Yelp Inc(NYSE:YELP)
Yelp Inc. operates a platform that connects consumers with local businesses in the United States and internationally. The company's platform covers various local business categories, including restaurants, shopping, beauty and fitness, health, and other categories, as well as home, local, auto, prof...
Website: http://www.yelp.com
Founded: 2004
Full Time Employees: 5,950
CEO: Jeremy Stoppelman
Sector: Communication Services
Industry: Internet Content & Information
• 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 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net revenue | 361,457,000 | 359,989,000 | 376,038,000 | 370,394,000 | 358,534,000 | 361,952,000 | 360,344,000 | 357,016,000 | 332,752,000 | 342,376,000 | 345,122,000 | 337,126,000 | 312,438,000 | 309,103,000 | 308,891,000 | 298,884,000 | 276,628,000 | 273,400,000 | 269,155,000 | 257,188,000 | 232,096,000 | 233,195,000 | 220,807,000 | 169,030,000 | 249,901,000 | 268,823,000 | 262,474,000 | 246,955,000 | 235,942,000 | 243,740,000 | 241,096,000 | 234,863,000 | 223,074,000 | 218,246,000 | 222,380,000 | 208,864,000 | 197,323,000 | 194,796,000 | 186,232,000 | 173,428,000 | 158,613,000 | 153,731,000 | 143,559,000 | 133,913,000 | 118,508,000 | 109,887,000 | 102,455,000 | 88,787,000 | 76,407,000 | 70,651,000 | 61,181,000 | 55,023,000 | 46,133,000 | 41,157,000 | 36,371,000 | 32,653,000 | 27,385,000 |
yoy | 0.82% | -0.54% | 4.36% | 3.75% | 7.75% | 5.72% | 4.41% | 5.90% | 6.50% | 10.76% | 11.73% | 12.79% | 12.95% | 13.06% | 14.76% | 16.21% | 19.19% | 17.24% | 21.90% | 52.16% | -7.12% | -13.25% | -15.87% | -31.55% | 5.92% | 10.29% | 8.87% | 5.15% | 5.77% | 11.68% | 8.42% | 12.45% | 13.05% | 12.04% | 19.41% | 20.43% | 24.41% | 26.71% | 29.73% | 29.51% | 33.84% | 39.90% | 40.12% | 50.83% | 55.10% | 55.53% | 67.46% | 61.36% | 65.62% | 71.66% | 68.21% | 68.51% | 68.46% | ||||
qoq | 0.41% | -4.27% | 1.52% | 3.31% | -0.94% | 0.45% | 0.93% | 7.29% | -2.81% | -0.80% | 2.37% | 7.90% | 1.08% | 0.07% | 3.35% | 8.05% | 1.18% | 1.58% | 4.65% | 10.81% | -0.47% | 5.61% | 30.63% | -32.36% | -7.04% | 2.42% | 6.28% | 4.67% | -3.20% | 1.10% | 2.65% | 5.28% | 2.21% | -1.86% | 6.47% | 5.85% | 1.30% | 4.60% | 7.38% | 9.34% | 3.18% | 7.09% | 7.20% | 13.00% | 7.85% | 7.25% | 15.39% | 16.20% | 8.15% | 15.48% | 11.19% | 19.27% | 12.09% | 13.16% | 11.39% | 19.24% | |
costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue | 38,409,000 | 36,033,000 | 36,288,000 | 35,447,000 | 34,828,000 | 33,270,000 | 32,382,000 | 30,677,000 | 27,355,000 | 29,616,000 | 28,370,000 | 30,184,000 | 26,059,000 | 28,483,000 | 26,805,000 | 26,988,000 | 23,429,000 | 24,045,000 | 21,185,000 | 17,993,000 | 14,874,000 | 15,321,000 | 13,193,000 | 11,825,000 | 16,847,000 | 16,656,000 | 16,514,000 | 14,975,000 | 14,265,000 | 14,254,000 | 14,177,000 | 14,708,000 | 14,732,000 | 16,236,000 | 19,312,000 | 18,056,000 | 16,914,000 | 8,699,000 | 5,845,000 | 5,077,000 | 2,908,750 | 4,277,000 | 2,126,000 | ||||||||||||||
sales and marketing | 153,010,000 | 150,471,000 | 150,740,000 | 144,612,000 | 146,284,000 | 143,263,000 | 144,631,000 | 150,293,000 | 147,791,000 | 132,297,000 | 137,703,000 | 139,150,000 | 147,455,000 | 126,357,000 | 133,061,000 | 129,412,000 | 126,097,000 | 113,379,000 | 114,295,000 | 113,641,000 | 112,909,000 | 102,173,000 | 101,301,000 | 96,289,000 | 137,297,000 | 126,370,000 | 127,655,000 | 122,045,000 | 124,316,000 | 121,255,000 | 121,759,000 | 120,653,000 | 119,641,000 | 111,084,000 | 113,041,000 | 105,232,000 | 109,286,000 | 93,550,000 | 99,274,000 | 94,402,000 | 95,628,000 | 87,535,000 | 82,949,000 | 68,014,000 | 63,266,000 | 53,580,000 | 54,551,000 | 47,798,000 | 45,121,000 | 38,847,000 | 34,126,000 | 30,803,000 | 28,194,000 | 25,511,000 | 21,302,000 | 20,333,000 | 18,770,000 |
product development | 77,157,000 | 73,284,000 | 78,137,000 | 78,362,000 | 83,905,000 | 74,937,000 | 77,748,000 | 82,080,000 | 91,227,000 | 78,323,000 | 81,020,000 | 85,030,000 | 88,197,000 | 72,225,000 | 75,803,000 | 76,848,000 | 80,685,000 | 70,384,000 | 69,402,000 | 68,695,000 | 67,992,000 | 58,457,000 | 53,022,000 | 53,969,000 | 67,113,000 | 61,138,000 | 56,661,000 | 54,566,000 | 58,075,000 | 54,273,000 | 53,764,000 | 52,789,000 | 51,493,000 | 47,994,000 | 45,834,000 | 42,088,000 | 39,871,000 | 36,860,000 | 36,369,000 | 33,098,000 | 32,222,000 | 28,970,000 | 28,511,000 | 26,345,000 | 23,960,000 | 19,076,000 | 17,397,000 | 14,726,000 | 13,982,000 | 11,802,000 | 11,208,000 | 7,997,000 | 7,236,000 | 6,243,000 | 5,753,000 | 4,336,000 | 4,140,000 |
general and administrative | 49,350,000 | 38,464,000 | 45,462,000 | 46,318,000 | 51,707,000 | 45,487,000 | 49,605,000 | 44,634,000 | 45,232,000 | 66,822,000 | 45,695,000 | 53,405,000 | 46,509,000 | 37,967,000 | 48,381,000 | 38,377,000 | 39,383,000 | 28,859,000 | 30,001,000 | 45,095,000 | 31,861,000 | 29,625,000 | 30,887,000 | 26,402,000 | 43,536,000 | 34,164,000 | 39,703,000 | 30,932,000 | 31,292,000 | 29,677,000 | 30,302,000 | 28,583,000 | 32,007,000 | 26,704,000 | 26,694,000 | 25,961,000 | 26,315,000 | 27,372,000 | 24,876,000 | 23,464,000 | 21,769,000 | 20,659,000 | 20,990,000 | 19,280,000 | 19,937,000 | 16,662,000 | 15,185,000 | 13,257,000 | 13,170,000 | 13,460,000 | 10,535,000 | 10,148,000 | 8,764,000 | 7,852,000 | 6,987,000 | 5,963,000 | 10,729,000 |
depreciation and amortization | 16,233,000 | 12,851,000 | 12,526,000 | 12,365,000 | 12,350,000 | 11,566,000 | 9,326,000 | 9,585,000 | 9,930,000 | 10,303,000 | 10,461,000 | 10,615,000 | 10,805,000 | 10,687,000 | 11,417,000 | 11,258,000 | 11,490,000 | 17,140,000 | 12,627,000 | 12,833,000 | 13,083,000 | 13,125,000 | 12,544,000 | 12,582,000 | 12,358,000 | 12,849,000 | 12,391,000 | 12,240,000 | 11,876,000 | 11,557,000 | 10,713,000 | 10,509,000 | 10,028,000 | 9,728,000 | 10,656,000 | 10,662,000 | 10,151,000 | 9,434,000 | 9,159,000 | 8,564,000 | 8,189,000 | 7,980,000 | 7,562,000 | 7,167,000 | 6,895,000 | 5,291,000 | 4,604,000 | 4,034,000 | 3,661,000 | 3,524,000 | 2,816,000 | 2,637,000 | 2,478,000 | 2,421,000 | 1,780,000 | 1,661,000 | 1,361,000 |
total costs and expenses | 334,159,000 | 311,103,000 | 323,153,000 | 317,104,000 | 329,074,000 | 308,523,000 | 313,692,000 | 317,269,000 | 321,535,000 | 317,361,000 | 303,249,000 | 318,384,000 | 319,025,000 | 275,719,000 | 295,467,000 | 282,883,000 | 281,084,000 | 253,807,000 | 247,510,000 | 258,269,000 | 240,739,000 | 218,716,000 | 211,482,000 | 204,379,000 | 277,151,000 | 251,177,000 | 252,924,000 | 234,758,000 | 239,824,000 | 231,016,000 | 230,715,000 | 227,242,000 | 227,901,000 | 46,969,000 | 215,572,000 | 202,020,000 | 202,768,000 | 186,275,000 | 184,272,000 | 174,615,000 | 172,886,000 | 160,144,000 | 154,271,000 | 133,863,000 | 122,757,000 | 101,895,000 | 97,911,000 | 85,660,000 | 81,011,000 | 72,559,000 | 62,962,000 | 55,603,000 | 50,687,000 | 46,292,000 | 38,323,000 | 34,591,000 | 37,126,000 |
income from operations | 27,298,000 | 48,886,000 | 52,885,000 | 53,290,000 | 29,460,000 | 53,429,000 | 46,652,000 | 39,747,000 | 11,217,000 | 25,015,000 | 41,873,000 | 18,742,000 | -6,587,000 | 33,384,000 | 13,424,000 | 16,001,000 | -4,456,000 | 19,593,000 | 21,645,000 | -1,081,000 | -8,643,000 | 14,479,000 | 9,325,000 | -35,349,000 | -27,250,000 | 17,646,000 | 9,550,000 | 12,197,000 | -3,882,000 | 12,724,000 | 10,381,000 | 7,621,000 | -4,827,000 | 171,277,000 | 6,808,000 | 6,844,000 | -5,445,000 | -3,375,000 | 1,960,000 | -1,187,000 | -14,273,000 | 50,000 | -4,249,000 | 7,992,000 | 4,544,000 | 3,127,000 | -4,604,000 | -1,908,000 | -1,781,000 | -580,000 | -4,554,000 | -5,135,000 | -1,952,000 | -1,938,000 | -9,741,000 | ||
yoy | -7.34% | -8.50% | 13.36% | 34.07% | 162.64% | 113.59% | 11.41% | 112.07% | -270.29% | -25.07% | 211.93% | 17.13% | 47.82% | 70.39% | -37.98% | -1580.20% | -48.44% | 35.32% | 132.12% | -96.94% | -68.28% | -17.95% | -2.36% | -389.82% | 601.96% | 38.68% | -8.01% | 60.04% | -19.58% | -92.57% | 52.48% | 11.35% | -11.35% | -5174.87% | 247.35% | -676.58% | -61.85% | -2474.00% | 235.91% | -98.40% | -7.71% | -518.87% | -355.14% | -639.14% | 1.10% | -62.84% | -8.76% | -70.07% | -53.25% | ||||||||
qoq | -44.16% | -7.56% | -0.76% | 80.89% | -44.86% | 14.53% | 17.37% | 254.35% | -55.16% | -40.26% | 123.42% | -384.53% | -119.73% | 148.69% | -16.11% | -459.09% | -122.74% | -9.48% | -2102.31% | -87.49% | -159.69% | 55.27% | -126.38% | 29.72% | -254.43% | 84.77% | -21.70% | -414.19% | -130.51% | 22.57% | 36.22% | -257.88% | -102.82% | 2415.82% | -0.53% | -225.69% | 61.33% | -272.19% | -265.12% | -91.68% | -101.18% | -153.17% | 75.88% | 45.31% | -167.92% | 141.30% | 7.13% | 207.07% | -87.26% | -11.31% | 163.06% | 0.72% | -80.10% | ||||
operating margin % | 7.55% | 13.58% | 14.06% | 14.39% | 8.22% | 14.76% | 12.95% | 11.13% | 3.37% | 7.31% | 12.13% | 5.56% | -2.11% | 10.80% | 4.35% | 5.35% | -1.61% | 7.17% | 8.04% | -0.42% | -3.72% | 6.21% | 4.22% | -20.91% | -10.90% | 6.56% | 3.64% | 4.94% | -1.65% | 5.22% | 4.31% | 3.24% | -2.16% | 78.48% | 3.06% | 3.28% | -2.76% | -1.73% | 1.05% | -0.68% | -9.00% | 0% | 0% | 0.04% | -3.59% | 7.27% | 4.44% | 3.52% | -6.03% | -2.70% | -2.91% | -1.05% | -9.87% | -12.48% | -5.37% | -5.94% | -35.57% |
