Olo Inc(NYSE:OLO)

Olo Inc. provides software-as-a-service platform for multi-location restaurants in the United States. The company's platform enables on-demand commerce operations, which cover digital ordering and delivery through online and mobile ordering modules. Its modules include Ordering, an on-demand commerc...
Website: http://www.olo.com
Founded: 2005
IPO Price: $25.00 (Mar 17, 2021)
CEO / Founder: Noah Glass
Sector: Technology
Industry: Software—Application
• 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | ||||||||||||||||||
platform | 84,146,000 | 79,231,000 | 75,190,000 | 70,999,000 | 69,600,000 | 65,765,000 | 61,944,000 | 57,261,000 | 54,603,000 | 51,371,000 | 48,932,000 | 46,357,000 | 44,538,000 | 41,466,000 | 38,913,000 | 36,084,000 | 34,526,000 | 34,923,000 |
professional services and other | 1,578,000 | 1,449,000 | 880,000 | 854,000 | 904,000 | 746,000 | 1,060,000 | 533,000 | 648,000 | 869,000 | 849,000 | 909,000 | 1,063,000 | 1,290,000 | 1,046,000 | 1,306,000 | 1,370,000 | 1,200,000 |
total revenue | 85,724,000 | 80,680,000 | 76,070,000 | 71,853,000 | 70,504,000 | 66,511,000 | 63,004,000 | 57,794,000 | 55,251,000 | 52,240,000 | 49,781,000 | 47,266,000 | 45,601,000 | 42,756,000 | 39,959,000 | 37,390,000 | 35,896,000 | 36,123,000 |
yoy | 21.59% | 21.30% | 20.74% | 24.33% | 27.61% | 27.32% | 26.56% | 22.27% | 21.16% | 22.18% | 24.58% | 26.41% | 27.04% | 18.36% | ||||
qoq | 6.25% | 6.06% | 5.87% | 1.91% | 6.00% | 5.57% | 9.01% | 4.60% | 5.76% | 4.94% | 5.32% | 3.65% | 6.65% | 7.00% | 6.87% | 4.16% | -0.63% | |
cost of revenue: | ||||||||||||||||||
total cost of revenue | 41,794,000 | 36,366,000 | 35,769,000 | 32,844,000 | 30,599,000 | 29,303,000 | 26,566,000 | 23,229,000 | 20,779,000 | 18,749,000 | 15,275,000 | 15,266,000 | 14,168,000 | 12,802,000 | 8,453,000 | 8,164,000 | 7,363,000 | 6,850,000 |
gross profit | 43,930,000 | 44,314,000 | 40,301,000 | 39,009,000 | 39,905,000 | 37,208,000 | 36,438,000 | 34,565,000 | 34,472,000 | 33,491,000 | 34,506,000 | 32,000,000 | 31,433,000 | 29,954,000 | 31,506,000 | 29,226,000 | 28,533,000 | 29,273,000 |
yoy | 10.09% | 19.10% | 10.60% | 12.86% | 15.76% | 11.10% | 5.60% | 8.02% | 9.67% | 11.81% | 9.52% | 9.49% | 10.16% | 2.33% | ||||
qoq | -0.87% | 9.96% | 3.31% | -2.25% | 7.25% | 2.11% | 5.42% | 0.27% | 2.93% | -2.94% | 7.83% | 1.80% | 4.94% | -4.93% | 7.80% | 2.43% | -2.53% | |
gross margin % | 51.25% | 54.93% | 52.98% | 54.29% | 56.60% | 55.94% | 57.83% | 59.81% | 62.39% | 64.11% | 69.32% | 67.70% | 68.93% | 70.06% | 78.85% | 78.17% | 79.49% | 81.04% |
operating expenses: | ||||||||||||||||||
research and development | 17,614,000 | 17,108,000 | 17,357,000 | 17,170,000 | 16,957,000 | 16,999,000 | 17,108,000 | 18,035,000 | 18,298,000 | 20,473,000 | 19,768,000 | 19,101,000 | 17,233,000 | 16,825,000 | 16,046,000 | 14,485,000 | 13,931,000 | 14,456,000 |
general and administrative | 16,117,000 | 15,790,000 | 14,993,000 | 15,130,000 | 8,664,000 | 12,756,000 | 28,112,000 | 21,307,000 | 18,469,000 | 17,210,000 | 16,944,000 | 20,894,000 | 17,235,000 | 17,961,000 | 16,591,000 | 21,270,000 | 13,310,000 | 18,454,000 |
sales and marketing | 12,903,000 | 13,832,000 | 12,390,000 | 12,832,000 | 13,307,000 | 14,613,000 | 11,752,000 | 11,363,000 | 12,194,000 | 12,881,000 | 8,706,000 | 7,923,000 | 8,897,000 | 8,070,000 | 5,706,000 | 4,728,000 | 3,701,000 | 3,836,000 |
