25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

CarGurus
Buy, Hold or Sell?

Let's analyze Cargurus together

I guess you are interested in CarGurus. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of CarGurus. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about CarGurus

I send you an email if I find something interesting about CarGurus.

1. Quick Overview

1.1. Quick analysis of Cargurus (30 sec.)










1.2. What can you expect buying and holding a share of Cargurus? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
11.8%

What is your share worth?

Current worth
$4.60
Expected worth in 1 year
$2.70
How sure are you?
79.4%

+ What do you gain per year?

Total Gains per Share
$-1.90
Return On Investment
-5.1%

For what price can you sell your share?

Current Price per Share
$37.65
Expected price per share
$32.36 - $39.10
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Cargurus (5 min.)




Live pricePrice per Share (EOD)
$37.65
Intrinsic Value Per Share
$13.76 - $16.08
Total Value Per Share
$18.36 - $20.68

2.2. Growth of Cargurus (5 min.)




Is Cargurus growing?

Current yearPrevious yearGrowGrow %
How rich?$483.4m$743.4m-$213.2m-40.2%

How much money is Cargurus making?

Current yearPrevious yearGrowGrow %
Making money-$10.7m$18.8m-$29.5m-276.0%
Net Profit Margin-5.0%7.7%--

How much money comes from the company's main activities?

2.3. Financial Health of Cargurus (5 min.)




2.4. Comparing to competitors in the Auto & Truck Dealerships industry (5 min.)




  Industry Rankings (Auto & Truck Dealerships)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Cargurus?

Welcome investor! Cargurus's management wants to use your money to grow the business. In return you get a share of Cargurus.

First you should know what it really means to hold a share of Cargurus. And how you can make/lose money.

Speculation

The Price per Share of Cargurus is $37.65. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Cargurus.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Cargurus, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $4.60. Based on the TTM, the Book Value Change Per Share is $-0.48 per quarter. Based on the YOY, the Book Value Change Per Share is $0.21 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Cargurus.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.210.6%-0.10-0.3%0.451.2%0.120.3%0.090.2%
Usd Book Value Change Per Share0.250.7%-0.48-1.3%0.210.6%0.130.3%0.140.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.250.7%-0.48-1.3%0.210.6%0.130.3%0.140.4%
Usd Price Per Share30.03-25.87-18.21-25.12-23.59-
Price to Earnings Ratio35.04-4.28-24.52-19.56-46.78-
Price-to-Total Gains Ratio121.17--1.27-72.92-77.24-84.51-
Price to Book Ratio6.53-5.33-2.84-5.88-9.15-
Price-to-Total Gains Ratio121.17--1.27-72.92-77.24-84.51-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share37.65
Number of shares26
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.480.13
Usd Total Gains Per Share-0.480.13
Gains per Quarter (26 shares)-12.363.36
Gains per Year (26 shares)-49.4413.44
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-49-590133
20-99-10812616
30-148-15713929
40-198-20625242
50-247-25526555
60-297-30427868
70-346-35339181
80-396-402310494
90-445-4514117107
100-494-5004131120