other income | 2,586,000 | 2,692,000 | 5,350,000 | 5,695,000 | 5,771,000 | 6,638,000 | 7,231,000 | 10,322,000 | 7,724,000 | 8,775,000 | 6,154,000 | 5,898,000 | 5,212,000 | 3,478,000 | 2,691,000 | 1,327,000 | 929,000 | 626,000 | 331,000 | 542,000 | 705,000 | 393,000 | 399,000 | 495,000 | 2,383,000 | 2,611,000 | 3,063,000 | 3,891,000 | 4,691,000 | 4,159,000 | 3,921,000 | 3,424,000 | 2,604,000 | 1,931,000 | 1,371,000 | 864,000 | 732,000 | 742,000 | 327,000 | 367,000 | 258,000 | 40,000 | -545,000 | 329,000 | 562,000 | 38,000 | 200,000 | -2,000 | -109,000 | -31,000 | -66,000 | -201,000 | -203,000 | -14,000 | 22,000 | -30,000 | |
income before income taxes | 29,884,000 | 51,578,000 | 58,235,000 | 58,985,000 | 35,231,000 | 60,067,000 | 53,883,000 | 50,069,000 | 18,941,000 | 33,790,000 | 48,027,000 | 24,640,000 | -1,375,000 | 36,862,000 | 16,115,000 | 17,328,000 | -3,527,000 | 20,219,000 | 21,976,000 | -539,000 | -7,938,000 | 14,872,000 | 9,724,000 | -34,854,000 | -24,867,000 | 20,257,000 | 12,613,000 | 16,088,000 | 809,000 | 16,883,000 | 14,302,000 | 11,045,000 | -2,223,000 | 173,208,000 | 8,179,000 | 7,708,000 | -4,713,000 | -3,137,000 | 2,287,000 | -820,000 | -14,015,000 | 379,000 | -3,687,000 | 8,030,000 | 4,744,000 | 3,112,000 | -4,606,000 | -2,017,000 | -1,812,000 | -646,000 | -4,755,000 | -5,338,000 | -1,966,000 | -1,916,000 | -9,771,000 | ||
provision for income taxes | 12,149,000 | 13,782,000 | 18,911,000 | 14,896,000 | 10,840,000 | 17,847,000 | 15,443,000 | 12,033,000 | 4,787,000 | 6,384,000 | -10,189,000 | 9,911,000 | 16,717,000 | 7,007,000 | 9,319,000 | -2,971,000 | 3,911,000 | -6,217,000 | 10,744,000 | -10,864,000 | -3,785,000 | -341,000 | -63,000 | -31,074,000 | -232,000 | -67,000 | -52,000 | -510,000 | -232,000 | -44,000 | 20,000 | -45,000 | -66,000 | -31,000 | |||||||||||||||||||||||
net income attributable to common stockholders | 17,735,000 | 37,796,000 | 39,324,000 | 44,089,000 | 24,391,000 | 42,220,000 | 38,440,000 | 38,036,000 | 14,154,000 | 27,406,000 | 58,216,000 | 14,729,000 | 20,145,000 | 9,108,000 | 8,009,000 | 23,190,000 | 18,065,000 | 4,212,000 | 21,089,000 | -1,020,000 | -23,990,000 | -15,503,000 | 17,152,000 | 10,061,000 | 12,303,000 | 1,365,000 | 31,946,000 | 14,986,000 | 10,704,000 | 142,134,000 | 7,947,000 | 7,590,000 | -3,233,250 | 2,070,000 | 449,000 | -1,305,000 | 32,728,000 | 3,637,000 | 2,743,000 | ||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.3 | 0.62 | 0.62 | 0.69 | 0.37 | 0.63 | 0.57 | 0.56 | 0.21 | 0.4 | 0.84 | 0.21 | -0.02 | 0.28 | 0.13 | 0.11 | -0.01 | 0.31 | 0.24 | 0.06 | -0.08 | 0.29 | -0.01 | -0.33 | -0.22 | 0.24 | 0.14 | 0.16 | 0.02 | 0.38 | 0.18 | 0.13 | -0.03 | 1.74 | 0.1 | 0.09 | -0.06 | -0.043 | 0.03 | 0.01 | -0.2 | -0.3 | -0.11 | -0.02 | -0.02 | 0.46 | 0.05 | 0.04 | -0.04 | -0.03 | -0.04 | -0.01 | -0.08 | -0.08 | -0.03 | -0.03 | -0.31 |
diluted | 0.3 | 0.61 | 0.61 | 0.67 | 0.36 | 0.61 | 0.56 | 0.54 | 0.2 | 0.37 | 0.79 | 0.21 | -0.02 | 0.28 | 0.13 | 0.11 | -0.01 | 0.29 | 0.23 | 0.05 | -0.08 | 0.29 | -0.01 | -0.33 | -0.22 | 0.22 | 0.14 | 0.16 | 0.02 | 0.36 | 0.17 | 0.12 | -0.03 | 1.63 | 0.09 | 0.09 | -0.06 | -0.043 | 0.02 | 0.01 | -0.2 | -0.3 | -0.11 | -0.02 | -0.02 | 0.43 | 0.05 | 0.04 | -0.04 | -0.03 | -0.04 | -0.01 | -0.08 | -0.08 | -0.03 | -0.03 | -0.31 |
weighted-average shares used for eps calculation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 58,816 | 63,334 | 63,025 | 64,145 | 65,261 | 67,415 | 67,219 | 67,815 | 68,559 | 69,221 | 69,030 | 69,256 | 69,821 | 70,867 | 70,630 | 71,217 | 71,639 | 74,221 | 73,904 | 74,807 | 75,245 | 73,005 | 73,514 | 72,413 | 71,548 | 74,627 | 70,773 | 75,601 | 81,772 | 83,573 | 84,008 | 83,769 | 83,785 | 81,602 | 82,259 | 80,996 | 71,714 | 65,530 | 31,263 | ||||||||||||||||||
diluted | 59,374 | 65,090 | 64,216 | 65,683 | 67,324 | 70,611 | 69,163 | 70,444 | 72,247 | 73,596 | 73,566 | 71,238 | 69,821 | 73,402 | 72,658 | 72,835 | 71,639 | 78,616 | 77,422 | 78,983 | 75,245 | 73,005 | 73,514 | 72,413 | 71,548 | 77,969 | 73,712 | 78,530 | 85,087 | 88,709 | 88,724 | 88,651 | 83,785 | 87,170 | 87,433 | 84,860 | 77,056 | 65,530 | 31,263 | ||||||||||||||||||
benefit from income taxes | -197,000 | -2,612,000 | -4,751,000 | -2,142,000 | -9,364,000 | -1,445,250 | -2,552,000 | 556,000 | 15,063,000 | 684,000 | -118,000 | 2,403,000 | |||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -1,178,000 | -915,000 | -5,796,000 | -2,286,000 | -4,780,000 | -15,452,000 | -1,284,000 | -2,635,000 | -2,069,000 | -2,322,000 | -878,000 | -4,799,000 | -5,319,000 | -2,011,000 | -1,982,000 | -9,833,000 | |||||||||||||||||||||||||||||||||||||||||
restructuring | 12,000 | 20,000 | 15,000 | 535,000 | 3,312,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and integration | 2,000 | 35,000 | 21,000 | 231,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 79,843 | 63,733 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 79,843 | 63,733 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue (exclusive of depreciation and amortization | 15,604,000 | 14,594,000 | 15,087,000 | 15,078,000 | 2,298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
shown separately below) | 9,003,750 | 14,259,000 | 13,057,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | -96,250 | -217,000 | 1,269,000 | -1,437,000 | -15,856,000 | 3,175,000 | -1,684,000 | 24,698,000 | -1,107,000 | -369,000 | 1,971,000 | ||||||||||||||||||||||||||||||||||||||||||||||
attributable to common stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 77,109,373 | 77,521 | 76,467 | 75,884 | 233 | 75,019 | 74,631 | 17,924.25 | 72,195 | 64,576 | 2,973 | 61,267 | 60,887 | ||||||||||||||||||||||||||||||||||||||||||||
diluted | 77,109,373 | 82,917 | 79,280 | 75,884 | 233 | 75,019 | 74,631 | 19,183 | 77,296 | 64,576 | 2,973 | 61,267 | 60,887 | ||||||||||||||||||||||||||||||||||||||||||||
income (loss) from operations | -3,727,750 | -10,712,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income (loss) before income taxes | -3,641,250 | -11,257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -2,667,750 | -8,082,000 | -2,069,000 | -2,322,000 | -878,000 | -4,799,000 | -5,318,000 | -2,011,000 | -1,982,000 | -9,802,000 | |||||||||||||||||||||||||||||||||||||||||||||||
yoy | -61.09% | 15.46% | -55.70% | -51.04% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -66.99% | -10.90% | 164.46% | -81.70% | -9.76% | 164.45% | 1.46% | -79.78% | |||||||||||||||||||||||||||||||||||||||||||||||||
net income margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -1.74% | -5.63% | 0% | 0% | 0% | 0% | 0% | 0% | -2.93% | -3.80% | -1.60% | -10.40% | -12.92% | -5.53% | -6.07% | -35.79% |
stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 73,684 | 71,171 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 73,684 | 71,171 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue (exclusive of depreciation and | 1,731,250 | 2,501,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization shown separately below) | 4,274,000 | 6,174,000 | 4,018,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -15,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock | -1,000 | -31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue (exclusive of depreciation and amortization shown | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
separately below) | 3,340,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and integration cost | 675,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 110,412,000 | 216,062,000 | 231,071,000 | 197,687,000 | 222,028,000 | 217,325,000 | 261,588,000 | 252,435,000 | 296,045,000 | 313,911,000 | 305,103,000 | 270,256,000 | 289,298,000 | 306,379,000 | 330,970,000 | 421,162,000 | 465,121,000 | 479,783,000 | 531,620,000 | 558,227,000 | 588,592,000 | 595,875,000 | 590,789,000 | 525,693,000 | 364,576,000 | 170,281,000 | 123,402,000 | 139,464,000 | 295,276,000 | 332,764,000 | 423,495,000 | 389,416,000 | 392,335,000 | 547,850,000 | 362,401,000 | 319,754,000 | 272,279,000 | 272,201,000 | 224,891,000 | 196,295,000 | 183,505,000 | 171,613,000 | 171,807,000 | 181,460,000 | 172,629,000 | 247,312,000 | 290,567,000 | 290,386,000 | 399,320,000 | 389,764,000 | 101,214,000 | 96,795,000 | 94,498,000 | 95,124,000 | 123,083,000 | 122,613,000 | 130,737,000 |
short-term marketable securities | 103,290,000 | 102,482,000 | 103,436,000 | 102,384,000 | 100,581,000 | 135,426,000 | 132,376,000 | 124,749,000 | 127,485,000 | 121,468,000 | 126,909,000 | 124,903,000 | 94,244,000 | 90,871,000 | 122,618,000 | 242,000,000 | 258,414,000 | 272,754,000 | 331,139,000 | 423,096,000 | 414,002,000 | 413,946,000 | 422,283,000 | 273,366,000 | 195,768,000 | 192,041,000 | 207,332,000 | 207,404,000 | 201,806,000 | 191,952,000 | 199,214,000 | 197,132,000 | 186,673,000 | 158,603,000 | 118,498,000 | 73,527,000 | 60,429,000 | ||||||||||||||||||||
accounts receivable | 152,211,000 | 153,224,000 | 153,481,000 | 155,996,000 | 158,178,000 | 155,325,000 | 155,131,000 | 153,869,000 | 147,685,000 | 146,147,000 | 159,633,000 | 151,655,000 | 140,401,000 | 131,902,000 | 127,232,000 | 124,690,000 | 111,762,000 | 107,358,000 | 105,843,000 | 101,542,000 | 88,750,000 | 88,400,000 | 84,813,000 | 72,025,000 | 85,875,000 | 106,832,000 | 101,441,000 | 95,732,000 | 89,301,000 | 87,305,000 | 81,835,000 | 78,452,000 | 75,533,000 | 76,173,000 | 68,483,000 | 68,778,000 | 25,450,000 | 17,192,000 | 12,327,000 | ||||||||||||||||||
