Okta, Inc(NASDAQ:OKTA)
Okta, Inc. provides identity management platform for enterprises, small and medium-sized businesses, universities, non-profits, and government agencies in the United States and internationally. The company offers Okta Identity Cloud, a platform that offers a suite of products to manage and secure id...
Website: http://www.okta.com
Founded: 2009
IPO Price: $17 (Apr 07, 2017)
Full Time Employees: 5,908 (Jan 2024)
CEO / Co-Founder: Todd McKinnon
Sector: Technology
Industry: Software-Infrastructure
• 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:
- Identity Security Remains Core, with Growing Customer Scrutiny: Okta continues to position itself as a central identity and access management platform, but enterprise buyers are closely evaluating security posture, product reliability, and vendor risk before expanding deployments.
- Growth Driven by Large Enterprises, Expansion Tied to Seat and App Consolidation: Revenue momentum is typically supported by larger customers expanding usage across more employees, applications, and workflows, with upsell/cross-sell dependent on consolidation of identity vendors and broader platform adoption.
- Profitability and Cash Flow Focus Has Increased: Management emphasis has shifted toward improving operating efficiency and generating stronger free cash flow, reflecting investor preference for durable margins and disciplined spending alongside sustainable growth.
- Competition Intense Across IAM and Security Ecosystems: Okta faces competitive pressure from large platform vendors and security suites, making differentiation through integrations, ease of deployment, and zero-trust identity capabilities important for renewals and new wins.
- Key Watch Items: Retention, Net Expansion, and Security-Related Execution: Primary indicators to monitor include dollar-based net retention/expansion trends, renewal performance, customer add-ons, and ongoing execution in security and product stability given the reputational impact of any incidents.
Bull Thesis:
- Dominant Market Position in Critical Identity Sector: Okta maintains a leading position in the Identity and Access Management (IAM) market, which is a foundational and non-discretionary component of enterprise security. As organizations continue their digital transformation and cloud adoption, the demand for robust identity solutions remains strong and growing, solidifying Okta's long-term relevance.
- Expanding Product Portfolio and Total Addressable Market (TAM): Beyond its core workforce identity solutions (SSO, MFA), Okta is successfully expanding into high-growth areas like Customer Identity and Access Management (CIAM), Privileged Access Management (PAM), and Identity Governance and Administration (IGA). This broadens its product offerings, increases its total addressable market, and enhances customer stickiness and revenue per customer.
- Improving Profitability and Operating Leverage: After significant investments in growth, Okta is demonstrating a clear path towards improved profitability and positive free cash flow. The company has shown progress in expanding operating margins and achieving greater efficiency, indicating that its business model can generate substantial cash flows as it scales and matures.
Bear Thesis:
- Intense Competition, Particularly from Microsoft: Okta faces formidable competition from well-capitalized players, most notably Microsoft's Azure Active Directory (now Entra ID). Microsoft's ability to bundle identity services with its broader enterprise software ecosystem (Office 365, Azure) poses a significant threat, potentially undercutting Okta on price and integration, especially for existing Microsoft customers.
- Lingering Impact of Past Security Incidents: Recent security breaches (e.g., Lapsus$ in 2022) have raised concerns about Okta's own security posture and could erode customer trust. While the company has taken steps to address these issues, the reputational damage may still influence purchasing decisions for new customers and prompt existing ones to re-evaluate their identity providers.
- Decelerating Revenue Growth and Macroeconomic Headwinds: Okta's revenue growth rate has been decelerating, and the company faces challenges from a tightening macroeconomic environment. Enterprises may delay or reduce spending on new identity projects, impacting Okta's ability to acquire new customers and expand existing contracts at previous rates, leading to slower top-line expansion.
- Valuation Concerns Amidst Slower Growth: Despite a significant correction from its peak, Okta's valuation may still be considered high by some investors, especially in light of its decelerating growth rate and the competitive landscape. The market may demand a lower multiple if growth continues to slow or if profitability improvements are not sustained consistently.
Main Competitors:
- Microsoft Corporation ($MSFT) (Microsoft Entra ID (formerly Azure Active Directory)), Microsoft is Okta's primary competitor in the workforce identity space. Its Entra ID platform offers comprehensive identity and access management (IAM) services, including single sign-on (SSO), multi-factor authentication (MFA), and user provisioning. Microsoft leverages its vast ecosystem (Windows, Office 365, Azure) to bundle identity solutions, making it a compelling choice for organizations already invested in their products.
- Ping Identity (now part of Thoma Bravo) (PingOne, PingFederate), Ping Identity is a long-standing pure-play identity vendor that competes with Okta in both workforce and customer identity. Known for its robust solutions for large enterprises, hybrid environments, and complex use cases, Ping offers a comprehensive suite of IAM products, often appealing to organizations with significant on-premise infrastructure or specific customization needs.
- Alphabet Inc. ($GOOGL) (Google Cloud Identity, Google Workspace Identity), Google competes with Okta by offering identity and access management services primarily to organizations utilizing Google Cloud Platform (GCP) and Google Workspace. Their solutions provide SSO, MFA, and user lifecycle management, appealing to businesses deeply integrated into the Google ecosystem and those seeking cloud-native identity solutions.
- CyberArk Software Ltd. ($CYBR) (Identity Security Platform, Privileged Access Management (PAM)), While traditionally focused on Privileged Access Management (PAM), CyberArk has expanded its 'Identity Security Platform' to include broader identity management capabilities, creating overlap with Okta. CyberArk competes by offering a comprehensive approach to securing all identities (human and machine), with a strong emphasis on least privilege and just-in-time access, often integrating with or complementing Okta's access management solutions.
Moat:
Okta's primary competitive advantage lies in its vendor-neutral, cloud-native identity platform, offering seamless integration across a vast ecosystem of applications regardless of the underlying infrastructure. This independence allows it to serve diverse customer environments, a key differentiator against ecosystem players like Microsoft and Google, who often bundle identity services within their broader product suites. While these tech giants pose a significant threat by leveraging their existing customer bases, Okta maintains its moat through a focus on user experience, developer-friendly tools (especially with Auth0), and a comprehensive suite of workforce and customer identity solutions. Competition also comes from pure-play identity vendors like Ping Identity, known for their enterprise-grade solutions, and specialized players like CyberArk, who focus on specific aspects of identity security such as privileged access. Okta's challenge is to continue innovating and demonstrating superior value to justify its standalone cost against bundled offerings and specialized solutions.
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-04-30 | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | |||||||||||||||||||||||||||||||||||||
