
Axon Enterprise (AXON) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
603.6M
Gross Profit
365.7M
60.59%
Operating Income
-8.8M
-1.46%
Net Income
88.0M
14.58%
EPS (Diluted)
$1.08
Balance Sheet Metrics
Total Assets
6.2B
Total Liabilities
3.5B
Shareholders Equity
2.7B
Debt to Equity
1.27
Cash Flow Metrics
Operating Cash Flow
188.6M
Free Cash Flow
932.0K
Revenue & Profitability Trend
Axon Enterprise Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.1B | 1.6B | 1.2B | 863.4M | 681.0M |
Cost of Goods Sold | 841.1M | 608.0M | 461.3M | 322.5M | 264.7M |
Gross Profit | 1.2B | 955.4M | 728.6M | 540.9M | 416.3M |
Gross Margin % | 59.6% | 61.1% | 61.2% | 62.7% | 61.1% |
Operating Expenses | |||||
Research & Development | 441.6M | 303.7M | 233.8M | 194.0M | 123.2M |
Selling, General & Administrative | 741.2M | 496.9M | 401.6M | 515.0M | 307.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.2B | 800.6M | 635.4M | 709.0M | 430.5M |
Operating Income | 58.5M | 154.8M | 93.3M | -168.1M | -14.2M |
Operating Margin % | 2.8% | 9.9% | 7.8% | -19.5% | -2.1% |
Non-Operating Items | |||||
Interest Income | 43.7M | 49.1M | 4.8M | 1.5M | 7.9M |
Interest Expense | 7.1M | 7.0M | 488.0K | - | - |
Other Non-Operating Income | 286.4M | -41.9M | 99.0M | 25.3M | - |
Pre-tax Income | 381.5M | 155.0M | 196.5M | -141.4M | -6.3M |
Income Tax | 4.5M | -19.2M | 49.4M | -81.4M | -4.6M |
Effective Tax Rate % | 1.2% | -12.4% | 25.1% | 0.0% | 0.0% |
Net Income | 377.0M | 174.2M | 147.1M | -60.0M | -1.7M |
Net Margin % | 18.1% | 11.1% | 12.4% | -7.0% | -0.3% |
Key Metrics | |||||
EBITDA | 150.3M | 236.9M | 123.3M | -149.4M | -1.7M |
EPS (Basic) | $4.98 | $2.35 | $2.07 | $-0.91 | $-0.03 |
EPS (Diluted) | $4.80 | $2.31 | $2.03 | $-0.91 | $-0.03 |
Basic Shares Outstanding | 75748000 | 74195000 | 71093000 | 66191000 | 61782000 |
Diluted Shares Outstanding | 75748000 | 74195000 | 71093000 | 66191000 | 61782000 |
Income Statement Trend
Axon Enterprise Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 454.8M | 598.5M | 353.7M | 356.3M | 155.4M |
Short-term Investments | 531.5M | 722.0M | 621.0M | 86.7M | 406.5M |
Accounts Receivable | 547.6M | 417.7M | 358.2M | 320.8M | 229.2M |
Inventory | 265.3M | 269.9M | 202.5M | 108.7M | 90.0M |
Other Current Assets | 130.3M | 112.8M | 73.0M | 56.5M | 36.9M |
Total Current Assets | 2.3B | 2.4B | 1.8B | 1.1B | 982.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 193.5M | 141.4M | 95.5M | 77.4M | 59.8M |
Goodwill | 1.7B | 135.4M | 102.1M | 102.7M | 59.9M |
Intangible Assets | 175.2M | 19.5M | 12.2M | 15.5M | 9.4M |
Long-term Investments | - | - | - | - | 2.2M |
Other Non-Current Assets | 617.2M | 491.7M | 323.3M | 231.9M | 111.8M |
Total Non-Current Assets | 2.2B | 1.0B | 1.0B | 578.7M | 399.1M |
Total Assets | 4.5B | 3.4B | 2.9B | 1.7B | 1.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 72.0M | 88.3M | 59.9M | 32.2M | 24.1M |
Short-term Debt | 680.3M | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 12.9M | 9.8M | 6.4M | 6.5M | 5.4M |
