TEAM - Atlassian Corporation
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$171.47
DETAILS
HIGH:
$295.00
LOW:
$100.00
MEDIAN:
$175.00
CONSENSUS:
$171.47
DOWNSIDE:
0.20%
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Revenue | 6,572.3 | 5,215.3 | 4,358.6 | 3,534.6 | 2,802.9 | 2,089.1 | 1,614.2 | 1,210.1 | 874.0 | 619.9 | 457.1 | 319.5 | 215.1 | 148.5 |
| Cost of Revenue | 996.8 | 894.9 | 803.5 | 633.8 | 452.9 | 346.7 | 268.8 | 210.3 | 172.7 | 119.2 | 75.8 | 52.9 | 38.0 | 33.0 |
| Gross Profit | 5,575.5 | 4,320.5 | 3,555.1 | 2,900.9 | 2,350.0 | 1,742.4 | 1,345.4 | 999.8 | 708.3 | 507.5 | 381.3 | 266.6 | 177.1 | 115.5 |
| Operating Expenses | ||||||||||||||
| R&D Expenses | 3,269.3 | 2,669.3 | 2,184.1 | 1,869.9 | 1,291.9 | 991.6 | 763.2 | 579.1 | 415.8 | 310.2 | 208.3 | 140.9 | 78.6 | 57.3 |
| SG&A Expenses | 2,295.9 | 1,781.5 | 1,475.7 | 1,366.3 | 978.7 | 683.1 | 568.1 | 484.1 | 338.6 | 253.2 | 178.8 | 124.0 | 75.8 | 45.1 |
| Other Expenses | 0 | 0 | 12.4 | 9.9 | 9.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 5,565.1 | 4,450.8 | 3,672.2 | 3,246.1 | 2,279.9 | 1,674.8 | 1,331.3 | 1,063.2 | 754.3 | 563.4 | 387.2 | 264.9 | 154.4 | 102.4 |
| Operating Income | ||||||||||||||
| Operating Income | 10.4 | (130.4) | (117.1) | (345.2) | 70.1 | 67.6 | 14.1 | (63.4) | (46.0) | (55.8) | (5.9) | 1.7 | 22.7 | 13.1 |
| Interest Expense | 49.5 | 30.6 | 34.1 | 30.1 | 41.5 | 92.6 | 49.6 | 40.2 | 6.8 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 |
| Interest Income | 69.7 | 112.3 | 96.7 | 49.7 | 2.3 | 7.2 | 27.8 | 33.5 | 9.9 | 4.9 | 2.1 | 0.2 | 0.3 | 0.5 |
| Profitability | ||||||||||||||
| EBITDA | 151.0 | 24.0 | 27.4 | (220.1) | (377.7) | (419.1) | (199.2) | (495.1) | 28.1 | 9.2 | 17.1 | 14.8 | 35.8 | 23.7 |
| EBIT | 10.4 | (68.3) | (51.3) | (281.0) | (429.5) | (512.0) | (296.6) | (565.3) | (51.3) | (52.3) | (4.8) | (0.7) | 22.5 | 11.7 |
| Income Before Tax | 22.1 | (98.9) | (85.4) | (311.1) | (470.9) | (634.7) | (346.2) | (605.6) | (58.1) | (52.4) | (4.9) | (0.7) | 22.2 | 11.4 |
| Income Tax Expense | 75.9 | 157.8 | 215.1 | 175.6 | 48.6 | 61.7 | 4.4 | 32.1 | 55.3 | (15.0) | (9.3) | (7.5) | 3.2 | 0.6 |
| Net Income | (53.8) | (256.7) | (300.5) | (486.8) | (519.5) | (696.3) | (350.7) | (637.6) | (113.4) | (37.4) | 4.4 | 6.8 | 19.0 | 10.8 |
| Per Share Data | ||||||||||||||