subscription | 750,000,000 | 747,000,000 | 724,000,000 | 711,000,000 | 673,000,000 | 670,000,000 | 651,000,000 | 632,000,000 | 603,000,000 | 591,000,000 | 569,000,000 | 542,000,000 | 503,000,000 | 494,819,000 | 465,856,000 | 435,384,000 | 397,941,000 | 369,329,000 | 336,702,000 | 303,121,000 | 240,058,000 | 225,400,000 | 206,743,000 | 190,689,000 | 173,781,000 | 158,514,000 | 144,517,000 | 132,494,000 | 117,163,000 | 108,462,000 | 97,698,000 | 87,854,000 | 76,841,000 | 72,035,000 | 62,705,000 | 56,080,000 | 48,357,000 |
professional services and other | 15,000,000 | 14,000,000 | 18,000,000 | 17,000,000 | 15,000,000 | 12,000,000 | 14,000,000 | 14,000,000 | 14,000,000 | 14,000,000 | 15,000,000 | 14,000,000 | 15,000,000 | 15,389,000 | 15,186,000 | 16,423,000 | 17,002,000 | 13,686,000 | 13,978,000 | 12,379,000 | 10,948,000 | 9,340,000 | 10,636,000 | 9,757,000 | 9,078,000 | 8,813,000 | 8,520,000 | 7,986,000 | 8,060,000 | 7,009,000 | 7,878,000 | 6,732,000 | 6,780,000 | 5,715,000 | 5,533,000 | 4,915,000 | 4,650,000 |
total revenue | 765,000,000 | 761,000,000 | 742,000,000 | 728,000,000 | 688,000,000 | 682,000,000 | 665,000,000 | 646,000,000 | 617,000,000 | 605,000,000 | 584,000,000 | 556,000,000 | 518,000,000 | 510,208,000 | 481,042,000 | 451,807,000 | 414,943,000 | 383,015,000 | 350,680,000 | 315,500,000 | 251,006,000 | 234,740,000 | 217,379,000 | 200,446,000 | 182,859,000 | 167,327,000 | 153,037,000 | 140,480,000 | 125,223,000 | 115,471,000 | 105,576,000 | 94,586,000 | 83,621,000 | 77,750,000 | 68,238,000 | 60,995,000 | 53,007,000 |
yoy | 11.19% | 11.58% | 11.58% | 12.69% | 11.51% | 12.73% | 13.87% | 16.19% | 19.11% | 18.58% | 21.40% | 23.06% | 24.84% | 33.21% | 37.17% | 43.20% | 65.31% | 63.17% | 61.32% | 57.40% | 37.27% | 40.29% | 42.04% | 42.69% | 46.03% | 44.91% | 44.95% | 48.52% | 49.75% | 48.52% | 54.72% | 55.07% | 57.75% | ||||
qoq | 0.53% | 2.56% | 1.92% | 5.81% | 0.88% | 2.56% | 2.94% | 4.70% | 1.98% | 3.60% | 5.04% | 7.34% | 1.53% | 6.06% | 6.47% | 8.88% | 8.34% | 9.22% | 11.15% | 25.69% | 6.93% | 7.99% | 8.45% | 9.62% | 9.28% | 9.34% | 8.94% | 12.18% | 8.45% | 9.37% | 11.62% | 13.11% | 7.55% | 13.94% | 11.87% | 15.07% | |
cost of revenue: | |||||||||||||||||||||||||||||||||||||
total cost of revenue | 170,000,000 | 168,000,000 | 170,000,000 | 168,000,000 | 155,000,000 | 158,000,000 | 157,000,000 | 155,000,000 | 148,000,000 | 145,000,000 | 145,000,000 | 149,000,000 | 142,000,000 | 139,488,000 | 137,653,000 | 137,694,000 | 131,165,000 | 119,502,000 | 109,674,000 | 101,106,000 | 66,123,000 | 61,140,000 | 56,908,000 | 51,147,000 | 48,486,000 | 44,683,000 | 40,824,000 | 38,780,000 | 35,095,000 | 31,386,000 | 29,700,000 | 28,228,000 | 24,107,000 | 22,487,000 | 21,123,000 | 19,682,000 | 17,463,000 |
gross profit | 595,000,000 | 593,000,000 | 572,000,000 | 560,000,000 | 533,000,000 | 524,000,000 | 508,000,000 | 491,000,000 | 469,000,000 | 460,000,000 | 439,000,000 | 407,000,000 | 376,000,000 | 370,720,000 | 343,389,000 | 314,113,000 | 283,778,000 | 263,513,000 | 241,006,000 | 214,394,000 | 184,883,000 | 173,600,000 | 160,471,000 | 149,299,000 | 134,373,000 | 122,644,000 | 112,213,000 | 101,700,000 | 90,128,000 | 84,085,000 | 75,876,000 | 66,358,000 | 59,514,000 | 55,263,000 | 47,115,000 | 41,313,000 | 35,544,000 |
yoy | 11.63% | 13.17% | 12.60% | 14.05% | 13.65% | 13.91% | 15.72% | 20.64% | 24.73% | 24.08% | 27.84% | 29.57% | 32.50% | 40.68% | 42.48% | 46.51% | 53.49% | 51.79% | 50.19% | 43.60% | 37.59% | 41.55% | 43.01% | 46.80% | 49.09% | 45.86% | 47.89% | 53.26% | 51.44% | 52.15% | 61.04% | 60.62% | 67.44% | ||||
qoq | 0.34% | 3.67% | 2.14% | 5.07% | 1.72% | 3.15% | 3.46% | 4.69% | 1.96% | 4.78% | 7.86% | 8.24% | 1.42% | 7.96% | 9.32% | 10.69% | 7.69% | 9.34% | 12.41% | 15.96% | 6.50% | 8.18% | 7.48% | 11.11% | 9.56% | 9.30% | 10.34% | 12.84% | 7.19% | 10.82% | 14.34% | 11.50% | 7.69% | 17.29% | 14.04% | 16.23% | |
gross margin % | 77.78% | 77.92% | 77.09% | 76.92% | 77.47% | 76.83% | 76.39% | 76.01% | 76.01% | 76.03% | 75.17% | 73.20% | 72.59% | 72.66% | 71.38% | 69.52% | 68.39% | 68.80% | 68.73% | 67.95% | 73.66% | 73.95% | 73.82% | 74.48% | 73.48% | 73.30% | 73.32% | 72.39% | 71.97% | 72.82% | 71.87% | 70.16% | 71.17% | 71.08% | 69.05% | 67.73% | 67.06% |
operating expenses: | |||||||||||||||||||||||||||||||||||||
research and development | 163,000,000 | 165,000,000 | 160,000,000 | 160,000,000 | 154,000,000 | 157,000,000 | 158,000,000 | 164,000,000 | 163,000,000 | 156,000,000 | 165,000,000 | 172,000,000 | 163,000,000 | 154,029,000 | 148,484,000 | 155,836,000 | 161,651,000 | 147,454,000 | 130,535,000 | 122,407,000 | 68,863,000 | 62,316,000 | 58,150,000 | 53,866,000 | 48,494,000 | 43,360,000 | 41,832,000 | 40,045,000 | 34,032,000 | 30,031,000 | 27,596,000 | 24,829,000 | 19,929,000 | 19,349,000 | 19,190,000 | 16,923,000 | 15,359,000 |
sales and marketing | 278,000,000 | 264,000,000 | 271,000,000 | 246,000,000 | 237,000,000 | 235,000,000 | 256,000,000 | 238,000,000 | 236,000,000 | 249,000,000 | 270,000,000 | 261,000,000 | 256,000,000 | 258,890,000 | 289,984,000 | 264,653,000 | 252,473,000 | 221,577,000 | 203,878,000 | 198,350,000 | 146,521,000 | 115,173,000 | 109,812,000 | 98,322,000 | 104,043,000 | 92,635,000 | 87,224,000 | 78,385,000 | 82,112,000 | 62,552,000 | 56,911,000 | 59,004,000 | 49,493,000 | 46,590,000 | 49,606,000 | 39,597,000 | 37,180,000 |
general and administrative | 98,000,000 | 114,000,000 | 118,000,000 | 113,000,000 | 103,000,000 | 113,000,000 | 110,000,000 | 108,000,000 | 117,000,000 | 110,000,000 | 111,000,000 | 119,000,000 | 110,000,000 | 86,451,000 | 111,520,000 | 101,686,000 | 109,343,000 | 108,908,000 | 105,149,000 | 157,077,000 | 60,180,000 | 50,707,000 | 44,485,000 | 42,499,000 | 34,035,000 | 31,352,000 | 28,887,000 | 26,887,000 | 25,766,000 | 19,237,000 | 19,848,000 | 20,955,000 | 15,070,000 | 14,670,000 | 13,546,000 | 11,948,000 | 11,639,000 |
total operating expenses | 539,000,000 | 547,000,000 | 549,000,000 | 519,000,000 | 494,000,000 | 516,000,000 | 524,000,000 | 510,000,000 | 516,000,000 | 543,000,000 | 550,000,000 | 569,000,000 | 536,000,000 | 528,370,000 | 549,988,000 | 522,175,000 | 523,467,000 | 477,939,000 | 439,562,000 | 477,834,000 | 275,564,000 | 228,196,000 | 212,447,000 | 194,687,000 | 186,572,000 | 167,347,000 | 157,943,000 | 145,317,000 | 141,910,000 | 111,820,000 | 104,355,000 | 104,788,000 | 84,492,000 | 80,609,000 | 82,342,000 | 68,468,000 | 64,178,000 |
operating income | 56,000,000 | 46,000,000 | 23,000,000 | 41,000,000 | 39,000,000 | 8,000,000 | -16,000,000 | -19,000,000 | -47,000,000 | -83,000,000 | -111,000,000 | -162,000,000 | -160,000,000 | -157,650,000 | -206,599,000 | -208,062,000 | -239,689,000 | -214,426,000 | -198,556,000 | -263,440,000 | -90,681,000 | -54,596,000 | -51,976,000 | -45,388,000 | -52,199,000 | -44,703,000 | -45,730,000 | -43,617,000 | -51,782,000 | -27,735,000 | -28,479,000 | -38,430,000 | -24,978,000 | -25,346,000 | -35,227,000 | -27,155,000 | -28,634,000 |
yoy | 43.59% | 475.00% | -243.75% | -315.79% | -182.98% | -109.64% | -85.59% | -88.27% | -70.63% | -47.35% | -46.27% | -22.14% | -33.25% | -26.48% | 4.05% | -21.02% | 164.32% | 292.75% | 282.01% | 480.42% | 73.72% | 22.13% | 13.66% | 4.06% | 0.81% | 61.18% | 60.57% | 13.50% | 107.31% | 9.43% | -19.16% | 41.52% | -12.77% | ||||
qoq | 21.74% | 100.00% | -43.90% | 5.13% | 387.50% | -150.00% | -15.79% | -59.57% | -43.37% | -25.23% | -31.48% | 1.25% | 1.49% | -23.69% | -0.70% | -13.20% | 11.78% | 7.99% | -24.63% | 190.51% | 66.09% | 5.04% | 14.51% | -13.05% | 16.77% | -2.25% | 4.84% | -15.77% | 86.70% | -2.61% | -25.89% | 53.86% | -1.45% | -28.05% | 29.73% | -5.17% | |
operating margin % | 7.32% | 6.04% | 3.10% | 5.63% | 5.67% | 1.17% | -2.41% | -2.94% | -7.62% | -13.72% | -19.01% | -29.14% | -30.89% | -30.90% | -42.95% | -46.05% | -57.76% | -55.98% | -56.62% | -83.50% | -36.13% | -23.26% | -23.91% | -22.64% | -28.55% | -26.72% | -29.88% | -31.05% | -41.35% | -24.02% | -26.97% | -40.63% | -29.87% | -32.60% | -51.62% | -44.52% | -54.02% |
interest expense | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -2,000,000 | -1,000,000 | -2,000,000 | -2,000,000 | -3,000,000 | -2,412,000 | -2,805,000 | -2,915,000 | -2,868,000 | -23,406,000 | -23,144,000 | -22,872,000 | -22,760,000 | -22,597,000 | -22,368,000 | -16,931,000 | -10,764,000 | -10,646,000 | -7,826,000 | -4,304,000 | -4,241,000 | ||||||||
