SecureWorks Corp

EDGAR

41 filing records in this dataset, filed from 2015-12-17 to 2024-12-04. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

82.7 million USD

2024-11-01 · USD

Exact inputs and evidence

Operating margin

-26.78%

2024-11-01 · %

Exact inputs and evidence
  • Operating Income: -22158000 USD Source
  • Revenue: 82733000 USD Source

Operating cash flow

8.36 million USD

2024-11-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -453000 USD Source
  • Operating Cash Flow: -8808000 USD Source

Free cash flow

7.87 million USD

2024-11-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -453000 USD Source
  • Operating Cash Flow: -8808000 USD Source
  • Capital Expenditure: 1509000 USD Source
  • Capital Expenditure: 1024000 USD Source
Cash and cash equivalents
53.1 million USD Source
Exact value

53100000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

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

Revenue

340 million USD

2023-11-04 – 2024-11-01

Exact inputs and evidence
  • Revenue: 365879000 USD · 2023-02-04 – 2024-02-02 Source
  • Revenue: 276725000 USD · 2023-02-04 – 2023-11-03 Source
  • Revenue: 85652000 USD · 2024-02-03 – 2024-05-03 Source
  • Revenue: 82182000 USD · 2024-05-04 – 2024-08-02 Source
  • Revenue: 82733000 USD · 2024-08-03 – 2024-11-01 Source

Net income

-86.6 million USD

2023-11-04 – 2024-11-01

Exact inputs and evidence
  • Net income: -86042000 USD · 2023-02-04 – 2024-02-02 Source
  • Net income: -77750000 USD · 2023-02-04 – 2023-11-03 Source
  • Net income: -36076000 USD · 2024-02-03 – 2024-05-03 Source
  • Net income: -14729000 USD · 2024-05-04 – 2024-08-02 Source
  • Net income: -27501000 USD · 2024-08-03 – 2024-11-01 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: 2024-12-04.

Financial data available through: 2024-02-02.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2024-02-02
  • Operating income: 10 of 11 periods available· newest 2024-02-02
  • Net income: 10 of 11 periods available· newest 2024-02-02
  • Operating cash flow: 10 of 11 periods available· newest 2024-02-02
  • Capital expenditure: 10 of 11 periods available· newest 2024-02-02
  • Total assets: 9 of 11 periods available· newest 2024-02-02
  • Total liabilities: 9 of 11 periods available· newest 2024-02-02
  • Current assets: 9 of 11 periods available· newest 2024-02-02
  • Current liabilities: 9 of 11 periods available· newest 2024-02-02
  • Cash and cash equivalents: 10 of 11 periods available· newest 2024-02-02
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    -21.1%

    Prior period

    USD 463.48 million

    –

    Current period

    USD 365.88 million

    –

    Exact inputs and evidence

    365879000 − 463475000 = -97596000 USD

    463475000 USD · 2022-01-29 – 2023-02-03

    Inspect prior input Prior source

    365879000 USD · 2023-02-04 – 2024-02-02

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 28.46 million

    Prior period

    −USD 114.5 million

    –

    Current period

    −USD 86.04 million

    –

    Exact inputs and evidence

    -86042000 − -114499000 = 28457000 USD

    -114499000 USD · 2022-01-29 – 2023-02-03

    Inspect prior input Prior source

    -86042000 USD · 2023-02-04 – 2024-02-02

    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

    −USD 414,000

    Prior period

    −USD 58.75 million

    –

    Current period

    −USD 59.16 million

    –

    Exact inputs and evidence

    -59159000 − -58745000 = -414000 USD

    -58745000 USD · 2022-01-29 – 2023-02-03

    Inspect prior input Prior source

    -59159000 USD · 2023-02-04 – 2024-02-02

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -48.9%

    Prior period

    USD 2.31 million

    –

    Current period

    USD 1.18 million

    –

    Exact inputs and evidence

    1180000 − 2307000 = -1127000 USD

    2307000 USD · 2022-01-29 – 2023-02-03

    Inspect prior input Prior source

    1180000 USD · 2023-02-04 – 2024-02-02

    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.