| EPS (Basic) | -0.21 | -0.98 | -1.16 | -1.90 | -2.05 | -2.79 | -1.43 | -2.67 | -0.52 | -0.19 | 0.02 | 0.03 | 0.09 | 0.05 |
| EPS (Diluted) | -0.21 | -0.98 | -1.16 | -1.90 | -2.05 | -2.79 | -1.43 | -2.67 | -0.52 | -0.19 | 0.02 | 0.03 | 0.09 | 0.05 |
| Shares Outstanding | 260.2 | 261.8 | 259.1 | 256.2 | 253.3 | 249.6 | 244.8 | 238.6 | 231.2 | 220.3 | 192.8 | 208.7 | 208.7 | 208.7 |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||
| Cash & Cash Equivalents | 1,239.5 | 2,512.9 | 2,176.9 | 2,102.6 | 1,385.3 | 919.2 | 1,480.0 | 1,268.4 | 1,410.3 | 244.4 | 259.7 | 187.1 | 116.8 | 90.2 |
| Short-Term Investments | 0 | 424.3 | 162.0 | 10 | 73.3 | 313.0 | 676.1 | 445.0 | 323.1 | 305.5 | 483.4 | 30.3 | 45.2 | 11.1 |
| Net Receivables | 1,269.9 | 778.3 | 628.0 | 477.7 | 308.1 | 183.4 | 128.2 | 88.3 | 64.4 | 28.5 | 17.8 | 14.3 | 6.2 | 1.9 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 287.7 | 175.8 | 109.3 | 146.1 | 89.9 | 178.0 | 328.1 | 222.5 | 2.9 | 4.4 | 1.0 | 2.2 | 0 | 5.5 |
| Total Current Assets | 2,797.1 | 3,891.2 | 3,076.3 | 2,736.4 | 1,897.0 | 1,627.5 | 2,643.8 | 2,042.1 | 1,822.0 | 612.5 | 778.5 | 238.6 | 171.2 | 108.6 |
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment | 200.4 | 274.2 | 258.8 | 265.6 | 377.9 | 271.5 | 315.3 | 81.5 | 51.7 | 41.2 | 58.8 | 41.9 | 16.0 | 12.4 |
| Goodwill | 2,302.7 | 1,304.4 | 1,288.8 | 727.2 | 722.8 | 725.8 | 645.1 | 608.9 | 311.9 | 311.9 | 7.1 | 7.2 | 1.7 | 1.7 |
| Intangible Assets | 432.3 | 244.8 | 299.1 | 69.1 | 100.8 | 124.6 | 129.7 | 151.0 | 63.6 | 120.8 | 13.6 | 21.1 | 19.0 | 24.5 |
| Long-Term Investments | 213.1 | 221.9 | 223.2 | 225.5 | 159.1 | 122.2 | 103.9 | 61.9 | 0 | 0 | 0 | 5.3 | 5.4 | 0 |
| Other Non-Current Assets | 153.8 | 101.5 | 62.1 | 73.1 | 58.9 | 37.6 | 20.8 | 14.8 | 113.4 | 9.3 | 5.5 | 1.5 | 0.5 | 18.9 |
| Total Non-Current Assets | 3,306.4 | 2,150.7 | 2,135.9 | 1,370.4 | 1,429.9 | 1,317.8 | 1,250.3 | 935.1 | 599.8 | 671.4 | 212.4 | 158.5 | 90.8 | 57.6 |
| Total Assets | 6,103.5 | 6,042.0 | 5,212.1 | 4,106.8 | 3,326.8 | 2,945.3 | 3,894.1 | 2,977.3 | 2,421.8 | 1,283.9 | 991.0 | 397.2 | 262.0 | 166.1 |
| Current Liabilities | ||||||||||||||
| Account Payables | 262.6 | 222.1 | 177.5 | 159.3 | 81.2 | 40.4 | 30.7 | 25.0 | 17.1 | 12.5 | 9.6 | 10.6 | 4.4 | 0 |
