Semrush Holdings, Inc. (SEMR)
NYSE: SEMR · Real-Time Price · USD
10.73
+0.35 (3.37%)
At close: May 12, 2025, 4:00 PM
10.73
0.00 (0.00%)
After-hours: May 12, 2025, 7:00 PM EDT
Semrush Holdings Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Revenue | 396.02 | 376.82 | 307.68 | 254.32 | 188 | 124.88 | Upgrade
|
| Revenue Growth (YoY) | 22.75% | 22.47% | 20.98% | 35.27% | 50.55% | 35.57% | Upgrade
|
| Cost of Revenue | 70.7 | 65.48 | 52.33 | 48.55 | 41.93 | 29.93 | Upgrade
|
| Gross Profit | 325.32 | 311.34 | 255.35 | 205.76 | 146.07 | 94.95 | Upgrade
|
| Selling, General & Admin | 233.41 | 222.95 | 204.28 | 189.67 | 124.24 | 83.56 | Upgrade
|
| Research & Development | 84.69 | 80.08 | 57.44 | 41.2 | 24.32 | 17.53 | Upgrade
|
| Operating Expenses | 318.1 | 303.03 | 261.72 | 230.87 | 148.56 | 101.09 | Upgrade
|
| Operating Income | 7.22 | 8.31 | -6.38 | -25.11 | -2.49 | -6.15 | Upgrade
|
| Interest & Investment Income | 9.83 | 10.03 | 9.45 | 3.05 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 0.49 | 0.5 | -1.12 | -1.3 | -0 | -0.67 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.55 | 0.97 | 0.43 | 0.56 | -0.52 | 0.38 | Upgrade
|
| EBT Excluding Unusual Items | 18.09 | 19.81 | 2.39 | -22.81 | -3.02 | -6.44 | Upgrade
|
| Merger & Restructuring Charges | -0.46 | - | -1.29 | -11.26 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 1.76 | 0.59 | 3.55 | 1.15 | - | - | Upgrade
|
| Pretax Income | 19.39 | 20.4 | 4.65 | -32.92 | -3.02 | -6.44 | Upgrade
|
| Income Tax Expense | 13.37 | 13.03 | 3.7 | 0.93 | 0.27 | 0.58 | Upgrade
|
| Earnings From Continuing Operations | 6.03 | 7.38 | 0.95 | -33.85 | -3.29 | -7.01 | Upgrade
|
| Minority Interest in Earnings | 0.92 | 0.86 | - | - | - | - | Upgrade
|
| Net Income | 6.95 | 8.24 | 0.95 | -33.85 | -3.29 | -7.01 | Upgrade
|
| Net Income to Common | 6.95 | 8.24 | 0.95 | -33.85 | -3.29 | -7.01 | Upgrade
|
| Net Income Growth | -46.35% | 766.95% | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 147 | 146 | 143 | 141 | 127 | 95 | Upgrade
|
| Shares Outstanding (Diluted) | 150 | 149 | 146 | 141 | 127 | 95 | Upgrade
|
| Shares Change (YoY) | 1.44% | 1.92% | 3.48% | 11.51% | 33.52% | 0.29% | Upgrade
|
| EPS (Basic) | 0.05 | 0.06 | 0.01 | -0.24 | -0.03 | -0.07 | Upgrade
|
| EPS (Diluted) | 0.05 | 0.06 | 0.01 | -0.24 | -0.03 | -0.07 | Upgrade
|
| EPS Growth | -45.56% | 747.54% | - | - | - | - | Upgrade
|
| Free Cash Flow | 50.55 | 43.19 | 5.5 | -13.86 | 21.38 | 3.49 | Upgrade
|
| Free Cash Flow Per Share | 0.34 | 0.29 | 0.04 | -0.10 | 0.17 | 0.04 | Upgrade
|
| Gross Margin | 82.15% | 82.62% | 82.99% | 80.91% | 77.70% | 76.03% | Upgrade
|
| Operating Margin | 1.82% | 2.21% | -2.07% | -9.87% | -1.33% | -4.92% | Upgrade
|
| Profit Margin | 1.75% | 2.19% | 0.31% | -13.31% | -1.75% | -5.62% | Upgrade
|
| Free Cash Flow Margin | 12.76% | 11.46% | 1.79% | -5.45% | 11.37% | 2.79% | Upgrade
|
| EBITDA | 15.64 | 16.18 | -0.31 | -19.03 | 0.56 | -4.97 | Upgrade
|
| EBITDA Margin | 3.95% | 4.29% | -0.10% | -7.48% | 0.30% | -3.98% | Upgrade
|
| D&A For EBITDA | 8.42 | 7.87 | 6.07 | 6.08 | 3.05 | 1.18 | Upgrade
|
| EBIT | 7.22 | 8.31 | -6.38 | -25.11 | -2.49 | -6.15 | Upgrade
|
| EBIT Margin | 1.82% | 2.21% | -2.07% | -9.87% | -1.33% | -4.92% | Upgrade
|
| Effective Tax Rate | 68.92% | 63.85% | 79.55% | - | - | - | Upgrade
|
| Advertising Expenses | - | 43.2 | 46.75 | 66.32 | 42.68 | 25.47 | Upgrade
|
Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.