Phreesia, Inc(NYSE:PHR)

Phreesia, Inc. provides an integrated SaaS-based software and payment platform for the healthcare industry in the United States and Canada. Its Phreesia Platform offers a suite of solutions to manage the patient intake process, as well as an integrated payments solution for processing of patient pay...
Website: http://www.phreesia.com
Founded: 2005
Full Time Employees: 532
CEO: Chaim Indig
Sector: Healthcare
Industry: Health Information Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-04-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | ||||||||||||||||||||||||||||
subscription and related services | 52,721,000 | 55,924,000 | 55,480,000 | 53,702,000 | 54,355,000 | 51,793,000 | 49,363,000 | 48,612,000 | 46,742,000 | 45,653,000 | 42,595,000 | 39,301,000 | 37,887,000 | 35,813,000 | 32,992,000 | 31,069,000 | 29,101,000 | 26,445,000 | 24,365,000 | 22,885,000 | 21,819,000 | 18,846,000 | 17,468,000 | 17,129,000 | 15,599,000 | 15,065,000 | 14,606,000 | 14,003,676 |
payment solutions | 41,941,000 | |||||||||||||||||||||||||||
network solutions | 36,273,000 | 35,423,000 | 37,431,000 | 35,161,000 | 31,656,000 | 33,212,000 | 32,733,000 | 28,203,000 | 27,415,000 | 25,844,000 | 25,806,000 | 22,898,000 | 21,705,000 | 20,993,000 | 20,485,000 | |||||||||||||
total revenues | 130,935,000 | 127,067,000 | 120,333,000 | 117,255,000 | 115,936,000 | 109,681,000 | 106,800,000 | 102,115,000 | 101,217,000 | 95,005,000 | 91,619,000 | 85,830,000 | 83,845,000 | 51,081,000 | 73,103,000 | 67,867,000 | 63,354,000 | 38,803,250 | 55,915,000 | 51,007,000 | 48,291,000 | 26,717,250 | 38,464,000 | 35,009,000 | 33,396,000 | 22,992,000 | 32,843,000 | 30,816,168 |
yoy | 12.94% | 15.85% | 12.67% | 14.83% | 14.54% | 15.45% | 16.57% | 18.97% | 20.72% | 85.99% | 25.33% | 26.47% | 32.34% | 31.64% | 30.74% | 33.05% | 31.19% | 45.24% | 45.37% | 45.70% | 44.60% | 16.20% | 17.11% | 13.61% | ||||
qoq | 3.04% | 5.60% | 2.63% | 1.14% | 5.70% | 2.70% | 4.59% | 0.89% | 6.54% | 3.70% | 6.74% | 2.37% | 64.14% | -30.12% | 7.72% | 7.12% | 63.27% | -30.60% | 9.62% | 5.62% | 80.75% | -30.54% | 9.87% | 4.83% | 45.25% | -29.99% | 6.58% | |
expenses: | ||||||||||||||||||||||||||||
cost of revenue | 17,659,000 | 18,992,000 | 18,338,000 | 17,398,000 | 16,637,000 | 16,507,000 | 17,854,000 | 16,143,000 | 15,723,000 | 16,140,000 | 15,529,000 | 14,449,000 | 14,907,000 | 15,123,000 | 14,562,000 | 14,873,000 | 14,386,000 | 12,459,000 | 11,644,000 | 10,032,000 | 8,534,000 | 6,984,000 | 6,472,000 | 5,271,000 | 4,734,000 | 4,237,000 | 4,388,000 | 4,210,203 |
payment solutions expense | 25,675,000 | |||||||||||||||||||||||||||
sales and marketing | 24,209,000 | 24,656,000 | 24,148,000 | 25,396,000 | 26,043,000 | 28,863,000 | 30,071,000 | 30,184,000 | 32,011,000 | 35,873,000 | 36,478,000 | 37,244,000 | 37,413,000 | 36,260,000 | 36,631,000 | 38,341,000 | 40,031,000 | 37,206,000 | 32,036,000 | 22,167,000 | 15,012,000 | 12,959,000 | 10,481,000 | 10,098,000 | 9,434,000 | 8,187,000 | 8,348,000 | 8,120,137 |
research and development | 28,328,000 | 30,925,000 | 29,453,000 | 29,274,000 | 31,829,000 | 29,626,000 | 29,315,000 | 29,542,000 | 28,881,000 | 29,862,000 | 28,544,000 | 27,471,000 | 26,469,000 | 25,398,000 | 22,669,000 | 22,542,000 | 20,635,000 | 17,495,000 | 15,273,000 | 11,443,000 | 8,054,000 | 6,355,000 | 5,732,000 | 5,530,000 | 5,005,000 | 4,861,000 | 4,774,000 | 4,689,990 |
general and administrative | 18,361,000 | 26,965,000 | 17,488,000 | 19,042,000 | 16,408,000 | 18,415,000 | 19,633,000 | 19,497,000 | 19,052,000 | 18,821,000 | 20,240,000 | 20,988,000 | 19,877,000 | 19,856,000 | 19,600,000 | 20,073,000 | 20,855,000 | 21,738,000 | 18,021,000 | 16,244,000 | 12,671,000 | 11,739,000 | 10,370,000 | 9,631,000 | 8,720,000 | 9,609,000 | 7,184,000 | 7,420,179 |
depreciation | 3,371,000 | 3,508,000 | 3,199,000 | 3,279,000 | 2,986,000 | 3,172,000 | 3,566,000 | 3,921,000 | 3,524,000 | 4,353,000 | 4,483,000 | 4,244,000 | 4,504,000 | 4,625,000 | 4,865,000 | 4,220,000 | 4,278,000 | 4,268,000 | 3,719,000 | 3,701,000 | 3,297,000 | 2,645,000 | 2,447,000 | 2,410,000 | 2,268,000 | 2,309,000 | 2,153,000 | 2,136,245 |
amortization | 6,583,000 | 6,180,000 | 4,279,000 | 4,130,000 | 3,892,000 | 3,651,000 | 3,521,000 | 3,382,000 | 3,149,000 | 3,900,000 | 2,980,000 | 2,537,000 | 2,486,000 | 2,296,000 | 1,817,000 | 1,599,000 | 1,604,000 | 1,573,000 | 1,513,000 | 1,580,000 | 1,651,000 | 1,607,000 | 1,546,000 | 1,632,000 | 1,353,000 | 1,348,000 | 1,325,000 | 1,279,106 |
total expenses | 124,186,000 | 132,624,000 | 116,594,000 | 118,762,000 | 119,223,000 | 117,293,000 | 120,643,000 | 119,337,000 | 120,637,000 | 124,583,000 | 123,664,000 | 122,785,000 | 121,746,000 | 116,399,000 | 112,914,000 | 114,202,000 | 113,947,000 | 104,636,000 | 91,655,000 | 74,815,000 | 58,944,000 | 50,089,000 | 44,578,000 | 41,319,000 | 38,362,000 | 37,488,000 | 35,074,000 | 34,956,535 |
operating income | 6,749,000 | -5,557,000 | 3,739,000 | -1,507,000 | -3,287,000 | -7,612,000 | -13,843,000 | -17,222,000 | -19,420,000 | -29,578,000 | -32,045,000 | -36,955,000 | -37,901,000 | -39,813,000 | -39,811,000 | -46,335,000 | -50,593,000 | -46,616,000 | -35,740,000 | -23,808,000 | -10,653,000 | -8,281,000 | -6,114,000 | -6,310,000 | -4,966,000 | -4,672,000 | -2,231,000 | -4,140,367 |
yoy | -305.32% | -27.00% | -127.01% | -91.25% | -83.07% | -74.26% | -56.80% | -53.40% | -48.76% | -25.71% | -19.51% | -20.24% | -25.09% | -14.59% | 11.39% | 94.62% | 374.92% | 462.93% | 484.56% | 277.31% | 114.52% | 77.25% | 174.05% | 52.40% | ||||
qoq | -221.45% | -248.62% | -348.11% | -54.15% | -56.82% | -45.01% | -19.62% | -11.32% | -34.34% | -7.70% | -13.29% | -2.50% | -4.80% | 0.01% | -14.08% | -8.42% | 8.53% | 30.43% | 50.12% | 123.49% | 28.64% | 35.44% | -3.11% | 27.06% | 6.29% | 109.41% | -46.12% | |
operating margin % | 5.15% | -4.37% | 3.11% | -1.29% | -2.84% | -6.94% | -12.96% | -16.87% | -19.19% | -31.13% | -34.98% | -43.06% | -45.20% | -77.94% | -54.46% | -68.27% | -79.86% | -120.13% | -63.92% | -46.68% | -22.06% | -30.99% | -15.90% | -18.02% | -14.87% | -20.32% | -6.79% | -13.44% |
other income | -7,000 | 1,273,000 | 1,006,000 | 336,000 | 338,000 | -86,000 | 50,000 | 38,000 | -31,000 | 60,000 | -114,000 | -90,000 | 66,000 | 230,000 | 62,000 | 424,000 | -715,000 | -283,000 | 77,000 | 327,421 | ||||||||
loss on extinguishment of debt | -17,000 | |||||||||||||||||||||||||||
interest expense | -2,299,000 | |||||||||||||||||||||||||||
interest income | 297,000 | 1,415,000 | 380,000 | 608,000 | -230,000 | 19,000 | 26,000 | 46,000 | 239,000 | 184,000 | 523,000 | 786,000 | 718,000 | 1,592,000 | 61,000 | -206,000 | -383,000 | -328,000 | -311,000 | -207,000 | -238,000 | -367,000 | -467,000 | -419,000 | -320,000 | -676,000 | -219,000 | -745,205 |
total other income | -2,026,000 | -4,766,000 | 1,386,000 | 944,000 | 108,000 | 2,236,000 | -118,000 | -40,000 | 208,000 | -851,000 | 476,000 | 836,000 | 676,000 | -297,000 | -358,750 | -405,000 | 5,000 | -1,035,000 | -959,000 | -142,000 | -3,301,635 | |||||||
income before income tax expense | 4,723,000 | 345,750 | 5,125,000 | |||||||||||||||||||||||||
income tax expense | -1,760,000 | -93,000 | -854,000 | |||||||||||||||||||||||||
