Alkami Technology, Inc.(NASDAQ:ALKT)

Alkami Technology, Inc. offers a cloud-based digital banking platform to serve banks and credit unions in the United States. The company's platform allows financial institutions to onboard and engage new users, accelerate revenues, and enhance operational efficiency, with the support of a proprietar...
Website: http://www.alkami.com
Founded: 2009
CEO: Steve Mitchell
Sector: Technology
Industry: Software—Application
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 126,138,000 | 120,791,000 | 112,954,000 | 112,059,000 | 97,835,000 | 89,656,000 | 85,906,000 | 82,160,000 | 76,127,000 | 71,369,000 | 67,703,000 | 65,763,000 | 59,996,000 | 55,538,000 | 53,412,000 | 50,530,000 | 44,790,000 | 42,435,000 | 39,761,000 | 36,701,000 | 33,262,000 |
yoy | 28.93% | 34.73% | 31.49% | 36.39% | 28.52% | 25.62% | 26.89% | 24.93% | 26.89% | 28.50% | 26.76% | 30.15% | 33.95% | 30.88% | 34.33% | 37.68% | 34.66% | ||||
qoq | 4.43% | 6.94% | 0.80% | 14.54% | 9.12% | 4.37% | 4.56% | 7.92% | 6.67% | 5.41% | 2.95% | 9.61% | 8.03% | 3.98% | 5.70% | 12.82% | 5.55% | 6.73% | 8.34% | 10.34% | |
cost of revenues | 52,269,000 | 51,712,000 | 48,812,000 | 46,441,000 | 40,075,000 | 36,446,000 | 35,289,000 | 33,389,000 | 32,095,000 | 31,420,000 | 31,153,000 | 30,289,000 | 27,858,000 | 26,865,000 | 25,844,000 | 23,257,000 | 19,980,000 | 19,288,000 | 17,387,000 | 16,180,000 | 15,497,000 |
gross profit | 73,869,000 | 69,079,000 | 64,142,000 | 65,618,000 | 57,760,000 | 53,210,000 | 50,617,000 | 48,771,000 | 44,032,000 | 39,949,000 | 36,550,000 | 35,474,000 | 32,138,000 | 28,673,000 | 27,568,000 | 27,273,000 | 24,810,000 | 23,147,000 | 22,374,000 | 20,521,000 | 17,765,000 |
yoy | 27.89% | 29.82% | 26.72% | 34.54% | 31.18% | 33.19% | 38.49% | 37.48% | 37.01% | 39.33% | 32.58% | 30.07% | 29.54% | 23.87% | 23.21% | 32.90% | 39.66% | ||||
qoq | 6.93% | 7.70% | -2.25% | 13.60% | 8.55% | 5.12% | 3.79% | 10.76% | 10.22% | 9.30% | 3.03% | 10.38% | 12.08% | 4.01% | 1.08% | 9.93% | 7.18% | 3.45% | 9.03% | 15.51% | |
gross margin % | 58.56% | 57.19% | 56.79% | 58.56% | 59.04% | 59.35% | 58.92% | 59.36% | 57.84% | 55.98% | 53.99% | 53.94% | 53.57% | 51.63% | 51.61% | 53.97% | 55.39% | 54.55% | 56.27% | 55.91% | 53.41% |
operating expenses: | |||||||||||||||||||||
research and development | 31,000,000 | 31,189,000 | 30,091,000 | 30,231,000 | 26,885,000 | 25,349,000 | 24,133,000 | 23,909,000 | 22,820,000 | 21,491,000 | 21,755,000 | 20,866,000 | 20,549,000 | 20,356,000 | 18,222,000 | 16,595,000 | 14,156,000 | 12,903,000 | 12,877,000 | 12,107,000 | 10,913,000 |
sales and marketing | 19,955,000 | 19,914,000 | 19,337,000 | 22,991,000 | 17,899,000 | 14,552,000 | 14,406,000 | 16,964,000 | 13,843,000 | 11,863,000 | 11,933,000 | 13,883,000 | 10,878,000 | 8,989,000 | 9,721,000 | 10,204,000 | 7,992,000 | 6,411,000 | 7,309,000 | 5,417,000 | 5,406,000 |
general and administrative | 26,912,000 | 25,440,000 | 25,642,000 | 26,039,000 | 23,771,000 | 21,576,000 | 22,147,000 | 20,612,000 | 19,315,000 | 19,292,000 | 18,290,000 | 18,207,000 | 17,111,000 | 17,133,000 | 18,337,000 | 18,731,000 | 15,668,000 | 16,855,000 | 13,330,000 | 12,810,000 | 10,385,000 |
amortization of acquired intangibles | 1,707,000 | 1,707,000 | 1,706,000 | 1,707,000 | 568,000 | 359,000 | 359,000 | 358,000 | 359,000 | 359,000 | 359,000 | 357,000 | 360,000 | 359,000 | 370,000 | 331,000 | |||||
total operating expenses | 79,574,000 | 78,575,000 | 77,023,000 | 81,481,000 | 73,156,000 | 61,836,000 | 61,045,000 | 61,978,000 | 56,397,000 | 53,048,000 | 52,337,000 | 53,347,000 | 49,084,000 | 34,153,000 | 47,387,000 | 46,657,000 | 37,816,000 | 36,169,000 | 33,516,000 | 30,334,000 | 26,704,000 |