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%7.05.00.058.3%15.05.00.075.0%28.06.00.082.4%28.06.00.082.4%
Book Value Change Per Share1.03.00.025.0%7.05.00.058.3%15.05.00.075.0%27.07.00.079.4%27.07.00.079.4%
Dividend per Share1.00.03.025.0%4.00.08.033.3%4.00.016.020.0%4.00.030.011.8%4.00.030.011.8%
Total Gains per Share1.03.00.025.0%7.05.00.058.3%15.05.00.075.0%27.07.00.079.4%27.07.00.079.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of CarGurus compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.248-0.475+292%0.207+20%0.126+97%0.135+83%
Book Value Per Share--4.6024.936-7%6.411-28%4.885-6%3.368+37%
Current Ratio--2.9542.877+3%4.947-40%3.978-26%3.541-17%
Debt To Asset Ratio--0.3790.364+4%0.266+42%0.284+33%0.296+28%
Debt To Equity Ratio--0.6100.574+6%0.386+58%0.444+37%0.437+40%
Dividend Per Share---0.000-100%0.000-100%0.004-100%0.002-100%
Enterprise Value--3106990268.4902722448434.703+14%2290266238.353+36%2973071910.989+5%3344577457.741-7%
Eps--0.214-0.103+148%0.454-53%0.119+80%0.094+129%
Ev To Ebitda Ratio--23.984-3.394+114%18.183+32%20.076+19%89.801-73%
Ev To Sales Ratio--3.3573.058+10%2.375+41%3.536-5%5.089-34%
Free Cash Flow Per Share--0.5390.233+132%0.409+32%0.297+81%0.205+163%
Free Cash Flow To Equity Per Share--0.441-0.446+201%0.068+550%0.073+506%0.093+374%
Gross Profit Margin---2.6080.463-664%-3.347+28%-2.483-5%-6.397+145%
Intrinsic Value_10Y_max--16.080--------
Intrinsic Value_10Y_min--13.760--------
Intrinsic Value_1Y_max--1.207--------
Intrinsic Value_1Y_min--1.185--------
Intrinsic Value_3Y_max--3.934--------
Intrinsic Value_3Y_min--3.750--------
Intrinsic Value_5Y_max--7.033--------
Intrinsic Value_5Y_min--6.502--------
Market Cap3311347620.000+5%3154930268.4902765981934.703+14%2106996238.353+50%2885515610.989+9%2687920612.257+17%
Net Profit Margin--0.097-0.050+151%0.077+26%0.066+47%0.067+46%
Operating Margin--0.1180.070+68%0.082+43%0.110+7%0.081+45%
Operating Ratio--0.8810.926-5%0.914-4%0.889-1%0.979-10%
Pb Ratio8.181+20%6.5265.325+23%2.844+129%5.883+11%9.148-29%
Pe Ratio43.928+20%35.0384.282+718%24.523+43%19.561+79%46.780-25%
Price Per Share37.650+20%30.03025.868+16%18.210+65%25.119+20%23.591+27%
Price To Free Cash Flow Ratio17.467+20%13.9327.115+96%17.543-21%13.388+4%40.966-66%
Price To Total Gains Ratio151.915+20%121.169-1.266+101%72.916+66%77.241+57%84.511+43%
Quick Ratio--2.6342.674-2%4.973-47%4.169-37%3.963-34%
Return On Assets--0.029-0.014+150%0.019+54%0.020+41%0.027+8%
Return On Equity--0.047-0.024+152%0.026+77%0.030+54%0.037+24%
Total Gains Per Share--0.248-0.475+292%0.207+20%0.129+92%0.138+80%
Usd Book Value--483473000.000530190000.000-9%743472500.000-35%565491550.000-15%387105529.412+25%
Usd Book Value Change Per Share--0.248-0.475+292%0.207+20%0.126+97%0.135+83%
Usd Book Value Per Share--4.6024.936-7%6.411-28%4.885-6%3.368+37%
Usd Dividend Per Share---0.000-100%0.000-100%0.004-100%0.002-100%
Usd Enterprise Value--3106990268.4902722448434.703+14%2290266238.353+36%2973071910.989+5%3344577457.741-7%
Usd Eps--0.214-0.103+148%0.454-53%0.119+80%0.094+129%
Usd Free Cash Flow--56615000.00024231500.000+134%47921500.000+18%34488900.000+64%23609205.882+140%
Usd Free Cash Flow Per Share--0.5390.233+132%0.409+32%0.297+81%0.205+163%
Usd Free Cash Flow To Equity Per Share--0.441-0.446+201%0.068+550%0.073+506%0.093+374%
Usd Market Cap3311347620.000+5%3154930268.4902765981934.703+14%2106996238.353+50%2885515610.989+9%2687920612.257+17%
Usd Price Per Share37.650+20%30.03025.868+16%18.210+65%25.119+20%23.591+27%
Usd Profit--22511000.000-10703500.000+148%18843500.000+19%14325650.000+57%11544941.176+95%
Usd Revenue--231358000.000222242250.000+4%244465750.000-5%244805000.000-5%183662911.765+26%
Usd Total Gains Per Share--0.248-0.475+292%0.207+20%0.129+92%0.138+80%
 EOD+4 -4MRQTTM+27 -13YOY+25 -155Y+24 -1610Y+29 -11

3.3 Fundamental Score

Let's check the fundamental score of CarGurus based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1543.928
Price to Book Ratio (EOD)Between0-18.181
Net Profit Margin (MRQ)Greater than00.097
Operating Margin (MRQ)Greater than00.118
Quick Ratio (MRQ)Greater than12.634
Current Ratio (MRQ)Greater than12.954
Debt to Asset Ratio (MRQ)Less than10.379
Debt to Equity Ratio (MRQ)Less than10.610
Return on Equity (MRQ)Greater than0.150.047
Return on Assets (MRQ)Greater than0.050.029
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of CarGurus based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.993
Ma 20Greater thanMa 5036.500
Ma 50Greater thanMa 10036.418
Ma 100Greater thanMa 20033.127
OpenGreater thanClose37.400
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About CarGurus

CarGurus, Inc. operates an online automotive platform for buying and selling vehicles in the United States and internationally. It operates through two segments, U.S. Marketplace and Digital Wholesale. The company provides an online automotive marketplace where customers can search for new and used car listings from its dealers and sell their car to dealers and other consumers; and paid listings subscriptions for enhanced access to its marketplace that connects dealers to a large audience of informed and engaged consumers. It also offers dealer and non-dealer advertising products for its websites and social media platforms. The company operates online marketplaces under the CarGurus brand in the United States, Canada, and the United Kingdom; Autolist and CarOffer brands in the United States; and PistonHeads brand in the United Kingdom. The company was formerly known as CarGurus LLC and changed its name to CarGurus, Inc. in June 2015. CarGurus, Inc. was founded in 2005 and is headquartered in Boston, Massachusetts.

