Rapid7 Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Rapid7 Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||
net income | 8,338,000 | 2,105,000 | -1,481,000 | 16,554,000 | 8,195,000 | 2,258,000 | 20,048,000 | -76,611,000 | -66,782,000 | -25,915,000 | -11,385,000 | -28,727,000 | -39,606,000 | -44,999,000 | -44,625,000 | -37,700,000 | -34,164,000 | -29,845,000 | -28,918,000 | -25,541,000 | -21,466,000 | -22,924,000 | -14,346,000 | -14,406,000 | -13,420,000 | -11,673,000 | -13,020,000 | -11,831,000 | -14,333,000 | -16,361,000 | -13,004,000 | -10,284,000 | -11,637,000 | -10,545,000 | -9,774,000 | -10,194,000 | -13,452,000 | -15,580,000 | -21,106,000 | -11,825,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 11,390,000 | 11,665,000 | 11,436,000 | 11,238,000 | 10,871,000 | 11,348,000 | 11,411,000 | 11,649,000 | 11,829,000 | 11,050,000 | 10,451,000 | 10,195,000 | 10,223,000 | 10,169,000 | 9,988,000 | 9,745,000 | 7,028,000 | 6,740,000 | 6,284,000 | 5,928,000 | 5,576,000 | 4,843,000 | 4,559,000 | 4,598,000 | 3,944,000 | 3,427,000 | 3,360,000 | 2,660,000 | 2,678,000 | 2,399,000 | 2,324,000 | 2,067,000 | 1,613,000 | 1,624,000 | 1,395,000 | 1,911,000 | 1,708,000 | 1,711,000 | 1,652,000 | 1,339,000 |
amortization of debt issuance costs | 999,000 | 1,019,000 | 1,122,000 | 1,217,000 | 1,055,000 | 1,053,000 | 1,041,000 | 1,026,000 | 994,000 | 1,046,000 | 1,011,000 | 979,000 | ||||||||||||||||||||||||||||
stock-based compensation expense | 27,581,000 | 27,151,000 | 31,065,000 | 24,594,000 | 27,409,000 | 24,893,000 | 23,245,000 | 23,768,000 | 31,695,000 | 29,373,000 | 27,598,000 | 30,971,000 | 32,411,000 | 28,922,000 | 28,707,000 | 29,196,000 | 23,814,000 | 20,862,000 | 16,967,000 | 17,128,000 | 16,446,000 | 13,347,000 | 11,174,000 | 10,426,000 | 10,430,000 | 8,634,000 | 6,594,000 | 7,424,000 | 7,350,000 | 6,225,000 | 4,803,000 | 5,288,000 | 5,171,000 | 4,279,000 | 3,979,000 | 4,177,000 | 3,641,000 | 5,519,000 | 7,852,000 | 1,427,000 |
deferred income taxes | -1,049,000 | 0 | 0 | 1,840,000 | -3,458,000 | 0 | 116,000 | 0 | -228,000 | |||||||||||||||||||||||||||||||
other | -3,541,000 | -1,153,000 | 3,031,000 | -3,182,000 | -1,149,000 | -203,000 | -5,157,000 | 1,203,000 | 3,428,000 | 995,000 | -4,028,000 | 1,547,000 | 1,755,000 | 526,000 | 265,000 | 209,000 | 42,000 | 1,404,000 | ||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||
accounts receivable | -10,176,000 | 27,668,000 | -27,912,000 | 2,442,000 | -19,539,000 | 39,529,000 | -26,449,000 | -2,682,000 | -20,695,000 | 35,805,000 | -30,475,000 | 3,278,000 | -18,180,000 | 36,327,000 | -48,997,000 | 10,706,000 | -21,598,000 | 34,414,000 | -37,608,000 | 2,393,000 | -11,773,000 | 22,608,000 | -25,660,000 | 6,311,000 | -10,180,000 | 14,729,000 | -20,972,000 | -5,299,000 | -10,136,000 | 34,722,000 | -25,347,000 | -1,110,000 | -13,942,000 | 15,182,000 | 189,000 | -5,809,000 | ||||
deferred contract acquisition and fulfillment costs | 4,505,000 | 5,295,000 | -3,703,000 | 1,471,000 | -1,285,000 | -679,000 | -9,046,000 | -3,525,000 | -3,723,000 | -2,240,000 | -7,911,000 | -2,919,000 | -2,141,000 | -2,939,000 | -12,754,000 | -4,319,000 | -3,497,000 | -1,956,000 | -8,101,000 | -2,284,000 | -2,478,000 | -516,000 | -5,903,000 | -2,231,000 | -2,078,000 | -1,094,000 | -6,405,000 | -1,854,000 | -2,818,000 | -1,713,000 | ||||||||||