total operating expenses | 46,634,000 | 46,730,000 | 44,740,000 | 47,528,000 | 38,928,000 | 44,368,000 | 56,972,000 | 50,871,000 | 55,643,000 | 50,564,000 | 45,418,000 | 47,918,000 | 43,365,000 | 42,856,000 | 38,343,000 | 40,483,000 | 30,942,000 | 36,746,000 |
income from operations | -2,704,000 | -2,416,000 | -4,439,000 | -8,519,000 | 977,000 | -7,160,000 | -20,534,000 | -16,306,000 | -21,171,000 | -17,073,000 | -10,912,000 | -15,918,000 | -11,932,000 | -12,902,000 | -6,837,000 | -11,257,000 | -2,409,000 | -7,473,000 |
yoy | -376.77% | -66.26% | -78.38% | -47.76% | -104.61% | -58.06% | 88.18% | 2.44% | 77.43% | 32.33% | 59.60% | 41.41% | 395.31% | 72.65% | ||||
qoq | 11.92% | -45.57% | -47.89% | -971.95% | -113.65% | -65.13% | 25.93% | -22.98% | 24.00% | 56.46% | -31.45% | 33.41% | -7.52% | 88.71% | -39.26% | 367.29% | -67.76% | |
operating margin % | -3.15% | -2.99% | -5.84% | -11.86% | 1.39% | -10.77% | -32.59% | -28.21% | -38.32% | -32.68% | -21.92% | -33.68% | -26.17% | -30.18% | -17.11% | -30.11% | -6.71% | -20.69% |
other income, net: | ||||||||||||||||||
interest income | 4,189,000 | 4,197,000 | 4,593,000 | 4,936,000 | 4,844,000 | 4,907,000 | 5,030,000 | 4,598,000 | 4,155,000 | 3,454,000 | 2,482,000 | 1,525,000 | 533,000 | |||||
interest expense | -22,000 | -15,000 | -15,000 | -14,000 | -15,000 | -69,000 | -43,000 | -43,000 | -53,000 | -69,000 | -69,000 | -70,000 | -46,000 | |||||
other income | 191,000 | 122,000 | 33,000 | -1,000 | 3,000 | -2,000 | -1,000 | 1,000 | -7,000 | 7,000 | 58,000 | 100,000 | -15,000 | 10,000 | -18,000 | |||
total other income | 4,358,000 | 4,304,000 | 4,611,000 | 4,921,000 | 4,829,000 | 4,841,000 | 3,010,250 | 4,554,000 | 4,102,000 | 3,385,000 | ||||||||
income before income taxes | 1,654,000 | 1,888,000 | 172,000 | -3,598,000 | 5,806,000 | -2,319,000 | -15,549,000 | -11,752,000 | -17,069,000 | -13,688,000 | -9,688,000 | -14,470,000 | -11,438,000 | -12,844,000 | -26,421,000 | |||
benefit from income taxes | 74,000 | 82,000 | 37,750 | 37,000 | 77,000 | 37,000 | 27,500 | 36,000 | 38,000 | 36,000 | ||||||||
net income | 1,580,000 | 1,806,000 | -65,500 | -3,635,000 | 5,729,000 | -2,356,000 | -15,746,000 | -11,759,000 | -17,076,000 | -13,706,000 | -8,226,000 | -14,560,000 | -11,673,000 | |||||
yoy | -72.42% | -176.66% | -99.58% | -69.09% | -133.55% | -82.81% | 91.42% | -19.24% | 46.29% | |||||||||
qoq | -12.51% | -2857.25% | -98.20% | -163.45% | -343.17% | -85.04% | 33.91% | -31.14% | 24.59% | 66.62% | -43.50% | 24.73% | ||||||
net income margin % | 1.84% | 2.24% | -0.09% | -5.06% | 8.13% | -3.54% | -24.99% | -20.35% | -30.91% | -26.24% | -16.52% | -30.80% | -25.60% | 0% | 0% | 0% | 0% | 0% |
net income per share | ||||||||||||||||||
basic | 0.01 | 0.01 | -0.02 | 0.04 | -0.01 | -0.1 | -0.07 | -0.11 | -0.08 | -0.05 | -0.09 | -0.07 | -0.07 | 0.01 | -0.08 | -0.02 | -0.63 | |
diluted | 0.01 | 0.01 | -0.02 | 0.03 | -0.01 | -0.1 | -0.07 | -0.11 | -0.08 | -0.05 | -0.09 | -0.07 | -0.07 | 0.01 | -0.08 | -0.02 | -0.63 | |
weighted-average class a and class b common shares outstanding: | ||||||||||||||||||
basic | 167,729,828 | 166,330,328 | 162,608,353 | 162,477,259 | 161,197,680 | 162,320,759 | 162,993,686 | 163,991,486 | 162,324,314 | 161,691,506 | 161,303,397 | 162,364,654 | 160,429,125 | 159,190,371 | 123,822,838 | 148,452,987 | 147,510,963 | |
diluted | 182,233,957 | 178,703,591 | 162,608,353 | 162,477,259 | 170,472,824 | 162,320,759 | 162,993,686 | 163,991,486 | 162,324,314 | 161,691,506 | 161,303,397 | 162,364,654 | 160,429,125 | 159,190,371 | 123,822,838 | 148,452,987 | 147,510,963 | |