Fundamental data was last updated by Penke on 2025-01-16 15:15:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Cargurus earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Cargurus to the Auto & Truck Dealerships industry mean.
  • A Net Profit Margin of 9.7% means that $0.10 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of CarGurus:

  • The MRQ is 9.7%. The company is making a profit. +1
  • The TTM is -5.0%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ9.7%TTM-5.0%+14.7%
TTM-5.0%YOY7.7%-12.7%
TTM-5.0%5Y6.6%-11.6%
5Y6.6%10Y6.7%-0.1%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ9.7%2.1%+7.6%
TTM-5.0%2.2%-7.2%
YOY7.7%2.0%+5.7%
5Y6.6%2.3%+4.3%
10Y6.7%2.8%+3.9%
4.3.1.2. Return on Assets

Shows how efficient Cargurus is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Cargurus to the Auto & Truck Dealerships industry mean.
  • 2.9% Return on Assets means that Cargurus generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of CarGurus:

  • The MRQ is 2.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is -1.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ2.9%TTM-1.4%+4.3%
TTM-1.4%YOY1.9%-3.3%
TTM-1.4%5Y2.0%-3.5%
5Y2.0%10Y2.7%-0.6%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%1.2%+1.7%
TTM-1.4%0.9%-2.3%
YOY1.9%1.6%+0.3%
5Y2.0%1.8%+0.2%
10Y2.7%1.7%+1.0%
4.3.1.3. Return on Equity

Shows how efficient Cargurus is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Cargurus to the Auto & Truck Dealerships industry mean.
  • 4.7% Return on Equity means Cargurus generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of CarGurus:

  • The MRQ is 4.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -2.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ4.7%TTM-2.4%+7.1%
TTM-2.4%YOY2.6%-5.1%
TTM-2.4%5Y3.0%-5.4%
5Y3.0%10Y3.7%-0.7%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%3.0%+1.7%
TTM-2.4%2.7%-5.1%
YOY2.6%4.4%-1.8%
5Y3.0%4.2%-1.2%
10Y3.7%4.5%-0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of CarGurus.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Cargurus is operating .

  • Measures how much profit Cargurus makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Cargurus to the Auto & Truck Dealerships industry mean.
  • An Operating Margin of 11.8% means the company generated $0.12  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of CarGurus:

  • The MRQ is 11.8%. The company is operating less efficient.
  • The TTM is 7.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.8%TTM7.0%+4.8%
TTM7.0%YOY8.2%-1.2%
TTM7.0%5Y11.0%-4.0%
5Y11.0%10Y8.1%+2.9%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ11.8%4.6%+7.2%
TTM7.0%4.5%+2.5%
YOY8.2%4.2%+4.0%
5Y11.0%4.2%+6.8%
10Y8.1%4.3%+3.8%
4.3.2.2. Operating Ratio

Measures how efficient Cargurus is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto & Truck Dealerships industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are $0.88 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of CarGurus:

  • The MRQ is 0.881. The company is less efficient in keeping operating costs low.
  • The TTM is 0.926. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.881TTM0.926-0.045
TTM0.926YOY0.914+0.012
TTM0.9265Y0.889+0.037
5Y0.88910Y0.979-0.090
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8810.980-0.099
TTM0.9260.983-0.057
YOY0.9140.976-0.062
5Y0.8890.971-0.082
10Y0.9790.972+0.007
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of CarGurus.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Cargurus is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto & Truck Dealerships industry mean).
  • A Current Ratio of 2.95 means the company has $2.95 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of CarGurus:

  • The MRQ is 2.954. The company is able to pay all its short-term debts. +1
  • The TTM is 2.877. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.954TTM2.877+0.077
TTM2.877YOY4.947-2.070
TTM2.8775Y3.978-1.101
5Y3.97810Y3.541+0.437
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9541.354+1.600
TTM2.8771.382+1.495
YOY4.9471.409+3.538
5Y3.9781.444+2.534
10Y3.5411.399+2.142
4.4.3.2. Quick Ratio

Measures if Cargurus is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Cargurus to the Auto & Truck Dealerships industry mean.
  • A Quick Ratio of 2.63 means the company can pay off $2.63 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of CarGurus:

  • The MRQ is 2.634. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.674. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.634TTM2.674-0.040
TTM2.674YOY4.973-2.299
TTM2.6745Y4.169-1.494
5Y4.16910Y3.963+0.206
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6340.296+2.338
TTM2.6740.350+2.324
YOY4.9730.479+4.494
5Y4.1690.529+3.640
10Y3.9630.604+3.359
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of CarGurus.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Cargurus assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Cargurus to Auto & Truck Dealerships industry mean.
  • A Debt to Asset Ratio of 0.38 means that Cargurus assets are financed with 37.9% credit (debt) and the remaining percentage (100% - 37.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of CarGurus:

  • The MRQ is 0.379. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.364. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.379TTM0.364+0.015
TTM0.364YOY0.266+0.098
TTM0.3645Y0.284+0.080
5Y0.28410Y0.296-0.012
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3790.628-0.249
TTM0.3640.628-0.264
YOY0.2660.588-0.322
5Y0.2840.639-0.355
10Y0.2960.654-0.358
4.5.4.2. Debt to Equity Ratio

Measures if Cargurus is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Cargurus to the Auto & Truck Dealerships industry mean.
  • A Debt to Equity ratio of 61.0% means that company has $0.61 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of CarGurus:

  • The MRQ is 0.610. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.574. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.610TTM0.574+0.035
TTM0.574YOY0.386+0.188
TTM0.5745Y0.444+0.131
5Y0.44410Y0.437+0.007
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6101.705-1.095
TTM0.5741.705-1.131
YOY0.3861.425-1.039
5Y0.4441.870-1.426
10Y0.4371.979-1.542
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Cargurus generates.