prepaid expenses and other assets | -3,803,000 | -1,995,000 | -3,257,000 | 5,632,000 | 1,653,000 | -1,223,000 | -9,558,000 | 4,033,000 | 6,967,000 | -5,567,000 | 3,072,000 | 5,224,000 | -3,971,000 | -6,556,000 | -6,446,000 | 2,697,000 | 530,000 | -136,000 | -10,308,000 | -421,000 | 1,638,000 | 135,000 | -3,813,000 | -544,000 | -3,394,000 | -5,940,000 | 2,147,000 | 1,168,000 | -412,000 | -3,190,000 | -675,000 | 189,000 | -1,054,000 | 1,466,000 | -2,447,000 | 325,000 | -685,000 | -716,000 | -1,266,000 | 546,000 |
accounts payable | 3,596,000 | -6,555,000 | 13,227,000 | -7,429,000 | 1,169,000 | -4,190,000 | 6,704,000 | 27,000 | 1,462,000 | -2,744,000 | -527,000 | 4,947,000 | -5,116,000 | 8,673,000 | -4,156,000 | 3,408,000 | -1,879,000 | 550,000 | -4,316,000 | 1,785,000 | -3,873,000 | 4,010,000 | -1,040,000 | -1,052,000 | 2,118,000 | 66,000 | 3,110,000 | -1,826,000 | -828,000 | 3,219,000 | -1,935,000 | 1,335,000 | -1,413,000 | -244,000 | 1,070,000 | -1,355,000 | 2,404,000 | -500,000 | -701,000 | -233,000 |
accrued expenses | 7,089,000 | -20,325,000 | 7,584,000 | 978,000 | 6,499,000 | -24,890,000 | 20,390,000 | -6,000,000 | 11,983,000 | -23,951,000 | 15,982,000 | 252,000 | 11,555,000 | -24,048,000 | 23,759,000 | 3,038,000 | 7,837,000 | -15,429,000 | 11,719,000 | 4,358,000 | 7,126,000 | -14,563,000 | 9,581,000 | 2,490,000 | 6,378,000 | -13,690,000 | 8,192,000 | 5,632,000 | 3,511,000 | -11,317,000 | 5,955,000 | 2,925,000 | 5,094,000 | -7,216,000 | 3,185,000 | 1,855,000 | 3,965,000 | -7,427,000 | 5,111,000 | 2,673,000 |
deferred revenue | 549,000 | -12,874,000 | 36,317,000 | -13,766,000 | -2,160,000 | -21,186,000 | 36,839,000 | -8,150,000 | 13,845,000 | -12,062,000 | 34,219,000 | -4,886,000 | 19,353,000 | 3,830,000 | 61,173,000 | 2,169,000 | 21,233,000 | 987,000 | 47,884,000 | 1,540,000 | 4,675,000 | -16,671,000 | 30,810,000 | -7,058,000 | 7,038,000 | -12,104,000 | 25,183,000 | -1,312,000 | 5,494,000 | -6,495,000 | 35,857,000 | 8,214,000 | 12,782,000 | -1,416,000 | 19,800,000 | 4,543,000 | 12,865,000 | 1,540,000 | 19,800,000 | 12,643,000 |
other liabilities | 1,015,000 | -2,244,000 | -2,607,000 | 4,220,000 | 140,000 | 2,520,000 | -414,000 | -1,381,000 | 379,000 | 104,000 | 3,637,000 | -818,000 | 155,000 | -481,000 | 136,000 | -796,000 | 4,783,000 | -394,000 | 490,000 | 65,000 | 83,000 | -1,063,000 | -274,000 | 163,000 | -476,000 | 1,605,000 | 989,000 | 47,000 | -225,000 | -444,000 | 15,000 | -146,000 | -553,000 | -266,000 | 392,000 | 238,000 | 94,000 | -166,000 | -61,000 | -140,000 |
net cash from operating activities | 47,542,000 | 29,757,000 | 63,773,000 | 43,969,000 | 32,858,000 | 31,070,000 | 63,466,000 | 3,665,000 | 31,305,000 | 5,842,000 | 40,242,000 | 20,110,000 | 7,449,000 | 10,403,000 | 4,688,000 | 19,448,000 | 9,186,000 | 20,595,000 | 582,000 | 11,078,000 | 442,000 | -7,215,000 | 7,824,000 | 1,839,000 | 2,483,000 | -13,566,000 | 11,934,000 | -4,050,000 | -9,114,000 | 7,296,000 | 8,202,000 | 5,744,000 | -3,981,000 | 3,321,000 | 7,051,000 | 1,790,000 | 1,863,000 | -1,592,000 | 73,000 | 2,273,000 |
