Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
|
Edgio, Inc. (LLNW)
|
Add to portfolio |
|
|
|
| Price: |
$3.56
| | Metrics |
| OS: |
222.7
|
M
| |
-73
|
% ROE
|
| Market cap: |
$793
|
M
| |
-178
|
% ROIC
|
|
Net debt:
|
$87.4
|
M
| |
|
|
|
EV:
|
$880
|
M
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
($89.2)
|
M
| |
|
|
|
EBIT
|
($135)
|
M
| |
|
|
| EPS |
($0.78)
| |
|
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| Revenues | 338.6 | 201.1 | 224.0 | 200.6 | 195.7 | 184.4 | 168.2 | 170.9 |
| Revenue growth | 68.4% | -10.2% | 11.6% | 2.5% | 6.1% | 9.6% | -1.6% | 5.3% |
| Cost of goods sold | 231.1 | 146.8 | 143.7 | 119.1 | 102.2 | 96.6 | 96.9 | 102.8 |
| Gross profit | 107.5 | 54.3 | 80.3 | 81.5 | 93.5 | 87.8 | 71.3 | 68.1 |
| Gross margin | 31.8% | 27.0% | 35.8% | 40.6% | 47.8% | 47.6% | 42.4% | 39.9% |
| Sales and marketing | 48.8 | 30.0 | 42.9 | 43.1 | 39.6 | 36.1 | 32.9 | 37.9 |
| Research and development | 83.7 | 21.7 | 21.7 | 22.5 | 24.1 | 25.3 | 24.3 | 28.0 |
| General and administrative | 88.2 | 40.1 | 31.3 | 30.8 | 32.4 | 32.1 | 30.0 | 25.0 |
| EBITA | -114.9 | -39.1 | -17.2 | -15.7 | -4.8 | -8.1 | -18.4 | -25.7 |
| EBITA margin | -33.9% | -19.5% | -7.7% | -7.8% | -2.5% | -4.4% | -11.0% | -15.0% |
| Amortization of intangibles | 13.0 | 1.0 | | | | | | |
| EBIT | -127.8 | -40.2 | -17.2 | -15.7 | -4.8 | -8.1 | -18.4 | -25.7 |
| EBIT margin | -37.7% | -20.0% | -7.7% | -7.8% | -2.5% | -4.4% | -11.0% | -15.0% |
| Pre-tax income | -157.6 | -60.0 | -21.5 | -15.3 | 10.4 | -7.2 | -73.3 | -23.7 |
| Income taxes | -21.1 | 1.2 | 0.6 | 0.8 | 0.5 | 0.4 | 0.6 | 0.3 |
| Tax rate | 13.4% | | | | 5.2% | | | |
| Net income | -136.5 | -61.2 | -22.1 | -16.0 | 9.8 | -7.6 | -73.9 | -24.0 |
| Net margin | -40.3% | -30.4% | -9.9% | -8.0% | 5.0% | -4.1% | -43.9% | -14.0% |
| |
| Diluted EPS | ($0.75) | ($0.48) | ($0.18) | ($0.14) | $0.08 | ($0.07) | ($0.71) | ($0.24) |
| Shares outstanding (diluted) | 182.4 | 127.8 | 121.2 | 115.9 | 120.0 | 108.8 | 104.4 | 100.1 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|