Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 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 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 25,569,000 | 19,733,000 | 22,196,000 | 17,559,000 | 23,460,000 | 18,032,000 | 18,003,000 | 19,011,000 | 16,842,000 | 14,682,000 | 15,289,000 | 15,915,000 | 15,863,000 | 10,753,000 | 12,603,000 | 12,765,000 | 11,449,000 | 10,183,000 | 10,200,000 | 13,470,000 | 11,407,000 | 11,194,000 | 9,515,000 | 9,162,000 | 8,941,000 | 8,796,000 | 6,813,000 | 7,141,000 | 8,061,000 | 5,416,000 | 3,254,000 | -9,101,000 | 2,971,000 | 1,805,000 | 2,509,000 | 352,000 | 1,044,000 | 2,132,000 | 1,270,000 | 651,000 | 586,000 | 854,000 | 838,000 | 639,000 | 373,000 | 294,000 | 270,000 | 288,000 | 199,000 | 366,000 | 174,000 | 426,000 | 256,000 | 13,143,000 | 177,000 | -109,000 | 492,000 | 441,000 | 886,000 | 638,000 | 919,000 |
reconciliation of net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 18,497,000 | -1,496,000 | -4,418,000 | 132,000 | -1,746,000 | -1,102,000 | -7,070,000 | 1,827,000 | -3,252,000 | -3,507,000 | -5,147,000 | -1,640,000 | 68,000 | -1,891,000 | -269,000 | 2,868,000 | 662,000 | 188,000 | 163,000 | -83,000 | 2,881,000 | 775,000 | 668,000 | 2,221,000 | 2,726,000 | 1,796,000 | 838,000 | 864,000 | 436,000 | 478,000 | 1,020,000 | 8,886,000 | 310,000 | -880,000 | -379,000 | -137,000 | -302,000 | -315,000 | 122,000 | 206,000 | -51,000 | -34,000 | 489,000 | 403,000 | 173,000 | 288,000 | 124,000 | 103,000 | -72,000 | -235,000 | -144,000 | 222,000 | 142,000 | ||||||||
depreciation and amortization of property and equipment | 5,354,000 | 4,991,000 | 4,957,000 | 4,711,000 | 4,633,000 | 4,683,000 | 4,694,000 | 4,667,000 | 4,675,000 | 4,663,000 | 4,626,000 | 4,438,000 | 4,169,000 | 3,950,000 | 3,864,000 | 3,799,000 | 3,695,000 | 3,529,000 | 3,765,000 | 3,653,000 | 3,198,000 | 3,138,000 | 3,138,000 | 2,980,000 | 2,819,000 | 2,687,000 | 2,637,000 | 2,285,000 | 2,132,000 | 2,093,000 | 2,083,000 | 1,947,000 | 1,691,000 | 1,715,000 | 1,624,000 | 1,633,000 | 1,626,000 | 1,572,000 | 1,584,000 | 1,568,000 | 1,541,000 | 1,461,000 | 1,430,000 | 1,519,000 | 1,304,000 | 1,307,000 | 1,233,000 | 1,182,000 | 1,171,000 | 1,034,000 | 873,000 | 652,000 | 592,000 | 568,000 | 541,000 | ||||||
amortization of intangible assets | 9,493,000 | 9,509,000 | 8,588,000 | 7,862,000 | 6,470,000 | 4,840,000 | 4,338,000 | 4,998,000 | 3,788,000 | 3,479,000 | 3,851,000 | 3,832,000 | 2,998,000 | 2,468,000 | 2,470,000 | 2,392,000 | 2,399,000 | 2,671,000 | 2,664,000 | 1,553,000 | 1,333,000 | 1,316,000 | 1,336,000 | 1,418,000 | 1,327,000 | 1,266,000 | 1,304,000 | 1,007,000 | 928,000 | 1,033,000 | 1,125,000 | 1,114,000 | 1,215,000 | 1,185,000 | 1,194,000 | 1,198,000 | 1,161,000 | 800,000 | 829,000 | 833,000 | 845,000 | 812,000 | 645,000 | 682,000 | 717,000 | 717,000 | 1,007,000 | 717,000 | 717,000 | 717,000 | 530,000 | 260,000 | 260,000 | 260,000 | 260,000 | ||||||
benefit from credit losses | 2,732,000 | 2,289,000 | 1,822,000 | 1,444,000 | 2,593,000 | 2,238,000 | 1,408,000 | 1,703,000 | 1,513,000 | 1,285,000 | 1,206,000 | 470,000 | 255,000 | 1,490,000 | 1,144,000 | 680,000 | 1,206,000 | 1,626,000 | 1,205,000 | 1,462,000 | 1,178,000 | 1,735,000 | 1,285,000 | ||||||||||||||||||||||||||||||||||||||
stock-based compensation | 14,453,000 | 14,998,000 | 13,867,000 | 12,293,000 | 10,752,000 | 11,494,000 | 20,018,000 | 9,411,000 | 11,436,000 | 12,881,000 | 11,780,000 | 7,763,000 | 7,960,000 | 8,661,000 | 9,015,000 | 6,301,000 | 6,849,000 | 7,499,000 | 6,925,000 | 4,690,000 | 4,893,000 | 5,009,000 | 4,344,000 | 3,374,000 | 3,147,000 | 2,875,000 | 5,294,000 | 2,532,000 | 3,266,000 | 3,179,000 | 3,533,000 | 5,895,000 | 2,300,000 | 2,019,000 | 2,012,000 | 2,065,000 | 1,927,000 | 1,623,000 | 1,610,000 | 1,647,000 | 1,499,000 | 1,405,000 | 1,293,000 | 1,359,000 | 1,339,000 | 1,083,000 | 1,085,000 | 1,111,000 | 924,000 | 713,000 | 715,000 | 715,000 | 612,000 | 482,000 | 487,000 | 487,000 | 312,000 | 292,000 | 232,000 | 175,000 | 51,000 |
other | -617,000 | 106,000 | 168,000 | 1,502,000 | -18,000 | -476,000 | -431,000 | 704,000 | 568,000 | 641,000 | 502,000 | 177,000 | 35,000 | 15,000 | -7,000 | 89,000 | 64,000 | 94,000 | 76,000 | -8,000 | 113,000 | -24,000 | -105,000 | -23,000 | -194,000 | -117,000 | -240,000 | -109,000 | -44,000 | -179,000 | -32,000 | 4,000 | -25,000 | 0 | -1,000 | 2,000 | |||||||||||||||||||||||||
changes in assets and liabilities, net of effects of acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -2,588,000 | -6,270,000 | -7,443,000 | 1,803,000 | -49,000 | -4,648,000 | -6,759,000 | -3,149,000 | 1,137,000 | -3,717,000 | -6,220,000 | -2,436,000 | 3,863,000 | -2,299,000 | -5,563,000 | 368,000 | 1,618,000 | -4,117,000 | -2,828,000 | -1,371,000 | 2,520,000 | -6,018,000 | -1,053,000 | -3,101,000 | 1,099,000 | -3,441,000 | -1,328,000 | -290,000 | 94,000 | -2,853,000 | -1,520,000 | -1,110,000 | -2,201,000 | 144,000 | -1,384,000 | -306,000 | -2,189,000 | -90,000 | -1,030,000 | -1,803,000 | -594,000 | -1,400,000 | -430,000 | -1,348,000 | -712,000 | -627,000 | 428,000 | -1,023,000 | 72,000 | -883,000 | 51,000 | -1,130,000 | -105,000 | -545,000 | -466,000 | -962,000 | -837,000 | -106,000 | -590,000 | 75,000 | -460,000 |
deferred costs | 646,000 | 835,000 | -1,247,000 | -880,000 | -244,000 | -345,000 | -1,651,000 | -3,181,000 | -2,407,000 | -3,457,000 | -1,679,000 | -3,472,000 | -2,079,000 | -2,298,000 | -2,797,000 | -3,613,000 | -2,348,000 | -2,352,000 | -986,000 | -2,285,000 | -1,404,000 | 531,000 | -256,000 | -1,290,000 | -95,000 | 358,000 | -414,000 | -1,751,000 | -1,192,000 | -993,000 | -1,628,000 | -2,061,000 | -1,649,000 | -770,000 | -1,602,000 | -1,827,000 | -765,000 | -119,000 | -778,000 | -1,263,000 | -863,000 | -1,314,000 | -1,016,000 | -1,496,000 | -764,000 | -414,000 | -505,000 | -487,000 | -778,000 | -615,000 | -539,000 | -639,000 | -497,000 | -376,000 | -511,000 | -453,000 | -255,000 | -195,000 | -236,000 | -253,000 | -235,000 |
