Annual Income Statements for Samsara
This table shows Samsara's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Samsara
This table shows Samsara's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-60 |
-46 |
-113 |
-56 |
-50 |
-38 |
-11 |
-22 |
-17 |
7.77 |
22 |
| Consolidated Net Income / (Loss) |
|
-60 |
-46 |
-113 |
-56 |
-50 |
-38 |
-11 |
-22 |
-17 |
7.77 |
22 |
| Net Income / (Loss) Continuing Operations |
|
-60 |
-46 |
-113 |
-56 |
-50 |
-38 |
-11 |
-22 |
-17 |
7.77 |
22 |
| Total Pre-Tax Income |
|
-60 |
-45 |
-112 |
-56 |
-49 |
-37 |
-8.62 |
-21 |
-15 |
9.10 |
28 |
| Total Operating Income |
|
-70 |
-55 |
-123 |
-66 |
-58 |
-47 |
-18 |
-33 |
-27 |
-1.72 |
9.02 |
| Total Gross Profit |
|
160 |
176 |
207 |
212 |
227 |
246 |
266 |
284 |
301 |
319 |
338 |
| Total Revenue |
|
219 |
238 |
276 |
281 |
300 |
322 |
346 |
367 |
391 |
416 |
444 |
| Operating Revenue |
|
219 |
238 |
276 |
281 |
300 |
322 |
346 |
367 |
391 |
416 |
444 |
| Total Cost of Revenue |
|
59 |
62 |
69 |
69 |
73 |
76 |
80 |
83 |
91 |
97 |
106 |
| Total Operating Expenses |
|
230 |
231 |
330 |
278 |
285 |
293 |
284 |
317 |
328 |
321 |
329 |
| Selling, General & Admin Expense |
|
48 |
48 |
55 |
58 |
57 |
63 |
57 |
68 |
68 |
66 |
64 |
| Marketing Expense |
|
118 |
117 |
133 |
147 |
151 |
150 |
153 |
165 |
174 |
168 |
176 |
| Research & Development Expense |
|
64 |
61 |
73 |
73 |
76 |
77 |
73 |
83 |
86 |
86 |
90 |
| Total Other Income / (Expense), net |
|
10 |
9.38 |
11 |
10 |
9.63 |
10 |
9.79 |
13 |
11 |
11 |
19 |
| Income Tax Expense |
|
0.43 |
0.14 |
1.84 |
0.38 |
1.04 |
0.49 |
2.58 |
1.59 |
1.61 |
1.33 |
5.50 |
| Basic Earnings per Share |
|
($0.11) |
($0.08) |
($0.22) |
($0.10) |
($0.09) |
($0.07) |
($0.02) |
($0.04) |
($0.03) |
$0.01 |
$0.04 |
| Weighted Average Basic Shares Outstanding |
|
531.75M |
537.46M |
534.88M |
548.65M |
553.92M |
559.01M |
556.32M |
567.74M |
571.74M |
575.47M |
573.48M |
| Diluted Earnings per Share |
|
($0.11) |
($0.08) |
($0.22) |
($0.10) |
($0.09) |
($0.07) |
($0.02) |
($0.04) |
($0.03) |
$0.01 |
$0.04 |
| Weighted Average Diluted Shares Outstanding |
|
531.75M |
537.46M |
534.88M |
548.65M |
553.92M |
559.01M |
556.32M |
567.74M |
571.74M |
585.64M |
573.48M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
534.95M |
540.20M |
550.52M |
550.81M |
556.36M |
561.20M |
569.32M |
569.34M |
573.63M |
577.00M |
580.72M |
Annual Cash Flow Statements for Samsara
This table details how cash moves in and out of Samsara's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Net Change in Cash & Equivalents |
|
198 |
510 |
-721 |
-69 |
91 |
79 |
| Net Cash From Operating Activities |
|
-172 |
-171 |
-103 |
-12 |
132 |
236 |
| Net Cash From Continuing Operating Activities |
|
-172 |
-171 |
-103 |
-12 |
132 |
236 |
| Net Income / (Loss) Continuing Operations |
|
-210 |
-355 |
-247 |
-287 |
-155 |
-9.12 |
| Consolidated Net Income / (Loss) |
|
-210 |
-355 |
-247 |
-287 |
-155 |
-9.12 |
| Depreciation Expense |
|
11 |
10 |
12 |
16 |
21 |
24 |
| Amortization Expense |
|
- |
0.00 |
-4.37 |
-17 |
-15 |
-11 |
| Non-Cash Adjustments To Reconcile Net Income |
|
-1.83 |
151 |
102 |
197 |
256 |
244 |
| Changes in Operating Assets and Liabilities, net |
|
30 |
23 |
35 |
79 |
26 |
-12 |
| Net Cash From Investing Activities |
|
-32 |
-20 |
-632 |
-79 |
-67 |
