Cloudflare, Inc.
NET
Current Price: $74.4
IPO: 2019-09-13
CloudFlare, Inc. operates as a cloud services provider that delivers a range of services to businesses worldwide. The company offers an integrated cloud-based security solution to secure a range of combination of platforms, including public cloud, private cloud, on-premise, software-as-a-service applications, and IoT devices. Its security products comprise cloud firewall, bot management, distributed denial of service, IoT, SSL/TLS, secure origin connection, and rate limiting products. The company also offers performance solutions, which include content delivery and intelligent routing, as well as content, mobile, and image optimization solutions. In addition, it provides reliability solutions comprising load balancing, anycast network, virtual backbone, DNS, DNS resolver, online, and virtual waiting room solutions. Further, the company offers Cloudflare internal infrastructure solutions, including on-ramps, which connect users, devices, or locations to its network; and filters, which are the products that protect, inspect, and privilege data. Additionally, it provides developer-based solutions, such as serverless computing/programmable network, website development, domain registration, Cloudflare apps, analytics, and data localization management; Consumer DNS Resolver, a consumer app to browse the Internet; and Consumer VPN for consumers to secure and accelerate traffic on mobile devices. The company serves customers in the technology, healthcare, financial services, consumer and retail, and non-profit industries, as well as government. CloudFlare, Inc. was incorporated in 2009 and is headquartered in San Francisco, California.
WebsiteLatest News
Is Cloudflare Stock Going to $94? 1 Wall Street Analyst T...
KeyBanc's Thomas Blakey was one of many pundits making a reduction recently. This followed first-...
Why Cloudflare Investors Are Dealing With Stormy Weather ...
Cloudflare posted a first-quarter beat, but Wall Street was more focused on full-year guidance. T...
Cloudflare (NET) Q1 Earnings and Revenues Surpass Estimates
Cloudflare's (NET) first-quarter results reflect gains from multiple client wins and growing mome...
Here are the moves to make to counter range-bound, choppy...
Friday stock-index futures are looking chipper, given an extra boost by a nonfarm payrolls report...
Cloudflare, Block, Fortinet, Palo Alto, and Other Tech St...
Tech stocks looked set to continue their momentum Friday. A boost for Apple's shares was helping.
Cloudflare Stock Plunges as Sales Outlook Disappoints—Mon...
Shares in global cloud services provider Cloudflare (NET) fell more than 14% in premarket trading...
Cloudflare stock plummets as revenue outlook underwhelms
Shares in Cloudflare Inc (NYSE:NET) plummeted following its disappointing earnings report, releas...
Cloudflare's stock is tanking after revenue outlook disap...
Cloudflare Inc.'s stock was free-falling in extended trading Thursday, following a quarterly repo...
Income Statement
Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $114.2m | $125.9m |
| 2021 | $138.1m | $152.4m | $172.3m | $193.6m |
| 2022 | $212.2m | $234.5m | $253.9m | $274.7m |
| 2023 | $290.2m | $308.5m | $335.6m | $362.5m |