capex | -5,262,000 | -5,080,000 | -4,931,000 | -5,467,000 | -3,653,000 | -3,536,000 | -367,000 | -4,247,000 | -5,724,000 | -7,061,000 | -7,295,000 | -10,453,000 | -8,707,000 | -6,575,000 | -4,175,000 | -5,121,000 | -4,146,000 | -2,730,000 | -6,677,000 | -4,629,000 | -2,673,000 | -4,230,000 | -2,375,000 | -10,875,000 | -10,800,000 | -10,064,000 | -4,409,000 | -3,846,000 | -4,223,000 | -2,840,000 | -1,318,000 | -1,368,000 | -1,243,000 | -1,335,000 | -1,192,000 | -1,465,000 | -750,000 | -1,092,000 | -1,297,000 | -1,644,000 |
free cash flows | 42,280,000 | 24,677,000 | 58,842,000 | 38,502,000 | 29,205,000 | 27,534,000 | 63,099,000 | -582,000 | 25,581,000 | -1,219,000 | 32,947,000 | 9,657,000 | -1,258,000 | 3,828,000 | 513,000 | 14,327,000 | 5,040,000 | 17,865,000 | -6,095,000 | 6,449,000 | -2,231,000 | -11,445,000 | 5,449,000 | -9,036,000 | -8,317,000 | -23,630,000 | 7,525,000 | -7,896,000 | -13,337,000 | 4,456,000 | 6,884,000 | 4,376,000 | -5,224,000 | 1,986,000 | 5,859,000 | 325,000 | 1,113,000 | -2,684,000 | -1,224,000 | 629,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -948,000 | -1,361,000 | -1,183,000 | -1,342,000 | -280,000 | -620,000 | -367,000 | -295,000 | -1,419,000 | -2,285,000 | -7,295,000 | -5,863,000 | -4,171,000 | -3,053,000 | -4,175,000 | -2,164,000 | -1,699,000 | -972,000 | -6,677,000 | -3,170,000 | -1,199,000 | -2,756,000 | -2,375,000 | -9,341,000 | -9,249,000 | -8,463,000 | -4,409,000 | -2,754,000 | -3,503,000 | -2,147,000 | -1,318,000 | -928,000 | -1,243,000 | -1,335,000 | -1,192,000 | -1,465,000 | -750,000 | -1,092,000 | -1,297,000 | -1,644,000 |
capitalization of internal-use software | -4,314,000 | -3,719,000 | -3,748,000 | -4,125,000 | -3,373,000 | -2,916,000 | ||||||||||||||||||||||||||||||||||
purchases of investments | -87,555,000 | -144,461,000 | 0 | -84,527,000 | -64,809,000 | -93,158,000 | -82,816,000 | -113,756,000 | -75,374,000 | -4,883,000 | -28,279,000 | -35,489,000 | -26,861,000 | -32,136,000 | -33,784,000 | 0 | -52,914,000 | -6,394,000 | -68,343,000 | -59,451,000 | -24,987,000 | -24,272,000 | -33,839,000 | -41,776,000 | -9,403,000 | -63,029,000 | -54,476,000 | -168,290,000 | -6,195,000 | -4,460,000 | -13,506,000 | -5,856,000 | -8,427,000 | -7,401,000 | ||||||
sales and maturities of investments | 51,500,000 | 69,000,000 | 58,000,000 | 62,499,000 | 75,001,000 | 55,000,000 | ||||||||||||||||||||||||||||||||||
other investing activities | 0 | 1,328,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
net cash from investing activities | -41,317,000 | -79,213,000 | 52,966,000 | -64,693,000 | 6,899,000 | -41,694,000 | -33,568,000 | -83,003,000 | -52,006,000 | -10,177,000 | -20,392,000 | 21,461,000 | -35,911,000 | -17,491,000 | -275,721,000 | -13,722,000 | -18,444,000 | -65,818,000 | -55,135,000 | -120,756,000 | 85,422,000 | 78,000 | -15,652,000 | 32,740,000 | -355,000 | -43,455,000 | -165,688,000 | 8,648,000 | 6,762,000 | -6,280,000 | -12,024,000 | 3,719,000 | -7,836,000 | -40,168,000 | -1,465,000 | -750,000 | -1,092,000 | -36,764,000 | -1,644,000 | |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | ||||||||||||||||||||||||||||||||||||||||
