ON24, Inc(NYSE:ONTF)

ON24, Inc. provides a cloud-based digital experience platform that enables businesses to convert customer engagement into revenue through interactive webinar, virtual event, and multimedia content experiences worldwide. The company provides ON24 Experience products, such as ON24 Elite, a live and in...
Website: http://www.on24.com
Founded: 1998
CEO: Sharat Sharan
Sector: Technology
Industry: Software—Application
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | |||||||||||||||||||||
yoy | |||||||||||||||||||||
qoq | |||||||||||||||||||||
subscription and other platform | 31,783,000 | 31,987,000 | 32,441,000 | 32,301,000 | 33,576,000 | 33,860,000 | 34,147,000 | 34,829,000 | 35,752,000 | 36,430,000 | 38,336,000 | 39,364,000 | 42,029,000 | 43,271,000 | 43,064,000 | 43,477,000 | 44,988,000 | 43,601,000 | 44,377,000 | 42,910,000 | |
professional services | 2,861,000 | 2,615,000 | 2,892,000 | 2,432,000 | 3,104,000 | 2,465,000 | 3,202,000 | 2,898,000 | 3,585,000 | 2,792,000 | 3,750,000 | 3,699,000 | 4,538,000 | 4,304,000 | 5,174,000 | 5,015,000 | 7,046,000 | 5,761,000 | 7,741,000 | 7,189,000 | |
total revenue | 34,644,000 | 34,602,000 | 35,333,000 | 34,733,000 | 36,680,000 | 36,325,000 | 37,349,000 | 37,727,000 | 39,337,000 | 39,222,000 | 42,086,000 | 43,063,000 | 46,567,000 | 47,575,000 | 48,238,000 | 48,492,000 | 52,034,000 | 49,362,000 | 52,118,000 | 50,099,000 | |
cost of revenue | |||||||||||||||||||||
total cost of revenue | 8,701,000 | 8,739,000 | 8,801,000 | 9,103,000 | 9,354,000 | 9,338,000 | 9,538,000 | 9,782,000 | 10,010,000 | 10,847,000 | 12,200,000 | 13,206,000 | 13,238,000 | 13,302,000 | 13,301,000 | 12,944,000 | 12,731,000 | 12,067,000 | 11,873,000 | 10,694,000 | |
gross profit | 25,943,000 | 25,863,000 | 26,532,000 | 25,630,000 | 27,326,000 | 26,987,000 | 27,811,000 | 27,945,000 | 29,327,000 | 28,375,000 | 29,886,000 | 29,857,000 | 33,329,000 | 34,273,000 | 34,937,000 | 35,548,000 | 39,303,000 | 37,295,000 | 40,245,000 | 39,405,000 | |
yoy | -5.06% | -4.16% | -4.60% | -8.28% | -6.82% | -4.89% | -6.94% | -6.40% | -12.01% | -17.21% | -14.46% | -16.01% | -15.20% | -8.10% | -13.19% | -9.79% | |||||
qoq | 0.31% | -2.52% | 3.52% | -6.21% | 1.26% | -2.96% | -0.48% | -4.71% | 3.36% | -5.06% | 0.10% | -10.42% | -2.75% | -1.90% | -1.72% | -9.55% | 5.38% | -7.33% | 2.13% | ||
gross margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
operating expenses | |||||||||||||||||||||
sales and marketing | 15,938,000 | 16,419,000 | 17,594,000 | 18,143,000 | 19,048,000 | 19,498,000 | 19,457,000 | 20,074,000 | 20,645,000 | 21,510,000 | 22,628,000 | 24,417,000 | 25,003,000 | 26,553,000 | 28,850,000 | 29,193,000 | 28,082,000 | 26,591,000 | 25,465,000 | 23,925,000 | |
research and development | 7,999,000 | 8,150,000 | 8,513,000 | 8,310,000 | 8,880,000 | 9,180,000 | 9,081,000 | 9,109,000 | 9,363,000 | 9,730,000 | 10,930,000 | 11,099,000 | 11,186,000 | 11,324,000 | 10,948,000 | 10,644,000 | 9,613,000 | 9,114,000 | 8,162,000 | 7,946,000 | |
general and administrative | 10,154,000 | 9,283,000 | 9,597,000 | 9,643,000 | 11,177,000 | 11,654,000 | 12,332,000 | 11,236,000 | 11,541,000 | 11,200,000 | 12,105,000 | 14,278,000 | 10,770,000 | 11,164,000 | 11,158,000 | 10,877,000 | 11,221,000 | 10,851,000 | 9,100,000 | 9,768,000 | |
total operating expenses | 34,091,000 | 33,852,000 | 35,704,000 | 36,096,000 | 39,105,000 | 40,332,000 | 40,870,000 | 40,419,000 | 41,549,000 | 42,440,000 | 45,663,000 | 49,794,000 | 46,959,000 | 49,041,000 | 50,956,000 | 50,714,000 | 48,916,000 | 46,556,000 | 42,727,000 | 41,639,000 | |
income from operations | -8,148,000 | -7,989,000 | -9,172,000 | -10,466,000 | -11,779,000 | -13,345,000 | -13,059,000 | -12,474,000 | -12,222,000 | -14,065,000 | -15,777,000 | -19,937,000 | -13,630,000 | -14,768,000 | -16,019,000 | -15,166,000 | -9,613,000 | -9,261,000 | -2,482,000 | -2,234,000 | |