  • Above 15 is considered overpriced but always compare Cargurus to the Auto & Truck Dealerships industry mean.
  • A PE ratio of 35.04 means the investor is paying $35.04 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of CarGurus:

  • The EOD is 43.928. Based on the earnings, the company is overpriced. -1
  • The MRQ is 35.038. Based on the earnings, the company is overpriced. -1
  • The TTM is 4.282. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD43.928MRQ35.038+8.891
MRQ35.038TTM4.282+30.756
TTM4.282YOY24.523-20.241
TTM4.2825Y19.561-15.279
5Y19.56110Y46.780-27.219
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
EOD43.9289.790+34.138
MRQ35.0389.702+25.336
TTM4.28210.400-6.118
YOY24.5237.550+16.973
5Y19.5619.570+9.991
10Y46.7809.818+36.962
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of CarGurus:

  • The EOD is 17.467. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 13.932. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 7.115. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD17.467MRQ13.932+3.535
MRQ13.932TTM7.115+6.816
TTM7.115YOY17.543-10.428
TTM7.1155Y13.388-6.273
5Y13.38810Y40.966-27.578
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
EOD17.4674.139+13.328
MRQ13.9324.122+9.810
TTM7.1153.057+4.058
YOY17.5431.611+15.932
5Y13.3881.873+11.515
10Y40.9660.885+40.081
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Cargurus is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto & Truck Dealerships industry mean).
  • A PB ratio of 6.53 means the investor is paying $6.53 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of CarGurus:

  • The EOD is 8.181. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.526. Based on the equity, the company is overpriced. -1
  • The TTM is 5.325. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD8.181MRQ6.526+1.656
MRQ6.526TTM5.325+1.200
TTM5.325YOY2.844+2.481
TTM5.3255Y5.883-0.558
5Y5.88310Y9.148-3.265
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
EOD8.1811.505+6.676
MRQ6.5261.508+5.018
TTM5.3251.339+3.986
YOY2.8441.509+1.335
5Y5.8831.833+4.050
10Y9.1481.779+7.369
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of CarGurus.

4.8.1. Institutions holding CarGurus

Institutions are holding 96.218% of the shares of CarGurus.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc12.98760.0085134691848097326.3963
2024-09-30Vanguard Group Inc9.12320.005194614561646281.7708
2024-09-30ArrowMark Colorado Holdings, LLC (ArrowMark Partners)6.13772.44846365249-1760564-21.6663
2024-09-30Wellington Management Company LLP6.1160.03346342748-1115487-14.9564
2024-09-30Foxhaven Asset Management, LP3.65653.18853792087-1223039-24.387
2024-09-30State Street Corp3.18090.00432988941518624.8256
2024-09-30Par Capital Management Inc2.56872.2688266395641722918.5705
2024-09-30Manufacturers Life Insurance Co2.28030.06232364859-22829-0.9561
2024-09-30Dimensional Fund Advisors, Inc.2.00440.01512078769-72300-3.3611
2024-09-30Geode Capital Management, LLC1.98170.0052055145747303.7735
2024-09-30Thrivent Financial For Lutherans1.23430.07311280035-181084-12.3935
2024-09-30Vitruvian Partners1.216114.70881261219-155453-10.9731
2024-09-30Prevatt Capital Ltd1.18612.15491230000800006.9565
2024-09-30Fort Washington Investment Advisors Inc1.11220.21061153455631205.789
2024-09-30Select Equity Group LP1.10620.1237114718714950.1305
2024-09-30Charles Schwab Investment Management Inc1.00590.0061043217898159.4205
2024-09-30Morgan Stanley - Brokerage Accounts0.99590.00231032858-569398-35.5373
2024-09-30Sunriver Management LLC0.97873.74711015018-242827-19.305
2024-09-30Northern Trust Corp0.86110.0044893024-24984-2.7215
2024-09-30Nuveen Asset Management, LLC0.7940.0069823439565267218.9498
Total 60.527439.076962771799-2950087-4.7%

