XASX360
Market cap3.08bUSD
Dec 20, Last price
22.00AUD
1D
-1.26%
1Q
21.61%
IPO
331.37%
Name
Life360 Inc
Chart & Performance
P/E
—
P/S
10.11
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
305m
+33.38%
Net income
-28m
L-69.26%
CFO
8m
P
Earnings
Feb 27, 2025
Profile
Life360, Inc. develops and delivers a mobile application in the United States and internationally. The company offers Life360 mobile application for families that provides location, driving, and digital safety, as well as emergency assistance services. It also offers Jiobit, a wearable location device for young children, pets, and seniors. The company was formerly known as LReady, Inc. and changed its name to Life360, Inc. in October 2011. Life360, Inc. was incorporated in 2007 and is headquartered in San Francisco, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 304,518 33.38% | 228,305 103.03% | 112,448 39.42% | |||
Cost of revenue | 334,501 | 322,716 | 144,905 | |||
Unusual Expense (Income) | ||||||
NOPBT | (29,983) | (94,411) | (32,457) | |||
NOPBT Margin | ||||||
Operating Taxes | 616 | 312 | (127) | |||
Tax Rate | ||||||
NOPAT | (30,599) | (94,723) | (32,330) | |||
Net income | (28,171) -69.26% | (91,629) 173.05% | (33,557) 105.44% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 8,755 | 32,215 | 196,607 | |||
BB yield | -0.58% | -3.52% | -13.07% | |||
| Debt | ||||||
Debt current | 3,784 | 4,326 | 5,796 | |||
Long-term debt | 2,837 | 4,873 | 10,436 | |||
Deferred revenue | 2,706 | |||||
Other long-term liabilities | 2,059 | 677 | 2,312 | |||
Net debt | (62,343) | (71,719) | (214,758) | |||
| Cash flow | ||||||
Cash from operating activities | 7,524 | (57,055) | (12,153) | |||
CAPEX | (506) | (701) | (81) | |||
Cash from investing activities | (2,221) | (111,634) | (7,064) | |||
Cash from financing activities | (24,955) | 27,709 | 193,951 | |||
FCF | (31,148) | (93,711) | (26,708) | |||
| Balance | ||||||
Cash | 68,964 | 75,444 | 230,990 | |||
Long term investments | 5,474 | |||||
Excess cash | 53,738 | 69,503 | 225,368 | |||
Stockholders' equity | (285,064) | (256,911) | 250,375 | |||
Invested Capital | 539,750 | 513,218 | 41,688 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 200,266 | 188,521 | 154,970 | |||
Price | 7.56 55.56% | 4.86 -49.95% | 9.71 155.53% | |||
Market cap | 1,514,008 65.25% | 916,210 -39.11% | 1,504,760 167.49% | |||
EV | 1,451,665 | 844,491 | 1,290,002 | |||
EBITDA | (20,000) | (85,212) | (31,581) | |||
EV/EBITDA | ||||||
Interest | 3,094 | |||||
Interest/NOPBT | ||||||