payments for maturity of convertible senior notes | ||||||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlement of equity awards | -595,000 | -1,303,000 | -847,000 | -794,000 | -1,325,000 | -1,764,000 | -1,558,000 | -1,421,000 | -1,324,000 | -1,267,000 | -719,000 | -1,637,000 | -1,645,000 | -3,461,000 | -4,672,000 | -4,701,000 | -3,347,000 | -3,324,000 | -2,937,000 | -2,534,000 | -1,917,000 | -1,533,000 | -2,026,000 | -2,087,000 | -1,860,000 | -979,000 | -485,000 | -707,000 | -543,000 | -462,000 | -230,000 | -207,000 | -92,000 | -169,000 | -288,000 | -66,000 | -673,000 | -3,087,000 | ||
proceeds from employee stock purchase plan | 0 | 4,446,000 | 0 | 4,200,000 | 0 | 5,046,000 | 0 | 5,149,000 | 0 | 6,174,000 | 0 | 6,233,000 | 0 | 5,710,000 | 0 | 4,809,000 | 0 | 4,467,000 | 0 | 3,736,000 | 0 | 3,346,000 | 0 | 2,887,000 | 0 | 2,634,000 | 0 | 2,005,000 | 0 | 1,632,000 | 0 | 1,415,000 | 0 | 1,499,000 | 0 | 1,628,000 | 0 | 2,096,000 | ||
proceeds from stock option exercises | 0 | 1,589,000 | 130,000 | 32,000 | 324,000 | 1,080,000 | 69,000 | 302,000 | 2,501,000 | 181,000 | 1,697,000 | 416,000 | 246,000 | 959,000 | 1,036,000 | 749,000 | 1,103,000 | 1,427,000 | 1,591,000 | 2,491,000 | 2,167,000 | 1,561,000 | 2,295,000 | 1,866,000 | 3,340,000 | 2,718,000 | 1,085,000 | 1,864,000 | 2,696,000 | 1,961,000 | 853,000 | 884,000 | 3,336,000 | 775,000 | 406,000 | 1,087,000 | 884,000 | 547,000 | 29,000 | 570,000 |
issuance of common stock from acquisition | ||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -47,122,000 | 4,732,000 | -1,217,000 | 3,438,000 | -1,001,000 | 4,362,000 | -2,198,000 | 77,780,000 | 1,177,000 | 2,838,000 | 978,000 | 5,012,000 | -1,782,000 | 3,208,000 | -49,287,000 | -9,246,000 | -5,906,000 | 328,572,000 | -1,375,000 | 2,679,000 | 196,247,000 | 3,374,000 | 269,000 | 2,666,000 | 1,480,000 | 4,373,000 | 192,000 | 199,781,000 | 1,829,000 | 34,362,000 | 623,000 | 2,092,000 | 2,448,000 | 2,105,000 | -1,187,000 | 2,649,000 | 211,000 | -512,000 | -678,000 | 96,408,000 |
effect of exchange rate changes on cash ,cash equivalents and restricted cash | 3,513,000 | 1,334,000 | 2,846,000 | -583,000 | -1,493,000 | |||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 111,996,000 | -14,440,000 | 30,912,000 | -3,231,000 | 38,936,000 | 2,694,000 | 24,257,000 | -23,100,000 | -62,513,000 | -266,075,000 | -10,235,000 | 330,223,000 | -40,917,000 | 76,192,000 | 81,021,000 | 8,488,000 | -11,644,000 | 36,700,000 | -9,696,000 | -31,595,000 | 29,929,000 | 1,085,000 | 48,384,000 | |||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 342,101,000 | -3,000 | 0 | 0 | 214,130,000 | 0 | 0 | 0 | 207,804,000 | 0 | 0 | 0 | 165,017,000 | 0 | 0 | 0 | 173,617,000 | 0 | 0 | 123,413,000 | 0 | 0 | 0 | 99,565,000 | 0 | 0 | 0 | 51,762,000 | |||||||||||
cash, cash equivalents and restricted cash, end of period | -37,384,000 | 298,711,000 | 111,993,000 | -14,440,000 | 38,173,000 | 206,375,000 | 30,912,000 | -3,231,000 | -19,828,000 | 206,274,000 | 38,936,000 | 2,694,000 | 24,257,000 | 141,917,000 | -62,513,000 | -266,075,000 | -10,235,000 | 503,840,000 | -40,917,000 | 76,192,000 | 204,434,000 | 8,488,000 | -11,644,000 | 36,700,000 | 89,869,000 | -31,595,000 | 29,929,000 | 1,085,000 | 100,146,000 | |||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||||
cash paid for interest on convertible senior notes | 1,399,000 | 1,571,000 | 518,000 | 2,625,000 | 517,000 | 2,698,000 | 518,000 | 750,000 | 2,587,000 | 750,000 | 2,588,000 | 750,000 | 2,587,000 | 750,000 | 2,587,000 | 733,000 | 2,587,000 | 1,438,000 | 2,588,000 | 1,437,000 | 0 | 1,438,000 | 0 | 1,437,000 | 0 | 1,342,000 | ||||||||||||||