restructuring charges | 2,396,000 | 166,000 | 6,682,000 | |||||||||||||||
benefit for income taxes | 197,000 | 7,000 | 7,000 | 18,000 | -272,000 | 90,000 | 235,000 | -1,335,000 | ||||||||||
other income (expenses), net: | ||||||||||||||||||
change in fair value of warrant liability | -18,930,000 | |||||||||||||||||
total other income (expenses) | 2,414,000 | 1,448,000 | 494,000 | 58,000 | 10,000 | |||||||||||||
accretion of redeemable convertible preferred stock to redemption value | -14,000 | |||||||||||||||||
net income attributable to class a and class b common stockholders | -8,226,000 | -14,560,000 | -11,673,000 | -11,509,000 | -2,071,000 | -11,308,000 | -2,437,000 | -26,471,000 | ||||||||||
net income and comprehensive loss | -11,509,000 | -26,457,000 | ||||||||||||||||
other incomes, net: | ||||||||||||||||||
total other incomes | 100,000 | -15,000 | -18,948,000 | |||||||||||||||
income before taxes | -6,737,000 | -11,272,000 | -2,399,000 | |||||||||||||||
net income and comprehensive income | -2,071,000 | -11,308,000 | -2,437,000 | |||||||||||||||
undeclared 8% dividend on participating securities | ||||||||||||||||||
weighted-average class a and class b common shares outstanding: | ||||||||||||||||||
basic and diluted | 41,855,757 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||
current assets: | ||||||||||||||||||
cash and cash equivalents | 309,333,000 | 287,488,000 | 286,757,000 | 272,180,000 | 269,439,000 | 259,085,000 | 278,218,000 | 286,401,000 | 318,019,000 | 331,481,000 | 350,073,000 | 366,399,000 | 386,670,000 | 463,733,000 | 514,445,000 | 597,742,000 | 575,236,000 | 586,566,000 |
short-term investments | 68,111,000 | 70,984,000 | 73,978,000 | 77,533,000 | 91,266,000 | 93,121,000 | 84,331,000 | 90,382,000 | 83,738,000 | 90,726,000 | 98,699,000 | 101,956,000 | 73,535,000 | |||||
accounts receivable | 63,630,000 | 72,908,000 | 61,589,000 | 55,886,000 | 60,198,000 | 72,383,000 | 70,264,000 | 70,213,000 | 56,150,000 | 50,381,000 | 48,128,000 | 43,108,000 | 41,649,000 | 47,410,000 | 42,319,000 | 40,392,000 | 39,702,000 | 47,944,000 |
contract assets | 997,000 | 1,000,000 | 892,000 | 500,000 | 446,000 | 437,000 | 412,000 | 395,000 | 455,000 | 431,000 | 336,000 | 402,000 | 435,000 | 474,000 | 568,000 | 625,000 | 710,000 | 674,000 |
deferred contract costs | 5,899,000 | 5,849,000 | 5,635,000 | 5,450,000 | 5,148,000 | 4,544,000 | 4,743,000 | 4,088,000 | 3,552,000 | 3,635,000 | 2,851,000 | 2,729,000 | 2,642,000 | 2,551,000 | 2,567,000 | 2,175,000 | 2,113,000 | 2,047,000 |
prepaid expenses and other current assets | 21,749,000 | 20,987,000 | 19,470,000 | 13,584,000 | 20,664,000 | 12,896,000 | 12,769,000 | 8,954,000 | 11,183,000 | 11,752,000 | 11,687,000 | 6,644,000 | 8,281,000 | 9,763,000 | 5,718,000 | 5,044,000 | 6,563,000 | 2,675,000 |
total current assets | 469,719,000 | 459,216,000 | 448,321,000 | 425,133,000 | 447,161,000 | 442,466,000 | 450,737,000 | 460,433,000 | 473,097,000 | 488,406,000 | 511,774,000 | 521,238,000 | 513,212,000 | 523,931,000 | 565,617,000 | 645,978,000 | 624,324,000 | 639,906,000 |
property and equipment | 25,706,000 | 25,861,000 | 26,318,000 | 26,497,000 | 25,745,000 | 23,957,000 | 22,055,000 | 20,201,000 | 18,590,000 | 14,971,000 | 11,700,000 | 10,540,000 | 8,992,000 | 5,873,000 | 3,304,000 | 2,843,000 | 2,485,000 | 2,206,000 |
intangible assets, net of accumulated amortization of 14,112 and 12,205, respectively | 11,890,000 | |||||||||||||||||