| Short-Term Debt | 48.5 | 0 | 0 | 37.5 | 0 | 348.8 | 889.2 | 853.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 2,495.4 | 2,243.4 | 1,825.5 | 1,374.5 | 1,075.8 | 821.8 | 581.7 | 448.9 | 330.7 | 245.3 | 173.6 | 131.2 | 85.3 | 0 |
| Other Current Liabilities | 764.6 | 423.0 | 332.5 | 191.8 | 238.6 | 805.1 | 1,371.5 | 918.5 | 40.7 | 28.1 | 20.5 | 18.7 | 15.0 | 86.9 |
| Total Current Liabilities | 3,571.1 | 3,180.9 | 2,610.1 | 2,027.6 | 1,594.1 | 2,310.0 | 3,018.8 | 2,329.7 | 444.9 | 326.9 | 236.5 | 188.2 | 126.5 | 88.1 |
| Non-Current Liabilities | ||||||||||||||
| Long-Term Debt | 989.6 | 987.7 | 985.9 | 962.1 | 999.4 | 0 | 0 | 0 | 819.6 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 27.9 | 23.9 | 20.4 | 10.7 | 0.3 | 26.6 | 31.3 | 13.9 | 12.2 | 44.0 | 6.6 | 4.9 | 2.9 | 0 |
| Other Non-Current Liabilities | 95.4 | 48.2 | 39.9 | 31.2 | 14.6 | 15.0 | 11.7 | 40.3 | 219.3 | 8.3 | 8.7 | 4.4 | 1.8 | 0 |
| Total Non-Current Liabilities | 1,474.0 | 1,515.5 | 1,569.2 | 1,424.5 | 1,405.4 | 340.4 | 300.0 | 82.1 | 1,069.6 | 62.9 | 22.8 | 19.0 | 10.2 | 0 |
| Total Liabilities | 5,045.1 | 4,696.3 | 4,179.3 | 3,452.1 | 2,999.5 | 2,650.4 | 3,318.8 | 2,411.8 | 1,514.5 | 389.8 | 259.3 | 207.1 | 136.7 | 88.1 |
| Stockholders' Equity | ||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.2 | 24.7 | 24.2 | 23.5 | 22.7 | 21.6 | 14.4 | 14.4 | 37.3 |
| Retained Earnings | (6,105.4) | (4,241.9) | (3,204.5) | (2,510.0) | (1,869.0) | (1,812.7) | (1,116.4) | (765.6) | (128.0) | (23.2) | 19.3 | 14.9 | 8.1 | (0.8) |
| Accumulated Other Comprehensive Income | (17.0) | 13.2 | 25.3 | 34.0 | 13.9 | 1,516.6 | 1,130.9 | 816.7 | 557.1 | 437.3 | 244.3 | 39.2 | 39.1 | 19.9 |
| Total Stockholders' Equity | 1,058.4 | 1,345.7 | 1,032.9 | 654.7 | 327.4 | 294.9 | 575.3 | 565.5 | 907.3 | 894.0 | 731.7 | 190.1 | 125.3 | 66.2 |
| Total Liabilities & Equity | 6,103.5 | 6,042.0 | 5,212.1 | 4,106.8 | 3,326.8 | 2,945.3 | 3,894.1 | 2,977.3 | 2,421.8 | 1,283.9 | 991.0 | 397.2 | 262.0 | 154.2 |
| Debt Metrics | ||||||||||||||
| Total Debt | 1,232.9 | 1,239.3 | 1,249.3 | 1,282.4 | 1,314.5 | 605.3 | 1,153.8 | 853.6 | 819.6 | 0.7 | 0.8 | 0.5 | 0.3 | 0 |
| Net Debt | (6.6) | (1,273.5) | (927.6) | (820.2) | (70.8) | (313.9) | (326.2) | (414.9) | (590.7) | (243.7) | (258.9) | (186.6) | (116.5) | (90.2) |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Net Income | (53.8) | (256.7) | (300.5) | (486.8) | (519.5) | (579.0) | (346.2) | (605.6) | (65.8) | (59.7) | (4.9) | (0.7) | 22.2 | 11.4 |