net income | 2,963,000 | 1,295,000 | 4,271,000 | 654,000 | -3,914,000 | -6,390,000 | -14,403,000 | -18,012,000 | -19,722,000 | -30,646,000 | -31,941,000 | -36,767,000 | -37,531,000 | -38,021,000 | -40,167,000 | -46,716,000 | -51,242,000 | -46,451,000 | -36,343,000 | -24,393,000 | -10,974,000 | -8,096,000 | -6,713,000 | -6,371,000 | -6,112,000 | -3,668,000 | -2,437,000 | -7,493,191 |
yoy | -175.70% | -120.27% | -129.65% | -103.63% | -80.15% | -79.15% | -54.91% | -51.01% | -47.45% | -19.40% | -20.48% | -21.30% | -26.76% | -18.15% | 10.52% | 91.51% | 366.94% | 473.75% | 441.38% | 282.88% | 79.55% | 120.72% | 175.46% | -14.98% | ||||
qoq | 128.80% | -69.68% | 553.06% | -116.71% | -38.75% | -55.63% | -20.04% | -8.67% | -35.65% | -4.05% | -13.13% | -2.04% | -1.29% | -5.34% | -14.02% | -8.83% | 10.31% | 27.81% | 48.99% | 122.28% | 35.55% | 20.60% | 5.37% | 4.24% | 66.63% | 50.51% | -67.48% | |
net income margin % | 2.26% | 1.02% | 3.55% | 0.56% | -3.38% | -5.83% | -13.49% | -17.64% | -19.48% | -32.26% | -34.86% | -42.84% | -44.76% | -74.43% | -54.95% | -68.83% | -80.88% | -119.71% | -65.00% | -47.82% | -22.72% | -30.30% | -17.45% | -18.20% | -18.30% | -15.95% | -7.42% | -24.32% |
net income per share | -0.07 | -0.11 | -0.25 | -0.31 | -0.35 | -0.55 | -0.58 | -0.68 | -0.7 | -0.72 | -0.76 | -0.89 | -0.99 | -0.93 | -0.71 | -0.48 | -0.24 | -0.18 | -0.17 | -0.17 | -0.16 | 1.35 | -0.07 | -10.42 | ||||
basic | 0.05 | 0.02 | 0.07 | 0.01 | ||||||||||||||||||||||||
diluted | 0.05 | 0.02 | 0.07 | 0.01 | ||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||
basic | 60,944,962 | 59,737,915 | 60,008,780 | 59,591,545 | ||||||||||||||||||||||||
diluted | 62,040,865 | 61,494,878 | 61,559,849 | 61,685,811 | ||||||||||||||||||||||||
beginning with the fourth quarter of the fiscal year ended january 31, 2026, the revenue line previously labeled “payment processing fees” was relabeled “payment solutions” to reflect the expanded scope of our payments offerings following the accessone acquisition (as defined herein), which closed on november 12, 2025. additionally, “payment processing expense” was relabeled “payment solutions expense.” prior period amounts have not been reclassified, as the company did not own the acquired operations in prior periods and the change in presentation did not affect any previously reported amounts. see note 2 - basis of presentation. | ||||||||||||||||||||||||||||
payment processing fees | 21,434,750 | 27,422,000 | 28,392,000 | 29,925,000 | 24,676,000 | 24,704,000 | 25,300,000 | 27,060,000 | 23,508,000 | 23,218,000 | 23,631,000 | 24,253,000 | 19,780,000 | 19,626,000 | 19,581,000 | 19,381,000 | 16,140,000 | 16,111,000 | 16,306,000 | 16,644,000 | 13,448,000 | 12,917,000 | 11,828,000 | 11,707,000 | 11,719,000 | 11,559,000 | 11,664,507 | |
payment processing expense | 15,340,000 | 19,689,000 | 20,243,000 | 21,428,000 | 17,059,000 | 16,683,000 | 16,668,000 | 18,297,000 | 15,634,000 | 15,410,000 | 15,852,000 | 16,090,000 | 12,841,000 | 12,770,000 | 12,554,000 | 12,158,000 | 9,897,000 | 9,449,000 | 9,648,000 | 9,725,000 | 7,800,000 | 7,530,000 | 6,747,000 | 6,848,000 | 6,937,000 | 6,902,000 | 7,100,675 | |
loss before income tax benefit | -563,000 | |||||||||||||||||||||||||||
income tax benefit | 1,217,000 | |||||||||||||||||||||||||||
income before provision for income taxes | -3,179,000 | -5,376,000 | -13,961,000 | -17,262,000 | -19,212,000 | -30,429,000 | -31,569,000 | -36,119,000 | -37,225,000 | -38,192,000 | -39,961,000 | -46,503,000 | -51,007,000 | -17,773,750 | -36,165,000 | -24,105,000 | -10,825,000 | -4,706,250 | -6,519,000 | -6,305,000 | -6,001,000 | -4,110,500 | -2,373,000 | -7,442,002 | ||||
provision for income taxes | -735,000 | -1,014,000 | -442,000 | -750,000 | -510,000 | -217,000 | -372,000 | -648,000 | -306,000 | 171,000 | -206,000 | -213,000 | -235,000 | -153,750 | -178,000 | -288,000 | -149,000 | -92,750 | -194,000 | -66,000 | -111,000 | -45,750 | -64,000 | -51,189 | ||||
net income per share | -0.07 | -0.11 | -0.25 | -0.31 | -0.35 | -0.55 | -0.58 | -0.68 | -0.7 | -0.72 | -0.76 | -0.89 | -0.99 | -0.93 | -0.71 | -0.48 | -0.24 | -0.18 | -0.17 | -0.17 | -0.16 | 1.35 | -0.07 | -10.42 | ||||
weighted-average common shares outstanding, basic and diluted | 58,920,782 | 57,589,687 | 57,891,591 | 57,502,959 | 56,666,311 | 54,561,449 | 55,251,074 | 53,794,060 | 53,347,709 | 52,440,067 | 52,606,400 | 52,325,209 | 51,938,887 | 49,888,436 | 51,020,271 | 50,577,614 | 45,416,431 | 39,519,640 | 38,511,370 | 37,735,155 | 37,308,084 | 20,301,189 | 35,790,951 | 6,793,363 | ||||
other expense | -65,250 | -144,000 | -31,000 | -9,750 | -47,000 | -42,000 | -51,000 | -211,000 | ||||||||||||||||||||
total other expense | -183,000 | -150,000 | -168,000 | -414,000 | -268,000 | -425,000 | -172,000 | |||||||||||||||||||||
life sciences | 17,217,000 | 14,872,000 | 15,435,000 | 15,439,000 | 11,816,000 | 9,828,000 | 9,514,000 | 8,079,000 | 6,052,000 | 6,090,000 | 6,032,000 | 6,678,000 | 5,147,985 | |||||||||||||||
change in fair value of warrant liability | -2,883,851 | |||||||||||||||||||||||||||
preferred stock dividend paid | -3,738,750 | -14,955,101 | ||||||||||||||||||||||||||
accretion of redeemable preferred stock | -48,311,988 | |||||||||||||||||||||||||||
net loss attributable to common stockholders, basic and diluted | -8,096,000 | -6,713,000 | -6,371,000 | -6,112,000 | -21,938,750 | -2,437,000 | -70,760,280 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||
current: | ||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash | 74,706,000 | |||||||||||||||||||||||||||
settlement assets | 32,720,000 | 32,999,000 | 25,391,000 | 28,875,000 | 33,006,000 | 29,176,000 | 25,046,000 | 25,320,000 | 30,063,000 | 28,072,000 | 24,083,000 | 25,158,000 | 26,539,000 | 22,599,000 | 20,710,000 | 19,725,000 | 21,305,000 | 19,590,000 | 16,323,000 | 15,503,000 | 16,788,000 | 15,488,000 | 12,267,000 | 10,717,000 | 8,672,000 | 12,368,000 | 10,384,000 | 11,298,451 |
accounts receivable | 89,607,000 | 97,453,000 | 88,257,000 | 76,842,000 | 75,099,000 | 73,617,000 | 71,408,000 | 61,274,000 | 66,255,000 | 64,863,000 | 57,439,000 | 53,913,000 | 52,932,000 | 51,394,000 | 44,356,000 | 46,958,000 | 46,354,000 | 40,262,000 | 35,460,000 | 30,356,000 | 29,964,000 | 29,052,000 | 27,594,000 | 22,972,000 | 24,223,000 | 21,978,000 | 20,008,000 | 16,787,723 |
cardholder receivables | 29,740,000 | 38,330,000 | ||||||||||||||||||||||||||
deferred purchase price receivables | 23,247,000 | 18,003,000 | ||||||||||||||||||||||||||
accrued interest and fees receivables | 711,000 | 840,000 | ||||||||||||||||||||||||||
deferred contract acquisition costs | 401,000 | 410,000 | 427,000 | 431,000 | 414,000 | 401,000 | 362,000 | 841,000 | 768,000 | 768,000 | 777,000 | 820,000 | 908,000 | 1,056,000 | 1,218,000 | 1,363,000 | 1,520,000 | 1,642,000 | 1,705,000 | 1,817,000 | 1,895,000 | 1,693,000 | 1,708,000 | 1,684,000 | 1,788,000 | 1,720,000 | 1,631,000 | 1,631,384 |
prepaid expenses and other current assets | 16,129,000 | 17,978,000 | 20,460,000 | 18,227,000 | 16,019,000 | 15,871,000 | 11,017,000 | 11,695,000 | 14,288,000 | 14,461,000 | 13,575,000 | 11,662,000 | 10,002,000 | 10,709,000 | 11,001,000 | 7,721,000 | 10,853,000 | 11,043,000 | 10,450,000 | 6,161,000 | 7,906,000 | 7,254,000 | 6,825,000 | 8,378,000 | 5,435,000 | 5,157,000 | ||
total current assets | 267,261,000 | 279,843,000 | 240,906,000 | 222,641,000 | 215,409,000 | 203,285,000 | 189,573,000 | 180,928,000 | 190,901,000 | 195,684,000 | 199,240,000 | 219,230,000 | 240,148,000 | 262,441,000 | 286,874,000 | 316,496,000 | 349,222,000 | 386,349,000 | 464,333,000 | 493,691,000 | 507,233,000 | 272,268,000 | 302,512,000 | 127,950,000 | 130,370,000 | 131,538,000 | 128,699,000 | 135,787,787 |
