
Verisign (VRSN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
402.3M
Gross Profit
352.9M
87.72%
Operating Income
271.2M
67.41%
Net Income
199.3M
49.54%
EPS (Diluted)
$2.10
Balance Sheet Metrics
Total Assets
1.4B
Total Liabilities
3.4B
Shareholders Equity
-2.0B
Cash Flow Metrics
Operating Cash Flow
294.9M
Free Cash Flow
285.5M
Revenue & Profitability Trend
Verisign Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.6B | 1.5B | 1.4B | 1.3B | 1.3B |
Cost of Goods Sold | 191.4M | 197.3M | 200.7M | 191.9M | 180.2M |
Gross Profit | 1.4B | 1.3B | 1.2B | 1.1B | 1.1B |
Gross Margin % | 87.7% | 86.8% | 85.9% | 85.5% | 85.8% |
Operating Expenses | |||||
Research & Development | 96.7M | 91.0M | 85.7M | 80.5M | 74.7M |
Selling, General & Administrative | 211.1M | 204.2M | 195.4M | 188.4M | 186.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 307.8M | 295.2M | 281.1M | 268.9M | 260.7M |
Operating Income | 1.1B | 1.0B | 943.1M | 866.8M | 824.2M |
Operating Margin % | 67.9% | 67.0% | 66.2% | 65.3% | 65.2% |
Non-Operating Items | |||||
Interest Income | 37.4M | 46.1M | 14.9M | 600.0K | 7.8M |
Interest Expense | 75.3M | 75.3M | 75.3M | 83.3M | 90.1M |
Other Non-Operating Income | 1.6M | 5.1M | -2.5M | -1.9M | 8.4M |
Pre-tax Income | 1.0B | 976.5M | 880.2M | 782.2M | 750.2M |
Income Tax | 236.2M | 158.9M | 206.4M | -2.6M | -64.6M |
Effective Tax Rate % | 23.1% | 16.3% | 23.4% | -0.3% | -8.6% |
Net Income | 785.7M | 817.6M | 673.8M | 784.8M | 814.9M |
Net Margin % | 50.4% | 54.8% | 47.3% | 59.1% | 64.4% |
Key Metrics | |||||
EBITDA | 1.1B | 1.1B | 1.0B | 915.5M | 880.3M |
EPS (Basic) | $8.01 | $7.91 | $6.24 | $7.01 | $7.08 |
EPS (Diluted) | $8.00 | $7.90 | $6.24 | $7.00 | $7.07 |
Basic Shares Outstanding | 98100000 | 103400000 | 107900000 | 112015000 | 115058000 |
Diluted Shares Outstanding | 98100000 | 103400000 | 107900000 | 112015000 | 115058000 |
Income Statement Trend
Verisign Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 206.7M | 240.1M | 373.6M | 223.5M | 401.2M |
Short-term Investments | 393.2M | 686.3M | 606.8M | 982.3M | 765.7M |
Accounts Receivable | 5.6M | 6.3M | 6.2M | 5.3M | 4.6M |
Inventory | - | - | - | - | - |
Other Current Assets | 1.0M | 1.2M | 1.4M | 900.0K | 2.2M |
Total Current Assets | 663.8M | 988.3M | 1.0B | 1.3B | 1.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 9.3M | 7.4M | 7.2M | 8.4M | 11.3M |
Goodwill | 250.0M | 250.0M | 250.0M | 250.0M | 250.1M |
Intangible Assets | 145.0M | 145.0M | 145.0M | 145.0M | 145.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 289.7M | 309.5M | 242.3M | 238.3M | 80.5M |
Total Non-Current Assets | 742.7M | 760.7M | 694.7M | 715.1M | 549.0M |
Total Assets | 1.4B | 1.7B | 1.7B | 2.0B | 1.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 10.6M | 12.5M | 9.8M | 9.0M | 12.3M |
Short-term Debt | 305.0M | 5.1M | 5.5M | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.1M | 10.7M | 100.0K | - | - |
Total Current Liabilities | 1.5B | 1.2B | 1.1B | 1.1B | 988.7M |
Non-Current Liabilities | |||||
Long-term Debt | 1.5B | 1.8B | 1.8B | 1.8B | 1.8B |
Deferred Tax Liabilities | - | - | - | - | 90.3M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 1.8B | 2.1B | 2.2B | 2.2B | 2.2B |
Total Liabilities | 3.4B | 3.3B | 3.3B | 3.2B | 3.2B |
Equity | |||||
Common Stock | 10.6B | 11.8B | 12.6B | 13.6B | 14.3B |
Retained Earnings | -12.6B | -13.4B | -14.2B | -14.9B | -15.7B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -2.0B | -1.6B | -1.6B | -1.3B | -1.4B |
Key Metrics | |||||
Total Debt | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B |
Working Capital | -867.3M | -200.2M | -78.2M | 194.7M | 229.2M |
Balance Sheet Composition
Verisign Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 785.7M | 817.6M | 673.8M | 784.8M | 814.9M |
Depreciation & Amortization | 36.9M | 44.1M | 46.9M | 47.9M | 46.4M |
Stock-Based Compensation | 61.1M | 59.7M | 58.6M | 53.4M | 48.2M |
Working Capital Changes | 36.4M | -43.1M | 55.7M | -84.9M | -172.4M |
Operating Cash Flow | 923.7M | 881.6M | 838.8M | 807.6M | 728.0M |
Investing Activities | |||||
Capital Expenditures | -28.1M | -45.8M | -27.4M | -53.0M | -43.4M |
Acquisitions | - | - | 0 | 0 | 20.8M |
Investment Purchases | -880.7M | -1.3B | -1.3B | -2.9B | -2.4B |
Investment Sales | 1.2B | 1.3B | 1.7B | 2.7B | 2.3B |
Investing Cash Flow | 286.3M | -97.4M | 355.7M | -269.2M | -72.3M |
Financing Activities | |||||
Share Repurchases | -1.2B | -901.4M | -1.0B | -722.6M | -777.5M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | 0 | 0 | 741.1M | 0 |
Debt Repayment | - | 0 | 0 | -750.0M | 0 |
Financing Cash Flow | -1.2B | -902.1M | -1.0B | -731.5M | -777.5M |
Free Cash Flow | 874.5M | 808.0M | 803.7M | 754.2M | 686.8M |
Net Change in Cash | -23.8M | -117.9M | 146.4M | -193.1M | -121.8M |
Cash Flow Trend
Verisign Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
32.04
Forward P/E
31.01
Price to Book
-12.79
Price to Sales
15.68
PEG Ratio
31.01
Profitability Ratios
Profit Margin
50.03%
Operating Margin
68.48%
Return on Equity
-40.13%
Return on Assets
46.56%
Financial Health
Current Ratio
0.54
Debt to Equity
-0.90
Beta
0.78
Per Share Data
EPS (TTM)
$8.37
Book Value per Share
$-21.30
Revenue per Share
$16.78
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vrsn | 25.1B | 32.04 | -12.79 | -40.13% | 50.03% | -0.90 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 709.3B | 58.19 | 34.66 | 82.38% | 21.68% | 519.59 |
Synopsys | 116.0B | 72.46 | 9.81 | 15.55% | 34.77% | 108.34 |
CrowdStrike Holdings | 112.6B | 716.55 | 32.60 | -5.74% | -4.17% | 22.50 |
Palo Alto Networks | 112.9B | 97.18 | 15.57 | 21.16% | 13.95% | 11.15 |
Financial data is updated regularly. All figures are in the company's reporting currency.