cash paid for income taxes, net of refund | 4,720,000 | 992,000 | ||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash: | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | -30,135,000 | 291,462,000 | 112,115,000 | -14,404,000 | 38,259,000 | 198,716,000 | 30,902,000 | -3,202,000 | -19,828,000 | 205,757,000 | 38,934,000 | 4,884,000 | 22,104,000 | 141,365,000 | -62,522,000 | -266,464,000 | -10,236,000 | 503,804,000 | -39,934,000 | 36,700,000 | 89,869,000 | 1,085,000 | 99,646,000 | |||||||||||||||||
restricted cash included in other assets | ||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | -37,384,000 | 298,711,000 | 111,993,000 | -14,440,000 | 38,173,000 | 206,375,000 | 30,912,000 | -3,231,000 | -19,828,000 | 206,274,000 | 38,936,000 | 2,694,000 | 24,257,000 | 141,917,000 | -62,513,000 | -266,075,000 | -10,235,000 | 503,840,000 | -40,917,000 | 36,700,000 | 89,869,000 | 1,085,000 | 100,146,000 | |||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -43,390,000 | -7,755,000 | -1,530,000 | |||||||||||||||||||||||||||||||||||||
restricted cash included in other assets and prepaid expenses and other current assets | 7,249,000 | -36,000 | -86,000 | 7,659,000 | ||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 0 | 3,553,000 | 0 | |||||||||||||||||||||||||||||||||||||
change in fair value of derivative assets | 0 | 2,851,000 | ||||||||||||||||||||||||||||||||||||||
induced conversion expense | 0 | 0 | 0 | 0 | 2,740,000 | |||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | -103,000 | -35,467,000 | 0 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 7,909 | ||||||||||||||||||||||||||||||||||||||||
purchase of capped calls related to convertible senior notes | 0 | 0 | 0 | 0 | -76,020,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
payments for repurchase of convertible senior notes | -182,647,000 | |||||||||||||||||||||||||||||||||||||||
payments related to business acquisitions | 0 | 0 | 0 | -2,250,000 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||
proceeds from capped call settlement | ||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | -1,673,000 | -304,000 | -33,000 | -2,036,000 | -2,871,000 | -800,000 | -556,000 | 207,000 | -500,000 | 461,000 | 259,000 | -560,000 | 317,000 | -497,000 | -3,000 | -148,000 | -266,000 | -114,000 | -278,000 | -36,000 | ||||||||||||||||||||
cash paid for income taxes, net of refunds | 1,876,000 | 1,568,000 | 3,153,000 | 2,352,000 | 459,000 | -56,000 | 1,055,000 | 166,000 | 68,000 | 939,000 | 549,000 | 15,000 | 2,481,000 | 192,000 | 568,000 | 64,000 | -21,000 | 198,000 | 102,000 | 33,000 | -4,000 | 85,000 | 231,000 | 88,000 | ||||||||||||||||
restricted cash included in prepaid expenses and other current assets and other assets | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 7,200 | ||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and issuance costs | 1,096,000 | 1,095,000 | 1,133,000 | 658,000 | 5,305,000 | 5,206,000 | 4,264,000 | 2,743,000 | 2,730,000 | 2,679,000 | 2,594,000 | 2,510,000 | 2,535,000 | |||||||||||||||||||||||||||
other investments | 0 | -500,000 | 0 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs of 7,909 and 14,976 for the years ended december 31, 2023 and 2021, respectively | ||||||||||||||||||||||||||||||||||||||||
