SecureWorks Corp.
NASDAQ:SCWX
8.45 (USD) • At close December 27, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 53.088 | 47.628 | 47.024 | 68.655 | 58.105 | 64.899 | 94.51 | 143.517 | 139.032 | 167.487 | 186.22 | 220.655 | 205.129 | 196.961 | 180.607 | 220.3 | 188.048 | 181.494 | 155.99 | 181.838 | 138.788 | 117.716 | 111.176 | 129.592 | 115.779 | 103.316 | 77.302 | 101.539 | 99.69 | 97.78 | 91.566 | 116.595 | 110.835 | 113.284 | 123.711 | 33.422 | 39.451 | 20.257 | 11.937 | 6.669 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 53.088 | 47.628 | 47.024 | 68.655 | 58.105 | 64.899 | 94.51 | 143.517 | 139.032 | 167.487 | 186.22 | 220.655 | 205.129 | 196.961 | 180.607 | 220.3 | 188.048 | 181.494 | 155.99 | 181.838 | 138.788 | 117.716 | 111.176 | 129.592 | 115.779 | 103.316 | 77.302 | 101.539 | 99.69 | 97.78 | 91.566 | 116.595 | 110.835 | 113.284 | 123.711 | 33.422 | 39.451 | 20.257 | 11.937 | 6.669 |
Nettovorderingen
| 53.74 | 50.695 | 46.805 | 59.358 | 55.914 | 56.436 | 56.994 | 72.627 | 64.054 | 71.339 | 74.899 | 86.231 | 95.108 | 97.835 | 94.901 | 108.005 | 107.907 | 108.406 | 116.791 | 111.798 | 118.396 | 120.104 | 135.27 | 141.344 | 134.355 | 133.344 | 146.823 | 157.764 | 136.646 | 122.664 | 123.164 | 113.546 | 110.395 | 100.758 | 108.858 | 116.357 | 83.681 | 80.747 | 80.866 | 70.907 |
Voorraad
| 0 | 0 | 1.123 | 0.727 | 0.759 | 0.774 | 0.675 | 0.62 | 0.683 | 0.475 | 0.373 | 0.505 | 0.515 | 0.627 | 0.687 | 0.56 | 0.69 | 0.705 | 0.812 | 0.746 | 0.906 | 1.09 | 0.632 | 0.468 | 0.632 | 0.623 | 0.67 | 1.03 | 0.963 | 1.17 | 1.47 | 1.947 | 2.72 | 3.524 | 4.219 | 3.549 | 4.423 | 2.049 | 1.909 | 2.37 |
Overige vlottende activa
| 13.388 | 16.603 | 16.646 | 9.399 | 12.865 | 17.353 | 17.515 | 30.319 | 26.174 | 27.283 | 27.075 | 40.441 | 14.515 | 17.143 | 16.92 | 17.349 | 25.992 | 28.134 | 27.404 | 44.858 | 26.177 | 24.591 | 24.852 | 27.604 | 41.084 | 40.814 | 42.125 | 59.722 | 27.835 | 51.004 | 51.477 | 70.409 | 24.539 | 25.508 | 26.871 | 26.211 | 54.404 | 45.934 | 47.58 | 18.302 |
Totaal vlottende activa
| 120.216 | 114.926 | 111.598 | 138.139 | 127.643 | 139.462 | 169.694 | 234.29 | 229.943 | 266.584 | 288.567 | 333.431 | 315.267 | 312.566 | 293.115 | 346.214 | 322.637 | 318.739 | 300.997 | 321.831 | 284.267 | 263.501 | 271.93 | 299.008 | 291.85 | 278.097 | 266.92 | 302.496 | 265.134 | 272.618 | 267.677 | 284.035 | 248.489 | 243.074 | 263.659 | 179.539 | 181.959 | 148.987 | 142.292 | 123.886 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 5.061 | 5.698 | 6.483 | 7.218 | 7.888 | 9.034 | 13.489 | 13.888 | 19.671 | 21.386 | 23.449 | 25.867 | 30.027 | 33.234 | 36.45 | 39.473 | 42.09 | 43.599 | 46.748 | 51.069 | 54.615 | 58.244 | 62.804 | 35.978 | 31.112 | 32.611 | 32.549 | 33.457 | 33.974 | 32.779 | 31.199 | 31.153 | 27.605 | 25.142 | 23.548 | 22.766 | 23.76 | 26.164 | 26.209 | 26.247 |
Goodwill
| 425.118 | 425.156 | 425.282 | 425.472 | 425.241 | 425.494 | 425.37 | 425.519 | 425.353 | 425.878 | 425.877 | 425.926 | 426.228 | 426.149 | 426.278 | 425.861 | 425.314 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 416.487 | 406.543 | 406.543 | 406.543 | 406.543 |
