Need an investment idea? Check out S2O Stock Screener. It allows to generate a list of stocks of a particular interest in a matter of seconds!

Market Price

Price is unknown


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Spotify Technology S.A., together with its subsidiaries, provides audio streaming services worldwide. It operates through Premium and Ad-Supported segments. The Premium segment offers unlimited online and offline streaming access to its catalog of music and podcasts without commercial breaks to its subscribers. The Ad-Supported segment provides on-demand online access to its catalog of music and unlimited online access to the catalog of podcasts to its subscribers on their computers, tablets, and compatible mobile devices. The company also offers sales, marketing, contract research and development, and customer support services. As of December 31, 2021, its platform included 406 million monthly active users and 180 million premium subscribers in 184 countries and territories. The company was incorporated in 2006 and is based in Luxembourg, Luxembourg.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '15 Jan '16 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Equity (BVPS) 8.81
10.54
12.96
11.02
growth rate 19.6% 23.0% -15.0%
Earnings BIT -235.00
-349.00
-378.00
-43.00
-59.00
-275.00
96.00
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%
Avg.PE 100.36
57.22
57.22
57.22
growth rate -43.0% 0.0% 0.0%
ROA -21.88
-34.21
-27.31
-2.10
-3.93
-10.15
-0.50
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
ROE -100.44
-150.96
-4.76
-9.01
-24.00
-1.38
growth rate 0.0% 0.0% 0.0% 0.0% 0.0%
ROIC -100.70
-70.07
-5.61
-6.60
-18.23
-0.13
growth rate 0.0% 0.0% 0.0% 0.0% 0.0%
Cur. Ratio 1.09
1.56
1.02
1.05
0.91
0.82
1.36
growth rate 19.6% -34.6% 2.9% -13.3% -9.9% 65.9%
Quick Ratio 1.06
1.55
1.00
1.03
0.89
0.76
1.27
growth rate 20.9% -35.5% 3.0% -13.6% -14.6% 67.1%
Leverage 4.59
2.63
2.07
2.51
2.26
3.38
growth rate -16.9% -21.3% 21.3% -10.0% 49.6%
Balance Sheet Dec '15 Jan '16 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Acct.Receivable 247.00
306.00
360.00
402.00
406.00
468.00
626.00
growth rate 23.9% 17.7% 11.7% 1.0% 15.3% 33.8%
Acct.Payable 119.00
139.00
242.00
295.00
377.00
434.00
534.00
growth rate 16.8% 74.1% 21.9% 27.8% 15.1% 23.0%
Cur.Assets 871.00
1,909.00
1,898.00
2,246.00
2,231.00
2,366.00
4,372.00
growth rate 119.2% -0.6% 18.3% -0.7% 6.1% 84.8%
Total Assets 1,051.00
2,100.00
3,107.00
4,336.00
5,122.00
6,326.00
7,170.00
growth rate 99.8% 48.0% 39.6% 18.1% 23.5% 13.3%
Cash 597.00
755.00
477.00
891.00
1,065.00
1,151.00
2,744.00
growth rate 26.5% -36.8% 86.8% 19.5% 8.1% 138.4%
Cur.Liabilities 798.00
1,220.00
1,860.00
2,149.00
2,439.00
2,900.00
3,226.00
growth rate 52.9% 52.5% 15.5% 13.5% 18.9% 11.2%
Liabilities 822.00
2,340.00
2,869.00
2,242.00
3,085.00
3,521.00
5,051.00
growth rate 184.7% 22.6% -21.9% 37.6% 14.1% 43.5%
LT Debt 1,106.00
944.00
1,202.00
growth rate -14.7% 6.2%
Equity 229.00
-240.00
238.00
2,094.00
2,037.00
2,805.00
2,119.00
growth rate -100.0% 100.0% 779.8% -2.7% 37.7% -24.5%
Common Shares 168.00
168.00
178.00
181.00
181.00
188.00
194.00
growth rate 0.0% 6.0% 1.7% 0.0% 3.9% 3.2%
Cash Flow Statement Dec '15 Jan '16 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Capital Expenditures 44.00
27.00
36.00
125.00
135.00
78.00
85.00
growth rate -38.6% 33.3% 247.2% 8.0% -42.2% 9.0%
Cash From OA -38.00
101.00
179.00
344.00
573.00
259.00
361.00
growth rate 100.0% 77.2% 92.2% 66.6% -54.8% 39.4%
FCF per Share 1.09
1.87
1.51
1.27
growth rate 71.6% -19.3% -15.9%
FCF -87.00
-82.00
74.00
133.00
219.00
438.00
181.00
276.00
growth rate 0.0% 100.0% 79.7% 64.7% 100.0% -58.7% 52.5%
Income Statement Dec '15 Jan '16 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Sales 1,940.00
2,952.00
4,090.00
5,259.00
6,764.00
7,880.00
9,668.00
growth rate 52.2% 38.6% 28.6% 28.6% 16.5% 22.7%
Op.Income -235.00
-349.00
-378.00
-43.00
-59.00
-275.00
96.00
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%
IBT -225.00
-535.00
-1,233.00
-173.00
-131.00
-709.00
249.00
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%
Net Income -230.00
-539.00
-1,235.00
-78.00
-186.00
-581.00
-34.00
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
EPS -1.37
-3.21
-6.93
-0.51
-1.03
-3.10
-1.03
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Gross Profit 226.00
401.00
849.00
1,353.00
1,722.00
2,015.00
2,591.00
growth rate 77.4% 111.7% 59.4% 27.3% 17.0% 28.6%
R&D 136.00
207.00
396.00
493.00
615.00
837.00
912.00
growth rate 52.2% 91.3% 24.5% 24.8% 36.1% 9.0%

