-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
Workday Income Statement
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Revenue |
|
$3.63B | $4.32B | $5.14B | $6.22B | $7.26B |
Cost of Revenue |
|
$1.07B | $1.20B | $1.43B | $1.72B | $1.77B |
Gross Profit |
|
$2.56B | $3.12B | $3.71B | $4.50B | $5.49B |
Research & Development |
|
$1.55B | $1.72B | $1.88B | $2.27B | $2.46B |
Selling,General & Administrative |
|
$1.51B | $1.65B | $1.95B | $2.45B | $2.84B |
Operating Expense |
|
$3.06B | $3.37B | $3.83B | $4.72B | $5.31B |
Operating Income |
|
-$502.23M | -$248.60M | -$116.45M | -$222.20M | $183.00M |
Net Income |
|
-$480.67M | -$282.43M | $29.00M | -$366.75M | $1.38B |
Workday Balance Sheet
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Cash and Cash Equivalents |
|
$1.94B | $3.54B | $3.64B | $6.12B | $7.81B |
Inventories |
|
$1.00 | $2.00 | $1.00 | $191.05M | - |
Total Current Assets |
|
$3.09B | $4.80B | $5.21B | $8.11B | $9.94B |
Property,Plant and Equipment |
|
$1.23B | $1.39B | $1.37B | $1.45B | $1.52B |
Goodwill |
|
$1.82B | $1.82B | $2.84B | $2.84B | $2.85B |
Total Assets |
|
$6.82B | $8.72B | $10.50B | $13.49B | $16.45B |
Total Liabilities |
|
$4.33B | $5.44B | $5.96B | $7.90B | $8.37B |
Retained Earnings |
|
-$2.63B | -$2.91B | -$2.74B | -$3.11B | -$1.73B |
Total Shareholder Equity |
|
$2.49B | $3.28B | $4.54B | $5.59B | $8.08B |
Common Stock |
|
$231.00K | $242.00K | $251.00K | $259.00K | - |
Workday Cash flow
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Depreciation & Amortization |
|
$276.28M | $293.66M | $343.72M | $364.36M | $282.00M |
Dividends Payout |
|
- | - | - | - | - |
Capital Expenditures (Capex) |
|
-$244.54M | -$256.33M | -$272.27M | -$360.25M | -$238.00M |
Free Cash Flow (FCF) |
|
$620.05M | $1.01B | $1.38B | $1.30B | $1.91B |
Workday Profitability
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Gross Profit |
|
$2.56B | $3.12B | $3.71B | $4.50B | $5.49B |
Gross Profit Margin (%) |
|
70.63% | 72.25% | 72.21% | 72.41% | 75.60% |
Operating Income |
|
-$502.23M | -$248.60M | -$116.45M | -$222.20M | $183.00M |
Operating Income Margin (%) |
|
-13.85% | -5.76% | -2.27% | -3.57% | 2.52% |
Net Income |
|
-$480.67M | -$282.43M | $29.00M | -$366.75M | $1.38B |
Net Income Margin (%) |
|
-13.25% | -6.54% | 0.56% | -5.90% | 19.02% |
EBITDA |
|
-$80.16M | $87.33M | $227.27M | $206.00M | $465.00M |
EBITDA Margin (%) |
|
-6.23% | 1.04% | 4.42% | 2.29% | 6.41% |
Workday Ratios
Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|---|
Return on Equity (ROE) |
|
-19.33% | -8.62% | 0.64% | -6.57% | 17.09% |
Return on Assets (ROA) |
|
-7.05% | -3.24% | 0.28% | -2.72% | 8.39% |
Debt to Equity |
|
50.76% | 57.60% | 42.34% | 54.91% | 37.97% |
Debt to total asset |
|
18.52% | 21.66% | 18.29% | 22.74% | 18.65% |
Enterprise value to revenue |
|
11.77 | 13.19 | 12.28 | 7.65 | 10.66 |
Enterprise value to EBITDA |
|
-532.70 | 652.18 | 277.75 | 230.93 | 166.35 |
Enterprise value |
|
$42.70B | $56.95B | $63.12B | $47.57B | $77.35B |
Cash to Debt |
|
68.49% | 67.18% | 85.96% | 54.03% | 70.02% |
Tax Rate (%) |
|
0.37% | -2.65% | -81.52% | -41.08% | -287.92% |
Payout Ratio |
|
- | - | - | - | - |