-190 |
| Net Cash From Continuing Investing Activities |
|
-32 |
-20 |
-632 |
-79 |
-67 |
-190 |
| Purchase of Property, Plant & Equipment |
|
-32 |
-19 |
-33 |
-11 |
-20 |
-29 |
| Purchase of Investments |
|
0.00 |
0.00 |
-686 |
-741 |
-649 |
-873 |
| Sale and/or Maturity of Investments |
|
0.00 |
0.00 |
87 |
673 |
603 |
714 |
| Other Investing Activities, net |
|
-0.10 |
-0.68 |
0.38 |
-0.05 |
-0.20 |
-1.35 |
| Net Cash From Financing Activities |
|
402 |
702 |
14 |
21 |
27 |
30 |
| Net Cash From Continuing Financing Activities |
|
402 |
702 |
14 |
21 |
27 |
30 |
| Repayment of Debt |
|
- |
- |
- |
-2.21 |
-1.70 |
-0.93 |
| Issuance of Common Equity |
|
1.62 |
848 |
18 |
23 |
29 |
31 |
| Effect of Exchange Rate Changes |
|
0.00 |
-0.13 |
0.11 |
0.48 |
-1.08 |
2.44 |
| Cash Income Taxes Paid |
|
0.03 |
0.47 |
0.61 |
2.12 |
3.46 |
3.27 |
Quarterly Cash Flow Statements for Samsara
This table details how cash moves in and out of Samsara's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Change in Cash & Equivalents |
|
3.78 |
9.66 |
-75 |
27 |
-2.97 |
1.89 |
65 |
35 |
0.62 |
15 |
28 |
| Net Cash From Operating Activities |
|
7.72 |
12 |
-42 |
24 |
18 |
36 |
54 |
53 |
50 |
64 |
70 |
| Net Cash From Continuing Operating Activities |
|
7.72 |
12 |
-42 |
24 |
18 |
36 |
54 |
53 |
50 |
64 |
70 |
| Net Income / (Loss) Continuing Operations |
|
-60 |
-46 |
-113 |
-56 |
-50 |
-38 |
-11 |
-22 |
-17 |
7.77 |
22 |
| Consolidated Net Income / (Loss) |
|
-60 |
-46 |
-113 |
-56 |
-50 |
-38 |
-11 |
-22 |
-17 |
7.77 |
22 |
| Depreciation Expense |
|
3.71 |
3.65 |
4.69 |
4.46 |
4.63 |
6.76 |
4.80 |
5.14 |
5.40 |
6.08 |
7.43 |
| Amortization Expense |
|
-4.40 |
-4.10 |
-4.16 |
-3.99 |
-4.30 |
-3.88 |
-3.12 |
-2.58 |
-2.41 |
-2.79 |
-2.80 |
| Non-Cash Adjustments To Reconcile Net Income |
|
44 |
57 |
55 |
60 |
67 |
74 |
54 |
71 |
76 |
64 |
33 |
| Changes in Operating Assets and Liabilities, net |
|
25 |
0.72 |
16 |
20 |
0.23 |
-3.30 |
9.00 |
1.40 |
-12 |
-11 |
9.65 |
| Net Cash From Investing Activities |
|
-17 |
-1.45 |
-43 |
3.05 |
-36 |
-34 |
0.48 |
-18 |
-68 |
-48 |
-55 |
| Net Cash From Continuing Investing Activities |
|
-17 |
-1.45 |
-43 |
3.05 |
-36 |
-34 |
0.48 |
-18 |
-68 |
-48 |
-55 |
| Purchase of Property, Plant & Equipment |
|
-3.00 |
-3.36 |
-2.10 |
-5.06 |
-4.99 |
-4.78 |
-5.35 |
-6.92 |
-5.97 |
-7.86 |
-8.02 |
| Purchase of Investments |
|
-182 |
-167 |
-199 |
-142 |
-188 |
-196 |
-123 |
-173 |
-249 |
-221 |
-230 |
| Sale and/or Maturity of Investments |
|
168 |
169 |
159 |
150 |
157 |
167 |
129 |
162 |
187 |
182 |
184 |
| Other Investing Activities, net |
|
- |
- |
- |
0.00 |
- |
-0.10 |
- |
-0.20 |
- |
-1.00 |
-0.15 |
| Net Cash From Financing Activities |
|
13 |
-0.24 |
8.98 |
0.31 |
16 |
-0.37 |
11 |
-0.36 |
18 |
-0.14 |
12 |
| Net Cash From Continuing Financing Activities |
|
13 |
-0.24 |
8.98 |
0.31 |
16 |
-0.37 |
11 |
-0.36 |
18 |
-0.14 |
12 |
| Repayment of Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.09 |
| Issuance of Common Equity |
|
13 |
0.27 |
9.77 |
0.81 |
16 |
0.04 |
12 |
0.02 |
19 |
0.01 |
12 |
| Effect of Exchange Rate Changes |
|
0.37 |
-0.54 |
0.50 |
-0.10 |
-0.46 |
0.11 |
-0.63 |
1.13 |
0.22 |
-0.43 |
1.53 |
| Cash Income Taxes Paid |
|
0.48 |
0.95 |
0.59 |
0.42 |
0.63 |
1.33 |
1.09 |
0.00 |
1.32 |
1.03 |
0.93 |
