S
SentinelOne, Inc. (S)
Last Price$18.83.2%
Market Cap$5,880.1M
$770.1M
+34.4% YoY
($289.6M)
-19.6% YoY
($645.3M)
Net Debt to FCF - (26.1x)
$24.8M
3.2% margin

S Income Statement

S Income Statement Overview

Annual
Quarterly
LTM
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
$621.2M 47.1% YoY
$441.9M 58.9% YoY
71.1% margin
Cost of revenue
$179.3M 24.3% YoY
Operating expenses
$813.6M 19.5% YoY
Net income
$338.7M (10.6%) YoY
(54.5%) margin
Other: $338.7M
R&D
$218.2M 5.4% YoY
35.1% of revenue
SG&A
$595.4M 25.7% YoY
95.9% of revenue

S Income statement key metrics

Annual
Quarterly
LTM

Revenue

$621.2M +47.1% YoY

Operating Income

($378.4M) -6.0% YoY

Net Income

($338.7M) -10.6% YoY

S Balance Sheet

S Balance Sheet Overview

Annual
Quarterly
LTM
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
Assets
Liabilities
Total assets
$2,321.4M
Current assets ($1,297.3M, 55.9% of total)
$926.0M (39.9%)
$214.3M (9.2%)
Other current assets
$157.1M (6.8%)
Non-current assets ($1,024.1M, 44.1% of total)
$204.8M (8.8%)
$122.9M (5.3%)
Other non-current assets
$629.1M (27.1%)
Financial position
($903.0M)
$926.0M$22.9M
Cash & Short-term Investments
Total Debt

S Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$2,321.4M +2.8% YoY

Liabilities

$727.4M +20.8% YoY

Shareholder's Equity

$1,594.0M -3.8% YoY

S Cash Flow Statement

S Cash Flow Statement Overview

Annual
Quarterly
LTM
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$202.4M($68.4M)$140.6M$47.5M$0.0$322.1M

S Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

($68.4M) -64.6% YoY

Capital Expenditure (CAPEX)

($18.8M) -0.2% YoY

Free Cash Flow (FCF)

($87.1M) -58.9% YoY

S 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'20Jan'21Jan'22Jan'23Jan'24
% growth
46.5
0.0%
93.1
100.2%
204.8
120.1%
422.2
106.1%
621.2
47.1%
Cost of Goods Sold (COGS)18.339.381.7144.2179.3
% margin
28.1
60.6%
53.7
57.7%
123.1
60.1%
278.0
65.8%
441.9
71.1%
Operating Expenses103.1169.2390.4680.6813.6
Research & Development Expenses (R&D)36.762.4136.3207.0218.2
Selling, General & Administrative Expenses (SG&A)66.4106.8254.1473.6595.4
(75.0)
(161.3%)
(115.5)
(124.1%)
(267.2)
(130.5%)
(402.6)
(95.4%)
(378.4)
(60.9%)
Interest Income0.90.20.221.445.9
Interest Expense2.01.40.81.81.2
Pre-tax Income(76.3)(117.1)(270.1)(384.3)(332.8)
% effective tax rate
0.2
(0.3%)
0.5
(0.4%)
1.0
(0.4%)
(5.6)
1.5%
5.9
(1.8%)
% margin
(76.6)
(164.8%)
(117.6)
(126.3%)
(271.1)
(132.4%)
(378.7)
(89.7%)
(338.7)
(54.5%)
EPS(0.27)(0.55)(1.56)(1.36)(1.15)
Diluted EPS(0.27)(0.55)(1.56)(1.36)(1.15)
% margin
(73.1)
(157.4%)
(109.8)
(118.0%)
(258.5)
(126.2%)
(349.2)
(82.7%)
(292.7)
(47.1%)