Balance sheet remains conservative with D/E at 0.03 and cash of $363.5M, though goodwill of $502.0M (38.6% of assets) and SBC of $20.9M exceeding operating income warrant monitoring.
LiveRamp Holdings, Inc. (RAMP) balance sheet — 30-year assets, liabilities & shareholders' equity history
| Metric | TTM | Mar'26 | Mar'25 | Mar'24 | Mar'23 | Mar'22 | Mar'21 | Mar'20 | Mar'19 | Mar'18 | Mar'17 | Mar'16 | Mar'15 | Mar'14 | Mar'13 | Mar'12 | Mar'11 | Mar'10 | Mar'09 | Mar'08 | Mar'07 | Mar'06 | Mar'05 | Mar'04 | Mar'03 | Mar'02 | Mar'01 | Mar'00 | Mar'99 | Mar'98 | Mar'97 |
|---|
| Total Current Assets | 635.68M | 653.14M | 656.19M | 602.03M | 714.56M | 815.83M | 825.72M | 896.39M | 1.19B | 360.35M | 368.52M | 376.01M | 414.05M | 665.52M | 461.1M | 472M | 459.25M | 458.7M | 459.07M | 385.06M | 412.88M | 338.85M | 333.63M | 286.33M | 289.12M | 360.23M | 352.45M | 340.05M | 293.1M | 114.6M | 84.5M |
| Cash & Short-Term Investments | 371.02M | 387.05M | 420.83M | 368.91M | 497.25M | 607.66M | 580.29M | 717.81M | 1.06B | 142.28M | 170.34M | 189.63M | 141.01M | 418.59M | 222.97M | 229.65M | 207.02M | 224.1M | 177.17M | 62.66M | 37.78M | 7.71M | 4.18M | 14.36M | 5.49M | 5.68M | 14.18M | 23.92M | 9.6M | 5.7M | 2.7M |
| Cash Only | 363.52M | 379.55M | 413.33M | 336.87M | 464.45M | 600.16M | 572.79M | 717.81M | 1.06B | 142.28M | 170.34M | 189.63M | 141.01M | 418.59M | 222.97M | 229.65M | 207.02M | 224.1M | 177.17M | 62.66M | 37.78M | 7.71M | 4.18M | 14.36M | 5.49M | 5.68M | 14.18M | 23.92M | 9.6M | 5.7M | 2.7M |
| Short-Term Investments | 7.5M | 7.5M | 7.5M | 32.05M | 32.81M | 7.5M | 7.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 222.89M | 223.22M | 195.88M | 198.83M | 186.28M | 178.7M | 189.03M | 138.76M | 106.58M | 62.02M | 153.87M | 148.48M | 132.13M | 178.7M | 165.69M | 169.45M | 178.65M | 170.62M | 191.82M | 241.13M | 260.5M | 271.01M | 269.26M | 212.39M | 189.7M | 185.58M | 196.11M | 198.82M | 180.8M | 86.4M | 70.6M |
| Days Sales Outstanding | 99.12 | 100.22 | 95.89 | 110.02 | 113.97 | 123.38 | 155.74 | 133.08 | 136.19 | 24.68 | 63.8 | 63.75 | 47.28 | 59.43 | 55.01 | 54.7 | 56.22 | 56.65 | 54.85 | 63.59 | 68.15 | 74.23 | 80.36 | 76.69 | 72.26 | 78.21 | 70.88 | 75.24 | 90.4 | 67.8 | 64.1 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.31M | 59.48M | 12.87M | 13.5M | 15.11M | 12.48M | 11.87M | 81.3M | 65.89M | 46.08M | 45.48M | 31.41M | 14.03M | 46.06M | 48.72M | 36.21M | 18.43M | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - | - | 18.92 | 26.89 | 5.67 | 5.85 | 6.34 | 5.15 | 5.16 | 30.43 | 22.11 | 16.59 | 16.93 | 12.66 | 6.42 | 56.94 | 66.09 | 40.85 | 23.44 | - | - | - |
| Other Current Assets | 18.92M | 42.87M | 39.48M | 34.29M | 18.92M | 15.53M | 24.74M | 26.44M | 9.06M | 145M | 38.43M | 52K | 217.57M | 13.12M | 27.4M | 15.8M | 41.33M | 12M | 53.88M | 59.59M | 57.86M | 39.24M | 44.61M | 45.55M | 47.86M | 120.25M | 105.95M | 98.87M | 102.7M | 22.5M | 11.2M |