4.9.2. Funds holding CarGurus

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Core S&P Small-Cap ETF5.46390.23655666463-25764-0.4526
2024-09-30Vanguard Explorer Inv2.92320.40473031614-308882-9.2466
2024-11-30Vanguard Total Stock Mkt Idx Inv2.53080.00542624598-25422-0.9593
2024-12-31iShares Russell 2000 ETF2.26830.11952352383-9025-0.3822
2024-11-30Vanguard Small Cap Index2.01720.04692091968123000.5914
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.25040.04031296804271742.1403
2024-11-30Vanguard Small Cap Growth Index Inv1.10950.1057115059274550.6522
2024-09-30Small Company Equity - FTWA1.07452.39931114383495184.6502
2024-09-30Fort Washington Small Company Equity1.07452.39931114383495184.6502
2024-09-30Meridian Growth Legacy0.98632.84941022840-287729-21.9545
2024-09-30Touchstone Small Company A0.92.4002933371600406.8748
2024-10-31Fidelity Small Cap Index0.87090.104390317241240.4587
2024-12-31iShares S&P Small-Cap 600 Growth ETF0.79180.465821187-1837-0.2232
2024-12-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.77910.237980800600
2024-12-31iShares Russell 2000 Growth ETF0.76810.230579655400
2024-11-30JHVIT Fundamental All Cap Core I0.7231.0287749831-26998-3.4754
2024-09-30Vanguard VIF Small Co Gr0.69391.3856719651-86559-10.7365
2024-09-30Glenmede Small Cap Equity Adv0.6451.5387668898-10371-1.5268
2024-09-30Glenmede Small Cap Equity0.6451.5387668898-10371-1.5268
2024-11-30Vanguard Tax-Managed Small Cap Adm0.58570.222560738900
Total 28.101117.759129142985-582829-2.0%

5.3. Insider Transactions

Insiders are holding 1.818% of the shares of CarGurus.

DateOwnerTypeAmountPricePost Transaction AmountLink
2025-01-03Matthew Todd QuinnSELL467835.78
2025-01-03Zachary Emerson HallowellSELL458035.78
2025-01-03Dafna SarnoffSELL1057035.78
2025-01-02Samuel ZalesSELL985736.62
2024-12-16Samuel ZalesSELL750037.7
2024-11-18Jason TrevisanSELL1000035.41
2024-11-18Samuel ZalesSELL2516835.43
2024-10-16Samuel ZalesSELL2516831.62
2024-10-02Matthew Todd QuinnSELL349529.43
2024-10-01Dafna SarnoffSELL412729.94
2024-09-03Dafna SarnoffSELL310728.42
2024-08-16Samuel ZalesSELL2516828.34
2024-07-16Samuel ZalesSELL2516826.49
2024-07-02Matthew Todd QuinnSELL397824.91
2024-06-06Javier Esquivel ZamoraSELL668025
2024-06-06Samuel ZalesSELL3000025
2024-05-16Samuel ZalesSELL1766824.73
2024-04-16Samuel ZalesSELL1766821.42
2024-04-01Dafna SarnoffSELL430123.04
2024-03-18Dafna SarnoffSELL1057322.56
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets778,161
Total Liabilities294,688
Total Stockholder Equity483,473
 As reported
Total Liabilities 294,688
Total Stockholder Equity+ 483,473
Total Assets = 778,161

Assets

Total Assets778,161
Total Current Assets326,637
Long-term Assets451,524
Total Current Assets
Cash And Cash Equivalents 246,748
Net Receivables 44,542
Inventory 345
Other Current Assets 35,002
Total Current Assets  (as reported)326,637
Total Current Assets  (calculated)326,637
+/-0
Long-term Assets
Property Plant Equipment 253,737
Goodwill 47,220
Intangible Assets 12,389
Long-term Assets Other 17,536
Long-term Assets  (as reported)451,524
Long-term Assets  (calculated)330,882
+/- 120,642

Liabilities & Shareholders' Equity

Total Current Liabilities110,588
Long-term Liabilities184,100
Total Stockholder Equity483,473
Total Current Liabilities
Short-term Debt 9,886
Accounts payable 47,238
Other Current Liabilities 12,497
Total Current Liabilities  (as reported)110,588
Total Current Liabilities  (calculated)69,621
+/- 40,967
Long-term Liabilities
Long-term Liabilities  (as reported)184,100
Long-term Liabilities  (calculated)0
+/- 184,100
Total Stockholder Equity
Common Stock104
Retained Earnings 329,238
Accumulated Other Comprehensive Income -321
Other Stockholders Equity 154,452
Total Stockholder Equity (as reported)483,473
Total Stockholder Equity (calculated)483,473
+/-0
Other
Cash and Short Term Investments 246,748
Common Stock Shares Outstanding 105,059
Current Deferred Revenue21,882
Liabilities and Stockholders Equity 778,161
Net Debt -57,953
Net Working Capital 216,049
Short Long Term Debt Total 188,795



