10 k11 k11 k12 k12 k13 k13 k14 k14 k15 k15 k16 k16 k

Countries

100 110 110 110
Report incorrect company information

Splunk Human Capital

Ethnicity

Y, 2017
Asian23.8 %
White66.3 %
Other9.9 %

Gender

Y, 2017
Male, percent73 %
Female, percent27 %
Report incorrect company information

Splunk Employee Rating

3.7411 votes
Culture & Values
3.8
Work/Life Balance
3.8
Senior Management
3.4
Salary & Benefits
4.1
Career Opportunities
3.7
Source