OTC: LIFX - Life360, Inc.

Yield per half year: +11.06%
Dividend yield: 0.00%
Sector: Technology

Reporting Life360, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $				0.3018	0.3389	0.9977	0.7736	0.9349		0.9308	0.6694	25.37
Выручка, млрд $	0.0053	0.0115	0.0321	0.0589	0.0807	0.1124	0.2283	0.3045	0.3715	0.3715	0.2195	35.71
Чистая прибыль, млрд $	-0.0123	-0.0106	-0.0194	-0.0296	-0.016	-0.0336	-0.0916	-0.0282	-0.0046	-0.0046	-0.0348	-22.07
EV, млрд $			-0.0957	0.5766	0.5685	3.24	0.6361	0.9338	2.53	2.53	1.58	34.80
EBIT, млрд $	-0.0119	-0.0114	-0.0183	-0.0285	-0.0173	-0.0323	-0.0985	-0.03	-0.008	-0.008	-0.0372	-14.29
EBITDA, млрд $				-0.0282	-0.0167	-0.0314	-0.0852	-0.02	0.0021	0.0021	-0.0302	-166.05
Баланс стоимость, млрд $		-0.0653	0.0951	0.0723	0.0645	0.2504	0.2445	0.2471	0.3585	0.3585	0.2330	40.92
FCF, млрд $				-0.0305	-0.0073	-0.0122	-0.0578	0.0053	0.0275	0.0275	-0.0089	-230.38
Операционный денежный поток, млрд $	-0.0096	-0.0107	-0.0154	-0.0305	-0.0073	-0.0122	-0.0571	0.0075	0.0326	0.0326	-0.0073	-234.89
Операционная прибыль, млрд $	-0.0119	-0.0114	-0.0183	-0.0282	-0.0167	-0.0323	-0.0944	-0.03	-0.008	-0.008	-0.0363	-13.69
Операционные расходы, млрд $	0.0172	0.0228	0.0504	0.088	0.0819	0.1223	0.243	0.2526	0.2871	0.2871	0.1974	28.51
CAPEX, млрд $	0.000156	0.000156	0.000131	0.00041	0.000653	0.0001	0.000701	0.0022	0.0051	0.0051	0.0018	50.85

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	1.02	1.52	0.9469	0.4678	0.609	0.832	0.7296	0.793	1.1	1.04					0.8989	4.56
Выручка, млрд $					0.0572	0.0713	0.0681	0.0708	0.0786	0.087	0.0782	0.0849	0.0929	0.1155	0.0917	5.83
Чистая прибыль, млрд $					-0.0211	-0.0123	-0.0141	-0.0044	-0.0065	-0.0031	-0.0098	-0.011	0.0077	0.0085	-0.0015	-222.35
EV, млрд $					0.6644	0.1761	0.6356	0.8701	1.08	0.9338	1.74	2.02	2.34	2.53	1.91	22.06
EBIT, млрд $					-0.0211	-0.0127	-0.0149	-0.0037	-0.009	-0.0043	-0.0064	-0.0024	-0.005	0.0057	-0.0025	-205.80
EBITDA, млрд $					-0.0187	-0.0105	-0.0126	-0.000987	-0.0065	-0.0019	-0.004	0.0001	-0.0025	0.0085	0.0000	-234.94
Баланс стоимость, млрд $					0.2155	0.2445	0.2348	0.2377	0.2403	0.2471	0.2398	0.3267	0.3397	0.3585	0.3024	7.73
FCF, млрд $					-0.0167	-0.0019	-0.0096	0.0032	0.0037	0.008	0.0096	0.002	0.0054	0.0105	0.0071	5.59
Операционный денежный поток, млрд $					-0.0164	-0.0022	-0.0092	0.0037	0.0041	0.009	0.0107	0.0033	0.0063	0.0123	0.0083	6.45
Операционная прибыль, млрд $					-0.0211	-0.0127	-0.0149	-0.0042	-0.0065	-0.0043	-0.0064	-0.0024	-0.005	0.0057	-0.0025	-205.80
Операционные расходы, млрд $					0.0604	0.0577	0.0647	0.059	0.0644	0.0645	0.0664	0.0636	0.075	0.0798	0.0699	4.35
CAPEX, млрд $					0.000305	0.000305	0.000374	0.000517	0.000367	0.000963	0.0011	0.0012	0.000968	0.0018	0.0012	13.33