yoy | -30.83% | -40.13% | -29.76% | -16.10% | -3.62% | -5.12% | -17.23% | -37.43% | -10.33% | -4.76% | -1.51% | 31.46% | 41.79% | 59.46% | 545.41% | 578.87% | |||||
qoq | 1.99% | -12.90% | -12.36% | -11.15% | -11.73% | 2.19% | 4.69% | 2.06% | -13.10% | -10.85% | -20.87% | 46.27% | -7.71% | -7.81% | 5.62% | 57.77% | 3.80% | 273.13% | 11.10% | ||
operating margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | |
interest expense | 44,000 | 82,000 | 19,000 | 18,000 | 7,000 | 6,000 | 10,000 | 11,000 | 13,000 | 18,000 | 33,000 | 29,000 | 36,000 | 42,000 | 49,000 | 54,000 | 62,000 | 65,000 | 106,000 | 231,000 | |
other income | -1,695,000 | -1,712,000 | -2,090,000 | -1,986,000 | -2,458,000 | -2,128,000 | -2,305,000 | -2,277,000 | -2,120,750 | -2,718,000 | |||||||||||
income before provision for income taxes | -6,497,000 | -6,359,000 | -7,101,000 | -8,498,000 | -9,328,000 | -11,223,000 | -10,764,000 | -10,208,000 | -9,415,000 | -11,365,000 | -12,617,000 | -17,394,000 | -11,335,000 | -14,347,000 | -16,171,000 | -15,397,000 | -9,729,000 | -9,432,000 | -2,799,000 | -2,581,000 | |
provision for income taxes | 1,000 | 16,000 | 176,000 | 205,000 | -456,000 | 183,000 | 411,000 | 495,000 | 460,000 | 109,000 | 230,000 | 196,000 | 795,000 | 40,000 | 41,000 | 82,000 | -220,000 | -32,000 | -282,000 | 249,000 | |
net income | -6,498,000 | -6,375,000 | -7,277,000 | -8,703,000 | -8,872,000 | -11,406,000 | -11,175,000 | -10,703,000 | -9,875,000 | -11,474,000 | -12,847,000 | -17,590,000 | -12,130,000 | -14,387,000 | -16,212,000 | -15,479,000 | -9,509,000 | -9,400,000 | -2,517,000 | -2,830,000 | |
yoy | -26.76% | -44.11% | -34.88% | -18.69% | -10.16% | -0.59% | -13.01% | -39.15% | -18.59% | -20.25% | -20.76% | 13.64% | 27.56% | 53.05% | 544.10% | 446.96% | |||||
qoq | 1.93% | -12.40% | -16.39% | -1.90% | -22.22% | 2.07% | 4.41% | 8.38% | -13.94% | -10.69% | -26.96% | 45.01% | -15.69% | -11.26% | 4.74% | 62.78% | 1.16% | 273.46% | -11.06% | ||
net income margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | |
net income per share | |||||||||||||||||||||
basic and diluted | -0.15 | -0.15 | -0.17 | -0.21 | -0.21 | -0.27 | -0.27 | -0.26 | -0.24 | -0.26 | -0.28 | -0.37 | -0.243 | -0.3 | -0.34 | -0.32 | -0.1 | ||||
weighted-average shares used for eps calculation | |||||||||||||||||||||
basic and diluted | 42,448,269 | 42,654,869 | 42,577,487 | 42,088,289 | 41,759,879 | 41,870,709 | 41,991,996 | 41,313,674 | 44,644,792 | 43,832,475 | 45,866,022 | 47,304,983 | 47,640,200 | 47,187,586 | 47,631,813 | 32,615,648 | |||||
other expense | -3,193,000 | -2,572,000 | -2,331,000 | -463,000 | 103,000 | 177,000 | 54,000 | 106,000 | 211,000 | 116,000 | |||||||||||
revenue: | |||||||||||||||||||||
cost of revenue: | |||||||||||||||||||||
operating expenses: | |||||||||||||||||||||
cumulative preferred dividends allocated to preferred stockholders | -558,000 | ||||||||||||||||||||
net loss attributable to common stockholders | -11,519,500 | -14,387,000 | -16,212,000 | -15,479,000 | -3,388,000 | ||||||||||||||||
net income attributable to common stockholders | -9,509,000 | -9,400,000 | -2,517,000 | ||||||||||||||||||
net income per share | |||||||||||||||||||||
basic | -0.21 | -0.2 | -0.05 | ||||||||||||||||||
diluted | -0.21 | -0.2 | -0.05 | ||||||||||||||||||
weighted-average shares used for eps calculation | |||||||||||||||||||||
basic | 47,486,225 | 43,562,604 | 47,101,200 | 46,570,195 | |||||||||||||||||
diluted | 47,486,225 | 43,562,604 | 47,101,200 | 46,570,195 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||
current assets | |||||||||||||||||||||