Immateriële activa
| 73.309 | 76.304 | 79.674 | 83.235 | 86.942 | 92.559 | 99.414 | 106.208 | 113.762 | 121.144 | 127.643 | 133.732 | 139.853 | 146.128 | 152.247 | 157.82 | 164.928 | 165.898 | 173.069 | 180.052 | 187.135 | 192.58 | 199.514 | 206.448 | 213.382 | 220.316 | 227.25 | 234.184 | 241.118 | 248.053 | 254.987 | 261.921 | 268.855 | 275.789 | 282.723 | 289.657 | 296.591 | 303.525 | 310.506 | 317.958 |
Goodwill en immateriële activa
| 498.427 | 501.46 | 504.956 | 508.707 | 512.183 | 518.053 | 524.784 | 531.727 | 539.115 | 547.022 | 553.52 | 559.658 | 566.081 | 572.277 | 578.525 | 583.681 | 590.242 | 582.385 | 589.556 | 596.539 | 603.622 | 609.067 | 616.001 | 622.935 | 629.869 | 636.803 | 643.737 | 650.671 | 657.605 | 664.54 | 671.474 | 678.408 | 685.342 | 692.276 | 699.21 | 706.144 | 703.134 | 710.068 | 717.049 | 724.501 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.571 | 0 | 0 | 0 | -2.168 | 0 | 0 | 0 | -1.633 | 0 | 0 | 0 | -0.648 | 0 | 0 | 0 | -0.832 | 0 | 0 | 0 | -1.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 25.716 | 0 | 0 | 0 | 3.951 | 0 | 0 | 5.5 | 2.571 | 0 | 0 | 0 | 2.168 | 0 | 0 | 0 | 1.633 | 0 | 0 | 0 | 0.648 | 0 | 0 | 0 | 0.832 | 0 | 0 | 0 | 1.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 41.272 | 43.399 | 44.838 | 44.999 | 72.236 | 71.147 | 64.725 | 57.014 | 62.124 | 65.589 | 63.85 | 68.346 | 79.312 | 76.516 | 76.721 | 75.993 | 76.488 | 77.003 | 76.628 | 78.592 | 87.502 | 90.463 | 88.265 | 78.238 | 79.182 | 79.638 | 75.979 | 4.677 | 4.698 | 6.091 | 6.131 | 5.704 | 24.34 | 26.991 | 25.806 | 9.336 | 7.234 | 7.461 | 3.768 | 3.797 |
Totaal niet-vlottende activa
| 544.76 | 550.557 | 556.277 | 586.64 | 592.307 | 598.234 | 602.998 | 606.58 | 620.91 | 633.997 | 646.319 | 653.871 | 675.42 | 682.027 | 691.696 | 699.147 | 708.82 | 702.987 | 712.932 | 726.2 | 745.739 | 757.774 | 767.07 | 737.151 | 740.163 | 749.052 | 752.265 | 688.805 | 696.277 | 703.41 | 708.804 | 715.265 | 737.287 | 744.409 | 748.564 | 738.246 | 734.128 | 743.693 | 747.026 | 754.545 |
Totaal activa
| 664.976 | 665.483 | 667.875 | 724.779 | 719.95 | 737.696 | 772.692 | 840.87 | 850.853 | 900.581 | 934.886 | 987.302 | 990.687 | 994.593 | 984.811 | 1,045.361 | 1,031.457 | 1,021.726 | 1,013.929 | 1,048.031 | 1,030.006 | 1,021.275 | 1,039 | 1,036.159 | 1,032.013 | 1,027.149 | 1,019.185 | 991.301 | 961.411 | 976.028 | 976.481 | 999.3 | 985.776 | 987.483 | 1,012.223 | 917.785 | 916.087 | 892.68 | 889.318 | 878.431 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7.389 | 8.697 | 10.934 | 8.974 | 11.675 | 11.212 | 14.768 | 18.847 | 19.682 | 20.883 | 22.859 | 15.062 | 13.063 | 15.446 | 17.473 | 16.769 | 20.874 | 19.696 | 26.629 | 18.69 | 20.407 | 19.224 | 25.152 | 16.177 | 23.387 | 21.417 | 19.458 | 23.266 | 23.931 | 23.847 | 25.551 | 24.119 | 23.222 | 26.846 | 23.121 | 22.126 | 18.869 | 10.221 | 20.93 | 19.815 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.993 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 124.98 | 125.103 | 126.083 | 131.245 | 126.198 | 134.477 | 139.591 | 145.17 | 136.95 | 151.026 | 163.055 | 163.304 | 164.359 | 168.001 | 166.211 | 168.437 | 173.536 | 174.948 | 175.671 | 175.847 | 169.576 | 165.206 | 161.493 | 157.865 | 148.937 | 151.828 | 146.7 | 139.632 | 124.633 | 133.811 | 128.09 | 119.909 | 118.699 | 114 | 115.082 | 109.467 | 91.864 | 0 | 0 | 82.188 |