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $	0.0154	0.1006	0.0638	0.0564	0.231	0.0754	0.069	0.1592	0.1592	0.1182	23.06
Short Term Investments $							0.0321			0.0321	0.00
Long term investments $						0.0055				0.0055	0.00
Total Receivables $	0.0029	0.0057	0.008	0.0091	0.0126	0.0347	0.0428	0.0615	0.0615	0.0321	46.54
Total Current Assets $	0.02	0.1099	0.0792	0.0789	0.257	0.1427	0.1314	0.241	0.241	0.1702	25.02
Чистые активы, млрд $	0.000199	0.1099	0.0792	0.0789	0.257	0.000393	0.1257		0.000393	0.1082	9.68
Активы, млрд $	0.0271	0.1123	0.0855	0.0863	0.3031	0.3396	0.3217	0.4416	0.4416	0.2985	38.61
Short Term Debt $		0.0016		0.0015	0.0058	0.0043	0.0038		0.0038	0.0034	18.89
Long Term Debt $		0.0047			0.0083	0.0041	0.0011		0.0011	0.0046	-30.45
Задолженность, млрд $	0.0099	0.0172	0.0133	0.0218	0.0527	0.0951	0.0747	0.083	0.083	0.0655	30.65
Чистый долг, млрд $		-0.0957	-0.0637	-0.0533	-0.2166	-0.0671	-0.0634	-0.1589	-0.1589	-0.1119	24.42
Долг, млрд $		0.0049	0.000109	0.0031	0.0144	0.0084	0.0056	0.000359	0.000359	0.0064	-35.02
Расходы на обслуживание долга $			0.000192	0.000974	0.0014	0.0031	0.0045		0.0031	0.0020	87.92
Чист. проц. доходы, млрд $			-0.000274							-0.0003	0.00
Goodwill $			0.000764	0.000764	0.0315	0.1337	0.1337			0.0601	180.94
Амортизация, млрд $			0.0003	0.000657	0.000876	0.0133	0.01	0.0101	0.0101	0.0070	72.72
Себестоимость, млрд $			0.0119	0.0154	0.0228	0.0797	0.0819	0.0923	0.0923	0.0584	43.07
Товарно материальные запасы $		0.0024	0.0052	0.01	0.002	0.0108	0.0041	0.0081	0.0081	0.0070	-4.13

