Data is not available at this time.
LiveRamp Holdings, Inc. operates in the data connectivity and identity resolution sector, providing a platform that enables businesses to unify customer data across disparate systems. The company’s core revenue model is driven by software-as-a-service (SaaS) subscriptions and data collaboration solutions, which help marketers, publishers, and technology firms leverage first-party data for targeted advertising and analytics. LiveRamp differentiates itself through its privacy-centric approach, complying with evolving regulations like GDPR and CCPA, which enhances its appeal in a data-sensitive market. The company serves a diverse clientele, including Fortune 500 brands, agencies, and media companies, positioning itself as a critical infrastructure player in the ad-tech ecosystem. Its competitive edge lies in its ability to integrate seamlessly with major cloud platforms and data clean rooms, fostering interoperability in a fragmented industry. As digital transformation accelerates, LiveRamp’s focus on secure data collaboration and identity resolution solidifies its role as a trusted intermediary in the data-driven marketing landscape.
LiveRamp reported revenue of $659.7 million for FY 2024, reflecting its ability to monetize its data connectivity platform effectively. The company achieved net income of $11.9 million, with diluted EPS of $0.17, indicating modest profitability. Operating cash flow stood at $107.4 million, demonstrating strong cash generation capabilities, while capital expenditures were minimal at $4.3 million, underscoring efficient asset utilization.
The company’s earnings power is supported by its recurring SaaS revenue model, which provides stability and predictability. Operating cash flow significantly exceeds net income, suggesting healthy non-cash adjustments and efficient working capital management. With low capital expenditures relative to cash flow, LiveRamp maintains high capital efficiency, allowing for reinvestment in growth initiatives or strategic flexibility.
LiveRamp’s balance sheet is robust, with $336.9 million in cash and equivalents, providing ample liquidity. Total debt is modest at $42.2 million, resulting in a conservative leverage profile. The strong cash position and manageable debt levels indicate financial health and capacity for strategic investments or acquisitions.
The company’s growth is driven by increasing demand for data collaboration and identity resolution solutions, though specific YoY growth rates are not provided. LiveRamp does not pay dividends, opting instead to reinvest cash flows into product development and market expansion, aligning with its growth-oriented strategy.
Market expectations for LiveRamp likely hinge on its ability to scale its SaaS offerings and maintain leadership in privacy-compliant data solutions. The company’s valuation will depend on execution in expanding its platform adoption and sustaining profitability amid competitive and regulatory pressures.
LiveRamp’s strategic advantages include its privacy-focused technology, strong industry partnerships, and integration capabilities. The outlook remains positive as businesses prioritize first-party data strategies, though success will depend on continued innovation and regulatory adaptability. The company is well-positioned to capitalize on long-term trends in data-driven marketing.
10-K filing for FY 2024, CIK 0000733269
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |