Company Quick10K Filing
Magic Software
20-F 2019-12-31 Filed 2020-05-14
20-F 2018-12-31 Filed 2019-04-30
20-F 2017-12-31 Filed 2018-04-30
20-F 2016-12-31 Filed 2017-04-27
20-F 2015-12-31 Filed 2016-04-27
20-F 2013-12-31 Filed 2014-02-24
20-F 2012-12-31 Filed 2013-04-24
20-F 2011-12-31 Filed 2012-03-27
20-F 2010-12-31 Filed 2011-03-18
20-F 2009-12-31 Filed 2010-04-26

Magic Software Financials

MGIC Metrics, Comps, Filings

Quarterly | Annual

Valuation ($MM)

Market Cap, Enterprise Value

Balance Sheet ($MM)

Assets, Equity

Income Statement ($MM Quarterly)

Revenue, G Profit, Net Income

Cash Flow ($MM Quarterly)

Ops, Inv, Fin

Comps ($'000 TTM) Market Cap Gross Margin EV/EBITDA Ret on Assets Assets Liabilities Revenue G Profit Net Income EBITDA EV
Endurance International (EIGI) 586,669 54% 11.3 -0% 2,622,473 2,444,045 1,118,475 608,713 -9,130 201,887 2,280,374
Sapiens (SPNS) 538,306 0% 378,865 176,381 0 0 0 0 552,863
Domo (DOMO) 493,615 67% -5.7 -44% 217,864 243,045 127,224 85,746 -95,797 -89,275 504,558
American Software (AMSWA) 485,296 53% 26.1 4% 166,578 48,712 108,867 58,129 7,086 16,214 422,612
Rosetta Stone (RST) 415,521 80% 32.5 0% 206,895 217,474 180,583 144,090 0 11,684 379,271
Attunity (ATTU) 410,563 0% 112,269 38,369 0 0 0 0 398,799
Magic Software (MGIC) 386,002 0% 362,285 86,681 0 0 0 0 318,264
Majesco (MJCO) 374,981 1,865% 37.3 4% 148,720 49,327 3,802 70,893 5,251 9,516 355,290
Intelligent Systems (INS) 372,977 65% 33.6 18% 39,530 6,077 24,000 15,555 7,272 10,382 349,301
ShotSpotter (SSTI) 297,557 60% 40.5 3% 60,571 33,320 40,752 24,343 1,798 6,739 273,007
ChannelAdvisor (ECOM) 262,530 77% 53.0 -1% 141,889 50,122 129,973 100,530 -1,331 4,047 214,304
Avid Technology (AVID) 262,481 59% 11.8 -1% 266,221 439,146 408,165 242,314 -1,868 34,551 406,295
eGain (EGAN) 252,195 68% 41.1 6% 79,502 53,569 68,721 46,800 4,781 5,294 217,825
Amber Road (AMBR) 244,041 56% -43.5 -10% 105,388 76,641 86,198 48,676 -10,765 -5,680 247,074
Globalscape (GSB) 222,600 85% 15.6 24% 40,260 21,867 29,812 25,304 9,633 13,377 209,204
MMTEC (MTC) 205,920 0% 363 807 0 0 0 0 205,826
Smith Micro Software (SMSI) 203,281 90% 16.5 17% 56,559 11,772 38,420 34,591 9,852 10,866 179,411
Foresight Autonomous (FRSX) 200,542 0% 24,858 1,291 0 0 0 0 197,384
Inspired Entertainment (INSE) 159,353 0% 9.4 -14% 175,400 207,200 117,703 0 -24,153 29,801 278,753

Balance Sheet ($'000)2011-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-31
Cash72,51562,18875,31476,07687,126
Accounts Receivable24,94631,97640,35852,37462,04782,05190,274
Inventory
PP&E2,02915,35119,74020,34422,12123,86924,277
Assets134,055167,003224,184239,846316,399342,539362,285
Accounts Payable3,5454,1493,8616,3318,39312,18514,036
Long-Term Debt2,2744903,25729,75627,81419,388
Liabilities25,97233,87630,96838,37993,760103,13786,681
Stockholders' Equity105,156128,144185,065191,008196,218210,281243,956
Income Statement ($'000)2011-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-31
Revenue
Cost of Revenue
Gross Profit
R&D
SG&A
Tax
Net Income
Cash Flow ($'000)2011-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-31
Cash Operating
Cash Investing
Cash Financing