XNASCRWD
Market cap89bUSD
Dec 23, Last price
361.50USD
1D
-0.22%
1Q
25.29%
IPO
435.08%
Name
CrowdStrike Holdings Inc
Chart & Performance
P/E
996.80
P/S
29.14
EPS
0.36
Div Yield, %
0.00%
Shrs. gr., 5y
7.31%
Rev. gr., 5y
65.00%
Revenues
3.06b
+36.33%
Net income
89m
P
CFO
1.17b
+23.93%
Earnings
Mar 03, 2025
Profile
CrowdStrike Holdings, Inc. provides cloud-delivered protection across endpoints and cloud workloads, identity, and data. It offers threat intelligence, managed security services, IT operations management, threat hunting, Zero Trust identity protection, and log management. The company primarily sells subscriptions to its Falcon platform and cloud modules through its direct sales team that leverages its network of channel partners. It serves customers worldwide. The company was incorporated in 2011 and is based in Austin, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2019‑01 | 2018‑01 | 2017‑01 | |
| Income | ||||||||
Revenues | 3,055,555 36.33% | 2,241,236 54.40% | 1,451,594 66.00% | |||||
Cost of revenue | 3,057,550 | 2,431,348 | 1,594,142 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (1,995) | (190,112) | (142,548) | |||||
NOPBT Margin | ||||||||
Operating Taxes | 32,232 | 22,402 | 72,355 | |||||
Tax Rate | ||||||||
NOPAT | (34,227) | (212,514) | (214,903) | |||||
Net income | 89,327 -149.00% | (182,285) -21.56% | (232,378) 150.87% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 161,445 | 127,493 | 116,453 | |||||
BB yield | -0.23% | -0.52% | -0.28% | |||||
| Debt | ||||||||
Debt current | 28,300 | 26,092 | 9,820 | |||||
Long-term debt | 829,104 | 813,185 | 800,095 | |||||
Deferred revenue | 783,342 | 627,629 | 392,819 | |||||
Other long-term liabilities | 50,086 | 31,833 | 16,193 | |||||
Net debt | (2,673,500) | (1,913,362) | (1,210,350) | |||||
| Cash flow | ||||||||
Cash from operating activities | 1,166,207 | 941,007 | 574,784 | |||||
CAPEX | (176,529) | (266,437) | (133,689) | |||||
Cash from investing activities | (340,650) | (556,658) | (564,516) | |||||
Cash from financing activities | 93,158 | 66,483 | 72,531 | |||||
FCF | (170,339) | (452,473) | (303,717) | |||||
| Balance | ||||||||
Cash | 3,474,660 | 2,705,369 | 1,996,633 | |||||
Long term investments | 56,244 | 47,270 | 23,632 | |||||
Excess cash | 3,378,126 | 2,640,577 | 1,947,685 | |||||
Stockholders' equity | (1,027,239) | (1,125,271) | (954,164) | |||||
Invested Capital | 5,004,780 | 4,064,631 | 3,164,840 | |||||
ROIC | ||||||||
ROCE | ||||||||
| EV | ||||||||
Common stock shares outstanding | 243,635 | 233,139 | 227,142 | |||||
Price | 292.50 176.20% | 105.90 -41.38% | 180.64 -16.29% | |||||
Market cap | 71,263,238 188.64% | 24,689,420 -39.83% | 41,030,931 -12.68% | |||||
EV | 68,622,876 | 22,799,851 | 39,832,460 | |||||
EBITDA | 143,259 | (96,302) | (73,738) | |||||
EV/EBITDA | 479.01 | |||||||
Interest | 25,756 | 25,319 | 25,231 | |||||
Interest/NOPBT | ||||||||