interest income and other | 23,000,000 | 25,000,000 | 28,000,000 | 27,000,000 | 30,000,000 | 24,000,000 | 26,000,000 | 29,000,000 | 27,000,000 | 25,000,000 | 21,000,000 | 18,000,000 | 17,000,000 | 11,340,000 | 4,235,000 | 4,721,000 | 1,704,000 | 2,146,000 | 1,056,000 | 2,211,000 | 4,355,000 | 2,154,000 | 1,878,000 | 3,960,000 | 4,899,000 | ||||||||||||
interest and other | 22,000,000 | 24,000,000 | 27,000,000 | 26,000,000 | 29,000,000 | 23,000,000 | 41,000,000 | 31,000,000 | 25,000,000 | 39,000,000 | 37,000,000 | 58,000,000 | 45,000,000 | 8,928,000 | 1,430,000 | 1,806,000 | -1,164,000 | -21,260,000 | -22,088,000 | -20,704,000 | -18,541,000 | -20,443,000 | -20,579,000 | -15,145,000 | -5,865,000 | ||||||||||||
income before provision for income taxes | 78,000,000 | 70,000,000 | 50,000,000 | 67,000,000 | 68,000,000 | 31,000,000 | 25,000,000 | 12,000,000 | -22,000,000 | -44,000,000 | -74,000,000 | -104,000,000 | -115,000,000 | -148,722,000 | -205,169,000 | -206,256,000 | -240,853,000 | -235,686,000 | -220,644,000 | -109,222,000 | -75,039,000 | -72,555,000 | -40,181,500 | -63,146,000 | -53,123,000 | -28,945,000 | -30,184,000 | -40,192,000 | -26,193,000 | ||||||||
provision for income taxes | 4,000,000 | 7,000,000 | 7,000,000 | 6,000,000 | 8,000,000 | 9,000,000 | -17,000,000 | 18,000,000 | 7,000,000 | 7,000,000 | 4,000,000 | 4,196,000 | 3,728,000 | 4,216,000 | 1,860,000 | 5,500,000 | 667,000 | 10,000 | 767,000 | 209,000 | -571,250 | 349,000 | -1,157,000 | 1,866,000 | -667,000 | -985,000 | -231,000 | 142,000 | -940,000 | 229,000 | 248,000 | ||||||
net income | 74,000,000 | 63,000,000 | 43,000,000 | 67,000,000 | 62,000,000 | 23,000,000 | 16,000,000 | 29,000,000 | -40,000,000 | -44,000,000 | -81,000,000 | -111,000,000 | -119,000,000 | -152,918,000 | -208,897,000 | -210,472,000 | -242,713,000 | -241,186,000 | -221,311,000 | -276,682,000 | -109,232,000 | -75,806,000 | -72,764,000 | -60,100,000 | -57,662,000 | -50,472,000 | -63,495,000 | -42,980,000 | -51,966,000 | -30,811,000 | -29,517,000 | -39,207,000 | -25,962,000 | -24,678,000 | -33,778,000 | -27,002,000 | -28,901,000 |
yoy | 19.35% | 173.91% | 168.75% | 131.03% | -255.00% | -152.27% | -119.75% | -126.13% | -66.39% | -71.23% | -61.22% | -47.26% | -50.97% | -36.60% | -5.61% | -23.93% | 122.20% | 218.16% | 204.15% | 360.37% | 89.43% | 50.19% | 14.60% | 39.83% | 10.96% | 63.81% | 115.11% | 9.62% | 100.16% | 24.85% | -12.61% | 45.20% | -10.17% | ||||
qoq | 17.46% | 46.51% | -35.82% | 8.06% | 169.57% | 43.75% | -44.83% | -172.50% | -9.09% | -45.68% | -27.03% | -6.72% | -22.18% | -26.80% | -0.75% | -13.28% | 0.63% | 8.98% | -20.01% | 153.30% | 44.09% | 4.18% | 21.07% | 4.23% | 14.25% | -20.51% | 47.73% | -17.29% | 68.66% | 4.38% | -24.71% | 51.02% | 5.20% | -26.94% | 25.09% | -6.57% | |
net income margin % | 9.67% | 8.28% | 5.80% | 9.20% | 9.01% | 3.37% | 2.41% | 4.49% | -6.48% | -7.27% | -13.87% | -19.96% | -22.97% | -29.97% | -43.43% | -46.58% | -58.49% | -62.97% | -63.11% | -87.70% | -43.52% | -32.29% | -33.47% | -29.98% | -31.53% | -30.16% | -41.49% | -30.60% | -41.50% | -26.68% | -27.96% | -41.45% | -31.05% | -31.74% | -49.50% | -44.27% | -54.52% |
net income per share | 0.42 | 0.35 | 0.24 | 0.38 | 0.36 | 0.13 | 0.09 | 0.18 | -0.24 | -0.26 | -0.49 | -0.68 | -0.74 | -0.95 | -1.32 | -1.34 | -1.56 | -1.56 | -1.44 | -1.83 | -0.83 | -0.58 | -0.56 | -0.48 | -0.47 | -0.41 | -0.53 | -0.37 | -0.46 | -0.28 | -0.27 | -0.37 | -0.25 | -0.21 | -0.35 | -0.29 | -0.73 |
weighted-average shares used for eps calculation | 176,129 | 175,882 | 176,524 | 175,460 | 174,172 | 169,569 | 170,217 | 168,612 | 167,465 | 163,634 | 164,381 | 162,755 | 161,323 | 158,023 | 158,708 | 157,400 | 155,875 | 148,036 | 153,756 | 151,357 | 131,777 | 127,212 | 128,813 | 126,319 | 123,494 | 117,221 | 118,976 | 115,033 | 112,682 | 107,504 | 108,776 | 106,702 | 104,203 | 83,004 | 95,474 | 93,576 | 39,783 |
gain on early extinguishment of debt | 16,000,000 | 3,000,000 | 15,000,000 | 18,000,000 | 42,000,000 | 31,000,000 | |||||||||||||||||||||||||||||||
restructuring and other charges | 28,000,000 | 4,000,000 | 17,000,000 | 7,000,000 | |||||||||||||||||||||||||||||||||
loss on conversion of debt | -136,000 | ||||||||||||||||||||||||||||||||||||
loss on early extinguishment and conversion of debt | -43,000 | -89,000 | |||||||||||||||||||||||||||||||||||
loss before benefit from income taxes | -284,144,000 | -60,533,000 | -58,064,000 | -44,457,000 | |||||||||||||||||||||||||||||||||
benefit from income taxes | -7,462,000 | -433,000 | -402,000 | -1,477,000 | |||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | -2,174,000 | -14,572,000 | |||||||||||||||||||||||||||||||||||
other income | 2,836,500 | 4,982,000 | 3,464,000 | 2,900,000 | 13,862,000 | -1,705,000 | -1,762,000 | 810,000 | 509,000 | 382,000 | -19,000 | ||||||||||||||||||||||||||
interest expense and other income | -4,899,250 | -17,416,000 | |||||||||||||||||||||||||||||||||||
other expense | -1,215,000 | ||||||||||||||||||||||||||||||||||||
revenue | |||||||||||||||||||||||||||||||||||||
cost of revenue | |||||||||||||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||
income before income taxes | -22,536,000 | -34,718,000 | -26,773,000 | -28,653,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-04-30 | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 762,000,000 | 858,000,000 | 645,000,000 | 876,000,000 | 494,000,000 | 409,000,000 | 310,000,000 | 515,000,000 | 322,000,000 | 334,000,000 | 400,000,000 | 356,000,000 | 125,000,000 | 264,000,000 | 249,624,000 | 216,022,000 | 194,227,000 | 260,134,000 | 372,372,000 | 225,265,000 | 659,886,000 | 434,607,000 | 409,769,000 | 957,234,000 | 619,221,000 | 520,048,000 | 1,039,626,000 | 206,753,000 | 208,106,000 | 298,394,000 | 195,898,000 | 192,882,000 | 211,756,000 | 127,949,000 | 137,575,000 | 126,464,000 | 221,726,000 |
short-term investments | 1,827,000,000 | 1,695,000,000 | 1,818,000,000 | 1,982,000,000 | 2,231,000,000 | 2,114,000,000 | 1,938,000,000 | 1,843,000,000 | 1,998,000,000 | 1,868,000,000 | 1,730,000,000 | 1,750,000,000 | 2,245,000,000 | 2,316,000,000 | 2,223,538,000 | 2,260,956,000 | 2,292,902,000 | 2,241,657,000 | 2,109,687,000 | 2,243,638,000 | 2,030,180,000 | 2,121,584,000 | 2,085,373,000 | 1,557,279,000 | 827,556,000 | 882,976,000 | 326,629,000 | 350,712,000 | 339,377,000 | 265,374,000 | 350,105,000 | 343,374,000 | 335,285,000 | 101,765,000 | 86,043,000 | 86,755,000 | 2,500,000 |
accounts receivable | 386,000,000 | 687,000,000 | 463,000,000 | 417,000,000 | 345,000,000 | 621,000,000 | 463,000,000 | 377,000,000 | 307,000,000 | 559,000,000 | 418,000,000 | 388,000,000 | 290,000,000 | 481,000,000 | 380,754,000 | 323,377,000 | 258,911,000 | 397,509,000 | 253,568,000 | 238,478,000 | 218,474,000 | 194,818,000 | 139,473,000 | 110,540,000 | 111,039,000 | 130,115,000 | 101,778,000 | 87,851,000 | 83,328,000 | 91,926,000 | 70,136,000 | 59,839,000 | 50,368,000 | 52,248,000 | 46,882,000 | 35,304,000 | 32,171,000 |
deferred commissions | 170,000,000 | 171,000,000 | 155,000,000 | 150,000,000 | 145,000,000 | 140,000,000 | 127,000,000 | 122,000,000 | 117,000,000 | 113,000,000 | 104,000,000 | 101,000,000 | 95,000,000 | 92,000,000 | 84,454,000 | 80,657,000 | 77,120,000 | 74,728,000 | 60,465,000 | 54,526,000 | 47,822,000 | 45,949,000 | 40,908,000 | 37,808,000 | 34,795,000 | 33,636,000 | 29,544,000 | 27,062,000 | 25,576,000 | 24,185,000 | 21,695,000 | 19,848,000 | 18,551,000 | 16,481,000 | 14,134,000 | 13,279,000 | 13,131,000 |
prepaid expenses and other current assets | 161,000,000 | 233,000,000 | 120,000,000 | 141,000,000 | 150,000,000 | 132,000,000 | 165,000,000 | 181,000,000 | 173,000,000 | 106,000,000 | 75,000,000 | 91,000,000 | 88,000,000 | 76,000,000 | 68,567,000 | 64,490,000 | 75,483,000 | 66,605,000 | 56,776,000 | 115,251,000 | 55,777,000 | 81,609,000 | 82,016,000 | 44,074,000 | 40,912,000 | 32,950,000 | 29,023,000 | 24,642,000 | 20,542,000 | 29,451,000 | 20,280,000 | 17,433,000 | 20,203,000 | 16,973,000 | 10,038,000 | 12,884,000 | 10,271,000 |