Overige kortlopende verplichtingen
| 63.076 | 47.894 | 44.292 | 61.895 | 60.89 | 62.29 | 53.489 | 81.566 | 65.24 | 64.622 | 55.064 | 88.122 | 85.128 | 76.415 | 60.194 | 109.134 | 88.208 | 78.956 | 64.321 | 98.855 | 71.166 | 61.757 | 63.984 | 86.495 | 71.224 | 65.321 | 53.142 | 81.625 | 62.602 | 56.287 | 45.28 | 59.704 | 44.974 | 31.975 | 39.486 | 60.407 | 30.245 | 112.842 | 91.76 | 16.064 |
Totaal kortlopende verplichtingen
| 195.445 | 181.694 | 181.309 | 202.114 | 198.763 | 207.979 | 207.848 | 245.583 | 221.872 | 236.531 | 240.978 | 266.488 | 262.55 | 259.862 | 243.878 | 294.34 | 282.618 | 273.6 | 266.621 | 293.392 | 261.149 | 246.187 | 250.629 | 260.537 | 243.548 | 238.566 | 219.3 | 244.523 | 211.166 | 213.945 | 198.921 | 203.732 | 186.895 | 172.821 | 177.689 | 219.993 | 140.978 | 123.063 | 112.69 | 118.067 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4.833 | 5.83 | 13.63 | 15.606 | 17.6 | 9.865 | 22.05 | 24.282 | 13.125 | 28.692 | 31.094 | 33.738 | 36.922 | 39.472 | 42.164 | 44.922 | 45.656 | 44.43 | 46.492 | 49.338 | 54.182 | 55.6 | 56.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.993 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 8.164 | 4.535 | 5.706 | 6.988 | 7.893 | 9.884 | 11.162 | 7.566 | 8.881 | 10.412 | 12.764 | 5.399 | 7.418 | 8.193 | 9.59 | 9.93 | 11.329 | 14.26 | 12.69 | 14.276 | 15.997 | 15.801 | 16.064 | 15.295 | 13.435 | 14.926 | 14.948 | 15.284 | 14.644 | 14.893 | 14.752 | 14.996 | 16.47 | 17.693 | 18.352 | 16.03 | 0 | 0 | 11.04 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 32.157 | 0 | 0 | 0 | 37.403 | 0 | 0 | 0 | 43.321 | 0 | 0 | 0 | 54.347 | 0 | 0 | 0 | 48.732 | 0 | 0 | 0 | 86.491 | 0 | 0 | 0 | 88.29 | 0 | 0 | 0 | 124.994 |
Overige niet-vlottende verplichtingen
| 20.345 | 9.402 | 1.175 | 0.028 | -1.138 | 7.489 | 3.257 | 1.869 | 22.391 | 18.884 | 27.099 | 26.255 | 33.485 | 30.323 | 29.527 | -8.675 | 26.104 | 26.8 | 27.038 | -17.59 | 33.427 | 35.18 | 35.623 | 12.504 | 61.233 | 62.878 | 66.541 | 52.681 | 71.433 | 74.993 | 82.382 | 2.901 | 88.683 | 97.089 | 104.34 | 2.694 | 131.11 | 0 | 0 | 2.29 |
Totaal niet-vlottende verplichtingen
| 25.178 | 23.396 | 19.34 | 21.34 | 23.45 | 25.247 | 35.191 | 37.326 | 43.082 | 56.457 | 68.605 | 72.757 | 75.806 | 77.213 | 79.884 | 83.24 | 81.69 | 82.559 | 87.79 | 87.759 | 101.885 | 106.777 | 107.626 | 82.915 | 76.528 | 76.313 | 81.467 | 67.629 | 86.717 | 89.637 | 97.275 | 104.144 | 103.679 | 113.559 | 122.033 | 109.336 | 159.103 | 0 | 0 | 138.324 |
Totaal passiva
| 220.623 | 205.09 | 200.649 | 223.454 | 222.213 | 233.226 | 243.039 | 282.909 | 264.954 | 292.988 | 309.583 | 339.245 | 338.356 | 337.075 | 323.762 | 377.58 | 364.308 | 356.159 | 354.411 | 381.151 | 363.034 | 352.964 | 358.255 | 343.452 | 320.076 | 314.879 | 300.767 | 312.152 | 297.883 | 303.582 | 296.196 | 307.876 | 290.574 | 286.38 | 299.722 | 329.329 | 300.081 | 123.063 | 112.69 | 256.391 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 512.145 | 0 | 468.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.255 |
