US stock · Communication Services sector · Internet Content & Information
S
Snap Inc.
SNAP
NYSE10.41
USD
+0.08
(+0.77%)
Market Closed
-11.77P/E
61Forward P/E
-0.48P/E to S&P500
16.674BMarket CAP
- -Div Yield
Scale: |
View:
To be able to download in Excel format or copy to your clipboard 8 years of financial statements, we ask you for a tweet about us. This will help us provide a good service in the future. You need to make a tweet only once a month, and you're free to write whatever you want.
Just mention roic.ai in your tweet (or click here) and type in your nickname in the field below.
Your Twitter username
Currency: USD, in millions
2015
2016
2017
2018
2019
2020
2021
2022
Income Statement
Revenue
59
404
825
1,180
1,716
2,507
4,117
4,602
COGS
182
452
717
799
896
1,183
1,750
1,815
Gross Profit
(124)
(47)
107
382
820
1,324
2,367
2,787
Gross Profit Ratio
(210.83)%
(11.66)%
13.03%
32.33%
47.78%
52.82%
57.49%
60.55%
Operating Expenses
258
473
3,593
1,650
1,923
2,186
3,069
4,182
R&D Expenses
82
184
1,535
772
884
1,102
1,565
2,110
Selling, G&A Exp.
176
290
2,058
878
1,040
1,085
1,503
2,072
General and Admin. Exp.
149
165
1,536
477
581
529
711
953
Selling and Marketing Exp.
27
124
523
401
459
555
793
1,119
Other Expenses
- -
- -
- -
- -
- -
- -
- -
- -
COGS and Expenses
440
925
4,311
2,449
2,819
3,369
4,819
5,997
Interest Income
1
5
21
27
36
18
5
59
Interest Expense
- -
1
3
4
25
97
18
21
Depreciation and Amortization
15
29
61
92
87
87
119
202
EBITDA
(365)
(491)
(3,399)
(1,158)
(921)
(742)
(338)
(1,177)
EBITDA ratio
(622.50)%
(121.44)%
(411.98)%
(98.08)%
(53.69)%
(29.61)%
(8.20)%
(25.58)%
Operating Income
(382)
(520)
(3,486)
(1,268)
(1,103)
(862)
(702)
(1,395)
Operating Income ratio
(650.72)%
(128.65)%
(422.52)%
(107.46)%
(64.31)%
(34.39)%
(17.05)%
(30.32)%
Total Other Income Exp.(Gains)
1
(1)
22
15
70
(64)
228
(5)
Income Before Tax
(380)
(522)
(3,463)
(1,253)
(1,033)
(926)
(474)
(1,401)
Income Before Tax ratio
(648.59)%
(128.99)%
(419.83)%
(106.18)%
(60.23)%
(36.95)%
(11.52)%
(30.44)%
Income Tax Expense (Gain)
(8)
(7)
(18)
3
0
19
14
29
Net Income
(373)
(515)
(3,445)
(1,256)
(1,034)
(945)
(488)
(1,430)
Net Income Ratio
(635.65)%
(127.24)%
(417.61)%
(106.39)%
(60.25)%
(37.69)%
(11.85)%
(31.07)%
EPS
(0.37)
(0.51)
(2.95)
(0.97)
(0.75)
(0.65)
(0.31)
(0.89)
EPS Diluted
(0.37)
(0.51)
(2.95)
(0.97)
(0.75)
(0.65)
(0.31)
(0.89)
Weighted Avg. Shares Outs.
1,017
1,017
1,168
1,301
1,375
1,456
1,581
1,608
Weighted Avg. Shares Outs. Dil.
