Commvault Systems, Inc. (CVLT)
NASDAQ: CVLT · Real-Time Price · USD
162.52
+4.76 (3.02%)
Apr 1, 2025, 11:43 AM EDT - Market open
Commvault Systems Cash Flow Statement
Financials in millions USD. Fiscal year is April - March.
Millions USD. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 171.23 | 168.91 | -35.77 | 33.62 | -30.95 | -5.65 | Upgrade
|
| Depreciation & Amortization | 5.6 | 5.17 | 8.96 | 10.71 | 15.88 | 17.07 | Upgrade
|
| Other Amortization | 33.7 | 27.9 | 23.99 | 18.58 | 18.32 | 17.72 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.91 | - | 53.48 | - | 42.38 | 2.76 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.22 | 0.02 | 0.31 | -0.3 | - | - | Upgrade
|
| Stock-Based Compensation | 106.88 | 94.55 | 105.75 | 105.16 | 84.83 | 65.89 | Upgrade
|
| Other Operating Activities | -113.31 | -109.6 | -0.67 | 0.05 | -0.09 | -5.57 | Upgrade
|
| Change in Accounts Receivable | -66.49 | -21.73 | -11.6 | -20.37 | -34.62 | 26.1 | Upgrade
|
| Change in Accounts Payable | -1.15 | 0.2 | -0.3 | 0.06 | 0.05 | -2.47 | Upgrade
|
| Change in Unearned Revenue | 85.86 | 50.39 | 73.76 | 48.3 | 31.74 | -6.23 | Upgrade
|
| Change in Other Net Operating Assets | -15.04 | -12 | -47.61 | -18.63 | -3.58 | -21.15 | Upgrade
|
| Operating Cash Flow | 210.41 | 203.8 | 170.29 | 177.18 | 123.96 | 88.46 | Upgrade
|
| Operating Cash Flow Growth | 9.79% | 19.68% | -3.89% | 42.94% | 40.12% | -19.71% | Upgrade
|
| Capital Expenditures | -3.83 | -4.09 | -3.24 | -3.91 | -8.18 | -3.2 | Upgrade
|
| Cash Acquisitions | -65.91 | - | - | -16.89 | - | -157.5 | Upgrade
|
| Investment in Securities | -1.16 | -1.44 | -2.05 | -4.14 | 43.65 | 86.69 | Upgrade
|
| Other Investing Activities | - | - | - | 0.5 | - | - | Upgrade
|
| Investing Cash Flow | -70.9 | -5.52 | -5.29 | -24.44 | 35.47 | -74.01 | Upgrade
|
| Issuance of Common Stock | 16.79 | 13.44 | 15.41 | 29.76 | 20.52 | 37.8 | Upgrade
|
| Repurchase of Common Stock | -185.56 | -184.02 | -150.92 | -305.24 | -95.26 | -77.2 | Upgrade
|
| Other Financing Activities | - | - | -0.06 | -0.61 | - | - | Upgrade
|
| Financing Cash Flow | -168.77 | -170.58 | -135.58 | -276.09 | -74.74 | -39.4 | Upgrade
|
| Foreign Exchange Rate Adjustments | -11.47 | -2.72 | -9.15 | -6.38 | 16.47 | -6.97 | Upgrade
|
| Net Cash Flow | -40.74 | 24.98 | 20.27 | -129.73 | 101.16 | -31.91 | Upgrade
|
| Free Cash Flow | 206.58 | 199.71 | 167.05 | 173.27 | 115.78 | 85.26 | Upgrade
|
| Free Cash Flow Growth | 10.26% | 19.55% | -3.59% | 49.66% | 35.79% | -17.72% | Upgrade
|
| Free Cash Flow Margin | 21.89% | 23.80% | 21.29% | 22.51% | 16.00% | 12.71% | Upgrade
|
| Free Cash Flow Per Share | 4.57 | 4.43 | 3.74 | 3.67 | 2.48 | 1.86 | Upgrade
|
| Cash Interest Paid | 0.25 | 0.25 | 0.25 | 0.01 | - | - | Upgrade
|
| Cash Income Tax Paid | 19.97 | 19.97 | 15.18 | -1.49 | 2.96 | 6 | Upgrade
|
| Levered Free Cash Flow | 223.02 | 228.41 | 138.02 | 172.73 | 153.52 | 106.72 | Upgrade
|
| Unlevered Free Cash Flow | 223.16 | 228.55 | 138.2 | 172.76 | 153.52 | 106.72 | Upgrade
|
| Change in Net Working Capital | -28.21 | -55.2 | 30.29 | -17.34 | -16.47 | -9.22 | Upgrade
|
Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.