total current assets | 3,306,000,000 | 3,644,000,000 | 3,201,000,000 | 3,566,000,000 | 3,365,000,000 | 3,416,000,000 | 3,003,000,000 | 3,038,000,000 | 2,917,000,000 | 2,980,000,000 | 2,727,000,000 | 2,686,000,000 | 2,843,000,000 | 3,229,000,000 | 3,006,937,000 | 2,945,502,000 | 2,898,643,000 | 3,040,633,000 | 2,852,868,000 | 2,877,158,000 | 3,012,139,000 | 2,878,567,000 | 2,757,539,000 | 2,706,935,000 | 1,633,523,000 | 1,599,725,000 | 1,526,600,000 | 697,020,000 | 676,929,000 | 709,330,000 | 658,114,000 | 633,376,000 | 636,163,000 | 315,416,000 | 294,672,000 | 274,686,000 | 279,799,000 |
property and equipment | 35,000,000 | 38,000,000 | 40,000,000 | 39,000,000 | 41,000,000 | 43,000,000 | 46,000,000 | 47,000,000 | 47,000,000 | 48,000,000 | 50,000,000 | 49,000,000 | 54,000,000 | 59,000,000 | 60,884,000 | 66,958,000 | 66,418,000 | 65,488,000 | 60,751,000 | 61,858,000 | 62,515,000 | 62,783,000 | 62,405,000 | 63,406,000 | 61,914,000 | 53,535,000 | 51,730,000 | 51,858,000 | 52,189,000 | 52,921,000 | 44,251,000 | 40,670,000 | 19,176,000 | 12,540,000 | 13,122,000 | 13,302,000 | 13,180,000 |
operating lease right-of-use assets | 59,000,000 | 65,000,000 | 64,000,000 | 68,000,000 | 73,000,000 | 74,000,000 | 79,000,000 | 82,000,000 | 81,000,000 | 83,000,000 | 91,000,000 | 92,000,000 | 114,000,000 | 122,000,000 | 125,207,000 | 141,940,000 | 144,731,000 | 147,940,000 | 154,522,000 | 146,492,000 | 145,462,000 | 149,604,000 | 154,699,000 | 157,781,000 | 162,763,000 | 125,204,000 | 126,746,000 | 116,706,000 | 119,916,000 | ||||||||
deferred commissions, noncurrent | 324,000,000 | 332,000,000 | 280,000,000 | 268,000,000 | 265,000,000 | 267,000,000 | 230,000,000 | 230,000,000 | 232,000,000 | 242,000,000 | 220,000,000 | 218,000,000 | 208,000,000 | 210,000,000 | 195,146,000 | 191,309,000 | 188,490,000 | 191,029,000 | 145,655,000 | 129,671,000 | 110,098,000 | 108,555,000 | 94,305,000 | 86,556,000 | 79,270,000 | 77,874,000 | 65,466,000 | 59,560,000 | 56,824,000 | 54,812,000 | 47,756,000 | 43,287,000 | 41,077,000 | 10,971,000 | 9,163,000 | 9,248,000 | 9,463,000 |
intangible assets | 78,000,000 | 91,000,000 | 106,000,000 | 104,000,000 | 120,000,000 | 138,000,000 | 151,000,000 | 168,000,000 | 184,000,000 | 182,000,000 | 197,000,000 | 211,000,000 | 227,000,000 | 241,000,000 | 261,825,000 | 281,470,000 | 298,823,000 | 316,968,000 | 336,354,000 | 337,786,000 | 24,190,000 | 27,009,000 | 28,953,000 | 30,031,000 | 31,032,000 | 32,529,000 | 33,826,000 | 34,712,000 | 28,022,000 | 13,897,000 | 14,989,000 | 16,006,000 | 11,863,000 | 11,761,000 | 11,455,000 | 11,051,000 | 9,835,000 |
goodwill | 5,487,000,000 | 5,487,000,000 | 5,487,000,000 | 5,448,000,000 | 5,448,000,000 | 5,448,000,000 | 5,448,000,000 | 5,448,000,000 | 5,448,000,000 | 5,406,000,000 | 5,406,000,000 | 5,406,000,000 | 5,406,000,000 | 5,400,000,000 | 5,400,275,000 | 5,400,275,000 | 5,401,343,000 | 5,401,343,000 | 5,401,343,000 | 5,338,116,000 | 48,023,000 | 48,023,000 | 48,023,000 | 48,023,000 | 48,023,000 | 48,023,000 | 47,964,000 | 47,964,000 | 47,964,000 | 18,089,000 | 18,074,000 | 18,095,000 | 6,282,000 | 6,282,000 | 6,282,000 | 6,282,000 | 6,282,000 |
other assets | 58,000,000 | 53,000,000 | 51,000,000 | 57,000,000 | 53,000,000 | 51,000,000 | 53,000,000 | 54,000,000 | 46,000,000 | 48,000,000 | 49,000,000 | 51,000,000 | 48,000,000 | 46,000,000 | 43,462,000 | 46,553,000 | 47,233,000 | 42,294,000 | 45,480,000 | 41,014,000 | 28,020,000 | 24,256,000 | 24,355,000 | 22,283,000 | 20,482,000 | 18,505,000 | 18,445,000 | 18,990,000 | 16,698,000 | 15,286,000 | 13,525,000 | 12,483,000 | 12,343,000 | 10,427,000 | 2,463,000 | 1,658,000 | 1,671,000 |
total assets | 9,347,000,000 | 9,710,000,000 | 9,229,000,000 | 9,550,000,000 | 9,365,000,000 | 9,437,000,000 | 9,010,000,000 | 9,067,000,000 | 8,955,000,000 | 8,989,000,000 | 8,740,000,000 | 8,713,000,000 | 8,900,000,000 | 9,307,000,000 | 9,093,736,000 | 9,074,007,000 | 9,045,681,000 | 9,205,695,000 | 8,996,973,000 | 8,932,095,000 | 3,430,447,000 | 3,298,797,000 | 3,170,279,000 | 3,115,015,000 | 2,037,007,000 | 1,955,395,000 | 1,870,777,000 | 1,026,810,000 | 998,542,000 | 864,335,000 | 796,709,000 | 763,917,000 | 726,904,000 | 367,397,000 | 337,157,000 | 316,227,000 | 320,230,000 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||
accounts payable | 14,000,000 | 12,000,000 | 13,000,000 | 12,000,000 | 12,000,000 | 13,000,000 | 12,000,000 | 11,000,000 | 12,000,000 | 12,000,000 | 11,000,000 | 13,000,000 | 10,000,000 | 12,000,000 | 49,122,000 | 43,708,000 | 33,752,000 | 20,203,000 | 11,547,000 | 9,414,000 | 9,542,000 | 8,557,000 | 5,114,000 | 4,726,000 | 8,021,000 | 3,837,000 | 4,924,000 | 3,492,000 | 4,352,000 | 17,212,000 | 12,085,000 | 12,577,000 | 11,830,000 | 9,566,000 | 12,875,000 | 9,848,000 | 15,909,000 |
accrued expenses and other current liabilities | 99,000,000 | 104,000,000 | 91,000,000 | 90,000,000 | 96,000,000 | 103,000,000 | 151,000,000 | 142,000,000 | 166,000,000 | 115,000,000 | 108,000,000 | 95,000,000 | 91,000,000 | 112,000,000 | 100,086,000 | 106,477,000 | 110,928,000 | 89,315,000 | 91,516,000 | 80,463,000 | 108,727,000 | 53,729,000 | 47,330,000 | 54,803,000 | 36,601,000 | 36,887,000 | 33,288,000 | 31,843,000 | 32,412,000 | 9,959,000 | 6,305,000 | 6,333,000 | 4,896,000 | 6,187,000 | 4,955,000 | 4,399,000 | 4,822,000 |
accrued compensation | 120,000,000 | 213,000,000 | 173,000,000 | 136,000,000 | 117,000,000 | 207,000,000 | 147,000,000 | 113,000,000 | 117,000,000 | 167,000,000 | 168,000,000 | 123,000,000 | 88,000,000 | 99,000,000 | 110,399,000 | 87,094,000 | 83,207,000 | 143,805,000 | 109,233,000 | 85,126,000 | 48,244,000 | 71,906,000 | 61,600,000 | 39,227,000 | 31,447,000 | 40,300,000 | 34,212,000 | 21,869,000 | 21,463,000 | 19,770,000 | 20,250,000 | 12,803,000 | 12,652,000 | 12,374,000 | 14,671,000 | 11,334,000 | 6,613,000 |
convertible senior notes | 350,000,000 | 350,000,000 | 350,000,000 | 859,000,000 | 509,000,000 | 509,000,000 | 509,000,000 | 1,113,000,000 | 1,155,000,000 | 1,154,000,000 | 1,302,000,000 | 1,451,000,000 | 1,831,000,000 | 5,217,000 | 5,209,000 | 5,198,000 | 16,194,000 | 15,956,000 | 15,723,000 | 20,781,000 | 908,684,000 | 35,131,000 | 43,578,000 | 279,741,000 | 275,653,000 | 271,628,000 | 267,665,000 | 263,762,000 | 259,920,000 | ||||||||
deferred revenue | 1,729,000,000 | 1,875,000,000 | 1,557,000,000 | 1,550,000,000 | 1,562,000,000 | 1,691,000,000 | 1,415,000,000 | 1,394,000,000 | 1,391,000,000 | 1,488,000,000 | 1,256,000,000 | 1,225,000,000 | 1,173,000,000 | 1,242,000,000 | 1,044,622,000 | 994,097,000 | 952,190,000 | 973,289,000 | 759,914,000 | 721,808,000 | 613,167,000 | 502,738,000 | 424,765,000 | 391,246,000 | 392,121,000 | 365,236,000 | 306,743,000 | 283,724,000 | 268,033,000 | 245,622,000 | 206,146,000 | 186,427,000 | 173,548,000 | 162,633,000 | 138,460,000 | 127,218,000 | 115,717,000 |
total current liabilities | 2,312,000,000 | 2,554,000,000 | 2,184,000,000 | 2,647,000,000 | 2,296,000,000 | 2,523,000,000 | 2,234,000,000 | 1,660,000,000 | 1,686,000,000 | 1,782,000,000 | 1,543,000,000 | 1,456,000,000 | 1,362,000,000 | 1,465,000,000 | 1,309,446,000 | 1,236,585,000 | 1,185,275,000 | 1,242,806,000 | 988,166,000 | 912,534,000 | 800,461,000 | 1,545,614,000 | 573,940,000 | 533,580,000 | 570,388,000 | 546,963,000 | 478,394,000 | 620,669,000 | 601,913,000 | 564,191,000 | 244,786,000 | 218,140,000 | 202,926,000 | 190,760,000 | 170,961,000 | 152,799,000 | 143,061,000 |
operating lease liabilities, noncurrent | 61,000,000 | 72,000,000 | 73,000,000 | 81,000,000 | 89,000,000 | 94,000,000 | 102,000,000 | 107,000,000 | 108,000,000 | 112,000,000 | 119,000,000 | 122,000,000 | 134,000,000 | 142,000,000 | 148,906,000 | 158,577,000 | 163,868,000 | 170,611,000 | 179,205,000 | 171,141,000 | 173,467,000 | 179,518,000 | 185,860,000 | 189,208,000 | 194,889,000 | 154,511,000 | 153,960,000 | 143,706,000 | 146,044,000 | ||||||||
deferred revenue, noncurrent | 23,000,000 | 30,000,000 | 29,000,000 | 24,000,000 | 20,000,000 | 27,000,000 | 25,000,000 | 21,000,000 | 19,000,000 | 23,000,000 | 18,000,000 | 17,000,000 | 14,000,000 | 18,000,000 | 17,833,000 | 17,187,000 | 19,074,000 | 22,933,000 | 17,958,000 | 15,489,000 | 11,745,000 | 10,860,000 | 7,349,000 | 5,574,000 | 6,070,000 | 6,214,000 | 7,013,000 | 7,469,000 | 7,671,000 | 8,768,000 | 4,977,000 | 5,471,000 | 4,346,000 | 6,034,000 | 3,188,000 | 4,108,000 | 4,927,000 |