income from operations | -5,705,000 | -9,496,000 | -12,881,000 | -15,863,000 | -15,396,000 | -8,626,000 | -10,428,000 | -13,207,000 | -12,365,000 | -13,099,000 | -15,787,000 | -17,873,000 | -16,946,000 | -5,480,000 | -19,819,000 | -19,384,000 | -13,006,000 | -13,022,000 | -11,142,000 | -9,813,000 | -8,939,000 |
yoy | -62.94% | 10.09% | 23.52% | 20.11% | 24.51% | -34.15% | -33.95% | -26.11% | -27.03% | 139.03% | -20.34% | -7.80% | 30.29% | -57.92% | 77.88% | 97.53% | 45.50% | ||||
qoq | -39.92% | -26.28% | -18.80% | 3.03% | 78.48% | -17.28% | -21.04% | 6.81% | -5.60% | -17.03% | -11.67% | 5.47% | 209.23% | -72.35% | 2.24% | 49.04% | -0.12% | 16.87% | 13.54% | 9.78% | |
operating margin % | -4.52% | -7.86% | -11.40% | -14.16% | -15.74% | -9.62% | -12.14% | -16.07% | -16.24% | -18.35% | -23.32% | -27.18% | -28.25% | -9.87% | -37.11% | -38.36% | -29.04% | -30.69% | -28.02% | -26.74% | -26.87% |
non-operating income: | |||||||||||||||||||||
interest income | 762,000 | 874,000 | 1,026,000 | 1,164,000 | 1,096,000 | 1,070,000 | 1,147,000 | 1,261,000 | 1,082,000 | 2,273,000 | 2,080,000 | 2,016,000 | 1,726,000 | 1,313,000 | 851,000 | 424,000 | 108,000 | 123,000 | 223,000 | 127,000 | 14,000 |
interest expense | -2,267,000 | -2,519,000 | -2,978,000 | -3,188,000 | -801,000 | -134,000 | -180,000 | -74,000 | -73,000 | -1,870,000 | -1,931,000 | -1,826,000 | -1,757,000 | -1,532,000 | -1,185,000 | -787,000 | -288,000 | -278,000 | -300,000 | -298,000 | -310,000 |
income before income taxes | -7,210,000 | -11,141,000 | -14,833,000 | -17,887,000 | -15,101,000 | -7,690,000 | -9,461,000 | -12,132,000 | -11,244,000 | -12,992,000 | -15,437,000 | -17,673,000 | -16,767,000 | -5,453,000 | -20,212,000 | -20,077,000 | -13,319,000 | -13,177,000 | -11,219,000 | -11,375,000 | -10,879,000 |
provision for income taxes | 2,753,000 | 300,000 | -29,000 | -4,296,000 | -7,285,000 | -47,000 | -19,000 | 185,000 | 189,000 | -279,000 | 39,000 | 88,000 | 196,000 | -541,000 | -163,000 | 156,000 | 87,000 | ||||
net income | -9,963,000 | -11,441,000 | -14,804,000 | -13,591,000 | -7,816,000 | -7,643,000 | -9,442,000 | -12,317,000 | -11,433,000 | -12,713,000 | -15,476,000 | -17,761,000 | -16,963,000 | -4,912,000 | -20,049,000 | -20,233,000 | -13,406,000 | -13,349,000 | -11,219,000 | -11,375,000 | -10,879,000 |
yoy | 27.47% | 49.69% | 56.79% | 10.34% | -31.64% | -39.88% | -38.99% | -30.65% | -32.60% | 158.82% | -22.81% | -12.22% | 26.53% | -63.20% | 78.71% | 77.87% | 23.23% | ||||
qoq | -12.92% | -22.72% | 8.93% | 73.89% | 2.26% | -19.05% | -23.34% | 7.73% | -10.07% | -17.85% | -12.87% | 4.70% | 245.34% | -75.50% | -0.91% | 50.92% | 0.43% | 18.99% | -1.37% | 4.56% | |
net income margin % | -7.90% | -9.47% | -13.11% | -12.13% | -7.99% | -8.52% | -10.99% | -14.99% | -15.02% | -17.81% | -22.86% | -27.01% | -28.27% | -8.84% | -37.54% | -40.04% | -29.93% | -31.46% | -28.22% | -30.99% | -32.71% |
net income per share | |||||||||||||||||||||
basic and diluted | -0.09 | -0.11 | -0.14 | -0.13 | -0.08 | -0.07 | -0.09 | -0.13 | -0.12 | -0.13 | -0.16 | -0.19 | -0.18 | -0.05 | -0.22 | -0.22 | -0.15 | -0.13 | -0.13 | -0.15 | -2 |
weighted-average number of shares of common stock outstanding: | |||||||||||||||||||||
basic and diluted | 106,387,125 | 103,895,195 | 104,345,319 | 103,389,459 | 102,430,673 | 98,892,692 | 99,435,002 | 98,103,527 | 96,945,232 | 94,080,797 | 94,675,358 | 93,334,725 | 92,397,341 | 90,956,521 | 91,182,235 | 90,707,381 | 90,208,871 | 64,510,456 | 87,641,416 | 74,831,512 | 5,584,182 |
acquisition-related expenses | 325,000 | 247,000 | 513,000 | 2,378,000 | 135,000 | 60,000 | 43,000 | 34,000 | 186,000 | -12,684,000 | 737,000 | 796,000 | |||||||||