| 2024 | $378.6m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 50.97% | 53.74% |
| 2022 | 53.68% | 53.85% | 47.29% | 41.89% |
| 2023 | 36.77% | 31.54% | 32.2% | 31.95% |
| 2024 | 30.47% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 138.1m | 152.4m | 58.19m | 67.67m |
| 2022 | 74.11m | 82.09m | 81.51m | 81.1m |
| 2023 | 78.01m | 73.98m | 81.75m | 87.77m |
| 2024 | 88.43m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 10.3% |
| 2021 | 9.63% | 10.41% | 13.07% | 12.33% |
| 2022 | 9.59% | 10.53% | 8.25% | 8.21% |
| 2023 | 5.63% | 6.31% | 8.79% | 8.01% |
| 2024 | 4.45% | - | - | - |
Cost Of Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $27.01m | $29.07m |
| 2021 | $32.08m | $35.03m | $37.53m | $42.5m |
| 2022 | $47.05m | $55.8m | $61.97m | $67.79m |
| 2023 | $70.43m | $75.22m | $78.07m | $83.86m |
| 2024 | $85.04m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 38.96% | 46.21% |
| 2022 | 46.65% | 59.31% | 65.14% | 59.52% |
| 2023 | 49.69% | 34.79% | 25.98% | 23.71% |
| 2024 | 20.74% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 32.08m | 35.03m | 10.52m | 13.43m |
| 2022 | 14.97m | 20.78m | 24.44m | 25.29m |
| 2023 | 23.38m | 19.42m | 16.1m | 16.07m |
| 2024 | 14.61m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 7.63% |
| 2021 | 10.39% | 9.18% | 7.13% | 13.25% |
| 2022 | 10.72% | 18.6% | 11.04% | 9.39% |
| 2023 | 3.9% | 6.8% | 3.79% | 7.42% |
| 2024 | 1.41% | - | - | - |
Gross Profit
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $87.16m | $96.86m |
| 2021 | $106m | $117.4m | $134.8m | $151.1m |
| 2022 | $165.1m | $178.7m | $191.9m | $206.9m |
| 2023 | $219.7m | $233.3m | $257.5m | $278.6m |
| 2024 | $293.6m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 54.69% | 56.0% |
| 2022 | 55.81% | 52.23% | 42.33% | 36.94% |
| 2023 | 33.08% | 30.53% | 34.21% | 34.65% |
| 2024 | 33.59% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 106m | 117.4m | 47.67m | 54.24m |
| 2022 | 59.15m | 61.31m | 57.07m | 55.81m |
| 2023 | 54.63m | 54.56m | 65.64m | 71.7m |
| 2024 | 73.82m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 11.13% |
| 2021 | 9.41% | 10.78% | 14.84% | 12.07% |
| 2022 | 9.28% | 8.23% | 7.37% | 7.83% |
| 2023 | 6.2% | 6.16% | 10.4% | 8.19% |
| 2024 | 5.37% | - | - | - |
Gross Profit Ratio
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | 76.35% | 76.92% |
| 2021 | 76.76% | 77.02% | 78.23% | 78.05% |
| 2022 | 77.82% | 76.20% | 75.59% | 75.32% |
| 2023 | 75.73% | 75.62% | 76.74% | 76.87% |
| 2024 | 77.54% | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 2.47% | 1.47% |
| 2022 | 1.39% | -1.06% | -3.37% | -3.49% |
| 2023 | -2.69% | -0.77% | 1.52% | 2.05% |
| 2024 | 2.39% | - | - | - |
Research & Development Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $30.9m | $34.76m |
| 2021 | $39.53m | $41.35m | $46.77m | $61.76m |
| 2022 | $67.05m | $75.11m | $76.43m | $79.7m |
| 2023 | $81.54m | $89.61m | $90.59m | $96.4m |
| 2024 | $87.7m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 51.35% | 77.7% |
| 2022 | 69.64% | 81.66% | 63.42% | 29.05% |
| 2023 | 21.6% | 19.3% | 18.53% | 20.95% |
| 2024 | 7.56% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 39.53m | 41.35m | 15.87m | 27.01m |