prepaid expenses and other current assets | 39,409,000 | 42,359,000 | 63,264,000 | 52,292,000 | 45,121,000 | 43,648,000 | 38,083,000 | 44,999,000 | 38,421,000 | 36,673,000 | 39,735,000 | 38,690,000 | 36,992,000 | 63,467,000 | 74,028,000 | 65,334,000 | 60,458,000 | 57,536,000 | 29,643,000 | 29,413,000 | 26,004,000 | 28,450,000 | 18,590,000 | 19,675,000 | 21,804,000 | 14,196,000 | 16,042,000 | 23,338,000 | 59,326,000 | 17,104,000 | 17,567,000 | 20,621,000 | 19,975,000 | 15,700,000 | 15,694,000 | 14,298,000 | 14,459,000 | 12,921,000 | 15,609,000 | 15,753,000 | 17,109,000 | 19,700,000 | 31,952,000 | 22,713,000 | 22,706,000 | 19,355,000 | 9,485,000 | 7,960,000 | 9,087,000 | 5,752,000 | 6,809,000 | 6,441,000 | 6,880,000 | 4,912,000 | 2,867,000 | 2,630,000 | 2,508,000 |
total current assets | 302,032,000 | 514,935,000 | 550,298,000 | 509,411,000 | 527,711,000 | 516,879,000 | 590,228,000 | 583,679,000 | 606,900,000 | 624,216,000 | 625,939,000 | 587,510,000 | 591,594,000 | 595,992,000 | 623,101,000 | 611,186,000 | 637,341,000 | 644,677,000 | 667,106,000 | 689,182,000 | 703,346,000 | 712,725,000 | 694,192,000 | 617,393,000 | 594,873,000 | 533,309,000 | 499,299,000 | 531,288,000 | 775,042,000 | 860,269,000 | 936,899,000 | 902,435,000 | 910,126,000 | 913,089,000 | 786,219,000 | 594,871,000 | 568,054,000 | 561,179,000 | 514,492,000 | 473,741,000 | 447,340,000 | 443,282,000 | 447,833,000 | 432,185,000 | 392,907,000 | 420,758,000 | 404,754,000 | 384,225,000 | 429,783,000 | 416,833,000 | 125,215,000 | 118,005,000 | 113,705,000 | 111,774,000 | 136,701,000 | 135,363,000 | 140,424,000 |
property, equipment and software | 95,368,000 | 91,685,000 | 89,763,000 | 84,234,000 | 79,238,000 | 75,669,000 | 73,991,000 | 70,616,000 | 68,166,000 | 68,684,000 | 72,373,000 | 75,588,000 | 76,936,000 | 77,224,000 | 78,699,000 | 82,212,000 | 83,138,000 | 83,857,000 | 92,429,000 | 92,627,000 | 98,004,000 | 101,718,000 | 105,488,000 | 106,732,000 | 110,141,000 | 110,949,000 | 113,935,000 | 114,105,000 | 111,477,000 | 114,800,000 | 110,899,000 | 109,673,000 | 107,889,000 | 103,651,000 | 94,348,000 | 91,714,000 | 91,727,000 | 92,440,000 | 93,838,000 | 89,502,000 | 84,776,000 | 80,467,000 | 78,342,000 | 72,603,000 | 68,594,000 | 62,761,000 | 43,333,000 | 37,462,000 | 33,298,000 | 30,666,000 | 25,921,000 | 19,779,000 | 15,772,000 | 14,799,000 | 12,623,000 | 10,649,000 | |
operating lease right-of-use assets | 17,371,000 | 16,046,000 | 17,550,000 | 19,865,000 | 20,848,000 | 24,112,000 | 28,380,000 | 40,679,000 | 44,524,000 | 48,573,000 | 72,098,000 | 79,591,000 | 87,100,000 | 97,392,000 | 104,412,000 | 122,698,000 | 132,029,000 | 140,785,000 | 140,758,000 | 143,617,000 | 161,967,000 | 168,209,000 | 176,603,000 | 188,266,000 | 199,053,000 | 197,866,000 | 207,852,000 | 217,798,000 | 229,480,000 | ||||||||||||||||||||||||||||
goodwill | 355,625,000 | 135,847,000 | 135,683,000 | 136,525,000 | 133,809,000 | 130,980,000 | 104,433,000 | 102,488,000 | 102,833,000 | 103,886,000 | 101,927,000 | 103,260,000 | 103,195,000 | 102,328,000 | 98,256,000 | 101,526,000 | 104,317,000 | 105,128,000 | 106,500,000 | 107,630,000 | 106,914,000 | 109,261,000 | 106,772,000 | 104,796,000 | 103,976,000 | 104,589,000 | 103,459,000 | 105,313,000 | 104,662,000 | 105,620,000 | 106,323,000 | 106,526,000 | 109,420,000 | 107,954,000 | 107,186,000 | 216,440,000 | 197,489,000 | 170,667,000 | 173,626,000 | 172,908,000 | 173,733,000 | 172,197,000 | 173,996,000 | 173,296,000 | 172,160,000 | 67,307,000 | 55,808,000 | 59,271,000 | 59,635,000 | 59,690,000 | 58,814,000 | 46,678,000 | 45,993,000 | 48,605,000 | |||
intangibles | 98,773,000 | 49,038,000 | 51,491,000 | 53,944,000 | 56,395,000 | 58,787,000 | 6,638,000 | 6,974,000 | 7,309,000 | 7,638,000 | 7,977,000 | 8,315,000 | 8,656,000 | 8,997,000 | 9,338,000 | 9,679,000 | 10,020,000 | 10,673,000 | 11,384,000 | 12,095,000 | 12,806,000 | 13,521,000 | 14,240,000 | 8,733,000 | 9,304,000 | 10,082,000 | 10,778,000 | 11,588,000 | 12,477,000 | 13,359,000 | 14,242,000 | 15,125,000 | 16,009,000 | 16,893,000 | 17,815,000 | 45,411,000 | 43,393,000 | 32,611,000 | 34,302,000 | 35,992,000 | 37,590,000 | 39,294,000 | 41,068,000 | 42,458,000 | 44,187,000 | 5,786,000 | 4,541,000 | 3,996,000 | 4,615,000 | 5,235,000 | 5,772,000 | 4,716,000 | 5,183,000 | 5,936,000 | |||
other non-current assets | 144,129,000 | 150,927,000 | 145,099,000 | 176,196,000 | 167,202,000 | 177,140,000 | 176,538,000 | 160,542,000 | 163,745,000 | 161,726,000 | 147,004,000 | 179,024,000 | 154,201,000 | 133,989,000 | 115,382,000 | 94,815,000 | 77,267,000 | 64,550,000 | 59,837,000 | 59,066,000 | 51,652,000 | 48,848,000 | 40,829,000 | 46,655,000 | 42,045,000 | 38,369,000 | 36,355,000 | 35,880,000 | 32,877,000 | 59,444,000 | 42,773,000 | 42,299,000 | 41,357,000 | 31,339,000 | 2,952,000 | 3,140,000 | 10,992,000 | 12,019,000 | |||||||||||||||||||
total assets | 1,013,298,000 | 958,478,000 | 989,884,000 | 980,175,000 | 985,203,000 | 983,567,000 | 980,208,000 | 964,978,000 | 993,477,000 | 1,014,723,000 | 1,027,318,000 | 1,033,288,000 | 1,021,682,000 | 1,015,922,000 | 1,030,334,000 | 1,023,168,000 | 1,044,906,000 | 1,050,528,000 | 1,079,068,000 | 1,105,244,000 | 1,135,378,000 | 1,154,947,000 | 1,138,950,000 | 1,073,485,000 | 1,085,224,000 | 1,070,700,000 | 1,028,769,000 | 1,083,433,000 | 1,337,860,000 | 1,175,563,000 | 1,233,257,000 | 1,198,224,000 | 1,218,499,000 | 1,216,512,000 | 1,027,115,000 | 970,115,000 | 922,171,000 | 885,206,000 | 845,588,000 | 799,798,000 | 772,967,000 | 755,427,000 | 764,405,000 | 741,387,000 | 715,886,000 | 629,650,000 | 577,399,000 | 553,156,000 | 533,474,000 | 515,977,000 | 224,330,000 | 197,542,000 | 187,294,000 | 187,696,000 | 156,532,000 | 153,848,000 | 153,087,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 155,031,000 | 158,789,000 | 168,552,000 | 142,036,000 | 163,640,000 | 131,322,000 | 134,746,000 | 117,762,000 | 144,943,000 | 132,809,000 | 143,889,000 | 171,871,000 | 152,860,000 | 137,950,000 | 150,804,000 | 132,688,000 | 146,283,000 | 119,620,000 | 106,408,000 | 106,190,000 | 97,292,000 | 87,760,000 | 103,378,000 | 60,206,000 | 74,702,000 | 72,333,000 | |||||||||||||||||||||||||||||||
operating lease liabilities — current | 7,063,000 | 7,426,000 | 8,447,000 | 9,832,000 | 13,107,000 | 20,679,000 | 28,022,000 | 35,082,000 | 39,365,000 | 39,234,000 | 38,733,000 | 38,246,000 | 39,023,000 | 39,674,000 | 40,177,000 | 41,177,000 | 41,130,000 | 40,237,000 | 39,625,000 | 47,858,000 | 53,564,000 | 51,161,000 | 54,396,000 | 56,406,000 | 62,342,000 | 57,507,000 | 57,013,000 | ||||||||||||||||||||||||||||||
deferred revenue | 11,628,000 | 5,845,000 | 7,120,000 | 3,865,000 | 5,647,000 | 2,973,000 | 7,601,000 | 5,229,000 | 6,988,000 | 3,821,000 | 7,064,000 | 5,414,000 | 7,414,000 | 5,200,000 | 8,403,000 | 6,141,000 | 8,218,000 | 4,156,000 | 4,499,000 | 5,175,000 | 5,195,000 | 4,109,000 | 4,731,000 | 3,918,000 | 3,637,000 | 4,315,000 | 4,222,000 | 4,617,000 | 3,924,000 | 3,843,000 | 3,392,000 | 3,668,000 | 3,474,000 | 3,469,000 | 3,667,000 | 3,800,000 | 3,588,000 | 3,314,000 | 3,227,000 | 3,337,000 | 2,977,000 | 2,931,000 | 2,543,000 | 2,546,000 | 3,657,000 | 2,994,000 | 2,145,000 | 2,186,000 | 2,184,000 | 2,621,000 | 2,221,000 | 2,739,000 | 3,086,000 | 2,856,000 | 1,243,000 | 1,276,000 | 999,000 |
total current liabilities | 173,722,000 | 172,060,000 | 184,119,000 | 155,733,000 | 182,394,000 | 154,974,000 | 170,369,000 | 158,073,000 | 191,296,000 | 175,864,000 | 189,686,000 | 215,531,000 | 199,297,000 | 182,824,000 | 199,384,000 | 180,006,000 | 195,631,000 | 164,013,000 | 150,532,000 | 159,223,000 | 156,051,000 | 143,030,000 | 162,505,000 | 120,530,000 | 140,681,000 | 134,155,000 | 136,113,000 | 135,707,000 | 130,751,000 | 64,905,000 | 68,785,000 | 65,945,000 | 93,507,000 | 86,167,000 | 80,304,000 | 65,129,000 | 72,354,000 | 60,399,000 | 63,562,000 | 56,225,000 | 58,941,000 | 49,777,000 | 55,094,000 | 41,968,000 | 47,381,000 | 33,973,000 | 31,786,000 | 25,487,000 | 27,754,000 | 24,989,000 | 27,100,000 | 22,357,000 | 21,259,000 | 21,507,000 | 13,574,000 | 13,168,000 | 12,470,000 |
revolving credit facility | 130,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities — long-term | 17,861,000 | 17,451,000 | 18,953,000 | 20,746,000 | 20,403,000 | 22,470,000 | 25,905,000 | 32,535,000 | 38,008,000 | 48,065,000 | 57,527,000 | 67,777,000 | 77,184,000 | 86,661,000 | 95,139,000 | 105,809,000 | 117,398,000 | 127,979,000 | 138,431,000 | 134,448,000 | 144,238,000 | 148,935,000 | 155,297,000 | 164,537,000 | 175,073,000 | 174,756,000 | 186,056,000 | ||||||||||||||||||||||||||||||
other long-term liabilities | 60,626,000 | 58,115,000 | 53,659,000 | 57,292,000 | 54,388,000 | 62,154,000 | 44,394,000 | 39,023,000 | 42,200,000 | 41,260,000 | 40,531,000 | 41,378,000 | 41,073,000 | 36,113,000 | 34,433,000 | 18,749,000 | 7,528,000 | 7,218,000 | 8,282,000 | 8,109,000 | 7,989,000 | 8,448,000 | 5,520,000 | 7,098,000 | 7,038,000 | 6,798,000 | 4,036,000 | 3,999,000 | 3,953,000 | ||||||||||||||||||||||||||||
