
Alight (ALIT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
548.0M
Gross Profit
171.0M
31.20%
Operating Income
-8.0M
-1.46%
Net Income
-25.0M
-4.56%
EPS (Diluted)
$-0.05
Balance Sheet Metrics
Total Assets
7.9B
Total Liabilities
3.7B
Shareholders Equity
4.2B
Debt to Equity
0.87
Cash Flow Metrics
Operating Cash Flow
141.0M
Free Cash Flow
44.0M
Revenue & Profitability Trend
Alight Income Statement From 2019 to 2024
Metric | 2024 | 2023 | 2022 | 2020 | 2019 |
---|---|---|---|---|---|
Revenue | 2.3B | 3.4B | 3.1B | 2.7B | 2.6B |
Cost of Goods Sold | 1.5B | 2.3B | 2.1B | 1.9B | 1.7B |
Gross Profit | 794.0M | 1.1B | 996.0M | 834.0M | 883.0M |
Gross Margin % | 34.0% | 33.4% | 31.8% | 30.6% | 34.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 585.0M | 754.0M | 671.0M | 461.0M | 415.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 585.0M | 754.0M | 671.0M | 461.0M | 415.0M |
Operating Income | -90.0M | 47.0M | -14.0M | 147.0M | 265.0M |
Operating Margin % | -3.9% | 1.4% | -0.4% | 5.4% | 10.4% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 103.0M | 131.0M | 122.0M | 234.0M | 224.0M |
Other Non-Operating Income | 45.0M | -282.0M | 95.0M | -7.0M | -3.0M |
Pre-tax Income | -148.0M | -366.0M | -41.0M | -94.0M | 38.0M |
Income Tax | -8.0M | -4.0M | 31.0M | 9.0M | 16.0M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 42.1% |
Net Income | -159.0M | -362.0M | -72.0M | -103.0M | 22.0M |
Net Margin % | -6.8% | -10.6% | -2.3% | -3.8% | 0.9% |
Key Metrics | |||||
EBITDA | 293.0M | 344.0M | 438.0M | 431.0M | 515.0M |
EPS (Basic) | $-0.29 | $-0.70 | $-0.13 | $-0.23 | $0.05 |
EPS (Diluted) | $-0.29 | $-0.70 | $-0.13 | $-0.23 | $0.05 |
Basic Shares Outstanding | 539861208 | 489461259 | 478340245 | 446790011 | 446790011 |
Diluted Shares Outstanding | 539861208 | 489461259 | 478340245 | 446790011 | 446790011 |
Income Statement Trend
Alight Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 343.0M | 358.0M | 250.0M | 372.0M | 506.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 471.0M | 698.0M | 678.0M | 515.0M | 532.0M |
Inventory | - | - | - | - | - |
Other Current Assets | 46.0M | 99.0M | 119.0M | 49.0M | 21.0M |
Total Current Assets | 1.3B | 2.8B | 2.8B | 2.5B | 2.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 42.0M | 68.0M | 86.0M | 120.0M | 129.0M |
Goodwill | 9.3B | 10.6B | 11.2B | 11.4B | 6.2B |
Intangible Assets | 2.9B | 3.6B | 3.9B | 4.2B | 1.7B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 421.0M | 470.0M | 462.0M | 355.0M | 284.0M |
Total Non-Current Assets | 6.9B | 8.0B | 8.4B | 8.5B | 4.7B |
Total Assets | 8.2B | 10.8B | 11.2B | 11.0B | 7.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 355.0M | 444.0M | 508.0M | 406.0M | 394.0M |
Short-term Debt | 61.0M | 71.0M | 90.0M | 109.0M | 106.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 385.0M | 1.5B | 1.6B | 1.5B | 1.1B |
Total Current Liabilities | 892.0M | 2.2B | 2.3B | 2.1B | 1.8B |
Non-Current Liabilities | |||||
Long-term Debt | 2.1B | 2.8B | 2.9B | 3.0B | 4.3B |
Deferred Tax Liabilities | 22.0M | 32.0M | 60.0M | 36.0M | 0 |
Other Non-Current Liabilities | 74.0M | 146.0M | 151.0M | 216.0M | 125.0M |
Total Non-Current Liabilities | 3.0B | 3.9B | 3.8B | 3.9B | 4.5B |
Total Liabilities | 3.9B | 6.0B | 6.1B | 6.1B | 6.3B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | -660.0M | -503.0M | -158.0M | -96.0M | -127.0M |
Treasury Stock | 219.0M | 52.0M | 12.0M | 0 | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.3B | 4.7B | 5.1B | 4.9B | 683.0M |
Key Metrics | |||||
Total Debt | 2.2B | 2.9B | 3.0B | 3.1B | 4.4B |
Working Capital | 375.0M | 589.0M | 468.0M | 344.0M | 446.0M |
Balance Sheet Composition
Alight Cash Flow Statement From 2019 to 2024
Metric | 2024 | 2023 | 2022 | 2020 | 2019 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -140.0M | -362.0M | -72.0M | -103.0M | 22.0M |
Depreciation & Amortization | 395.0M | 421.0M | 395.0M | 291.0M | 253.0M |
Stock-Based Compensation | 76.0M | 160.0M | 181.0M | 5.0M | 9.0M |
Working Capital Changes | -136.0M | -50.0M | -230.0M | -10.0M | 10.0M |
Operating Cash Flow | 219.0M | 296.0M | 252.0M | 244.0M | 329.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 968.0M | 1.0M | -87.0M | -52.0M | -527.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 968.0M | 1.0M | -87.0M | -52.0M | -527.0M |
Financing Activities | |||||
Share Repurchases | -167.0M | -40.0M | -12.0M | 0 | -4.0M |
Dividends Paid | -21.0M | - | - | -3.0M | -10.0M |
Debt Issuance | 0 | 0 | 104.0M | 779.0M | 483.0M |
Debt Repayment | -792.0M | -50.0M | -171.0M | -519.0M | -133.0M |
Financing Cash Flow | -1.1B | -231.0M | 54.0M | 460.0M | 410.0M |
Free Cash Flow | 131.0M | 226.0M | 138.0M | 143.0M | 191.0M |
Net Change in Cash | 91.0M | 66.0M | 219.0M | 652.0M | 212.0M |
Cash Flow Trend
Alight Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-13.28
Forward P/E
6.42
Price to Book
0.62
Price to Sales
0.87
PEG Ratio
0.00
Profitability Ratios
Profit Margin
-50.37%
Operating Margin
1.71%
Return on Equity
-29.09%
Return on Assets
-0.19%
Financial Health
Current Ratio
1.16
Debt to Equity
68.66
Beta
1.20
Per Share Data
EPS (TTM)
$-2.07
Book Value per Share
$5.90
Revenue per Share
$4.33
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
alit | 2.0B | -13.28 | 0.62 | -29.09% | -50.37% | 68.66 |
Salesforce | 231.8B | 37.88 | 3.83 | 10.31% | 16.08% | 19.81 |
Intuit | 200.1B | 58.50 | 9.95 | 17.84% | 19.07% | 0.35 |
Procore Technologies | 9.9B | -89.09 | 8.15 | -11.54% | -11.58% | 5.94 |
Paylocity Holding | 9.8B | 44.29 | 7.99 | 20.04% | 14.24% | 14.09 |
Appfolio | 9.7B | 48.72 | 21.24 | 49.12% | 23.54% | 8.70 |
Financial data is updated regularly. All figures are in the company's reporting currency.