loss on impairment of intangible assets | 1,655,000 | ||||||||||||||||||||
loss on financial instruments | 246,000 | -59,000 | -254,000 | -133,000 | -758,750 | -1,391,000 | -1,644,000 | ||||||||||||||
gain on financial instruments | -112,000 | 112,000 | 113,000 | 201,000 | 10,000 | 210,000 | |||||||||||||||
less: cumulative dividends and adjustments to redeemable convertible preferred stock | -277,000 | ||||||||||||||||||||
net loss attributable to common stockholders: | -13,422,000 | -20,049,000 | -20,233,000 | -13,406,000 | -8,437,500 | -11,219,000 | -11,375,000 | -11,156,000 | |||||||||||||
loss on extinguishment of debt | -76,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||
current assets | ||||||||||||||||||||
cash and cash equivalents | 40,412,000 | 63,457,000 | 57,316,000 | 52,426,000 | 61,660,000 | 80,956,000 | 61,432,000 | 44,179,000 | 40,927,000 | 76,381,000 | 90,296,000 | 114,287,000 | 108,720,000 | 96,636,000 | 89,117,000 | 187,291,000 | 308,581,000 | 314,402,000 | 338,477,000 | 162,075,000 |
marketable securities | 37,234,000 | 35,635,000 | 33,596,000 | 34,686,000 | 33,637,000 | 20,033,000 | 25,962,000 | 43,125,000 | 51,196,000 | 101,865,000 | 86,010,000 | 71,108,000 | 87,635,000 | 112,215,000 | 124,237,000 | 111,988,000 | ||||
accounts receivable | 51,435,000 | 51,494,000 | 50,675,000 | 47,679,000 | 46,790,000 | 42,408,000 | 38,952,000 | 35,717,000 | 35,499,000 | 31,266,000 | 28,152,000 | 28,429,000 | 26,246,000 | 26,304,000 | 27,367,000 | 23,350,000 | 20,821,000 | 20,281,000 | 15,590,000 | 14,614,000 |
deferred costs, current | 16,385,000 | 15,894,000 | 14,868,000 | 14,629,000 | 13,640,000 | 12,046,000 | 11,478,000 | 11,081,000 | ||||||||||||
prepaid expenses and other current assets | 24,070,000 | 20,736,000 | 18,413,000 | 28,411,000 | 18,514,000 | 13,563,000 | 14,132,000 | 11,531,000 | 10,634,000 | 13,648,000 | 12,927,000 | 14,238,000 | 11,709,000 | 13,108,000 | 13,652,000 | 10,721,000 | 9,487,000 | 10,399,000 | 8,693,000 | 9,742,000 |
total current assets | 169,536,000 | 187,216,000 | 174,868,000 | 177,831,000 | 174,241,000 | 169,006,000 | 151,956,000 | 145,633,000 | 148,585,000 | 232,656,000 | 226,308,000 | 236,500,000 | 242,165,000 | 255,316,000 | 261,090,000 | 339,879,000 | 345,161,000 | 350,818,000 | 368,194,000 | 191,494,000 |
property and equipment | 27,888,000 | 26,652,000 | 25,437,000 | 24,190,000 | 22,992,000 | 21,038,000 | 19,539,000 | 18,217,000 | 16,946,000 | 16,249,000 | 15,305,000 | 14,214,000 | 13,561,000 | 13,468,000 | 13,503,000 | 12,754,000 | 11,828,000 | 10,891,000 | 10,418,000 | 10,308,000 |
right-of-use assets | 17,774,000 | 13,462,000 | 13,856,000 | 14,213,000 | 14,579,000 | 14,875,000 | 15,180,000 | 15,479,000 | 15,754,000 | |||||||||||
deferred costs, net of current portion | 48,224,000 | 47,430,000 | 42,581,000 | 38,516,000 | 37,041,000 | 34,666,000 | 32,542,000 | 31,499,000 | ||||||||||||
intangibles | 152,323,000 | 158,943,000 | 165,562,000 | 172,182,000 | 178,801,000 | 30,718,000 | 32,414,000 | 34,111,000 | 35,807,000 | 37,504,000 | 39,200,000 | 40,897,000 | 42,593,000 | 44,290,000 | 44,918,000 | 10,762,000 | 11,164,000 | 11,309,000 | 7,848,000 | 8,057,000 |
goodwill | 403,404,000 | 403,404,000 | 403,404,000 | 403,814,000 | 400,158,000 | 148,050,000 | 148,050,000 | 148,050,000 | 148,050,000 | 148,050,000 | 148,050,000 | 148,050,000 | 148,017,000 | 146,036,000 | 147,402,000 | 48,091,000 | 48,091,000 | 48,391,000 | 16,542,000 | 16,542,000 |
other assets | 10,190,000 | 10,120,000 | 9,467,000 | 9,643,000 | 9,349,000 | 3,840,000 | 4,176,000 | 4,653,000 | 3,949,000 | 3,982,000 | 3,955,000 | 3,235,000 | 3,096,000 | 5,162,000 | 5,280,000 | 1,214,000 | 2,275,000 | 4,905,000 | 6,521,000 | 6,522,000 |