total liabilities | 382,209,000 | 247,626,000 | 256,731,000 | 233,771,000 | 257,185,000 | 239,598,000 | 240,668,000 | 229,631,000 | 271,504,000 | 265,189,000 | 287,744,000 | 324,686,000 | 317,554,000 | 305,598,000 | 328,956,000 | 304,564,000 | 320,557,000 | 299,210,000 | 297,245,000 | 301,780,000 | 308,278,000 | 300,413,000 | 323,322,000 | 292,165,000 | 322,792,000 | 315,709,000 | 326,205,000 | 336,978,000 | 343,022,000 | 100,045,000 | 103,763,000 | 99,790,000 | 126,346,000 | 116,904,000 | 101,819,000 | 83,449,000 | 90,236,000 | 78,020,000 | 80,007,000 | 70,691,000 | 72,273,000 | 61,807,000 | 67,943,000 | 55,222,000 | 59,230,000 | 41,500,000 | 38,776,000 | 31,911,000 | 33,538,000 | 29,494,000 | 27,899,000 | 23,045,000 | 21,860,000 | 22,034,000 | 13,576,000 | 13,170,000 | 12,473,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, undesignated, 10,000 shares authorized, none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 2,041,401,000 | 2,010,948,000 | 1,982,069,000 | 1,958,370,000 | 1,923,554,000 | 1,903,598,000 | 1,873,678,000 | 1,848,677,000 | 1,809,530,000 | 1,786,667,000 | 1,757,174,000 | 1,732,909,000 | 1,692,923,000 | 1,649,692,000 | 1,615,970,000 | 1,587,337,000 | 1,547,337,000 | 1,522,572,000 | 1,489,862,000 | 1,464,490,000 | 1,428,890,000 | 1,398,248,000 | 1,358,804,000 | 1,325,745,000 | 1,283,885,000 | 1,259,803,000 | 1,220,048,000 | 1,194,486,000 | 1,160,254,000 | 1,139,462,000 | 1,109,199,000 | 1,086,727,000 | 1,059,168,000 | 1,038,017,000 | 1,001,633,000 | 965,049,000 | 921,441,000 | 892,983,000 | 856,115,000 | 822,385,000 | 793,468,000 | 774,022,000 | 752,795,000 | 734,867,000 | 705,397,000 | 627,742,000 | 607,012,000 | 588,829,000 | 569,925,000 | 553,753,000 | 262,675,000 | 240,752,000 | 231,525,000 | 225,245,000 | 197,872,000 | 193,657,000 | 191,448,000 |
treasury stock | -6,264,000 | -999,000 | -2,579,000 | -1,044,000 | -1,580,000 | -3,909,000 | -2,907,000 | -806,000 | -8,329,000 | -282,000 | -267,000 | -159,000 | -37,000 | -3,138,000 | -2,886,000 | -4,170,000 | -4,250,000 | -3,313,000 | -2,964,000 | -5,952,000 | -15,000,000 | -46,000 | |||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -9,601,000 | -7,677,000 | -7,832,000 | -7,139,000 | -12,864,000 | -15,431,000 | -10,535,000 | -14,134,000 | -13,950,000 | -12,202,000 | -15,278,000 | -13,876,000 | -13,758,000 | -15,545,000 | -20,624,000 | -15,657,000 | -11,903,000 | -11,090,000 | -9,781,000 | -8,378,000 | -9,559,000 | -6,807,000 | -9,576,000 | -11,845,000 | -12,863,000 | -11,759,000 | -13,297,000 | -11,163,000 | -11,732,000 | -11,021,000 | -10,225,000 | -10,032,000 | -6,845,000 | -8,444,000 | -9,107,000 | -10,972,000 | -14,505,000 | -15,576,000 | -12,050,000 | -12,724,000 | -11,777,000 | -13,519,000 | -11,679,000 | -12,130,000 | |||||||||||||
accumulated deficit | -1,394,447,000 | -1,291,420,000 | -1,238,505,000 | -1,203,783,000 | -1,181,092,000 | -1,140,289,000 | -1,120,696,000 | -1,098,390,000 | -1,065,278,000 | -1,024,649,000 | -1,002,055,000 | -1,010,272,000 | -975,000,000 | -923,823,000 | -893,968,000 | -849,938,000 | -808,199,000 | -760,164,000 | -694,088,000 | -648,398,000 | -588,918,000 | -533,943,000 | -533,600,000 | -532,580,000 | -508,590,000 | -493,053,000 | -504,187,000 | -430,916,000 | -153,684,000 | -67,230,000 | -67,411,000 | -75,001,000 | -70,221,000 | -78,484,000 | -80,554,000 | -80,997,000 | -66,883,000 | -44,654,000 | -36,572,000 | -35,267,000 | -33,983,000 | -66,711,000 | -70,348,000 | -73,091,000 | -70,456,000 | -68,387,000 | -66,065,000 | -65,187,000 | -60,388,000 | -55,068,000 | -53,058,000 | -51,076,000 | |||||
total stockholders’ equity | 631,089,000 | 710,852,000 | 733,153,000 | 746,404,000 | 728,018,000 | 743,969,000 | 739,540,000 | 735,347,000 | 721,973,000 | 749,534,000 | 710,324,000 | 751,318,000 | 854,534,000 | 754,991,000 | 1,075,518,000 | 1,099,608,000 | 807,186,000 | 765,581,000 | 729,107,000 | 700,694,000 | 693,620,000 | 696,462,000 | 686,165,000 | 656,656,000 | 588,150,000 | 538,623,000 | 521,245,000 | 499,936,000 | 486,483,000 | 196,431,000 | 174,497,000 | 165,434,000 | 165,662,000 | 142,956,000 | 140,678,000 | 140,614,000 | |||||||||||||||||||||
total liabilities and stockholders’ equity | 1,013,298,000 | 958,478,000 | 989,884,000 | 980,175,000 | 985,203,000 | 983,567,000 | 980,208,000 | 964,978,000 | 993,477,000 | 1,014,723,000 | 1,015,922,000 | 1,050,528,000 | 1,154,947,000 | 1,070,700,000 | 1,175,563,000 | 1,216,512,000 | 885,206,000 | 845,588,000 | 799,798,000 | 772,967,000 | 755,427,000 | 764,405,000 | 741,387,000 | 715,886,000 | 629,650,000 | 577,399,000 | 553,156,000 | 533,474,000 | 515,977,000 | 224,330,000 | 197,542,000 | 187,294,000 | |||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 739,574,000 | 708,602,000 | 704,128,000 | 701,378,000 | 718,604,000 | 724,349,000 | 781,823,000 | 803,464,000 | 827,100,000 | 815,628,000 | 781,320,000 | 762,432,000 | 702,564,000 | 746,455,000 | 994,838,000 | 1,129,494,000 | 1,098,434,000 | 1,092,153,000 | 925,296,000 | 886,666,000 | 831,935,000 | ||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 1,027,318,000 | 1,033,288,000 | 1,021,682,000 | 1,030,334,000 | 1,023,168,000 | 1,044,906,000 | 1,079,068,000 | 1,105,244,000 | 1,135,378,000 | 1,138,950,000 | 1,073,485,000 | 1,085,224,000 | 1,028,769,000 | 1,083,433,000 | 1,337,860,000 | 1,233,257,000 | 1,198,224,000 | 1,218,499,000 | 1,027,115,000 | 970,115,000 | 922,171,000 | ||||||||||||||||||||||||||||||||||||
restricted cash | 1,146,000 | 1,052,000 | 794,000 | 858,000 | 1,054,000 | 1,027,000 | 689,000 | 665,000 | 826,000 | 910,000 | 22,332,000 | 22,037,000 | 22,127,000 | 22,082,000 | 22,199,000 | 22,071,000 | 22,121,000 | 22,166,000 | 18,800,000 | 18,554,000 | 18,595,000 | 18,539,000 | 18,464,000 | 17,317,000 | 17,311,000 | 17,306,000 | 17,306,000 | 16,486,000 | 16,253,000 | 16,285,000 | 17,899,000 | 17,943,000 | 12,986,000 | 3,684,000 | 3,655,000 | 3,247,000 | 8,168,000 | 8,102,000 | 6,332,000 | 6,400,000 | 29,000 | 6,362,000 | 1,497,000 | ||||||||||||||
long-term marketable securities | 3,500,000 | 53,499,000 | 34,964,000 | 45,379,000 | 49,646,000 | 14,898,000 | 25,032,000 | 6,000,000 | 8,272,000 | 16,495,000 | 38,612,000 | 53,621,000 | 61,704,000 | ||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.000001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 3,139,000 | 2,882,000 | 2,931,000 | 6,540,000 | 6,829,000 | 9,808,000 | 6,620,000 | 2,003,000 | 1,005,000 | 1,325,000 | 3,200,000 | 3,388,000 | 3,305,000 | 1,706,000 | 1,836,000 | 1,398,000 | 2,226,000 | 1,680,000 | 1,578,000 | 3,364,000 | 2,839,000 | 1,929,000 | 3,020,000 | 2,284,000 | 2,221,000 | 2,698,000 | 3,441,000 | ||||||||||||||||||||||||||||||
accrued liabilities | 71,739,000 | 71,708,000 | 68,091,000 | 54,522,000 | 58,564,000 | 52,469,000 | 83,413,000 | 73,665,000 | 48,320,000 | 40,936,000 | 45,971,000 | 55,082,000 | 59,330,000 | 51,563,000 | 52,764,000 | 43,458,000 | 49,246,000 | 37,716,000 | 41,888,000 | 29,581,000 | 27,415,000 | 21,621,000 | 23,992,000 | 19,004,000 | 22,040,000 | 17,689,000 | 15,153,000 | 16,367,000 | 10,110,000 | 9,194,000 | 8,030,000 | ||||||||||||||||||||||||||
operating lease liabilities - current | 56,500,000 | 55,805,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities - long-term | 197,272,000 | 208,318,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities | 35,140,000 | 34,978,000 | 33,845,000 | 32,839,000 | 30,737,000 | 21,515,000 | 18,320,000 | 17,621,000 | 16,445,000 | 14,466,000 | 13,332,000 | 12,030,000 | 12,849,000 | 13,254,000 | 11,849,000 | 7,527,000 | 6,990,000 | 6,424,000 | 5,784,000 | 4,505,000 | 527,000 | ||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -52,923,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 30,520,000 | 21,739,000 | 54,830,000 | 70,081,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable- trade | 4,568,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable- merchant share | 4,465,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 143,873,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable – trade | 2,269,000 | 3,183,000 | 3,963,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable – merchant share | 878,000 | 17,210,000 | 18,832,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale | 25,170,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short term investments | 213,197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 5,316 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 4,992 at march 31, 2017 and december 31, 2016, respectively) | 68,119,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 3,044,000 | 4,349,000 | 3,950,000 | 3,701,000 | 6,913,000 | 4,560,000 | 3,644,000 | 16,483,000 | 2,356,000 | 2,814,000 | 2,488,000 | 306,000 | 440,000 | 262,000 | 309,000 | 182,000 | 807,000 | 491,000 | 517,000 | ||||||||||||||||||||||||||||||||||||||
long term liabilities | 17,882,000 | 799,000 | 688,000 | 601,000 | 2,000 | 2,000 | 3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
authorized, 80,290,089 and 79,429,833 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 4,992 and 3,208 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2016 and december 31, 2015, respectively) | 68,725,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized, 79,429,833 and 75,982,802 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 5,117 and 3,208 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2016 and december 31, 2015, respectively) | 66,588,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; 78,313,999 and 75,982,802 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 4,269 and 3,208 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2016 and december 31, 2015, respectively) | 59,887,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
