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 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -27.501 | -14.729 | -36.076 | -8.292 | -14.421 | -32.359 | -30.97 | -40.036 | -28.146 | -24.719 | -21.598 | -8.775 | -12.863 | -11.763 | -6.39 | -9.531 | -3.608 | -1.227 | -7.536 | -5.228 | -7.908 | -10.26 | -8.27 | -11.778 | -3.735 | -9.769 | -13.819 | 9.878 | -11.601 | -12.118 | -14.236 | -6.817 | -7.718 | -12.051 | -11.627 | -14.899 | -18.528 | -21.124 | -17.83 | -8.966 | -8.762 | -10.247 | -10.515 | -11.775 |
Afschrijvingen & Amortisatie
| 6.131 | 5.974 | 6.275 | 6.873 | 8.45 | 9.657 | 9.607 | 9.887 | 10.134 | 11.27 | 11.742 | 11.371 | 11.034 | 12.043 | 9.918 | 10.636 | 10.106 | 10.386 | 10.486 | 10.915 | 10.869 | 10.783 | 10.365 | 10.335 | 10.36 | 10.225 | 10.287 | 10.851 | 10.654 | 10.405 | 10.261 | 10.177 | 9.826 | 9.796 | 9.626 | 9.934 | 9.982 | 10.145 | 10.577 | 10.536 | 10.306 | 10.208 | 10.375 | 10.157 |
Uitgestelde Inkomstenbelasting
| -24.98 | 1.394 | 23.586 | -7.763 | -4.148 | -9.439 | -7.128 | -10.907 | -8.521 | -7.399 | -5.455 | -7.734 | -3.269 | -2.739 | -2.373 | -4.59 | -1.369 | -1.7 | -2.24 | -7.404 | -3.484 | -2.836 | -5.934 | 1.574 | -1.77 | -3.391 | -3.266 | -38.645 | -3.96 | -8.284 | -6.814 | -5.093 | -6.018 | -7.145 | -7.008 | -7.915 | -12.041 | -10.922 | -9.318 | -5.298 | 0 | 0 | 0 | -6.026 |
Aandelen Gebaseerde Vergoedingen
| 11.451 | 8.572 | 8.97 | 10.252 | 9.962 | 7.62 | 7.27 | 9.351 | 9.566 | 8.812 | 9.126 | 6.769 | 10.062 | 7.58 | 6.035 | 6.739 | 6.081 | 5.707 | 5.887 | 3.931 | 5.092 | 5.609 | 4.916 | 4.895 | 4.833 | 4.912 | 4.73 | 3.698 | 2.934 | 3.53 | 3.628 | 2.494 | 3.024 | 3.005 | 0.36 | 0.213 | 0.214 | 0.214 | 0.2 | 0.2 | 0.197 | 0.195 | 0.188 | 0.805 |
Verandering in Werkkapitaal
| 20.645 | -1.396 | -19.249 | 12.185 | -9.011 | -11.982 | -28.207 | 27.331 | -15.621 | -8.766 | -23.826 | -8.153 | 5.885 | 11.6 | -38.98 | 29.015 | 10.592 | 13.025 | -26.987 | 38.953 | 15.878 | 12.604 | -4.951 | 26.043 | 5.314 | 28.132 | -17.451 | 15.9 | 6.337 | 15.151 | -13.985 | 10.515 | 4.189 | 1.164 | -7.822 | 7.932 | 10.681 | 22.868 | 3.992 | -0.425 | 2.552 | -1.459 | -6.909 | 5.777 |
Vorderingen
| -3.001 | -3.975 | 7.135 | 2.001 | -0.075 | 0.44 | 15.586 | -7.855 | 7.255 | 3.601 | 10.728 | 8.761 | 2.928 | -3.041 | 12.573 | 0.261 | -0.056 | 8.339 | -5.987 | 5.1 | 1.542 | 14.926 | 5.221 | -7.006 | -1.786 | 13.366 | 9.176 | -20.983 | -15.066 | -1.997 | -10.494 | -5.192 | -9.24 | 8.019 | 7.369 | -36.428 | -4.192 | -0.714 | -11.109 | -8.945 | -5.108 | -0.173 | -10.301 | -10.145 |
Voorraden
| 0.396 | 0 | -0.396 | 0.032 | 0.015 | -0.099 | -0.055 | 0.063 | -0.208 | -0.102 | 0.132 | 0.01 | 0.112 | 0.06 | -0.127 | 0.13 | 0.015 | 0.107 | -0.066 | 0.16 | 0.184 | -0.458 | -0.164 | 0.164 | -0.009 | 0.047 | 0.36 | -0.067 | 0.206 | 0.303 | 0.475 | 0.781 | 0.804 | 0.695 | -0.67 | 0.874 | -2.375 | -0.14 | 0.462 | -1.07 | -0.307 | -0.393 | 0.381 | 0.526 |