other assets and liabilities | -22,975,000 | -3,432,000 | 1,174,000 | -5,055,000 | -4,157,000 | -1,131,000 | 3,030,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 843,000 | 405,000 | 1,677,000 | 131,000 | 2,115,000 | -6,548,000 | 5,098,000 | 1,342,000 | -875,000 | 435,000 | -4,849,000 | 15,000 | 3,363,000 | -5,000 | -3,229,000 | 3,777,000 | -1,371,000 | 681,000 | -828,000 | -143,000 | 1,036,000 | -334,000 | 655,000 | -670,000 | 671,000 | -843,000 | 353,000 | 555,000 | 193,000 | -128,000 | 317,000 | 200,000 | 1,169,000 | -292,000 | -809,000 | -975,000 | 1,694,000 | -75,000 | -1,619,000 | 602,000 | -477,000 | 971,000 | -902,000 | 757,000 | 445,000 | 113,000 | 35,000 | -384,000 | 177,000 | -882,000 | 795,000 | 704,000 | -171,000 | 24,000 | -434,000 | 242,000 | 581,000 | -60,000 | 75,000 | -225,000 | -137,000 |
accrued compensation | 12,041,000 | -3,058,000 | -7,948,000 | 976,000 | 11,221,000 | -1,245,000 | -9,518,000 | -930,000 | 10,983,000 | 1,507,000 | -4,417,000 | 602,000 | 2,798,000 | 3,309,000 | -10,495,000 | 158,000 | 3,371,000 | 6,234,000 | -2,988,000 | 2,732,000 | 2,177,000 | 3,136,000 | -9,302,000 | 4,035,000 | 1,494,000 | 3,633,000 | -8,843,000 | 4,549,000 | 872,000 | 2,475,000 | -3,939,000 | 3,213,000 | -1,508,000 | 2,007,000 | -266,000 | 758,000 | -319,000 | 1,202,000 | 502,000 | -829,000 | 420,000 | ||||||||||||||||||||
accrued expenses | -393,000 | -5,701,000 | 3,868,000 | 3,273,000 | -647,000 | 2,163,000 | -674,000 | 1,471,000 | 559,000 | -1,449,000 | 721,000 | 206,000 | -2,230,000 | 941,000 | -1,746,000 | 1,191,000 | 1,913,000 | -1,035,000 | -1,052,000 | 566,000 | 961,000 | -349,000 | -615,000 | 790,000 | -488,000 | 344,000 | 60,000 | 583,000 | -780,000 | 654,000 | -592,000 | 723,000 | 945,000 | 864,000 | -338,000 | 554,000 | -90,000 | -357,000 | 220,000 | -671,000 | 347,000 | ||||||||||||||||||||
deferred revenue | -1,961,000 | -148,000 | 3,160,000 | -4,696,000 | -541,000 | 1,836,000 | 4,129,000 | -3,578,000 | 133,000 | 4,091,000 | 5,818,000 | -2,296,000 | -541,000 | 2,453,000 | 6,349,000 | 1,082,000 | 508,000 | 5,328,000 | 7,565,000 | 471,000 | -744,000 | 1,309,000 | 3,396,000 | 1,437,000 | -321,000 | 1,552,000 | 3,698,000 | 55,000 | 802,000 | 2,557,000 | 3,680,000 | 175,000 | 4,988,000 | -1,217,000 | -398,000 | 1,306,000 | 3,019,000 | -1,028,000 | 944,000 | 749,000 | -78,000 | 363,000 | 268,000 | 1,235,000 | 574,000 | -97,000 | 357,000 | 694,000 | 355,000 | 545,000 | 206,000 | 868,000 | 932,000 | 530,000 | 715,000 | 344,000 | 264,000 | 289,000 | 276,000 | 271,000 | 319,000 |
operating leases | -481,000 | -438,000 | -438,000 | -493,000 | -512,000 | -349,000 | -551,000 | -530,000 | -458,000 | -507,000 | -452,000 | -435,000 | -449,000 | -422,000 | -256,000 | 1,756,000 | -413,000 | 1,468,000 | -19,000 | -106,000 | -286,000 | -390,000 | -452,000 | 1,458,000 | -460,000 | 318,000 | -345,000 | ||||||||||||||||||||||||||||||||||
net cash from operating activities | 60,613,000 | 32,323,000 | 39,983,000 | 40,562,000 | 53,330,000 | 29,442,000 | 34,064,000 | 32,786,000 | 43,842,000 | 34,039,000 | 21,631,000 | 23,569,000 | 39,698,000 | 32,438,000 | 4,347,000 | 31,325,000 | 26,910,000 | 33,053,000 | 21,605,000 | 23,033,000 | 28,734,000 | 22,128,000 | 14,667,000 | 20,834,000 | 21,298,000 | 19,461,000 | 10,201,000 | 17,468,000 | 15,300,000 | 12,898,000 | 9,349,000 | 9,078,000 | 10,399,000 | 8,412,000 | 1,561,000 | 1,881,000 | 6,911,000 | 7,551,000 | 4,491,000 | -675,000 | 3,062,000 | 5,171,000 | 4,677,000 | 3,382,000 | 3,558,000 | 2,136,000 | 7,474,000 | 2,084,000 | 6,549,000 | -1,437,000 | 3,695,000 | 2,967,000 | 1,604,000 | 939,000 | 2,420,000 | 566,000 | 560,000 | 847,000 | 1,370,000 | 2,448,000 | 254,000 |