| 2022 | 27.53m | 33.77m | 29.66m | 17.94m |
| 2023 | 14.49m | 14.5m | 14.16m | 16.7m |
| 2024 | 6.164m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 12.47% |
| 2021 | 13.72% | 4.61% | 13.11% | 32.05% |
| 2022 | 8.57% | 12.02% | 1.75% | 4.28% |
| 2023 | 2.3% | 9.9% | 1.1% | 6.41% |
| 2024 | -9.02% | - | - | - |
General & Administrative Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $21.53m | $23.29m |
| 2021 | $27.72m | $28.93m | $28.67m | $34.18m |
| 2022 | $38.03m | $50.52m | $45.37m | $45.85m |
| 2023 | $48.48m | $53.15m | $55.94m | $60.4m |
| 2024 | $66.31m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 33.19% | 46.75% |
| 2022 | 37.17% | 74.64% | 58.26% | 34.13% |
| 2023 | 27.47% | 5.2% | 23.29% | 31.74% |
| 2024 | 36.79% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 27.72m | 28.93m | 7.144m | 10.89m |
| 2022 | 10.31m | 21.59m | 16.7m | 11.67m |
| 2023 | 10.45m | 2.629m | 10.57m | 14.55m |
| 2024 | 17.83m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 8.21% |
| 2021 | 19.02% | 4.34% | -0.89% | 19.23% |
| 2022 | 11.25% | 32.84% | -10.19% | 1.05% |
| 2023 | 5.73% | 9.64% | 5.25% | 7.98% |
| 2024 | 9.78% | - | - | - |
Selling & Marketing Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $55.98m | $63.55m |
| 2021 | $69.97m | $76m | $85.88m | $96.22m |
| 2022 | $100.1m | $117.6m | $116m | $132.1m |
| 2023 | $137m | $146.7m | $150.2m | $165.2m |
| 2024 | $194.1m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 53.4% | 51.4% |
| 2022 | 42.99% | 54.78% | 35.12% | 37.24% |
| 2023 | 36.92% | 24.71% | 29.46% | 25.11% |
| 2024 | 41.68% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 69.97m | 76m | 29.9m | 32.67m |
| 2022 | 30.08m | 41.63m | 30.16m | 35.83m |
| 2023 | 36.94m | 29.07m | 34.18m | 33.16m |
| 2024 | 57.1m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 13.52% |
| 2021 | 10.11% | 8.6% | 13.0% | 12.04% |
| 2022 | 3.99% | 17.55% | -1.35% | 13.8% |
| 2023 | 3.75% | 7.07% | 2.4% | 9.99% |
| 2024 | 17.49% | - | - | - |
Selling General & Administrative Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $77.51m | $86.85m |
| 2021 | $97.7m | $104.9m | $114.5m | $130.4m |
| 2022 | $138.1m | $168.1m | $161.4m | $177.9m |
| 2023 | $185.5m | $199.8m | $206.2m | $225m |
| 2024 | $260.4m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 47.79% | 50.15% |
| 2022 | 41.34% | 60.25% | 40.91% | 36.42% |
| 2023 | 34.32% | 18.85% | 27.72% | 26.5% |
| 2024 | 40.4% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 97.7m | 104.9m | 37.04m | 43.56m |
| 2022 | 40.39m | 63.22m | 46.86m | 47.5m |
| 2023 | 47.39m | 31.7m | 44.75m | 47.14m |
| 2024 | 74.94m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 12.05% |
| 2021 | 12.5% | 7.39% | 9.17% | 13.84% |
| 2022 | 5.89% | 21.76% | -4.01% | 10.22% |
| 2023 | 4.26% | 7.74% | 3.16% | 9.16% |
| 2024 | 15.72% | - | - | - |
Other Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $-208k | $113k |
| 2021 | $148k | $-877k | $361k | $-426k |
| 2022 | $-487k | $233k | $2.433m | $-1.602m |
| 2023 | $-857k | $-1.527m | $115k | $-2.103m |
| 2024 | $1.124m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | -Infinity% | -273.56% | -476.99% |
| 2022 | -429.05% | -126.57% | 573.96% | 276.06% |
| 2023 | 75.98% | -755.36% | -95.27% | 31.27% |