property and equipment | 20,568,000 | 20,332,000 | 21,111,000 | 22,769,000 | 23,492,000 | 23,651,000 | 25,973,000 | 20,955,000 | 22,112,000 | 16,902,000 | 19,899,000 | 22,816,000 | 26,228,000 | 21,670,000 | 26,327,000 | 28,558,000 | 31,807,000 | 34,645,000 | 32,755,000 | 26,868,000 | 25,068,000 | 26,660,000 | 19,160,000 | 17,070,000 | 14,986,000 | 14,487,000 | 14,364,000 | 14,564,348 |
capitalized internal-use software, net of accumulated amortization of 73,362 and 69,390 as of april 30, 2026 and january 31, 2026, respectively | 54,624,000 | |||||||||||||||||||||||||||
operating lease right-of-use assets | 1,769,000 | 2,002,000 | 820,000 | 1,043,000 | 1,262,000 | 1,477,000 | 1,656,000 | 1,863,000 | 857,000 | 266,000 | 431,000 | 227,000 | 336,000 | 569,000 | 794,000 | 1,315,000 | 2,048,000 | 2,337,000 | 2,005,000 | 2,252,000 | 2,497,000 | 2,654,000 | 3,192,000 | 2,406,000 | 2,795,000 | |||
intangible assets, net of accumulated amortization of 16,099 and 13,489 as of april 30, 2026 and january 31, 2026, respectively | 77,151,000 | |||||||||||||||||||||||||||
goodwill | 169,513,000 | 170,064,000 | 75,845,000 | 75,845,000 | 75,845,000 | 75,845,000 | 75,845,000 | 75,845,000 | 75,845,000 | 75,845,000 | 75,468,000 | 40,611,000 | 33,736,000 | 33,736,000 | 33,836,000 | 33,836,000 | 33,621,000 | 33,621,000 | 8,211,000 | 8,211,000 | 8,211,000 | 8,307,000 | 250,000 | 250,000 | 250,000 | 250,000 | 251,000 | 250,190 |
deferred tax assets | 1,593,000 | 1,593,000 | ||||||||||||||||||||||||||
other assets | 7,283,000 | 2,442,000 | 3,081,000 | 3,856,000 | 3,123,000 | 2,668,000 | 1,870,000 | 2,251,000 | 2,575,000 | 2,879,000 | 1,668,000 | 1,989,000 | 2,632,000 | 3,255,000 | 4,016,000 | 4,112,000 | 4,669,000 | 4,157,000 | 2,795,000 | 2,543,000 | 1,401,000 | 1,670,000 | 207,000 | 108,000 | 128,000 | 180,000 | 1,324,000 | 1,306,044 |
long-term cardholder receivables | 59,494,000 | 47,723,000 | ||||||||||||||||||||||||||
long-term deferred purchase price receivables | 6,654,000 | 5,422,000 | ||||||||||||||||||||||||||
total assets | 666,141,000 | 663,790,000 | 423,472,000 | 408,629,000 | 400,395,000 | 388,415,000 | 375,703,000 | 362,235,000 | 372,086,000 | 370,326,000 | 374,647,000 | 340,442,000 | 353,852,000 | 370,057,000 | 397,294,000 | 425,988,000 | 459,092,000 | 494,476,000 | 529,127,000 | 551,226,000 | 561,203,000 | 326,666,000 | 338,050,000 | 160,287,000 | 161,300,000 | 158,758,000 | 155,909,000 | 162,987,508 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||
settlement obligations | 32,720,000 | 32,999,000 | 25,391,000 | 28,875,000 | 33,006,000 | 29,176,000 | 25,046,000 | 25,320,000 | 30,063,000 | 28,072,000 | 24,083,000 | 25,158,000 | 26,539,000 | 22,599,000 | 20,710,000 | 19,725,000 | 21,305,000 | 19,590,000 | 16,323,000 | 15,503,000 | 16,788,000 | 15,488,000 | 12,267,000 | 10,717,000 | 8,672,000 | 12,368,000 | 10,384,000 | 11,298,451 |
current portion of debt and finance lease liabilities | 5,301,000 | 7,971,000 | 4,103,000 | 4,722,000 | 4,939,000 | |||||||||||||||||||||||
current portion of operating lease liabilities | 1,062,000 | 1,254,000 | 746,000 | 941,000 | 957,000 | 964,000 | 1,021,000 | 989,000 | 558,000 | 393,000 | 571,000 | 416,000 | 692,000 | 934,000 | 1,143,000 | 1,298,000 | 1,304,000 | 1,281,000 | 1,116,000 | 1,133,000 | 1,153,000 | 1,087,000 | 1,288,000 | 1,221,000 | 1,414,000 | |||
accounts payable | 11,891,000 | 11,477,000 | 6,218,000 | 6,527,000 | 3,204,000 | 5,622,000 | 15,870,000 | 6,976,000 | 6,684,000 | 8,480,000 | 10,904,000 | 7,948,000 | 7,602,000 | 10,836,000 | 11,108,000 | 10,088,000 | 5,872,000 | 5,119,000 | 11,602,000 | 5,483,000 | 313,000 | 4,389,000 | 4,215,000 | 5,103,000 | 7,649,000 | 6,017,000 | 5,949,000 | 10,979,101 |
accrued expenses | 30,521,000 | 41,257,000 | 30,517,000 | 34,783,000 | 34,059,000 | 37,460,000 | 29,080,000 | 32,668,000 | 33,227,000 | 37,130,000 | 28,290,000 | 27,794,000 | 23,284,000 | 21,810,000 | 20,344,000 | 17,925,000 | 18,416,000 | 20,128,000 | 18,885,000 | 18,101,000 | 15,116,000 | 18,324,000 | 12,662,000 | 9,838,000 | 11,374,000 | 9,243,000 | 8,018,000 | 8,250,017 |
due to healthcare providers | 30,331,000 | 38,056,000 | ||||||||||||||||||||||||||
deferred revenue | 39,561,000 | 49,522,000 | 29,712,000 | 26,913,000 | 31,146,000 | 32,758,000 | 22,188,000 | 21,370,000 | 24,075,000 | 24,113,000 | 22,034,000 | 16,441,000 | 17,881,000 | 17,688,000 | 13,933,000 | 17,195,000 | 17,782,000 | 16,493,000 | 12,434,000 | 12,938,000 | 13,223,000 | 10,838,000 | 6,623,000 | 6,257,000 | 6,629,000 | 5,401,000 | 5,326,000 | 5,782,499 |
other current liabilities | 722,000 | 705,000 | 7,130,000 | 7,515,000 | 5,930,000 | 5,875,000 | 5,790,000 | |||||||||||||||||||||
total current liabilities | 152,109,000 | 183,241,000 | 98,783,000 | 105,135,000 | 110,720,000 | 114,023,000 | 109,201,000 | 101,999,000 | 108,282,000 | 110,119,000 | 98,425,000 | 84,869,000 | 82,980,000 | 79,039,000 | 72,721,000 | 71,948,000 | 70,779,000 | 68,432,000 | 64,957,000 | 57,652,000 | 50,696,000 | 54,990,000 | 41,777,000 | 38,075,000 | 38,104,000 | 35,353,000 | 32,090,000 | 38,627,597 |
long-term debt and finance lease liabilities | 85,303,000 | 92,117,000 | 5,532,000 | 6,471,000 | 24,439,000 | 23,131,000 | ||||||||||||||||||||||
operating lease liabilities, non-current | 891,000 | 1,107,000 | 132,000 | 179,000 | 401,000 | 646,000 | 840,000 | 1,075,000 | 512,000 | 134,000 | 174,000 | 216,000 | 257,000 | 349,000 | 461,000 | 633,000 | 947,000 | 1,276,000 | 1,117,000 | 1,412,000 | 1,701,000 | 1,899,000 | ||||||
long-term due to healthcare providers | 60,826,000 | 45,329,000 | ||||||||||||||||||||||||||
long-term deferred revenue | 3,223,000 | 244,000 | 151,000 | 81,000 | 112,000 | 119,000 | 199,000 | 63,000 | 79,000 | 97,000 | 97,000 | 99,000 | 179,000 | 125,000 | 1,000 | 10,000 | 148,000 | 65,000 | ||||||||||
long-term deferred tax liabilities | 4,624,000 | 4,498,000 | 683,000 | 626,000 | 568,000 | 484,000 | 446,000 | 390,000 | 333,000 | 270,000 | 222,000 | 183,000 | 136,000 | |||||||||||||||
other long-term liabilities | 75,000 | 47,000 | 41,000 | 45,000 | 246,000 | 185,000 | 133,000 | 76,000 | 1,448,000 | 2,857,000 | 4,286,000 | |||||||||||||||||
total liabilities | 307,051,000 | 326,583,000 | 103,143,000 | 110,642,000 | 118,209,000 | 123,607,000 | 121,111,000 | 110,900,000 | 119,344,000 | 118,877,000 | 110,049,000 | 93,422,000 | 90,241,000 | 82,238,000 | 76,949,000 | 77,524,000 | 77,873,000 | 77,196,000 | 71,208,000 | 64,662,000 | 57,929,000 | 63,360,000 | 68,374,000 | 62,600,000 | 61,386,000 | 56,893,000 | 53,416,000 | 60,134,707 |
commitments and contingencies | ||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||
preferred stock, undesignated, 0.01 par value—20,000,000 shares authorized as of both april 30, 2026 and january 31, 2026; no shares issued or outstanding as of both april 30, 2026 and january 31, 2026 | ||||||||||||||||||||||||||||
common stock | 632,000 | 620,000 | 616,000 | 611,000 | 608,000 | 601,000 | 594,000 | 591,000 | 587,000 | 577,000 | 570,000 | 554,000 | 548,000 | 542,000 | 534,000 | 531,000 | 527,000 | 521,000 | 513,000 | 509,000 | 503,000 | 449,000 | 440,000 | 379,000 | 376,000 | 366,000 | 359,000 | 357,594 |