Total Current Liabilities | 1.7B | 800.0M | 602.6M | 418.5M | 256.3M |
Non-Current Liabilities | |||||
Long-term Debt | 41.4M | 710.7M | 711.1M | 20.4M | - |
Deferred Tax Liabilities | - | 0 | 1.0K | 811.0K | 649.0K |
Other Non-Current Liabilities | 51.1M | 21.0M | 15.4M | 9.2M | 31.8M |
Total Non-Current Liabilities | 469.0M | 1.0B | 980.8M | 221.8M | 148.4M |
Total Liabilities | 2.1B | 1.8B | 1.6B | 640.4M | 404.8M |
Equity | |||||
Common Stock | 1.0K | 1.0K | 1.0K | 1.0K | 1.0K |
Retained Earnings | 812.0M | 431.2M | 257.0M | 109.9M | 169.9M |
Treasury Stock | 155.9M | 155.9M | 155.9M | 155.9M | 155.9M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.3B | 1.6B | 1.3B | 1.0B | 976.3M |
Key Metrics | |||||
Total Debt | 721.7M | 710.7M | 711.1M | 20.4M | 0 |
Working Capital | 619.6M | 1.6B | 1.2B | 691.0M | 725.6M |
Balance Sheet Composition
Axon Enterprise Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 377.0M | 174.2M | 147.1M | -60.0M | -1.7M |
Depreciation & Amortization | 48.4M | 32.6M | 24.4M | 18.7M | 12.5M |
Stock-Based Compensation | 382.6M | 131.4M | 106.2M | 303.3M | 133.6M |
Working Capital Changes | -35.1M | -16.0M | 71.3M | -3.1M | -85.9M |
Operating Cash Flow | 709.1M | 249.8M | 386.5M | 187.7M | 50.0M |
Investing Activities | |||||
Capital Expenditures | -78.8M | -59.5M | -55.5M | -49.8M | -72.5M |
Acquisitions | -621.8M | -21.1M | -2.1M | -22.4M | 0 |
Investment Purchases | -793.4M | -563.7M | -845.2M | -408.0M | -663.6M |
Investment Sales | 1.0B | 657.4M | 72.1M | 733.2M | 379.8M |
Investing Cash Flow | -490.6M | 13.1M | -830.7M | 252.9M | -356.3M |
Financing Activities | |||||
Share Repurchases | - | - | -74.0K | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | 0 | 673.8M | 0 | 0 |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -60.0M | -13.2M | 473.8M | -225.8M | 299.0M |
Free Cash Flow | 329.5M | 129.0M | 179.3M | 74.2M | -34.4M |
Net Change in Cash | 158.5M | 249.8M | 29.7M | 214.8M | -7.3M |
Cash Flow Trend
Axon Enterprise Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
181.81
Forward P/E
119.35
Price to Book
21.26
Price to Sales
24.29
PEG Ratio
119.35
Profitability Ratios
Profit Margin
13.64%
Operating Margin
0.03%
Return on Equity
14.00%
Return on Assets
0.25%
Financial Health
Current Ratio
2.95
Debt to Equity
75.08
Beta
1.36
Per Share Data
EPS (TTM)
$4.07
Book Value per Share
$34.81
Revenue per Share
$31.16
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
axon | 58.1B | 181.81 | 21.26 | 14.00% | 13.64% | 75.08 |
General Electric | 291.6B | 39.23 | 15.24 | 39.57% | 18.64% | 103.37 |
RTX | 207.3B | 34.04 | 3.32 | 10.32% | 7.35% | 67.86 |
Boeing | 175.9B | -12.71 | -53.57 | 303.40% | -14.18% | -16.88 |
Lockheed Martin | 99.4B | 23.87 | 18.51 | 73.06% | 5.85% | 405.66 |
General Dynamics | 84.5B | 21.10 | 3.58 | 17.92% | 8.13% | 45.03 |
Financial data is updated regularly. All figures are in the company's reporting currency.