goodwill | 207,781,000 | 207,781,000 | 207,781,000 | 207,781,000 | 207,781,000 | 207,781,000 | 207,781,000 | 207,781,000 | 207,781,000 | 207,781,000 | 207,781,000 | 207,540,000 | 207,540,000 | 207,607,000 | 162,956,000 | |||
contract assets, noncurrent | 807,000 | 902,000 | 826,000 | 1,168,000 | 947,000 | 351,000 | 352,000 | 339,000 | 330,000 | 329,000 | 241,000 | 619,000 | 619,000 | 521,000 | 387,000 | 1,132,000 | 686,000 | 610,000 |
deferred contract costs, noncurrent | 4,785,000 | 5,264,000 | 5,621,000 | 5,810,000 | 5,770,000 | 6,183,000 | 5,806,000 | 5,522,000 | 5,425,000 | 4,696,000 | 4,171,000 | 3,991,000 | 4,003,000 | 3,390,000 | 3,616,000 | 3,595,000 | 3,393,000 | 3,351,000 |
operating lease right-of-use assets | 8,806,000 | 9,254,000 | 9,709,000 | 9,988,000 | 10,646,000 | 11,879,000 | 12,529,000 | 13,176,000 | 13,819,000 | 14,458,000 | 15,581,000 | 14,568,000 | 17,347,000 | 17,920,000 | ||||
long-term investments | 51,063,000 | 43,371,000 | 42,376,000 | 42,140,000 | 26,322,000 | 25,177,000 | 25,748,000 | 20,824,000 | 29,414,000 | 16,082,000 | 2,430,000 | 804,000 | 4,476,000 | |||||
other assets, noncurrent | 115,000 | 90,000 | 27,000 | 39,000 | 51,000 | 61,000 | 73,000 | 83,000 | 94,000 | 106,000 | 186,000 | 452,000 | 395,000 | 356,000 | 361,000 | 368,000 | 381,000 | |
total assets | 780,672,000 | 764,579,000 | 754,776,000 | 733,325,000 | 740,181,000 | 734,603,000 | 742,819,000 | 747,087,000 | 768,268,000 | 767,537,000 | 775,562,000 | 782,440,000 | 780,262,000 | 784,311,000 | 755,876,000 | 653,916,000 | 631,269,000 | 646,371,000 |
liabilities and stockholders’ equity | ||||||||||||||||||
current liabilities: | ||||||||||||||||||
accounts payable | 572,000 | 540,000 | 1,431,000 | 1,462,000 | 6,486,000 | 2,087,000 | 4,582,000 | 189,000 | 7,733,000 | 1,027,000 | 2,259,000 | 1,930,000 | 2,098,000 | 3,360,000 | 2,184,000 | 5,293,000 | 1,763,000 | 6,151,000 |
accrued expenses and other current liabilities | 54,851,000 | 51,186,000 | 53,894,000 | 48,094,000 | 57,678,000 | 67,144,000 | 68,240,000 | 59,534,000 | 64,861,000 | 61,860,000 | 52,411,000 | 46,543,000 | 44,689,000 | 49,572,000 | 45,395,000 | 59,704,000 | 52,117,000 | 70,976,000 |
unearned revenue | 3,121,000 | 3,938,000 | 1,869,000 | 1,965,000 | 1,871,000 | 2,683,000 | 1,533,000 | 2,215,000 | 3,414,000 | 2,170,000 | 2,527,000 | 2,608,000 | 3,231,000 | 3,924,000 | 1,190,000 | 1,372,000 | 626,000 | 1,016,000 |
operating lease liabilities, current | 2,318,000 | 2,257,000 | 2,400,000 | 2,552,000 | 2,700,000 | 2,875,000 | 2,859,000 | 2,796,000 | 2,749,000 | 2,766,000 | 3,220,000 | 2,666,000 | 2,630,000 | 2,594,000 | ||||
total current liabilities | 60,862,000 | 57,921,000 | 59,594,000 | 54,073,000 | 68,735,000 | 74,789,000 | 77,214,000 | 64,734,000 | 78,757,000 | 67,823,000 | 60,417,000 | 53,747,000 | 52,648,000 | 59,450,000 | 48,769,000 | 66,369,000 | 54,506,000 | 78,143,000 |
unearned revenue, noncurrent | 410,000 | 386,000 | 375,000 | 182,000 | 441,000 | 114,000 | 57,000 | 160,000 | 167,000 | 2,002,000 | 661,000 | 1,121,000 | 1,618,000 | 2,050,000 | 3,014,000 | 2,002,000 | 1,056,000 | 375,000 |
operating lease liabilities, noncurrent | 10,409,000 | 11,000,000 | 11,584,000 | 12,159,000 | 12,727,000 | 13,257,000 | 13,968,000 | 14,711,000 | 15,427,000 | 16,132,000 | 16,827,000 | 16,328,000 | 17,009,000 | 17,680,000 | ||||
total liabilities | 71,681,000 | 69,307,000 | 71,553,000 | 66,414,000 | 81,903,000 | 88,160,000 | 91,348,000 | 79,688,000 | 94,410,000 | 85,990,000 | 77,946,000 | 71,439,000 | 71,344,000 | 79,306,000 | 54,126,000 | 70,848,000 | 58,175,000 | 81,133,000 |