other liabilities, noncurrent | 52,000,000 | 55,000,000 | 50,000,000 | 44,000,000 | 44,000,000 | 39,000,000 | 35,000,000 | 33,000,000 | 34,000,000 | 30,000,000 | 28,000,000 | 27,000,000 | 25,000,000 | 23,000,000 | 18,392,000 | 18,532,000 | 16,095,000 | 31,775,000 | 33,119,000 | 18,230,000 | 10,670,000 | 11,375,000 | 12,705,000 | 12,018,000 | 6,702,000 | 5,361,000 | 4,779,000 | 4,241,000 | 3,470,000 | 38,999,000 | 34,778,000 | 31,399,000 | 10,095,000 | 7,017,000 | 6,553,000 | 6,451,000 | 6,323,000 |
total liabilities | 2,448,000,000 | 2,711,000,000 | 2,336,000,000 | 2,796,000,000 | 2,798,000,000 | 3,032,000,000 | 2,745,000,000 | 2,934,000,000 | 3,002,000,000 | 3,101,000,000 | 3,010,000,000 | 3,073,000,000 | 3,366,000,000 | 3,841,000,000 | 3,686,124,000 | 3,620,991,000 | 3,572,987,000 | 3,283,839,000 | 3,012,418,000 | 2,889,905,000 | 2,747,669,000 | 2,604,754,000 | 2,489,631,000 | 2,429,818,000 | 1,623,911,000 | 1,550,051,000 | 1,472,383,000 | 776,085,000 | 759,098,000 | 611,958,000 | 552,206,000 | 518,772,000 | 477,287,000 | 203,811,000 | 180,702,000 | 163,358,000 | 154,311,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.0001... | |||||||||||||||||||||||||||||||||||||
class a common stock, par value 0.0001... | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 13,000 | 12,000 | 12,000 | 12,000 | 12,000 | 11,000 | 11,000 | 11,000 | 10,000 | 10,000 | 10,000 | 10,000 | 9,000 | 7,000 | |||||||||||||||||
class b common stock, par value 0.0001... | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 2,000 | 3,000 | |||||||||||||||||
additional paid-in capital | 9,383,000,000 | 9,553,000,000 | 9,519,000,000 | 9,426,000,000 | 9,302,000,000 | 9,219,000,000 | 9,093,000,000 | 8,981,000,000 | 8,840,000,000 | 8,724,000,000 | 8,534,000,000 | 8,359,000,000 | 8,148,000,000 | 7,974,000,000 | 7,785,753,000 | 7,607,382,000 | 7,411,550,000 | 7,749,716,000 | 7,558,816,000 | 7,391,169,000 | 1,753,842,000 | 1,656,096,000 | 1,569,714,000 | 1,498,549,000 | 1,168,127,000 | 1,105,564,000 | 1,048,899,000 | 839,523,000 | 784,067,000 | 744,896,000 | 706,810,000 | 677,497,000 | 642,460,000 | 565,653,000 | 534,304,000 | 496,801,000 | 483,019,000 |
accumulated other comprehensive income | 9,000,000 | 13,000,000 | 4,000,000 | 1,000,000 | 5,000,000 | -12,009,000 | 404,000 | 4,375,000 | 5,610,000 | 5,390,000 | 2,571,000 | 5,521,000 | 3,742,000 | 892,000 | 135,000 | -457,000 | -319,000 | -918,000 | -480,000 | -178,000 | 391,000 | 70,000 | |||||||||||||||
accumulated deficit | -2,493,000,000 | -2,567,000,000 | -2,630,000,000 | -2,673,000,000 | -2,740,000,000 | -2,802,000,000 | -2,825,000,000 | -2,841,000,000 | -2,870,000,000 | -2,830,000,000 | -2,786,000,000 | -2,705,000,000 | -2,594,000,000 | -2,475,000,000 | -2,322,093,000 | -2,113,196,000 | -1,902,724,000 | -1,815,867,000 | -1,574,681,000 | -1,353,370,000 | -1,076,688,000 | -967,456,000 | -891,650,000 | -818,886,000 | -758,786,000 | -701,124,000 | -650,652,000 | -587,157,000 | -544,177,000 | -492,211,000 | -461,400,000 | -431,883,000 | -392,676,000 | -402,468,000 | -377,790,000 | -344,012,000 | -317,010,000 |
total stockholders’ equity | 6,899,000,000 | 6,999,000,000 | 6,893,000,000 | 6,754,000,000 | 6,567,000,000 | 6,405,000,000 | 6,265,000,000 | 6,133,000,000 | 5,953,000,000 | 5,888,000,000 | 5,730,000,000 | 5,640,000,000 | 5,534,000,000 | 5,466,000,000 | 5,407,612,000 | 5,453,016,000 | 5,472,694,000 | 5,921,856,000 | 5,984,555,000 | 6,042,190,000 | 682,778,000 | 694,043,000 | 680,648,000 | 685,197,000 | 413,096,000 | 405,344,000 | 398,394,000 | 250,725,000 | 239,444,000 | 252,377,000 | 244,503,000 | 245,145,000 | 249,617,000 | 163,586,000 | 156,455,000 | 152,869,000 | 165,919,000 |
total liabilities and stockholders' equity | 9,347,000,000 | 9,229,000,000 | 9,550,000,000 | 9,365,000,000 | 9,010,000,000 | 9,067,000,000 | 8,955,000,000 | 8,740,000,000 | 8,713,000,000 | 8,900,000,000 | 9,093,736,000 | 9,074,007,000 | 9,045,681,000 | 8,996,973,000 | 8,932,095,000 | 3,430,447,000 | 3,170,279,000 | 3,115,015,000 | 2,037,007,000 | 1,870,777,000 | |||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 9,710,000,000 | 9,437,000,000 | 8,989,000,000 | 9,307,000,000 | 9,205,695,000 | 3,298,797,000 | 1,955,395,000 | 1,026,810,000 | 998,542,000 | 864,335,000 | 796,709,000 | 763,917,000 | 726,904,000 | ||||||||||||||||||||||||
accumulated other comprehensive loss | -12,000,000 | -3,000,000 | -7,000,000 | -17,000,000 | -6,000,000 | -18,000,000 | -14,000,000 | -20,000,000 | -33,000,000 | -56,064,000 | -41,186,000 | -36,148,000 | -1,653,000 | -69,000 | -99,000 | ||||||||||||||||||||||
2023 convertible senior notes | 102,198,000 | 100,703,000 | 99,227,000 | ||||||||||||||||||||||||||||||||||
2025 convertible senior notes | 845,862,000 | 837,002,000 | 828,237,000 | ||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||||||||||||||
redeemable convertible preferred stock, par value 0.0001... | |||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ equity | 367,397,000 | 337,157,000 | 316,227,000 | 320,230,000 | |||||||||||||||||||||||||||||||||
redeemable convertible preferred stock | |||||||||||||||||||||||||||||||||||||
preferred stock | |||||||||||||||||||||||||||||||||||||
class a common stock | 2,000 | 2,000 | 1,000 | ||||||||||||||||||||||||||||||||||
class b common stock | 8,000 | 8,000 | 8,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-04-30 | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||
net income | 74,000,000 | 63,000,000 | 43,000,000 | 67,000,000 | 62,000,000 | 23,000,000 | |||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||
stock-based compensation | 117,000,000 | 134,000,000 | 138,000,000 | 144,000,000 | 128,000,000 | 131,000,000 | 135,000,000 | 148,000,000 | 151,000,000 | 161,000,000 | 172,000,000 | 185,000,000 | 166,000,000 | 165,313,000 | 170,985,000 | 171,179,000 | 169,523,000 | 157,869,000 | 155,785,000 | 187,714,000 | 64,112,000 | 56,407,000 | 53,668,000 | 48,378,000 | 37,728,000 | 36,933,000 | 35,732,000 | 31,274,000 | 22,685,000 | 22,421,000 | 21,542,000 | 18,222,000 | 14,135,000 | 14,568,000 | 14,408,000 | 11,978,000 | 8,906,000 |
depreciation and amortization | 25,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | ||||||||||||||||||||||||||||||||
amortization of deferred commissions | 45,000,000 | 44,000,000 | 41,000,000 | 40,000,000 | 36,000,000 | 35,000,000 | 33,000,000 | 32,000,000 | 30,000,000 | 28,000,000 | 27,000,000 | 26,000,000 | 23,000,000 | 23,209,000 | 21,254,000 | 20,397,000 | 19,140,000 | 17,136,000 | 14,906,000 | 13,319,000 | 11,816,000 | 11,233,000 | 10,351,000 | 9,397,000 | 8,680,000 | 8,047,000 | 7,349,000 | 6,864,000 | 6,328,000 | 5,889,000 | 5,350,000 | 5,041,000 | 4,572,000 | 4,786,000 | 4,465,000 | 4,294,000 | 4,039,000 |
deferred income taxes | -1,000,000 | 6,000,000 | 4,000,000 | 1,000,000 | 2,000,000 | 4,000,000 | 2,000,000 | -5,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 3,617,000 | 1,844,000 | 1,894,000 | -355,000 | 7,449,000 | -2,100,000 | -10,677,000 | -829,000 | 1,232,000 | -499,000 | -1,010,000 | -905,000 | 816,000 | -12,000 | -1,688,000 | -1,369,000 | 1,504,000 | -694,000 | -1,227,000 | -348,000 | 426,000 | |||
other | 3,000,000 | 5,000,000 | -1,000,000 | 3,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 4,000,000 | 3,000,000 | 5,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | 1,128,000 | 1,411,000 | 1,109,000 | -648,000 | 1,318,000 | 5,294,000 | -1,757,000 | -3,804,000 | 1,022,000 | 3,080,000 | 520,000 | 915,000 | -214,000 | 0 | 184,000 | -100,000 | 487,000 | 135,000 | -143,000 | 161,000 | -278,000 | 308,000 | 419,000 | 270,000 |
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||
accounts receivable | 300,000,000 | -224,000,000 | -47,000,000 | -73,000,000 | 274,000,000 | -157,000,000 | -87,000,000 | -70,000,000 | 251,000,000 | -140,000,000 | -31,000,000 | -99,000,000 | 191,000,000 | -101,968,000 | -59,047,000 | -65,232,000 | 139,247,000 | -145,256,000 | -14,763,000 | 7,949,000 | -22,747,000 | -55,826,000 | -29,173,000 | 376,000 | 18,250,000 | -28,122,000 | -13,852,000 | -4,838,000 | 9,297,000 | -22,143,000 | -10,299,000 | -8,959,000 | 1,719,000 | -5,579,000 | -11,431,000 | -3,554,000 | 2,243,000 |
deferred commissions | -37,000,000 | -107,000,000 | -58,000,000 | -48,000,000 | -32,000,000 | -89,000,000 | -38,000,000 | -33,000,000 | -26,000,000 | -56,000,000 | -37,000,000 | -40,000,000 | -25,000,000 | -39,411,000 | -32,466,000 | -28,195,000 | -21,928,000 | -78,394,000 | -37,081,000 | -40,241,000 | -14,861,000 | -29,179,000 | -21,505,000 | -18,467,000 | -11,865,000 | -24,583,000 | -15,269,000 | -11,577,000 | -9,795,000 | -15,435,000 | -11,667,000 | -8,547,000 | -5,693,000 | -8,942,000 | -5,234,000 | -4,228,000 | -3,033,000 |
