Casa Systems Inc

EDGAR

30 filing records in this dataset, filed from 2017-11-17 to 2024-01-02. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

62.1 million USD

2023 Q3 · USD

Exact inputs and evidence

Operating margin

-29.64%

2023 Q3 · %

Exact inputs and evidence
  • Operating Income: -18404000 USD Source
  • Revenue: 62089000 USD Source

Operating cash flow

-14.6 million USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -18597000 USD Source
  • Operating Cash Flow: -3992000 USD Source

Free cash flow

-15.4 million USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -18597000 USD Source
  • Operating Cash Flow: -3992000 USD Source
  • Capital Expenditure: 1827000 USD Source
  • Capital Expenditure: 984000 USD Source
Cash and cash equivalents
47.9 million USD Source
Exact value

47925000 USD

Long-term debt including current maturities
192 million USD Source
Exact value

192261000 USD

Shares outstanding
98.7 million shares Source
Exact value

98724000 shares

Reported share-count change

4.34% · 4.11 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 94615000 shares · 2022-09-30· Source
  • 98724000 shares · 2023-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

250 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Revenue: 286537000 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 202134000 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 45297000 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 58003000 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 62089000 USD · 2023-07-01 – 2023-09-30 Source

Net income

-107 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Net income: -79205000 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -80445000 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: -31658000 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -51136000 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: -25618000 USD · 2023-07-01 – 2023-09-30 Source

Operating cash flow

-38.9 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: -8634000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: 11663000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -8350000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -3992000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -8350000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -18597000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -3992000 USD · 2023-01-01 – 2023-06-30 Source

Capital expenditure

2.92 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Capital expenditure: 3705000 USD · 2022-01-01 – 2022-12-31 Source
  • Capital expenditure: 2611000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 679000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 984000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 679000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 1827000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 984000 USD · 2023-01-01 – 2023-06-30 Source

Free cash flow

-41.8 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: -8634000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: 11663000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -8350000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -3992000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -8350000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -18597000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -3992000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 3705000 USD · 2022-01-01 – 2022-12-31 Source
  • Capital expenditure: 2611000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 679000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 984000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 679000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 1827000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 984000 USD · 2023-01-01 – 2023-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-01-02.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2022-12-31
  • Operating income: 7 of 11 periods available· newest 2022-12-31
  • Net income: 7 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2022-12-31
  • Total assets: 6 of 11 periods available· newest 2022-12-31
  • Total liabilities: 6 of 11 periods available· newest 2022-12-31
  • Current assets: 6 of 11 periods available· newest 2022-12-31
  • Current liabilities: 6 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2022-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 6 of 11 periods available· newest 2022-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -28.6%

    Prior period

    USD 401.33 million

    –

    Current period

    USD 286.54 million

    –

    Exact inputs and evidence

    286537000 − 401325000 = -114788000 USD

    401325000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    286537000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -2,569.8%

    Prior period

    USD 3.21 million

    –

    Current period

    −USD 79.21 million

    –

    Exact inputs and evidence

    -79205000 − 3207000 = -82412000 USD

    3207000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -79205000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -125.7%

    Prior period

    USD 33.6 million

    –

    Current period

    −USD 8.63 million

    –

    Exact inputs and evidence

    -8634000 − 33598000 = -42232000 USD

    33598000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -8634000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -4.7%

    Prior period

    USD 3.89 million

    –

    Current period

    USD 3.71 million

    –

    Exact inputs and evidence

    3705000 − 3887000 = -182000 USD

    3887000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    3705000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2022 2022-01-01 – 2022-12-31

  • Revenue USD 286.54 million 100% of revenue
  • Cost of revenue USD 182.87 million 64% of revenue
  • Operating expenses USD 172.15 million 60% of revenue
  • Operating income −USD 68.48 million −24% of revenue
  • Tax, interest and other Derived USD 10.73 million 3.7% of revenue
  • Net income −USD 79.21 million −28% of revenue

