Company name:

Workday Inc

  • IPO SHARE PRICE:
    $28.00
  • IPO DATE:
    October 12, 2012
  • TICKER:
    WDAY
  • MAIN STOCK EXCHANGE:
    New York Stock Exchange
  • CURRENT HQ LOCATION:
    6110 Stoneridge Mall Road Pleasanton California 94588
  • FISCAL YEAR END:
    January 31
  • INCORPORATION JURISDICTION:
    DE
  • ORGANIZED AS THE FOLLOWING LEGAL TYPE:
    Corporation
  • Investor Relations Webpage:
    Coming soon!
  • TAX RATE:
    USA federal corporate nominal income tax rate is 21%

Short Description

Workday Inc

We are working hard and as soon as possible to provide company description soon. Feel free to reach out to request it sooner: improve@real-clear-investing.com

Income Statement

(USD in thousand)
Selected Quarter:
31-Jan
2021
Revenue
Gross receipts in the form of cash (great!) and promises to pay (Account Receivables - not so great as some of them will never be collected but reality of business!) from all its customers
100%
88.9%

Subscription revenue

11.1%

Professional services revenue

Selected Quarter:
Last Twelve Months LTM
Last Quarter Annualized LQA
Subscription revenue
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
701,024 757,155 798,516 839,694 881,956 931,698 968,547 1,006,251 3,788,452 4,025,004
Professional services revenue
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
124,031 130,597 139,584 136,605 136,429 130,269 137,413 125,433 529,544 501,732
Total Revenue
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$825,055 $887,752 $938,100 $976,299 $1,018,385 $1,061,967 $1,105,960 $1,131,684 $4,317,996 $4,526,736
Selected Quarter:
31-Jan
2021
Operating expenses
Cost (labor, materials, depreciation, overhead, etc) for delivering service or manufacturing a product that business sells
106.5%
38.8%

Product development

29.6%

Sales and marketing

15.0%

Costs of subscription services

12.7%

Costs of professional services

10.4%

General and administrative

Selected Quarter:
Last Twelve Months LTM
Last Quarter Annualized LQA
Costs of subscription services
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
112,469 121,161 122,305 132,578 145,263 145,007 152,396 169,246 611,912 676,984
Costs of professional services
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
130,750 145,173 148,625 152,197 160,367 139,270 142,785 143,798 586,220 575,192
Product development
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
347,831 378,122 401,742 422,211 443,484 418,681 419,962 439,095 1,721,222 1,756,380
Sales and marketing
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
272,936 280,200 286,794 306,618 318,557 276,497 302,870 335,249 1,233,173 1,340,996
General and administrative
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
84,455 85,593 88,884 108,792 95,171 99,266 102,024 117,607 414,068 470,428
Total expenses
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
$948,441 $1,010,249 $1,048,350 $1,122,396 $1,162,842 $1,078,721 $1,120,037 $1,204,995 $4,566,595 $4,819,980
Selected Quarter:
31-Jan
2021
Operating Income
Income after excluding Operating Expenses from Total Revenue
6.5%
6.5%

Operating Income

Key metric that shows earnings potential of the company's business model
Selected Quarter:
Last Twelve Months LTM
Last Quarter Annualized LQA
Operating income
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
($123,386) ($122,497) ($110,250) ($146,097) ($144,457) ($16,754) ($14,077) ($73,311) ($248,599) ($293,244)
Selected Quarter:
31-Jan
2021
Non-operating expenses
Cost usually unrelated to delivering service or manufacturing a product that business sells
0.4%
0.4%

Other expense or income

Selected Quarter:
Last Twelve Months LTM
Last Quarter Annualized LQA
Other expense or income
-
-
-
-
-
-
-
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
7,141 (106) (4,136) 16,884 (10,973) (11,453) (8,846) 4,737 (26,535) 18,948
Other expense net
45,679
45,679
45,679
45,679
45,679
-
45,679
-
-
-
-
-
-
-
-
-
-
-
- - - - - - - - - -
Total non-operating income (expense)
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
7,141 (106) (4,136) 16,884 (10,973) (11,453) (8,846) 4,737 (26,535) 18,948
Selected Quarter:
31-Jan
2021
Earnings before Interest and Taxes (EBIT)
Income after excluding Operating and Non-operating Expenses from Total Revenue
6.1%
6.1%