Gewone aandelen
| 0.889 | 0.888 | 0.883 | 0.864 | 0.863 | 0.862 | 0.86 | 0.847 | 0.847 | 0.85 | 0.849 | 0.843 | 0.842 | 0.841 | 0.835 | 0.824 | 0.822 | 0.822 | 0.821 | 0.812 | 0.812 | 0.812 | 0.816 | 0.81 | 0.817 | 0.818 | 0.817 | 0.811 | 0.811 | 0.811 | 0.811 | 0.807 | 0.807 | 0.807 | 0.807 | 0.7 | 616.731 | 633.867 | 638.75 | 0.01 |
Ingehouden winsten
| 0 | -520.968 | -506.239 | -470.163 | -461.871 | -447.45 | -415.091 | -384.121 | -344.085 | -315.939 | -291.22 | -269.622 | -260.847 | -247.984 | -236.222 | -229.831 | -220.3 | -216.692 | -215.465 | -207.929 | -202.701 | -194.793 | -184.533 | -176.263 | -164.485 | -160.75 | -150.981 | -188.936 | -198.814 | -187.213 | -175.095 | -160.859 | -154.042 | -146.324 | -134.273 | -122.646 | 0 | 0 | 0 | -50.265 |
Overige gereserveerde algehele resultaten
| 0 | -6.429 | -6.789 | -5.771 | -7.616 | -5.578 | -5.71 | -6.237 | -9.387 | -6.67 | -5.512 | -2.672 | -1.195 | -0.574 | -0.196 | -0.66 | -3.163 | -2.576 | -4.312 | -3.09 | -3.224 | -4.826 | -3.117 | -2.884 | -3.054 | -2.705 | -1.54 | -0.137 | -2.227 | -1.976 | -2.738 | -3.431 | -3.987 | -2.78 | -1.027 | -1.521 | -0.725 | 0.242 | 0.102 | -0.025 |
Overige totale aandeelhoudersvermogen
| 443.464 | 986.902 | 979.371 | 976.395 | 966.361 | 956.636 | 949.594 | 947.472 | 938.524 | 929.352 | 921.186 | 919.508 | 913.531 | 905.235 | 896.632 | 897.448 | 889.79 | 884.013 | 878.474 | 877.087 | 872.085 | 867.118 | 867.579 | 871.044 | 878.659 | 874.907 | 870.122 | 867.411 | 863.758 | 860.824 | 857.307 | 854.907 | 852.424 | 849.4 | 846.994 | 711.923 | 0 | 0 | 0 | 656.516 |
Totaal eigen vermogen van aandeelhouders
| 444.353 | 460.393 | 467.226 | 501.325 | 497.737 | 504.47 | 529.653 | 557.961 | 585.899 | 607.593 | 625.303 | 648.057 | 652.331 | 657.518 | 661.049 | 667.781 | 667.149 | 665.567 | 659.518 | 666.88 | 666.972 | 668.311 | 680.745 | 692.707 | 711.937 | 712.27 | 718.418 | 679.149 | 663.528 | 672.446 | 680.285 | 691.424 | 695.202 | 701.103 | 712.501 | 588.456 | 616.006 | 634.109 | 638.852 | 622.04 |
Totaal eigen vermogen
| 444.353 | 460.393 | 467.226 | 501.325 | 497.737 | 504.47 | 529.653 | 557.961 | 585.899 | 607.593 | 625.303 | 648.057 | 652.331 | 657.518 | 661.049 | 667.781 | 667.149 | 665.567 | 659.518 | 666.88 | 666.972 | 668.311 | 680.745 | 692.707 | 711.937 | 712.27 | 718.418 | 679.149 | 663.528 | 672.446 | 680.285 | 691.424 | 695.202 | 701.103 | 712.501 | 588.456 | 616.006 | 634.109 | 638.852 | 622.04 |
Totaal passiva en aandeelhoudersvermogen
| 664.976 | 665.483 | 667.875 | 724.779 | 719.95 | 737.696 | 772.692 | 840.87 | 850.853 | 900.581 | 934.886 | 987.302 | 990.687 | 994.593 | 984.811 | 1,045.361 | 1,031.457 | 1,021.726 | 1,013.929 | 1,048.031 | 1,030.006 | 1,021.275 | 1,039 | 1,036.159 | 1,032.013 | 1,027.149 | 1,019.185 | 991.301 | 961.411 | 976.028 | 976.481 | 999.3 | 985.776 | 987.483 | 1,012.223 | 917.785 | 916.087 | 757.172 | 751.542 | 878.431 |