| Total Non-Current Assets | 643.13M | 641.04M | 603.18M | 629.41M | 458.14M | 517.9M | 462.61M | 405.5M | 280.83M | 848.91M | 866.02M | 773.84M | 908.37M | 657.78M | 726.61M | 754.85M | 847.38M | 904.72M | 908.27M | 1.09B | 1.24B | 1.2B | 1.07B | 929.46M | 804.13M | 796.61M | 880.28M | 765.25M | 586.2M | 279.7M | 215.2M |
| Property, Plant & Equipment | 25.96M | 23.4M | 25.52M | 32.65M | 7.08M | 70.99M | 23.69M | 37.15M | 26.04M | 156.53M | 155.97M | 183.04M | 220.59M | 216.91M | 230.75M | 253.37M | 255.31M | 236.84M | 214.59M | 266.27M | 312.29M | 333.77M | 323.39M | 267.09M | 208.31M | 181.78M | 245.34M | 249.68M | 224.8M | 130.6M | 116.2M |
| Fixed Asset Turnover | 34.78x | 34.75x | 29.21x | 20.20x | 84.20x | 7.45x | 18.70x | 10.24x | 10.97x | 5.86x | 5.64x | 4.64x | 4.62x | 5.06x | 4.76x | 4.46x | 4.54x | 4.64x | 5.95x | 5.20x | 4.47x | 3.99x | 3.78x | 3.78x | 4.60x | 4.76x | 4.12x | 3.86x | 3.25x | 3.56x | 3.46x |
| Goodwill | 502.02M | 502.07M | 501.76M | 501.76M | 363.12M | 363.85M | 357.45M | 297.8M | 204.66M | 596M | 592.73M | 492.75M | 568.87M | 358.38M | 381.13M | 382.29M | 417.65M | 470.26M | 454.94M | 484.8M | 522.05M | 472.4M | 0 | 0 | 0 | 174.66M | 172.74M | 145.08M | 122.5M | 54M | 38.3M |
| Intangible Assets | 6.42M | 9.17M | 20.17M | 34.58M | 9.87M | 26.72M | 39.73M | 45.2M | 6.86M | 42.69M | 55.61M | 85.05M | 82.46M | 58.01M | 48.08M | 53.51M | 65M | 90.2M | 129.72M | 182.83M | 246.76M | 201.03M | 354.18M | 282.97M | 382.62M | 169.85M | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 22.26M | 6.22M | 3.2M | 2.7M | 1.6M | 5.7M | 5.7M | 3.5M | 10.74M | 0 | 0 | 3.93M | -28.37M | 7.78M | 46.5M | 46.87M | 17.63M | 21.93M | 31.32M | -44.21M | 0 | -24.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 44.5M | 44.4M | 50.55M | 56.08M | 75.22M | 49.42M | 35.38M | 21M | 32.5M | 41.47M | 51.44M | 2.18M | 36.45M | 3.83M | 13.05M | 3.7M | 79.31M | 73.61M | 3.99M | 152.9M | 161.93M | 194.45M | 388.68M | 379.4M | 213.21M | 270.32M | 462.2M | 370.49M | 238.9M | 95.1M | 60.7M |
| Total Assets | 1.28B | 1.29B | 1.26B | 1.23B | 1.17B | 1.33B | 1.29B | 1.3B | 1.47B | 1.21B | 1.23B | 1.15B | 1.32B | 1.32B | 1.19B | 1.23B | 1.31B | 1.36B | 1.37B | 1.47B | 1.66B | 1.54B | 1.4B | 1.22B | 1.09B | 1.16B | 1.23B | 1.11B | 879.3M | 394.3M | 299.7M |
| Asset Turnover | 0.65x | 0.63x | 0.59x | 0.54x | 0.51x | 0.40x | 0.34x | 0.29x | 0.19x | 0.76x | 0.71x | 0.74x | 0.77x | 0.83x | 0.93x | 0.92x | 0.89x | 0.81x | 0.93x | 0.94x | 0.84x | 0.87x | 0.87x | 0.83x | 0.88x | 0.75x | 0.82x | 0.87x | 0.83x | 1.18x | 1.34x |