	2019Q1	2019Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $										0.044	0.0754	0.0614	0.0624	0.0618	0.069	0.0734	0.1608	0.159	0.1592	0.1243	18.20
Long term investments $									0.0055	0.0055	0.0055	0.0055	0.0055	0.0055						0.0055	0.00
Total Receivables $										0.0256	0.0347	0.0318	0.035	0.0406	0.0428	0.0375	0.0406	0.0498	0.0615	0.0464	7.52
Total Current Assets $										0.0951	0.1427	0.1257	0.1175	0.1249	0.1314	0.1315	0.2184	0.2354	0.241	0.1915	12.90
Чистые активы, млрд $				0.0026	0.0026	0.0022	0.0022	0.1309	0.1077	0.0951	0.1427	0.000755	0.000829							0.0694	-62.22
Активы, млрд $										0.3083	0.3396	0.3211	0.3118	0.3164	0.3217	0.3188	0.4059	0.4274	0.4416	0.3831	6.54
Short Term Debt $									0.0051	0.0048	0.0043	0.0055	0.0066	0.0039	0.0038	0.0044	0.000349	0.000356		0.0026	-38.04
Long Term Debt $							0.0083	0.0073	0.0071	0.0039	0.0041	0.0028	0.0019	0.00095	0.0011	0.0012				0.0016	-15.59
Задолженность, млрд $										0.0928	0.0951	0.0863	0.0741	0.0761	0.0747	0.0789	0.0792	0.0877	0.083	0.0807	2.13
Чистый долг, млрд $										-0.0351	-0.0671	-0.0531	-0.053	-0.0562	-0.0634	-0.0672	-0.1599	-0.1582	-0.1589	-0.1215	20.17
Долг, млрд $										0.0089	0.0084	0.0083	0.0086	0.0057	0.0056	0.0062	0.000893	0.000809	0.000359	0.0028	-42.27
Расходы на обслуживание долга $	0.0001	0.0001			0	0.00041		0.0011	0.000436	0.0001	0.003	0.000929			0.000929					0.0011	16.33
Чист. проц. доходы, млрд $								0.002												0.0020	0.00
Goodwill $			0.000992				0.0315	0.1331	0.1332	0.1336	0.1337	0.1337	0.1337	0.1337	0.1337					0.1337	0.00
Амортизация, млрд $										0.0025	0.0023	0.0023	0.0027	0.0025	0.0024	0.0024	0.0024	0.0025	0.0028	0.0025	3.13
Себестоимость, млрд $										0.0179	0.0264	0.0183	0.016	0.0207	0.0268	0.0182	0.0212	0.0229	0.03	0.0238	2.28
Товарно материальные запасы $										0.0152	0.0108	0.0088	0.0104	0.0109	0.0041	0.0063	0.0055	0.0138	0.0081	0.0076	14.59

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.1345	-0.0951	-0.0361	-0.0722	-0.4457	-0.137	-0.0215		-0.0215	-0.1425	-9.85
Цена акции ао		2.06	2.31	5.26	3.42	4.85	12.65	12.15	12.15	7.67	18.23
Число акций ао, млн	143.89	310.83	444.16	464.55	205.61	205.61	212.28		212.28	306.44	-13.73
FCF/акцию		-0.0982	-0.0163	-0.0262	-0.2809	0.0258	0.1295		0.1295	-0.0336	-251.36

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS					-0.1132	-0.1958	-0.0715	-0.0221	-0.0325	-0.0153	-0.0476	-0.0516	0.0362	0.04		-0.0077	-221.19
Цена акции ао		7.99	5.1	2.52	3.27	4	3.71	3.98	5.48	5.1					12.15	6.08	26.78
Число акций ао, млн	153.65	189.78	185.64	185.65	186.52	208.04	196.78	199.4	201.28	204.47						201.99	-0.35
FCF/акцию					-0.0894	-0.0295	-0.0486	0.0158	0.0185	0.0389	0.0467	0.0095	0.0253	0.0494		0.0340	4.90

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		16.25	-129.76	-35.32	-23.42	-21.31	-37.03	-11.46	-1.5		-1.5	20.04	-18.9440	-42.28
ROA, %		-39.15	-27.77	-29.88	-18.64	-17.23	-28.51	-8.52	-1.19		-1.19	10.45	-14.8180	-42.32
ROS, %		-92.43	-60.37	-49.12	-20.25	-29.84	-40.13	-9.25	-1.23	-1.23	-1.23	21.12	-16.3360	-47.15
ROCE, %		-66.14	-18.38	-38.8	-25.91	-12.35	-39.08	-11.95	-2.19	-2.22	-2.22	23.98	-13.5580	-29.05
Ebit margin, %				-49.18	-20.64	-28.95	-43.14	-9.85	-2.15	-2.15	-2.15		-17.2480	-40.55
Рентаб EBITDA, %				-47.76	-20.64	-27.92	-37.32	-6.57	0.5742	0.5742	0.5742	31.56	-14.1323	-145.99
Чистая рентаб, %	-229.57	-92.43	-60.37	-50.15	-19.86	-29.84	-40.13	-9.25	-1.23		-1.23	21.12	-20.0620	-42.67
Operation Margin, %		-99.13	-57.04	-49.18	-20.64	-29.02	-41.35	-9.85	-2.15	-2.15	-2.15	25.11	-16.9040	-40.58
Доходность FCF, %				-10.11	-2.33	-1.23	-7.47	0.5672					-4.1146	-156.21