capex | -6,058,000 | -6,665,000 | -6,150,000 | -6,214,000 | -5,240,000 | -5,059,000 | -3,533,000 | -4,294,000 | -5,698,000 | -4,508,000 | -5,261,000 | -5,986,000 | -5,703,000 | -3,836,000 | -4,355,000 | -4,021,000 | -6,829,000 | -5,475,000 | -3,263,000 | -4,828,000 | -3,243,000 | -4,431,000 | -3,965,000 | -5,198,000 | -3,036,000 | -2,452,000 | -2,899,000 | -3,875,000 | -3,394,000 | -2,597,000 | -3,884,000 | -2,029,000 | -1,299,000 | -2,036,000 | -2,902,000 | -954,000 | -2,116,000 | -2,253,000 | -1,425,000 | -2,771,000 | -2,308,000 | -3,188,000 | -1,014,000 | -2,519,000 | -861,000 | -671,000 | -3,293,000 | -648,000 | -1,089,000 | -3,138,000 | -955,000 | -1,260,000 | -630,000 | -868,000 | -727,000 | -501,000 | -488,000 | -542,000 | -16,000 | -1,084,000 | -130,000 |
free cash flows | 54,555,000 | 25,658,000 | 33,833,000 | 34,348,000 | 48,090,000 | 24,383,000 | 30,531,000 | 28,492,000 | 38,144,000 | 29,531,000 | 16,370,000 | 17,583,000 | 33,995,000 | 28,602,000 | -8,000 | 27,304,000 | 20,081,000 | 27,578,000 | 18,342,000 | 18,205,000 | 25,491,000 | 17,697,000 | 10,702,000 | 15,636,000 | 18,262,000 | 17,009,000 | 7,302,000 | 13,593,000 | 11,906,000 | 10,301,000 | 5,465,000 | 7,049,000 | 9,100,000 | 6,376,000 | -1,341,000 | 927,000 | 4,795,000 | 5,298,000 | 3,066,000 | -3,446,000 | 754,000 | 1,983,000 | 3,663,000 | 863,000 | 2,697,000 | 1,465,000 | 4,181,000 | 1,436,000 | 5,460,000 | -4,575,000 | 2,740,000 | 1,707,000 | 974,000 | 71,000 | 1,693,000 | 65,000 | 72,000 | 305,000 | 1,354,000 | 1,364,000 | 124,000 |
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -6,058,000 | -6,665,000 | -6,150,000 | -6,214,000 | -5,240,000 | -5,059,000 | -3,533,000 | -4,294,000 | -5,698,000 | -4,508,000 | -5,261,000 | -5,986,000 | -5,703,000 | -3,836,000 | -4,355,000 | -4,021,000 | -6,829,000 | -5,475,000 | -3,263,000 | -4,828,000 | -3,243,000 | -4,431,000 | -3,965,000 | -5,198,000 | -3,036,000 | -2,452,000 | -2,899,000 | -3,875,000 | -3,394,000 | -2,597,000 | -3,884,000 | -2,029,000 | -1,299,000 | -2,036,000 | -2,902,000 | -954,000 | -2,116,000 | -2,253,000 | -1,425,000 | -2,771,000 | -2,308,000 | -3,188,000 | -1,014,000 | -2,519,000 | -861,000 | -671,000 | -3,293,000 | -648,000 | -1,089,000 | -3,138,000 | -955,000 | -1,260,000 | -630,000 | -868,000 | -727,000 | -501,000 | -488,000 | -542,000 | -16,000 | -1,084,000 | -130,000 |
purchases of investments | 0 | -6,765,000 | -34,582,000 | -44,412,000 | -31,231,000 | -34,184,000 | -34,250,000 | -34,329,000 | -26,151,000 | -19,673,000 | -59,626,000 | -54,977,000 | -37,222,000 | -39,986,000 | -29,995,000 | -14,039,000 | -7,161,000 | -12,492,000 | -42,684,000 | -12,460,000 | -11,733,000 | -17,419,000 | -32,101,000 | -12,447,000 | -17,232,000 | -12,318,000 | -32,189,000 | -19,927,000 | |||||||||||||||||||||||||||||||||