total assets | 829,339,000 | 847,227,000 | 835,175,000 | 840,389,000 | 837,161,000 | 422,193,000 | 403,857,000 | 397,642,000 | 399,825,000 | 482,193,000 | 472,928,000 | 482,064,000 | 488,885,000 | 485,285,000 | 491,110,000 | 430,903,000 | 436,510,000 | 441,792,000 | 424,742,000 | 248,019,000 |
liabilities and stockholders' equity | ||||||||||||||||||||
current liabilities | ||||||||||||||||||||
accounts payable | 4,039,000 | 5,842,000 | 7,261,000 | 6,704,000 | 5,180,000 | 5,591,000 | 5,794,000 | 6,533,000 | 7,478,000 | 5,693,000 | 1,046,000 | 3,163,000 | 4,291,000 | 3,214,000 | 3,787,000 | 2,963,000 | 3,649,000 | 2,538,000 | 2,575,000 | 4,725,000 |
accrued liabilities | 33,539,000 | 47,359,000 | 40,644,000 | 30,965,000 | 27,406,000 | 28,049,000 | 20,879,000 | 16,902,000 | 19,763,000 | 26,302,000 | 23,262,000 | 21,720,000 | 21,643,000 | 25,276,000 | 22,624,000 | 21,185,000 | 19,083,000 | 24,732,000 | 18,746,000 | 16,125,000 |
deferred revenues, current portion | 34,004,000 | 34,770,000 | 31,148,000 | 27,157,000 | 29,137,000 | 13,088,000 | 12,572,000 | 12,497,000 | 10,984,000 | 9,313,000 | 8,814,000 | 9,850,000 | 8,835,000 | 8,673,000 | 9,236,000 | 8,009,000 | 8,198,000 | 6,893,000 | 6,618,000 | 6,715,000 |
lease liabilities, current portion | 2,178,000 | 1,576,000 | 1,578,000 | 1,584,000 | 1,559,000 | 1,309,000 | 1,275,000 | 1,242,000 | 1,205,000 | 1,493,000 | 3,170,000 | 3,118,000 | 3,657,000 | |||||||
total current liabilities | 73,760,000 | 89,547,000 | 80,631,000 | 66,410,000 | 63,282,000 | 48,037,000 | 40,520,000 | 37,174,000 | 39,430,000 | 49,176,000 | 41,605,000 | 42,101,000 | 41,614,000 | 40,038,000 | 37,444,000 | 34,752,000 | 33,198,000 | 36,104,000 | 29,553,000 | 28,851,000 |
deferred revenues, net of current portion | 25,815,000 | 25,800,000 | 24,882,000 | 25,600,000 | 25,635,000 | 16,267,000 | 16,445,000 | 17,525,000 | 15,384,000 | 14,697,000 | 13,740,000 | 13,712,000 | 13,904,000 | 13,597,000 | 13,219,000 | 13,678,000 | 13,873,000 | 13,234,000 | 13,018,000 | 13,835,000 |
deferred income taxes | 2,835,000 | 2,625,000 | 2,448,000 | 2,413,000 | 2,346,000 | 1,774,000 | 1,760,000 | 1,738,000 | 1,713,000 | 1,862,000 | 1,829,000 | 1,791,000 | 1,712,000 | 341,000 | 247,000 | 118,000 | 85,000 | |||
convertible senior notes | 336,706,000 | 336,230,000 | 335,717,000 | 335,208,000 | 334,720,000 | |||||||||||||||
revolving loan | 15,000,000 | 25,000,000 | 50,000,000 | 60,000,000 | ||||||||||||||||
lease liabilities, net of current portion | 19,327,000 | 15,739,000 | 16,148,000 | 16,513,000 | 16,910,000 | 17,395,000 | 17,736,000 | 18,065,000 | 18,052,000 | 18,366,000 | 14,798,000 | 15,608,000 | 15,817,000 | |||||||
other non-current liabilities | 242,000 | 237,000 | 233,000 | 229,000 | 224,000 | 216,000 | 212,000 | 233,000 | 305,000 | 376,000 | 275,000 | 350,000 | 400,000 | 16,400,000 | 16,450,000 | 12,800,000 | 16,500,000 | 17,893,000 | 1,393,000 | 1,393,000 |
total liabilities | 458,685,000 | 485,178,000 | 485,059,000 | 496,373,000 | 503,117,000 | 83,689,000 | 76,673,000 | 74,735,000 | 74,884,000 | 160,539,000 | 150,404,000 | 153,937,000 | 154,839,000 | 157,411,000 | 155,565,000 | 88,788,000 | 91,899,000 | 96,274,000 | 73,484,000 | 78,408,000 |
stockholders’ equity | ||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||
common stock, 0.001 par value... | 107,000 | 106,000 | 105,000 | 104,000 | 103,000 | 100,000 | 99,000 | 98,000 | 97,000 | 95,000 | 94,000 | 93,000 | 92,000 | 90,000 | ||||||