prepaid expenses and other assets | 4,000,000 | -50,000,000 | 26,000,000 | 7,000,000 | -16,000,000 | 23,000,000 | 22,000,000 | -12,000,000 | -70,000,000 | -31,000,000 | 13,000,000 | -1,000,000 | -13,000,000 | -9,011,000 | -1,753,000 | 10,716,000 | -12,952,000 | -12,114,000 | 4,638,000 | 4,579,000 | -3,861,000 | -6,380,000 | 828,000 | -4,129,000 | -3,493,000 | -2,562,000 | -3,052,000 | -4,441,000 | 5,975,000 | -7,386,000 | -3,438,000 | 3,183,000 | -3,983,000 | -2,797,000 | -3,143,000 | ||
operating lease right-of-use assets | 5,000,000 | 4,000,000 | 5,000,000 | 5,000,000 | 4,000,000 | 4,000,000 | 6,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,341,000 | 7,091,000 | 6,925,000 | 6,643,000 | 6,292,000 | 5,832,000 | 5,660,000 | 5,072,000 | 5,074,000 | 5,007,000 | 4,917,000 | 4,055,000 | 5,100,000 | 1,662,000 | 3,123,000 | 3,066,000 | ||||||||
accounts payable | 2,000,000 | -1,000,000 | 1,000,000 | 0 | -2,000,000 | 2,000,000 | 0 | -2,000,000 | 3,000,000 | -2,000,000 | -35,794,000 | 5,162,000 | 9,455,000 | 15,177,000 | 6,959,000 | 1,849,000 | -3,671,000 | 1,627,000 | 2,704,000 | 567,000 | -3,133,000 | 3,943,000 | -273,000 | 594,000 | -272,000 | 1,640,000 | -679,000 | -1,203,000 | 218,000 | 2,339,000 | -2,750,000 | 5,072,000 | -2,599,000 | 3,782,000 | |||
accrued compensation | -94,000,000 | 39,000,000 | 37,000,000 | 18,000,000 | -93,000,000 | 62,000,000 | 34,000,000 | -4,000,000 | -51,000,000 | -2,000,000 | 46,000,000 | 35,000,000 | -11,000,000 | -13,371,000 | 24,590,000 | 5,099,000 | -60,318,000 | 30,821,000 | 25,995,000 | 17,330,000 | -23,837,000 | 6,294,000 | 22,818,000 | 12,050,000 | 2,995,000 | 5,682,000 | 12,635,000 | 574,000 | 4,143,000 | -544,000 | 7,475,000 | 169,000 | 329,000 | -2,349,000 | 3,369,000 | 4,683,000 | -2,121,000 |
accrued expenses and other liabilities | -5,000,000 | 10,000,000 | 2,000,000 | -5,000,000 | -6,000,000 | -47,000,000 | 11,000,000 | -21,000,000 | 54,000,000 | 12,000,000 | 13,000,000 | 5,000,000 | -9,000,000 | 13,950,000 | -7,094,000 | -8,326,000 | 9,470,000 | -1,146,000 | 12,445,000 | -873,000 | 10,965,000 | 3,085,000 | 5,573,000 | -358,000 | -2,773,000 | 5,955,000 | 2,713,000 | -1,984,000 | 3,288,000 | 7,393,000 | 3,503,000 | 5,730,000 | -1,051,000 | 171,000 | -223,000 | ||
operating lease liabilities | -8,000,000 | -8,000,000 | -8,000,000 | -7,000,000 | -7,000,000 | -7,000,000 | -8,000,000 | -9,000,000 | -9,000,000 | -10,000,000 | -9,000,000 | -10,000,000 | -10,000,000 | -12,218,000 | -8,975,000 | -4,800,000 | -8,007,000 | -7,175,000 | -3,791,000 | -7,204,000 | -6,285,000 | -5,400,000 | -4,087,000 | -3,393,000 | -4,270,000 | -5,588,000 | -3,969,000 | -120,000 | -39,000 | ||||||||
deferred revenue | -153,000,000 | 319,000,000 | 11,000,000 | -9,000,000 | -134,000,000 | 277,000,000 | 26,000,000 | 5,000,000 | -101,000,000 | 236,000,000 | 32,000,000 | 56,000,000 | -74,000,000 | 197,767,000 | 51,171,000 | 40,020,000 | -24,958,000 | 218,350,000 | 39,675,000 | 47,046,000 | 111,314,000 | 81,485,000 | 35,294,000 | -1,371,000 | 26,740,000 | 57,695,000 | 22,562,000 | 15,490,000 | 20,685,000 | 43,267,000 | 19,225,000 | 13,697,000 | 13,114,000 | 27,020,000 | 10,321,000 | 10,684,000 | 6,920,000 |
net cash from operating activities | 277,000,000 | 258,000,000 | 218,000,000 | 167,000,000 | 241,000,000 | 286,000,000 | 159,000,000 | 86,000,000 | 219,000,000 | 174,000,000 | 156,000,000 | 53,000,000 | 129,000,000 | 76,238,000 | 9,980,000 | -19,049,000 | 18,831,000 | 13,532,000 | 37,120,000 | -2,608,000 | 56,075,000 | 34,909,000 | 43,426,000 | 10,930,000 | 38,697,000 | 24,835,000 | 10,640,000 | -1,134,000 | 21,262,000 | 10,104,000 | 6,439,000 | -5,343,000 | 3,972,000 | 155,000 | -9,471,000 | -6,238,000 | -9,686,000 |
capital expenditures | -6,000,000 | -6,000,000 | -7,000,000 | -5,000,000 | -3,000,000 | -2,000,000 | -5,000,000 | -8,000,000 | -5,000,000 | -8,000,000 | -6,000,000 | -2,000,000 | -3,850,000 | -4,261,000 | -5,074,000 | -7,815,000 | -8,498,000 | -3,736,000 | -1,143,000 | -3,269,000 | -2,415,000 | -1,832,000 | -4,065,000 | -8,930,000 | -6,691,000 | -1,392,000 | -3,168,000 | -8,079,000 | -5,558,000 | -5,067,000 | -5,987,000 | -5,528,000 | 0 | -1,743,000 | -4,243,000 | -3,656,000 | |
free cash flows | 271,000,000 | 252,000,000 | 211,000,000 | 162,000,000 | 238,000,000 | 284,000,000 | 154,000,000 | 78,000,000 | 214,000,000 | 166,000,000 | 150,000,000 | 51,000,000 | 72,388,000 | 5,719,000 | -24,123,000 | 11,016,000 | 5,034,000 | 33,384,000 | -3,751,000 | 52,806,000 | 32,494,000 | 41,594,000 | 6,865,000 | 29,767,000 | 18,144,000 | 9,248,000 | -4,302,000 | 13,183,000 | 4,546,000 | 1,372,000 | -11,330,000 | -1,556,000 | 155,000 | -11,214,000 | -10,481,000 | -13,342,000 | |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||
capitalized software | -5,000,000 | -4,000,000 | -3,000,000 | -3,000,000 | -2,000,000 | -1,000,000 | -4,000,000 | -3,000,000 | -4,000,000 | -5,000,000 | -3,000,000 | -2,000,000 | -5,000,000 | ||||||||||||||||||||||||
purchases of property and equipment | -1,000,000 | -2,000,000 | -4,000,000 | -2,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -5,000,000 | -1,000,000 | -3,000,000 | -3,000,000 | -2,623,000 | -1,884,000 | -2,165,000 | -5,328,000 | -6,510,000 | -1,766,000 | -775,000 | -3,259,000 | -1,786,000 | -628,000 | -2,739,000 | -7,930,000 | -5,462,000 | -63,000 | -2,207,000 | -7,710,000 | -5,558,000 | -4,463,000 | -5,313,000 | -4,477,000 | ||||||
purchases of securities available-for-sale and other | -660,000,000 | -449,000,000 | -336,000,000 | -199,000,000 | -521,000,000 | -559,000,000 | -474,000,000 | -320,000,000 | -459,000,000 | -574,000,000 | -146,000,000 | -431,000,000 | |||||||||||||||||||||||||
proceeds from maturities and redemption of securities available-for-sale | 505,000,000 | 501,000,000 | 499,000,000 | 442,000,000 | 406,000,000 | 384,000,000 | 379,000,000 | 484,000,000 | 324,000,000 | 601,000,000 | 645,000,000 | 456,000,000 | |||||||||||||||||||||||||
proceeds from sales of securities available-for-sale and other | 83,000,000 | 2,000,000 | 2,000,000 | 0 | 1,000,000 | 0 | 1,000,000 | 0 | 2,000,000 | 0 | 0 | 61,000,000 | |||||||||||||||||||||||||
payments for business acquisitions, net of cash acquired | 0 | -53,000,000 | 0 | -3,000,000 | 0 | 0 | 0 | -56,000,000 | 0 | 0 | 0 | -22,000,000 | 60,000 | 0 | -90,000 | -3,970,000 | -46,000 | ||||||||||||||||||||
net cash from investing activities | -78,000,000 | 48,000,000 | 105,000,000 | 238,000,000 | -120,000,000 | -177,000,000 | -99,000,000 | 156,000,000 | -194,000,000 | -133,000,000 | 20,000,000 | 495,000,000 | 59,000,000 | -82,777,000 | 21,489,000 | 19,630,000 | -88,342,000 | -156,710,000 | 101,459,000 | -463,466,000 | 151,905,000 | -37,264,000 | -595,621,000 | -722,865,000 | 50,604,000 | -562,939,000 | 22,888,000 | -22,383,000 | -125,607,000 | 80,896,000 | -10,545,000 | -28,729,000 | -238,942,000 | -18,241,000 | -1,161,000 | -88,519,000 | 8,217,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlement of equity awards | -48,000,000 | -44,000,000 | -46,000,000 | -48,000,000 | -54,000,000 | -35,000,000 | -33,000,000 | -39,000,000 | -41,000,000 | ||||||||||||||||||||||||||||
repurchases of common stock | -248,000,000 | ||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 3,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 9,000,000 | 10,000,000 | 8,000,000 | 5,000,000 | 4,000,000 | 5,633,000 | 3,591,000 | 5,386,000 | 9,225,000 | 15,639,000 | 16,190,000 | 6,053,000 | 13,345,000 | 14,172,000 | |||||||||||||||||||
net cash from financing activities | -293,000,000 | -98,000,000 | -555,000,000 | -22,000,000 | -45,000,000 | -7,000,000 | -265,000,000 | -50,000,000 | -37,000,000 | -109,000,000 | -133,000,000 | -315,000,000 | -326,000,000 | 14,435,000 | 5,633,000 | 22,550,000 | 5,382,000 | 30,619,000 | 9,214,000 | 33,054,000 | 16,179,000 | 25,141,000 | 5,210,000 | 1,047,080,000 | 14,167,000 | 18,654,000 | 798,399,000 | 23,070,000 | 13,262,000 | 15,410,000 | 7,469,000 | 15,438,000 | 319,445,000 | 16,041,000 | 21,814,000 | -555,000 | 200,108,000 |