cash and cash equivalents | 37,013,000 | 47,241,000 | 37,732,000 | 26,786,000 | 14,933,000 | 11,017,000 | 15,485,000 | 18,292,000 | 53,209,000 | 10,804,000 | 25,158,000 | 100,777,000 | 26,996,000 | 36,367,000 | 79,914,000 | 97,500,000 | 164,948,000 | 197,788,000 | 351,727,000 | 388,940,000 | 58,243,000 |
marketable securities | 130,516,000 | 127,926,000 | 141,828,000 | 154,195,000 | 167,803,000 | 177,829,000 | 178,317,000 | 177,766,000 | 145,497,000 | 202,935,000 | 215,372,000 | 214,908,000 | 301,125,000 | 305,457,000 | 264,955,000 | 261,527,000 | 217,609,000 | ||||
accounts receivable | 24,643,000 | 14,819,000 | 18,295,000 | 25,336,000 | 28,616,000 | 23,750,000 | 24,025,000 | 28,523,000 | 37,939,000 | 25,885,000 | 31,314,000 | 33,451,000 | 43,757,000 | 31,213,000 | 39,765,000 | 42,078,000 | 46,117,000 | 36,798,000 | 38,891,000 | 45,578,000 | 48,617,000 |
deferred contract acquisition costs, current | 8,507,000 | 8,747,000 | 9,362,000 | 9,951,000 | 10,784,000 | 11,312,000 | 11,932,000 | 12,349,000 | 12,428,000 | 12,327,000 | 12,452,000 | 12,571,000 | 13,136,000 | 12,018,000 | 12,212,000 | 14,345,000 | 11,921,000 | 11,718,000 | 11,304,000 | 11,136,000 | 10,528,000 |
prepaid expenses and other current assets | 5,052,000 | 7,315,000 | 7,651,000 | 8,343,000 | 6,194,000 | 6,742,000 | 6,246,000 | 6,922,000 | 4,714,000 | 6,538,000 | 7,293,000 | 8,431,000 | 6,281,000 | 8,375,000 | 9,945,000 | 11,759,000 | 8,467,000 | 9,661,000 | 11,264,000 | 8,783,000 | 7,079,000 |
total current assets | 205,731,000 | 206,048,000 | 214,868,000 | 224,611,000 | 228,330,000 | 230,650,000 | 236,005,000 | 243,852,000 | 253,787,000 | 258,489,000 | 291,589,000 | 370,138,000 | 391,295,000 | 393,430,000 | 406,791,000 | 427,209,000 | 449,062,000 | 457,861,000 | 457,817,000 | 457,437,000 | 127,467,000 |
property and equipment | 4,992,000 | 5,112,000 | 5,290,000 | 5,725,000 | 6,673,000 | 4,400,000 | 5,344,000 | 6,130,000 | 5,371,000 | 5,851,000 | 5,668,000 | 5,957,000 | 7,212,000 | 8,129,000 | 8,076,000 | 8,672,000 | 8,780,000 | 8,849,000 | 9,775,000 | 9,072,000 | 9,051,000 |
operating right-of-use assets | 5,335,000 | 1,183,000 | 1,603,000 | 1,938,000 | 2,297,000 | 1,900,000 | 2,269,000 | 2,650,000 | 2,981,000 | 3,312,000 | 3,717,000 | 5,119,000 | 5,606,000 | 6,011,000 | 6,199,000 | 6,755,000 | |||||
intangible asset | 156,000 | 306,000 | 450,000 | 570,000 | 660,000 | 853,000 | 984,000 | 1,102,000 | 1,305,000 | 1,394,000 | 1,523,000 | 1,711,000 | 1,979,000 | 1,931,000 | 2,250,000 | ||||||
deferred contract acquisition costs, non-current | 11,256,000 | 11,248,000 | 11,735,000 | 11,985,000 | 12,199,000 | 12,433,000 | 13,391,000 | 14,421,000 | 15,756,000 | 15,642,000 | 16,876,000 | 17,991,000 | 17,773,000 | 18,980,000 | 19,947,000 | 18,023,000 | 20,887,000 | 20,205,000 | 20,067,000 | 19,921,000 | 18,753,000 |
other long-term assets | 890,000 | 891,000 | 1,170,000 | 949,000 | 794,000 | 695,000 | 1,019,000 | 1,009,000 | 1,102,000 | 1,271,000 | 1,370,000 | 1,486,000 | 1,608,000 | 1,824,000 | 1,928,000 | 1,469,000 | 1,760,000 | 995,000 | 902,000 | 1,318,000 | 1,447,000 |
total assets | 228,360,000 | 224,788,000 | 235,116,000 | 245,778,000 | 250,953,000 | 250,931,000 | 259,012,000 | 269,164,000 | 280,302,000 | 285,959,000 | 320,743,000 | 402,402,000 | 425,473,000 | 430,305,000 | 445,191,000 | 462,128,000 | 480,489,000 | 487,910,000 | 488,561,000 | 487,748,000 | 156,718,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||
current liabilities | |||||||||||||||||||||
accounts payable | 5,260,000 | 3,791,000 | 3,657,000 | 1,924,000 | 2,746,000 | 2,687,000 | 2,014,000 | 1,713,000 | 1,914,000 | 2,696,000 | 4,269,000 | 3,187,000 | 4,611,000 | 4,283,000 | 3,626,000 | 5,149,000 | 3,123,000 | 2,026,000 | 2,907,000 | 6,123,000 | 4,730,000 |