additional paid-in capital | 904,363,000 | 885,796,000 | 862,423,000 | 841,520,000 | 817,958,000 | 806,962,000 | 786,201,000 | 769,608,000 | 760,210,000 | 744,212,000 | 729,607,000 | 717,450,000 | 706,407,000 | 695,324,000 | 682,946,000 | 669,284,000 | 658,374,000 | 645,934,000 | 640,456,000 | 3,974,000 |
accumulated deficit | -533,816,000 | -523,853,000 | -512,412,000 | -497,608,000 | -484,017,000 | -468,558,000 | -459,116,000 | -446,799,000 | -435,366,000 | -422,653,000 | -407,177,000 | -389,416,000 | -372,453,000 | -367,541,000 | -347,492,000 | -327,259,000 | -313,853,000 | -300,504,000 | -289,285,000 | -277,910,000 |
total stockholders’ equity | 370,654,000 | 362,049,000 | 350,116,000 | 344,016,000 | 334,044,000 | 338,504,000 | 327,184,000 | 322,907,000 | 324,941,000 | 321,654,000 | 322,524,000 | 328,127,000 | 334,046,000 | 327,874,000 | 335,545,000 | 342,115,000 | 344,611,000 | 345,518,000 | 351,258,000 | -273,929,000 |
total liabilities and stockholders' equity | 829,339,000 | 847,227,000 | 835,175,000 | 840,389,000 | 837,161,000 | 422,193,000 | 403,857,000 | 397,642,000 | 399,825,000 | 482,193,000 | 472,928,000 | 482,064,000 | 488,885,000 | 485,285,000 | 491,110,000 | 430,903,000 | ||||
commitments and contingencies | ||||||||||||||||||||
deferred implementation costs, current | 10,329,000 | 9,496,000 | 8,923,000 | 8,438,000 | 7,855,000 | 7,053,000 | 6,717,000 | 6,529,000 | 6,272,000 | 5,736,000 | 5,434,000 | 5,063,000 | ||||||||
deferred implementation costs, net of current portion | 30,734,000 | 27,708,000 | 26,571,000 | 25,060,000 | 24,783,000 | 21,013,000 | 18,917,000 | 18,203,000 | 17,991,000 | 15,478,000 | 15,219,000 | 15,096,000 | ||||||||
current portion of long-term debt | 6,375,000 | 5,313,000 | 4,250,000 | 3,188,000 | 2,125,000 | 1,063,000 | 1,875,000 | 1,563,000 | 1,250,000 | 938,000 | 625,000 | |||||||||
long-term debt | 76,062,000 | 78,157,000 | 80,375,000 | 81,392,000 | 82,415,000 | 83,391,000 | 22,438,000 | 23,053,000 | 23,668,000 | 23,967,000 | 24,267,000 | |||||||||
right of use assets | 16,044,000 | 13,539,000 | 14,108,000 | 14,670,000 | ||||||||||||||||
liabilities, preferred stock, and stockholders' equity | ||||||||||||||||||||
deferred rent and tenant allowance, current portion | ||||||||||||||||||||
deferred rent and tenant allowance, net of current portion | 4,620,000 | 4,814,000 | 5,002,000 | 5,190,000 | 5,375,000 | 5,553,000 | 5,726,000 | |||||||||||||
deferred rent and tenant allowance, current | 750,000 | 734,000 | 720,000 | 705,000 | 691,000 | 676,000 | 661,000 | |||||||||||||
preferred stock, 0.001 par, 10,000,000 shares authorized and 0 shares issued and outstanding as of september 30, 2022 and december 31, 2021 | ||||||||||||||||||||
common stock | 91,000 | 91,000 | 90,000 | 88,000 | 87,000 | 7,000 | ||||||||||||||
preferred stock, 0.001 par, 10,000,000 shares authorized and 0 shares issued and outstanding as of june 30, 2022 and december 31, 2021 | ||||||||||||||||||||
preferred stock, 0.001 par, 10,000,000 shares authorized and 0 shares issued and outstanding as of march 31, 2022 and december 31, 2021 | ||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders' equity | ||||||||||||||||||||
warrant liability | 4,336,000 | |||||||||||||||||||
redeemable convertible preferred stock | 443,540,000 | |||||||||||||||||||
redeemable convertible preferred stock, 0.001 par value... | ||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders' equity | 436,510,000 | 441,792,000 | 424,742,000 | 248,019,000 | ||||||||||||||||
preferred stock, 0.001 par, 10,000,000 and 0 shares authorized and 0 shares issued and outstanding as of september 30, 2021 and december 31, 2020, respectively | ||||||||||||||||||||