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %					-10.12	-5.24	-6.05	-1.86	-2.77	-1.31	-4.06	-4.34	2.79	2.81	20.04	-0.8220	-216.49
ROA, %					-6.68	-3.8	-4.26	-1.42	-2.08	-0.986	-3.05	-3.03	1.85	1.96	10.45	-0.6512	-214.73
ROIC, %					-7.87	-4.29	-5.75	-0.9882							15.55	-4.7245	-40.47
ROS, %					-36.95	-17.25	-20.65	-6.23	-8.32	-3.62	-12.5	-12.92	8.28	7.36	21.12	-2.6800	-215.25
ROCE, %					-8.56	-5.2	-6.22	-1.57	-3.67	-1.78	-2.6	-0.8853	-1.7	1.79	23.98	-1.0351	-200.11
Ebit margin, %									-11.43	-4.99	-8.15	-2.78	-5.33	4.95		-3.2600	-199.84
Рентаб EBITDA, %					-32.63	-14.66	-18.54	-1.39	-8.28	-2.18	-5.12	0.1002	-2.66	7.38	31.56	-0.4960	-227.62
Чистая рентаб, %					-36.95	-17.25	-20.65	-6.23	-8.32	-3.62	-12.5	-12.92	8.28	7.36	21.12	-2.6800	-215.25
Operation Margin, %					-36.96	-17.82	-21.87	-5.99	-8.28	-4.99	-8.15	-2.78	-5.33	4.95	25.11	-3.2600	-199.84
Доходность FCF, %	-0.7865	-0.7708	-2.29	-7.1	-2.74	-0.2227	-1.31	0.3977	0.3379	0.7666						-0.0061	-228.05

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		-10.42	-20.75	-29.73	-8.44	-33.19			6.28	36.11	-20.5060	26.07
P/BV		8.86	9.64	13.8	2.88	4.04	7.49		7.49	6.81	7.57	-4.92
P/S		10.86	7.71	30.74	3.08	3.27	7.23		7.23	7.96	10.41	-1.28
P/FCF		-9.89	-42.88	-81.55	-13.39	-16.1	175.52	33.87	33.87	24.87	19.67	-183.88
E/P		-0.0959	-0.0482	-0.0336	-0.1184	-0.0301	-0.0303	-0.0049	-0.0049	6.23	-0.0435	-31.96
EV/EBIT		-5.16	-14.08	-40.34	-6.46	-31.14	-316.76	-316.76	-316.76		-142.2920	51.01
EV/EBITDA		-20.48	-34.14	-103.2	-7.47	-46.69	1184.48		1184.48	19.50	198.60	-303.26
EV/S		2.54	1.91	6.94	2.79	3.07	6.8	6.8	6.8	6.83	5.28	-0.41
EV/FCF		-4.91	-19.47	-63.82	-11.01	176.09	91.94	91.94	91.94	30.24	57.03	-207.57
Debt/EBITDA		-0.0038	-0.1918	-0.4485	-0.0984	-0.2782	0.1683	0.1683	0.1683	0.61	-0.0977	-182.20
Netdebt/Ebitda		2.22	3.34	6.9	0.787	3.17	-74.49	-74.49	-74.49	-1.25	-27.6246	-260.93
Debt/Ratio	0.0559	0.0013	0.0355	0.0465	0.0247	0.0173	0.000813	0.000813	0.000813	0.07	0.0180	-55.48
Debt/Equity	0.066	0.0015	0.0476	0.0562	0.0343	0.0225	0.001	0.9135	0.9135	0.58	0.2055	74.66
Debt/Net Income	-0.3242	-0.0038	-0.1878	-0.4196	-0.0915	-0.1975	-0.0788	-0.0788	-0.0788	1.20	-0.1732	-28.43
peg								80.93	80.93		80.93	0.00
Бета						-0.1991	-0.4769	2.38	2.38	-0.82	0.5680	-328.65
Индекс Альтмана		3.34	4.73	3.82	2.18	3.31	4	3.24	3.24	6.23	3.31	-3.24