accrued and other current liabilities | 16,562,000 | 14,999,000 | 15,206,000 | 13,541,000 | 16,394,000 | 14,781,000 | 14,627,000 | 13,559,000 | 16,907,000 | 16,626,000 | 16,866,000 | 17,322,000 | 18,465,000 | 17,058,000 | 18,798,000 | 18,707,000 | |||||
deferred revenue | 60,275,000 | 57,764,000 | 62,152,000 | 71,559,000 | 66,687,000 | 63,631,000 | 66,007,000 | 73,117,000 | 74,358,000 | 66,603,000 | 74,459,000 | 81,166,000 | 83,453,000 | 81,029,000 | 90,774,000 | 92,127,000 | 96,225,000 | 91,185,000 | 93,899,000 | 95,562,000 | 92,240,000 |
operating lease liabilities, current | 710,000 | 589,000 | 1,113,000 | 1,687,000 | 2,372,000 | 2,926,000 | 2,856,000 | 2,867,000 | 2,779,000 | 2,692,000 | 2,640,000 | 2,644,000 | 2,648,000 | 2,676,000 | 2,563,000 | 2,462,000 | |||||
total current liabilities | 82,807,000 | 77,143,000 | 82,128,000 | 88,711,000 | 88,199,000 | 84,025,000 | 85,504,000 | 91,300,000 | 96,085,000 | 88,962,000 | 98,952,000 | 105,564,000 | 110,731,000 | 106,808,000 | 117,516,000 | 120,082,000 | 120,127,000 | 118,328,000 | 118,723,000 | 120,428,000 | 116,768,000 |
operating lease liabilities, non-current | 4,864,000 | 778,000 | 925,000 | 1,014,000 | 1,016,000 | 440,000 | 1,101,000 | 1,775,000 | 2,483,000 | 3,176,000 | 3,730,000 | 4,389,000 | 5,040,000 | 5,628,000 | 6,024,000 | 6,744,000 | |||||
other long-term liabilities | 1,240,000 | 2,542,000 | 2,046,000 | 2,327,000 | 2,326,000 | 1,583,000 | 1,560,000 | 1,666,000 | 1,517,000 | 1,302,000 | 1,075,000 | 1,513,000 | 1,650,000 | 1,685,000 | 1,555,000 | 1,379,000 | 3,317,000 | 3,374,000 | 3,859,000 | 3,896,000 | 4,022,000 |
total liabilities | 88,911,000 | 80,463,000 | 85,099,000 | 92,052,000 | 91,541,000 | 86,048,000 | 88,165,000 | 94,741,000 | 100,085,000 | 93,440,000 | 103,757,000 | 111,466,000 | 117,512,000 | 114,421,000 | 125,814,000 | 129,582,000 | 125,399,000 | 124,245,000 | 125,845,000 | 127,965,000 | 146,517,000 |
commitments and contingencies | |||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||
common stock, 0.0001 par value per share... | 3,000 | 3,000 | 3,000 | 3,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 1,000 |
additional paid-in capital | 515,721,000 | 514,157,000 | 513,601,000 | 510,072,000 | 507,188,000 | 502,813,000 | 498,574,000 | 490,896,000 | 485,291,000 | 488,305,000 | 501,416,000 | 562,151,000 | 562,555,000 | 559,381,000 | 548,740,000 | 545,144,000 | 550,839,000 | 549,455,000 | 539,137,000 | 533,783,000 | 27,512,000 |
accumulated deficit | -376,522,000 | -370,024,000 | -363,649,000 | -356,372,000 | -347,669,000 | -338,797,000 | -327,391,000 | -316,216,000 | -305,513,000 | -295,638,000 | -284,164,000 | -271,317,000 | -253,727,000 | -241,597,000 | -227,210,000 | -210,998,000 | -195,519,000 | -186,010,000 | -176,610,000 | -174,093,000 | -171,263,000 |
accumulated other comprehensive income | 247,000 | 189,000 | 62,000 | 23,000 | -111,000 | 863,000 | -340,000 | -261,000 | 435,000 | 97,000 | -235,000 | 215,000 | 184,000 | 88,000 | 94,000 | ||||||
total stockholders’ equity | 139,449,000 | 144,325,000 | 150,017,000 | 153,726,000 | 159,412,000 | 164,883,000 | 170,847,000 | 174,423,000 | 180,217,000 | 192,519,000 | 216,986,000 | 290,936,000 | 307,961,000 | 315,884,000 | 319,377,000 | 332,546,000 | 355,090,000 | 363,665,000 | 362,716,000 | 359,783,000 | |
total liabilities and stockholders’ equity | 228,360,000 | 224,788,000 | 235,116,000 | 245,778,000 | 250,953,000 | 250,931,000 | 259,012,000 | 269,164,000 | 280,302,000 | 285,959,000 | 320,743,000 | 402,402,000 | 425,473,000 | 430,305,000 | 445,191,000 | 462,128,000 | |||||
finance lease liabilities, current | 44,000 | 127,000 | 345,000 | 718,000 | 1,245,000 | 1,554,000 | 1,762,000 | 1,755,000 | 1,637,000 | ||||||||||||
accumulated other comprehensive loss | -152,000 | -270,000 | -872,000 | -1,905,000 | -2,158,000 | -1,605,000 | |||||||||||||||