commitments and contingencies | ||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||
class a common stock, 0.001 par value... | 169,000 | 167,000 | 166,000 | 163,000 | 162,000 | 162,000 | 163,000 | 165,000 | 163,000 | 162,000 | 162,000 | 163,000 | 161,000 | 160,000 | 158,000 | 151,000 | 148,000 | 147,000 |
preferred stock, 0.001 par value... | ||||||||||||||||||
additional paid-in capital | 922,023,000 | 909,887,000 | 899,754,000 | 882,461,000 | 870,733,000 | 864,610,000 | 867,152,000 | 867,721,000 | 862,480,000 | 852,689,000 | 855,249,000 | 860,574,000 | 843,764,000 | 827,928,000 | 813,166,000 | 692,420,000 | 671,141,000 | 660,849,000 |
accumulated deficit | -213,340,000 | -214,920,000 | -216,726,000 | -216,091,000 | -212,456,000 | -218,185,000 | -215,829,000 | -200,083,000 | -188,324,000 | -171,248,000 | -157,542,000 | -149,316,000 | -134,756,000 | -123,083,000 | -111,574,000 | -109,503,000 | -98,195,000 | -95,758,000 |
accumulated other comprehensive income | 139,000 | 138,000 | 29,000 | 378,000 | ||||||||||||||
total stockholders’ equity | 708,991,000 | 695,272,000 | 683,223,000 | 666,911,000 | 658,278,000 | 646,443,000 | 651,471,000 | 667,399,000 | 673,858,000 | 681,547,000 | 697,616,000 | 711,001,000 | 708,918,000 | 705,005,000 | 701,750,000 | 583,068,000 | 573,094,000 | 565,238,000 |
total liabilities and stockholders’ equity | 780,672,000 | 764,579,000 | 754,776,000 | 733,325,000 | 740,181,000 | 734,603,000 | 742,819,000 | 747,087,000 | 768,268,000 | 767,537,000 | 775,562,000 | 782,440,000 | 780,262,000 | 784,311,000 | ||||
intangible assets, net of accumulated amortization of 13,162 and 12,205, respectively | 12,840,000 | |||||||||||||||||
intangible assets | 13,797,000 | 17,738,000 | 21,698,000 | 22,688,000 | 23,678,000 | 24,713,000 | 19,635,000 | |||||||||||
other liabilities, noncurrent | 109,000 | 83,000 | 59,000 | 33,000 | 41,000 | 243,000 | 69,000 | 126,000 | 172,000 | 248,000 | 326,000 | 271,000 | ||||||
intangible assets, net of accumulated amortization of 11,233 and 8,264, respectively | 14,769,000 | |||||||||||||||||
intangible assets, net of accumulated amortization of 10,244 and 8,264, respectively | 15,758,000 | |||||||||||||||||
accumulated other comprehensive loss | -161,000 | -144,000 | -15,000 | -404,000 | -461,000 | -56,000 | -253,000 | -420,000 | -251,000 | |||||||||
intangible assets, net of accumulated amortization of 9,254 and 8,264, respectively | 16,748,000 | |||||||||||||||||
intangible assets, net of accumulated amortization of 7,274 and 4,304, respectively | 18,728,000 | |||||||||||||||||
intangible assets, net of accumulated amortization of 6,284 and 4,304, respectively | 19,718,000 | |||||||||||||||||
intangible assets, net of accumulated amortization of 5,294 and 4,304, respectively | 20,708,000 | |||||||||||||||||
deferred offering costs | ||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ equity | ||||||||||||||||||
redeemable convertible preferred stock | ||||||||||||||||||
deferred rent, noncurrent | 2,171,000 | 2,229,000 | 2,287,000 | 2,344,000 | ||||||||||||||
redeemable convertible preferred stock, 0.001 par value... | ||||||||||||||||||
stockholders’ equity | ||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ equity | 755,876,000 | 653,916,000 | 631,269,000 | 646,371,000 | ||||||||||||||
security deposit | 298,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||