effects of changes in foreign currency exchange rates on cash, cash equivalents and restricted cash | -2,000,000 | 5,000,000 | -1,000,000 | 1,000,000 | 9,000,000 | -5,000,000 | -1,000,000 | 2,000,000 | -3,000,000 | 1,000,000 | 1,000,000 | 3,747,000 | -3,675,000 | -2,031,000 | -4,041,000 | -1,853,000 | -687,000 | -454,000 | 647,000 | 2,142,000 | -457,000 | 1,706,000 | -1,128,000 | 32,000 | 946,000 | -905,000 | -282,000 | ||||||||||
net increase in cash, cash equivalents and restricted cash | -96,000,000 | 213,000,000 | -233,000,000 | 384,000,000 | 85,000,000 | 97,000,000 | -204,000,000 | -66,000,000 | 40,000,000 | -68,170,000 | -433,474,000 | 224,806,000 | 24,928,000 | -547,442,000 | 336,851,000 | 102,340,000 | -519,418,000 | 832,873,000 | -1,352,000 | -91,365,000 | 106,768,000 | 3,005,000 | -18,879,000 | 84,088,000 | -1,611,000 | 11,101,000 | |||||||||||
cash, cash equivalents and restricted cash at beginning of period | 864,000,000 | 0 | 0 | 415,000,000 | 0 | 0 | 342,000,000 | 0 | 0 | 271,000,000 | 0 | 0 | 272,656,000 | 0 | 0 | 448,630,000 | 0 | 0 | 531,953,000 | 0 | 0 | 311,215,000 | 0 | 0 | 136,233,000 | ||||||||||||
cash, cash equivalents and restricted cash at end of period | 768,000,000 | -233,000,000 | 384,000,000 | 500,000,000 | -204,000,000 | 193,000,000 | 329,000,000 | 40,000,000 | 234,000,000 | 134,000,000 | 33,427,000 | 21,100,000 | 204,486,000 | 147,106,000 | -433,474,000 | 673,436,000 | -547,442,000 | 336,851,000 | 634,293,000 | 832,873,000 | -1,352,000 | 219,850,000 | 3,005,000 | -18,879,000 | 220,321,000 | ||||||||||||
supplementary cash flow disclosure: | |||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||
operating leases | 10,000,000 | 10,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 11,000,000 | 11,000,000 | 10,000,000 | 12,000,000 | 12,000,000 | |||||||||||||||||||||||||||
non-cash activities: | |||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets exchanged for lease liabilities | 1,000,000 | 0 | 2,000,000 | 0 | 6,000,000 | 3,000,000 | 6,000,000 | 1,000,000 | 4,000,000 | 0 | 4,763,000 | 3,679,000 | 13,822,000 | 6,868,000 | 828,000 | 4,102,000 | |||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash within the condensed consolidated balance sheets to the amounts shown in the condensed consolidated statements of cash flows above: | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 762,000,000 | -231,000,000 | 382,000,000 | 494,000,000 | -205,000,000 | 193,000,000 | 322,000,000 | 44,000,000 | 231,000,000 | 125,000,000 | 33,602,000 | 21,795,000 | 194,227,000 | 147,107,000 | -434,621,000 | 659,886,000 | -547,465,000 | 338,013,000 | 619,221,000 | -519,578,000 | 832,873,000 | -1,353,000 | 208,106,000 | 3,016,000 | -18,874,000 | 211,756,000 | 11,111,000 | -95,262,000 | 221,726,000 | ||||||||
restricted cash, current included in prepaid expenses and other current assets | 1,000,000 | 1,000,000 | 0 | 1,000,000 | -3,000,000 | 4,000,000 | 1,000,000 | 101,000 | -646,000 | 2,749,000 | 99,000 | 955,000 | 4,082,000 | 196,000 | -37,000 | 2,254,000 | 160,000 | 0 | 0 | 307,000 | |||||||||||||||||
restricted cash, noncurrent included in other assets | 5,000,000 | 0 | 0 | 6,000,000 | 0 | 0 | 6,000,000 | -1,000,000 | -1,000,000 | 8,000,000 | -276,000 | -49,000 | 7,510,000 | -100,000 | 192,000 | 9,468,000 | -173,000 | -1,125,000 | 12,818,000 | 0 | 0 | 1,000 | 11,437,000 | -11,000 | -5,000 | 8,565,000 | -10,000 | ||||||||||
total cash, cash equivalents and restricted cash | 768,000,000 | -233,000,000 | 384,000,000 | 500,000,000 | -204,000,000 | 193,000,000 | 329,000,000 | 40,000,000 | 234,000,000 | 134,000,000 | 33,427,000 | 21,100,000 | 204,486,000 | 147,106,000 | -433,474,000 | 673,436,000 | -547,442,000 | 336,851,000 | 634,293,000 | -519,418,000 | 832,873,000 | -1,352,000 | 219,850,000 | 3,005,000 | -18,879,000 | 220,321,000 | 11,101,000 | -95,246,000 | 221,989,000 | ||||||||
lease impairment charges | 3,000,000 | 0 | 17,000,000 | 8,000,000 | -461,000 | ||||||||||||||||||||||||||||||||
gain on early extinguishment of debt | 0 | -16,000,000 | -15,000,000 | -18,000,000 | -42,000,000 | -31,000,000 | |||||||||||||||||||||||||||||||
purchases of intangible assets | 0 | 0 | -1,457,000 | -1,040,000 | -113,000 | 0 | |||||||||||||||||||||||||||||||
payments upon maturity and repurchases of convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||
payments for warrants related to convertible senior notes | 0 | -3,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||
proceeds from settlement of capped calls related to convertible senior notes | 0 | 0 | |||||||||||||||||||||||||||||||||||
proceeds from shares issued in connection with employee stock purchase plan | 18,000,000 | 0 | 18,000,000 | 0 | 20,000,000 | 0 | 12,040,000 | 0 | 18,151,000 | 0 | 13,090,000 | 0 | 9,762,000 | 0 | 7,073,000 | 0 | |||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||
payments for repurchases of convertible senior notes | 0 | -240,000,000 | -134,000,000 | -132,000,000 | -339,000,000 | -332,000,000 | 1,000 | -266,000 | |||||||||||||||||||||||||||||
depreciation, amortization and accretion | 24,000,000 | 22,000,000 | 21,000,000 | 21,000,000 | 20,000,000 | 21,000,000 | 18,000,000 | 25,000,000 | 26,001,000 | 28,251,000 | 29,688,000 | 30,060,000 | 30,981,000 | 31,728,000 | 31,769,000 | 13,134,000 | 13,171,000 | 11,003,000 | 7,225,000 | 5,466,000 | 5,479,000 | 4,420,000 | 4,517,000 | 3,399,000 | 2,177,000 | 2,125,000 | 1,630,000 | 2,069,000 | 1,890,000 | 1,823,000 | 1,713,000 | 1,575,000 | |||||
benefit from exercise of hedges related to convertible senior notes | 0 | 0 | 2,000,000 | 0 | 12,977,000 | 4,525,000 | 12,456,000 | 49,018,000 | 30,623,000 | ||||||||||||||||||||||||||||
net loss | 29,000,000 | -40,000,000 | -44,000,000 | -81,000,000 | -111,000,000 | -119,000,000 | -152,918,000 | -208,897,000 | -210,472,000 | -242,713,000 | -241,186,000 | -221,311,000 | -276,682,000 | -109,232,000 | -75,806,000 | -72,764,000 | -60,100,000 | -57,662,000 | -50,472,000 | -63,495,000 | -42,980,000 | -51,966,000 | -30,811,000 | -29,517,000 | -39,207,000 | -25,962,000 | -24,678,000 | -33,778,000 | -27,002,000 | -28,901,000 | |||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -13,000,000 | -137,000,000 | 11,643,000 | 33,427,000 | |||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 0 | 1,000,000 | 1,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||
net gain on strategic investments | |||||||||||||||||||||||||||||||||||||
purchases of securities available for sale and other | -538,965,000 | -300,954,000 | -264,250,000 | -306,831,000 | -513,092,000 | -409,997,000 | -734,087,000 | -189,533,000 | -183,072,000 | -816,677,000 | -900,202,000 | -129,079,000 | -677,925,000 | -83,769,000 | |||||||||||||||||||||||
proceeds from maturities and redemption of securities available for sale | 459,481,000 | 326,704,000 | 290,501,000 | 231,314,000 | 363,585,000 | 354,841,000 | 418,787,000 | 344,820,000 | 148,349,000 | 106,379,000 | 178,102,000 | 102,293,000 | 17,840,000 | 9,150,000 | 2,500,000 | 10,335,000 | |||||||||||||||||||||
proceeds from sales of securities available for sale and other | 1,454,000 | 227,438,000 | 0 | 116,509,000 | 9,942,000 | 0 | |||||||||||||||||||||||||||||||
net loss on strategic investments | |||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises, net of repurchases | 2,000,000 | 2,000,000 | 6,000,000 | 8,992,000 | 8,918,000 | 14,065,000 | 13,388,000 | 7,469,000 | 8,859,000 | 12,196,000 | |||||||||||||||||||||||||||
issuance of common stock for conversions of convertible senior notes | 0 | 0 | 39,564,000 | ||||||||||||||||||||||||||||||||||
amortization of debt discount and issuance costs | 1,660,000 | 1,445,000 | 1,446,000 | 1,449,000 | 21,983,000 | 21,698,000 | 21,449,000 | 21,331,000 | 21,163,000 | 20,931,000 | 15,973,000 | 10,357,000 | 10,239,000 | 7,540,000 | 4,088,000 | 4,025,000 | 3,964,000 | 3,902,000 | 3,842,000 | 2,571,000 | |||||||||||||||||
non-cash charitable contributions | 1,531,000 | 455,000 | 633,000 | 1,381,000 | 1,589,000 | 1,986,000 | 1,639,000 | 2,024,000 | 4,630,000 | 2,245,000 | 1,881,000 | 536,000 | 584,000 | 510,000 | 0 | 0 | 0 | ||||||||||||||||||||
loss on early extinguishment and conversion of debt | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||