maturities of investments | 6,510,000 | 31,765,000 | 60,000,000 | 45,000,000 | 36,331,000 | 35,000,000 | 25,000,000 | 35,000,000 | 26,437,000 | 15,000,000 | 52,500,000 | 65,000,000 | 43,693,000 | 32,500,000 | 22,500,000 | 12,500,000 | 22,161,000 | 16,250,000 | 15,175,000 | 15,875,000 | 29,247,000 | 17,500,000 | 22,500,000 | 15,225,000 | 22,224,000 | 15,000,000 | 27,500,000 | 17,500,000 | |||||||||||||||||||||||||||||||||
acquisition of business | 0 | -992,000 | -141,636,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -6,058,000 | -7,657,000 | -147,786,000 | -227,000 | -98,298,000 | -8,984,000 | -2,945,000 | 806,000 | -75,100,000 | -13,758,000 | -4,590,000 | -52,197,000 | -55,299,000 | -10,962,000 | 5,668,000 | -14,616,000 | -14,315,000 | -12,970,000 | -4,802,000 | -88,494,000 | 515,000 | -31,940,000 | -550,000 | 12,316,000 | -14,455,000 | -12,053,000 | -121,000 | -25,775,000 | -712,000 | -7,286,000 | -6,692,000 | -10,088,000 | 706,000 | -4,486,000 | -2,540,000 | -7,078,000 | -20,053,000 | -7,271,000 | -8,945,000 | -12,760,000 | -2,308,000 | -15,783,000 | -1,014,000 | -2,519,000 | -861,000 | -671,000 | -3,293,000 | -648,000 | -1,089,000 | -3,138,000 | -27,217,000 | -1,260,000 | -630,000 | -844,000 | -727,000 | -11,366,000 | -488,000 | ||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -29,998,000 | -19,558,000 | -40,000,000 | 0 | -84,000 | -20,943,000 | -16,540,000 | -515,000 | -12,477,000 | -14,997,000 | -15,226,000 | -9,769,000 | -4,211,000 | 0 | 0 | -6,950,000 | -12,000,000 | -5,652,000 | -6,000,000 | -6,000,000 | -2,966,000 | -5,997,000 | -1,998,000 | -5,998,000 | -5,871,000 | ||||||||||||||||||||||||||||||||||||
net proceeds from exercise of options to purchase common stock | 1,075,000 | 1,771,000 | 635,000 | 516,000 | 1,884,000 | 1,054,000 | 1,260,000 | 4,332,000 | 705,000 | 2,635,000 | 2,184,000 | 2,451,000 | 1,767,000 | 186,000 | 504,000 | 2,347,000 | 2,997,000 | 1,228,000 | 2,802,000 | 4,449,000 | 4,717,000 | 5,743,000 | 3,683,000 | 934,000 | 1,902,000 | 899,000 | 2,472,000 | 2,544,000 | 6,680,000 | 4,405,000 | 715,000 | 103,000 | 1,037,000 | 783,000 | 1,771,000 | 680,000 | 1,069,000 | 1,167,000 | 877,000 | 349,000 | 2,047,000 | 313,000 | 651,000 | 335,000 | 587,000 | 640,000 | 1,498,000 | 548,000 | 1,049,000 | 426,000 | 326,000 | 718,000 | 93,000 | 283,000 | 65,000 | 249,000 | 24,000 | ||||
net proceeds from employee stock purchase plan activity | 498,000 | 5,015,000 | 411,000 | 4,155,000 | 453,000 | 4,828,000 | 391,000 | 3,633,000 | 345,000 | 3,895,000 | 241,000 | 3,088,000 | 147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -28,425,000 | -12,772,000 | -38,954,000 | 4,671,000 | 2,253,000 | -15,061,000 | -14,889,000 | 5,965,000 | 1,050,000 | 6,530,000 | 2,425,000 | 5,024,000 | -10,472,000 | -11,608,000 | -14,575,000 | -5,001,000 | -1,084,000 | -5,019,000 | 2,743,000 | 6,178,000 | 4,812,000 | 256,000 | -8,918,000 | -3,604,000 | -4,022,000 | -4,022,000 | -494,000 | -2,544,000 | 4,682,000 | -757,000 | -5,156,000 | -4,790,000 | 1,037,000 | 3,089,000 | 3,060,000 | 1,866,000 | 2,090,000 | 3,061,000 | 1,656,000 | 1,190,000 | 2,347,000 | 1,180,000 | 651,000 | 1,042,000 | 612,000 | 49,016,000 | 1,498,000 | 1,139,000 | 1,049,000 | 910,000 | 57,736,000 | 731,000 | 104,000 | 344,000 | 65,000 | 141,000 | -98,000 | ||||