77,244,798 and 75,982,802 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 3,495 and 3,208 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2016 and december 31, 2015, respectively) | 54,774,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
76,424,750 and 75,982,802 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 3,208 and 1,627 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2015 and december 31, 2014, respectively) | 52,755,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,982,802 and 72,920,582 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 2,588 and 1,627 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2015 and december 31, 2014, respectively) | 46,942,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,442,578 and 72,920,582 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 2,343 and 1,627 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2015 and december 31, 2014, respectively) | 41,339,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,232,705 and 72,920,582 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 2,323 and 1,627 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2015 and december 31, 2014, respectively) | 38,969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
74,651,334 and 72,920,582 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -13,474,000 | -5,609,000 | -1,678,000 | 2,764,000 | 3,102,000 | 3,186,000 | 2,143,000 | -190,000 | -904,000 | 805,000 | 152,000 | 79,000 | 242,000 | ||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 1,627 and 810 at december 31, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 and 2013, respectively) | 35,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholder’s equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding at december 31, 2014 and 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net revenue | 377,536,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue | 24,382,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and marketing | 201,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
product development | 65,181,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 58,274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 17,590,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and integration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total costs and expenses | 366,477,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | 11,059,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 11,280,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | 25,193,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 36,473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | 36,473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 510 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 480 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 1,267 and 810 at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2014 and december 31, 2013, respectively) | 31,175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.000001 par value per share... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
72,477,685 and 70,874,493 shares issued and outstanding at september 30, 2014 and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 899 and 810 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2014 and december 31, 2013, respectively) | 21,376,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
71,552,141 and 70,874,493 shares issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2014 and december 31, 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 810 and 384 at december 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 2012, respectively) | 21,317,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding at december 31, 2013 and 2012, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 476 and 384 at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2013 and december 31, 2012, respectively) | 14,769,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 63,505,269 shares issued and outstanding at june 30, 2013 and december 31, 2012, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 384 and 210 at december 31, 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 2011, respectively) | 11,738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding at december 31, 2012 and 2011, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ equity | 187,696,000 | 156,532,000 | 153,848,000 | 153,087,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 403 and 210 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2012 and december 31, 2011, respectively) | 10,722,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
62,221,161 and 16,956,409 shares issued and outstanding at september 30, 2012 and december 31, 2011, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 318 and 210 at june 30, 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and december 31, 2011, respectively) | 10,120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and software | 11,632,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,956,409 shares issued and outstanding at june 30, 2012 and december 31, 2011, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance for doubtful accounts of 200 and 210 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2012 and december 31, 2011, respectively) | 7,179,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
61,131,598 and 16,956,409 shares issued and outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2012 and december 31, 2011, respectively |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 17,735,000 | 37,796,000 | 39,324,000 | 44,089,000 | 24,391,000 | 42,220,000 | 38,440,000 | 38,036,000 | 14,154,000 | 27,406,000 | 58,216,000 | 20,145,000 | 9,108,000 | 23,190,000 | 142,134,000 | 7,914,000 | -22,229,000 | -8,082,000 | 32,728,000 | 3,637,000 | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 16,233,000 | 12,851,000 | 12,526,000 | 12,365,000 | 12,350,000 | 11,566,000 | 9,326,000 | 9,585,000 | 9,930,000 | 10,303,000 | 10,461,000 | 10,615,000 | 10,805,000 | 10,687,000 | 11,417,000 | 11,258,000 | 11,490,000 | 17,140,000 | 12,627,000 | 12,833,000 | 13,083,000 | 13,125,000 | 12,544,000 | 12,582,000 | 12,358,000 | 12,849,000 | 12,391,000 | 12,240,000 | 11,876,000 | 11,557,000 | 10,713,000 | 10,509,000 | 10,028,000 | 9,728,000 | 10,657,000 | 10,662,000 | 10,151,000 | 9,434,000 | 9,159,000 | 8,564,000 | 8,189,000 | 7,980,000 | 7,562,000 | 7,167,000 | 6,895,000 | 5,291,000 | 4,604,000 | 4,034,000 | 3,661,000 | 3,524,000 | 2,816,000 | 2,637,000 | 2,478,000 | 2,421,000 | 1,780,000 | 1,661,000 | 1,361,000 |
provision for credit losses | 9,438,000 | 9,116,000 | 11,593,000 | 12,003,000 | 10,559,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 30,507,000 | 28,868,000 | 32,881,000 | 34,775,000 | 37,469,000 | 34,797,000 | 39,472,000 | 41,214,000 | 42,710,000 | 40,147,000 | 43,467,000 | 43,580,000 | 46,257,000 | 36,337,000 | 38,632,000 | 40,061,000 | 41,060,000 | 35,133,000 | 36,442,000 | 40,859,000 | 39,245,000 | 31,984,000 | 30,255,000 | 30,585,000 | 31,750,000 | 30,506,000 | 29,236,000 | 30,451,000 | 31,319,000 | 28,654,000 | 29,193,000 | 28,805,000 | 27,734,000 | 25,408,000 | 25,308,000 | 25,365,000 | 24,334,000 | 23,865,000 | 22,560,000 | 20,726,000 | 19,110,000 | 15,972,000 | 15,683,000 | 15,516,000 | 13,671,000 | 11,816,000 | 10,918,000 | 10,083,000 | 9,456,000 | 8,789,000 | 7,015,000 | 5,713,000 | 5,160,000 | 3,257,000 | 2,334,000 | 1,858,000 | 7,429,000 |
amortization of right-of-use assets | 1,703,000 | 1,564,000 | 2,119,000 | 3,275,000 | 3,440,000 | 3,731,000 | 3,701,000 | 3,801,000 | 3,861,000 | 5,236,000 | 7,149,000 | 7,800,000 | 7,899,000 | ||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 9,705,000 | -4,756,000 | 32,797,000 | -6,255,000 | 3,287,000 | -7,512,000 | -15,299,000 | -133,000 | -1,976,000 | -13,305,000 | 33,303,000 | -22,286,000 | -19,862,000 | -15,459,000 | -17,048,000 | -13,040,000 | -11,074,000 | -2,790,000 | 1,355,000 | -5,349,000 | -2,406,000 | -4,676,000 | 7,758,000 | -6,813,000 | -7,450,000 | -2,126,000 | 1,239,000 | -653,000 | -1,259,000 | ||||||||||||||||||||||||||||
amortization of deferred contract cost | 5,559,000 | 9,980,000 | 5,928,000 | 6,022,000 | 6,013,000 | 6,250,000 | 6,283,000 | 6,170,000 | 6,151,000 | 6,217,000 | 6,102,000 | 5,978,000 | 5,738,000 | ||||||||||||||||||||||||||||||||||||||||||||
other adjustments | 1,298,000 | -3,014,000 | 1,052,000 | 219,000 | 1,252,000 | 305,000 | 278,000 | -3,156,000 | 161,000 | -181,000 | -165,000 | -640,000 | 576,000 | -255,000 | 574,000 | 469,000 | 248,000 | 289,000 | -283,000 | 372,000 | 14,000 | 877,000 | 440,000 | 1,163,000 | -287,000 | -438,000 | -927,000 | -473,000 | -1,159,000 | 2,071,000 | -882,000 | -998,000 | -913,000 | -430,000 | 144,000 | ||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -8,015,000 | -8,859,000 | -9,078,000 | -9,937,000 | -13,998,000 | -6,938,000 | -12,416,000 | -18,496,000 | -13,183,000 | -552,000 | -20,006,000 | -19,106,000 | -15,283,000 | -11,425,000 | -8,116,000 | -18,046,000 | -11,968,000 | -6,256,000 | -6,897,000 | -16,743,000 | -3,639,000 | -9,050,000 | -17,693,000 | 7,886,000 | 5,024,000 | -12,675,000 | -12,252,000 | -10,883,000 | -6,260,000 | -10,708,000 | -9,748,000 | -8,213,000 | -6,995,000 | -15,141,000 | -9,243,000 | -4,121,000 | -3,607,000 | -7,457,000 | -10,930,000 | -8,002,000 | -5,235,000 | -7,506,000 | -9,918,000 | -5,005,000 | -2,850,000 | -7,519,000 | -7,056,000 | -5,467,000 | -1,249,000 | -5,286,000 | -3,153,000 | -3,200,000 | -1,204,000 | -1,461,000 | -684,000 | -3,063,000 | 1,090,000 |