net income | 1,580,000 | 1,806,000 | -635,000 | -3,635,000 | 5,729,000 | -2,356,000 | -15,746,000 | -11,759,000 | -17,076,000 | -13,706,000 | -8,226,000 | -14,560,000 | -11,673,000 | -11,509,000 | -2,071,000 | -11,308,000 | -2,437,000 | -26,457,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||
depreciation and amortization | 4,285,000 | 4,243,000 | 4,056,000 | 3,791,000 | 3,486,000 | 3,103,000 | 3,006,000 | 2,821,000 | 2,314,000 | 2,148,000 | 1,735,000 | 1,661,000 | 1,515,000 | 1,109,000 | 815,000 | 273,000 | 267,000 | 260,000 |
stock-based compensation | 9,240,000 | 9,435,000 | 11,644,000 | 10,501,000 | 10,416,000 | 10,840,000 | 11,521,000 | 12,513,000 | 14,784,000 | 14,044,000 | 10,920,000 | 11,919,000 | 11,477,000 | 11,708,000 | 8,463,000 | 7,867,000 | 8,148,000 | 5,402,000 |
benefit from expected credit losses | 110,000 | 821,000 | 660,000 | 533,000 | 1,832,000 | 1,433,000 | 1,379,000 | 416,000 | 354,000 | 725,000 | ||||||||
non-cash lease expense | 448,000 | 455,000 | 280,000 | 658,000 | 670,000 | 650,000 | 647,000 | 643,000 | 639,000 | 797,000 | 682,000 | 581,000 | ||||||
non-cash impairment charges | 120,000 | 0 | 0 | |||||||||||||||
other non-cash operating activities | -87,000 | -195,000 | -476,000 | -355,000 | -673,000 | -548,000 | -445,000 | -330,000 | -783,000 | -770,000 | ||||||||
changes in operating assets and liabilities: | ||||||||||||||||||
accounts receivable | 9,167,000 | -12,139,000 | -6,363,000 | 3,780,000 | 10,353,000 | -3,553,000 | -1,429,000 | -14,479,000 | -6,122,000 | -2,979,000 | -5,040,000 | -1,513,000 | 5,799,000 | -4,888,000 | -1,232,000 | -735,000 | 8,091,000 | -2,390,000 |
contract assets | 98,000 | -184,000 | -51,000 | -275,000 | -605,000 | -23,000 | -31,000 | 51,000 | -25,000 | -182,000 | 443,000 | 33,000 | -59,000 | -40,000 | 802,000 | -361,000 | -112,000 | -425,000 |
prepaid expenses and other current and noncurrent assets | -785,000 | -1,581,000 | -4,112,000 | 7,049,000 | -7,723,000 | -104,000 | ||||||||||||
deferred contract costs | 428,000 | 143,000 | 5,000 | -342,000 | -191,000 | -178,000 | -939,000 | -634,000 | -646,000 | -1,308,000 | -302,000 | -75,000 | -704,000 | 242,000 | -413,000 | -264,000 | -108,000 | -222,000 |
accounts payable | 32,000 | -890,000 | -32,000 | -5,023,000 | 4,435,000 | -2,531,000 | 4,393,000 | -7,545,000 | 6,706,000 | -1,230,000 | 322,000 | -166,000 | -1,195,000 | 909,000 | -3,099,000 | 3,504,000 | -453,000 | -6,772,000 |
accrued expenses and other current liabilities | 3,645,000 | -2,719,000 | 4,012,000 | -9,571,000 | -9,487,000 | -1,109,000 | 8,702,000 | -4,880,000 | 2,971,000 | 9,098,000 | 6,381,000 | 2,030,000 | -5,289,000 | 4,186,000 | -8,747,000 | 624,000 | 1,202,000 | 8,524,000 |
operating lease liabilities | -530,000 | -727,000 | -728,000 | -716,000 | -705,000 | -695,000 | -679,000 | -669,000 | -722,000 | -835,000 | -642,000 | -645,000 | -635,000 | -613,000 | ||||
unearned revenue | -793,000 | 2,080,000 | 96,000 | -164,000 | -485,000 | 1,207,000 | -785,000 | -1,205,000 | -591,000 | 984,000 | -685,000 | -1,119,000 | -1,126,000 | 1,687,000 | -95,000 | 1,691,000 | 292,000 | 371,000 |
other liabilities, noncurrent | 0 | 0 | 0 | -109,000 | 25,000 | 57,000 | 26,000 | -7,000 | -202,000 | 172,000 | -17,000 | -19,000 | ||||||
net cash from operating activities | 26,838,000 | 548,000 | 9,299,000 | 6,231,000 | 18,131,000 | 6,027,000 | 5,815,000 | -21,649,000 | 2,019,000 | 7,247,000 | -54,000 | 3,268,000 | 19,000 | -889,000 | -9,956,000 | 10,738,000 | 11,262,000 | 4,209,000 |