| Asset Growth % | 11.64% | 2.76% | 2.27% | 5.01% | -12.07% | 3.53% | -1.04% | -11.61% | 21.8% | -2.05% | 7.37% | -13.05% | -0.07% | 11.42% | -3.19% | -6.11% | -4.17% | -0.29% | -7.1% | -11.11% | 7.49% | 10.05% | 15.14% | 11.21% | -5.5% | -6.16% | 11.53% | 25.7% | 123% | 31.56% | 54.48% |
| Total Current Liabilities | 239.24M | 264.79M | 247.52M | 216.58M | 174.83M | 184.57M | 165.25M | 161.38M | 95.12M | 178.35M | 230.21M | 224M | 248.01M | 249.47M | 224.58M | 265.62M | 229.49M | 255.06M | 254.55M | 339.63M | 387.79M | 379.99M | 364.26M | 296.1M | 171.66M | 177.67M | 214.32M | 180.01M | 166M | 68.3M | 36.1M |
| Accounts Payable | 128.65M | 129.73M | 112.27M | 81.2M | 86.57M | 83.2M | 39.95M | 42.2M | 31.2M | 18.76M | 40.21M | 37.72M | 30.09M | 36.18M | 35.79M | 31.03M | 27.53M | 42.77M | 27.7M | 45.75M | 54.81M | 44.14M | 63.3M | 41.53M | 28.76M | 29.47M | 68.88M | 54.02M | 60.22M | 21.9M | 15.3M |
| Days Payables Outstanding | 187.12 | 198.86 | 189.8 | 165.13 | 185.77 | 205.98 | 101.27 | 100.88 | 94.34 | 14.68 | 30.72 | 28.19 | 13.6 | 15.93 | 15.52 | 13.02 | 11.36 | 18.6 | 10.37 | 15.35 | 19.74 | 16.43 | 25.51 | 18.99 | 35.55 | 39.98 | 77.71 | 68.7 | 64.3 | 34.5 | 27.2 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.58M | 39.82M | 32.24M | 32.23M | 28.57M | 16.11M | 26.34M | 27.98M | 42.11M | 40.97M | 69.26M | 106.92M | 93.52M | 83M | 73.25M | 29.49M | 23.27M | 31.03M | 23.16M | 23.4M | 4M | 4.1M |
| Deferred Revenue (Current) | 180.71M | 39.71M | 45.88M | 30.94M | 19.09M | 16.11M | 11.6M | 6.58M | 4.28M | 31.72M | 37.09M | 44.48M | 37.28M | 47.74M | 41.39M | 59.95M | 55.92M | 55.57M | 54.99M | 64.12M | 113.32M | 123.92M | 115.89M | 91.06M | 59.91M | 61.11M | 31.27M | 20M | 6.8M | 11.2M | 16.2M |
| Other Current Liabilities | 22.95M | 16.87M | 15.91M | 32.73M | 12.11M | 21.62M | 21.93M | 34.13M | 40.92M | 139.98M | 59.86M | 0 | 151.19M | 72.76M | 0 | 0 | 76.28M | 75.63M | 0 | 0 | 0 | 205.34M | 0 | 0 | 0 | 0 | 11.69M | 9.47M | -1.02M | 31.2M | 500K |
| Current Ratio | 2.66x | 2.47x | 2.65x | 2.78x | 4.09x | 4.42x | 5.00x | 5.55x | 12.53x | 2.02x | 1.60x | 1.68x | 1.67x | 2.67x | 2.05x | 1.78x | 2.00x | 1.80x | 1.80x | 1.13x | 1.06x | 0.89x | 0.92x | 0.97x | 1.68x | 2.03x | 1.64x | 1.89x | 1.77x | 1.68x | 2.34x |
| Quick Ratio | 2.66x | 2.47x | 2.65x | 2.78x | 4.09x | 4.42x | 5.00x | 5.55x | 12.53x | 2.02x | 1.60x | 1.57x | 1.43x | 2.62x | 1.99x | 1.72x | 1.95x | 1.75x | 1.48x | 0.94x | 0.95x | 0.77x | 0.83x | 0.92x | 1.42x | 1.75x | 1.48x | 1.79x | 1.77x | 1.68x | 2.34x |
| Cash Conversion Cycle | -88.01 | - | - | - | - | - | - | - | - | - | - | 54.48 | 60.57 | 49.17 | 45.35 | 48.02 | 50.01 | 43.21 | 74.91 | 70.35 | 65.01 | 74.73 | 67.51 | 64.12 | 93.64 | 104.31 | 34.02 | 29.99 | - | - | - |