Crediteuren
| -1.304 | -2.154 | 1.912 | -2.223 | 0.519 | -3.855 | -4.126 | -0.963 | -1.135 | -1.989 | 7.674 | 2.191 | -2.521 | -1.819 | 0.526 | -4.195 | 1.161 | -6.988 | 8.495 | -2.078 | 1.663 | -1.542 | 8.965 | -6.69 | 1.965 | 1.951 | -3.343 | 3.491 | 0.08 | -1.692 | 1.423 | 0.945 | -3.624 | 3.725 | 0.995 | 3.256 | 8.648 | -10.708 | 1.115 | 4.741 | 0 | 0 | 0 | 4.185 |
Overig Werkkapitaal
| 24.554 | 4.733 | -27.9 | 12.375 | -9.47 | -8.468 | -39.612 | 36.086 | -21.533 | -10.276 | -42.36 | -19.115 | 5.366 | 16.4 | -51.952 | 32.819 | 9.472 | 11.567 | -29.429 | 35.771 | 12.489 | -0.322 | -18.973 | 39.575 | 5.144 | 12.768 | -23.644 | 33.459 | 21.117 | 18.537 | -5.389 | 13.981 | 16.249 | -11.275 | -15.516 | 40.23 | 8.6 | 34.43 | 13.524 | 4.849 | 7.967 | -0.893 | 3.011 | 11.211 |
Overige Niet-Contante Posten
| 22.609 | 4.026 | 40.3 | 2.08 | 4.635 | 8.725 | 7.245 | 9.952 | 5.824 | 26.71 | 13.753 | 25.032 | 0.655 | 0.56 | 1.232 | -0.114 | 0.609 | 0.169 | 0.053 | 1.82 | 2.173 | 0.357 | 0.849 | 0.091 | 0.151 | -0.819 | 1.115 | 2.31 | 0.846 | 2.556 | 1.491 | 0.56 | -0.397 | -0.141 | 0.263 | 1.087 | 6.908 | 3.587 | 4.2 | -0.22 | 0.539 | 0.707 | 9.03 | 2.541 |
Kasstroom uit Operationele Activiteiten
| 8.355 | 3.841 | -12.649 | 15.335 | -4.533 | -27.778 | -42.183 | 5.578 | -26.764 | -16.535 | -24.879 | 18.51 | 11.504 | 17.281 | -30.558 | 32.155 | 22.411 | 26.36 | -20.337 | 42.987 | 22.62 | 16.257 | -3.025 | 31.16 | 15.153 | 29.29 | -18.404 | 3.992 | 5.21 | 11.24 | -19.655 | 11.836 | 2.906 | -5.372 | -16.208 | -3.648 | -2.784 | 4.768 | -8.179 | -4.173 | 4.832 | -0.596 | 2.169 | 1.479 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 2.485 | -2.06 | -1.934 | -1.452 | -2.025 | -1.256 | -1.69 | -0.69 | -1.294 | -1.553 | -2.114 | -2.192 | -1.571 | -1.957 | -2.294 | -0.824 | -0.472 | -0.689 | -1.02 | -0.508 | -1.423 | -3.643 | -7.016 | -3.226 | -1.608 | -3.15 | -2.216 | -2.143 | -3.3 | -5.026 | -3.35 | -6.076 | -5.355 | -4.456 | -3.474 | -2.016 | -0.8 | -3.12 | -3.087 | -5.427 | -1.612 | 0.008 | -2.511 | -2.957 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.081 | 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 |
Aankoop van Beleggingen