1,017
1,017
1,168
1,301
1,375
1,456
1,581
1,608
Balance Sheet
Cash and Cash Equivalents
641
150
334
387
520
546
1,994
1,423
Short-Term Investments
- -
837
1,709
892
1,592
1,992
1,699
2,516
Cash & Short-Term Investments
641
987
2,043
1,279
2,113
2,538
3,693
3,939
Net Receivables
44
163
279
355
492
744
1,069
1,183
Inventory
- -
- -
- -
- -
- -
- -
- -
- -
Other Current Assets
7
30
44
42
39
56
92
134
Total Current Assets
693
1,180
2,367
1,676
2,644
3,338
4,854
5,257
PP&E
44
101
167
213
449
448
525
643
Goodwill
134
319
640
632
761
939
1,588
1,646
Intangible Assets
43
76
166
126
92
106
278
204
Goodwill and Intangible Assets
177
395
806
758
853
1,045
1,866
1,851
Investments
- -
- -
- -
- -
- -
- -
- -
- -
Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
Other Non-Current Assets
25
47
82
67
66
193
291
280
Total Non-Current Assets
246
543
1,055
1,038
1,368
1,686
2,682
2,773
Other Assets
- -
- -
- -
- -
- -
- -
- -
- -
Total Assets
939
1,723
3,422
2,714
4,012
5,024
7,536
8,030
Accounts Payable
1
8
71
31
47
72
125
182
Short-Term Debt
- -
- -
- -
- -
- -
41
52
46
Tax Payable
- -
- -
- -
- -
- -
38
- -
- -
Deferred Revenue
- -
- -
- -
- -
20
- -
- -
51
Other Current Liabilities
156
344
275
262
433
516
674
937
Total Current Liabilities
156
352
346
293
500
667
852
1,216
Long-Term Debt
- -
- -
- -
- -
892
1,962
2,579
4,129
Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
Other Non-Current Liabilities
19
47
83
110
361
64
316
104
Total Non-Current Liabilities
19
47
83
110
1,252
2,027
2,894
4,233
Other Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
Capital Lease Obligations
13
- -
16
- -
345
328
378
433
Total Liabilities
175
399
429
403
1,752
2,694
3,746
5,449
Preferred Stock
0
- -
- -
- -
- -
- -
- -
- -
Common Stock
0
0
0
0
0
0
0
0
Retained Earnings
(693)
(2,931)
(4,657)
(5,913)
(6,946)
(7,892)
(8,284)
(10,215)
Other Compreh. Income(Loss)
(7)
- -
14
3
1
21
6
(14)
Other Total Stockhold. Equity
1,464
4,254
7,635
8,221
9,205
10,200
12,069
- -
Total Stockholders Equity
764
1,324
2,992
2,311
2,260
2,330
3,790
2,581
Total Liab.&Stockhold. Equity
939
1,723
3,422
2,714
4,012
5,024
7,536
8,030
Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
Total Liabilities & Equity
939
1,723
3,422
2,714
4,012
5,024
7,536
8,030
Cash Flow Statement
Net Income
(373)
(515)
(3,445)
(1,256)
(1,034)
(945)
(488)
(1,430)
Depreciation and Amortization
15
29
61
92
87
87
119
202
Deferred Income Tax
(8)
(8)
(17)
(0)
(0)
(6)
- -
- -
Stock Based Compensation
74
32
2,640
538
686
770
1,092
1,388
Change in Working Capital
(15)
(150)
11
(96)
7
(154)
(196)
(35)
Accounts Receivable
(42)
(118)
(104)
(78)
(148)
(256)
(333)
(120)
Inventory
- -
- -
- -
- -
- -
- -
- -
- -
Accounts Payable
(7)
6
50
(34)
21
20
54
46
Other Working Capital
(0)
2
5
28
58
37
4,002
- -
Other Non-Cash Items
1
1
16
32
(51)
80
(235)
59
Cash Provided by Operating Activities
(307)
(611)
(735)
(690)
(305)
(168)
293
185
CAPEX
(28)
(67)
(93)
(123)
(36)
(58)
(111)
(129)
Acquisitions Net
- -
- -
(386)
(1)
(3)
(169)
(311)
(67)
Purchases of Investments
(10)
(1,572)
(3,873)
(1,676)
(2,483)
(3,636)
(2,439)
(3,512)
Sales/Maturities of Investments
- -
729
2,994
2,483
1,793
3,127
2,916
2,664
Other Investing Activities
(72)
(112)
10
11
1
6
(6)
(18)
Cash Used for Investing Activities
(101)
(1,021)
(1,347)
694
(729)
(730)
90
(1,062)
Debt Repayment
- -
(5)
- -
- -
- -
- -
- -
- -
Common Stock Issued
- -
- -
2,658
- -
- -
- -
- -
- -
Common Stock Repurchased
(1)
(11)
(394)
(1)
- -
- -
- -
(1,001)
Dividends Paid
- -
- -
- -
- -
- -
- -
- -
- -
Other Financing Activities
651
1,157
2
48
1,166
923
1,065
1,308
Cash Used/Provided by Financing Activities
650
1,142
2,265
47
1,166
923
1,065
307
Effect of Forex Changes on Cash
- -
- -
- -
- -
- -
- -
- -
- -
Net Change In Cash
243
(491)
184
52
132
25
1,448
(571)
Cash at the End of Period
641
150
334
389
521
547
1,995
1,424
Cash at the Beginning of Period
398
641
150
337
389
521
547
1,995
Free Cash Flow
(335)
(678)
(827)
(813)
(341)
(225)
182
55
Forex Rate
- -
- -
- -
- -
- -
- -
- -
- -