prepaid expenses and other assets | -14,727,000 | 5,579,000 | -18,152,000 | -13,923,000 | -617,000 | -10,012,000 | 612,000 | -9,858,000 | -5,056,000 | -8,224,000 | -9,055,000 | -8,553,000 | 20,709,000 | 3,888,000 | -17,771,000 | -14,655,000 | -7,494,000 | -30,372,000 | -4,349,000 | -3,804,000 | 3,892,000 | -1,388,000 | 948,000 | 4,722,000 | -4,118,000 | 963,000 | 3,023,000 | -43,000 | -5,292,000 | -3,107,000 | 4,839,000 | -1,850,000 | -5,074,000 | 744,000 | -1,753,000 | 546,000 | -899,000 | 2,049,000 | 146,000 | 608,000 | 2,884,000 | -7,646,000 | -7,978,000 | -1,034,000 | -6,045,000 | 3,327,000 | -1,358,000 | -52,000 | -5,928,000 | 1,448,000 | -702,000 | -803,000 | -1,515,000 | -792,000 | -842,000 | -366,000 | -552,000 |
operating lease liabilities | -2,814,000 | -2,642,000 | -2,888,000 | -5,494,000 | -9,902,000 | -9,897,000 | -9,899,000 | -9,721,000 | -9,713,000 | -9,479,000 | -9,312,000 | -10,546,000 | -10,397,000 | -10,129,000 | -10,115,000 | -10,321,000 | -9,492,000 | -8,117,000 | -10,402,000 | -15,618,000 | -6,871,000 | -11,999,000 | -11,764,000 | -15,857,000 | -6,663,000 | -10,806,000 | -10,703,000 | -10,351,000 | -9,948,000 | ||||||||||||||||||||||||||||
accounts payable, accrued liabilities and other liabilities | -8,806,000 | -5,340,000 | 23,416,000 | -19,105,000 | 23,751,000 | -4,040,000 | 24,732,000 | -30,065,000 | 14,171,000 | -12,444,000 | -27,329,000 | 18,584,000 | 18,641,000 | -9,271,000 | 33,730,000 | -3,311,000 | 27,994,000 | 14,785,000 | -488,000 | 8,366,000 | 7,341,000 | -7,799,000 | 34,202,000 | -10,385,000 | -636,000 | 2,819,000 | 2,865,000 | 8,092,000 | 6,372,000 | ||||||||||||||||||||||||||||
net cash from operating activities | 57,816,000 | 84,482,000 | 131,518,000 | 58,034,000 | 97,995,000 | 70,973,000 | 102,298,000 | 39,689,000 | 72,855,000 | 79,170,000 | 104,859,000 | 48,007,000 | 74,244,000 | 44,473,000 | 69,604,000 | 18,329,000 | 59,903,000 | 44,920,000 | 58,628,000 | 50,176,000 | 58,931,000 | 48,316,000 | 71,136,000 | 16,463,000 | 40,786,000 | 55,514,000 | 51,422,000 | 56,817,000 | 41,029,000 | 44,072,000 | 55,178,000 | 22,641,000 | 38,296,000 | 39,686,000 | 51,638,000 | 35,088,000 | 41,235,000 | 45,113,000 | 35,277,000 | 22,631,000 | 23,879,000 | 3,835,000 | 9,862,000 | 18,030,000 | 25,635,000 | 18,893,000 | 19,050,000 | 10,666,000 | 9,323,000 | 9,324,000 | 6,994,000 | 5,288,000 | -174,000 | 1,629,000 | 712,000 | 333,000 | -2,773,000 |
capital expenditures | -9,434,000 | -13,497,000 | -11,176,000 | -13,543,000 | -7,956,000 | -11,966,000 | -8,518,000 | -9,749,000 | -5,477,000 | -6,147,000 | -6,111,000 | -8,562,000 | -5,113,000 | -17,380,000 | -2,981,000 | -7,204,000 | -3,458,000 | -7,423,000 | -7,273,000 | -7,228,000 | -4,763,000 | -8,943,000 | -5,515,000 | -12,351,000 | -4,038,000 | -7,938,000 | -11,151,000 | -9,787,000 | -7,156,000 | -6,150,000 | -3,582,000 | -4,039,000 | -8,685,000 | -7,706,000 | -3,813,000 | -825,000 | -1,856,000 | -8,580,000 | -4,301,000 | -4,793,000 | -5,918,000 | -3,213,000 | -3,899,000 | -8,676,000 | -7,337,000 | 0 | -5,531,000 | -2,966,000 | -4,246,000 | -1,193,000 | -4,581,000 | -4,023,000 | -943,000 | -4,040,000 | -1,557,000 | -1,560,000 | -367,000 |
free cash flows | 48,382,000 | 70,985,000 | 120,342,000 | 44,491,000 | 90,039,000 | 59,007,000 | 93,780,000 | 29,940,000 | 67,378,000 | 73,023,000 | 98,748,000 | 39,445,000 | 69,131,000 | 27,093,000 | 66,623,000 | 11,125,000 | 56,445,000 | 37,497,000 | 51,355,000 | 42,948,000 | 54,168,000 | 39,373,000 | 65,621,000 | 4,112,000 | 36,748,000 | 47,576,000 | 40,271,000 | 47,030,000 | 33,873,000 | 37,922,000 | 51,596,000 | 18,602,000 | 29,611,000 | 31,980,000 | 47,825,000 | 34,263,000 | 39,379,000 | 36,533,000 | 30,976,000 | 17,838,000 | 17,961,000 | 622,000 | 5,963,000 | 9,354,000 | 18,298,000 | 18,893,000 | 13,519,000 | 7,700,000 | 5,077,000 | 8,131,000 | 2,413,000 | 1,265,000 | -1,117,000 | -2,411,000 | -845,000 | -1,227,000 | -3,140,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -5,975,000 | -144,803,000 | -107,548,000 | -131,533,000 | -157,567,000 | -178,449,000 | -169,464,000 | -122,431,000 | -280,893,000 | -175,338,000 | -54,702,000 | -50,884,000 | -73,971,000 | -53,194,000 | -59,917,000 | -69,753,000 | -92,101,000 | -62,100,000 | -26,133,000 | ||||||||||||||||||||||||||||||||||||||
sales and maturities of marketable securities | 109,293,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of other investments | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash received | -263,600,000 | -30,833,000 | 0 | 0 | -1,876,000 | -71,546,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, equipment and software | -12,660,000 | -12,217,000 | -12,581,000 | -13,024,000 | -10,531,000 | -11,010,000 | -9,763,000 | -9,587,000 | -6,987,000 | -5,997,000 | -5,697,000 | -7,635,000 | -7,518,000 | -11,875,000 | -5,606,000 | -7,862,000 | -6,636,000 | -6,682,000 | -8,314,000 | -7,281,000 | -6,005,000 | -7,930,000 | -7,068,000 | -9,951,000 | -7,053,000 | -7,572,000 | -10,736,000 | -10,223,000 | -8,991,000 | -6,150,000 | -3,681,000 | -4,091,000 | -10,927,000 | -7,706,000 | -3,813,000 | -1,627,000 | -2,452,000 | -5,196,000 | -5,360,000 | -4,793,000 | -7,645,000 | -7,299,000 | -7,178,000 | -10,881,000 | -5,531,000 | -2,966,000 | -4,246,000 | -4,581,000 | -4,023,000 | -943,000 | |||||||
other investing activities | 61,000 | 50,000 | -3,000 | 15,000 | 52,000 | -278,000 | 34,000 | 125,000 | 109,000 | 35,000 | 14,000 | 106,000 | 40,000 | 51,000 | 24,000 | -42,000 | 61,000 | 291,000 | 251,000 | 61,000 | 29,000 | 4,000 | 1,000 | 33,000 | 295,000 | 78,000 | 107,000 | 61,000 | 215,000 | 181,000 | 30,000 | 7,000 | 27,000 | -45,000 | -46,000 | -1,118,000 | |||||||||||||||||||||
net cash from investing activities | -167,881,000 | -7,677,000 | -11,357,000 | -14,617,000 | -12,003,000 | -42,826,000 | -11,394,000 | -16,644,000 | -6,402,000 | -8,219,000 | 420,000 | -9,605,000 | -37,280,000 | -14,837,000 | -96,828,000 | -7,904,000 | -6,575,000 | -6,391,000 | -8,063,000 | -7,220,000 | -5,976,000 | -24,055,000 | -7,067,000 | 116,262,000 | 163,219,000 | -8,797,000 | 15,223,000 | 82,755,000 | 35,154,000 | -18,508,000 | -7,414,000 | 15,044,000 | -153,491,000 | 140,337,000 | -11,766,000 | -4,090,000 | -44,582,000 | -8,980,000 | -16,859,000 | -16,542,000 | -13,191,000 | -11,523,000 | -21,089,000 | -22,355,000 | -103,715,000 | -69,527,000 | -24,999,000 | -127,913,000 | -6,235,000 | -3,343,000 | -7,764,000 | -5,808,000 | -1,912,000 | -2,341,000 | -7,434,000 | -2,091,000 | |
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock for employee stock-based plans | 8,726,000 | 7,370,000 | 272,000 | 11,750,000 | 273,000 | 7,354,000 | 0 | 12,888,000 | 548,000 | 10,552,000 | 2,863,000 | 11,448,000 | 14,647,000 | 7,354,000 | 5,117,000 | 10,486,000 | 540,000 | 8,177,000 | 1,220,000 | 9,538,000 | 6,049,000 | 15,762,000 | 812,000 | 8,223,000 | 2,585,000 | 16,450,000 | 4,615,000 | 10,053,000 | 1,145,000 | 7,944,000 | 5,614,000 | 10,539,000 | 5,682,000 | 11,361,000 | 10,202,000 | 16,067,000 | 3,287,000 | 11,467,000 | 10,200,000 | ||||||||||||||||||
taxes paid related to the net share settlement of equity awards | -9,792,000 | -10,265,000 | -11,469,000 | -15,669,000 | -19,486,000 | -15,367,000 | -16,854,000 | -19,308,000 | -21,882,000 | -24,038,000 | -22,941,000 | -18,847,000 | -19,354,000 | -12,862,000 | -16,115,000 | -13,559,000 | -18,487,000 | -13,365,000 | -14,356,000 | -18,021,000 | -16,803,000 | -11,048,000 | 0 | -1,043,000 | -11,514,000 | -9,987,000 | -10,179,000 | -10,108,000 | -12,497,000 | -13,128,000 | -15,606,000 | -12,347,000 | |||||||||||||||||||||||||
repurchases of common stock | -124,001,000 | -87,499,000 | -75,000,000 | -65,950,000 | -62,500,000 | -65,742,000 | -60,157,000 | -62,500,000 | -50,000,000 | -49,999,000 | -50,001,000 | -49,999,000 | -50,000,000 | -50,000,000 | -50,000,000 | -50,006,000 | -85,096,000 | -63,675,000 | -64,629,000 | -49,528,000 | -6,018,000 | -77,380,000 | -295,487,000 | -102,126,000 | -115,389,000 | -6,204,000 | -32,480,000 | -33,309,000 | |||||||||||||||||||||||||||||
proceeds from revolving credit facility | 165,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on revolving credit facility | -35,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | -18,000 | 0 | -77,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 4,915,000 | -92,268,000 | -86,197,000 | -69,869,000 | -81,713,000 | -70,795,000 | -82,596,000 | -66,577,000 | -83,834,000 | -63,546,000 | -70,327,000 | -58,199,000 | -54,706,000 | -55,508,000 | -60,998,000 | -53,073,000 | -67,953,000 | -90,284,000 | -76,811,000 | -73,112,000 | -60,282,000 | -19,682,000 | 735,000 | 6,824,000 | -8,929,000 | 445,000 | -82,944,000 | -295,542,000 | -113,478,000 | -116,508,000 | -13,718,000 | -37,547,000 | -39,974,000 | 5,349,000 | 2,459,000 | 16,067,000 | 3,287,000 | 11,467,000 | 10,200,000 | 6,810,000 | 1,045,000 | 7,676,000 | 1,615,000 | 13,106,000 | 4,045,000 | 8,282,000 | 6,521,000 | 8,333,000 | 6,413,000 | 282,386,000 | 4,923,000 | 2,835,000 | 1,576,000 | -908,000 | 2,062,000 | -899,000 | 113,918,000 |