additional paid-in capital | 1,201,871,000 | 1,181,679,000 | 1,166,078,000 | 1,147,540,000 | 1,132,124,000 | 1,111,274,000 | 1,094,629,000 | 1,076,969,000 | 1,060,365,000 | 1,039,361,000 | 1,021,870,000 | 971,120,000 | 947,353,000 | 926,957,000 | 911,526,000 | 896,264,000 | 880,567,000 | 860,657,000 | 849,450,000 | 840,287,000 | 831,632,000 | 579,599,000 | 573,786,000 | 395,145,000 | 390,981,000 | 386,383,000 | 382,951,000 | 380,875,148 |
accumulated deficit | -796,227,000 | -799,190,000 | -800,485,000 | -804,756,000 | -805,410,000 | -801,496,000 | -795,106,000 | -780,703,000 | -762,691,000 | -742,969,000 | -712,323,000 | -680,382,000 | -643,615,000 | -606,084,000 | -568,063,000 | -527,896,000 | -481,180,000 | -429,938,000 | -383,487,000 | -347,144,000 | -322,751,000 | -311,777,000 | -303,681,000 | -296,968,000 | -290,597,000 | -284,485,000 | -280,817,000 | -278,379,941 |
accumulated other comprehensive loss | -571,000 | -382,000 | -51,000 | -5,000 | -2,000 | |||||||||||||||||||||||
treasury stock | -46,615,000 | -45,520,000 | -45,520,000 | -45,520,000 | -45,520,000 | -45,520,000 | -45,520,000 | -45,520,000 | -45,520,000 | -45,520,000 | -45,519,000 | -44,272,000 | -40,675,000 | -33,596,000 | -23,652,000 | -20,435,000 | -18,695,000 | -13,960,000 | -8,557,000 | -7,088,000 | -6,110,000 | -4,965,000 | -869,000 | -869,000 | -846,000 | -399,000 | ||
total stockholders’ equity | 359,090,000 | 337,207,000 | 320,329,000 | 297,987,000 | 282,186,000 | 264,808,000 | 254,592,000 | 251,335,000 | 252,742,000 | 251,449,000 | 264,598,000 | 247,020,000 | 263,611,000 | 287,819,000 | 320,345,000 | 348,464,000 | 381,219,000 | 417,280,000 | 457,919,000 | 486,564,000 | 503,274,000 | 263,306,000 | 269,676,000 | 97,687,000 | 99,914,000 | 101,865,000 | 102,493,000 | 102,852,801 |
total liabilities and stockholders’ equity | 666,141,000 | 663,790,000 | 423,472,000 | 408,629,000 | 400,395,000 | 388,415,000 | 375,703,000 | 362,235,000 | 372,086,000 | 370,326,000 | 374,647,000 | 340,442,000 | 353,852,000 | 370,057,000 | 397,294,000 | 425,988,000 | 459,092,000 | 494,476,000 | 529,127,000 | 551,226,000 | 561,203,000 | 326,666,000 | 338,050,000 | 160,287,000 | 161,300,000 | |||
cash, cash equivalents, and restricted cash | 73,830,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 69,390 and 55,991 as of january 31, 2026 and 2025, respectively | 54,270,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 13,489 and 8,407 as of january 31, 2026 and 2025, respectively | 79,761,000 | |||||||||||||||||||||||||||
preferred stock, undesignated, 0.01 par value—20,000,000 shares authorized as of both january 31, 2026 and 2025; no shares issued or outstanding as of january 31, 2026 and 2025, respectively | ||||||||||||||||||||||||||||
cash and cash equivalents | 106,371,000 | 98,266,000 | 90,871,000 | 84,220,000 | 81,740,000 | 81,798,000 | 79,527,000 | 87,520,000 | 103,366,000 | 127,677,000 | 149,767,000 | 176,683,000 | 209,589,000 | 240,729,000 | 269,190,000 | 313,812,000 | 400,395,000 | 439,854,000 | 450,680,000 | 218,781,000 | 254,118,000 | 84,199,000 | 90,252,000 | 90,315,000 | 91,389,000 | 100,051,186 | ||
capitalized internal-use software, net of accumulated amortization of 65,681 and 55,991 as of october 31, 2025 and january 31, 2025, respectively | 54,093,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 11,018 and 8,407 as of october 31, 2025 and january 31, 2025, respectively | 25,532,000 | |||||||||||||||||||||||||||
deferred tax asset | 1,640,000 | 1,640,000 | 81,000 | 75,000 | 291,000 | 515,000 | 150,000 | 379,000 | 533,000 | 496,000 | 666,000 | |||||||||||||||||
current portion of finance lease liabilities and other debt | 6,199,000 | 7,096,000 | 8,348,000 | 8,043,000 | 8,866,000 | 7,161,000 | 7,745,000 | 6,056,000 | 6,753,000 | 7,112,000 | 6,982,000 | 5,172,000 | 5,483,000 | 5,717,000 | 6,100,000 | 5,821,000 | 4,597,000 | 4,494,000 | ||||||||||
long-term finance lease liabilities and other debt | 3,353,000 | 4,576,000 | 6,162,000 | 8,150,000 | 10,292,000 | 7,297,000 | 8,690,000 | 5,400,000 | 6,845,000 | 8,055,000 | 6,689,000 | 2,725,000 | 3,766,000 | 4,933,000 | 5,999,000 | 7,423,000 | 5,134,000 | 5,598,000 | ||||||||||
preferred stock, undesignated, 0.01 par value—20,000,000 shares authorized as of both october 31, 2025 and january 31, 2025; no shares issued or outstanding as of both october 31, 2025 and january 31, 2025 | ||||||||||||||||||||||||||||
accumulated other comprehensive income | -360,000 | 112,000 | 384,000 | 1,000 | ||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 62,272 and 55,991 as of july 31, 2025 and january 31, 2025, respectively | 53,881,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 10,147 and 8,407 as of july 31, 2025 and january 31, 2025, respectively | 26,403,000 | |||||||||||||||||||||||||||
preferred stock, undesignated, 0.01 par value—20,000,000 shares authorized as of both july 31, 2025 and january 31, 2025; no shares issued or outstanding as of both july 31, 2025 and january 31, 2025 | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 59,013 and 55,991 as of april 30, 2025 and january 31, 2025, respectively | 53,531,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 9,277 and 8,407 as of april 30, 2025 and january 31, 2025, respectively | 27,273,000 | |||||||||||||||||||||||||||
preferred stock, undesignated, 0.01 par value—20,000,000 shares authorized as of both april 30, 2025 and january 31, 2025; no shares issued or outstanding as of both april 30, 2025 and january 31, 2025 | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 55,991 and 45,769 as of january 31, 2025 and 2024, respectively | 52,763,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 8,407 and 4,925 as of january 31, 2025 and 2024, respectively | 28,143,000 | |||||||||||||||||||||||||||
preferred stock, undesignated, 0.01 par value—20,000,000 shares authorized as of both january 31, 2025 and 2024; no shares issued or outstanding as of january 31, 2025 and 2024, respectively | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 53,210 and 45,769 as of october 31, 2024 and january 31, 2024, respectively | 51,322,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 7,536 and 4,925 as of october 31, 2024 and january 31, 2024, respectively | 29,014,000 | |||||||||||||||||||||||||||
preferred stock, undesignated, 0.01 par value - 20,000,000 shares authorized as of both october 31, 2024 and january 31, 2024; no shares issued or outstanding as of both october 31, 2024 and january 31, 2024 | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 50,559 and 45,769 as of july 31, 2024 and january 31, 2024, respectively | 49,767,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 6,666 and 4,925 as of july 31, 2024 and january 31, 2024, respectively | 29,884,000 | |||||||||||||||||||||||||||
preferred stock, undesignated, 0.01 par value—20,000,000 shares authorized as of both july 31, 2024 and january 31, 2024; no shares issued or outstanding as of both july 31, 2024 and january 31, 2024 | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 48,048 and 45,769 as of april 30, 2024 and january 31, 2024, respectively | 48,248,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 5,796 and 4,925 as of april 30, 2024 and january 31, 2024, respectively | 30,754,000 | |||||||||||||||||||||||||||
