Cloudflare, Inc.
NET
Current Price: $77.95
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
Cloudflare: Why I Am Now Downgrading The Stock
Cloudflare has soared amidst a furious tech rally. The company has shown strong top-line growth t...
7 Cybersecurity Stocks That Could Be Multibaggers in the ...
Many businesses have shifted their operations online to increase revenue and productivity. While ...
3 Things Smart Investors Know About Cloudflare Stock
Cloudflare benefits from a low-cost advantage over its competitors. The growth in artificial inte...
Interest Rate Cuts on the Horizon: 3 Stocks Primed to Ben...
With inflation easing, and both the economy and labor market remaining robust, the macroeconomic ...
Why Cloudflare, Super Micro Computer, and Other Artificia...
A revised report on gross domestic product (GDP) came in much better than expected, suggesting th...
Is Cloudflare's AI Business Really a Reason to Buy the St...
Cloudflare is growing at a healthy pace, but the AI hype might be getting a bit overdone. This co...
Cloudflare, Inc. (NET) Wells Fargo TMT Summit Conference ...
Cloudflare, Inc. (NYSE:NET ) Wells Fargo TMT Summit Conference Call November 28, 2023 7:30 PM ET ...
Got $3,000? 3 Tech Stocks to Buy and Hold for the Long Term
Nvidia should profit from the explosive growth of the AI market. Cloudflare should keep growing a...
Income Statement
Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $91.25m | $99.72m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 51.29% | 52.85% | 50.97% | 53.74% |
| 2022 | 53.68% | 53.85% | 47.29% | 41.89% |
| 2023 | 36.77% | 31.54% | 32.2% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 46.81m | 52.71m | 58.19m | 67.67m |
| 2022 | 74.11m | 82.09m | 81.51m | 81.1m |
| 2023 | 78.01m | 73.98m | 81.75m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 9.28% | 14.48% | 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% | - |
Cost Of Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $20.82m | $24.16m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 54.09% | 44.96% | 38.96% | 46.21% |
| 2022 | 46.65% | 59.31% | 65.14% | 59.52% |
| 2023 | 49.69% | 34.79% | 25.98% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 11.26m | 10.87m | 10.52m | 13.43m |
| 2022 | 14.97m | 20.78m | 24.44m | 25.29m |
| 2023 | 23.38m | 19.42m | 16.1m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 16.06% | 11.76% | 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% | - |
Gross Profit
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $70.43m | $75.56m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 50.47% | 55.38% | 54.69% | 56.0% |
| 2022 | 55.81% | 52.23% | 42.33% | 36.94% |
| 2023 | 33.08% | 30.53% | 34.21% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 35.54m | 41.84m | 47.67m | 54.24m |
| 2022 | 59.15m | 61.31m | 57.07m | 55.81m |
| 2023 | 54.63m | 54.56m | 65.64m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 7.28% | 15.35% | 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% | - |
Gross Profit Ratio
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | 77.18% | 75.77% | 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% | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -0.55% | 1.65% | 2.47% | 1.47% |
| 2022 | 1.39% | -1.06% | -3.37% | -3.49% |
| 2023 | -2.69% | -0.77% | 1.52% | - |
Research & Development Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $33.35m | $28.13m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 18.51% | 46.99% | 51.35% | 77.7% |
| 2022 | 69.64% | 81.66% | 63.42% | 29.05% |
| 2023 | 21.6% | 19.3% | 18.53% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 6.173m | 13.22m | 15.87m | 27.01m |
| 2022 | 27.53m | 33.77m | 29.66m | 17.94m |
| 2023 | 14.49m | 14.5m | 14.16m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -15.66% | 9.85% | 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% | - |
General & Administrative Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $26.18m | $20.75m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 5.89% | 39.38% | 33.19% | 46.75% |
| 2022 | 37.17% | 74.64% | 58.26% | 34.13% |
| 2023 | 27.47% | 5.2% | 23.29% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 1.543m | 8.173m | 7.144m | 10.89m |
| 2022 | 10.31m | 21.59m | 16.7m | 11.67m |
| 2023 | 10.45m | 2.629m | 10.57m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -20.73% | 3.71% | 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% | - |
Selling & Marketing Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $46.97m | $51.38m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 48.99% | 47.92% | 53.4% | 51.4% |
| 2022 | 42.99% | 54.78% | 35.12% | 37.24% |
| 2023 | 36.92% | 24.71% | 29.46% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 23.01m | 24.62m | 29.9m | 32.67m |
| 2022 | 30.08m | 41.63m | 30.16m | 35.83m |
| 2023 | 36.94m | 29.07m | 34.18m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 9.39% | 8.97% | 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% | - |