| Total Non-Current Liabilities | 62.18M | 57.41M | 62.99M | 65.73M | 71.8M | 86.11M | 42.39M | 52.99M | 46.96M | 281.8M | 265.35M | 226.88M | 371.15M | 390.98M | 343.76M | 349.38M | 486.1M | 529.87M | 605.12M | 631.72M | 746.8M | 454.33M | 220.78M | 332.46M | 359.02M | 468.23M | 401.96M | 337.56M | 364.1M | 125.9M | 107.5M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 227.84M | 189.24M | 157.9M | 244.95M | 289.04M | 237.4M | 251.89M | 394.26M | 458.63M | 537.27M | 575.31M | 527.48M | 353.69M | 104.21M | 239.33M | 289.68M | 396.85M | 369.17M | 289.23M | 325.2M | 99.9M | 87.1M |
| Capital Lease Obligations | 87.92M | 19.9M | 26.94M | 32.1M | 37.24M | 52.24M | 4.16M | 11.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 355K | 0 | 0 | 0 | 298K | 0 | 0 | 0 | 39K | 40.24M | 58.37M | 53.96M | 103.39M | 90.23M | 94.92M | 93.04M | 84.36M | 61.28M | 58.53M | 51.43M | 97.93M | 77.92M | 79.08M | 39.01M | 69.35M | 71.38M | 32.78M | 48.32M | 38.9M | 26M | 17.3M |
| Other Non-Current Liabilities | 39.84M | 37.51M | 36.05M | 33.63M | 34.55M | 33.87M | 38.23M | 41.55M | 46.92M | 13.72M | 17.73M | 15.02M | 62.09M | 11.71M | 11.44M | 4.46M | 7.48M | 9.95M | 9.32M | 4.98M | 82.61M | 22.72M | 37.49M | 54.13M | 0 | 0 | 0 | 0 | 0 | 0 | 3.1M |
| Total Liabilities | 301.41M | 322.2M | 310.51M | 282.31M | 246.63M | 270.68M | 207.64M | 214.38M | 142.08M | 460.16M | 495.56M | 450.88M | 619.17M | 640.44M | 568.34M | 615M | 715.59M | 784.92M | 859.67M | 971.34M | 1.13B | 834.32M | 585.04M | 628.57M | 530.69M | 645.9M | 616.28M | 517.57M | 530.1M | 194.2M | 143.6M |
| Total Debt | 33.12M | 29.57M | 36.29M | 42.22M | 47.17M | 61.23M | 13.77M | 21.09M | 0 | 229.42M | 229.06M | 190.14M | 287.42M | 317.61M | 253.5M | 278.22M | 422.24M | 500.74M | 578.24M | 644.57M | 738.11M | 447.21M | 187.22M | 312.57M | 319.17M | 420.12M | 400.2M | 312.39M | 348.6M | 103.9M | 91.2M |
| Net Debt | -330.4M | -349.98M | -377.04M | -294.64M | -417.28M | -538.94M | -559.02M | -696.72M | -1.06B | 87.14M | 58.72M | 511K | 146.41M | -100.98M | 30.53M | 48.57M | 215.22M | 276.63M | 401.07M | 581.91M | 700.33M | 439.5M | 183.03M | 298.22M | 313.68M | 414.45M | 386.03M | 288.47M | 339M | 98.2M | 88.5M |
| Debt / Equity | 0.03x | 0.03x | 0.04x | 0.04x | 0.05x | 0.06x | 0.01x | 0.02x | - | 0.31x | 0.31x | 0.27x | 0.41x | 0.47x | 0.41x | 0.45x | 0.71x | 0.87x | 1.14x | 1.29x | 1.42x | 0.63x | 0.23x | 0.53x | 0.57x | 0.82x | 0.65x | 0.53x | 1.00x | 0.52x | 0.58x |
| Debt / EBITDA | 0.29x | 0.29x | 1.60x | 1.84x | - | - | - | - | - | 4.76x | 2.33x | 2.63x | 2.43x | 2.10x | 1.16x | 2.07x | 2.38x | 1.88x | 1.98x | 2.06x | 1.90x | 1.23x | 0.59x | 1.28x | 1.52x | 4.01x | 1.80x | 1.25x | 5.75x | 1.04x | 1.07x |
| Net Debt / EBITDA | -2.92x | -3.44x | -16.68x | -12.86x | - | - | - | - | - | 1.81x | 0.60x | 0.01x | 1.24x | -0.67x | 0.14x | 0.36x | 1.21x | 1.04x | 1.38x | 1.86x | 1.80x | 1.21x | 0.58x | 1.22x | 1.49x | 3.96x | 1.74x | 1.15x | 5.59x | 0.98x | 1.04x |