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302015-12-31
> Total Assets 
77,781
0
100,331
105,482
115,606
121,656
176,594
182,538
213,301
234,044
268,290
331,927
346,161
369,383
393,623
406,438
407,436
460,551
502,298
719,393
784,205
819,917
931,574
945,805
1,009,706
982,855
927,102
1,051,579
1,040,321
1,048,725
918,927
870,803
753,331
778,161
778,161753,331870,803918,9271,048,7251,040,3211,051,579927,102982,8551,009,706945,805931,574819,917784,205719,393502,298460,551407,436406,438393,623369,383346,161331,927268,290234,044213,301182,538176,594121,656115,606105,482100,331077,781
   > Total Current Assets 
69,144
0
85,507
89,436
95,811
99,244
157,204
161,503
164,284
175,635
194,858
179,406
188,841
206,182
218,954
210,239
216,081
281,422
331,976
311,776
388,776
441,509
563,108
572,719
629,514
603,846
557,366
543,214
535,292
535,369
391,191
312,710
276,712
326,637
326,637276,712312,710391,191535,369535,292543,214557,366603,846629,514572,719563,108441,509388,776311,776331,976281,422216,081210,239218,954206,182188,841179,406194,858175,635164,284161,503157,20499,24495,81189,43685,507069,144
       Cash And Cash Equivalents 
61,363
0
29,476
30,909
33,309
25,636
87,709
62,003
31,762
77,642
34,887
29,939
27,842
29,514
59,920
74,451
133,199
245,941
190,299
140,668
184,642
231,091
231,944
315,005
338,238
404,429
469,517
456,696
363,060
355,330
291,363
249,128
218,365
246,748
246,748218,365249,128291,363355,330363,060456,696469,517404,429338,238315,005231,944231,091184,642140,668190,299245,941133,19974,45159,92029,51427,84229,93934,88777,64231,76262,00387,70925,63633,30930,90929,476061,363
       Short-term Investments 
500
0
44,774
48,000
48,000
60,000
50,000
80,000
110,000
70,000
122,800
108,500
119,327
134,808
111,692
81,281
43,000
0
100,000
100,000
85,000
90,000
90,000
60,000
30,000
0
0
0
90,490
91,824
20,724
0
0
0
00020,72491,82490,49000030,00060,00090,00090,00085,000100,000100,000043,00081,281111,692134,808119,327108,500122,80070,000110,00080,00050,00060,00048,00048,00044,7740500
       Net Receivables 
5,729
0
6,653
7,521
8,992
10,123
12,577
12,197
11,432
12,565
13,614
15,111
17,081
17,892
22,124
17,536
16,844
16,322
18,235
36,364
81,863
85,182
189,324
144,718
193,431
120,059
46,817
42,395
37,820
46,107
39,963
44,298
39,757
44,542
44,54239,75744,29839,96346,10737,82042,39546,817120,059193,431144,718189,32485,18281,86336,36418,23516,32216,84417,53622,12417,89217,08115,11113,61412,56511,43212,19712,57710,1238,9927,5216,65305,729
       Other Current Assets 
1,552
0
4,604
0
5,510
3,485
6,918
7,303
11,090
7,201
7,410
8,835
8,991
7,167
4,972
7,887
1,849
1,634
23,442
34,744
37,271
28,841
32,184
32,004
76,161
51,192
21,972
18,114
21,742
19,696
63,462
37,786
50,072
35,002
35,00250,07237,78663,46219,69621,74218,11421,97251,19276,16132,00432,18428,84137,27134,74423,4421,6341,8497,8874,9727,1678,9918,8357,4107,20111,0907,3036,9183,4855,51004,60401,552
   > Long-term Assets 
0
0
14,824
0
19,795
22,412
19,390
21,035
49,017
58,409
73,432
152,521
157,320
163,201
174,669
196,199
191,355
179,129
170,322
407,617
395,429
378,408
368,466
373,086
380,192
379,009
369,736
508,365
505,029
513,356
527,736
558,093
476,619
451,524
451,524476,619558,093527,736513,356505,029508,365369,736379,009380,192373,086368,466378,408395,429407,617170,322179,129191,355196,199174,669163,201157,320152,52173,43258,40949,01721,03519,39022,41219,795014,82400
       Property Plant Equipment 
7,147
0
12,780
14,002
15,897
16,100
16,563
16,175
16,221
17,632
24,269
77,292
78,663
84,007
87,936
96,566
92,967
90,801
88,318
99,903
98,665
93,410
92,819
90,460
94,569
92,626
96,997
239,161
238,148
238,474
253,052
261,854
267,156
253,737
253,737267,156261,854253,052238,474238,148239,16196,99792,62694,56990,46092,81993,41098,66599,90388,31890,80192,96796,56687,93684,00778,66377,29224,26917,63216,22116,17516,56316,10015,89714,00212,78007,147
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
15,852
15,446
14,828
15,207
27,298
27,623
28,357
29,129
157,152
156,098
155,707
158,287
157,998
157,073
156,216
157,467
157,689
157,638
157,267
157,898
157,566
46,576
47,220
47,22046,576157,566157,898157,267157,638157,689157,467156,216157,073157,998158,287155,707156,098157,15229,12928,35727,62327,29815,20714,82815,44615,85200000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