payments for redemption, repurchase and conversion of convertible senior notes | ||||||||||||||||||||||||||||||||||||||||
proceeds from capped calls settlement | ||||||||||||||||||||||||||||||||||||||||
restricted cash included in prepaid expenses and other assets | 10,000 | -29,000 | 0 | 517,000 | 2,000 | -2,190,000 | 2,153,000 | 552,000 | 9,000 | |||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired | 0 | -808,000 | -34,033,000 | -306,000,000 | -2,700,000 | -49,720,000 | -55,000 | 14,000 | ||||||||||||||||||||||||||||||||
capitalization of internal-use software costs | -3,952,000 | -4,305,000 | -4,776,000 | -4,590,000 | -4,536,000 | -3,522,000 | -2,957,000 | -2,447,000 | -1,758,000 | -1,459,000 | -1,474,000 | -1,474,000 | -1,534,000 | -1,551,000 | -1,601,000 | -1,092,000 | -720,000 | -693,000 | -440,000 | |||||||||||||||||||||
sales/maturities of investments | 35,000,000 | 29,900,000 | 35,800,000 | 26,050,000 | 57,529,000 | 2,800,000 | 36,900,000 | 46,038,000 | 41,900,000 | 9,000,000 | 32,675,000 | 113,924,000 | 36,985,000 | 67,564,000 | 72,738,000 | 6,448,000 | ||||||||||||||||||||||||
payments of debt issuance costs | 0 | -163,000 | ||||||||||||||||||||||||||||||||||||||
net cash from by investing activities | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs of 14,976 and 7,201 for the year ended december 31, 2021 and 2020, respectively | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 14,976 for the nine months ended september 30, 2021 | ||||||||||||||||||||||||||||||||||||||||
payments for repurchase and conversion of convertible senior notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 14,560 for the six months ended june 30, 2021 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 12,900 for the three months ended march 31, 2021 | ||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||
leasehold improvements acquired through tenant improvement allowance | 0 | 0 | 6,703,000 | 7,313,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 14,976 and 7,201 for the nine months ended september 30, 2021 and 2020, respectively | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 14,560 and 6,500 for the six months ended june 30, 2021 and 2020, respectively | ||||||||||||||||||||||||||||||||||||||||
payments related to business acquisition | 0 | -2,431,000 | ||||||||||||||||||||||||||||||||||||||
restricted cash included in prepaid expenses and other current assets | 1,000 | 36,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 12,900 | 587,100,000 | |||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 237,000 | 752,000 | 481,000 | 527,000 | 459,000 | 429,000 | 916,000 | 437,000 | 260,000 | 24,000 | 300,000 | 156,000 | 396,000 | 31,000 | 162,000 | 316,000 | 427,000 | 110,000 | 270,000 | 124,000 | 252,000 | 200,000 | ||||||||||||||||||
foreign currency re-measurement loss | -45,000 | 109,000 | -248,000 | 447,000 | 379,000 | -58,000 | 249,000 | 147,000 | ||||||||||||||||||||||||||||||||
other non-cash items | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs of 7,201 and 6,879 for the years ended december 31, 2020 and 2018, respectively | ||||||||||||||||||||||||||||||||||||||||