preferred stock, 0.001 par, 10,000,000 and 0 shares authorized and 0 shares issued and outstanding as of june 30, 2021 and december 31, 2020, respectively |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||
net loss | -9,963,000 | -11,441,000 | -14,804,000 | -13,591,000 | -7,816,000 | -9,442,000 | -12,317,000 | -11,433,000 | -12,713,000 | -15,476,000 | -17,761,000 | -16,963,000 | -4,912,000 | -20,049,000 | -20,233,000 | -13,406,000 | -13,349,000 | -11,219,000 | -11,375,000 | -10,879,000 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||
depreciation and amortization expense | 8,124,000 | 7,857,000 | 7,869,000 | 7,756,000 | 3,430,000 | 2,679,000 | 2,613,000 | 2,562,000 | 2,790,000 | 2,695,000 | 2,560,000 | 2,586,000 | 2,563,000 | 2,550,000 | 1,944,000 | 1,018,000 | 1,059,000 | 802,000 | 796,000 | 786,000 |
accrued interest on marketable securities | 46,000 | -187,000 | -127,000 | -261,000 | -279,000 | -141,000 | -493,000 | -294,000 | -1,172,000 | -880,000 | -781,000 | -398,000 | -302,000 | -31,000 | 6,000 | -42,000 | ||||
stock-based compensation expense | 17,310,000 | 19,852,000 | 20,728,000 | 19,515,000 | 16,093,000 | 15,257,000 | 15,013,000 | 13,552,000 | 13,317,000 | 13,515,000 | 12,959,000 | 11,440,000 | 11,799,000 | 12,147,000 | 11,475,000 | 9,974,000 | 6,742,000 | 3,352,000 | 3,023,000 | 1,418,000 |
amortization of discount and debt issuance costs | 548,000 | 584,000 | 582,000 | 593,000 | 192,000 | |||||||||||||||
loss on impairment of intangible assets | 0 | 0 | 0 | 1,655,000 | ||||||||||||||||
deferred taxes | 210,000 | 177,000 | 35,000 | -3,694,000 | -8,312,000 | 14,000 | 22,000 | 25,000 | -150,000 | 33,000 | 38,000 | 47,000 | -610,000 | -242,000 | 128,000 | 34,000 | ||||
changes in operating assets and liabilities: | ||||||||||||||||||||
accounts receivable | 59,000 | -819,000 | -2,996,000 | -889,000 | -6,572,000 | -3,456,000 | -3,235,000 | -218,000 | -4,233,000 | -3,114,000 | 277,000 | -2,183,000 | -325,000 | 1,069,000 | -2,228,000 | -2,529,000 | -540,000 | -4,254,000 | -975,000 | -512,000 |
prepaid expenses and other assets | -3,639,000 | -3,469,000 | 9,870,000 | |||||||||||||||||
accounts payable and accrued liabilities | -15,740,000 | 5,284,000 | 10,225,000 | 6,201,000 | -2,002,000 | 6,969,000 | 3,220,000 | -3,873,000 | -5,132,000 | 7,349,000 | -836,000 | -1,290,000 | -4,964,000 | 1,941,000 | 1,234,000 | 415,000 | -5,933,000 | 4,907,000 | 469,000 | 7,382,000 |
deferred costs | -1,004,000 | -5,772,000 | -4,258,000 | -2,122,000 | -158,000 | -2,498,000 | -1,258,000 | -1,311,000 | ||||||||||||
deferred revenues | -751,000 | 4,540,000 | 3,683,000 | -2,015,000 | 3,521,000 | 338,000 | -1,005,000 | 3,654,000 | 2,358,000 | 1,456,000 | -1,009,000 | 824,000 | 469,000 | -187,000 | 624,000 | -384,000 | 1,945,000 | -20,000 | -914,000 | 35,000 |
net cash from operating activities | -4,800,000 | 16,606,000 | 30,807,000 | 1,157,000 | -5,664,000 | 10,987,000 | 548,000 | 951,000 | -5,305,000 | 3,128,000 | -5,710,000 | -9,615,000 | -13,743,000 | -4,676,000 | -11,078,000 | -8,291,000 | -12,157,000 | -4,514,000 | -10,336,000 | -1,952,000 |
capital expenditures | -2,574,000 | -2,278,000 | -2,321,000 | -2,159,000 | -1,931,000 | -2,299,000 | -2,077,000 | -1,669,000 | -284,000 | -1,539,000 | -1,708,000 | -1,370,000 | -960,000 | -786,000 | -1,414,000 | -1,542,000 | -1,552,000 | -1,025,000 | -696,000 | -424,000 |
free cash flows | -7,374,000 | 14,328,000 | 28,486,000 | -1,002,000 | -7,595,000 | 8,688,000 | -1,529,000 | -718,000 | -5,589,000 | 1,589,000 | -7,418,000 | -10,985,000 | -14,703,000 | -5,462,000 | -12,492,000 | -9,833,000 | -13,709,000 | -5,539,000 | -11,032,000 | -2,376,000 |
cash flows from investing activities: | ||||||||||||||||||||