Cash

  • Operating cash flow −USD 8.63 million −3% of revenue
  • Capital expenditure USD 3.71 million 1.3% of revenue
  • Free cash flow Derived −USD 12.34 million −4.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2016 28%64%
  • 2017 25%14%61%
  • 2018 25%73%
  • 2019 Operating loss: operating costs were 103% of revenue.
  • 2020 Net income was higher than operating income, so the split is not drawn.
  • 2021 95%
  • 2022 Operating loss: operating costs were 124% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2016 2016-01-01 – 2016-12-31316128000 201356000 Derived 114772000 26104000 Derived 88668000 103361000 Derived
Source
2017 2017-01-01 – 2017-12-31351575000 215353000 Derived 136222000 47722000 Derived 88500000 87994000 Derived
Source
2018 2018-01-01 – 2018-12-31297127000 218161000 Derived 78966000 5960000 Derived 73006000 90579000 Derived
Source
2019 2019-01-01 – 2019-12-31282297000 291416000 Derived -9119000 39087000 Derived -48206000 -47613000 Derived
Source
2020 2020-01-01 – 2020-12-31393246000 369033000 Derived 24213000 -588000 Derived 24801000 48489000 Derived
Source
2021 2021-01-01 – 2021-12-31401325000 383070000 Derived 18255000 15048000 Derived 3207000 29711000 Derived
Source
2022 2022-01-01 – 2022-12-31286537000 355017000 Derived -68480000 10725000 Derived -79205000 -12339000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 286.5M 2022
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.433.4M325.1M216.7M108.4M0.0201620192022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Revenue316128000
2017Revenue351575000
2018Revenue297127000
2019Revenue282297000
2020Revenue393246000
2021Revenue401325000
2022Revenue286537000

Revenue growth

Change in revenue from the same financial period one year earlier.

-28.6% 2022
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.45%25%5%-14%-34%201620192022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2016Year over yearNo prior comparable period
2017Year over year11.2%
2018Year over year-15.5%
2019Year over year-5%
2020Year over year39.3%
2021Year over year2.1%
2022Year over year-28.6%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -23.9% 2022
Net margin -27.6% 2022
Free cash flow margin -4.3% 2022
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.44%25%6%-14%-33%201620192022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2016Operating margin36.3%
2017Operating margin38.7%
2018Operating margin26.6%
2019Operating margin-3.2%
2020Operating margin6.2%
2021Operating margin4.5%
2022Operating margin-23.9%
2016Net margin28%
2017Net margin25.2%
2018Net margin24.6%
2019Net margin-17.1%
2020Net margin6.3%
2021Net margin0.8%
2022Net margin-27.6%
2016Free cash flow margin32.7%
2017Free cash flow margin25%
2018Free cash flow margin30.5%
2019Free cash flow margin-16.9%
2020Free cash flow margin12.3%
2021Free cash flow margin7.4%
2022Free cash flow margin-4.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -8.6M 2022
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.122.8M79.3M35.9M-7.6M-51.0M201620192022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Operating cash flow110780000
2017Operating cash flow95008000
2018Operating cash flow98545000
2019Operating cash flow-39022000
2020Operating cash flow53642000
2021Operating cash flow33598000
2022Operating cash flow-8634000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -12.3M 2022
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.115.4M71.7M27.9M-15.9M-59.7M201620192022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Free cash flow103361000
2017Free cash flow87994000
2018Free cash flow90579000
2019Free cash flow-47613000
2020Free cash flow48489000
2021Free cash flow29711000
2022Free cash flow-12339000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

