Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
|
WITNESS SYSTEMS INC (WITS)
|
Add to portfolio |
|
|
|
| Price: |
$27.35
| | Metrics |
| OS: |
33.5
|
M
| |
|
% ROE
|
| Market cap: |
$916
|
M
| |
-6
|
% ROIC
|
|
Net cash:
|
$114
|
M
| |
$3.40
|
per share
|
|
EV:
|
$802
|
M
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$18.9
|
M
| |
42.5
|
x EV/EBITDA
|
|
EBIT
|
($4.7)
|
M
| |
|
|
| EPS |
($35.53)
| |
|
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-06 | Dec-31-05 | Dec-31-04 | Dec-31-03 | Dec-31-02 | Dec-31-01 | Dec-31-00 | Dec-31-99 |
| Revenues | 221.8 | 185.3 | 141.3 | 108.0 | 67.7 | 62.5 | 44.7 | 23.0 |
| Revenue growth | 19.7% | 31.1% | 30.8% | 59.6% | 8.3% | 39.7% | 94.8% | |
| Cost of goods sold | 71.5 | 61.5 | 46.4 | 35.9 | 13.4 | 11.1 | 9.0 | 4.3 |
| Gross profit | 150.2 | 123.8 | 94.9 | 72.2 | 54.3 | 51.5 | 35.8 | 18.7 |
| Gross margin | 67.7% | 66.8% | 67.1% | 66.8% | 80.2% | 82.3% | 80.0% | 81.3% |
| Selling, general and administrative | 115.0 | 86.0 | 65.8 | 60.0 | 40.4 | 41.0 | | |
| Sales and marketing | | | | | | | 22.6 | 11.6 |
| Research and development | 33.3 | 26.7 | 20.8 | 18.0 | 15.1 | 13.6 | 10.4 | 5.8 |
| General and administrative | | | | | | | 8.8 | 4.4 |
| EBITA | 18.2 | 26.3 | 14.2 | 0.1 | -0.9 | -7.4 | -5.9 | -3.1 |
| EBITA margin | 8.2% | 14.2% | 10.0% | 0.0% | -1.3% | -11.8% | -13.3% | -13.6% |
| Amortization of intangibles | 16.2 | 15.2 | 5.9 | 5.9 | 0.4 | 0.5 | | |
| EBIT | 2.0 | 11.1 | 8.3 | -5.9 | -1.3 | -7.9 | -5.9 | -3.1 |
| EBIT margin | 0.9% | 6.0% | 5.9% | -5.4% | -1.9% | -12.7% | -13.3% | -13.6% |
| Pre-tax income | 3.7 | -1.5 | 9.0 | -20.3 | 0.3 | -5.1 | -2.0 | -7.0 |
| Income taxes | -3.8 | 3.0 | 0.3 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 |
| Tax rate | | | 3.5% | | 84.5% | | 0.0% | 0.0% |
| Net income | 7.5 | -4.6 | 8.7 | -20.6 | 0.0 | -5.2 | 0.0 | -7.0 |
| Net margin | 3.4% | -2.5% | 6.1% | -19.0% | 0.1% | -8.3% | 0.0% | -30.5% |
| |
| Diluted EPS | $0.20 | ($0.17) | $0.33 | ($0.94) | $0.00 | ($232.73) | ($0.14) | ($1.09) |
| Shares outstanding (diluted) | 36.5 | 27.2 | 26.1 | 22.0 | 23.5 | 0.0 | 0.0 | 6.4 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|