
Jamf Holding (JAMF) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
167.6M
Gross Profit
130.5M
77.87%
Operating Income
-1.4M
-0.83%
Net Income
529.0K
0.32%
EPS (Diluted)
$0.00
Balance Sheet Metrics
Total Assets
1.6B
Total Liabilities
841.4M
Shareholders Equity
747.2M
Debt to Equity
1.13
Cash Flow Metrics
Operating Cash Flow
31.9M
Free Cash Flow
1.0M
Revenue & Profitability Trend
Jamf Holding Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 627.4M | 560.6M | 478.8M | 366.4M | 269.1M |
Cost of Goods Sold | 141.3M | 126.1M | 119.2M | 90.4M | 61.0M |
Gross Profit | 486.1M | 434.5M | 359.5M | 276.0M | 208.1M |
Gross Margin % | 77.5% | 77.5% | 75.1% | 75.3% | 77.3% |
Operating Expenses | |||||
Research & Development | 139.0M | 134.4M | 119.9M | 82.5M | 52.5M |
Selling, General & Administrative | 388.7M | 386.0M | 350.3M | 244.4M | 150.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 527.7M | 520.4M | 470.2M | 326.9M | 203.0M |
Operating Income | -69.1M | -115.2M | -138.9M | -76.2M | -17.5M |
Operating Margin % | -11.0% | -20.6% | -29.0% | -20.8% | -6.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | 538.0K | 2.5M | 10.7M |
Other Non-Operating Income | -2.3M | 916.0K | -2.8M | -1.3M | -5.8M |
Pre-tax Income | -64.8M | -107.8M | -142.2M | -80.0M | -34.0M |
Income Tax | 3.7M | 2.3M | -913.0K | -4.8M | -10.0M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -68.5M | -110.1M | -141.3M | -75.2M | -24.1M |
Net Margin % | -10.9% | -19.6% | -29.5% | -20.5% | -8.9% |
Key Metrics | |||||
EBITDA | -19.9M | -65.9M | -81.2M | -27.8M | 21.2M |
EPS (Basic) | $-0.53 | $-0.88 | $-1.17 | $-0.64 | $-0.22 |
EPS (Diluted) | $-0.53 | $-0.88 | $-1.17 | $-0.64 | $-0.22 |
Basic Shares Outstanding | 128019692 | 124935620 | 120720972 | 118276462 | 108908597 |
Diluted Shares Outstanding | 128019692 | 124935620 | 120720972 | 118276462 | 108908597 |
Income Statement Trend
Jamf Holding Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 224.7M | 243.6M | 224.3M | 177.2M | 194.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 138.8M | 108.2M | 88.2M | 79.1M | 69.1M |
Inventory | - | - | - | - | - |
Other Current Assets | 20.5M | 13.1M | 6.6M | 4.2M | 1.1M |
Total Current Assets | 424.7M | 402.6M | 351.0M | 291.6M | 287.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 1.9B | 2.0B | 1.9B | 2.0B | 1.3B |
Intangible Assets | 147.8M | 187.9M | 218.7M | 264.6M | 202.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 105.8M | 96.8M | 83.4M | 60.4M | 27.6M |
Total Non-Current Assets | 1.2B | 1.2B | 1.2B | 1.2B | 787.0M |
Total Assets | 1.6B | 1.6B | 1.5B | 1.5B | 1.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 18.4M | 25.9M | 15.4M | 9.3M | 7.0M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 421.4M | 422.2M | 361.0M | 286.5M | 199.6M |
Non-Current Liabilities | |||||
Long-term Debt | 369.5M | 367.0M | 364.5M | 362.0M | - |
Deferred Tax Liabilities | 5.2M | 6.0M | 5.5M | 8.7M | 5.1M |
Other Non-Current Liabilities | 16.1M | 21.1M | 29.1M | 25.6M | 13.1M |
Total Non-Current Liabilities | 442.9M | 450.0M | 467.2M | 455.5M | 63.7M |
Total Liabilities | 864.2M | 872.1M | 828.2M | 742.0M | 263.3M |
Equity | |||||
Common Stock | 125.0K | 126.0K | 123.0K | 119.0K | 117.0K |
Retained Earnings | -522.6M | -418.8M | -308.7M | -167.4M | -92.2M |
Treasury Stock | 741.0K | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 716.0M | 717.5M | 701.3M | 738.4M | 811.0M |
Key Metrics | |||||
Total Debt | 369.5M | 367.0M | 364.5M | 362.0M | 0 |
Working Capital | 3.3M | -19.5M | -9.9M | 5.1M | 87.6M |
Balance Sheet Composition
Jamf Holding Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -68.5M | -110.1M | -141.3M | -75.2M | -24.1M |
Depreciation & Amortization | 46.9M | 50.3M | 54.8M | 47.1M | 38.5M |
Stock-Based Compensation | 97.4M | 101.0M | 109.2M | 35.8M | 6.7M |
Working Capital Changes | -64.9M | -25.4M | 28.7M | 41.9M | 26.6M |
Operating Cash Flow | 50.3M | 42.4M | 77.6M | 70.2M | 44.7M |
Investing Activities | |||||
Capital Expenditures | -9.0M | -2.9M | -7.7M | -9.8M | -4.4M |
Acquisitions | 0 | -18.8M | -23.8M | -352.7M | -2.5M |
Investment Purchases | -2.5M | -750.0K | -3.1M | 0 | 0 |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -11.8M | -22.5M | -34.8M | -387.4M | -6.9M |
Financing Activities | |||||
Share Repurchases | -35.4M | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | 0 | 0 | 623.8M | 0 |
Debt Repayment | - | 0 | 0 | -250.0M | -205.0M |
Financing Cash Flow | -45.3M | -721.0K | -4.9M | 294.8M | 113.0M |
Free Cash Flow | 22.2M | 33.0M | 82.3M | 55.4M | 48.4M |
Net Change in Cash | -6.9M | 19.2M | 37.9M | -22.4M | 150.8M |
Cash Flow Trend
Jamf Holding Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-20.08
Forward P/E
11.96
Price to Book
1.82
Price to Sales
2.12
PEG Ratio
-3.01
Profitability Ratios
Profit Margin
-7.36%
Operating Margin
-6.16%
Return on Equity
-6.68%
Return on Assets
-1.32%
Financial Health
Current Ratio
1.46
Debt to Equity
102.01
Beta
0.43
Per Share Data
EPS (TTM)
$-0.38
Book Value per Share
$5.84
Revenue per Share
$5.14
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
jamf | 1.5B | -20.08 | 1.82 | -6.68% | -7.36% | 102.01 |
Salesforce | 236.3B | 34.94 | 3.74 | 11.20% | 16.87% | 19.26 |
Uber Technologies | 205.3B | 16.46 | 8.92 | 67.49% | 26.68% | 52.23 |
Eplus | 2.0B | 17.49 | 1.89 | 11.42% | 5.45% | 12.68 |
DoubleVerify | 1.9B | 36.39 | 1.69 | 4.80% | 7.38% | 9.51 |
Sprinklr | 1.9B | 17.66 | 3.50 | 23.74% | 14.64% | 8.87 |
Financial data is updated regularly. All figures are in the company's reporting currency.