| 2024 | -231.16% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 148k | -877k | 569k | -539k |
| 2022 | -635k | 1.11m | 2.072m | -1.176m |
| 2023 | -370k | -1.76m | -2.318m | -501k |
| 2024 | 1.981m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | -Infinity% | -154.33% |
| 2021 | 30.97% | -692.57% | -141.16% | -218.01% |
| 2022 | 14.32% | -147.84% | 944.21% | -165.84% |
| 2023 | -46.5% | 78.18% | -107.53% | -1928.7% |
| 2024 | -153.45% | - | - | - |
Operating Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $108.4m | $121.6m |
| 2021 | $137.2m | $146.3m | $161.3m | $192.2m |
| 2022 | $205.1m | $243.3m | $237.8m | $257.6m |
| 2023 | $267m | $289.4m | $296.7m | $321.4m |
| 2024 | $348.1m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 48.8% | 58.03% |
| 2022 | 49.49% | 66.3% | 47.44% | 34.05% |
| 2023 | 30.16% | 18.99% | 24.77% | 24.78% |
| 2024 | 30.37% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 137.2m | 146.3m | 52.91m | 70.56m |
| 2022 | 67.92m | 96.98m | 76.52m | 65.44m |
| 2023 | 61.88m | 46.19m | 58.91m | 63.84m |
| 2024 | 81.1m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 12.17% |
| 2021 | 12.85% | 6.59% | 10.29% | 19.12% |
| 2022 | 6.75% | 18.58% | -2.23% | 8.31% |
| 2023 | 3.65% | 8.4% | 2.52% | 8.32% |
| 2024 | 8.3% | - | - | - |
Cost & Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $135.4m | $150.7m |
| 2021 | $169.3m | $181.3m | $198.8m | $234.7m |
| 2022 | $252.2m | $299.1m | $299.8m | $325.4m |
| 2023 | $337.4m | $364.7m | $374.8m | $405.3m |
| 2024 | $433.2m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 46.84% | 55.75% |
| 2022 | 48.95% | 64.95% | 50.78% | 38.66% |
| 2023 | 33.81% | 21.94% | 25.02% | 24.56% |
| 2024 | 28.36% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 169.3m | 181.3m | 63.43m | 83.99m |
| 2022 | 82.88m | 117.8m | 101m | 90.73m |
| 2023 | 85.26m | 65.61m | 75.01m | 79.91m |
| 2024 | 95.71m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 11.26% |
| 2021 | 12.37% | 7.08% | 9.68% | 18.01% |
| 2022 | 7.47% | 18.58% | 0.25% | 8.53% |
| 2023 | 3.71% | 8.07% | 2.78% | 8.13% |
| 2024 | 6.87% | - | - | - |
Interest Expense
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $9.828m | $10.06m |
| 2021 | $10.23m | $10.44m | $12.45m | $16.11m |
| 2022 | $1.557m | $1.04m | $1.512m | $875k |
| 2023 | $-2.126m | $1.539m | $-1.138m | $1.069m |
| 2024 | $1.1m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 26.66% | 60.09% |
| 2022 | -84.79% | -90.04% | -87.85% | -94.57% |
| 2023 | -236.54% | 47.98% | -175.26% | 22.17% |
| 2024 | -151.74% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 10.23m | 10.44m | 2.62m | 6.046m |
| 2022 | -8.677m | -9.404m | -10.94m | -15.23m |
| 2023 | -3.683m | 499k | -2.65m | 194k |
| 2024 | 3.226m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 2.38% |
| 2021 | 1.71% | 2.05% | 19.19% | 29.4% |
| 2022 | -90.33% | -33.2% | 45.38% | -42.13% |
| 2023 | -342.97% | -172.39% | -173.94% | -193.94% |
| 2024 | 2.9% | - | - | - |
Depreciation & Amortization
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $12.92m | $14.36m |
| 2021 | $15.22m | $16.03m | $17.03m | $18.33m |
| 2022 | $20.59m | $27.21m | $33.64m | $36.35m |
| 2023 | $-8.378m | $33.67m | $34.46m | $50.25m |