proceeds from follow-on public offering, net of offering costs of 608 | ||||||||||||||||||||||||||||||||||||||||
deferred business acquisition payment | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -38,000 | 175,000 | 220,000 | -76,000 | -263,000 | |||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 2,507,000 | -4,013,000 | -34,567,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 53,148,000 | 0 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 2,507,000 | -4,013,000 | 2,406,000 | 50,662,000 | -34,567,000 | |||||||||||||||||||||||||||||||||||
other non-cash income | 60,000 | -9,000 | -138,000 | -345,000 | -568,000 | -722,000 | -274,000 | -19,000 | -52,000 | |||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 7,201 | ||||||||||||||||||||||||||||||||||||||||
restricted cash in other current assets | -983,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 6,500 | ||||||||||||||||||||||||||||||||||||||||
foreign currency re-measurement (gain) loss | -47,000 | 104,000 | -223,000 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs of 6,879 | ||||||||||||||||||||||||||||||||||||||||
restricted cash in other assets | 500,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||
proceeds from follow-on public offering, net of offering costs | ||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | ||||||||||||||||||||||||||||||||||||||||
convertible senior notes issuance costs incurred but not paid | ||||||||||||||||||||||||||||||||||||||||
proceeds from secondary public offering, net of offering costs of 608 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
payments of capital lease obligations | 0 | 0 | 0 | -68,000 | -66,000 | -64,000 | ||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | ||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | -201,000 | 74,000 | 262,000 | 53,000 | 42,000 | 136,000 | 558,000 | 65,000 | 76,000 | 146,000 | 60,000 | 274,000 | 47,000 | 203,000 | ||||||||||||||||||||||||||
cash paid for interest | 4,000 | 0 | 0 | 1,000 | 3,000 | 317,000 | ||||||||||||||||||||||||||||||||||
foreign currency re-measurement gain | 95,000 | -172,000 | -282,000 | 44,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 6,471 | ||||||||||||||||||||||||||||||||||||||||
sale and maturities of investments | 14,062,000 | 9,917,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from secondary public offering, net of offering costs paid of 284 | 31,231,000 | |||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 0 | 853,000 | ||||||||||||||||||||||||||||||||||||||
other non-cash expenses | -5,000 | 39,000 | 78,000 | 97,000 | ||||||||||||||||||||||||||||||||||||
increase in restricted cash | ||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering and concurrent private placement, net of offering costs of 3,097 | ||||||||||||||||||||||||||||||||||||||||
repayments of term loan and related termination fee | 0 | |||||||||||||||||||||||||||||||||||||||
supplemental non-cash investing and financing information: | ||||||||||||||||||||||||||||||||||||||||
common stock issued for acquisitions | 27,382,000 | 0 | ||||||||||||||||||||||||||||||||||||||
vested stock options issued for acquisition | ||||||||||||||||||||||||||||||||||||||||
maturities of investments | 900,000 | |||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -2,486,000 | |||||||||||||||||||||||||||||||||||||||