4,407
4,320
3,982
3,920
11,006
10,599
10,262
10,862
108,165
100,348
92,421
83,915
76,161
68,338
60,535
53,054
45,552
38,037
30,481
23,056
21,131
12,824
12,389
12,38912,82421,13123,05630,48138,03745,55253,05460,53568,33876,16183,91592,421100,348108,16510,86210,26210,59911,0063,9203,9824,3204,40700000000000
       Long-term Assets Other 
0
0
2,044
0
3,898
5,941
2,002
2,025
3,747
3,792
10,277
3,810
5,151
6,240
14,379
14,486
14,135
13,941
13,050
13,535
14,838
16,263
14,200
22,028
13,769
16,248
17,352
18,578
7,828
7,546
7,376
35,150
30,364
17,536
17,53630,36435,1507,3767,5467,82818,57817,35216,24813,76922,02814,20016,26314,83813,53513,05013,94114,13514,48614,3796,2405,1513,81010,2773,7923,7472,0252,0025,9413,89802,04400
       Deferred Long Term Asset Charges 
0
0
0
0
0
371
825
2,835
29,049
36,985
38,886
42,714
0
44,200
42,713
36,459
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000036,45942,71344,200042,71438,88636,98529,0492,83582537100000
> Total Liabilities 
20,534
0
35,605
36,344
41,852
45,258
49,569
47,743
56,910
63,616
74,179
120,918
123,775
132,281
136,768
128,470
111,581
122,292
128,712
155,517
180,459
176,028
251,925
241,190
283,366
232,312
155,744
323,296
309,602
305,195
302,075
302,441
301,258
294,688
294,688301,258302,441302,075305,195309,602323,296155,744232,312283,366241,190251,925176,028180,459155,517128,712122,292111,581128,470136,768132,281123,775120,91874,17963,61656,91047,74349,56945,25841,85236,34435,605020,534
   > Total Current Liabilities 
16,393
0
29,050
30,039
34,277
38,588
42,966
41,219
50,549
55,429
63,503
65,474
70,392
72,378
73,758
58,331
43,147
55,867
66,536
81,725
103,547
102,450
170,709
148,907
175,973
148,881
98,733
123,999
110,764
108,638
115,178
116,319
112,041
110,588
110,588112,041116,319115,178108,638110,764123,99998,733148,881175,973148,907170,709102,450103,54781,72566,53655,86743,14758,33173,75872,37870,39265,47463,50355,42950,54941,21942,96638,58834,27730,03929,050016,393
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
7,486
7,738
7,823
8,781
9,477
11,523
11,472
11,085
10,599
11,156
12,671
13,186
12,503
12,340
12,025
14,762
15,480
13,870
13,206
24,568
10,063
20,450
9,886
9,88620,45010,06324,56813,20613,87015,48014,76212,02512,34012,50313,18612,67111,15610,59911,08511,47211,5239,4778,7817,8237,7387,48600000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
7,486
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000007,48600000000000
       Accounts payable 
10,476
0
16,426
16,859
18,000
22,737
23,908
23,266
30,476
34,046
34,345
35,253
39,370
42,752
36,731
29,839
10,438
16,839
21,563
36,293
45,877
55,340
66,153
61,873
74,171
67,149
32,529
42,701
39,260
37,481
47,854
46,471
46,107
47,238
47,23846,10746,47147,85437,48139,26042,70132,52967,14974,17161,87366,15355,34045,87736,29321,56316,83910,43829,83936,73142,75239,37035,25334,34534,04630,47623,26623,90822,73718,00016,85916,426010,476
       Other Current Liabilities 
5,917
0
9,294
6,695
11,696
11,253
14,753
10,857
12,496
13,698
20,347
13,793
14,805
14,022
18,262
13,973
12,991
17,878
24,751
22,847
33,394
21,922
78,586
61,755
74,391
56,970
39,193
45,010
36,367
36,908
-3,718
29,411
5,568
12,497
12,4975,56829,411-3,71836,90836,36745,01039,19356,97074,39161,75578,58621,92233,39422,84724,75117,87812,99113,97318,26214,02214,80513,79320,34713,69812,49610,85714,75311,25311,6966,6959,29405,917
   > Long-term Liabilities 
0
0
6,555
0
7,575
6,670
6,603
6,524
6,361
8,187
10,676
55,444
53,383
59,903
63,010
70,139
68,434
66,425
62,176
73,792
76,912
73,578
81,216
92,283
107,393
83,431
57,011
199,297
198,838
196,557
186,897
186,122
189,217
184,100
184,100189,217186,122186,897196,557198,838199,29757,01183,431107,39392,28381,21673,57876,91273,79262,17666,42568,43470,13963,01059,90353,38355,44410,6768,1876,3616,5246,6036,6707,57506,55500
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
52,956
51,494
57,806
60,818
68,079
65,073
62,016
58,810
68,280
64,723
61,013
57,519
54,359
56,110
52,942
51,656
194,931
193,184
192,111
169,822
181,052
173,507
-9,886
-9,886173,507181,052169,822192,111193,184194,93151,65652,94256,11054,35957,51961,01364,72368,28058,81062,01665,07368,07960,81857,80651,49452,95600000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