capital expenditures | -2,434,000 | -2,453,000 | -2,532,000 | -3,126,000 | -2,419,000 | -2,988,000 | -2,046,000 | -2,851,000 | -1,546,000 | -1,917,000 | -2,394,000 | -1,719,000 | -650,000 | -535,000 | -402,000 | -130,000 | ||
free cash flows | 24,404,000 | 6,846,000 | 3,699,000 | 15,005,000 | 3,608,000 | 2,827,000 | -23,695,000 | -832,000 | -1,600,000 | 1,351,000 | -2,375,000 | -2,608,000 | -10,606,000 | 10,203,000 | 10,860,000 | 4,079,000 | ||
investing activities | ||||||||||||||||||
purchases of property and equipment | -309,000 | -93,000 | -101,000 | -415,000 | -299,000 | -68,000 | -63,000 | -45,000 | -333,000 | -76,000 | ||||||||
capitalized internal-use software | -2,499,000 | -2,356,000 | -2,352,000 | -2,628,000 | -3,682,000 | -3,149,000 | -2,988,000 | -2,744,000 | -3,897,000 | -3,382,000 | -1,483,000 | -1,872,000 | -2,663,000 | -2,462,000 | ||||
purchases of investments | -39,220,000 | -29,967,000 | -22,061,000 | -35,969,000 | -25,967,000 | -34,531,000 | -33,927,000 | -23,560,000 | -34,226,000 | -38,715,000 | -37,717,000 | -31,612,000 | ||||||
sales and maturities of investments | 34,490,000 | 32,270,000 | 25,508,000 | 34,778,000 | 27,332,000 | 26,732,000 | 35,887,000 | 25,893,000 | 28,260,000 | 34,002,000 | 40,090,000 | 7,082,000 | ||||||
net cash from investing activities | -7,538,000 | -146,000 | 994,000 | -4,234,000 | -2,616,000 | -11,016,000 | -1,121,000 | -411,000 | -9,863,000 | -8,095,000 | 827,000 | -26,380,000 | -81,084,000 | -51,846,000 | -75,877,000 | -535,000 | -482,000 | -178,000 |
financing activities | ||||||||||||||||||
cash received for employee payroll tax withholdings | 3,340,000 | 2,654,000 | 4,493,000 | 2,051,000 | 1,427,000 | 1,889,000 | 1,626,000 | 10,863,000 | 205,000 | 2,834,000 | 2,011,000 | 4,050,000 | 2,188,000 | 845,000 | 21,260,000 | 7,005,000 | -504,000 | 19,195,000 |
cash paid for employee payroll tax withholdings | -3,319,000 | -2,645,000 | -4,472,000 | -2,069,000 | -1,406,000 | -1,876,000 | -1,631,000 | -10,791,000 | -689,000 | -2,416,000 | -2,082,000 | -4,146,000 | -2,021,000 | -845,000 | -28,265,000 | 0 | ||
proceeds from exercise of stock options and purchases under the employee stock purchase plan | ||||||||||||||||||
repurchase of common stock | 0 | 0 | -6,891,000 | -15,290,000 | -14,946,000 | -13,035,000 | -10,047,000 | -20,052,000 | ||||||||||
net cash from financing activities | 2,545,000 | 329,000 | 4,284,000 | 744,000 | -5,161,000 | -14,144,000 | -12,877,000 | -9,558,000 | -5,618,000 | -17,744,000 | -17,099,000 | 2,841,000 | 4,002,000 | 2,023,000 | 2,536,000 | 12,303,000 | -22,110,000 | 506,779,000 |
net increase in cash and cash equivalents | 21,845,000 | 731,000 | -16,326,000 | -20,271,000 | -77,063,000 | -50,712,000 | -83,297,000 | 22,506,000 | -11,330,000 | 510,810,000 | ||||||||
cash and cash equivalents, beginning of period | 0 | 286,757,000 | 0 | 0 | 278,218,000 | 0 | 0 | 350,073,000 | 0 | 0 | 514,445,000 | |||||||
cash and cash equivalents, end of period | 21,845,000 | 287,488,000 | 2,741,000 | 10,354,000 | 259,085,000 | -31,618,000 | -13,462,000 | 331,481,000 | -20,271,000 | -77,063,000 | 463,733,000 | |||||||
supplemental disclosure of non-cash investing and financing activities | ||||||||||||||||||
employee receivables for options exercised | -41,000 | 34,000 | 12,000 | -390,000 | 416,000 | |||||||||||||
purchase of property and equipment | 36,000 | 24,000 | ||||||||||||||||