2024 2023-02-04 – 2024-02-02

  • Revenue USD 365.88 million 100% of revenue
  • Cost of revenue USD 148.12 million 40% of revenue
  • Operating expenses USD 329.73 million 90% of revenue
  • Operating income −USD 111.97 million −31% of revenue
  • Tax, interest and other Derived −USD 25.92 million −7.1% of revenue
  • Net income −USD 86.04 million −24% of revenue

Cash

  • Operating cash flow −USD 59.16 million −16% of revenue
  • Capital expenditure USD 1.18 million 0.3% of revenue
  • Free cash flow Derived −USD 60.34 million −16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 123% of revenue.
  • 2016 Operating loss: operating costs were 131% of revenue.
  • 2017 Operating loss: operating costs were 113% of revenue.
  • 2018 Operating loss: operating costs were 115% of revenue.
  • 2019 Operating loss: operating costs were 109% of revenue.
  • 2020 Operating loss: operating costs were 109% of revenue.
  • 2021 Operating loss: operating costs were 106% of revenue.
  • 2022 Operating loss: operating costs were 110% of revenue.
  • 2023 Operating loss: operating costs were 132% of revenue.
  • 2024 Operating loss: operating costs were 131% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2014-02-01 – 2015-01-30262130000 323223000 Derived -61093000 -22603000 Derived -38490000 -7310000 Derived
Source
2016 2015-01-31 – 2016-01-29339522000 445530000 Derived -106008000 -33627000 Derived -72381000 -18866000 Derived
Source
2017 2016-01-30 – 2017-02-03432751000 488630000 Derived -55879000 -24238000 Derived -31641000 -26199000 Derived
Source
2018 2017-02-04 – 2018-02-02467930000 537911000 Derived -69981000 -59564000 Derived -10417000 -13032000 Derived
Source
2019 2018-02-03 – 2019-02-01518709000 567441000 Derived -48732000 -9631000 Derived -39101000 46999000 Derived
Source
2020 2019-02-02 – 2020-01-31552765000 604939000 Derived -52174000 -20508000 Derived -31666000 66249000 Derived
Source
2021 2020-02-01 – 2021-01-29561034000 593869000 Derived -32835000 -10933000 Derived -21902000 57584000 Derived
Source
2022 2021-01-30 – 2022-01-28535214000 587588000 Derived -52374000 -12583000 Derived -39791000 22437000 Derived
Source
2023 2022-01-29 – 2023-02-03463475000 611504000 Derived -148029000 -33530000 Derived -114499000 -61052000 Derived
Source
2024 2023-02-04 – 2024-02-02365879000 477845000 Derived -111966000 -25924000 Derived -86042000 -60339000 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 365.9M 2024
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.605.9M454.4M303.0M151.5M0.0201520202024
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue262130000
2016Revenue339522000
2017Revenue432751000
2018Revenue467930000
2019Revenue518709000
2020Revenue552765000
2021Revenue561034000
2022Revenue535214000
2023Revenue463475000
2024Revenue365879000

Revenue growth

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

-21.1% 2024
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.34%19%4%-10%-25%201520202024
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year29.5%
2017Year over year27.5%
2018Year over year8.1%
2019Year over year10.9%
2020Year over year6.6%
2021Year over year1.5%
2022Year over year-4.6%
2023Year over year-13.4%
2024Year over year-21.1%

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 -30.6% 2024
Net margin -23.5% 2024
Free cash flow margin -16.5% 2024
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.15%3%-10%-23%-35%201520202024
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-23.3%
2016Operating margin-31.2%
2017Operating margin-12.9%
2018Operating margin-15%
2019Operating margin-9.4%
2020Operating margin-9.4%
2021Operating margin-5.9%
2022Operating margin-9.8%
2023Operating margin-31.9%
2024Operating margin-30.6%
2015Net margin-14.7%
2016Net margin-21.3%
2017Net margin-7.3%
2018Net margin-2.2%
2019Net margin-7.5%
2020Net margin-5.7%
2021Net margin-3.9%
2022Net margin-7.4%
2023Net margin-24.7%
2024Net margin-23.5%
2015Free cash flow margin-2.8%
2016Free cash flow margin-5.6%
2017Free cash flow margin-6.1%
2018Free cash flow margin-2.8%
2019Free cash flow margin9.1%
2020Free cash flow margin12%
2021Free cash flow margin10.3%
2022Free cash flow margin4.2%
2023Free cash flow margin-13.2%
2024Free cash flow margin-16.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -59.2M 2024
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.89.9M49.9M9.8M-30.2M-70.2M201520202024
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow2232000
2016Operating cash flow-9843000
2017Operating cash flow-6838000
2018Operating cash flow787000
2019Operating cash flow57199000
2020Operating cash flow78839000
2021Operating cash flow60589000
2022Operating cash flow24532000
2023Operating cash flow-58745000
2024Operating cash flow-59159000