finance lease liabilities, non-current | 91,000 | 300,000 | 719,000 | 1,377,000 | |||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||
accrued liabilities | 18,740,000 | 22,989,000 | 19,555,000 | 16,267,000 | 17,439,000 | ||||||||||||||||
long-term debt, current portion | 2,039,000 | 2,128,000 | 2,362,000 | 2,476,000 | 2,359,000 | ||||||||||||||||
long-term debt | 1,955,000 | 2,543,000 | 3,263,000 | 3,641,000 | 25,727,000 | ||||||||||||||||
convertible class a-1 and class a-2 preferred stock, 0.0001 par value per share... | 83,857,000 | ||||||||||||||||||||
redeemable convertible class b and class b-1 preferred stock, 0.0001 par value per share... | 70,000,000 | ||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 480,489,000 | 487,910,000 | 488,561,000 | 487,748,000 | |||||||||||||||||
marketable investments | 201,896,000 | 44,631,000 | |||||||||||||||||||
short-term investments | 3,000,000 | 3,000,000 | |||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ deficit | |||||||||||||||||||||
stockholders’ deficit | |||||||||||||||||||||
total stockholders’ deficit | -143,656,000 | ||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ deficit | 156,718,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||
net loss | -6,498,000 | -6,375,000 | -7,277,000 | -8,703,000 | -8,872,000 | -11,406,000 | -11,175,000 | -10,703,000 | -9,875,000 | -11,474,000 | -12,847,000 | -17,590,000 | -14,387,000 | -16,212,000 | -15,479,000 | -2,830,000 | ||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||
depreciation and amortization | 1,078,000 | 1,196,000 | 1,284,000 | 1,285,000 | 1,193,000 | 1,181,000 | 1,221,000 | 1,233,000 | 1,319,000 | 1,249,000 | 1,375,000 | 1,417,000 | 1,463,000 | 1,407,000 | 1,339,000 | 1,207,000 | 1,169,000 | 1,129,000 | 1,134,000 | 1,160,000 |
stock-based compensation expense | 6,919,000 | 7,258,000 | 7,378,000 | 7,130,000 | 10,898,000 | 11,876,000 | 12,076,000 | 10,337,000 | 11,726,000 | 11,565,000 | 11,605,000 | 10,121,000 | 9,435,000 | 9,903,000 | 9,698,000 | 9,507,000 | 7,855,000 | 7,831,000 | 4,970,000 | 4,994,000 |
amortization of deferred contract acquisition costs | 2,858,000 | 3,058,000 | 3,324,000 | 3,563,000 | 3,629,000 | 3,638,000 | 3,752,000 | 3,843,000 | 3,968,000 | 3,777,000 | 3,951,000 | 3,893,000 | 3,815,000 | 3,833,000 | 3,950,000 | 4,067,000 | ||||
provision for allowance for doubtful accounts and billing reserves | 161,000 | 367,000 | 325,000 | 264,000 | 623,000 | 335,000 | 576,000 | 625,000 | ||||||||||||
non-cash lease expense | 361,000 | 414,000 | 391,000 | 391,000 | 396,000 | 398,000 | 388,000 | 391,000 | 371,000 | 398,000 | 444,000 | 497,000 | 487,000 | 474,000 | 482,000 | 519,000 | ||||
accretion of marketable securities | -22,000 | -96,000 | -363,000 | -476,000 | -882,000 | -1,352,000 | -1,428,000 | -1,507,000 | -1,863,000 | |||||||||||
lease impairment charge | 0 | 252,000 | ||||||||||||||||||
other | -1,000 | 0 | 1,000 | 11,000 | 23,000 | 30,000 | 35,000 | 35,000 | 38,000 | 50,000 | 1,854,000 | -1,698,000 | -1,069,000 | -344,000 | 76,000 | 254,000 | 312,000 | 166,000 | ||
changes in operating assets and liabilities: | ||||||||||||||||||||
accounts receivable | -9,985,000 | 3,109,000 | 6,716,000 | 3,016,000 | -5,489,000 | -60,000 | 3,922,000 | 8,791,000 | -12,753,000 | 4,768,000 | 1,339,000 | 9,405,000 | -13,259,000 | 8,096,000 | 1,866,000 | 3,779,000 | -10,986,000 | 2,026,000 | 5,995,000 | 2,522,000 |
deferred contract acquisition costs | -2,626,000 | -1,956,000 | -2,485,000 | -2,516,000 | -2,867,000 | -2,060,000 | -2,305,000 | -2,429,000 | -4,183,000 | -2,418,000 | -2,717,000 | -3,546,000 | -3,726,000 | -2,672,000 | -3,741,000 | -3,627,000 | ||||