purchase of marketable securities | -17,595,000 | -9,352,000 | -5,883,000 | -8,088,000 | -21,883,000 | -15,133,000 | -8,439,000 | -7,149,000 | -31,223,000 | -46,953,000 | -41,653,000 | -20,987,000 | -23,124,000 | -20,504,000 | -31,510,000 | -112,079,000 | ||||
proceeds from sales, maturities, and redemptions of marketable securities | 15,950,000 | |||||||||||||||||||
purchases of property and equipment | -387,000 | -386,000 | -274,000 | -397,000 | -485,000 | -305,000 | -425,000 | -306,000 | -284,000 | -357,000 | -188,000 | -229,000 | -93,000 | -374,000 | -308,000 | -282,000 | -250,000 | -393,000 | -297,000 | -180,000 |
capitalized software development costs | -2,187,000 | -1,892,000 | -2,047,000 | -1,762,000 | -1,446,000 | -1,994,000 | -1,652,000 | -1,363,000 | -867,000 | -412,000 | -1,106,000 | -1,260,000 | -1,302,000 | -632,000 | -399,000 | -244,000 | ||||
acquisition of business, net of cash acquired | 0 | 0 | 0 | -375,499,000 | -500,000 | |||||||||||||||
net cash from investing activities | -4,219,000 | -4,130,000 | -1,104,000 | -2,947,000 | -389,413,000 | 3,771,000 | 15,467,000 | 6,808,000 | 50,269,000 | -16,262,000 | -15,861,000 | 15,765,000 | 23,666,000 | 11,902,000 | -145,955,000 | -113,621,000 | -1,552,000 | -19,025,000 | -696,000 | -750,000 |
cash flows from financing activities: | ||||||||||||||||||||
payments on revolving loan | -15,000,000 | -10,000,000 | -25,000,000 | |||||||||||||||||
debt issuance costs paid | 0 | 0 | -1,119,000 | -779,000 | 0 | 0 | 0 | 78,000 | ||||||||||||
proceeds from issuance of convertible senior notes | 0 | 0 | 0 | 335,513,000 | ||||||||||||||||
proceeds from borrowing under revolving loan | 0 | 0 | 0 | 60,000,000 | ||||||||||||||||
purchase of capped calls | ||||||||||||||||||||
proceeds from stock option exercises | 974,000 | 1,270,000 | 187,000 | 732,000 | 1,523,000 | 5,154,000 | 5,757,000 | 1,171,000 | 5,696,000 | 4,485,000 | 1,386,000 | 1,416,000 | 290,000 | 827,000 | 346,000 | 936,000 | 2,695,000 | 1,482,000 | 2,106,000 | 2,829,000 |
net cash from financing activities | -14,026,000 | -6,335,000 | -24,813,000 | -7,444,000 | 362,378,000 | 4,766,000 | 1,238,000 | -4,507,000 | -83,018,000 | -781,000 | -3,452,000 | -568,000 | -1,714,000 | 309,000 | 61,961,000 | 623,000 | 5,387,000 | 1,464,000 | 187,435,000 | -2,013,000 |
net decrease in cash and cash equivalents | -23,045,000 | -4,715,000 | ||||||||||||||||||
cash and cash equivalents, beginning of period | 63,457,000 | 0 | 0 | 0 | 94,359,000 | |||||||||||||||
cash and cash equivalents, end of period | 40,412,000 | 6,141,000 | 4,890,000 | -9,234,000 | 61,660,000 | |||||||||||||||
supplemental information and non-cash activities | ||||||||||||||||||||
accrued but unpaid debt issuance costs | 1,119,000 | |||||||||||||||||||
adjustments to reconcile net loss to net cash provide by (used in) operating activities: | ||||||||||||||||||||
gain on financial instruments | -112,000 | |||||||||||||||||||
loss on extinguishment of debt | ||||||||||||||||||||
gain on lease modification | 0 | |||||||||||||||||||
principal payments on debt | -82,875,000 | -1,062,000 | 0 | 0 | -24,375,000 | -313,000 | ||||||||||||||
payment of holdback funds from acquisition | -2,600,000 | 0 | ||||||||||||||||||
proceeds from espp issuance | 1,717,000 | 0 | 1,065,000 | 0 | ||||||||||||||||
payments for taxes related to net settlement of equity awards | -25,000 | -7,117,000 | -5,678,000 | -4,956,000 | -4,204,000 | -4,841,000 | -1,984,000 | -2,069,000 | ||||||||||||
net increase in cash and cash equivalents | 6,141,000 | 4,890,000 | -9,234,000 | -32,699,000 | ||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||
cash paid for interest | ||||||||||||||||||||