loss on strategic investments | -1,944,000 | ||||||||||||||||||||||||||||||||||||
capitalization of internal-use software costs | -1,227,000 | -2,377,000 | -2,909,000 | -2,487,000 | -1,988,000 | -1,970,000 | -368,000 | -10,000 | -629,000 | -1,204,000 | -1,326,000 | -1,000,000 | -1,229,000 | -1,329,000 | -961,000 | -369,000 | -604,000 | -674,000 | -1,051,000 | -1,329,000 | -1,535,000 | -1,208,000 | |||||||||||||||
purchase of intangible assets | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs | 0 | -577,000 | -100,000 | 0 | 0 | -75,000 | 335,055,000 | ||||||||||||||||||||||||||||||
proceeds from hedges related to convertible senior notes | 0 | 0 | 0 | 1,000 | 1,000 | 0 | 0 | ||||||||||||||||||||||||||||||
purchases of capped calls related to convertible senior notes | 0 | 0 | |||||||||||||||||||||||||||||||||||
loss on conversion of debt | 136,000 | ||||||||||||||||||||||||||||||||||||
payments for conversions of convertible senior notes | 0 | -2,000 | -4,000 | -12,000 | |||||||||||||||||||||||||||||||||
interest | 669,000 | 2,156,000 | 684,000 | 684,000 | 2,157,000 | 707,000 | 725,000 | 57,000 | 784,000 | 0 | 431,000 | ||||||||||||||||||||||||||
income taxes | 2,142,000 | 2,401,000 | 902,000 | 908,000 | 1,100,000 | 542,000 | 229,000 | 184,000 | 209,000 | 278,000 | 191,000 | ||||||||||||||||||||||||||
issuance of common stock and value of equity awards assumed in connection with business combination | 0 | ||||||||||||||||||||||||||||||||||||
gain on strategic investments | -585,000 | -1,380,000 | |||||||||||||||||||||||||||||||||||
common stock issued as charitable contribution | 633,000 | 1,381,000 | 2,245,000 | 1,881,000 | 536,000 | 584,000 | 510,000 | 0 | |||||||||||||||||||||||||||||
payments for repurchases and conversions of convertible senior notes | 0 | -11,000 | |||||||||||||||||||||||||||||||||||
issuance of common stock for repurchases and conversions of convertible senior notes | 0 | 31,836,000 | 94,308,000 | ||||||||||||||||||||||||||||||||||
issuance of common stock for bonus settlement | 0 | 0 | 9,818,000 | ||||||||||||||||||||||||||||||||||
payments for business acquisition, net of cash acquired | -60,000 | 0 | 0 | -44,223,000 | 22,000 | ||||||||||||||||||||||||||||||||
property and equipment acquired through tenant improvement allowance | 959,000 | 1,254,000 | 2,598,000 | 0 | 18,908,000 | 3,329,000 | |||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | |||||||||||||||||||||||||||||||||||||
purchases of hedges related to convertible senior notes | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants related to convertible senior notes | |||||||||||||||||||||||||||||||||||||
impairment of operating lease right-of-use asset | |||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||
issuance of common stock for repurchases of convertible senior notes | |||||||||||||||||||||||||||||||||||||
vesting of early exercised common stock options | 0 | 0 | 242,000 | 128,000 | 170,000 | 216,000 | 243,000 | 293,000 | 365,000 | 328,000 | |||||||||||||||||||||||||||
proceeds from sales of securities available for sale | 86,320,000 | 11,996,000 | 160,602,000 | 0 | 0 | 0 | 1,538,000 | ||||||||||||||||||||||||||||||
operating lease right-of-use assets exchanged for lease obligations | 41,444,000 | 1,875,000 | 13,292,000 | 0 | 1,665,000 | ||||||||||||||||||||||||||||||||
property and equipment and other accrued but not yet paid | 533,000 | -72,000 | 325,000 | -322,000 | 924,000 | 826,000 | 458,000 | 147,000 | |||||||||||||||||||||||||||||
write-off of intangible assets | |||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of underwriters' discounts and commissions | 0 | 0 | -49,000 | 199,997,000 | |||||||||||||||||||||||||||||||||
payments for repurchases of 2023 convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||
purchases of hedges related to 2023 convertible senior notes | |||||||||||||||||||||||||||||||||||||
proceeds from hedges related to 2023 convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants related to 2023 convertible senior notes | |||||||||||||||||||||||||||||||||||||
payments for warrants related to 2023 convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||
purchases of capped calls related to 2025 convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||
payments of deferred offering costs | 0 | 0 | -1,792,000 | -2,246,000 | |||||||||||||||||||||||||||||||||
issuance of common stock for repurchases of 2023 convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with warrant exercises | 0 | 0 | 272,000 | ||||||||||||||||||||||||||||||||||
property and equipment acquired through tenant improvement allowances | |||||||||||||||||||||||||||||||||||||
bonus settled through the issuance of common stock | 0 | 0 | 0 | 2,809,000 | |||||||||||||||||||||||||||||||||
issuance of common stock in connection with business combination | 0 | 0 | 2,160,000 | ||||||||||||||||||||||||||||||||||
conversion of redeemable convertible preferred stock to common stock | 0 | 0 | 228,362,000 | ||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash within the consolidated balance sheets to the amounts shown in the statements of cash flows above: | |||||||||||||||||||||||||||||||||||||
proceeds from maturities of securities available for sale | 108,049,000 | 75,100,000 | 61,244,000 | 140,150,000 | 60,000,000 | 19,500,000 | |||||||||||||||||||||||||||||||
debt issuance costs, accrued but not yet paid | |||||||||||||||||||||||||||||||||||||
purchase of convertible senior notes hedge | 0 | 0 | 0 | -80,040,000 | |||||||||||||||||||||||||||||||||
proceeds from issuance of warrants related to convertible notes | 0 | 0 | 0 | 52,440,000 | |||||||||||||||||||||||||||||||||
purchases of securities available for sale | -146,545,000 | -153,350,000 | -158,120,000 | -67,104,000 | -252,914,000 | -33,742,000 | -8,568,000 | ||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash within the condensed consolidated balance sheets to the amounts shown in the statements of cash flows above: | |||||||||||||||||||||||||||||||||||||
capitalized internal-use software costs | |||||||||||||||||||||||||||||||||||||
payments for business acquisition | |||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options, net of repurchases and other | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible redeemable preferred stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of business combination: | |||||||||||||||||||||||||||||||||||||
effects of changes in foreign currency exchange rates on cash and cash equivalents | -358,000 | -245,000 | -387,000 | -81,000 | 66,000 | 68,000 | |||||||||||||||||||||||||||||||
deferred offering costs accrued but not yet paid | 63,000 | ||||||||||||||||||||||||||||||||||||
prepaid expenses and other current and noncurrent assets | |||||||||||||||||||||||||||||||||||||
accrued expenses and other current and noncurrent liabilities | |||||||||||||||||||||||||||||||||||||
purchases of property and equipment and other | -414,000 | -2,708,000 | -2,448,000 | ||||||||||||||||||||||||||||||||||
proceeds from stock option exercises, net of repurchases, and other | 21,884,000 | 1,352,000 | 2,564,000 | ||||||||||||||||||||||||||||||||||
principal payments on financing arrangements | -70,000 | -66,000 | -207,000 | ||||||||||||||||||||||||||||||||||
deferred offering costs, accrued but not yet paid | 1,772,000 | ||||||||||||||||||||||||||||||||||||
property and equipment and other, accrued but not yet paid | 439,000 | -1,660,000 | 1,931,000 | ||||||||||||||||||||||||||||||||||
cash paid for taxes | |||||||||||||||||||||||||||||||||||||
restricted cash, current | |||||||||||||||||||||||||||||||||||||
operating activities: | |||||||||||||||||||||||||||||||||||||
investing activities: | |||||||||||||||||||||||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | 198,707,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of year | 23,282,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of year | 221,989,000 | ||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash within the condensed consolidated balance sheets to the amounts shown in the statements of cash flows above: | |||||||||||||||||||||||||||||||||||||
restricted cash, noncurrent | 263,000 |


