SEMrush Holdings, Inc. Income Statement
SEMR / Information Technology|7 years of annual SEC 10-K data (FY2019-FY2025)
Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 7 fiscal years. All figures from audited SEC 10-K filings.
SEMrush Holdings, Inc. reported $444M in revenue and $19M in net loss for FY2025. Revenue has grown at a 30.0% compound annual rate over the past 6 years.
Based on SEC 10-K filings.
Key Data Points
- Altman Z-Score NaN (distress zone, below 1.23 threshold)
- Currently unprofitable: Net income is negative
- Cash-backed earnings: Operating cash flow exceeds net income
Data sourced from SEC EDGAR filings. Not investment advice.
| Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $443.6M | $376.8M | $307.7M | $254.3M | $188.0M | $124.9M | $92.1M |
| Cost of Revenue | $86.3M | $65.5M | $52.3M | $48.6M | $41.9M | $29.9M | $22.5M |
| Gross Profit | $357.3M | $311.3M | $255.3M | $205.8M | $146.1M | $94.9M | $69.6M |
| SG&A Expense | $106.4M | $78.6M | $77.4M | $62.8M | $43.1M | $29.0M | $21.8M |
| R&D Expense | $97.2M | $80.1M | $57.4M | $41.2M | $24.3M | $17.5M | $14.2M |
| Operating Income | -$22.8M | $8.3M | -$7.7M | -$36.4M | -$2.5M | -$6.1M | -$8.2M |
| Income Tax | $9.4M | $13.0M | $3.7M | $931.0K | $270.0K | $577.0K | $464.0K |
| Net Income | -$19.0M | $8.2M | $950.0K | -$33.8M | -$3.3M | -$7.0M | -$10.2M |
| EPS (Basic) | $0.01 | -$0.24 | -$0.03 | -$0.07 | -$0.11 | -$0.07 | -$0.11 |
| EPS (Diluted) | $0.01 | -$0.24 | -$0.03 | -$0.07 | -$0.11 | -$0.07 | -$0.11 |
| Shares Outstanding | 146.1M | 141.2M | 126.6M | 94.8M | 95.1M | 94.8M | 94.5M |
| Gross Margin | 80.5% | 82.6% | 83.0% | 80.9% | 77.7% | 76.0% | 75.5% |
| Operating Margin | -5.1% | 2.2% | -2.5% | -14.3% | -1.3% | -4.9% | -8.9% |
| Profit Margin | -4.3% | 2.2% | 0.3% | -13.3% | -1.8% | -5.6% | -11.0% |