EBIT

Another income metric but unlike Operating Income it is closer to the ultimate income metric - Net Income by removing expenses that are not related to earning Revenue as they are supposed to be accidental and transitory
Selected Quarter:
Last Twelve Months LTM
Last Quarter Annualized LQA
EBIT
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
($116,245) ($122,603) ($114,386) ($129,213) ($155,430) ($28,207) ($22,923) ($68,574) ($275,134) ($274,296)
Selected Quarter:
31-Jan
2021
Interest Expense and Income, Taxes
Expenses driven mostly by company management's choices, nature of business (capital intensive vs not) about financing (debt vs equity) and legal structure
0.3%
0.3%

Income tax expense or benefit

Selected Quarter:
Last Twelve Months LTM
Last Quarter Annualized LQA
Income before income taxes
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
(116,245) (122,603) (114,386) (129,213) (155,430) (28,207) (22,923) (68,574) (275,134) (274,296)
Income tax expense or benefit
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
45,679
30 (1,891) 1,343 (1,255) 2,938 (191) 1,417 3,133 7,297 12,532
Selected Quarter:
31-Jan
2021
Net income (loss)
Ultimate measure of Income - Net result after excluding all expenses from Total Revenue
6.3%
6.3%

Net income (loss)

It is a residue that is left from Total Revenue after paying all kind of expenses and belongs to all equity holders in the company. Some of these shareholders such Non-controlling interest or Preferred equity gets their share before Common shareholders
Selected Quarter:
Last Twelve Months LTM
Last Quarter Annualized LQA
Net income (loss)
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
$45,679
($116,275) ($120,712) ($115,729) ($127,958) ($158,368) ($28,016) ($24,340) ($71,707) ($282,431) ($286,828)
Net income (loss) attributable to Class A and B common stock Net income (loss) attributable to Class A and B common stock
-
45,679
-
-
-
45,679
-
-
-
45,679
-
-
-
45,679
-
-
-
45,679
- - - (127,958) - - - - - -

Basic Shares Outstanding
Basic shares outstanding as of certain dates reported by Company on its annual and quarterly filings, these numbers are NOT used calculation of basic EPS. They help to see share issuance by company in perspective
Class A
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
45,678,795
162,000,000 164,000,000 167,000,000 170,000,000 174,000,000 177,000,000 180,000,000 184,000,000 184,000,000 184,000,000
Class B
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
45,678,795
64,000,000 64,000,000 63,000,000 62,000,000 61,000,000 60,000,000 60,000,000 59,000,000 59,000,000 59,000,000
Selected Quarter:
31-Jan
2021
EPS
Net Income / Shares Outstanding = EPS before dilution or Basic EPS; Net Income/ ( Shares Outstanding + potentially available shares from conversion of various option instruments)
Selected Quarter:
Last Twelve Months LTM
Last Quarter Annualized LQA
Net Income per basic share
$45,678,795.00
-
$45,678,795.00
$45,678,795.00
$45,678,795.00
-
$45,678,795.00
$45,678,795.00
$45,678,795.00
-
$45,678,795.00
$45,678,795.00
$45,678,795.00
-
$45,678,795.00
$45,678,795.00
$45,678,795.00
-
($0.52) ($0.53) ($0.51) - ($0.68) ($0.12) ($0.10) - - -
Net Income per diluted share
$45,678,795.00
-
$45,678,795.00
$45,678,795.00
$45,678,795.00
-
$45,678,795.00
$45,678,795.00
$45,678,795.00
-
$45,678,795.00
$45,678,795.00
$45,678,795.00
-
$45,678,795.00
$45,678,795.00
$45,678,795.00
-
($0.52) ($0.53) ($0.51) - ($0.68) ($0.12) ($0.10) - - -