COMMVAULT SYSTEMS INCCVLT
| Mar 31,
2011 | Mar 31,
2012 | Mar 31,
2013 | Mar 31,
2014 | Mar 31,
2015 | Mar 31,
2016 | Mar 31,
2017 | Mar 31,
2018 | Mar 31,
2019 | Mar 31,
2020 | Mar 31,
2021 | Mar 31,
2022 | Mar 31,
2023 | Mar 31,
2024 | Mar 31,
2025 |
|---|
| Net income (loss) | 21 | 32 | 53 | 64 | 26 | 0 | 1 | -62 | 4 | -6 | -31 | 34 | -36 | 169 | 76 |
|---|
| Depreciation and amortization | 4 | 4 | 5 | 6 | 9 | 11 | 10 | 12 | 12 | 17 | 16 | 11 | 10 | 7 | 9 |
|---|
| Noncash stock-based compensation | 16 | 21 | 30 | 49 | 61 | 64 | 74 | 74 | 80 | 66 | 85 | 105 | 106 | 95 | 113 |
|---|
| Noncash change in fair value of equity securities | - | - | - | - | - | - | - | - | - | - | - | -0 | 0 | 0 | -0 |
|---|
| Noncash change in fair value of contingent consideration | - | - | - | - | - | - | - | - | - | -4 | - | - | - | - | 2 |
|---|
| Noncash impairment charges | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 |
|---|
| Noncash operating lease expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 |
|---|
| Deferred income taxes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -23 |
|---|
| Amortization of deferred commissions cost | - | - | - | - | - | - | - | 17 | 17 | 18 | 18 | 18 | 23 | 27 | 33 |
|---|
| Trade accounts receivable, net | - | - | - | - | - | - | - | - | 24 | -26 | 35 | 20 | 12 | 22 | 62 |
|---|
| Operating lease liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -7 |
|---|
| Other current assets and Other assets | 0 | 4 | 2 | 0 | -1 | 1 | 0 | 7 | -11 | 1 | -12 | -4 | -6 | -0 | 9 |
|---|
| Deferred commissions cost | - | - | - | - | - | - | - | 18 | 19 | 16 | 24 | 34 | 31 | 30 | 50 |
|---|
| Accounts payable | -0 | 0 | 2 | -3 | -0 | -0 | -0 | 1 | 1 | -2 | 0 | 0 | -0 | 0 | -1 |
|---|
| Accrued liabilities | 18 | 29 | 32 | 43 | 13 | 2 | 15 | 3 | 5 | -2 | 11 | 10 | -24 | 17 | 25 |
|---|
| Deferred revenue | - | - | - | - | - | - | - | - | 22 | -6 | 32 | 48 | 74 | 50 | 88 |
|---|
| Other liabilities | -2 | 1 | -0 | -1 | -2 | 0 | 0 | -2 | -0 | -1 | -1 | 2 | 1 | 0 | 4 |
|---|
| Net cash provided by operating activities | 52 | 100 | 113 | 119 | 124 | 84 | 100 | 84 | 110 | 88 | 124 | 177 | 170 | 204 | 207 |
|---|
| Purchase of property and equipment | 4 | 6 | 8 | 5 | 6 | 6 | 6 | 7 | 7 | 3 | 8 | 4 | 3 | 4 | 4 |
|---|
| Purchase of equity securities | - | - | - | - | - | - | - | - | - | - | - | 4 | 2 | 1 | 1 |
|---|
| Business combination, net of cash acquired | - | - | - | - | - | - | - | - | - | 157 | - | 17 | - | - | 65 |
|---|
| Net cash used in investing activities | 0 | -8 | -16 | -90 | -90 | -62 | -28 | -18 | -5 | -74 | 35 | -24 | -5 | -6 | -70 |
|---|
| Repurchase of common stock | 32 | 46 | - | 50 | 155 | 91 | 50 | 112 | 133 | 77 | 95 | 305 | 151 | 184 | 165 |
|---|
| Proceeds from stock-based compensation plans | - | - | - | - | - | - | 21 | 30 | 42 | 38 | 21 | 30 | 15 | 13 | 18 |
|---|
| Payment on contingent liability | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 |
|---|
| Payment of debt issuance costs | - | - | - | - | 1 | - | - | - | - | - | - | 1 | 0 | - | - |
|---|
| Net cash used in financing activities | -7 | -12 | 41 | -4 | -134 | -70 | -22 | -82 | -91 | -39 | -75 | -276 | -136 | -171 | -148 |
|---|
| Effects of exchange rate — changes in cash | - | - | - | - | - | - | - | - | -17 | -7 | 16 | -6 | -9 | -3 | 0 |
|---|
| Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -3 | -32 | 101 | -130 | 20 | 25 | -11 |
|---|
| Income taxes paid | - | - | - | - | - | - | - | - | - | - | - | -1 | 15 | 20 | 42 |
|---|
| Issuance of common stock for business combination | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 |
|---|
| Right-of-Use Asset Obtained in Exchange for Operating Lease Liability | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 |
|---|