accounts receivables | 14,048,000 | |||||||||||||||||||||||||||||||||||||||
contingent consideration | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series d redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||
payments of contingent consideration related to business acquisitions | ||||||||||||||||||||||||||||||||||||||||
repurchase of common and preferred stock | ||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 38,000 | 52,000 | 78,000 | 79,000 | 79,000 | |||||||||||||||||||||||||||||||||||
proceeds from initial public offering and concurrent private placement, net of offering costs of 2,456 | ||||||||||||||||||||||||||||||||||||||||
initial public offering costs incurred but not yet paid | 31,000 | |||||||||||||||||||||||||||||||||||||||
payments of initial public offering costs | ||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | -77,000 | 151,000 | ||||||||||||||||||||||||||||||||||||||
net decrease in cash | 1,247,000 | -3,045,000 | ||||||||||||||||||||||||||||||||||||||
cash, beginning of period | 0 | 86,553,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
cash, end of period | 1,247,000 | 83,508,000 | -37,431,000 | 96,984,000 | ||||||||||||||||||||||||||||||||||||
total revenue | 2,344,000 | 24,077,000 | ||||||||||||||||||||||||||||||||||||||
borrowings from term loan | ||||||||||||||||||||||||||||||||||||||||
borrowings from line of credit | ||||||||||||||||||||||||||||||||||||||||
repayments on line of credit | ||||||||||||||||||||||||||||||||||||||||
payments of debt and equity issuance costs | ||||||||||||||||||||||||||||||||||||||||
net increase in cash | -37,431,000 | |||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||
nature of the business | ||||||||||||||||||||||||||||||||||||||||
foreign currency remeasurement loss | 37,000 | |||||||||||||||||||||||||||||||||||||||
effect of exchange rate on cash | -53,000 | |||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||
consideration | ||||||||||||||||||||||||||||||||||||||||
cash | 0 | |||||||||||||||||||||||||||||||||||||||
stock consideration | 0 | |||||||||||||||||||||||||||||||||||||||
net working capital liability | ||||||||||||||||||||||||||||||||||||||||
net present value of deferred cash payments | 39,000 | |||||||||||||||||||||||||||||||||||||||
fair value of total consideration transferred | 87,000 | |||||||||||||||||||||||||||||||||||||||
recognized amounts of identifiable assets acquired and liabilities assumed | ||||||||||||||||||||||||||||||||||||||||
net working capital | -2,000 | |||||||||||||||||||||||||||||||||||||||
intangible assets | 0 | |||||||||||||||||||||||||||||||||||||||
total identifiable net assets assumed | -2,000 | |||||||||||||||||||||||||||||||||||||||
goodwill | 89,000 | |||||||||||||||||||||||||||||||||||||||
net purchase price | 87,000 | |||||||||||||||||||||||||||||||||||||||
We provide you with 20 years of cash flow statements for Rapid7 stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Rapid7 stock. Explore the full financial landscape of Rapid7 stock with our expertly curated income statements.
The information provided in this report about Rapid7 stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.