PD
PagerDuty, Inc. (PD)
Last Price$16.5(2.5%)
Market Cap$1,537.8M
$457.2M
+8.7% YoY
($73.9M)
+2.3% YoY
($82.5M)
Net Debt to FCF - (0.8x)
$101.5M
22.2% margin

PD Income Statement

PD Income Statement Overview

Annual
Quarterly
LTM
Jan'18
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
$430.7M 16.2% YoY
$352.9M 17.5% YoY
81.9% margin
Cost of revenue
$77.8M 10.5% YoY
Operating expenses
$449.1M 4.5% YoY
Net income
$81.8M (36.7%) YoY
(19.0%) margin
Other: $81.8M
R&D
$139.8M 3.6% YoY
32.5% of revenue
SG&A
$309.3M 4.9% YoY
71.8% of revenue

PD Income statement key metrics

Annual
Quarterly
LTM

Revenue

$430.7M +16.2% YoY

Operating Income

($96.2M) -25.6% YoY

Net Income

($81.8M) -36.7% YoY

PD Balance Sheet

PD Balance Sheet Overview

Annual
Quarterly
LTM
Jan'18
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
Assets
Liabilities
Total assets
$925.3M
Current assets ($703.2M, 76.0% of total)
$571.2M (61.7%)
$100.4M (10.9%)
Other current assets
$31.6M (3.4%)
Non-current assets ($222.1M, 24.0% of total)
$32.6M (3.5%)
Other non-current assets
$168.1M (18.2%)
Financial position
($94.4M)
$571.2M$476.8M
Cash & Short-term Investments
Total Debt

PD Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$925.3M +13.1% YoY

Liabilities

$746.4M +29.6% YoY

Shareholder's Equity

$178.9M -26.1% YoY

PD Cash Flow Statement

PD Cash Flow Statement Overview

Annual
Quarterly
LTM
Jan'18
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$274.0M$72.0M($30.5M)$51.6M($401.0K)$366.7M

PD Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$72.0M +323.9% YoY

Capital Expenditure (CAPEX)

($7,548.0K) +13.9% YoY

Free Cash Flow (FCF)

$64.4M +522.4% YoY

PD 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'18Jan'19Jan'20Jan'21Jan'22Jan'23Jan'24
% growth
79.6
0.0%
117.8
48.0%
166.4
41.2%
213.6
28.4%
281.4
31.8%
370.8
31.8%
430.7
16.2%
Cost of Goods Sold (COGS)12.717.324.630.748.470.477.8
% margin
66.9
84.0%
100.6
85.4%
141.8
85.2%
182.9
85.6%
233.0
82.8%
300.4
81.0%
352.9
81.9%
Operating Expenses105.2142.9197.3249.2334.7429.7449.1
Research & Development Expenses (R&D)33.538.949.064.695.7134.9139.8
Selling, General & Administrative Expenses (SG&A)71.7104.0148.3184.6239.1294.9309.3
(38.3)
(48.1%)
(42.3)
(35.9%)
(55.6)
(33.4%)
(66.3)
(31.0%)
(101.7)
(36.1%)
(129.4)
(34.9%)
(96.2)
(22.3%)
Interest Income0.41.25.74.22.94.822.1
Interest Expense0.70.00.010.05.45.46.5
Pre-tax Income(38.0)(40.0)(49.7)(72.8)(106.9)(130.1)(77.4)
% effective tax rate
0.2
(0.5%)
0.7
(1.8%)
0.7
(1.4%)
(3.9)
5.4%
0.5
(0.5%)
(0.8)
0.6%
(0.0)
0.0%
% margin
(38.1)
(47.9%)
(40.7)
(34.6%)
(50.3)
(30.3%)
(68.9)
(32.3%)
(107.5)
(38.2%)
(129.2)
(34.9%)
(81.8)
(19.0%)
EPS(0.63)(0.55)(0.77)(0.87)(1.27)(1.46)(0.89)
Diluted EPS(0.63)(0.55)(0.77)(0.87)(1.27)(1.46)(0.89)
% margin
(35.9)
(45.1%)
(33.9)
(28.7%)
(47.5)
(28.5%)
(57.6)
(27.0%)
(93.4)
(33.2%)
(107.2)
(28.9%)
(52.8)
(12.3%)