| 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 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 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 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -4.942 | 0 | -1.382 | -1.137 | -1.69 | -1.206 | -1.21 | -0.352 | -1.294 | -1.139 | -1.701 | -1.512 | -1.356 | -1.448 | -1.77 | -0.824 | -15.081 | 0 | 0 | -0.508 | 0 | 0 | 0 | -3.226 | 0 | 0 | 0 | -2.143 | 0 | 0 | 0 | -6.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -2.457 | -2.06 | -1.934 | -1.452 | -2.025 | -1.256 | -1.69 | -0.69 | -1.294 | -1.553 | -2.114 | -2.192 | -1.571 | -1.957 | -2.294 | -0.824 | -15.553 | -0.689 | -1.02 | -0.508 | -1.423 | -3.643 | -7.016 | -3.226 | -1.608 | -3.15 | -2.216 | -2.143 | -3.3 | -5.026 | -3.35 | -6.076 | -5.355 | -4.456 | -3.474 | -2.016 | -0.8 | -3.12 | -3.087 | -5.427 | -1.612 | 0.008 | -2.511 | -2.957 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 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 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -109.151 | 0 | -0.367 | 109.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 5.974 | 0 | -5.974 | -0.216 | -0.236 | -0.577 | -5.134 | -0.403 | 0 | -0.645 | -7.442 | -0.792 | -1.765 | -3.104 | -6.841 | -0.548 | -0.304 | -0.167 | -4.491 | -0.256 | -0.125 | -5.467 | -0.91 | -12.463 | -1.068 | -0.126 | -2.013 | 0 | 0 | 0 | -1.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 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 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -0.295 | -1.036 | -5.974 | -0.216 | -0.236 | -0.577 | -5.134 | -0.403 | -0.397 | -0.645 | -7.442 | -0.792 | -1.765 | 1.03 | -6.841 | 0.921 | -0.304 | -0.167 | -4.491 | 0.571 | -0.125 | -0.607 | -7.465 | -1.658 | -0.014 | -0.126 | -3.617 | 0 | 0 | 0 | -2.024 | 109.151 | 0 | 0.221 | 0 | -0.365 | 22.778 | 6.672 | 16.534 | 3.985 | 0.175 | 4.403 | 2.99 | 3.018 |
Kasstroom uit Financieringsactiviteiten
| -0.295 | -1.036 | -5.974 | -0.216 | -0.236 | -0.577 | -5.134 | -0.403 | -0.397 | -0.645 | -7.442 | -0.792 | -1.765 | 1.03 | -6.841 | 0.921 | -0.304 | -0.167 | -4.491 | 0.571 | -0.125 | -6.074 | -8.375 | -14.121 | -1.082 | -0.126 | -3.617 | -3.256 | 0 | 0 | -2.024 | 2.239 | 0 | -0.599 | 109.971 | -0.365 | 22.778 | 6.672 | 16.534 | 3.985 | 0.175 | 4.403 | 2.99 | 3.018 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.143 | -0.141 | -1.074 | -16.581 | 0 | -1.008 | 1.94 | -1.389 | 0 | 0 | 0.565 | 3.393 | 0 | 0 | 0.798 | -1.485 | 0 | 0 | -0.856 | 0.27 | 0 | 0 | 0.07 | -1.818 | 0 | 0 | -0.377 | 3.256 | 0 | 0 | 0.602 | -2.239 | 0 | 0 | -0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 5.46 | 0.604 | -21.631 | 10.55 | -6.794 | -29.611 | -49.007 | 4.485 | -28.455 | -18.733 | -34.435 | 15.526 | 8.168 | 16.354 | -39.693 | 32.252 | 6.554 | 25.504 | -25.848 | 43.05 | 21.072 | 6.54 | -18.416 | 13.813 | 12.463 | 26.014 | -24.237 | 1.849 | 1.91 | 6.214 | -25.029 | 5.76 | -2.449 | -10.427 | 90.289 | -6.029 | 19.194 | 8.32 | 5.268 | -5.615 | 3.395 | 3.815 | 2.648 | 1.54 |
Kaspositie aan het Einde van de Periode
| 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 | 12.284 | 8.889 | 5.074 | 2.426 |