TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 732.2M
Gross Profit 578.9M 79.06%
Operating Income -42.8M -5.85%
Net Income -14.8M -2.02%
EPS (Diluted) $-0.04

Balance Sheet Metrics

Total Assets 10.4B
Total Liabilities 1.9B
Shareholders Equity 8.6B
Debt to Equity 0.22

Cash Flow Metrics

Operating Cash Flow 29.9M
Free Cash Flow -26.0M

Revenue & Profitability Trend

CoStar Group Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i2.7B2.5B2.2B1.9B1.7B
Cost of Goods Sold i558.5M491.5M414.0M357.2M309.0M
Gross Profit i2.2B2.0B1.8B1.6B1.4B
Gross Margin % i79.6%80.0%81.0%81.6%81.4%
Operating Expenses
Research & Development i325.3M267.6M220.9M201.0M162.9M
Selling, General & Administrative i1.8B1.4B1.0B878.8M835.5M
Other Operating Expenses i-----
Total Operating Expenses i2.1B1.6B1.2B1.1B998.4M
Operating Income i4.7M282.3M451.0M432.3M289.2M
Operating Margin % i0.2%11.5%20.7%22.2%17.4%
Non-Operating Items
Interest Income i-----
Interest Expense i-----
Other Non-Operating Income-7.1M5.4M3.4M3.3M-827.0K
Pre-tax Income i210.1M501.3M486.5M404.0M271.0M
Income Tax i71.4M126.6M117.0M111.4M43.9M
Effective Tax Rate % i34.0%25.3%24.0%27.6%16.2%
Net Income i138.7M374.7M369.5M292.6M227.1M
Net Margin % i5.1%15.3%16.9%15.1%13.7%
Key Metrics
EBITDA i151.6M389.8M588.9M571.9M406.1M
EPS (Basic) i$0.34$0.92$0.93$0.75$0.60
EPS (Diluted) i$0.34$0.92$0.93$0.74$0.59
Basic Shares Outstanding i406300000405300000396284000392210000380730000
Diluted Shares Outstanding i406300000405300000396284000392210000380730000

Income Statement Trend

CoStar Group Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i4.7B5.2B5.0B3.8B3.7B
Short-term Investments i-----
Accounts Receivable i187.9M190.0M153.9M124.8M103.9M
Inventory i-----
Other Current Assets81.3M70.2M64.0M36.2M28.7M
Total Current Assets i5.0B5.5B5.2B4.0B3.9B
Non-Current Assets
Property, Plant & Equipment i103.0M79.8M80.4M100.7M108.7M
Goodwill i5.5B5.1B5.0B5.1B4.9B
Intangible Assets i433.2M313.7M329.3M474.4M451.4M
Long-term Investments-----
Other Non-Current Assets227.9M191.7M170.8M140.0M129.1M
Total Non-Current Assets i4.3B3.4B3.2B3.3B3.0B
Total Assets i9.3B8.9B8.4B7.3B6.9B
Liabilities
Current Liabilities
Accounts Payable i47.0M23.1M28.6M22.2M15.7M
Short-term Debt i32.0M40.0M36.0M26.3M32.6M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i552.3M455.8M372.7M338.7M330.8M
Non-Current Liabilities
Long-term Debt i1.1B1.1B1.1B1.1B1.1B
Deferred Tax Liabilities i7.6M36.7M76.2M98.7M73.0M
Other Non-Current Liabilities-----
Total Non-Current Liabilities i1.2B1.1B1.2B1.2B1.2B
Total Liabilities i1.7B1.6B1.5B1.5B1.5B
Equity
Common Stock i4.1M4.1M4.1M3.9M3.9M
Retained Earnings i2.3B2.2B1.8B1.5B1.2B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i7.6B7.3B6.9B5.7B5.4B
Key Metrics
Total Debt i1.2B1.1B1.1B1.1B1.1B
Working Capital i4.4B5.0B4.8B3.6B3.6B

Balance Sheet Composition

CoStar Group Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i138.7M374.7M369.5M292.6M227.1M
Depreciation & Amortization i146.9M107.5M137.9M139.6M116.9M
Stock-Based Compensation i89.0M85.0M75.2M63.7M53.4M
Working Capital Changes i-134.2M-194.4M-168.4M-145.7M-26.2M
Operating Cash Flow i341.2M460.0M497.6M467.8M448.6M
Investing Activities
Capital Expenditures i-636.2M-25.3M-28.5M-64.6M-48.3M
Acquisitions i-276.7M-99.6M-6.3M-193.0M-426.1M
Investment Purchases i-----
Investment Sales i03.8M900.0K010.3M
Investing Cash Flow i-912.9M-238.6M-69.1M-381.3M-464.2M
Financing Activities
Share Repurchases i----33.3M-38.9M
Dividends Paid i-----
Debt Issuance i--001.7B
Debt Repayment i-5.1M0-2.2M0-745.0M
Financing Cash Flow i-38.2M-27.1M720.5M-67.0M2.6B
Free Cash Flow i-245.3M464.2M420.1M404.5M437.8M
Net Change in Cash i-609.9M194.3M1.1B19.4M2.6B

Cash Flow Trend

CoStar Group Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 344.85
Forward P/E 80.05
Price to Book 4.41
Price to Sales 13.03
PEG Ratio -4.31

Profitability Ratios

Profit Margin 3.57%
Operating Margin -3.48%
Return on Equity 1.30%
Return on Assets -0.04%

Financial Health

Current Ratio 5.83
Debt to Equity 12.95
Beta 0.85

Per Share Data

EPS (TTM) $0.26
Book Value per Share $20.32
Revenue per Share $7.10

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
csgp38.0B344.854.411.30%3.57%12.95
CBRE 47.0B44.215.6012.95%2.86%108.18
Ke Holdings Inc. ADR 21.7B34.390.316.52%4.47%32.40
Jones Lang LaSalle 11.3B21.451.658.06%2.23%52.84
FirstService 9.2B64.017.2812.30%2.61%90.42
Colliers 8.3B73.005.979.24%2.17%91.51

Financial data is updated regularly. All figures are in the company's reporting currency.