prepaid expenses and other assets | 2,335,000 | 614,000 | 485,000 | -2,301,000 | 403,000 | -196,000 | 635,000 | -2,378,000 | 2,104,000 | 805,000 | 1,221,000 | -2,069,000 | 2,303,000 | 1,572,000 | 1,978,000 | -3,555,000 | 741,000 | 1,720,000 | -2,025,000 | -5,053,000 |
accounts payable | 516,000 | -13,000 | 1,886,000 | -7,000 | -772,000 | 323,000 | 478,000 | -134,000 | -769,000 | -1,657,000 | 882,000 | -1,353,000 | 1,270,000 | -51,000 | -1,428,000 | 1,742,000 | 972,000 | -778,000 | -2,042,000 | 601,000 |
accrued liabilities | 1,662,000 | -85,000 | 1,176,000 | -2,399,000 | 664,000 | 239,000 | 1,014,000 | -3,902,000 | 1,038,000 | -290,000 | -1,658,000 | -1,089,000 | 1,399,000 | -1,624,000 | 1,007,000 | -752,000 | -811,000 | 96,000 | 2,653,000 | 373,000 |
deferred revenue | 2,511,000 | -4,388,000 | -9,407,000 | 4,872,000 | 3,056,000 | -2,376,000 | -7,110,000 | -1,241,000 | 7,755,000 | -7,856,000 | -6,707,000 | -2,287,000 | 2,424,000 | -9,745,000 | -1,388,000 | -4,098,000 | 5,040,000 | -2,714,000 | -1,663,000 | 3,322,000 |
other liabilities | -329,000 | -570,000 | -867,000 | -718,000 | -1,018,000 | -275,000 | -691,000 | -823,000 | -434,000 | |||||||||||
net cash from operating activities | -1,060,000 | 2,533,000 | 2,567,000 | 3,412,000 | 985,000 | 295,000 | 1,388,000 | 2,138,000 | -859,000 | -2,860,000 | -4,316,000 | -4,167,000 | -7,568,000 | -3,455,000 | -2,668,000 | -6,770,000 | -4,492,000 | -894,000 | 6,871,000 | 3,704,000 |
capital expenditures | -1,148,000 | -371,000 | -492,000 | -1,473,000 | -561,000 | -152,000 | -490,000 | -1,038,000 | -1,107,000 | -344,000 | -554,000 | -178,000 | -1,297,000 | -726,000 | -690,000 | -984,000 | -1,124,000 | -706,000 | -1,214,000 | -520,000 |
free cash flows | -2,208,000 | 2,162,000 | 2,075,000 | 1,939,000 | 424,000 | 143,000 | 898,000 | 1,100,000 | -1,966,000 | -3,204,000 | -4,870,000 | -4,345,000 | -8,865,000 | -4,181,000 | -3,358,000 | -7,754,000 | -5,616,000 | -1,600,000 | 5,657,000 | 3,184,000 |
cash flows from investing activities: | ||||||||||||||||||||
purchase of property and equipment | -1,148,000 | -371,000 | -492,000 | -1,473,000 | -561,000 | -152,000 | -490,000 | -1,038,000 | -1,107,000 | -344,000 | -554,000 | -178,000 | -1,297,000 | -726,000 | -690,000 | -984,000 | -1,124,000 | -706,000 | -1,214,000 | -520,000 |
purchase of marketable securities | -35,647,000 | -13,896,000 | -48,403,000 | -19,819,000 | -43,681,000 | -26,504,000 | -52,328,000 | -74,093,000 | -43,706,000 | -36,679,000 | -76,234,000 | -119,591,000 | -86,095,000 | -99,690,000 | -51,349,000 | -60,271,000 | -28,766,000 | -162,558,000 | ||
proceeds from maturities of marketable securities | 33,150,000 | 28,000,000 | 61,020,000 | 33,900,000 | 48,500,000 | 22,900,000 | 53,127,000 | 38,521,000 | 103,503,000 | 42,996,000 | 77,260,000 | 199,210,000 | ||||||||
proceeds from sale of marketable securities | 5,792,000 | 6,196,000 | 0 | 4,360,000 | 0 | 8,418,000 | 0 | 9,321,000 | ||||||||||||
net cash from investing activities | -3,645,000 | 13,733,000 | 10,050,000 | 2,440,000 | 309,000 | -32,250,000 | 58,690,000 | 14,391,000 | 472,000 | 88,762,000 | 5,259,000 | -40,549,000 | -7,144,000 | -46,547,000 | -21,112,000 | -155,027,000 | -42,531,000 | -520,000 | ||
cash flows from financing activities: | ||||||||||||||||||||
proceeds from exercise of stock options | 577,000 | 312,000 | 224,000 | 246,000 | 350,000 | 690,000 | 241,000 | 753,000 | 81,000 | 457,000 | 629,000 | 255,000 | 318,000 | 729,000 | 581,000 | 1,157,000 | ||||
proceeds from issuance of common stock under espp | 243,000 | 0 | 301,000 | 0 | 462,000 | 0 | 749,000 | 0 | ||||||||||||
payment for repurchase of common stock | -6,243,000 | -7,011,000 | -4,348,000 | -4,493,000 | -7,174,000 | -8,327,000 | -5,006,000 | -5,270,000 | -15,330,000 | -25,933,000 | -22,586,000 | -10,720,000 | -7,319,000 | 0 | -8,734,000 | -13,074,000 | ||||