preferred stock, undesignated, 0.01 par value—20,000,000 shares authorized as of both april 30, 2024 and january 31, 2024; no shares issued or outstanding as of both april 30, 2024 and january 31, 2024 | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 45,769 and 37,236 as of january 31, 2024 and 2023, respectively | 46,139,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 4,925 and 2,549 as of january 31, 2024 and 2023, respectively | 31,625,000 | |||||||||||||||||||||||||||
preferred stock, undesignated, 0.01 par value—20,000,000 shares authorized as of both january 31, 2024 and 2023; no shares issued or outstanding as of january 31, 2024 and 2023, respectively | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 43,744 and 37,236 as of october 31, 2023 and january 31, 2023, respectively | 44,257,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 4,044 and 2,549 as of october 31, 2023 and january 31, 2023, respectively | 32,506,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 41,552 and 37,236 as of july 31, 2023 and january 31, 2023, respectively | 41,205,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 3,256 and 2,549 as of july 31, 2023 and january 31, 2023, respectively | 12,994,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 39,380 and 37,236 as of april 30, 2023 and january 31, 2023, respectively | 38,152,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 2,892 and 2,549 as of april 30, 2023 and january 31, 2023, respectively | 11,058,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 37,236 and 31,139 as of january 31, 2023 and 2022, respectively | 35,150,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 2,549 and 1,178 as of january 31, 2023 and 2022, respectively | 11,401,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 35,283 and 31,139 as of october 31, 2022 and january 31, 2022, respectively | 31,804,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 2,206 and 1,178 as of october 31, 2022 and january 31, 2022, respectively | 11,744,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 33,809 and 31,139 as of july 31, 2022 and january 31, 2022, respectively | 27,522,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 1,864 and 1,178 as of july 31, 2022 and january 31, 2022, respectively | 12,086,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 32,400 and 31,139 as of april 30, 2022 and january 31, 2022, respectively | 22,807,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 1,521 and 1,178 as of april 30, 2022 and january 31, 2022, respectively | 12,429,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 31,139 and 25,476 as of january 31, 2022 and 2021, respectively | 17,643,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 1,178 and 525 as of january 31, 2022 and 2021, respectively | 12,772,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 29,838 and 25,476 as of october 31, 2021 and january 31, 2021, respectively | 14,079,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 907 and 525 as of october 31, 2021 and january 31, 2021, respectively | 2,343,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 28,451 and 25,476 as of july 31, 2021 and january 31, 2021, respectively | 12,299,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 780 and 525 as of july 31, 2021 and january 31, 2021, respectively | 2,470,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 26,998 and 25,476 as of april 30, 2021 and january 31, 2021, respectively | 11,225,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 653 and 525 as of april 30, 2021 and january 31, 2021, respectively | 2,597,000 | |||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 25,476 and 19,554 | 10,476,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 525 and 271 | 2,725,000 | |||||||||||||||||||||||||||
long-term deferred tax assets | 658,000 | 775,000 | ||||||||||||||||||||||||||
short-term debt and finance lease liabilities | 4,864,000 | |||||||||||||||||||||||||||
figures as of january 31, 2021 reflect the company's february 1, 2020 adoption of accounting standards codification no. 842, leases (asc 842). for additional details, see note 3(ac), "summary of significant accounting policies — impact of recently adopted accounting pronouncements." | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 23,907 and 19,554 | 9,986,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 450 and 271 | 1,020,000 | |||||||||||||||||||||||||||
operating lease liabilities, noncurrent | 2,158,000 | 1,394,000 | 1,578,000 | |||||||||||||||||||||||||
figures as of october 31, 2020 reflect the company's february 1, 2020 adoption of accounting standards codification no. 842, leases (asc 842). for additional details, see note 3(c), "summary of significant accounting policies — impact of recently adopted accounting pronouncements." | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 22,420 and 19,554 | 9,501,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 390 and 271 | 1,080,000 | |||||||||||||||||||||||||||
figures as of july 31, 2020 reflect the company's february 1, 2020 adoption of accounting standards update ("asu") no. 2016-02, leases. for additional details, see note 3(c), "summary of significant accounting policies — impact of recently adopted accounting pronouncements." | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 20,847 and 19,554 | 9,198,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 331 and 271 | 1,139,000 | |||||||||||||||||||||||||||
long-term deferred tax asset | 719,000 | |||||||||||||||||||||||||||
current portion of finance lease liabilities | 2,366,000 | |||||||||||||||||||||||||||
long-term debt | 19,470,000 | 19,444,000 | 19,355,000 | 19,208,348 | ||||||||||||||||||||||||
finance lease liabilities, noncurrent | 2,234,000 | |||||||||||||||||||||||||||
figures as of april 30, 2020 reflect the company's february 1, 2020 adoption of accounting standards update ("asu") no. 2016-02, leases. for additional details, see note 3(c), "summary of significant accounting policies — impact of recently adopted accounting pronouncements." | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 19,554 and 14,621 | 8,735,000 | |||||||||||||||||||||||||||
intangibles assets, net of accumulated amortization of 271 and 33 | 1,199,000 | |||||||||||||||||||||||||||
liabilities, redeemable preferred stock and stockholders’ equity | ||||||||||||||||||||||||||||
current portion of long-term debt | ||||||||||||||||||||||||||||
current portion of capital leases | 2,324,000 | 2,413,000 | 2,317,529 | |||||||||||||||||||||||||
capital leases, net of current portion | 2,096,000 | 1,971,000 | 2,298,762 | |||||||||||||||||||||||||
warrant liability | ||||||||||||||||||||||||||||
redeemable preferred stock: | ||||||||||||||||||||||||||||
senior a redeemable convertible preferred stock, 0.01 par value— 14,500,000 shares authorized as of january 31, 2019; 13,674,365 shares issued and outstanding as of january 31, 2019; | ||||||||||||||||||||||||||||
senior b redeemable convertible preferred stock, 0.01 par value—10,820,169 shares authorized as of january 31, 2019; 9,197,142 shares issued and outstanding as of january 31, 2019; | ||||||||||||||||||||||||||||
junior convertible preferred stock, 0.01 par value— 34,000,000 shares authorized as of january 31, 2019; 32,746,041 shares issued and outstanding as of january 31, 2019; | ||||||||||||||||||||||||||||