| 2024 | $47.51m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 31.85% | 27.68% |
| 2022 | 35.29% | 69.79% | 97.5% | 98.31% |
| 2023 | -140.69% | 23.74% | 2.45% | 38.22% |
| 2024 | -667.04% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 15.22m | 16.03m | 4.114m | 3.974m |
| 2022 | 5.37m | 11.19m | 16.61m | 18.02m |
| 2023 | -28.97m | 6.461m | 823k | 13.9m |
| 2024 | 55.89m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 11.16% |
| 2021 | 5.99% | 5.32% | 6.26% | 7.65% |
| 2022 | 12.31% | 32.17% | 23.6% | 8.08% |
| 2023 | -123.05% | -501.92% | 2.33% | 45.83% |
| 2024 | -5.46% | - | - | - |
Ebitda
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $-7.228m | $-9.424m |
| 2021 | $-15.34m | $-13.35m | $-80.95m | $-22.49m |
| 2022 | $-19.44m | $-37.33m | $-12.31m | $-14.34m |
| 2023 | $-47.27m | $-7.49m | $-39.21m | $7.421m |
| 2024 | $-7.043m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -Infinity% | -Infinity% | 1019.98% | 138.65% |
| 2022 | 26.67% | 179.64% | -84.79% | -36.25% |
| 2023 | 143.22% | -79.94% | 218.49% | -151.76% |
| 2024 | -85.1% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -15.34m | -13.35m | -73.72m | -13.07m |
| 2022 | -4.092m | -23.98m | 68.64m | 8.153m |
| 2023 | -27.84m | 29.84m | -26.9m | 21.76m |
| 2024 | 40.23m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | -Infinity% | 30.38% |
| 2021 | 62.82% | -13.0% | 506.43% | -72.22% |
| 2022 | -13.58% | 92.06% | -67.02% | 16.45% |
| 2023 | 229.72% | -84.16% | 423.52% | -118.93% |
| 2024 | -194.91% | - | - | - |
Operating Income
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $-21.25m | $-24.74m |
| 2021 | $-31.25m | $-28.87m | $-26.49m | $-40.82m |
| 2022 | $-40.02m | $-64.54m | $-45.95m | $-50.69m |
| 2023 | $-38.89m | $-56.17m | $-39.21m | $-42.83m |
| 2024 | $-54.55m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -Infinity% | -Infinity% | 24.67% | 65.0% |
| 2022 | 28.06% | 123.54% | 73.42% | 24.18% |
| 2023 | -2.82% | -12.97% | -14.66% | -15.51% |
| 2024 | 40.25% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -31.25m | -28.87m | -5.242m | -16.08m |
| 2022 | -8.77m | -35.67m | -19.45m | -9.869m |
| 2023 | 1.13m | 8.369m | 6.735m | 7.862m |
| 2024 | -15.66m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | -Infinity% | 16.42% |
| 2021 | 26.32% | -7.62% | -8.24% | 54.08% |
| 2022 | -1.95% | 61.26% | -28.81% | 10.32% |
| 2023 | -23.27% | 44.42% | -30.19% | 9.22% |
| 2024 | 27.37% | - | - | - |
Operating Income Ratio
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $-0.1862 | $-0.1965 |
| 2021 | $-0.2264 | $-0.1894 | $-0.1537 | $-0.2109 |
| 2022 | $-0.1886 | $-0.2752 | $-0.181 | $-0.1845 |
| 2023 | $-0.134 | $-0.1821 | $-0.1168 | $-0.1182 |
| 2024 | $-0.1441 | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -Infinity% | -Infinity% | -17.42% | 7.32% |
| 2022 | -16.67% | 45.29% | 17.74% | -12.49% |
| 2023 | -28.95% | -33.84% | -35.45% | -35.97% |
| 2024 | 7.5% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -0.2264 | -0.1894 | 0.03243 | -0.01439 |
| 2022 | 0.03774 | -0.08579 | -0.02727 | 0.02633 |
| 2023 | 0.05461 | 0.09312 | 0.06416 | 0.06637 |
| 2024 | -0.01005 | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | -Infinity% | 5.54% |
| 2021 | 15.23% | -16.33% | -18.84% | 37.17% |
