AAPL 146.83 +0.979996 0.6719203FB 345.96 +2.75 0.80125874GOOG 2836.53 +17.76 0.6300624MSFT 299.56 +0.980011 0.32822394NVDA 224.82 +5.41 2.465705WBA 48.46 +0.450001 0.93730634ZNGA 7.64 +0.04 0.5263153
AAPL 146.83 +0.979996 0.6719203FB 345.96 +2.75 0.80125874GOOG 2836.53 +17.76 0.6300624MSFT 299.56 +0.980011 0.32822394NVDA 224.82 +5.41 2.465705WBA 48.46 +0.450001 0.93730634ZNGA 7.64 +0.04 0.5263153

Financial Summary AMZN Quote Amazon.com,

Amazon.com, Inc. Quote

Amazon.com, Inc (AMZN)

 3,416.00 35.95 Consumer Cyclical
Stock Performance rating :
Recommendation :
Score :
B
Discounted Cash Flow |Financial Statements |Financial Ratios
Symbol AMZN
Price 3,416.00
Beta 1.14
Vol Avg 3.26 M
Mkt cap 1761.20 B
Shares 477
Last Div Not Available
Div Yield 0.00%
DCF Unlevered 0.00
DCF Levered 0.00
ROE 6.18% Neutral
ROA 1.43% Neutral
Operating Margin 2.09% Neutral
Debt/Equity 332.47% Strong Buy
P/E 2,733.95 Strong Buy
P/B 84.49 Strong Buy
Download Income (Excel) Download Balance Sheet statement (Excel)
Download Cash Flow statement (Excel) Download Financial Ratios (Excel)
TRADE Amazo.
All | Income Statement | Balance Sheet | Cash Flow | Retained Earnings | PPE Schedule | Intangible and Goodwill Schedule
Income Statement
Year 20142015201620172018
Revenue 74,452 88,988 107,006 0 0
COGS 54,181 62,752 71,651 88,265 111,934
GrossProfit 20,271 26,236 35,355 47,722 65,932
Depreciation (included in COGS) 4,746 6,281 8,116 0 0
StockBasedCompe (included in COGS) 1,497 2,119 2,975 4,215 5,418
ResearchAndDeve 0 0 0 0 0
SalesGeneralAnd 12,847 16,650 20,411 27,284 38,992
OperatingIncome 745 178 2,233 4,186 4,106
InterestExpense 141 210 459 484 848
OtherIncome -98 -79 -206 190 548
IncomeBeforeTax 506 -111 1,568 3,892 3,806
ProvisionForInc 0 0 0 0 0
NetIncome 274 -241 596 2,371 3,033
Balance Sheet
Year 20142015201620172018
CashAndCashEqui 14,557 15,890 19,334 20,522 31,750
ShortTermInvest 2,859 3,918 6,647 10,464 9,500
Cash 17,416 19,808 25,981 0 0
AccountReceivab 5,612 6,423 8,339 0 0
Inventories 8,299 10,243 11,461 0 0
DeferredIncomeT 0 0 0 0 0
OtherCurrentAss 0 0 0 0 0
TotalCurrentAss 31,327 36,474 45,781 60,197 75,101
PPE 0 0 0 0 0
AccumulatedDepr -5,763 -8,215 -13,327 -19,707 -33,973
NetPPE 0 0 0 0 0
EquityAndOtherI 0 0 0 0 0
Goodwill 3,319 3,759 3,784 13,350 14,548
IntangibleAsset 764 762 854 3,371 4,110
OtherLTAssets 2,128 2,611 3,869 5,526 7,092
TotalNonCurrent 23,178 28,970 37,621 71,113 87,547
TotalAssets 54,505 65,444 83,402 131,310 162,648
ShortTermDebt 0 0 0 0 0
AccountsPayable 16,459 20,397 25,309 0 0
TaxesPayable 0 0 0 0 0
AccruedLiabilit 9,807 10,384 13,739 0 0
DeferredRevenue 1,823 3,118 4,768 5,097 6,536
OtherCurrentLia 0 0 0 0 0
TotalCurrentLia 28,089 33,899 43,816 57,883 68,391
Debt 8,265 8,235 7,694 0 0
DeferredTaxesLi 1,531 2,016 1,787 1,994 2,386
DeferredRevenue 0 0 0 0 0
OtherLTLiabilit 1,655 1,962 3,301 5,798 8,535
TotalNonCurrent 15,675 18,161 20,301 45,718 50,708
TotalLiabilitie 43,764 52,060 64,117 103,601 119,099
CommonStock 5 5 5 5 5
AdditionalPaidI 11,135 13,394 17,186 21,389 26,791
RetainedEarning 1,949 2,545 4,916 8,636 19,625
AccumulatedOthe -511 -723 -985 -484 -1,035
TotalStockholde 10,741 13,384 19,285 27,709 43,549
TotalLiabilitie 54,505 65,444 83,402 131,310 162,648
Cash Flow Statement
Year 20142015201620172018
NetIncome 274 -241 596 2,371 3,033
Depreciation 4,746 6,281 8,116 0 0
DeferredIncomeT -316 81 -246 -29 441
StockBasedCompe 1,497 2,119 2,975 4,215 5,418
AccountsReceiva -1,039 -1,755 -3,367 -4,786 -4,615
InventoryCS -1,193 -2,187 -1,426 -3,583 -1,314
AccountsPayable 1,759 4,294 5,030 7,175 3,263
OtherWorkingCap 741 1,292 1,955 738 1,151
OtherNonCashIte -118 632 1,702 3,235 10,347
NetCashProvided 6,842 11,920 16,443 18,434 30,723
InvestmentsInPP -4,893 -4,589 -6,737 -11,955 -13,427
AcquisitionsNet -979 -795 -116 -13,972 -2,186
PurchasesOfInve -2,542 -4,091 -7,756 -13,777 -7,100
SalesMaturities 3,349 3,025 4,733 9,988 8,240
PurchasesOfInta 0 0 0 0 0
OtherInvestingA 0 0 0 0 0
NetCashUsedForI -5,065 -6,450 -9,876 -27,819 -12,369
DebtIssued 0 0 0 0 0
DebtRepayment 0 0 0 0 0
CommonStockIssu 0 0 0 0 0
CommonStockRepu 0 0 0 0 0
DividendPaid 0 0 0 0 0
OtherFinancingA 0 0 0 0 0
NetCashProvided 4,432 -3,763 -2,911 9,860 -7,686
NetChangeInCash 5,899 1,333 3,444 1,188 10,317
CashAtBeginning 8,658 14,557 15,890 19,334 21,856
CashAtEndOfPeri 14,557 15,890 19,334 20,522 32,173
Retained Earnings
Year 20142015201620172018
RetainedEarning ---1,9492,545
NetIncome --274-241596
StockDividend ---2,223-355-2,967
DividendPaid -----
RetainedEarning --1,9492,5454,916
Property Plant and Equipment Schedule
Year 20142015201620172018
NetPPE -----
DeprAnnual 0--5,763-2,452-5,112
CapitalExpendit 00489345896737
NetPPE -----
Intangible and Goodwill Schedule
Year 20142015201620172018
intAndGW 0--4,0834,521
Amortization 0-1,017-3,829-3,004
NewPurchases 0-3,0664,2673,121
intAndGW --4,0834,5214,638
Company Profile