Selling General & Administrative Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $73.15m | $72.13m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 33.57% | 45.46% | 47.79% | 50.15% |
| 2022 | 41.34% | 60.25% | 40.91% | 36.42% |
| 2023 | 34.32% | 18.85% | 27.72% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 24.55m | 32.79m | 37.04m | 43.56m |
| 2022 | 40.39m | 63.22m | 46.86m | 47.5m |
| 2023 | 47.39m | 31.7m | 44.75m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -1.39% | 7.45% | 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% | - |
Other Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $485k | $-219k | $-208k | $113k |
| 2021 | $148k | $-877k | $361k | $-426k |
| 2022 | $-487k | $233k | $2.433m | $-1.602m |
| 2023 | $-857k | $-1.527m | $115k | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -69.48% | 300.46% | -273.56% | -476.99% |
| 2022 | -429.05% | -126.57% | 573.96% | 276.06% |
| 2023 | 75.98% | -755.36% | -95.27% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -337k | -658k | 569k | -539k |
| 2022 | -635k | 1.11m | 2.072m | -1.176m |
| 2023 | -370k | -1.76m | -2.318m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -145.15% | -5.02% | -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% | - |
Operating Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $106.5m | $100.3m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 28.85% | 45.89% | 48.8% | 58.03% |
| 2022 | 49.49% | 66.3% | 47.44% | 34.05% |
| 2023 | 30.16% | 18.99% | 24.77% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 30.73m | 46.01m | 52.91m | 70.56m |
| 2022 | 67.92m | 96.98m | 76.52m | 65.44m |
| 2023 | 61.88m | 46.19m | 58.91m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -5.86% | 8.13% | 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% | - |
Cost & Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $127.3m | $124.4m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 32.98% | 45.71% | 46.84% | 55.75% |
| 2022 | 48.95% | 64.95% | 50.78% | 38.66% |
| 2023 | 33.81% | 21.94% | 25.02% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 41.99m | 56.88m | 63.43m | 83.99m |
| 2022 | 82.88m | 117.8m | 101m | 90.73m |
| 2023 | 85.26m | 65.61m | 75.01m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -2.27% | 8.83% | 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% | - |
Interest Expense
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $67k | $5.007m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 15174.63% | 108.59% | 26.66% | 60.09% |
| 2022 | -84.79% | -90.04% | -87.85% | -94.57% |
| 2023 | -236.54% | 47.98% | -175.26% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 10.17m | 5.437m | 2.62m | 6.046m |
| 2022 | -8.677m | -9.404m | -10.94m | -15.23m |
| 2023 | -3.683m | 499k | -2.65m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 7373.13% | 96.29% | 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% | - |
Depreciation & Amortization
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $10.56m | $11.55m | $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 | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 44.07% | 38.76% | 31.85% | 27.68% |
| 2022 | 35.29% | 69.79% | 97.5% | 98.31% |
| 2023 | -140.69% | 23.74% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 4.655m | 4.477m | 4.114m | 3.974m |
| 2022 | 5.37m | 11.19m | 16.61m | 18.02m |
| 2023 | -28.97m | 6.461m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 9.34% | 11.83% | 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% | - | - |
Ebitda
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-22.45m | $-11.52m | $-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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -31.66% | 15.92% | 1019.98% | 138.65% |
| 2022 | 26.67% | 179.64% | -84.79% | -36.25% |
| 2023 | 143.22% | -79.94% | 218.49% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 7.11m | -1.833m | -73.72m | -13.07m |
| 2022 | -4.092m | -23.98m | 68.64m | 8.153m |
| 2023 | -27.84m | 29.84m | -26.9m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -48.71% | -37.24% | 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% | - |
Operating Income
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-36.07m | $-24.7m | $-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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -13.35% | 16.87% | 24.67% | 65.0% |
| 2022 | 28.06% | 123.54% | 73.42% | 24.18% |
| 2023 | -2.82% | -12.97% | -14.66% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 4.817m | -4.168m | -5.242m | -16.08m |
| 2022 | -8.77m | -35.67m | -19.45m | -9.869m |
| 2023 | 1.13m | 8.369m | 6.735m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -31.51% | -13.97% | 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% | - |
Operating Income Ratio