| 2022 | -10.54% | 45.89% | -34.23% | 1.95% |
| 2023 | -27.36% | 35.85% | -35.83% | 1.13% |
| 2024 | 21.94% | - | - | - |
Total Other Income Expenses Net
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $-8.72m | $-9.103m |
| 2021 | $-9.542m | $-10.95m | $-83.94m | $-16.11m |
| 2022 | $-983k | $834k | $4.773m | $5.846m |
| 2023 | $2.126m | $-51.83m | $16.93m | $17.02m |
| 2024 | $21.28m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -Infinity% | -Infinity% | 862.57% | 76.95% |
| 2022 | -89.7% | -107.62% | -105.69% | -136.29% |
| 2023 | -316.28% | -6314.27% | 254.72% | 191.11% |
| 2024 | 900.75% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -9.542m | -10.95m | -75.22m | -7.005m |
| 2022 | 8.559m | 11.78m | 88.71m | 21.95m |
| 2023 | 3.109m | -52.66m | 12.16m | 11.17m |
| 2024 | 19.15m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | -Infinity% | 4.39% |
| 2021 | 4.82% | 14.73% | 666.68% | -80.81% |
| 2022 | -93.9% | -184.84% | 472.3% | 22.48% |
| 2023 | -63.63% | -2537.77% | -132.67% | 0.51% |
| 2024 | 25.02% | - | - | - |
Income Before Tax
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $-29.97m | $-33.84m |
| 2021 | $-40.8m | $-39.82m | $-110.4m | $-56.93m |
| 2022 | $-41.01m | $-63.71m | $-41.17m | $-44.85m |
| 2023 | $-36.77m | $-93m | $-22.28m | $-25.81m |
| 2024 | $-33.27m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -Infinity% | -Infinity% | 268.44% | 68.21% |
| 2022 | 0.52% | 59.99% | -62.71% | -21.23% |
| 2023 | -10.34% | 45.98% | -45.89% | -42.44% |
| 2024 | -9.5% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -40.8m | -39.82m | -80.46m | -23.09m |
| 2022 | -211k | -23.89m | 69.26m | 12.09m |
| 2023 | 4.239m | -29.3m | 18.89m | 19.03m |
| 2024 | 3.494m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | -Infinity% | 12.92% |
| 2021 | 20.54% | -2.39% | 177.32% | -48.45% |
| 2022 | -27.97% | 55.36% | -35.37% | 8.92% |
| 2023 | -18.01% | 152.94% | -76.04% | 15.84% |
| 2024 | 28.91% | - | - | - |
Income Tax Expense
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $-3.504m | $177k |
| 2021 | $-833k | $-4.31m | $-3.095m | $20.57m |
| 2022 | $374k | $-170k | $1.372m | $1.072m |
| 2023 | $1.314m | $1.465m | $1.254m | $2.054m |
| 2024 | $2.269m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -Infinity% | -Infinity% | -11.67% | 11522.03% |
| 2022 | -144.9% | -96.06% | -144.33% | -94.79% |
| 2023 | 251.34% | -961.76% | -8.6% | 91.6% |
| 2024 | 72.68% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -833k | -4.31m | 409k | 20.39m |
| 2022 | 1.207m | 4.14m | 4.467m | -19.5m |
| 2023 | 940k | 1.635m | -118k | 982k |
| 2024 | 955k | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | -Infinity% | -105.05% |
| 2021 | -570.62% | 417.41% | -28.19% | -764.65% |
| 2022 | -98.18% | -145.45% | -907.06% | -21.87% |
| 2023 | 22.57% | 11.49% | -14.4% | 63.8% |
| 2024 | 10.47% | - | - | - |
Net Income
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $-26.47m | $-34.02m |
| 2021 | $-39.96m | $-35.51m | $-107.3m | $-77.5m |
| 2022 | $-41.38m | $-63.54m | $-42.55m | $-45.92m |
| 2023 | $-38.08m | $-94.47m | $-23.54m | $-27.87m |
| 2024 | $-35.54m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -Infinity% | -Infinity% | 305.53% | 127.8% |