| Depreciation & Amortization | 140.7 | 92.4 | 78.7 | 60.9 | 51.7 | 142.5 | 97.4 | 70.2 | 79.4 | 61.5 | 21.9 | 15.5 | 13.3 | 12.1 |
| Stock-Based Compensation | 1,606.6 | 1,362.2 | 1,081.4 | 948.1 | 524.8 | 385.7 | 313.4 | 257.8 | 162.9 | 137.4 | 75.5 | 41.5 | 11.4 | 3.5 |
| Change in Working Capital | (203.7) | 264.8 | 577.0 | 308.6 | 253.2 | 309.6 | 143.0 | 169 | 113.1 | 67.7 | 48.4 | 45.6 | 31.3 | 29.9 |
| Other Non-Cash Items | (113.5) | (6.4) | 11.4 | 26.7 | 512.8 | 540.0 | 21.8 | 6.7 | 87.7 | (4.9) | (2.1) | (0.3) | (0.3) | 0.2 |
| Operating Cash Flow | 1,353.1 | 1,460.4 | 1,448.2 | 868.1 | 821.0 | 790.0 | 574.2 | 466.3 | 311.5 | 199.4 | 129.5 | 98.2 | 75.3 | 54.3 |
| Investing Activities | ||||||||||||||
| Capital Expenditure | (34.1) | (44.9) | (33.1) | (25.8) | (70.6) | (33.3) | (35.7) | (46.3) | (30.2) | (16.1) | (34.2) | (32.7) | (10.3) | (7.2) |
| Acquisitions | (1,228.9) | (14.2) | (847.8) | (5.8) | (12.4) | (91.8) | (53.2) | (418.6) | (0.5) | (381.1) | (1.0) | (10.6) | (2.1) | (0.1) |
| Purchases of Investments | (76.5) | (439.1) | (263.3) | (44.2) | (132.7) | (119.4) | (985.9) | (648.0) | (351.0) | (423.5) | (569.1) | (50.0) | (45.5) | (12.2) |
| Sales/Maturities of Investments | 532.6 | 155.8 | 180.4 | 74.6 | 263.2 | 503.8 | 758.8 | 505.6 | 330.0 | 600.1 | 114.8 | 64.8 | 11.6 | 7.1 |
| Other Investing Activities | 0 | 0 | (0.5) | 0 | (7.0) | (1.8) | (2.8) | 3.2 | 0 | (4.0) | 0 | 0 | (0.3) | 0 |
| Investing Cash Flow | (806.9) | (342.3) | (963.7) | (1.3) | 36.5 | 259.3 | (318.9) | (604.2) | (51.7) | (224.6) | (489.5) | (28.6) | (46.6) | (12.4) |
| Financing Activities | ||||||||||||||
| Net Debt Issuance | 0 | 0 | (13.0) | 0 | (548.7) | (1,803.2) | (38.1) | (0.4) | 990.5 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | (1,800.5) | (779.4) | (395.3) | (150.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (10) | (2.2) |
| Other Financing Activities | 0 | (3.1) | 0 | 1.6 | 149.4 | 199.8 | (6.2) | (6.3) | (87.7) | 0 | 1.3 | 0 | 0 | 0 |
| Financing Cash Flow | (1,800.5) | (782.6) | (408.2) | (148.4) | (399.3) | (1,603.4) | (42.6) | (3.2) | 906.8 | 9.4 | 432.8 | 2.3 | (2.6) | 2.8 |
| Cash Position | ||||||||||||||