371
825
2,835
29,049
36,985
38,886
42,714
0
44,200
42,713
36,459
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000036,45942,71344,200042,71438,88636,98529,0492,83582537100000
       Warrants
0
0
0
0
0
132,698
0
0
0
0
0
0
0
0
0
0
0
0
0
55,221
54,565
54,633
162,808
239,750
264,505
172,612
36,749
32,475
29,865
0
0
0
0
0
0000029,86532,47536,749172,612264,505239,750162,80854,63354,56555,2210000000000000132,69800000
       Other Liabilities 
4,141
0
6,263
6,305
6,874
6,670
6,603
6,524
6,361
8,187
10,676
2,488
1,889
2,097
2,192
2,060
3,361
4,409
3,366
5,512
12,189
12,565
23,697
37,924
51,283
30,489
5,355
0
5,654
4,446
0
0
0
0
00004,4465,65405,35530,48951,28337,92423,69712,56512,1895,5123,3664,4093,3612,0602,1922,0971,8892,48810,6768,1876,3616,5246,6036,6706,8746,3056,26304,141
> Total Stockholder Equity
57,247
0
64,726
-63,560
73,754
76,398
127,025
134,795
156,391
170,428
194,111
211,009
222,386
237,102
256,855
277,968
295,855
338,259
373,586
508,655
549,181
589,256
516,841
464,865
461,835
577,931
734,609
695,808
700,854
716,994
616,852
568,362
452,073
483,473
483,473452,073568,362616,852716,994700,854695,808734,609577,931461,835464,865516,841589,256549,181508,655373,586338,259295,855277,968256,855237,102222,386211,009194,111170,428156,391134,795127,02576,39873,754-63,56064,726057,247
   Common Stock
45
0
42
42
103
42
106
106
110
110
111
111
112
112
112
113
113
113
113
117
117
117
118
118
118
119
118
114
113
113
108
105
103
104
104103105108113113114118119118118118117117117113113113113112112112111111110110106106421034242045
   Retained Earnings Total Equity
0
0
0
0
0
-60,766
-58,499
-54,848
-23,583
-11,448
9,713
22,297
0
38,688
51,859
64,555
71,686
104,249
129,412
151,773
179,825
209,024
129,258
67,168
56,832
163,796
323,043
339,175
355,588
0
0
0
0
0
00000355,588339,175323,043163,79656,83267,168129,258209,024179,825151,773129,412104,24971,68664,55551,85938,688022,2979,713-11,448-23,583-54,848-58,499-60,76600000
   Accumulated Other Comprehensive Income 
0
0
-30
0
127
199
228
300
148
136
71
-353
3
-926
-350
-843
-362
651
1,880
797
1,045
307
-403
-892
-2,478
-3,997
-1,644
-1,229
-1,341
-2,119
-901
-1,500
-1,703
-321
-321-1,703-1,500-901-2,119-1,341-1,229-1,644-3,997-2,478-892-4033071,0457971,880651-362-843-350-9263-353711361483002281991270-3000
   Capital Surplus 
0
0
0
0
0
4,225
185,190
189,237
179,716
181,630
184,216
188,954
193,967
199,228
205,234
214,143
224,418
233,246
242,181
355,968
368,194
379,808
387,868
398,471
407,363
418,013
413,092
357,748
346,494
0
0
0
0
0
00000346,494357,748413,092418,013407,363398,471387,868379,808368,194355,968242,181233,246224,418214,143205,234199,228193,967188,954184,216181,630179,716189,237185,1904,22500000
   Treasury Stock0000000000000000000000000000000000
   Other Stockholders Equity 
0
0
3,714
-10
138,566
4,225
185,190
189,237
179,716
181,630
184,216
188,954
193,967
199,228
205,234
214,143
224,418
233,246
242,181
355,968
368,194
379,808
387,868
398,471
407,363
418,013
413,092
357,748
346,494
341,110
263,498
194,309
146,946
154,452
154,452146,946194,309263,498341,110346,494357,748413,092418,013407,363398,471387,868379,808368,194355,968242,181233,246224,418214,143205,234199,228193,967188,954184,216181,630179,716189,237185,1904,225138,566-103,71400



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.




5.5. Income Statements

Currency in USD. All numbers in thousands.


5.6. Latest Income Statement

Income Statement (annual), 2023-12-31. Currency in USD. All numbers in thousands.

Gross Profit (+$)
totalRevenue914,242
Cost of Revenue-262,788
Gross Profit651,454651,454
 
Operating Income (+$)
Gross Profit651,454
Operating Expense-618,827
Operating Income32,62732,627
 
Operating Expense (+$)
Research Development146,169
Selling General Administrative152,757
Selling And Marketing Expenses304,070
Operating Expense618,827602,996
 
Net Interest Income (+$)
Interest Income15,676
Interest Expense-0
Other Finance Cost-0
Net Interest Income15,676
 
Pretax Income (+$)
Operating Income32,627
Net Interest Income15,676
Other Non-Operating Income Expenses0
Income Before Tax (EBT)51,68713,567
EBIT - interestExpense = 32,627
60,738
31,104
Interest E