capitalization of stock-based compensation for internal-use software | 374,000 | 379,000 | 511,000 | 855,000 | 762,000 | 698,000 | 1,046,000 | 1,083,000 | 669,000 | 749,000 | 80,000 | 24,000 | ||||||
proceeds from exercise of stock options | 320,000 | 1,133,000 | 1,890,000 | 2,249,000 | 5,297,000 | 891,000 | 2,099,000 | |||||||||||
charitable donation of class a common stock | 0 | 0 | 0 | 7,982,000 | 0 | 5,125,000 | ||||||||||||
deferred income tax benefit | -98,000 | 0 | 0 | -1,421,000 | ||||||||||||||
loss on disposal of assets | 0 | 0 | 0 | 38,000 | ||||||||||||||
acquisitions, net of cash acquired | 0 | 67,000 | 0 | -49,308,000 | ||||||||||||||
payment of deferred offering costs | 0 | -3,000 | -194,000 | -226,000 | -6,000 | 0 | -3,670,000 | -448,000 | ||||||||||
cash and cash equivalents, beginning of year | 0 | 75,756,000 | ||||||||||||||||
cash and cash equivalents, end of year | -11,330,000 | 586,566,000 | ||||||||||||||||
proceeds from exercise of stock options and purchases under employee stock purchase plan | 762,000 | 3,405,000 | 2,940,000 | |||||||||||||||
net decrease in cash and cash equivalents | 2,741,000 | 10,354,000 | -19,133,000 | -31,618,000 | -13,462,000 | -18,592,000 | ||||||||||||
vesting of early exercised stock options | 0 | 38,000 | 59,000 | 58,000 | 58,000 | 58,000 | 58,000 | |||||||||||
change in fair value of warrants | 0 | 0 | 0 | 18,930,000 | ||||||||||||||
proceeds from issuance of class a common stock upon initial public offering, net of underwriting discounts | ||||||||||||||||||
proceeds from exercise of warrants | 0 | 0 | 0 | 392,000 | ||||||||||||||
payment of deferred finance costs | -1,000 | 1,000 | ||||||||||||||||
prepaid expenses and other current assets | 2,215,000 | 190,000 | 430,000 | -4,787,000 | 1,612,000 | 1,499,000 | -3,515,000 | 419,000 | 1,592,000 | -3,834,000 | -1,014,000 | |||||||
accrued offering costs | 140,000 | -4,137,000 | 4,476,000 | |||||||||||||||
surrender of common stock for withholding tax purposes | ||||||||||||||||||
proceeds from line of credit | ||||||||||||||||||
repayment of line of credit | ||||||||||||||||||
proceeds from issuance of preferred stock | ||||||||||||||||||
costs incurred from issuance of preferred stock | ||||||||||||||||||
stock-based compensation in connection with vesting of stock appreciation rights | 0 | 0 | 0 | 2,847,000 | ||||||||||||||
bad debt expense | -13,000 | 28,000 | 248,000 | 81,000 | 45,000 | 150,000 | 88,000 | |||||||||||
other non-cash loss | -386,000 | |||||||||||||||||
proceeds from issuance of common stock upon initial public offering, net of underwriting discounts | 0 | 0 | 485,541,000 | |||||||||||||||
impairment of internal-use software | 0 | 475,000 | ||||||||||||||||
accretion of redeemable convertible preferred stock to redemption value | 0 | 14,000 | ||||||||||||||||
purchase of property and equipment on account | -67,000 | 70,000 | ||||||||||||||||
amortization of operating lease right-of-use assets | 552,000 | |||||||||||||||||
loss on disposal of property and equipment | ||||||||||||||||||
deferred rent | -58,000 | -59,000 | -57,000 | -58,000 | ||||||||||||||
purchases of property and equipment, including capitalized software | -650,000 | -535,000 | -482,000 | -178,000 | ||||||||||||||
acquisition, net of cash acquired | ||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||
cash paid for income taxes | ||||||||||||||||||
cash paid for interest | ||||||||||||||||||
cash received for early exercise of stock options |