Quarterly Statements

Item Name Sep '21 Dec '21 Mar '22 Jun '22 Sep '22
Earnings BIT 75.00
-7.00
-6.00
-189.00
-226.00
growth rate -100.0% 0.0% 0.0% 0.0%
Balance Sheet Sep '21 Dec '21 Mar '22 Jun '22 Sep '22
Acct.Receivable 576.00
626.00
561.00
617.00
650.00
growth rate 8.7% -10.4% 10.0% 5.4%
Acct.Payable 528.00
534.00
449.00
578.00
695.00
growth rate 1.1% -15.9% 28.7% 20.2%
Cur.Assets 4,037.00
4,372.00
4,368.00
4,522.00
4,659.00
growth rate 8.3% -0.1% 3.5% 3.0%
Total Assets 6,989.00
7,170.00
7,039.00
7,388.00
7,632.00
growth rate 2.6% -1.8% 5.0% 3.3%
Cash 2,512.00
2,744.00
2,721.00
2,786.00
2,851.00
growth rate 9.2% -0.8% 2.4% 2.3%
Cur.Liabilities 3,075.00
3,226.00
3,123.00
3,334.00
3,558.00
growth rate 4.9% -3.2% 6.8% 6.7%
Liabilities 4,872.00
5,051.00
4,892.00
5,087.00
5,399.00
growth rate 3.7% -3.2% 4.0% 6.1%
LT Debt 1,175.00
1,202.00
1,146.00
1,127.00
1,197.00
growth rate 2.3% -4.7% -1.7% 6.2%
Equity 2,117.00
2,119.00
2,147.00
2,301.00
2,233.00
growth rate 0.1% 1.3% 7.2% -3.0%
Cash Flow Statement Sep '21 Dec '21 Mar '22 Jun '22 Sep '22
Capital Expenditures 25.00
16.00
10.00
5.00
5.00
growth rate -36.0% -37.5% -50.0% 0.0%
Cash From OA 123.00
119.00
37.00
39.00
40.00
growth rate -3.3% -68.9% 5.4% 2.6%
FCF 98.00
103.00
27.00
34.00
35.00
growth rate 5.1% -73.8% 25.9% 2.9%
Income Statement Sep '21 Dec '21 Mar '22 Jun '22 Sep '22
Sales 2,501.00
2,689.00
2,661.00
2,864.00
3,036.00
growth rate 7.5% -1.0% 7.6% 6.0%
Op.Income 75.00
-7.00
-6.00
-189.00
-226.00
growth rate -100.0% 0.0% 0.0% 0.0%
IBT 162.00
-8.00
155.00
-90.00
-144.00
growth rate -100.0% 100.0% -100.0% 0.0%
Net Income 2.00
-39.00
131.00
-125.00
-166.00
growth rate -100.0% 100.0% -100.0% 0.0%
Gross Profit 668.00
712.00
671.00
704.00
750.00
growth rate 6.6% -5.8% 4.9% 6.5%
R&D 208.00
253.00
250.00
336.00
386.00
growth rate 21.6% -1.2% 34.4% 14.9%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

E (30.46)

YOY Growth Grade:

E (29.07)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

Current EPS is negative, therefore value price cannot be calculated.

PE and EPS

Historical Current Forward
PE 57.22 -22.01 -749.90
EPS / Growth -3.14 137.8%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 32.6%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 32.6% 50.0% 85.2%
Future PE 0.01 52.41 75.88
Future EPS 0.00 0.00 0.00
Value Price
MOS %
0.00
0.00
0.00
MOS Price 0.00 0.00 0.00
IRT

Graham Number:

Current EPS is negative, therefore Graham Number cannot be calculated.
NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.