Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
|
LogMeIn, Inc. (LOGM)
|
Add to portfolio |
|
|
|
| Price: |
$85.91
| | Metrics |
| OS: |
49.0
|
M
| |
|
% ROE
|
| Market cap: |
$4.21
|
B
| |
|
|
|
Net cash:
|
$49.5
|
M
| |
$1.01
|
per share
|
|
EV:
|
$4.16
|
B
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$345
|
M
| |
12.1
|
x EV/EBITDA
|
|
EBIT
|
$53.7
|
M
| |
77.5
|
x EV/EBIT
|
| EPS |
$0.18
| |
489.1
|
x P/E
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 | Dec-31-13 | Dec-31-12 |
| Revenues | 1,260.4 | 1,204.0 | 989.8 | 336.1 | 271.6 | 222.0 | 166.3 | 138.8 |
| Revenue growth | 4.7% | 21.6% | 194.5% | 23.7% | 22.4% | 33.5% | 19.8% | 16.2% |
| Cost of goods sold | 323.7 | 281.5 | 203.2 | 51.0 | 35.5 | 28.7 | 18.8 | 14.5 |
| Gross profit | 936.7 | 922.5 | 786.6 | 285.1 | 236.1 | 193.2 | 147.4 | 124.3 |
| Gross margin | 74.3% | 76.6% | 79.5% | 84.8% | 86.9% | 87.1% | 88.7% | 89.6% |
| Sales and marketing | 461.1 | 383.0 | 347.0 | 162.8 | 138.9 | 119.5 | 88.8 | 70.1 |
| Research and development | 160.5 | 169.4 | 156.7 | 57.2 | 42.6 | 33.5 | 29.0 | 26.4 |
| General and administrative | 144.8 | 145.5 | 160.4 | 60.7 | 33.0 | 30.5 | 29.2 | 21.3 |
| EBITA | 287.4 | 320.1 | 179.7 | 16.3 | 22.1 | 13.6 | 0.6 | 8.1 |
| EBITA margin | 22.8% | 26.6% | 18.2% | 4.8% | 8.1% | 6.1% | 0.3% | 5.8% |
| Amortization of intangibles | 274.6 | 268.0 | 191.6 | 11.8 | 6.1 | 4.9 | 2.5 | 2.1 |
| EBIT | 12.8 | 52.1 | -11.8 | 4.4 | 16.0 | 8.7 | -1.9 | 6.0 |
| EBIT margin | 1.0% | 4.3% | -1.2% | 1.3% | 5.9% | 3.9% | -1.2% | 4.3% |
| Pre-tax income | -8.9 | 80.8 | -12.0 | 3.2 | 17.5 | 9.4 | -1.5 | 6.3 |
| Income taxes | 5.7 | 6.4 | -111.5 | 0.6 | 3.0 | 1.4 | 6.2 | 2.7 |
| Tax rate | | 8.0% | 931.0% | 17.8% | 16.9% | 15.3% | | 43.0% |
| Net income | -14.6 | 74.4 | 99.5 | 2.6 | 14.6 | 8.0 | -7.7 | 3.6 |
| Net margin | -1.2% | 6.2% | 10.1% | 0.8% | 5.4% | 3.6% | -4.6% | 2.6% |
| |
| Diluted EPS | ($0.29) | $1.42 | $1.93 | $0.10 | $0.56 | $0.31 | ($0.32) | $0.14 |
| Shares outstanding (diluted) | 49.6 | 52.5 | 51.5 | 26.2 | 25.8 | 25.4 | 24.4 | 25.4 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|