Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
|
LIFELOCK, INC. (LOCK)
|
Add to portfolio |
|
|
|
| Price: |
$23.99
| | Metrics |
| OS: |
94.1
|
M
| |
7
|
% ROE
|
| Market cap: |
$2.26
|
B
| |
41
|
% ROIC
|
|
Net cash:
|
$166
|
M
| |
$1.76
|
per share
|
|
EV:
|
$2.09
|
B
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$30.9
|
M
| |
67.8
|
x EV/EBITDA
|
|
EBIT
|
$8.4
|
M
| |
248.7
|
x EV/EBIT
|
| EPS |
$0.19
| |
127.8
|
x P/E
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-15 | Dec-31-14 | Dec-31-13 | Dec-31-12 | Dec-31-11 | Dec-31-10 |
| Revenues | 587.5 | 476.0 | 369.7 | 276.4 | 193.9 | 162.3 |
| Revenue growth | 23.4% | 28.8% | 33.7% | 42.5% | 19.5% | |
| Cost of goods sold | 137.4 | 120.4 | 100.1 | 79.9 | 62.6 | 51.4 |
| Gross profit | 450.1 | 355.6 | 269.6 | 196.5 | 131.3 | 110.8 |
| Gross margin | 76.6% | 74.7% | 72.9% | 71.1% | 67.7% | 68.3% |
| Sales and marketing | 273.4 | 214.0 | 162.4 | 123.0 | 91.2 | 78.8 |
| Research and development | 69.1 | 51.0 | 40.0 | 29.5 | 17.7 | 21.3 |
| General and administrative | 183.3 | 75.7 | 42.1 | 24.6 | 17.5 | 23.3 |
| EBITA | -75.7 | 15.0 | 25.1 | 19.4 | 4.8 | -12.7 |
| EBITA margin | -12.9% | 3.1% | 6.8% | 7.0% | 2.5% | -7.8% |
| Amortization of intangibles | 9.1 | 8.9 | 7.9 | 6.3 | | |
| EBIT | -84.8 | 6.1 | 17.2 | 13.1 | 4.8 | -12.7 |
| EBIT margin | -14.4% | 1.3% | 4.6% | 4.7% | 2.5% | -7.8% |
| Pre-tax income | -84.5 | 5.9 | 16.9 | 9.8 | -4.0 | -15.4 |
| Income taxes | -33.5 | 3.4 | -37.5 | -13.7 | 0.2 | 0.0 |
| Tax rate | 39.7% | 57.4% | | | | |
| Net income | -51.0 | 2.5 | 54.5 | 6.2 | -23.2 | -31.5 |
| Net margin | -8.7% | 0.5% | 14.7% | 2.2% | -12.0% | -19.4% |
| |
| Diluted EPS | ($0.54) | $0.03 | $0.57 | $0.10 | ($1.24) | ($1.74) |
| Shares outstanding (diluted) | 94.9 | 99.1 | 96.0 | 62.2 | 18.7 | 18.1 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|