redeemable preferred stock, 0.01 par value— 44,000,000 shares authorized as january 31, 2019; 42,560,530 shares issued and outstanding as of january 31, 2019; | ||||||||||||||||||||||||||||
total redeemable preferred stock | ||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||
total liabilities, redeemable preferred stock and stockholders’ equity | 158,758,000 | 155,909,000 | 162,987,508 | |||||||||||||||||||||||||
prepaid expenses | 5,287,000 | 6,019,043 | ||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 18,266 and 14,621 | 8,501,000 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 212 and 33 | 1,258,000 | |||||||||||||||||||||||||||
senior a redeemable preferred stock, 0.01 par value - 0 and 14,500,000 shares authorized as of october 31, 2019 and january 31, 2019, respectively; 0 and 13,674,365 issued and outstanding as of october 31, 2019 and january 31, 2019, respectively | ||||||||||||||||||||||||||||
series b redeemable convertible preferred stock, 0.01 par value - 0 and 10,820,169 shares authorized as of october 31, 2019 and january 31, 2019, respectively; 0 and 9,197,142 shares issued and outstanding as of october 31, 2019 and january 31, 2019, respectively | ||||||||||||||||||||||||||||
junior convertible preferred stock, 0.01 par value - 0 and 34,000,000 shares authorized as of october 31, 2019 and january 31, 2019, respectively; 0 and 32,746,041 shares issued and outstanding as of october 31, 2019 and january 31, 2019, respectively | ||||||||||||||||||||||||||||
redeemable preferred stock, 0.01 par value - 0 and 44,000,000 shares authorized as of october 31, 2019 and january 31, 2019, respectively; 0 and 42,560,530 shares issued and outstanding as of october 31, 2019 and january 31, 2019, respectively | ||||||||||||||||||||||||||||
capitalized internal-use software, net of accumulated amortization of 17,000,579 and 14,621,135 | 8,314,329 | |||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 152,269 and 33,269 | 1,317,731 | |||||||||||||||||||||||||||
liabilities, redeemable preferred stock and stockholder’s equity | ||||||||||||||||||||||||||||
senior a redeemable preferred stock, 0.01 par value - 0 and 14,500,000 shares authorized as of july 31, 2019 and january 31, 2019, respectively; 0 and 13,674,365 issued and outstanding as of july 31, 2019 and january 31, 2019, respectively | ||||||||||||||||||||||||||||
series b redeemable convertible preferred stock, 0.01 par value - 0 and 10,820,169 shares authorized as of july 31, 2019 and january 31, 2019, respectively; 0 and 9,197,142 shares issued and outstanding as of july 31, 2019 and january 31, 2019 , respectively | ||||||||||||||||||||||||||||
junior convertible preferred stock, 0.01 par value - 0 and 34,000,000 shares authorized as of july 31, 2019 and january 31, 2019, respectively; 0 and 32,746,041 shares issued and outstanding as of july 31, 2019 and january 31, 2019, respectively | ||||||||||||||||||||||||||||
redeemable preferred stock, 0.01 par value - 0 and 44,000,000 shares authorized as of july 31, 2019 and january 31, 2019, respectively; 0 and 42,560,530 shares issued and outstanding as of july 31, 2019 and january 31, 2019, respectively |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||
net income | 2,963,000 | -1,965,000 | 3,617,000 | ||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||
depreciation and amortization | 9,954,000 | 23,975,000 | 69,000 | 531,000 | 6,878,000 | 20,799,000 | -216,000 | 630,000 | 6,673,000 | 8,253,000 | 7,463,000 | 6,781,000 | 6,990,000 | 6,921,000 | 6,682,000 | 5,819,000 | 5,882,000 | 5,841,000 | 5,232,000 | 5,281,000 | 4,948,000 | 4,252,000 | 3,993,000 | 4,042,000 | 3,621,000 | 3,657,000 | 3,477,549 |
stock-based compensation expense | 13,554,000 | 51,493,000 | -271,000 | -995,000 | 17,225,000 | 50,450,000 | 77,000 | -392,000 | 16,840,000 | 17,864,000 | 17,963,000 | 18,648,000 | 17,138,000 | 14,782,000 | 14,558,000 | 14,151,000 | 12,929,000 | 7,273,000 | 5,774,000 | 3,316,000 | 3,428,000 | 2,872,000 | 2,345,000 | 1,765,379 | |||
amortization of deferred financing costs | 434,000 | ||||||||||||||||||||||||||
loss on extinguishment of debt | 17,000 | 0 | 187 | ||||||||||||||||||||||||
cost of phreesia hardware purchased by customers | 188,000 | 787,000 | 78,000 | -279,000 | 436,000 | 1,302,000 | 237,000 | -9,000 | 343,000 | 387,000 | 582,000 | 234,000 | 416,000 | 659,000 | 393,000 | 269,000 | 277,000 | 223,000 | 176,000 | 138,000 | 135,000 | 172,000 | 229,000 | 193,334 | |||
deferred contract acquisition costs amortization | 116,000 | 459,000 | -131,000 | 132,000 | 110,000 | 493,000 | 1,130,000 | 0 | 192,000 | 201,000 | 235,000 | 280,000 | 340,000 | 378,000 | 413,000 | 438,000 | 467,000 | 502,000 | 557,000 | 505,000 | 1,250,000 | 525,000 | |||||
non-cash operating lease expense | 233,000 | 690,000 | 6,000 | 3,000 | 215,000 | 540,000 | 19,000 | 15,000 | 173,000 | 218,000 | 142,000 | 109,000 | 233,000 | 225,000 | 521,000 | 733,000 | 289,000 | 274,000 | 247,000 | 227,000 | 256,000 | 538,000 | 451,000 | 388,000 | 389,000 | ||
deferred taxes | 677,000 | -13,328,000 | 1,640,000 | -1,668,000 | 85,000 | 157,000 | 1,000 | -7,000 | 63,000 | 47,000 | 39,000 | -75,000 | 217,000 | ||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||
accounts receivable | 7,731,000 | -11,942,000 | -9,635,000 | -330,000 | -1,490,000 | 1,329,000 | -15,117,000 | 6,369,000 | -1,393,000 | -7,844,000 | -991,000 | -832,000 | -1,538,000 | -7,038,000 | 2,602,000 | -604,000 | -6,092,000 | -3,808,000 | -5,104,000 | -392,000 | -912,000 | -1,003,000 | -4,622,000 | 1,251,000 | -2,245,000 | -2,006,000 | -3,220,312 |
cash received for sale of receivables | 7,711,000 | ||||||||||||||||||||||||||
accrued interest receivable | 129,000 | ||||||||||||||||||||||||||
prepaid expenses and other assets | 828,000 | 559,000 | 708,000 | -2,404,000 | -256,000 | -2,432,000 | -1,862,000 | 2,453,000 | 414,000 | -1,448,000 | -1,530,000 | -383,000 | 1,152,000 | 1,052,000 | -3,992,000 | 3,640,000 | -450,000 | -1,506,000 | -4,649,000 | -228,000 | -809,000 | 340,000 | 952,000 | -4,506,000 | 1,614,000 | 2,631,000 | 713,994 |
accounts payable | 159,000 | 3,958,000 | -765,000 | 3,807,000 | -1,739,000 | -10,182,000 | 5,762,000 | 4,122,000 | -2,936,000 | -767,000 | 1,189,000 | 568,000 | -2,983,000 | 363,000 | 696,000 | 3,592,000 | 123,000 | -6,609,000 | 8,540,000 | 2,018,000 | -1,068,000 | -1,521,000 | -1,025,000 | -277,000 | -998,000 | -1,659,000 | -2,919,149 |
accrued expenses and other liabilities | -6,985,000 | 6,346,000 | -2,163,000 | -398,000 | -891,000 | 3,837,000 | -2,263,000 | -237,000 | -1,155,000 | 7,665,000 | 469,000 | 4,239,000 | 1,822,000 | 789,000 | 948,000 | -718,000 | 1,701,000 | 2,580,000 | -5,288,000 | 3,403,000 | -3,678,000 | 2,022,000 | 2,866,000 | -755,000 | 1,871,000 | ||
payment of due to provider for receivables sold to securitization | -5,060,000 | ||||||||||||||||||||||||||
lease liabilities | -410,000 | -865,000 | -4,000 | 14,000 | -252,000 | -622,000 | -1,000 | 18,000 | -219,000 | -272,000 | -232,000 | -405,000 | -247,000 | ||||||||||||||
deferred revenue | -8,317,000 | 5,460,000 | 7,133,000 | -2,645,000 | -1,619,000 | 7,713,000 | 3,676,000 | -2,667,000 | -55,000 | 2,078,000 | 218,000 | -1,812,000 | 247,000 | 3,879,000 | -3,271,000 | -725,000 | 1,372,000 | 1,752,000 | -504,000 | -285,000 | 2,385,000 | 4,160,000 | 366,000 | -372,000 | 1,228,000 | 75,000 | -456,589 |