Free cash flow

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

USD -60.3M 2024
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.76.4M39.5M2.6M-34.3M-71.2M201520202024
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow-7310000
2016Free cash flow-18866000
2017Free cash flow-26199000
2018Free cash flow-13032000
2019Free cash flow46999000
2020Free cash flow66249000
2021Free cash flow57584000
2022Free cash flow22437000
2023Free cash flow-61052000
2024Free cash flow-60339000

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.

30.8% 2024
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.39.3%29.5%19.6%9.8%0.0%2015-01-3020202024
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015-01-30Liabilities / assetsNot reportedNo source recorded
2016Liabilities / assets35.9%
2017Liabilities / assets30.5%
2018Liabilities / assets30.8%
2019Liabilities / assets33.1%
2020Liabilities / assets36.4%
2021Liabilities / assets36.1%
2022Liabilities / assets34.4%
2023Liabilities / assets33.6%
2024Liabilities / assets30.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.68× 2024
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.1.51×1.14×0.76×0.38×0.00×2015-01-3020202024
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015-01-30Current assets / current liabilitiesNot reportedNo source recorded
2016Current assets / current liabilities0.82×
2017Current assets / current liabilities1.4×
2018Current assets / current liabilities1.24×
2019Current assets / current liabilities1.15×
2020Current assets / current liabilities1.1×
2021Current assets / current liabilities1.18×
2022Current assets / current liabilities1.25×
2023Current assets / current liabilities0.95×
2024Current assets / current liabilities0.68×

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
2015 2014-02-01 – 2015-01-30
−USD 38.49 million
Exact value

Exact value: -38490000 USD

2014-02-01 – 2015-01-30: -38490000 USD Inspect Net Income Open source
Share or cite

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

USD 2.23 million
Exact value

Exact value: 2232000 USD

2014-02-01 – 2015-01-30: 2232000 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 9.54 million
Exact value

Exact value: 9542000 USD

2014-02-01 – 2015-01-30: 9542000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.31 million
Calculation and evidence

2232000 − 9542000 USD

Exact free cash flow: -7310000 USD

Share or cite

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

2016 2015-01-31 – 2016-01-29
−USD 72.38 million
Exact value

Exact value: -72381000 USD

2015-01-31 – 2016-01-29: -72381000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.84 million
Exact value

Exact value: -9843000 USD

2015-01-31 – 2016-01-29: -9843000 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 9.02 million
Exact value

Exact value: 9023000 USD

2015-01-31 – 2016-01-29: 9023000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.87 million
Calculation and evidence

-9843000 − 9023000 USD

Exact free cash flow: -18866000 USD

Share or cite

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

2017 2016-01-30 – 2017-02-03
−USD 31.64 million
Exact value

Exact value: -31641000 USD

2016-01-30 – 2017-02-03: -31641000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.84 million
Exact value

Exact value: -6838000 USD

2016-01-30 – 2017-02-03: -6838000 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 19.36 million
Exact value

Exact value: 19361000 USD

2016-01-30 – 2017-02-03: 19361000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 26.2 million
Calculation and evidence

-6838000 − 19361000 USD

Exact free cash flow: -26199000 USD

Share or cite

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

2018 2017-02-04 – 2018-02-02
−USD 10.42 million
Exact value

Exact value: -10417000 USD

2017-02-04 – 2018-02-02: -10417000 USD Inspect Net Income Open source
Share or cite