| Interest Coverage | - | - | 136.15x | 79.81x | -323.74x | - | - | - | - | -12.91x | -17.17x | -1.64x | -3.35x | 4.29x | 8.10x | 4.83x | 1.00x | 4.41x | 2.91x | 0.81x | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | 977.4M | 971.98M | 948.86M | 949.13M | 926.08M | 1.06B | 1.08B | 1.09B | 1.33B | 749.1M | 738.98M | 698.97M | 703.26M | 682.86M | 619.37M | 611.86M | 591.03M | 578.5M | 507.67M | 500.51M | 521.31M | 706.18M | 814.83M | 587.22M | 562.56M | 510.93M | 616.45M | 587.73M | 349.2M | 200.1M | 156.1M |
| Equity Growth % | 7.3% | 2.44% | -0.03% | 2.49% | -12.89% | -1.63% | -0.63% | -18.28% | 77.66% | 1.37% | 5.72% | -0.61% | 2.99% | 10.25% | 1.23% | 3.52% | 2.17% | 13.95% | 1.43% | -3.99% | -26.18% | -13.33% | 38.76% | 4.38% | 10.1% | -17.12% | 4.89% | 68.31% | 74.51% | 28.19% | 27.22% |
| Book Value per Share | 15.80 | 15.34 | 14.10 | 13.97 | 13.96 | 15.58 | 16.30 | 16.05 | 17.74 | 9.19 | 9.25 | 9.01 | 9.12 | 8.87 | 8.10 | 7.70 | 7.38 | 7.26 | 6.52 | 6.33 | 5.90 | 7.82 | 8.65 | 6.44 | 6.20 | 5.75 | 6.76 | 6.50 | 4.38 | 3.36 | 2.65 |
| Total Shareholders' Equity | 977.4M | 971.98M | 948.86M | 949.13M | 926.08M | 1.06B | 1.08B | 1.09B | 1.33B | 749.1M | 738.98M | 698.97M | 703.26M | 682.86M | 619.75M | 611.75M | 585.18M | 574.4M | 507.67M | 500.51M | 521.31M | 706.18M | 814.83M | 587.22M | 562.56M | 510.93M | 616.45M | 587.73M | 349.2M | 200.1M | 156.1M |
| Common Stock | 16.32M | 16.18M | 15.92M | 15.59M | 15.4M | 14.98M | 14.78M | 14.39M | 14.19M | 13.61M | 13.29M | 13.04M | 12.79M | 12.58M | 12.13M | 12M | 11.78M | 11.66M | 11.58M | 11.43M | 11.14M | 10.95M | 10.44M | 9.23M | 9.02M | 8.73M | 9.05M | 8.83M | 7.9M | 5.3M | 5.3M |
| Retained Earnings | 1.48B | 1.46B | 1.31B | 1.31B | 1.3B | 1.42B | 1.45B | 1.55B | 1.67B | 628.33M | 602.61M | 598.5M | 591.8M | 602.83M | 593.97M | 536.36M | 459.1M | 482.24M | 441.95M | 413.76M | 462.84M | 410.28M | 363.56M | 308.49M | 253.56M | 231.79M | 263.75M | 257.38M | 159.5M | 127.3M | 91.7M |
| Treasury Stock | -2.67B | -2.64B | -2.43B | -2.32B | -2.25B | -2.1B | -2.03B | -1.97B | -1.77B | -1.14B | -1.04B | -1B | -945.27M | -928.2M | -882.96M | -810.38M | -739.13M | -738.6M | -739.71M | -738.47M | -688.54M | -392.34M | -159.93M | -94.69M | -30.82M | -2.34M | -2.29M | -2.76M | -3.03M | -2.2M | -2.5M |
| Accumulated OCI | 5.61M | 5.64M | 4.29M | 3.96M | 4.5M | 5.73M | 7.52M | 5.75M | 7.8M | 10.77M | 8M | 8.59M | 9.41M | 13.66M | 11.42M | 13.6M | 15.99M | 4.17M | -6.24M | 33.98M | 17.53M | 264K | 12.62M | 2.94M | -2.91M | -8.61M | -6M | -1.45M | -300K | 700K | 300K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -380K | 108K | 5.86M | 4.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying RAMP stock.
As of 2026, LiveRamp Holdings, Inc. (RAMP) had total assets of $1.29B including $653.1M in current assets.