effect of foreign currency exchange rate changes | -8,000 | 788,000 | 661,000 | -2,831,000 | 1,325,000 | 198,000 | -674,000 | 822,000 | -354,000 | 149,000 | -55,000 | -422,000 | -231,000 | 96,000 | 41,000 | -75,000 | 29,000 | 36,000 | 45,000 | 19,000 | -78,000 | 33,000 | -21,000 | -117,000 | -78,000 | 270,000 | -38,000 | 93,000 | -17,000 | -81,000 | -57,000 | 688,000 | -773,000 | 394,000 | -398,000 | 403,000 | 310,000 | -659,000 | 39,000 | -346,000 | |||||||||||||||||||||
net decrease in cash and cash equivalents | 2,475,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 241,017,000 | 0 | 0 | 0 | 219,081,000 | 0 | 0 | 0 | 162,893,000 | 0 | 0 | 207,552,000 | 0 | 0 | 149,692,000 | 0 | 0 | 179,252,000 | 0 | 0 | 133,859,000 | 0 | 0 | 123,127,000 | 115,877,000 | 0 | 0 | 0 | 121,538,000 | 0 | 0 | 0 | 130,795,000 | 0 | 0 | 0 | 131,294,000 | 0 | 0 | 0 | 66,050,000 | 0 | 0 | 0 | 31,985,000 | 0 | 0 | 0 | 40,473,000 | 0 | 0 | 0 | 5,931,000 | ||||||
cash and cash equivalents at end of period | 26,122,000 | 12,682,000 | 94,921,000 | 42,175,000 | -41,390,000 | 5,595,000 | 234,637,000 | 40,379,000 | -30,562,000 | 26,960,000 | 182,304,000 | -26,495,000 | 9,637,000 | 203,088,000 | 11,436,000 | 15,093,000 | 169,274,000 | 34,080,000 | -9,634,000 | 184,484,000 | 2,704,000 | 3,308,000 | 143,715,000 | 19,363,000 | 4,838,000 | 120,547,000 | 128,707,000 | 6,242,000 | 2,475,000 | -3,729,000 | 110,889,000 | 3,651,000 | -3,457,000 | -12,206,000 | 133,550,000 | -10,027,000 | 4,314,000 | 1,905,000 | 134,603,000 | 50,481,000 | 5,679,000 | 2,575,000 | 72,559,000 | -3,665,000 | 34,214,000 | 2,438,000 | 33,063,000 | 439,000 | 1,758,000 | -10,659,000 | 40,447,000 | 1,360,000 | 1,140,000 | 31,977,000 | 5,996,000 | ||||||
net increase in cash and cash equivalents | 12,682,000 | -146,096,000 | 42,175,000 | -41,390,000 | 5,595,000 | 15,556,000 | 40,379,000 | -30,562,000 | 26,960,000 | 19,411,000 | -23,337,000 | -26,495,000 | 9,637,000 | -4,464,000 | 11,749,000 | 11,436,000 | 15,093,000 | 19,582,000 | -59,238,000 | 34,080,000 | -9,634,000 | 5,232,000 | 29,525,000 | 2,704,000 | 3,308,000 | 9,856,000 | -10,889,000 | 19,363,000 | 4,838,000 | -2,580,000 | -5,857,000 | 12,830,000 | -10,649,000 | 3,651,000 | -3,457,000 | -12,206,000 | 2,755,000 | -10,027,000 | 4,314,000 | 1,905,000 | 3,309,000 | 50,481,000 | 5,679,000 | 2,575,000 | 6,509,000 | -3,665,000 | 34,214,000 | 2,438,000 | 1,078,000 | 439,000 | 1,758,000 | -10,659,000 | -26,000 | 1,360,000 | 1,140,000 | 31,977,000 | 65,000 | ||||