CEO

Mr. Jeffrey Bezos

Sector

Consumer Cyclical

Industry

Internet Retail

Website

http://www.amazon.com

Exchange

Nasdaq Global Select

Market Information

Market Risk Premium CompactMarket Risk PremiumStock Value

Description

Amazon.com, Inc. engages in the retail sale of consumer products and subscriptions in North America and internationally. The company operates through three segments: North America, International, and Amazon Web Services (AWS). It sells merchandise and content purchased for resale from third-party sellers through physical and online stores. The company also manufactures and sells electronic devices, including Kindle, Fire tablets, Fire TVs, Rings, and Echo and other devices; provides Kindle Direct Publishing, an online service that allows independent authors and publishers to make their books available in the Kindle Store; and develops and produces media content. In addition, it offers programs that enable sellers to sell their products on its Websites, as well as its stores; and programs that allow authors, musicians, filmmakers, skill and app developers, and others to publish and sell content. Further, the company provides compute, storage, database, and other AWS services, as well as fulfillment, advertising, publishing, and digital content subscriptions. Additionally, it offers Amazon Prime, a membership program, which provides free shipping of various items; access to streaming of movies and TV episodes; and other services. The company also operates in the food delivery business in Bengaluru, India. It serves consumers, sellers, developers, enterprises, and content creators. The company also has utility-scale solar projects in China, Australia, and the United States. Amazon.com, Inc. was founded in 1994 and is headquartered in Seattle, Washington.

Financial Information

Financial StatementsRatios AnalysisDupont AnalysisFree Cash FlowOperating DataBalance Sheet Data

Financial Modeling

Discounted cash flow modelDiscounted cash flow model LeveredFree Cash Flow Build UpTerminal ValueEquity ValueWeighted Average Cost Of Capital