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

USD 787,000
Exact value

Exact value: 787000 USD

2017-02-04 – 2018-02-02: 787000 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 13.82 million
Exact value

Exact value: 13819000 USD

2017-02-04 – 2018-02-02: 13819000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.03 million
Calculation and evidence

787000 − 13819000 USD

Exact free cash flow: -13032000 USD

Share or cite

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

2019 2018-02-03 – 2019-02-01
−USD 39.1 million
Exact value

Exact value: -39101000 USD

2018-02-03 – 2019-02-01: -39101000 USD Inspect Net Income Open source
Share or cite

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

USD 57.2 million
Exact value

Exact value: 57199000 USD

2018-02-03 – 2019-02-01: 57199000 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 10.2 million
Exact value

Exact value: 10200000 USD

2018-02-03 – 2019-02-01: 10200000 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 million
Calculation and evidence

57199000 − 10200000 USD

Exact free cash flow: 46999000 USD

Share or cite

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

2020 2019-02-02 – 2020-01-31
−USD 31.67 million
Exact value

Exact value: -31666000 USD

2019-02-02 – 2020-01-31: -31666000 USD Inspect Net Income Open source
Share or cite

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

USD 78.84 million
Exact value

Exact value: 78839000 USD

2019-02-02 – 2020-01-31: 78839000 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 12.59 million
Exact value

Exact value: 12590000 USD

2019-02-02 – 2020-01-31: 12590000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 66.25 million
Calculation and evidence

78839000 − 12590000 USD

Exact free cash flow: 66249000 USD

Share or cite

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

2021 2020-02-01 – 2021-01-29
−USD 21.9 million
Exact value

Exact value: -21902000 USD

2020-02-01 – 2021-01-29: -21902000 USD Inspect Net Income Open source
Share or cite

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

USD 60.59 million
Exact value

Exact value: 60589000 USD

2020-02-01 – 2021-01-29: 60589000 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 3.01 million
Exact value

Exact value: 3005000 USD

2020-02-01 – 2021-01-29: 3005000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 57.58 million
Calculation and evidence

60589000 − 3005000 USD

Exact free cash flow: 57584000 USD

Share or cite

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

2022 2021-01-30 – 2022-01-28
−USD 39.79 million
Exact value

Exact value: -39791000 USD

2021-01-30 – 2022-01-28: -39791000 USD Inspect Net Income Open source
Share or cite

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

USD 24.53 million
Exact value

Exact value: 24532000 USD

2021-01-30 – 2022-01-28: 24532000 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 2.1 million
Exact value

Exact value: 2095000 USD

2021-01-30 – 2022-01-28: 2095000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.44 million
Calculation and evidence

24532000 − 2095000 USD

Exact free cash flow: 22437000 USD

Share or cite

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

2023 2022-01-29 – 2023-02-03
−USD 114.5 million
Exact value

Exact value: -114499000 USD

2022-01-29 – 2023-02-03: -114499000 USD Inspect Net Income Open source
Share or cite

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

−USD 58.75 million
Exact value

Exact value: -58745000 USD

2022-01-29 – 2023-02-03: -58745000 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 2.31 million
Exact value

Exact value: 2307000 USD

2022-01-29 – 2023-02-03: 2307000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 61.05 million
Calculation and evidence

-58745000 − 2307000 USD

Exact free cash flow: -61052000 USD

Share or cite

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

2024 2023-02-04 – 2024-02-02
−USD 86.04 million
Exact value

Exact value: -86042000 USD

2023-02-04 – 2024-02-02: -86042000 USD Inspect Net Income Open source
Share or cite

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

−USD 59.16 million
Exact value

Exact value: -59159000 USD

2023-02-04 – 2024-02-02: -59159000 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 1.18 million
Exact value

Exact value: 1180000 USD

2023-02-04 – 2024-02-02: 1180000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 60.34 million
Calculation and evidence

-59159000 − 1180000 USD

Exact free cash flow: -60339000 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.

41 filings · 2,829 latest values · 2,829 originally reported values

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

Identifiers: 0001468666, 1468666, SCWX, edgar:1468666

Also known as SECUREWORKS CORP., SecureWorks Corp, SecureWorks Corp., SecureWorks Holding Corp