net cash from operating activities | 23,922,000 | 63,347,000 | 632,000 | -15,000 | 14,850,000 | 26,596,000 | -5,276,000 | 11,782,000 | -721,000 | -3,078,000 | -6,310,000 | -9,331,000 | -13,659,000 | -15,899,000 | -20,748,000 | -19,843,000 | -33,633,000 | -37,979,000 | -24,529,000 | -6,729,000 | -5,473,000 | 4,077,000 | -667,000 | -2,423,000 | 1,903,000 | 1,274,000 | -3,032,715 |
capital expenditures | -5,246,000 | -17,731,000 | -1,464,000 | 2,190,000 | -7,392,000 | -19,907,000 | 3,221,000 | -1,957,000 | -5,446,000 | -7,864,000 | -5,311,000 | -5,843,000 | -6,079,000 | -6,599,000 | -6,728,000 | -5,852,000 | -7,024,000 | -4,423,000 | -14,505,000 | -3,154,000 | -6,899,000 | -2,671,000 | -3,384,000 | -4,319,000 | -3,077,000 | -976,000 | -3,675,387 |
free cash flows | 18,676,000 | 45,616,000 | -832,000 | 2,175,000 | 7,458,000 | 6,689,000 | -2,055,000 | 9,825,000 | -6,167,000 | -10,942,000 | -11,621,000 | -15,174,000 | -19,738,000 | -22,498,000 | -27,476,000 | -25,695,000 | -40,657,000 | -42,402,000 | -39,034,000 | -9,883,000 | -12,372,000 | 1,406,000 | -4,051,000 | -6,742,000 | -1,174,000 | 298,000 | -6,708,102 |
investing activities: | |||||||||||||||||||||||||||
collections of cardholder receivables held for investment and deferred purchase price | 12,352,000 | ||||||||||||||||||||||||||
capitalized internal-use software | -3,240,000 | -9,901,000 | 40,000 | 453,000 | -3,888,000 | -11,814,000 | -590,000 | 1,594,000 | -4,570,000 | -5,402,000 | -4,069,000 | -5,088,000 | -4,732,000 | -5,895,000 | -5,334,000 | -5,003,000 | -5,239,000 | -4,423,000 | -2,939,000 | -2,107,000 | -2,916,000 | -2,671,000 | -1,926,000 | -1,577,000 | -1,160,000 | -976,000 | -1,451,286 |
purchases of property and equipment | -4,310,000 | -7,830,000 | -1,504,000 | 1,737,000 | -3,504,000 | -8,093,000 | 3,811,000 | -3,551,000 | -876,000 | -2,462,000 | -1,242,000 | -755,000 | -1,347,000 | -704,000 | -1,394,000 | -849,000 | -1,785,000 | ||||||||||
net cash from investing activities | 4,802,000 | -155,213,000 | -1,464,000 | 2,190,000 | -7,392,000 | -19,907,000 | 3,221,000 | -1,957,000 | -5,446,000 | -8,158,000 | -15,717,000 | -9,716,000 | -6,079,000 | -6,599,000 | -6,728,000 | -5,852,000 | -7,024,000 | -40,670,000 | -14,505,000 | -3,154,000 | -6,899,000 | -13,982,000 | -3,707,000 | -4,319,000 | -3,077,000 | -3,165,000 | -3,522,808 |
financing activities: | |||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options | 131,000 | 616,000 | 724,000 | -14,000 | 128,000 | 995,000 | -202,000 | -128,000 | 347,000 | 30,000 | 250,000 | 426,000 | 249,000 | 378,000 | 84,000 | 432,000 | 709,000 | 827,000 | 1,384,000 | 1,322,000 | 1,356,000 | 1,034,000 | 876,000 | 739,000 | 1,736,000 | 1,364,000 | 366,798 |
treasury stock to satisfy tax withholdings on stock compensation awards | -1,095,000 | 0 | -1,451,000 | -3,775,000 | -6,950,000 | -9,860,000 | -3,214,000 | -2,002,000 | -4,307,000 | -5,449,000 | -1,586,000 | -815,000 | -1,145,000 | ||||||||||||||
proceeds from employee stock purchase plan | 522,000 | 1,739,000 | 57,000 | -193,000 | 768,000 | 2,078,000 | 150,000 | -223,000 | 913,000 | 427,000 | 919,000 | 896,000 | 967,000 | 489,000 | 883,000 | 735,000 | 1,214,000 | 832,000 | 852,000 | ||||||||
finance lease payments | -1,680,000 | -5,042,000 | 727,000 | -1,134,000 | -1,376,000 | -5,916,000 | 100,000 | -715,000 | -1,280,000 | -1,623,000 | -1,729,000 | -1,983,000 | -1,444,000 | -1,415,000 | -1,417,000 | -1,431,000 | -1,468,000 | -1,092,000 | -1,075,000 | -1,050,000 | -1,050,000 | -525,000 | |||||
principal payments on financing agreements | -355,000 | -994,000 | -8,000 | -8,000 | -320,000 | -895,000 | -9,000 | -6,000 | -289,000 | -282,000 | -273,000 | 0 | 0 | -166,000 | 0 | ||||||||||||
debt issuance costs and loan facility fee payments | -2,259,000 | -3,172,000 | -38,000 | -152,000 | -1,071,000 | 0 | 0 | -284,000 | -113,000 | ||||||||||||||||||
financing payments of acquisition-related liabilities | -5,945,000 | -1,364,000 | |||||||||||||||||||||||||
debt extinguishment costs | -42,000 | 0 | 0 | ||||||||||||||||||||||||
proceeds from debt instruments | 92,240,000 | ||||||||||||||||||||||||||
principal payments on debt instruments | -98,000,000 | ||||||||||||||||||||||||||
payments due to provider for unfunded receivables | -15,555,000 | ||||||||||||||||||||||||||
net cash from financing activities | -26,093,000 | 73,518,000 | 1,482,000 | -1,311,000 | -838,000 | -9,835,000 | -270,000 | 444,000 | -1,825,000 | -4,610,000 | -2,284,000 | -3,043,000 | -7,178,000 | -10,408,000 | -3,664,000 | -2,766,000 | -3,965,000 | -7,934,000 | -425,000 | -943,000 | 244,271,000 | -25,432,000 | 174,293,000 | 689,000 | 1,111,000 | 817,000 | -2,107,149 |
effect of exchange rate changes on cash, cash equivalents and restricted cash | -64,000 | ||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 2,567,000 | ||||||||||||||||||||||||||
cash, cash equivalents and restricted cash – beginning of period | 73,830,000 | ||||||||||||||||||||||||||
cash, cash equivalents and restricted cash – end of period | 76,397,000 | ||||||||||||||||||||||||||
supplemental information of non-cash investing and financing information: | |||||||||||||||||||||||||||
non-cash activity related to credit card receivables and deferred purchase price | 27,717,000 | ||||||||||||||||||||||||||
exchange of right of use asset for property and equipment | 57,000 | ||||||||||||||||||||||||||
purchase of property and equipment and capitalized software included in accounts payable and accrued liabilities | 2,304,000 | ||||||||||||||||||||||||||
capitalized stock-based compensation | 342,000 | ||||||||||||||||||||||||||
issuance of stock to settle liabilities for stock-based compensation | 8,053,000 | ||||||||||||||||||||||||||
cash paid for: | |||||||||||||||||||||||||||
interest | 3,848,000 | 214,000 | 476,000 | 486,874 | |||||||||||||||||||||||
income taxes | 1,181,000 | ||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash shown in statements of cash flows | |||||||||||||||||||||||||||
cash, cash equivalents and restricted cash per balance sheets | 74,706,000 | ||||||||||||||||||||||||||
restricted cash included in other long-term assets | 1,691,000 | ||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash shown in statements of cash flows | 76,397,000 | ||||||||||||||||||||||||||
amortization of deferred financing costs and debt discount | 2,916,000 | -1,000 | 0 | 62,000 | 174,000 | 11,000 | -10,000 | 61,000 | 68,000 | 84,000 | 84,000 | 85,000 | 83,000 | 83,000 | 67,000 | 77,000 | 72,000 | 72,000 | |||||||||
non-cash gain on settlement | |||||||||||||||||||||||||||
gains and losses for fair value option | |||||||||||||||||||||||||||
collections of principal on receivables originally held for sale to securitization | |||||||||||||||||||||||||||
deferred contract acquisition costs | -493,000 | -339,000 | -71,000 | -179,000 | -71,000 | -106,000 | -420,000 | -388,000 | -574,000 | -1,967,000 | 249,000 | -500,000 | -687,000 | -714,000 | -683,000 | -1,529,644 | |||||||||||
payment of due to provider for receivables originally held for sale to securitization | |||||||||||||||||||||||||||
acquisitions, net of cash acquired | -294,000 | -10,406,000 | |||||||||||||||||||||||||
constructive financing | 0 | 0 | |||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||
cash and cash equivalents—beginning of year | |||||||||||||||||||||||||||