Annual Balance Sheets for Samsara
This table presents Samsara's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2022 |
2023 |
2024 |
2025 |
2026 |
| Total Assets |
|
1,568 |
1,617 |
1,735 |
2,024 |
2,541 |
| Total Current Assets |
|
1,100 |
958 |
887 |
1,212 |
1,507 |
| Cash & Equivalents |
|
921 |
201 |
136 |
228 |
319 |
| Restricted Cash |
|
- |
- |
- |
0.00 |
6.05 |
| Short-Term Investments |
|
0.00 |
489 |
412 |
467 |
515 |
| Accounts Receivable |
|
82 |
123 |
162 |
234 |
321 |
| Inventories, net |
|
33 |
41 |
22 |
39 |
48 |
| Prepaid Expenses |
|
11 |
22 |
51 |
58 |
69 |
| Other Current Assets |
|
53 |
82 |
104 |
186 |
228 |
| Plant, Property, & Equipment, net |
|
37 |
59 |
55 |
58 |
82 |
| Total Noncurrent Assets |
|
431 |
600 |
793 |
754 |
952 |
| Long-Term Investments |
|
0.00 |
113 |
276 |
283 |
403 |
| Other Noncurrent Operating Assets |
|
431 |
487 |
517 |
471 |
549 |
| Total Liabilities & Shareholders' Equity |
|
1,568 |
1,617 |
1,735 |
2,024 |
2,541 |
| Total Liabilities |
|
579 |
679 |
820 |
955 |
1,120 |
| Total Current Liabilities |
|
338 |
442 |
592 |
761 |
917 |
| Accounts Payable |
|
55 |
30 |
46 |
64 |
48 |
| Accrued Expenses |
|
32 |
54 |
61 |
75 |
102 |
| Current Deferred Revenue |
|
203 |
300 |
426 |
563 |
679 |
| Current Employee Benefit Liabilities |
|
27 |
36 |
37 |
43 |
75 |
| Other Current Liabilities |
|
21 |
22 |
21 |
16 |
13 |
| Total Noncurrent Liabilities |
|
241 |
237 |
228 |
194 |
203 |
| Noncurrent Deferred Revenue |
|
111 |
126 |
139 |
123 |
130 |
| Other Noncurrent Operating Liabilities |
|
130 |
110 |
89 |
71 |
73 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
989 |
938 |
915 |
1,069 |
1,420 |
| Total Preferred & Common Equity |
|
989 |
938 |
915 |
1,069 |
1,420 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
989 |
938 |
915 |
1,069 |
1,420 |
| Common Stock |
|
1,910 |
2,107 |
2,369 |
2,680 |
3,035 |
| Retained Earnings |
|
-921 |
-1,168 |
-1,455 |
-1,610 |
-1,619 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.10 |
-0.65 |
1.62 |
-0.85 |
4.36 |
Quarterly Balance Sheets for Samsara
This table presents Samsara's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
1,529 |
1,550 |
1,599 |
1,643 |
1,686 |
1,749 |
1,826 |
1,864 |
2,074 |
2,207 |
2,314 |
| Total Current Assets |
|
1,036 |
963 |
971 |
978 |
941 |
924 |
1,040 |
1,039 |
1,133 |
1,186 |
1,258 |
| Cash & Equivalents |
|
826 |
447 |
192 |
196 |
208 |
162 |
159 |
160 |
259 |
258 |
275 |
| Short-Term Investments |
|
- |
292 |
534 |
529 |
452 |
432 |
513 |
512 |
439 |
443 |
487 |
| Accounts Receivable |
|
77 |
91 |
103 |
115 |
115 |
144 |
179 |
179 |
216 |
246 |
257 |
| Inventories, net |
|
39 |
45 |
32 |
22 |
27 |
31 |
39 |
39 |
38 |
48 |
55 |
| Prepaid Expenses |
|
14 |
16 |
23 |
22 |
40 |
47 |
38 |
34 |
57 |
64 |
52 |
| Other Current Assets |
|
79 |
73 |
86 |
94 |
99 |
108 |
111 |
115 |
123 |
127 |
132 |
| Plant, Property, & Equipment, net |
|
57 |
57 |
59 |
58 |
57 |
56 |
58 |
56 |
62 |
70 |
78 |
| Total Noncurrent Assets |
|
436 |
530 |
569 |
606 |
689 |
770 |
729 |
768 |
879 |
951 |
978 |
| Long-Term Investments |
|
- |
64 |
88 |
110 |
189 |
251 |
208 |
241 |
325 |
386 |
385 |
| Other Noncurrent Operating Assets |
|
436 |
466 |
482 |
497 |
499 |
519 |
521 |
527 |
554 |
564 |
592 |
| Total Liabilities & Shareholders' Equity |
|