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Industry average	5 quarters average	CAGR 5
P/E				-36	-14.18	-28.84	-67.62	-51.85	-179.7	-168.65	-331.49			-150.1	-551.25		36.11	-276.2380	25.13
P/BV						3.25	0.9945	2.93	3.88	4.74	4.04	7.54	6.66	7.34	7.49		6.81	6.61	13.14
P/S						5.7	2.16	2.78	3.43	3.94	3.2	5.68	6.43	7.16	7.18		7.96	5.93	17.54
P/FCF		-127.14	-129.73	-43.64	-14.08	-36.52	-449	-76.21	251.43	295.98	130.44						24.87	30.53	-178.10
E/P		-0.0079	-0.0076	-0.0278	-0.0705	-0.0347	-0.0148	-0.0193	-0.0056	-0.0059	-0.003						6.23	-0.0097	-27.33
EV/EBIT										-120.49	-215.11	-273.1	-853.15	-471.85	441.93			-274.2560	-215.49
EV/EBITDA						-10.17	-2.32	-8.4	-881.53	-35.41	-42.41	-130.12	-163.68	-282.14	1184.48		19.50	113.23	-294.63
EV/S						10.04	10.72	9.93	12.29	13.78	10.74	22.27	23.76	25.16	21.87		6.83	20.76	15.28
EV/FCF						-34.41	-412.81	-70.66	275.86	290.6	116.8	181.49	999.01	434.15	241.03		30.24	394.50	15.59
Debt/EBITDA						-0.4652	-0.802	-0.6536	-8.67	-0.8748	-2.94	-1.55	10.51	-0.3275	0.0421		0.61	1.15	-142.77
Netdebt/Ebitda						1.88	6.41	4.21	53.65	8.63	33.51	16.79	-1881.18	64.04	-18.65		-1.25	-357.0980	-188.94
Debt/Ratio						0.0281	0.0247	0.0257	0.0274	0.018	0.0173	0.0194	0.0022	0.0019	0.000813		0.07	0.0083	-45.75
Debt/Equity						0.0403	0.0343	0.0352	0.036	0.0237	0.0225	0.0258	0.0027	0.0024	0.001		0.58	0.0109	-46.35
Debt/Net Income						-0.4108	-0.6816	-0.5868	-1.94	-0.8702	-1.77	-0.6335	-0.0814	0.1052	0.0422		1.20	-0.4675	-147.37
Бета																2.38	-0.82	2.38	0.00
Индекс Альтмана	7.96			3.13	1.39	2.23	2.99	2.74	3.24							3.24	6.23	2.89	7.76

Dividends

IFRS

Reporting Annual Quarterly

	2022	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	9.2E-5	9.2E-5		0.0001	0.00
Дивиденд		0
Див доход, ао, %		0	1.70
Дивиденды / прибыль, %		0	36.19

	2022Q3	2022Q4	2023Q1	2023Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.0035	0.0014	9.2E-5	0.002		0.0017	-13.06
Дивиденды / прибыль, %	-16.52	-11.73	-0.6538	-44.85	36.19	-18.4384	28.36

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	400	383	-2.15

	CAGR 5

	CAGR 5