SNOW
Snowflake Inc. (SNOW)
Last Price$173.7(1.9%)
Market Cap$59.5B
$3,626.4M
+29.2% YoY
($1,285.6M)
+53.8% YoY
($1,952.4M)
Net Debt to FCF - (2.2x)
$900.1M
24.8% margin

SNOW Income Statement

SNOW Income Statement Overview

Annual
Quarterly
LTM
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
$2,806.5M 35.9% YoY
$1,907.9M 41.5% YoY
68.0% margin
Cost of revenue
$898.6M 25.2% YoY
Operating expenses
$3,002.7M 37.1% YoY
Net income
$836.1M 4.8% YoY
(29.8%) margin
Other: $836.1M
R&D
$1,287.9M 63.4% YoY
45.9% of revenue
SG&A
$1,714.8M 22.3% YoY
61.1% of revenue

SNOW Income statement key metrics

Annual
Quarterly
LTM

Revenue

$2,806.5M +35.9% YoY

Operating Income

($1,094.8M) +30.0% YoY

Net Income

($836.1M) +4.8% YoY

SNOW Balance Sheet

SNOW Balance Sheet Overview

Annual
Quarterly
LTM
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
Assets
Liabilities
Total assets
$8,223.4M
Current assets ($5,039.3M, 61.3% of total)
$3,846.2M (46.8%)
$926.9M (11.3%)
Other current assets
$266.1M (3.2%)
Non-current assets ($3,184.1M, 38.7% of total)
$1,150.7M (14.0%)
$331.4M (4.0%)
Other non-current assets
$1,202.4M (14.6%)
Financial position
($3,524.3M)
$3,846.2M$321.9M
Cash & Short-term Investments
Total Debt

SNOW Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$8,223.4M +6.5% YoY

Liabilities

$3,032.8M +34.6% YoY

Shareholder's Equity

$5,190.6M -5.1% YoY

SNOW Cash Flow Statement

SNOW 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$956.7M$848.1M$832.3M($854.1M)($2,031.0K)$1,781.0M

SNOW Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$848.1M +55.4% YoY

Capital Expenditure (CAPEX)

($98.0M) +96.6% YoY

Free Cash Flow (FCF)

$750.2M +51.3% YoY

SNOW 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
96.7
0.0%
264.7
173.9%
592.0
123.6%
1,219.3
106.0%
2,065.7
69.4%
2,806.5
35.9%
Cost of Goods Sold (COGS)51.8116.6242.6458.4717.5898.6
% margin
44.9
46.5%
148.2
56.0%
349.5
59.0%
760.9
62.4%
1,348.1
65.3%
1,907.9
68.0%
Operating Expenses230.4506.3893.41,475.92,190.43,002.7
Research & Development Expenses (R&D)68.7105.2237.9466.9788.11,287.9
Selling, General & Administrative Expenses (SG&A)161.7401.1655.51,009.01,402.31,714.8
(185.5)
(191.9%)
(358.1)
(135.3%)
(543.9)
(91.9%)
(715.0)
(58.6%)
(842.3)
(40.8%)
(1,094.8)
(39.0%)
Interest Income8.811.67.59.173.8200.7
Interest Expense0.00.00.00.073.80.0
Pre-tax Income(177.2)(347.5)(537.0)(677.0)(816.0)(849.2)
% effective tax rate
0.8
(0.5%)
1.0
(0.3%)
2.1
(0.4%)
3.0
(0.4%)
(18.5)
2.3%
(11.2)
1.3%
% margin
(178.0)
(184.2%)
(348.5)
(131.6%)
(539.1)
(91.1%)
(679.9)
(55.8%)
(797.5)
(38.6%)
(836.1)
(29.8%)
EPS(0.75)(1.26)(1.87)(2.26)(2.50)(2.55)
Diluted EPS(0.75)(1.26)(1.87)(2.26)(2.50)(2.55)
% margin
(184.1)
(190.5%)
(354.6)
(133.9%)
(534.1)
(90.2%)
(693.5)
(56.9%)
(783.6)
(37.9%)
(974.9)
(34.7%)