
SPS Commerce (SPSC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
181.5M
Gross Profit
124.6M
68.65%
Operating Income
26.0M
14.30%
Net Income
22.2M
12.23%
EPS (Diluted)
$0.58
Balance Sheet Metrics
Total Assets
1.1B
Total Liabilities
188.1M
Shareholders Equity
920.9M
Debt to Equity
0.20
Cash Flow Metrics
Operating Cash Flow
42.2M
Free Cash Flow
33.8M
Revenue & Profitability Trend
SPS Commerce Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 637.8M | 536.9M | 450.9M | 385.3M | 312.6M |
Cost of Goods Sold | 210.7M | 182.1M | 153.1M | 131.7M | 99.8M |
Gross Profit | 427.1M | 354.8M | 297.8M | 253.6M | 212.8M |
Gross Margin % | 67.0% | 66.1% | 66.1% | 65.8% | 68.1% |
Operating Expenses | |||||
Research & Development | 62.8M | 53.7M | 45.7M | 39.0M | 31.0M |
Selling, General & Administrative | 251.8M | 207.8M | 169.1M | 149.3M | 126.1M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 314.7M | 261.5M | 214.9M | 188.4M | 157.1M |
Operating Income | 88.9M | 77.2M | 71.2M | 55.1M | 50.2M |
Operating Margin % | 13.9% | 14.4% | 15.8% | 14.3% | 16.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | 1.1M |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 10.6M | 8.3M | 142.0K | -1.5M | 2.5M |
Pre-tax Income | 99.5M | 85.6M | 71.3M | 53.5M | 52.7M |
Income Tax | 22.4M | 19.7M | 16.2M | 8.9M | 7.1M |
Effective Tax Rate % | 22.5% | 23.1% | 22.7% | 16.7% | 13.5% |
Net Income | 77.1M | 65.8M | 55.1M | 44.6M | 45.6M |
Net Margin % | 12.1% | 12.3% | 12.2% | 11.6% | 14.6% |
Key Metrics | |||||
EBITDA | 120.4M | 102.6M | 98.7M | 81.2M | 68.8M |
EPS (Basic) | $2.07 | $1.80 | $1.53 | $1.24 | $1.29 |
EPS (Diluted) | $2.04 | $1.76 | $1.49 | $1.21 | $1.26 |
Basic Shares Outstanding | 37306000 | 36646000 | 36117000 | 35928000 | 35226000 |
Diluted Shares Outstanding | 37306000 | 36646000 | 36117000 | 35928000 | 35226000 |
Income Statement Trend
SPS Commerce Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 241.0M | 219.1M | 162.9M | 207.6M | 149.7M |
Short-term Investments | 0 | 56.4M | 51.4M | 49.8M | 37.8M |
Accounts Receivable | 52.0M | 46.8M | 39.4M | 34.6M | 33.6M |
Inventory | - | - | - | - | - |
Other Current Assets | 23.5M | 16.8M | 16.3M | 16.0M | 12.3M |
Total Current Assets | 381.9M | 401.4M | 322.8M | 352.4M | 271.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 8.2M | 7.9M | 9.2M | 10.9M | 15.6M |
Goodwill | 979.7M | 605.7M | 482.9M | 345.9M | 329.9M |
Intangible Assets | 181.3M | 107.3M | 88.4M | 58.6M | 60.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 23.1M | 22.0M | 19.8M | 18.4M | 15.5M |
Total Non-Current Assets | 649.3M | 422.4M | 350.1M | 263.4M | 255.1M |
Total Assets | 1.0B | 823.8M | 672.9M | 615.8M | 526.5M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 8.6M | 7.4M | 11.3M | 8.3M | 5.4M |
Short-term Debt | 4.6M | 4.5M | 4.3M | 4.1M | 2.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 146.7M | 130.7M | 110.6M | 102.9M | 80.1M |
Non-Current Liabilities | |||||
Long-term Debt | 7.9M | 9.6M | 13.0M | 16.4M | 19.7M |
Deferred Tax Liabilities | 15.5M | 9.0M | 7.4M | 7.1M | 2.9M |
Other Non-Current Liabilities | 241.0K | 229.0K | - | - | - |
Total Non-Current Liabilities | 29.9M | 25.7M | 25.2M | 28.7M | 25.6M |
Total Liabilities | 176.5M | 156.4M | 135.8M | 131.6M | 105.7M |
Equity | |||||
Common Stock | 40.0K | 39.0K | 38.0K | 38.0K | 37.0K |
Retained Earnings | 336.1M | 259.0M | 193.2M | 138.1M | 93.5M |
Treasury Stock | 99.7M | 128.9M | 128.9M | 85.7M | 65.2M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 854.7M | 667.5M | 537.1M | 484.3M | 420.7M |
Key Metrics | |||||
Total Debt | 12.5M | 14.0M | 17.3M | 20.5M | 22.5M |
Working Capital | 235.2M | 270.8M | 212.2M | 249.6M | 191.2M |
Balance Sheet Composition
SPS Commerce Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 77.1M | 65.8M | 55.1M | 44.6M | 45.6M |
Depreciation & Amortization | 42.2M | 34.7M | 28.2M | 24.9M | 18.7M |
Stock-Based Compensation | 54.6M | 45.5M | 33.4M | 27.6M | 18.9M |
Working Capital Changes | -20.5M | -20.3M | -7.3M | -7.1M | -5.0M |
Operating Cash Flow | 144.2M | 118.1M | 105.9M | 94.2M | 82.4M |
Investing Activities | |||||
Capital Expenditures | -20.0M | -19.8M | -19.9M | -19.6M | -16.5M |
Acquisitions | -147.9M | -70.2M | -91.4M | -17.1M | -98.7M |
Investment Purchases | -85.8M | -134.0M | -160.4M | -121.2M | -74.8M |
Investment Sales | 143.3M | 131.3M | 158.9M | 111.2M | 69.5M |
Investing Cash Flow | -110.5M | -92.6M | -112.8M | -46.7M | -120.5M |
Financing Activities | |||||
Share Repurchases | -37.6M | 0 | -43.2M | -20.4M | -19.0M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -37.6M | -2.0M | -43.2M | -22.5M | -19.6M |
Free Cash Flow | 137.4M | 112.5M | 80.2M | 93.3M | 72.1M |
Net Change in Cash | -3.9M | 23.5M | -50.1M | 25.0M | -57.7M |
Cash Flow Trend
SPS Commerce Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
49.12
Forward P/E
27.46
Price to Book
4.28
Price to Sales
5.77
PEG Ratio
27.46
Profitability Ratios
Profit Margin
11.79%
Operating Margin
14.13%
Return on Equity
10.04%
Return on Assets
6.50%
Financial Health
Current Ratio
1.82
Debt to Equity
1.14
Beta
0.70
Per Share Data
EPS (TTM)
$2.18
Book Value per Share
$25.04
Revenue per Share
$18.63
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
spsc | 4.1B | 49.12 | 4.28 | 10.04% | 11.79% | 1.14 |
Salesforce | 238.2B | 39.05 | 3.93 | 10.31% | 16.08% | 19.81 |
Intuit | 216.5B | 63.31 | 10.76 | 17.84% | 19.07% | 0.35 |
Pegasystems | 9.8B | 46.80 | 15.64 | 41.55% | 13.14% | 12.65 |
Altair Engineering | 9.6B | 699.06 | 11.17 | 1.81% | 2.13% | 30.23 |
Procore Technologies | 9.6B | -89.03 | 7.91 | -11.54% | -11.58% | 5.94 |
Financial data is updated regularly. All figures are in the company's reporting currency.