| Net Change in Cash | (1,264.5) | 335.6 | 74.2 | 717.2 | 466.0 | (560.7) | 211.5 | (141.9) | 1,165.9 | (15.3) | 72.6 | 70.3 | 26.6 | 43.4 |
| Cash at Beginning | 2,513.8 | 2,178.1 | 2,103.9 | 1,386.7 | 919.2 | 1,480.0 | 1,268.4 | 1,410.3 | 244.4 | 259.7 | 187.1 | 116.8 | 90.2 | 46.8 |
| Cash at End | 1,249.3 | 2,513.8 | 2,178.1 | 2,103.9 | 1,385.3 | 919.2 | 1,480.0 | 1,268.4 | 1,410.3 | 244.4 | 259.7 | 187.1 | 116.8 | 90.2 |
| Free Cash Flow | 1,319.1 | 1,415.5 | 1,415.0 | 842.3 | 750.5 | 756.6 | 538.5 | 420.0 | 281.2 | 183.3 | 95.3 | 65.5 | 65.0 | 47.1 |
| Key Metrics | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||
| Revenue | 6,572.3 | 5,215.3 | 4,358.6 | 3,534.6 | 2,802.9 | 2,089.1 | 1,614.2 | 1,210.1 | 874.0 | 619.9 | 457.1 | 319.5 | 215.1 | 148.5 |
| Gross Profit | 5,575.5 | 4,320.5 | 3,555.1 | 2,900.9 | 2,350.0 | 1,742.4 | 1,345.4 | 999.8 | 708.3 | 507.5 | 381.3 | 266.6 | 177.1 | 115.5 |
| Operating Income | 10.4 | (130.4) | (117.1) | (345.2) | 70.1 | 67.6 | 14.1 | (63.4) | (46.0) | (55.8) | (5.9) | 1.7 | 22.7 | 13.1 |
| Net Income | (53.8) | (256.7) | (300.5) | (486.8) | (519.5) | (696.3) | (350.7) | (637.6) | (113.4) | (37.4) | 4.4 | 6.8 | 19.0 | 10.8 |
| EPS (Diluted) | -0.21 | -0.98 | -1.16 | -1.90 | -2.05 | -2.79 | -1.43 | -2.67 | -0.52 | -0.19 | 0.02 | 0.03 | 0.09 | 0.05 |
| Balance Sheet | ||||||||||||||
| Cash & Equivalents | 1,239.5 | 2,512.9 | 2,176.9 | 2,102.6 | 1,385.3 | 919.2 | 1,480.0 | 1,268.4 | 1,410.3 | 244.4 | 259.7 | 187.1 | 116.8 | 90.2 |
| Total Assets | 6,103.5 | 6,042.0 | 5,212.1 | 4,106.8 | 3,326.8 | 2,945.3 | 3,894.1 | 2,977.3 | 2,421.8 | 1,283.9 | 991.0 | 397.2 | 262.0 | 166.1 |
| Total Debt | 1,232.9 | 1,239.3 | 1,249.3 | 1,282.4 | 1,314.5 | 605.3 | 1,153.8 | 853.6 | 819.6 | 0.7 | 0.8 | 0.5 | 0.3 | 0 |
| Stockholders' Equity | 1,058.4 | 1,345.7 | 1,032.9 | 654.7 | 327.4 | 294.9 | 575.3 | 565.5 | 907.3 | 894.0 | 731.7 | 190.1 | 125.3 | 66.2 |
| Cash Flow | ||||||||||||||
| Operating Cash Flow | 1,353.1 | 1,460.4 | 1,448.2 | 868.1 | 821.0 | 790.0 | 574.2 | 466.3 | 311.5 | 199.4 | 129.5 | 98.2 | 75.3 | 54.3 |
| Capital Expenditure | (34.1) | (44.9) | (33.1) | (25.8) | (70.6) | (33.3) | (35.7) | (46.3) | (30.2) | (16.1) | (34.2) | (32.7) | (10.3) | (7.2) |
| Free Cash Flow | 1,319.1 | 1,415.5 | 1,415.0 | 842.3 | 750.5 | 756.6 | 538.5 | 420.0 | 281.2 | 183.3 | 95.3 | 65.5 | 65.0 | 47.1 |