Elastic N.V. (ESTC) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
KEIZERSGRACHT 281 AMSTERDAM, 1016 ED |
| State of Incorp. | |
| Fiscal Year End | April 30 |
| Industry (SIC) | 7372 - Prepackaged Software (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 4/30/2024 | 1/31/2024 MRQ | 4/30/2023 | 4/30/2022 | 4/30/2021 | 4/30/2020 | 4/30/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 526,893 | 644,167 | 860,949 | 400,814 | 297,081 | 298,000 | |||
| Cash and cash equivalents | 526,893 | 644,167 | 860,949 | 400,814 | 297,081 | 298,000 | |||
| Restricted cash and investments | 2,774 | 2,473 | 2,688 | 2,894 | 2,308 | 2,280 | |||
| Receivables | 229,946 | 263,119 | 224,472 | 175,027 | 136,479 | 87,223 | |||
| Prepaid expense | 1,694 | 3,612 | |||||||
| Capitalized contract cost | 68,937 | 55,813 | 43,628 | 36,089 | 19,537 | 17,215 | |||
| Deposits current assets | 2,410 | 1,857 | 1,268 | ||||||
| Other current assets | 6,732 | 6,655 | 8,249 | ||||||
| Other undisclosed current assets | 533,573 | 308,708 | 31,971 | 11,554 | 12,710 | 15,406 | |||
| Total current assets: | 1,362,123 | 1,274,280 | 1,163,708 | 637,214 | 480,239 | 429,641 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 23,088 | 19,997 | 25,437 | 25,464 | 32,783 | ✕ | |||
| Property, plant and equipment | 5,512 | 5,092 | 7,207 | 8,881 | 7,760 | 5,448 | |||
| Intangible assets, net (including goodwill) | 343,368 | 332,746 | 349,706 | 235,137 | 248,332 | 26,569 | |||
| Goodwill | 319,546 | 303,642 | 303,906 | 198,851 | 197,877 | 19,846 | |||
| Intangible assets, net (excluding goodwill) | 23,822 | 29,104 | 45,800 | 36,286 | 50,455 | 6,723 | |||
| Capitalized contract cost, net | 100,389 | 95,879 | 74,419 | 50,263 | 24,012 | 8,935 | |||
| Deferred income tax assets | 218,693 | 7,412 | 5,811 | 3,697 | 3,164 | ✕ | |||
| Other noncurrent assets | 5,749 | 8,076 | 16,643 | 12,516 | 7,621 | 13,397 | |||
| Other undisclosed noncurrent assets | 1,748 | ||||||||
| Total noncurrent assets: | 696,799 | 469,202 | 479,223 | 335,958 | 323,672 | 56,097 | |||
| TOTAL ASSETS: | 2,058,922 | 1,743,482 | 1,642,931 | 973,172 | 803,911 | 485,738 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 41,632 | 59,314 | 124,757 | 74,141 | 70,758 | 34,870 | |||
| Taxes payable | ✕ | ✕ | ✕ | 4,286 | 1,596 | 149 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | 68,002 | 52,525 | 48,409 | 22,147 | ||
| Accounts payable | 10,935 | 35,151 | 28,403 | 7,248 | 11,485 | 4,450 | |||
| Accrued liabilities | 30,697 | 24,163 | 24,066 | 12,772 | 10,864 | 8,124 | |||
| Deferred revenue | 561,665 | 528,704 | 431,776 | 352,805 | 231,681 | ✕ | |||
| Other liabilities | 13,162 | 13,310 | 9,734 | 6,048 | 4,116 | 4,619 | |||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 158,243 | ||
| Other undisclosed current liabilities | 111,813 | 115,291 | 27,063 | 17,021 | 14,869 | 5,848 | |||
| Total current liabilities: | 728,272 | 716,619 | 593,330 | 450,015 | 321,424 | 203,580 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 16,482 | 19,649 | 27,827 | ||||||
| Liabilities, other than long-term debt | 54,472 | 60,423 | 51,166 | 52,677 | 41,013 | 19,146 | |||
| Deferred revenue | 23,521 | 34,248 | 33,518 | 44,895 | 28,021 | ✕ | |||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 12,423 | ||