payment of cash dividend | 0 | 0 | ||||||||||||||||||
repayment of short-term financing and equipment loans | -83,000 | |||||||||||||||||||
repayment of finance lease obligations | 0 | 0 | -44,000 | -83,000 | -218,000 | -373,000 | -531,000 | -411,000 | -433,000 | |||||||||||
acquisition holdback payment | ||||||||||||||||||||
net cash from financing activities | -5,509,000 | -6,780,000 | -3,852,000 | -4,247,000 | -6,523,000 | -7,637,000 | -4,478,000 | -4,636,000 | -15,457,000 | -25,905,000 | -71,874,000 | -10,947,000 | -6,754,000 | 234,000 | -7,942,000 | -14,156,000 | -7,266,000 | 1,932,000 | -1,670,000 | 327,518,000 |
effect of exchange rate changes on cash, cash equivalents and restricted cash | -10,000 | 24,000 | 109,000 | 84,000 | -607,000 | 438,000 | -24,000 | -173,000 | 35,000 | -65,000 | 99,000 | 130,000 | -301,000 | 211,000 | 249,000 | 27,000 | 31,000 | 46,000 | 114,000 | -6,000 |
net increase in cash, cash equivalents and restricted cash | -10,224,000 | 9,510,000 | 10,949,000 | 11,857,000 | -34,921,000 | 73,778,000 | -9,364,000 | -43,559,000 | -17,505,000 | -67,446,000 | -32,839,000 | -153,943,000 | -37,216,000 | 330,696,000 | ||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 0 | 15,013,000 | 0 | 0 | 0 | 53,298,000 | 0 | 0 | 0 | 27,169,000 | 0 | 0 | 0 | 165,043,000 | 0 | 0 | 0 | 58,345,000 |
cash, cash equivalents and restricted cash, end of period | -10,224,000 | 9,510,000 | 10,949,000 | 26,870,000 | 3,905,000 | -4,464,000 | -2,805,000 | 18,377,000 | 42,409,000 | -14,439,000 | -75,619,000 | 100,947,000 | -9,364,000 | -43,559,000 | -17,505,000 | 97,597,000 | -32,839,000 | -153,943,000 | -37,216,000 | 389,041,000 |
reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets: | ||||||||||||||||||||
cash and cash equivalents | -10,228,000 | 9,509,000 | 10,946,000 | 26,786,000 | 3,916,000 | -4,468,000 | -2,807,000 | 18,292,000 | 42,405,000 | -14,354,000 | -75,619,000 | 100,777,000 | -9,371,000 | -43,547,000 | -17,586,000 | 97,500,000 | -32,840,000 | -153,939,000 | -37,213,000 | 388,940,000 |
restricted cash included in other assets, non-current | 4,000 | 1,000 | 3,000 | 84,000 | -11,000 | 4,000 | 2,000 | 85,000 | 4,000 | -85,000 | 0 | 170,000 | 7,000 | -12,000 | 81,000 | 97,000 | 1,000 | -4,000 | -3,000 | 101,000 |
total cash, cash equivalent and restricted cash | -10,224,000 | 9,510,000 | 10,949,000 | 26,870,000 | 3,905,000 | -4,464,000 | ||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||
cash paid for taxes, net of refunds | 94,000 | 139,000 | 207,000 | 115,000 | 148,000 | 234,000 | 250,000 | 224,000 | 157,000 | 636,000 | 339,000 | 99,000 | 29,000 | 75,000 | 247,000 | 31,000 | -22,000 | 217,000 | 131,000 | 11,000 |
cash paid for interest | 21,000 | 0 | 0 | 0 | 2,000 | 4,000 | 10,000 | 15,000 | 21,000 | 28,000 | 33,000 | 41,000 | 46,000 | 163,000 | 86,000 | 147,000 | 256,000 | |||
supplemental disclosures of noncash investing and financing activities: | ||||||||||||||||||||
property and equipment purchased funded by liabilities | ||||||||||||||||||||
property and equipment purchased not yet paid | 390,000 | -103,000 | ||||||||||||||||||
option exercises not yet settled | ||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets: | ||||||||||||||||||||
repayment of equipment loans | 0 | 0 | -36,000 | -36,000 | -56,000 | -60,000 | -71,000 | |||||||||||||
net cash provided (used in) by investing activities | 12,608,000 | |||||||||||||||||||
acquisition, net of cash acquired | 0 | 0 | ||||||||||||||||||
payment of tax withholding obligations related to net share settlements on equity awards | 0 | 0 | 0 | -1,756,000 | ||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | 3,905,000 | -4,464,000 | -14,439,000 | |||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets: | ||||||||||||||||||||