LiveRamp Holdings, Inc. (RAMP) carries total debt of $29.6M, offset by $387.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
LiveRamp Holdings, Inc. (RAMP) has total shareholders' equity (book value) of $972.0M ($15.34 book value per share). Book value represents the net worth of the company belonging to common stock holders.
LiveRamp Holdings, Inc. (RAMP) reported a current ratio of 2.47x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
SBC dilution and revenue concentration
Metrics are mathematically derived from official filings.
Equity Base Expands Steadily
LiveRamp's equity grew from $949.1M in 2024Q4 to $977.4M in 2027Q1, a 3% increase, while total assets remained flat, indicating a strengthening balance sheet driven by retained earnings.
The steady rise in equity, despite flat total assets, suggests that the company is generating profits that are being retained, rather than relying on external financing. This trend is consistent with the prior income statement analysis showing improved operating margins and a turnaround to profitability. The balance sheet appears to be strengthening as the company accumulates earnings, though the pace is modest.
Minimal Leverage Provides Flexibility
Total debt declined from $42.2M in 2024Q4 to $33.1M in 2027Q1, with D/E at 0.03, indicating a conservative capital structure that offers ample financial flexibility.
The low debt-to-equity ratio, coupled with a declining absolute debt level, suggests that LiveRamp is not reliant on debt to fund operations or growth. This conservative leverage reduces refinancing risk and interest expense burden, allowing the company to allocate more cash to strategic initiatives or shareholder returns. The debt appears to be a minor component of the capital structure, likely used for working capital or minor financing needs.
Asset-Light Model with Intangible Weight
Goodwill of $502.0M represents 38.6% of total assets in 2027Q1, while PPE is only $5.4M, underscoring an asset-light model with significant acquisition-related intangibles.
The substantial goodwill balance, which has remained stable around $502M over the past ten quarters, indicates that a large portion of the company's asset base is tied to past acquisitions. This raises the risk of future impairment if the acquired businesses underperform, though the stability suggests no immediate concerns. The minimal PPE confirms a software-centric, asset-light business model, which aligns with the low capital intensity observed in the cash flow analysis.
Retained Earnings Drive Equity Growth
Retained earnings increased from $1.3B in 2024Q4 to $1.5B in 2027Q1, a 15% rise, while equity grew only 3%, indicating that share repurchases and SBC are offsetting earnings retention.
The growth in retained earnings outpaces the growth in total equity, suggesting that the company is returning capital to shareholders through buybacks, which reduces the equity base. This is consistent with the prior cash flow analysis showing buybacks exceeding free cash flow. The impact of stock-based compensation, which averages $22M quarterly, also dilutes equity growth, as it increases share count without a corresponding cash inflow. Investors should monitor whether buybacks are accretive given the SBC overhang.
Strong Liquidity Buffer Maintained
Cash and equivalents stood at $363.5M in 2027Q1, with a current ratio of 2.66, providing a robust buffer against operational shocks and funding strategic initiatives.
The current ratio, though slightly down from 2.78 in 2024Q4, remains healthy and indicates that current assets comfortably cover current liabilities. The cash position of $363.5M is substantial relative to the company's market cap and provides ample runway for operations and potential investments. This liquidity, combined with minimal debt, suggests the company is well-positioned to weather economic downturns or pursue growth opportunities without external financing.
Deferred Revenue Signals Demand Stability
Deferred revenue rose from $30.9M in 2024Q4 to $45.3M in 2027Q1, a 47% increase, indicating growing prepaid commitments and improving forward revenue visibility.
The consistent upward trend in deferred revenue, with a notable jump in the latest quarter, suggests that customers are increasingly committing to multi-period contracts, which provides greater predictability of future revenue. This is a positive indicator for the business model, as it reduces revenue volatility and supports the company's growth trajectory. However, the absolute level remains modest relative to total revenue, so investors should not overstate its impact.
SBC Overhang Masks Equity Growth
Stock-based compensation of $20.9M in 2027Q1 exceeds operating income of $20.2M, implying that reported profitability is not fully translating to shareholder value.
Despite the balance sheet appearing healthy, the significant use of stock-based compensation dilutes existing shareholders and reduces the economic benefit of earnings. The fact that SBC exceeds operating income in the latest quarter suggests that a large portion of reported profits is consumed by non-cash compensation, which may not be sustainable if the company aims to generate real cash returns. Investors should monitor the trend in SBC relative to operating income, as it could indicate that the company is overpaying employees with equity rather than cash, potentially masking underlying profitability issues.