effect of exchange rate changes on cash, cash equivalents and restricted cash | -267,000 | 263,000 | -635,000 | 1,999,000 | 652,000 | -1,647,000 | 875,000 | 190,000 | -485,000 | 1,143,000 | -272,000 | 736,000 | 439,000 | 894,000 | -1,876,000 | -1,053,000 | -101,000 | -278,000 | -334,000 | 129,000 | 68,000 | 346,000 | 208,000 | 146,000 | -486,000 | -373,000 | 282,000 | 41,000 | -65,000 | 163,000 | -12,000 | 309,000 | -100,000 | ||||||||||||||||||||||||
change in cash, cash equivalents and restricted cash | -105,417,000 | -15,200,000 | 33,329,000 | -24,453,000 | 4,931,000 | -44,295,000 | 9,183,000 | -43,342,000 | -17,866,000 | 8,548,000 | 34,680,000 | -19,061,000 | -17,303,000 | -24,978,000 | -90,098,000 | -43,701,000 | -14,726,000 | -52,033,000 | -26,580,000 | -30,027,000 | -7,259,000 | 4,925,000 | 65,012,000 | 139,695,000 | 194,590,000 | 46,789,000 | -16,017,000 | -155,929,000 | -37,360,000 | -90,781,000 | 34,034,000 | 447,000 | -155,269,000 | ||||||||||||||||||||||||
cash, cash equivalents and restricted cash — beginning of period | 216,289,000 | 0 | 0 | 0 | 217,682,000 | 0 | 0 | 0 | 314,002,000 | 0 | 0 | 0 | 307,138,000 | 0 | 0 | 0 | 480,641,000 | 0 | 0 | 0 | 596,540,000 | 0 | 0 | 0 | 192,318,000 | 0 | |||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash — end of period | 110,872,000 | -15,200,000 | 33,329,000 | -24,453,000 | 222,613,000 | -44,295,000 | 9,183,000 | -43,342,000 | 296,136,000 | 8,548,000 | 34,680,000 | -19,061,000 | 289,835,000 | -24,978,000 | -90,098,000 | -43,701,000 | 465,915,000 | -52,033,000 | -26,580,000 | -30,027,000 | 589,281,000 | 4,925,000 | 65,012,000 | 139,695,000 | 386,908,000 | 46,789,000 | |||||||||||||||||||||||||||||||
supplemental disclosures of other cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (refund received) for income taxes | 3,193,000 | 146,000 | 16,402,000 | 206,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of noncash investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition holdback consideration not yet paid | 4,425,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, equipment and software recorded in accounts payable and accrued liabilities | 3,226,000 | -1,280,000 | 1,405,000 | -519,000 | 2,575,000 | -956,000 | 1,245,000 | -162,000 | 1,510,000 | -150,000 | -414,000 | -927,000 | 2,405,000 | -5,505,000 | 2,625,000 | 658,000 | 3,178,000 | -741,000 | 1,041,000 | 53,000 | 1,242,000 | -1,013,000 | 1,553,000 | -2,400,000 | 3,015,000 | -366,000 | -415,000 | 436,000 | 1,835,000 | 802,000 | 596,000 | -3,384,000 | 1,059,000 | ||||||||||||||||||||||||
excise tax accrued on net stock repurchases | 1,002,000 | 633,000 | 581,000 | 294,000 | 365,000 | 315,000 | 379,000 | 194,000 | 330,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock recorded in accounts payable and accrued liabilities | 1,024,000 | -415,000 | 194,000 | 388,000 | 832,000 | -162,000 | -3,095,000 | 2,403,000 | 2,103,000 | -790,000 | 235,000 | 55,000 | 2,387,000 | 49,000 | -19,000 | -259,000 | 2,656,000 | -182,000 | -1,314,000 | ||||||||||||||||||||||||||||||||||||||
asset impairment | 0 | 20,008,000 | 0 | 0 | 3,555,000 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
write-off of website and internal use software | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities — available-for-sale | -19,258,000 | -23,786,000 | -22,067,000 | -15,134,000 | -5,053,000 | -35,950,000 | -30,882,000 | -22,419,000 | -33,060,000 | -32,897,000 | -29,334,000 | -53,157,000 | -34,185,000 | ||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of marketable securities — available-for-sale | 18,748,000 | 25,013,000 | 21,159,000 | 13,610,000 | 39,714,000 | 34,285,000 | 23,700,000 | 25,395,000 | 28,303,000 | 39,000,000 | 27,258,000 | 23,355,000 | 31,172,000 | 0 | 0 | 126,180,000 | 164,215,000 | ||||||||||||||||||||||||||||||||||||||||
purchases of other investments | 0 | 0 | 0 | 0 | 0 | -2,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
excise tax paid on net stock repurchases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of issuance costs for credit facility | -60,000 | -250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets obtained in exchange for new operating lease liabilities | 0 | 24,337,000 | 7,215,000 | 0 | 4,497,000 | 1,716,000 | 0 | 0 | 11,833,000 | 0 | 0 | 0 | 6,325,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 2,235,000 | 22,463,000 | 15,366,000 | 21,825,000 | 571,000 | 105,000 | 5,000 | 81,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
release of acquisition holdback consideration not yet paid | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(refund received) cash paid for income taxes | -4,286,000 | -408,000 | -107,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for doubtful accounts | 10,503,000 | 11,154,000 | 12,312,000 | 11,645,000 | 14,038,000 | 12,028,000 | 7,852,000 | 6,784,000 | 6,757,000 | 5,573,000 | 5,114,000 | 7,562,000 | 4,740,000 | 2,594,000 | 3,951,000 | 3,289,000 | 5,463,000 | 4,905,000 | 5,964,000 | 15,933,000 | 7,284,000 | 6,543,000 | 4,452,000 | 4,264,000 | 1,720,000 | 85,000 | 118,000 | -10,000 | |||||||||||||||||||||||||||||
repurchases of common stock, including excise tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash gain on lease termination | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -1,178,000 | -915,000 | 4,212,000 | -5,796,000 | -4,780,000 | 8,263,000 | 2,070,000 | 449,000 | -15,452,000 | -1,284,000 | -2,635,000 | -2,069,000 | -2,322,000 | -878,000 | -4,799,000 | -5,318,000 | -2,011,000 | -1,982,000 | -9,802,000 | ||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
refunds received for income taxes | -181,000 | -1,005,000 | 118,000 | -704,000 | -290,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
tax liabilities related to equity awards included in accounts payable and accrued liabilities | 104,000 | -26,000 | -17,000 | 34,000 | 5,000 | -6,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
noncash lease cost | 7,848,000 | 8,092,000 | 8,417,000 | 8,453,000 | 8,663,000 | 9,964,000 | 9,933,000 | 10,779,000 | 10,690,000 | 10,561,000 | 10,606,000 | 10,378,000 | 9,986,000 | 9,946,000 | 11,682,000 | 9,751,000 | |||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities — held-to-maturity | 0 | 0 | 0 | -87,438,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of marketable securities — held-to-maturity | 0 | 0 | 0 | 93,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred cost | 5,064,000 | 4,374,000 | 4,039,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of escrow deposit | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax liabilities related to net share settlement of equity awards included in accounts payable and accrued liabilities | 43,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock recorded in accrued liabilities | 2,041,000 | -6,129,000 | 8,510,000 | 3,684,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of investment prior to maturity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax liability related to net share settlement of equity awards included in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -1,020,000 | -23,990,000 | -15,503,000 | 10,061,000 | 12,303,000 | 1,365,000 | 14,986,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
tax liability related to net share settlement of equity awards included in accrued liabilities | 1,043,000 | 16,000 | -86,000 | -190,000 | 1,172,000 | -708,000 | 591,000 | -4,000 | 1,092,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of a business unit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions and disposal of a business unit: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of marketable securities | 143,500,000 | 133,400,000 | 195,700,000 | 201,497,000 | 152,900,000 | 170,800,000 | 147,000,000 | 143,000,000 | 73,000,000 | 51,000,000 | 72,000,000 | 68,000,000 | 53,000,000 | 60,000,000 | 62,000,000 | 90,500,000 | 32,002,000 | ||||||||||||||||||||||||||||||||||||||||
disposal of a business unit, net of cash sold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds | 1,210,000 | 2,859,000 | 125,000 | 117,000 | 55,000 | 516,000 | 141,000 | -426,000 | 422,000 | 226,000 | 145,000 | 115,000 | 33,000 | 70,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||
goodwill measurement period adjustment | 0 | 0 | 0 | 0 | 146,000 | 0 | 0 | 0 | 1,153,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash—beginning of period | 0 | 354,835,000 | 0 | 0 | 0 | 566,404,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash—end of period | -155,929,000 | 317,475,000 | -90,781,000 | 34,034,000 | 447,000 | 411,135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of other cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of noncash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities net of acquisitions and disposals of a business unit: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | -6,557,000 | 1,678,000 | -22,977,000 | 7,652,000 | 37,254,000 | 14,156,000 | -8,987,000 | 10,459,000 | 2,085,000 | 7,238,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 455,000 | -278,000 | 196,000 | 7,000 | -198,000 | -134,000 | 210,000 | 274,000 | 90,000 | -110,000 | 362,000 | 43,000 | 387,000 | -2,000 | -1,109,000 | 683,000 | 864,000 | -20,000 | 5,000 | -438,000 | 382,000 | -595,000 | -366,000 | 281,000 | 386,000 | -33,000 | 277,000 | -1,073,000 | |||||||||||||||||||||||||||||