| Other liabilities | 15,654 | 12,233 | 17,648 | 7,782 | 12,992 | 6,723 | |||
| Operating lease, liability | 15,297 | 13,942 | 16,482 | 19,649 | 27,827 | ✕ | |||
| Other undisclosed noncurrent liabilities | 568,341 | 567,543 | 566,520 | ||||||
| Total noncurrent liabilities: | 622,813 | 627,966 | 634,168 | 72,326 | 68,840 | 19,146 | |||
| Total liabilities: | 1,351,085 | 1,344,585 | 1,227,498 | 522,341 | 390,264 | 222,726 | |||
| Equity | |||||||||
| Equity, attributable to parent | 707,837 | 398,897 | 415,433 | 450,831 | 413,647 | 263,012 | |||
| Common stock | 1,060 | 1,024 | 990 | 948 | 856 | 754 | |||
| Treasury stock, value | (369) | (369) | (369) | (369) | (369) | (369) | |||
| Additional paid in capital | 1,676,493 | 1,471,584 | 1,250,108 | 1,071,675 | 898,788 | 581,135 | |||
| Accumulated other comprehensive loss | (18,840) | (20,015) | (18,130) | (8,105) | (1,377) | (1,431) | |||
| Accumulated deficit | (950,507) | (1,053,327) | (817,166) | (613,318) | (484,251) | (317,077) | |||
| Total equity: | 707,837 | 398,897 | 415,433 | 450,831 | 413,647 | 263,012 | |||
| TOTAL LIABILITIES AND EQUITY: | 2,058,922 | 1,743,482 | 1,642,931 | 973,172 | 803,911 | 485,738 | |||
Income Statement (P&L) ($ in thousands)
| 4/30/2024 | 1/31/2024 TTM | 4/30/2023 | 4/30/2022 | 4/30/2021 | 4/30/2020 | 4/30/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,212,263 | 1,068,989 | 862,374 | 608,489 | 427,620 | 271,653 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (315,890) | (296,626) | (232,194) | (161,054) | (122,690) | (78,010) | ||
| Gross profit: | 896,373 | 772,363 | 630,180 | 447,435 | 304,930 | 193,643 | ||
| Operating expenses | (1,020,719) | (991,535) | (803,860) | (576,913) | (476,035) | (294,999) | ||
| Operating loss: | (124,346) | (219,172) | (173,680) | (129,478) | (171,105) | (101,356) | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 30,787 | 27,454 | (3,393) | 7,764 | 1,963 | 3,441 | ||
| Interest and debt expense | (25,307) | (25,159) | (20,716) | |||||
| Loss from continuing operations before income taxes: | (118,866) | (216,877) | (197,789) | (121,714) | (169,142) | (97,915) | ||
| Income tax expense (benefit) | 174,955 | (19,284) | (6,059) | (7,720) | 1,968 | (4,388) | ||
| Income (loss) from continuing operations: | 56,089 | (236,161) | (203,848) | (129,434) | (167,174) | (102,303) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (203,848) | (129,434) | (167,174) | (102,303) | |
| Net income (loss) available to common stockholders, diluted: | 56,089 | (236,161) | (203,848) | (129,434) | (167,174) | (102,303) | ||
Comprehensive Income ($ in thousands)
| 4/30/2024 | 1/31/2024 TTM | 4/30/2023 | 4/30/2022 | 4/30/2021 | 4/30/2020 | 4/30/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 56,089 | (236,161) | (203,848) | (129,434) | (167,174) | (102,303) | ||
| Comprehensive income (loss): | 56,089 | (236,161) | (203,848) | (129,434) | (167,174) | (102,303) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 1,164 | (1,885) | (10,025) | (6,728) | 54 | (470) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 57,253 | (238,046) | (213,873) | (136,162) | (167,120) | (102,773) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.