cash paid for taxes | ||||||||||||||||||||
proceeds from sales, maturities and redemptions of marketable securities | 7,100,000 | 7,300,000 | 9,900,000 | 21,203,000 | 25,983,000 | 15,626,000 | ||||||||||||||
proceeds from espp issuances | 0 | 0 | ||||||||||||||||||
purchase of capped call transaction | 0 | 0 | -33,879,000 | |||||||||||||||||
prepaid expenses and other current assets | -5,416,000 | 1,171,000 | -2,157,000 | -1,633,000 | -749,000 | 772,000 | -2,654,000 | 671,000 | -3,301,000 | -172,000 | 2,630,000 | -2,112,000 | -1,207,000 | |||||||
amortization of debt issuance costs | 96,000 | 33,000 | 32,000 | 28,000 | 30,000 | 35,000 | 45,000 | 40,000 | 83,000 | 19,000 | 10,000 | 11,000 | 13,000 | 13,000 | 13,000 | |||||
net increase in cash and cash equivalents and restricted cash | 19,524,000 | 17,253,000 | 3,252,000 | 5,582,000 | 8,209,000 | 7,535,000 | -8,322,000 | -22,075,000 | ||||||||||||
cash and cash equivalents and restricted cash, beginning of period | 0 | 0 | 40,927,000 | 0 | 0 | 0 | 112,337,000 | 0 | 0 | 0 | 312,954,000 | 0 | 0 | 171,663,000 | ||||||
cash and cash equivalents and restricted cash, end of period | 19,524,000 | 17,253,000 | 44,179,000 | -38,054,000 | -13,915,000 | -25,023,000 | 117,919,000 | 8,209,000 | 7,535,000 | -95,072,000 | 191,665,000 | -22,075,000 | 176,403,000 | 166,948,000 | ||||||
gain from revaluation of contingent consideration | ||||||||||||||||||||
loss on financial instruments | -102,000 | -253,000 | 33,000 | -210,000 | -246,000 | 59,000 | 254,000 | 133,000 | 0 | 0 | 1,391,000 | 1,644,000 | ||||||||
deferred implementation costs | -3,761,000 | -1,103,000 | -1,997,000 | -859,000 | -4,572,000 | -2,433,000 | -902,000 | -469,000 | -3,047,000 | -561,000 | -495,000 | -556,000 | ||||||||
deferred rent and tenant allowances | -178,000 | -174,000 | -173,000 | -171,000 | -164,000 | -157,000 | -76,000 | |||||||||||||
proceeds from issuance of long-term debt | 0 | 0 | ||||||||||||||||||
proceeds from exercise of warrants | 0 | |||||||||||||||||||
deferred ipo issuance costs paid | 0 | -663,000 | -2,512,000 | -1,345,000 | ||||||||||||||||
repurchase of common stock | 0 | 0 | 0 | -3,497,000 | ||||||||||||||||
proceeds from issuance of common stock upon initial public offering, net of underwriting discounts and commissions | 0 | 0 | ||||||||||||||||||
payment of series b dividend | 0 | 0 | ||||||||||||||||||
gain on revaluation of contingent consideration | -12,800,000 | 0 | 0 | -2,700,000 | ||||||||||||||||
proceeds from maturities and redemptions of marketable securities | 32,230,000 | 27,500,000 | 38,122,000 | 48,250,000 | 32,500,000 | |||||||||||||||
capitalized software development costs1 | -1,182,000 | -1,520,000 | -1,141,000 | |||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | -13,915,000 | -121,289,000 | ||||||||||||||||||
borrowings on line of credit | ||||||||||||||||||||
payments on line of credit | ||||||||||||||||||||
proceeds on sales of preferred stock, net of issuance costs | ||||||||||||||||||||
payments on capital lease obligations | ||||||||||||||||||||
purchase of common stock in tender offer | ||||||||||||||||||||
acquisition of business | 0 | -18,000,000 | 0 | -326,000 | ||||||||||||||||
supplemental disclosure of noncash financing activities | ||||||||||||||||||||
deferred ipo offering costs not yet paid | -1,459,000 | 2,122,000 | ||||||||||||||||||
cash, restricted cash, and cash equivalents, beginning of period | ||||||||||||||||||||
cash, restricted cash, and cash equivalents, end of period | ||||||||||||||||||||
supplemental disclosure of noncash investing and financing activities: | ||||||||||||||||||||
accrued property additions |
