PATH
UiPath Inc. (PATH)
Last Price$11.7(3.1%)
Market Cap$6,693.5M
$1,411.3M
+16.5% YoY
($91.6M)
-39.6% YoY
($1,492.2M)
Net Debt to FCF - (4.8x)
$308.8M
21.9% margin

PATH Income Statement

PATH Income Statement Overview

Annual
Quarterly
LTM
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
$1,308.1M 23.6% YoY
$1,112.1M 26.6% YoY
85.0% margin
Cost of revenue
$195.9M 8.8% YoY
Operating expenses
$1,276.9M 4.1% YoY
Net income
$89.9M (72.6%) YoY
(6.9%) margin
Other: $89.9M
R&D
$332.1M 16.2% YoY
25.4% of revenue
SG&A
$944.8M 0.4% YoY
72.2% of revenue

PATH Income statement key metrics

Annual
Quarterly
LTM

Revenue

$1,308.1M +23.6% YoY

Operating Income

($164.7M) -52.7% YoY

Net Income

($89.9M) -72.6% YoY

PATH Balance Sheet

PATH Balance Sheet Overview

Annual
Quarterly
LTM
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
Assets
Liabilities
Total assets
$2,954.8M
Current assets ($2,580.4M, 87.3% of total)
$1,879.8M (63.6%)
$520.5M (17.6%)
Other current assets
$180.1M (6.1%)
Non-current assets ($374.3M, 12.7% of total)
$14.7M (0.5%)
Other non-current assets
$279.6M (9.5%)
Financial position
($1,812.8M)
$1,879.8M$67.1M
Cash & Short-term Investments
Total Debt

PATH Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$2,954.8M +8.0% YoY

Liabilities

$938.6M +15.2% YoY

Shareholder's Equity

$2,016.1M +5.0% YoY

PATH Cash Flow Statement

PATH Cash Flow Statement Overview

Annual
Quarterly
LTM
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$1,402.1M$299.1M($439.6M)($196.9M)($2,621.0K)$1,062.1M

PATH Cash Flow Statement key metrics

Annual
Quarterly
LTM

Capital Expenditure (CAPEX)

($7,342.0K) -69.2% YoY

Free Cash Flow (FCF)

$291.7M N/A YoY

PATH Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Jan'19Jan'20Jan'21Jan'22Jan'23Jan'24
% growth
148.5
0.0%
336.2
126.4%
607.6
80.8%
892.3
46.8%
1,058.6
18.6%
1,308.1
23.6%
Cost of Goods Sold (COGS)42.359.465.9168.9180.1195.9
% margin
106.1
71.5%
276.8
82.3%
541.8
89.2%
723.4
81.1%
878.5
83.0%
1,112.1
85.0%
Operating Expenses363.3794.0652.11,224.31,226.81,276.9
Research & Development Expenses (R&D)66.9131.1109.9276.7285.8332.1
Selling, General & Administrative Expenses (SG&A)296.4663.0542.2947.7941.1944.8
(257.2)
(173.2%)
(517.3)
(153.9%)
(110.3)
(18.2%)
(500.9)
(56.1%)
(348.3)
(32.9%)
(164.7)
(12.6%)
Interest Income1.26.71.23.628.057.1
Interest Expense0.00.00.03.628.00.0
Pre-tax Income(258.8)(517.1)(94.7)(510.9)(317.6)(75.8)
% effective tax rate
2.8
(1.1%)
2.8
(0.5%)
(2.3)
2.4%
14.7
(2.9%)
10.8
(3.4%)
14.1
(18.6%)
% margin
(261.6)
(176.2%)
(519.9)
(154.7%)
(92.4)
(15.2%)
(525.6)
(58.9%)
(328.4)
(31.0%)
(89.9)
(6.9%)
EPS(0.50)(1.00)(0.18)(0.97)(0.60)(0.16)
Diluted EPS(0.50)(1.00)(0.18)(0.97)(0.60)(0.16)
% margin
(258.8)
(174.3%)
(501.5)
(149.2%)
(90.7)
(14.9%)
(486.2)
(54.5%)
(329.6)
(31.1%)
(141.7)
(10.8%)