87.6% 2022
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.99%74%49%25%0%2016-12-3120192022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2016-12-31Liabilities / assetsNot reportedNo source recorded
2017Liabilities / assets89.3%
2018Liabilities / assets84.2%
2019Liabilities / assets91.3%
2020Liabilities / assets84.5%
2021Liabilities / assets82.5%
2022Liabilities / assets87.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.9× 2022
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.06×3.80×2.53×1.27×0.00×2016-12-3120192022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2016-12-31Current assets / current liabilitiesNot reportedNo source recorded
2017Current assets / current liabilities4.23×
2018Current assets / current liabilities4.69×
2019Current assets / current liabilities3.27×
2020Current assets / current liabilities3.11×
2021Current assets / current liabilities3.91×
2022Current assets / current liabilities0.9×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2016 2016-01-01 – 2016-12-31
USD 88.67 million
Exact value

Exact value: 88668000 USD

2016-01-01 – 2016-12-31: 88668000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 110.78 million
Exact value

Exact value: 110780000 USD

2016-01-01 – 2016-12-31: 110780000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.42 million
Exact value

Exact value: 7419000 USD

2016-01-01 – 2016-12-31: 7419000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 103.36 million
Calculation and evidence

110780000 − 7419000 USD

Exact free cash flow: 103361000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
USD 88.5 million
Exact value

Exact value: 88500000 USD

2017-01-01 – 2017-12-31: 88500000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 95.01 million
Exact value

Exact value: 95008000 USD

2017-01-01 – 2017-12-31: 95008000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.01 million
Exact value

Exact value: 7014000 USD

2017-01-01 – 2017-12-31: 7014000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 87.99 million
Calculation and evidence

95008000 − 7014000 USD

Exact free cash flow: 87994000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
USD 73.01 million
Exact value

Exact value: 73006000 USD

2018-01-01 – 2018-12-31: 73006000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 98.55 million
Exact value

Exact value: 98545000 USD

2018-01-01 – 2018-12-31: 98545000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.97 million
Exact value

Exact value: 7966000 USD

2018-01-01 – 2018-12-31: 7966000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 90.58 million
Calculation and evidence

98545000 − 7966000 USD

Exact free cash flow: 90579000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
−USD 48.21 million
Exact value

Exact value: -48206000 USD

2019-01-01 – 2019-12-31: -48206000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 39.02 million
Exact value

Exact value: -39022000 USD

2019-01-01 – 2019-12-31: -39022000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.59 million
Exact value

Exact value: 8591000 USD

2019-01-01 – 2019-12-31: 8591000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 47.61 million
Calculation and evidence

-39022000 − 8591000 USD

Exact free cash flow: -47613000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
USD 24.8 million
Exact value

Exact value: 24801000 USD

2020-01-01 – 2020-12-31: 24801000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 53.64 million
Exact value

Exact value: 53642000 USD

2020-01-01 – 2020-12-31: 53642000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.15 million
Exact value

Exact value: 5153000 USD

2020-01-01 – 2020-12-31: 5153000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 48.49 million
Calculation and evidence

53642000 − 5153000 USD

Exact free cash flow: 48489000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
USD 3.21 million
Exact value

Exact value: 3207000 USD

2021-01-01 – 2021-12-31: 3207000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 33.6 million
Exact value

Exact value: 33598000 USD

2021-01-01 – 2021-12-31: 33598000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.89 million
Exact value

Exact value: 3887000 USD

2021-01-01 – 2021-12-31: 3887000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 29.71 million
Calculation and evidence

33598000 − 3887000 USD

Exact free cash flow: 29711000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
−USD 79.21 million
Exact value

Exact value: -79205000 USD

2022-01-01 – 2022-12-31: -79205000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 8.63 million
Exact value

Exact value: -8634000 USD

2022-01-01 – 2022-12-31: -8634000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.71 million
Exact value

Exact value: 3705000 USD

2022-01-01 – 2022-12-31: 3705000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 12.34 million
Calculation and evidence

-8634000 − 3705000 USD

Exact free cash flow: -12339000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

30 filings · 2,412 latest values · 2,412 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001333835, 1333835, CASA, edgar:1333835

Also known as Casa Systems Inc, Casa Systems, Inc.