non-cash options exercise | ||||||||||||||||||||
holdback liability related to acquisition | ||||||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash to the condensed consolidated balance sheets: | ||||||||||||||||||||
total cash, cash equivalent, and restricted cash | 18,377,000 | 42,409,000 | -14,439,000 | -75,619,000 | 100,947,000 | -9,364,000 | -43,559,000 | -17,505,000 | 97,597,000 | -32,839,000 | -153,943,000 | -37,216,000 | 389,041,000 | |||||||
proceeds from initial public offering, net of underwriting discounts | 0 | 0 | 0 | 353,397,000 | ||||||||||||||||
repayment of equipment loans and borrowings | -69,000 | -68,000 | ||||||||||||||||||
payments of offering costs | -233,000 | 0 | -1,176,000 | -2,305,000 | ||||||||||||||||
equipment acquired under finance leases | ||||||||||||||||||||
equipment purchased funded by liabilities | 0 | 0 | ||||||||||||||||||
conversion of convertible preferred stock and redeemable convertible preferred stock to common stock | 0 | 0 | 0 | 153,857,000 | ||||||||||||||||
provision for allowance for doubtful accounts and billing reserve | 661,000 | 798,000 | 901,000 | 715,000 | 456,000 | 487,000 | 260,000 | 1,667,000 | 67,000 | 692,000 | 517,000 | |||||||||
amortization of marketable securities | ||||||||||||||||||||
other non-current liabilities | -1,354,000 | -769,000 | -695,000 | -373,000 | -782,000 | -594,000 | ||||||||||||||
net income | -9,509,000 | -9,400,000 | ||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||
proceeds from long-term debt | ||||||||||||||||||||
payment of offering costs | ||||||||||||||||||||
equipment acquired under capital leases | 0 | 0 | 571,000 | 1,015,000 | ||||||||||||||||
deferred offering costs in accounts payable and accrued liabilities | ||||||||||||||||||||
proceeds from maturities and paydowns of marketable securities | 59,867,000 | 47,390,000 | 14,708,000 | 8,778,000 | ||||||||||||||||
repayment of capital lease obligations | -555,000 | -417,000 | -419,000 | -501,000 | -807,000 | -577,000 | ||||||||||||||
repayments of long-term debt | -66,000 | -65,000 | -54,000 | -71,000 | -22,407,000 | |||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash to the condensed consolidated balance sheets | ||||||||||||||||||||
other long-term liabilities | -57,000 | -485,000 | -37,000 | -126,000 | ||||||||||||||||
proceeds from issuance of class b-1 preferred stock, net of issuance costs | ||||||||||||||||||||
change in class b-1 preferred stock redemption value | ||||||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets | ||||||||||||||||||||
amortization of deferred contract acquisition cost | 3,803,000 | 3,828,000 | 3,674,000 | |||||||||||||||||
deferred contract acquisition cost | -4,355,000 | -4,142,000 | -5,450,000 | |||||||||||||||||
proceeds from issuance of common stock resulting from exercise of stock options | 2,487,000 | 384,000 | 1,411,000 | |||||||||||||||||
payment of tax withholding obligations related to net share settlements of stock options exercise | 0 | 0 | -2,001,000 | |||||||||||||||||
marketable securities purchased not yet settled | ||||||||||||||||||||
proceeds from maturity of marketable securities | ||||||||||||||||||||
property and equipment acquisitions funded by liabilities | 135,000 | |||||||||||||||||||
offering costs in accounts payable and accrued liabilities | 1,176,000 | |||||||||||||||||||
provision for state and local tax | ||||||||||||||||||||
noncash interest and dividends received | ||||||||||||||||||||
purchase of short-term investments | ||||||||||||||||||||
proceeds from settlement of short-term investments | ||||||||||||||||||||
proceeds from issuance of common stock resulting from exercise of options | ||||||||||||||||||||
payments of deferred offering costs |