changes in assets and liabilities, net of effects of acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses | -523,000 | -118,058,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for contingent consideration | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration related to acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current and non-current assets | -800,000 | 3,012,000 | 602,000 | 430,000 | 3,625,000 | 5,313,000 | -6,736,000 | -2,288,000 | -2,692,000 | 1,056,000 | -2,257,000 | -1,411,000 | -529,000 | 1,100,000 | 2,041,000 | -1,948,000 | -271,000 | -212,000 | -337,000 | -2,652,000 | 29,000 | -1,077,000 | 367,000 | -742,000 | 180,000 | 298,000 | -3,237,000 | 99,000 | 654,000 | ||||||||||||||||||||||||||||||||
change in earn-out liability | -157,000 | 0 | 0 | 72,000 | -79,000 | -22,000 | -400,000 | 56,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency exchange rate changes on cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net purchases of property and equipment on account | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from employee stock purchase plan | 130,000 | 2,081,000 | 105,000 | 1,729,000 | 95,000 | 1,463,000 | 87,000 | 1,114,000 | 76,000 | 909,000 | 0 | 922,000 | 946,000 | 0 | 737,000 | 0 | 666,000 | 0 | 691,000 | 0 | |||||||||||||||||||||||||||||||||||||||||
acquisition of business and intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for earn-out liability | -164,000 | 0 | 0 | 0 | -688,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 1,793,000 | -292,000 | -332,000 | 1,271,000 | -405,000 | -319,000 | 505,000 | -254,000 | -84,000 | 67,000 | 1,762,000 | -145,000 | -140,000 | -146,000 | 1,170,000 | -75,000 | -88,000 | -82,000 | 6,000 | ||||||||||||||||||||||||||||||||||||||||||
common stock issued for business acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses and intangible assets, net of cash acquired | 0 | 0 | -381,000 | -500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 1,070,000 | 925,000 | 849,000 | 655,000 | 812,000 | 795,000 | 575,000 | 410,000 | 340,000 | 332,000 | 398,000 | 385,000 | 288,000 | 304,000 | 425,000 | 328,000 | 380,000 | 138,000 | 210,000 | 184,000 | 166,000 | 157,000 | 164,000 | 130,000 | 105,000 | 80,000 | 88,000 | 131,000 | 82,000 | 82,000 | 180,000 | 125,000 | 65,000 | 55,000 | 49,000 | 60,000 | 63,000 | 102,000 | |||||||||||||||||||||||
earn-out liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business and intangible assets, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of options to purchase common stock | 1,360,000 | 1,289,000 | 400,000 | 1,021,000 | 1,157,000 | 779,000 | 100,000 | 300,000 | 201,000 | 0 | 35,000 | 25,000 | 116,000 | 0 | 48,000 | 0 | 13,000 | 11,000 | |||||||||||||||||||||||||||||||||||||||||||
share-based earn-out liability | 0 | -1,031,000 | 293,000 | -365,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -4,995,000 | -4,998,000 | -9,638,000 | -6,004,000 | -2,495,000 | -5,018,000 | -7,520,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of marketable securities | 7,500,000 | 2,518,000 | 10,000,000 | 0 | 2,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from exercise of options to purchase common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets and non-current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquistions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | 0 | -120,000 | -17,942,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from stock offerings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock offering costs | -12,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of capital lease obligations | 0 | 0 | 0 | 0 | -122,000 | 0 | -222,000 | -95,000 | -21,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on line of credit | 0 | 0 | 0 | 4,450,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on line of credit | 0 | 0 | -1,600,000 | -4,350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -438,000 | -557,000 | 66,000 | -50,000 | 131,000 | -319,000 | 2,831,000 | -641,000 | 301,000 | -144,000 | -618,000 | 329,000 | -233,000 | -360,000 | 117,000 | -34,000 | 1,057,000 | -573,000 | |||||||||||||||||||||||||||||||||||||||||||
accrued compensation and benefits | 2,405,000 | -55,000 | -287,000 | -423,000 | 1,893,000 | -186,000 | 659,000 | -596,000 | 1,828,000 | 258,000 | -570,000 | -71,000 | 1,353,000 | 474,000 | -215,000 | -142,000 | 223,000 | 829,000 | -338,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | -14,000 | 166,000 | 255,000 | -253,000 | -352,000 | 283,000 | 214,000 | 1,403,000 | -284,000 | 248,000 | 215,000 | 80,000 | -156,000 | 115,000 | 101,000 | -115,000 | 95,000 | -588,000 | 237,000 | ||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effect of acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 1,000 | -20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued for business acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from common stock offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in carrying value of preferred stock warrants | 0 | 0 | 0 | 27,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pre paid expenses and other current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on equipment loans | 0 | 0 | -594,000 | -138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from initial public offering | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from secondary stock offerings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effect of acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of direct edi | 24,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from secondary stock offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of preferred and common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 422,000 | 385,000 | 403,000 | 405,000 | 340,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issue costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equipment loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non cash investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations incurred | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows used in investing activities | -16,000 | -1,084,000 | -130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from financing activities | -214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows used in financing activities | -59,000 |
The information provided in this report 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.