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-0.3953 | $-0.2477 | $-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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -42.73% | -23.54% | -17.42% | 7.32% |
| 2022 | -16.67% | 45.29% | 17.74% | -12.49% |
| 2023 | -28.95% | -33.84% | -35.45% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 0.1689 | 0.05832 | 0.03243 | -0.01439 |
| 2022 | 0.03774 | -0.08579 | -0.02727 | 0.02633 |
| 2023 | 0.05461 | 0.09312 | 0.06416 | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -37.33% | -24.86% | 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% | - |
Total Other Income Expenses Net
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $2.987m | $-3.369m | $-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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -419.45% | 224.96% | 862.57% | 76.95% |
| 2022 | -89.7% | -107.62% | -105.69% | -136.29% |
| 2023 | -316.28% | -6314.27% | 254.72% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -12.53m | -7.579m | -75.22m | -7.005m |
| 2022 | 8.559m | 11.78m | 88.71m | 21.95m |
| 2023 | 3.109m | -52.66m | 12.16m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -212.79% | 158.83% | 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% | - |
Income Before Tax
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-33.08m | $-28.07m | $-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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 23.31% | 41.84% | 268.44% | 68.21% |
| 2022 | 0.52% | 59.99% | -62.71% | -21.23% |
| 2023 | -10.34% | 45.98% | -45.89% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -7.712m | -11.75m | -80.46m | -23.09m |
| 2022 | -211k | -23.89m | 69.26m | 12.09m |
| 2023 | 4.239m | -29.3m | 18.89m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -15.15% | 6.76% | 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% | - |
Income Tax Expense
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-338k | $-1.938m | $-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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 146.45% | 122.39% | -11.67% | 11522.03% |
| 2022 | -144.9% | -96.06% | -144.33% | -94.79% |
| 2023 | 251.34% | -961.76% | -8.6% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -495k | -2.372m | 409k | 20.39m |
| 2022 | 1.207m | 4.14m | 4.467m | -19.5m |
| 2023 | 940k | 1.635m | -118k | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 473.37% | 80.8% | -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% | - |
Net Income
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-32.75m | $-26.14m | $-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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 22.04% | 35.87% | 305.53% | 127.8% |
| 2022 | 3.55% | 78.93% | -60.36% | -40.75% |
| 2023 | -7.97% | 48.68% | -44.68% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -7.217m | -9.375m | -80.87m | -43.48m |
| 2022 | -1.418m | -28.03m | 64.79m | 31.58m |
| 2023 | 3.299m | -30.93m | 19.01m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -20.19% | 1.27% | 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% | - |
Balance Sheet
Deferred Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $37.1m | $43.42m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 79.04% | 83.86% | 90.8% | 112.11% |
| 2022 | 98.21% | 95.18% | 85.47% | 87.61% |
| 2023 | 81.39% | 71.99% | 71.59% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 29.32m | 36.41m | 43.98m | 61.6m |
| 2022 | 65.23m | 75.98m | 78.98m | 102.1m |
| 2023 | 107.1m | 112.2m | 122.7m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 17.04% | 11.55% | 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% | - |
Cash Flow
Operating Cash Flow
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-14.28m | $3.987m | $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 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -264.57% | 86.98% | -450.63% | -560.88% |
| 2022 | -250.96% | 413.09% | -717.06% | 92.34% |
| 2023 | -202.67% | 68.49% | 59.53% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 37.77m | 3.468m | -8.891m | 49.43m |
| 2022 | -58.96m | 30.8m | 49.61m | 37.51m |
| 2023 | 71.88m | 26.2m | 25.41m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -127.93% | -50.51% | -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% | - |
Free Cash Flow
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-30.6m | $-20.15m | $-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 | $68.1m | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -92.75% | -51.5% | 122.54% | -136.78% |
| 2022 | 2802.25% | -54.84% | -88.39% | 289.76% |
| 2023 | -121.59% | -552.42% | -1575.94% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 28.38m | 10.38m | -21.88m | 32.12m |
| 2022 | -62.18m | 5.361m | 35.12m | 25.02m |
| 2023 | 78.3m | 24.38m | 72.71m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -34.14% | -11.41% | 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% | 241.01% | - |