purchase of cost-method investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of a business, net of cash sold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized website and software development costs | -4,885,000 | -5,099,000 | -5,441,000 | -4,698,000 | -2,411,000 | -4,206,000 | -3,822,000 | -4,208,000 | -3,595,000 | -3,603,000 | -3,868,000 | -3,125,000 | -3,076,000 | -2,646,000 | -2,816,000 | -3,196,000 | -3,380,000 | -1,592,000 | -1,591,000 | -1,126,000 | -1,170,000 | -969,000 | -596,000 | -744,000 | -978,000 | -612,000 | |||||||||||||||||||||||||||||||
taxes paid related to net share settlement of equity awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, equipment and software recorded in accounts payable, accrued liabilities and long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of a business, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, equipment and software recorded in accounts payable, accrued expenses and other liabilities | 99,000 | 52,000 | 2,242,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for doubtful accounts and sales returns | 6,465,000 | 8,143,000 | 4,966,000 | 4,589,000 | 3,809,000 | 5,050,000 | 5,122,000 | 4,714,000 | 2,334,000 | 5,091,000 | 6,387,000 | 4,325,000 | 2,642,000 | 3,434,000 | 3,344,000 | 1,313,000 | 1,395,000 | 1,186,000 | 877,000 | 750,000 | 551,000 | ||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -2,286,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recording of valuation allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based award activity | -346,000 | -3,137,000 | -815,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based award activity | -935,000 | -439,000 | -421,000 | -39,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 77,000 | 316,000 | 410,000 | 138,000 | -290,000 | -22,000 | -109,000 | 159,000 | -182,000 | -41,000 | 50,000 | -648,000 | 183,000 | ||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents | 185,449,000 | 42,647,000 | 47,475,000 | 78,000 | 47,310,000 | 28,596,000 | 12,790,000 | 11,892,000 | -194,000 | -9,653,000 | 8,831,000 | -74,683,000 | -43,255,000 | 181,000 | -108,934,000 | 9,556,000 | 288,550,000 | 4,419,000 | 2,297,000 | -626,000 | -27,959,000 | 470,000 | -8,124,000 | 109,001,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents—beginning of period | 0 | 0 | 0 | 272,201,000 | 0 | 0 | 0 | 171,613,000 | 0 | 0 | 0 | 247,312,000 | 0 | 0 | 0 | 389,764,000 | 0 | 0 | 0 | 95,124,000 | 0 | 0 | 0 | 21,736,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents—end of period | 185,449,000 | 42,647,000 | 47,475,000 | 272,279,000 | 47,310,000 | 28,596,000 | 12,790,000 | 183,505,000 | -194,000 | -9,653,000 | 8,831,000 | 172,629,000 | -43,255,000 | 181,000 | -108,934,000 | 399,320,000 | 288,550,000 | 4,419,000 | 2,297,000 | 94,498,000 | -27,959,000 | 470,000 | -8,124,000 | 130,737,000 | |||||||||||||||||||||||||||||||||
issuance of common stock in connection with acquisition | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash received | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from common stock repurchases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 253,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recording (release) of valuation allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium amortization, net, on marketable securities | 266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, equipment and software | 11,000 | 43,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of intangible assets | 0 | -17,000 | -333,000 | 0 | -314,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in restricted cash | -6,000 | -5,000 | 0 | -820,000 | -8,000 | 1,677,000 | -5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | -86,000 | -228,000 | -168,000 | -283,000 | -393,000 | -281,000 | -361,000 | -306,000 | -175,000 | -112,000 | -81,000 | |||||||||||||||||||||||||||||||||||||||||||||
contingent consideration related to acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets and website development costs | 111,000 | 17,000 | 104,000 | 52,000 | 94,000 | 44,000 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
premium amortization, net, on securities held-to-maturity | 387,000 | 376,000 | 363,000 | 346,000 | 598,000 | -117,000 | 137,000 | 119,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
capitalized website and software development costs recorded in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilties | 8,769,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 25,000 | 0 | 12,000 | 97,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock upon exercise of employee stock options | 1,045,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment recorded in accounts payable and accruals | 1,727,000 | -3,213,000 | 3,400,000 | -1,498,000 | 3,544,000 | -1,193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized website and software development costs recorded in accounts payable and accruals | -14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition consideration included in accruals | 1,876,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized (gain) on investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, equipment, and software | -4,040,000 | -1,557,000 | -1,560,000 | -367,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | -5,008,000 | -9,359,000 | 0 | -397,000 | 4,944,000 | 0 | 35,000 | -40,000 | -4,896,000 | -1,112,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of intangibles | -390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from follow-on offering, net of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from share-based awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock for employee stock purchase plan | 3,850,000 | 0 | 4,782,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill measurement period adjustment for working capital | -306,000 | 0 | 0 | 51,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (gain) on disposal of assets and website development costs | -14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 12,011,000 | 7,332,000 | -1,742,000 | 5,309,000 | 2,964,000 | 1,391,000 | -1,176,000 | 1,377,000 | 95,000 | 1,794,000 | -1,217,000 | ||||||||||||||||||||||||||||||||||||||||||||||
maturities of investment securities, held-to-maturity | 68,000,000 | 45,620,000 | 18,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investment securities, held-to-maturity | -78,803,000 | -57,794,000 | -36,120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of employee stock options | 1,355,000 | 5,136,000 | 3,398,000 | 6,475,000 | 4,106,000 | 6,735,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, and long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of noncash investing and financing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized website and software development costs recorded in accounts payable and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accruals | 0 | 15,000 | 1,880,000 | 440,000 | 1,296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from (used in) operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of valuation allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets and web-site development costs | 39,000 | -12,000 | 36,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of underwriter fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for deferred offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of acquired debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vesting of early exercised options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of assets and website development costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of seatme, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equivalents | 55,000 | -18,000 | -116,000 | 37,000 | -124,000 | -53,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of other cash flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of noncash investing and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment recorded in accounts payable and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized website and software development costs recorded in accounts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payable and accruals | 67,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized website and internally developed software costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution to the yelp foundation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of seatme, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of qype gmbh, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from employee stock purchase plan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs recorded in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of offering costs | 0 | -1,150,000 | 113,407,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 5,098,000 | 2,947,000 | 1,657,000 | 851,000 | 2,062,000 | 251,000 | 511,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
offering costs not yet paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided used in investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of series e preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs related to series e preferred stock |