| 2022 | 3.55% | 78.93% | -60.36% | -40.75% |
| 2023 | -7.97% | 48.68% | -44.68% | -39.31% |
| 2024 | -6.67% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -39.96m | -35.51m | -80.87m | -43.48m |
| 2022 | -1.418m | -28.03m | 64.79m | 31.58m |
| 2023 | 3.299m | -30.93m | 19.01m | 18.05m |
| 2024 | 2.539m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | -Infinity% | 28.54% |
| 2021 | 17.47% | -11.14% | 202.27% | -27.8% |
| 2022 | -46.61% | 53.54% | -33.04% | 7.92% |
| 2023 | -17.06% | 148.06% | -75.09% | 18.4% |
| 2024 | 27.55% | - | - | - |
Balance Sheet
Deferred Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $48.44m | $54.95m |
| 2021 | $66.42m | $79.83m | $92.42m | $116.5m |
| 2022 | $131.7m | $155.8m | $171.4m | $218.6m |
| 2023 | $238.8m | $268m | $294.1m | $347.6m |
| 2024 | $356.2m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | 90.8% | 112.11% |
| 2022 | 98.21% | 95.18% | 85.47% | 87.61% |
| 2023 | 81.39% | 71.99% | 71.59% | 58.98% |
| 2024 | 49.18% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 66.42m | 79.83m | 43.98m | 61.6m |
| 2022 | 65.23m | 75.98m | 78.98m | 102.1m |
| 2023 | 107.1m | 112.2m | 122.7m | 129m |
| 2024 | 117.4m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | 13.44% |
| 2021 | 20.88% | 20.19% | 15.77% | 26.11% |
| 2022 | 12.96% | 18.35% | 10.0% | 27.57% |
| 2023 | 9.21% | 12.22% | 9.75% | 18.19% |
| 2024 | 2.48% | - | - | - |
Cash Flow
Operating Cash Flow
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $1.973m | $-8.813m |
| 2021 | $23.49m | $7.455m | $-6.918m | $40.62m |
| 2022 | $-35.47m | $38.25m | $42.69m | $78.12m |
| 2023 | $36.41m | $64.45m | $68.1m | $125.5m |
| 2024 | $73.58m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | -450.63% | -560.88% |
| 2022 | -250.96% | 413.09% | -717.06% | 92.34% |
| 2023 | -202.67% | 68.49% | 59.53% | 60.63% |
| 2024 | 102.06% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 23.49m | 7.455m | -8.891m | 49.43m |
| 2022 | -58.96m | 30.8m | 49.61m | 37.51m |
| 2023 | 71.88m | 26.2m | 25.41m | 47.36m |
| 2024 | 37.17m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | -546.68% |
| 2021 | -366.58% | -68.27% | -192.8% | -687.12% |
| 2022 | -187.32% | -207.85% | 11.6% | 83.01% |
| 2023 | -53.39% | 77.0% | 5.66% | 84.27% |
| 2024 | -41.37% | - | - | - |
Free Cash Flow
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | $-17.85m | $-23.48m |
| 2021 | $-2.219m | $-9.775m | $-39.73m | $8.636m |
| 2022 | $-64.4m | $-4.414m | $-4.614m | $33.66m |
| 2023 | $13.9m | $19.97m | $34.88m | $90.76m |
| 2024 | $35.61m | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -Infinity% | -Infinity% | 122.54% | -136.78% |
| 2022 | 2802.25% | -54.84% | -88.39% | 289.76% |
| 2023 | -121.59% | -552.42% | -855.85% | 169.64% |
| 2024 | 156.11% | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -2.219m | -9.775m | -21.88m | 32.12m |
| 2022 | -62.18m | 5.361m | 35.12m | 25.02m |
| 2023 | 78.3m | 24.38m | 39.49m | 57.1m |
| 2024 | 21.7m | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | -Infinity% | 31.51% |
| 2021 | -90.55% | 340.51% | 306.47% | -121.74% |
| 2022 | -845.73% | -93.15% | 4.53% | -829.52% |
| 2023 | -58.7% | 43.64% | 74.64% | 160.25% |
| 2024 | -60.77% | - | - | - |