cash, cash equivalents and restricted cash—end of year | |||||||||||||||||||||||||||
supplemental information of non-cash investing and financing activities: | |||||||||||||||||||||||||||
right of use assets acquired in exchange for operating lease liabilities | |||||||||||||||||||||||||||
property and equipment acquisitions through finance leases | 2,393,000 | ||||||||||||||||||||||||||
deferred consideration liabilities payable in business combinations | |||||||||||||||||||||||||||
issuance of stock as consideration in business combinations | |||||||||||||||||||||||||||
capitalized software acquired through vendor financing | 0 | ||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 60,000 | -120,000 | 31,000 | -96,000 | -4,000 | -5,000 | -1,000 | ||||||||||||||||||||
net increase in cash and cash equivalents | 710,000 | 744,000 | 6,651,000 | -32,906,000 | -31,140,000 | -28,461,000 | -44,622,000 | -86,583,000 | -39,459,000 | -10,826,000 | 231,899,000 | -35,337,000 | 169,919,000 | -6,053,000 | -63,000 | -1,074,000 | -8,662,672 | ||||||||||
cash and cash equivalents – beginning of period | 7,395,000 | 6,651,000 | 84,220,000 | 2,271,000 | -7,993,000 | 87,520,000 | 0 | 0 | 176,683,000 | 0 | 0 | 313,812,000 | 0 | 0 | 218,781,000 | 0 | 0 | 90,315,000 | 486 | ||||||||
cash and cash equivalents – end of period | 8,105,000 | 7,395,000 | 90,871,000 | -58,000 | 2,271,000 | 79,527,000 | -24,311,000 | -22,090,000 | 149,767,000 | -31,140,000 | -28,461,000 | 269,190,000 | -39,459,000 | -10,826,000 | 450,680,000 | 169,919,000 | -6,053,000 | 90,252,000 | -8,662,186 | ||||||||
net loss | -3,914,000 | -44,124,000 | 3,609,000 | 1,710,000 | -19,722,000 | -30,646,000 | -31,941,000 | -36,767,000 | -37,531,000 | -38,021,000 | -40,167,000 | -46,716,000 | -51,242,000 | -46,451,000 | -36,343,000 | -24,393,000 | -10,974,000 | -8,096,000 | -6,713,000 | -6,371,000 | -6,112,000 | -3,668,000 | -2,437,200 | ||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -3,242,000 | -7,993,000 | -24,311,000 | -22,090,000 | -26,916,000 | ||||||||||||||||||||||
cash and cash equivalents—end of year | |||||||||||||||||||||||||||
change in fair value of contingent consideration liabilities | 49,000 | 0 | |||||||||||||||||||||||||
proceeds from issuance of common stock in equity offerings, net of underwriters' discounts and commissions | 0 | 0 | 0 | 245,813,000 | 0 | ||||||||||||||||||||||
non-cash stock-based compensation expense | |||||||||||||||||||||||||||
deferred tax asset | -81,000 | 75,000 | 216,000 | 224,000 | -365,000 | 229,000 | 154,000 | 125,000 | -344,000 | 170,000 | 53,000 | 56,000 | |||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||
lease liability | -321,000 | -334,000 | -341,000 | -306,000 | -281,000 | -235,000 | -209,000 | -335,000 | -367,000 | -664,000 | -253,000 | -502,000 | |||||||||||||||
payment of offering costs | -64,000 | -273,000 | -2,013,569 | ||||||||||||||||||||||||
insurance financing agreement | |||||||||||||||||||||||||||
debt issuance costs and facility fees | |||||||||||||||||||||||||||
payments of revolving line of credit | 0 | -444 | |||||||||||||||||||||||||
payment of contingent consideration for acquisitions | 0 | ||||||||||||||||||||||||||
change in fair value of warrants liability | 0 | 41 | |||||||||||||||||||||||||
payment of preferred stock dividends | 0 | 101 | |||||||||||||||||||||||||
debt issuance costs | 0 | 0 | 0 | 4 | |||||||||||||||||||||||
loan facility fee payment | 0 | 0 | 0 | 0 | -125,000 | -100,000 | |||||||||||||||||||||
proceeds from revolving line of credit | 0 | 444 | |||||||||||||||||||||||||
proceeds from term loan | 0 | 0 | |||||||||||||||||||||||||
repayment of term loan and loan payable | |||||||||||||||||||||||||||
purchase of property and equipment | -11,566,000 | -1,047,000 | -3,983,000 | -1,781,000 | -2,742,000 | -1,917,000 | -2,071,522 | ||||||||||||||||||||
amortization of debt discount | 72,000 | 71,000 | 73,000 | 119,000 | 126,000 | 33,000 | 146,686 | ||||||||||||||||||||
deferred contract acquisition cost amortization | 575,000 | ||||||||||||||||||||||||||
payments of offering costs | -30,000 | ||||||||||||||||||||||||||
principal payments on financing arrangements | -673,000 | -810,000 | -661,000 | ||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||
stock compensation expense | |||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||
tax withholdings on stock compensation awards | |||||||||||||||||||||||||||
insurance financing arrangement | 0 | 0 | |||||||||||||||||||||||||
principal portion of finance lease payments | -833,000 | -496,000 | |||||||||||||||||||||||||
cash from operating activities: | |||||||||||||||||||||||||||
cost of hardware purchased by customers | 165,000 | ||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||
cash from investing activities: | |||||||||||||||||||||||||||
cash from financing activities: | |||||||||||||||||||||||||||
treasury stock to recover tax withholdings on stock compensation awards | |||||||||||||||||||||||||||
right-of-use assets recorded in exchange for operating lease liabilities | 1,237,000 | ||||||||||||||||||||||||||
purchase of property and equipment and capitalized software included in accounts payable | 323,000 | ||||||||||||||||||||||||||
issuance of warrants related to debt | 0 | ||||||||||||||||||||||||||
cashless transfer of term loan and related accrued fees into increase in debt balance | 0 | ||||||||||||||||||||||||||
cashless transfer of lender fees through increase in debt balance | 0 | ||||||||||||||||||||||||||
deferred offering costs included in accounts payable and accrued liabilities | |||||||||||||||||||||||||||
cashless exercise of common stock warrants | 602,218 | ||||||||||||||||||||||||||
cash payments for: | |||||||||||||||||||||||||||
includes 2,741 initial right of use asset recorded upon adoption of asc 842. | |||||||||||||||||||||||||||
proceeds from ipo, net of underwriters' discounts and commissions | |||||||||||||||||||||||||||
repayment of term loan | 0 | -333 | |||||||||||||||||||||||||
repayment of loan payable | 0 | 0 | |||||||||||||||||||||||||
purchase of treasury stock | |||||||||||||||||||||||||||
deferred issuance costs included in accounts payable and accrued expenses | |||||||||||||||||||||||||||
accrued expenses | 583,000 | -231,991 | |||||||||||||||||||||||||
acquisition | |||||||||||||||||||||||||||
proceeds from ipo | 0 | ||||||||||||||||||||||||||
proceeds from loan payable | |||||||||||||||||||||||||||
payments of capital leases | |||||||||||||||||||||||||||
proceeds from issuance of preferred stock | |||||||||||||||||||||||||||
disclosures of additional investing and financing activities: | |||||||||||||||||||||||||||
supplemental information: | |||||||||||||||||||||||||||
property and equipment acquisitions through capital leases | 309,000 | 228,055 | |||||||||||||||||||||||||
deferred debt issuance costs included in accrued expenses | |||||||||||||||||||||||||||
shares issued in connection with acquisition | |||||||||||||||||||||||||||
net exercise of preferred stock warrant | |||||||||||||||||||||||||||
payment on capital leases | -459,900 | ||||||||||||||||||||||||||
purchase of property and equipment included in accounts payable | -152,579 | ||||||||||||||||||||||||||
proceeds from ipo, net of underwriters’ discounts and commissions | |||||||||||||||||||||||||||
issurance of warrants related to debt |