1,529 |
1,550 |
1,599 |
1,643 |
1,686 |
1,749 |
1,826 |
1,864 |
2,074 |
2,207 |
2,314 |
| Total Liabilities |
|
576 |
610 |
676 |
706 |
735 |
826 |
861 |
865 |
946 |
992 |
1,010 |
| Total Current Liabilities |
|
342 |
378 |
441 |
479 |
506 |
601 |
647 |
654 |
741 |
792 |
806 |
| Accounts Payable |
|
20 |
43 |
29 |
35 |
38 |
41 |
47 |
32 |
22 |
30 |
20 |
| Accrued Expenses |
|
40 |
35 |
56 |
50 |
52 |
61 |
60 |
63 |
84 |
86 |
95 |
| Current Deferred Revenue |
|
239 |
255 |
319 |
349 |
367 |
447 |
486 |
506 |
577 |
611 |
621 |
| Current Employee Benefit Liabilities |
|
20 |
23 |
27 |
30 |
28 |
32 |
35 |
36 |
44 |
51 |
58 |
| Other Current Liabilities |
|
22 |
22 |
10 |
16 |
21 |
20 |
19 |
18 |
14 |
13 |
13 |
| Total Noncurrent Liabilities |
|
234 |
232 |
235 |
227 |
229 |
224 |
214 |
211 |
205 |
201 |
204 |
| Noncurrent Deferred Revenue |
|
116 |
119 |
131 |
128 |
136 |
141 |
137 |
134 |
130 |
129 |
134 |
| Other Noncurrent Operating Liabilities |
|
118 |
114 |
104 |
99 |
93 |
83 |
77 |
76 |
75 |
72 |
70 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
953 |
940 |
923 |
936 |
951 |
924 |
965 |
999 |
1,128 |
1,215 |
1,303 |
| Total Preferred & Common Equity |
|
953 |
940 |
923 |
936 |
951 |
924 |
965 |
999 |
1,128 |
1,215 |
1,303 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
953 |
940 |
923 |
936 |
951 |
924 |
965 |
999 |
1,128 |
1,215 |
1,303 |
| Common Stock |
|
2,009 |
2,056 |
2,160 |
2,234 |
2,294 |
2,435 |
2,524 |
2,598 |
2,759 |
2,861 |
2,942 |
| Retained Earnings |
|
-1,056 |
-1,115 |
-1,236 |
-1,296 |
-1,342 |
-1,511 |
-1,561 |
-1,599 |
-1,632 |
-1,649 |
-1,641 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.01 |
-0.98 |
-1.61 |
-1.00 |
-1.44 |
0.03 |
1.61 |
0.00 |
0.67 |
2.22 |
2.80 |
Annual Metrics And Ratios for Samsara
This table displays calculated financial ratios and metrics derived from Samsara's official financial filings.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
577,004,057.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
577,004,057.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-147 |
-248 |
-182 |
-226 |
-133 |
529 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-19.36% |
-24.73% |
-12.44% |
37.25% |
| Earnings before Interest and Taxes (EBIT) |
|
-209 |
-354 |
-259 |
-323 |
-190 |
-53 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-199 |
-343 |
-252 |
-325 |
-185 |
-39 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-315 |
-249 |
-183 |
-133 |
443 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
68 |
135 |
91 |
92 |
177 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
68 |
67 |
-44 |
0.43 |
86 |
| Book Value per Share |
|
$0.00 |
$3.56 |
$1.81 |
$1.69 |
$1.91 |
$2.46 |
| Tangible Book Value per Share |
|
$0.00 |
$3.56 |
$1.81 |
$1.69 |
$1.91 |
$2.46 |
| Total Capital |
|
0.00 |
989 |
938 |
915 |
1,069 |
1,420 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-921 |
-803 |
-824 |
-977 |
-1,243 |
| Capital Expenditures (CapEx) |
|
32 |
19 |
33 |
11 |
20 |
29 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-159 |
-174 |
-253 |
-311 |
-250 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
762 |
515 |
295 |
384 |
590 |
| Net Working Capital (NWC) |
|
0.00 |
762 |
515 |
295 |
384 |
590 |
| Net Nonoperating Expense (NNE) |
|
64 |
107 |
66 |
60 |
22 |
