-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
Dell Technologies Income Statement
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Revenue |
|
$84.82B | $86.67B | $101.20B | $102.30B | $88.43B |
Cost of Revenue |
|
$64.18B | $66.53B | $79.31B | $79.62B | $67.56B |
Gross Profit |
|
$20.64B | $20.14B | $21.89B | $22.69B | $20.87B |
Research & Development |
|
$2.45B | $2.46B | $2.58B | $2.78B | $2.80B |
Selling,General & Administrative |
|
$15.82B | $14.00B | $14.66B | $14.14B | $12.86B |
Operating Expense |
|
$18.27B | $16.46B | $17.23B | $16.92B | $15.66B |
Operating Income |
|
$3.57B | $4.15B | $4.91B | $5.62B | $5.21B |
Net Income |
|
$4.62B | $3.25B | $5.56B | $2.44B | $3.21B |
Dell Technologies Balance Sheet
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Cash and Cash Equivalents |
|
$10.03B | $10.34B | $10.01B | $8.88B | $7.37B |
Inventories |
|
$3.28B | $3.40B | $5.90B | $4.78B | $3.62B |
Total Current Assets |
|
$36.87B | $41.44B | $42.46B | $39.35B | $35.95B |
Property,Plant and Equipment |
|
$7.84B | $5.95B | $6.29B | $6.93B | $7.14B |
Goodwill |
|
$41.69B | $20.03B | $19.77B | $19.68B | $19.70B |
Total Assets |
|
$118.86B | $123.42B | $92.74B | $89.61B | $82.09B |
Total Liabilities |
|
$115.08B | $115.39B | $94.32B | $92.64B | $84.40B |
Retained Earnings |
|
-$16.89B | -$13.75B | -$8.19B | -$6.73B | -$4.63B |
Total Shareholder Equity |
|
-$945.00M | $2.95B | -$1.69B | -$3.12B | -$2.40B |
Common Stock |
|
$16.09B | $16.85B | $7.90B | $8.42B | $8.93B |
Dell Technologies Cash flow
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Depreciation & Amortization |
|
$6.14B | $5.78B | $4.55B | $3.16B | $3.30B |
Dividends Payout |
|
- | - | - | -$964.00M | -$1.07B |
Capital Expenditures (Capex) |
|
-$2.59B | -$2.08B | -$2.80B | -$3.00B | -$2.76B |
Free Cash Flow (FCF) |
|
$6.70B | $9.33B | $7.51B | $562.00M | $5.92B |
Dell Technologies Profitability
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Gross Profit |
|
$20.64B | $20.14B | $21.89B | $22.69B | $20.87B |
Gross Profit Margin (%) |
|
24.33% | 23.24% | 21.63% | 22.18% | 23.60% |
Operating Income |
|
$3.57B | $4.15B | $4.91B | $5.62B | $5.21B |
Operating Income Margin (%) |
|
3.88% | 4.78% | 4.86% | 5.53% | 5.89% |
Net Income |
|
$4.62B | $3.25B | $5.56B | $2.44B | $3.21B |
Net Income Margin (%) |
|
5.02% | 3.75% | 5.51% | 2.40% | 3.63% |
EBITDA |
|
$8.81B | $9.93B | $12.02B | $7.60B | $8.75B |
EBITDA Margin (%) |
|
10.56% | 11.44% | 9.36% | 8.64% | 9.89% |
Dell Technologies Ratios
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Return on Equity (ROE) |
|
-488.47% | 110.13% | -330.15% | -78.22% | -133.57% |
Return on Assets (ROA) |
|
3.88% | 2.63% | 6.00% | 2.73% | 3.91% |
Debt to Equity |
|
-5,508.57% | 1,329.11% | -1,255.25% | -774.76% | -1,081.28% |
Debt to total asset |
|
43.80% | 31.78% | 22.81% | 26.99% | 31.67% |
Enterprise value to revenue |
|
0.73 | 0.66 | 0.60 | 0.51 | 0.90 |
Enterprise value to EBITDA |
|
7.00 | 5.80 | 5.06 | 6.92 | 9.10 |
Enterprise value |
|
$61.71B | $57.57B | $60.80B | $52.60B | $79.60B |
Cash to Debt |
|
17.85% | 29.08% | 48.73% | 14.74% | 33.38% |
Tax Rate (%) |
|
138,325.00% | 4.31% | 16.56% | 24.90% | 17.80% |
Payout Ratio |
|
- | - | - | 39.48% | 33.39% |