538 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-921 |
-803 |
-824 |
-977 |
-1,243 |
| Total Depreciation and Amortization (D&A) |
|
11 |
10 |
7.40 |
-1.36 |
5.35 |
13 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.48) |
($0.54) |
($0.28) |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
514.28M |
534.88M |
556.32M |
573.48M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.48) |
($0.54) |
($0.28) |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
514.28M |
534.88M |
556.32M |
573.48M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
524.36M |
550.52M |
569.32M |
580.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-142 |
-247 |
-182 |
-178 |
-132 |
-37 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Samsara
This table displays calculated financial ratios and metrics derived from Samsara's official financial filings.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
577,004,057.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
577,004,057.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-49 |
-38 |
-86 |
-46 |
-41 |
-33 |
-13 |
-23 |
-19 |
-1.47 |
7.22 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-4.03% |
-9.41% |
- |
- |
-3.32% |
-1.21% |
-2.06% |
-1.53% |
-0.11% |
0.51% |
| Earnings before Interest and Taxes (EBIT) |
|
-70 |
-55 |
-123 |
-66 |
-58 |
-47 |
-18 |
-33 |
-27 |
-1.72 |
9.02 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-70 |
-55 |
-122 |
-66 |
-58 |
-44 |
-17 |
-31 |
-24 |
1.56 |
14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-24 |
-2.89 |
-42 |
-16 |
-23 |
-17 |
-13 |
-49 |
-61 |
-72 |
-79 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
102 |
102 |
91 |
79 |
84 |
86 |
92 |
104 |
127 |
156 |
177 |
| Increase / (Decrease) in Invested Capital |
|
-25 |
-35 |
-44 |
-30 |
-17 |
-16 |
0.43 |
25 |
42 |
70 |
86 |
| Book Value per Share |
|
$1.77 |
$1.78 |
$1.69 |
$1.68 |
$1.75 |
$1.80 |
$1.91 |
$1.98 |
$2.13 |
$2.27 |
$2.46 |
| Tangible Book Value per Share |
|
$1.77 |
$1.78 |
$1.69 |
$1.68 |
$1.75 |
$1.80 |
$1.91 |
$1.98 |
$2.13 |
$2.27 |
$2.46 |
| Total Capital |
|
936 |
951 |
915 |
924 |
965 |
999 |
1,069 |
1,128 |
1,215 |
1,303 |
1,420 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-835 |
-849 |
-824 |
-845 |
-880 |
-913 |
-977 |
-1,023 |
-1,088 |
-1,147 |
-1,243 |
| Capital Expenditures (CapEx) |
|
3.00 |
3.36 |
2.10 |
5.06 |
4.99 |
4.78 |
5.35 |
6.92 |
5.97 |
7.86 |
8.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-226 |
-225 |
-253 |
-272 |
-280 |
-287 |
-311 |
-306 |
-307 |
-310 |
-250 |
| Debt-free Net Working Capital (DFNWC) |
|
499 |
434 |
295 |
322 |
392 |
385 |
384 |
392 |
394 |
452 |
590 |
| Net Working Capital (NWC) |
|
499 |
434 |
295 |
322 |
392 |
385 |
384 |
392 |
394 |
452 |
590 |
| Net Nonoperating Expense (NNE) |
|
11 |
7.19 |
27 |
10 |
8.87 |
4.65 |
-1.69 |
-1.16 |
-1.83 |
-9.24 |
-15 |
| Net Nonoperating Obligations (NNO) |
|
-835 |
-849 |
-824 |
-845 |
-880 |
-913 |
-977 |
-1,023 |
-1,088 |
-1,147 |
-1,243 |
| Total Depreciation and Amortization (D&A) |
|
-0.70 |
-0.46 |
0.53 |
0.46 |
0.34 |
2.87 |
1.68 |
2.56 |
2.99 |
3.28 |
4.63 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.11) |
($0.08) |
($0.22) |
($0.10) |
($0.09) |
($0.07) |
($0.02) |
($0.04) |
($0.03) |
$0.01 |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
531.75M |
537.46M |
534.88M |
548.65M |
553.92M |
559.01M |
556.32M |
567.74M |
571.74M |
575.47M |
573.48M |
| Adjusted Diluted Earnings per Share |
|
($0.11) |
($0.08) |
($0.22) |
($0.10) |
($0.09) |
($0.07) |
($0.02) |
($0.04) |
($0.03) |
$0.01 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
531.75M |
537.46M |
534.88M |
548.65M |
553.92M |
559.01M |
556.32M |
567.74M |
571.74M |
585.64M |
573.48M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
534.95M |
540.20M |
550.52M |
550.81M |
556.36M |
561.20M |
569.32M |
569.34M |
573.63M |
577.00M |
580.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-49 |
-35 |
-86 |
-46 |
-41 |
-31 |
-13 |
-23 |
-19 |
-1.47 |
7.22 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Key Financial Trends
Here are the top takeaways from Samsara's latest quarterly results (Q4 2026) and related 2023–2026 quarters, highlighting how revenue, profitability, cash flow, and the balance sheet have evolved for investors.
- Revenue momentum: Operating revenue climbed to $444.3 million in Q4 2026, up from $366.9 million in Q1 2026, signaling sustained top‑line growth across 2026.
- Healthy gross margin: Total gross profit was $338.381 million on $444.296 million revenue in Q4 2026, implying a gross margin near 76% and indicating strong product economics.
- Improving net profitability: Net income attributable to common shareholders was $22.038 million in Q4 2026, marking a positive swing after prior quarters with operating losses.
- Solid operating cash flow: Net cash from continuing operating activities was $69.733 million in Q4 2026, rising from $63.704 million in Q3 2026, with a generally positive cash flow from operations across 2026.
- Strong liquidity footprint: Cash & equivalents were $275.111 million and short-term investments were $486.725 million in the latest quarter, with total current assets around $1.258 billion and current liabilities about $806 million, signaling solid liquidity.
- Balanced balance sheet: Total common equity near $1.303 billion in Q3 2026, with total liabilities around $1.010 billion, reflecting a prudent capital structure and a meaningful equity base.
- Financing activity adds cash: Net cash from financing activities in Q4 2026 was roughly $12.024 million, indicating modest, additive financing activity.
- Non‑cash adjustments: Non‑cash adjustments to reconcile net income totaled about $33.416 million in Q4 2026, helping to bridge reported net income with cash flow.
- R&D investment intensity: Research & development expense remained sizable at about $89.516 million in Q4 2026, underscoring ongoing investment in product development.
- Investing activity drag: Net cash from investing activities was about $54.821 million negative in Q4 2026, reflecting ongoing investments in long‑term assets and securities.
Bottom line: Samsara is showing revenue growth with a robust gross margin and improving, though still variable, profitability. The company sits on a solid liquidity cushion and a strong equity base, supported by positive operating cash flow in the latest quarter. Ongoing investments in R&D and selective investing activity will require watching how these contribute to longer‑term profitability and free cash flow generation.
05/20/26 10:08 PM ETAI Generated. May Contain Errors.