Smartsheet's Income Statement Analysis: Revenue to Profit Breakdown
Smartsheet's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY20
Jan 31, 2020
|
FY21
Jan 31, 2021
|
FY22
Jan 31, 2022
|
FY23
Jan 31, 2023
|
FY24
Jan 31, 2024
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$270.88 M | $385.51 M | $550.83 M | $766.92 M | $958.34 M | $1.08 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$52.90 M | $85.54 M | $116.47 M | $165.29 M | $186.45 M | $198.40 M |
Gross Profit Revenue minus cost of revenue. |
|
$217.98 M | $299.97 M | $434.36 M | $601.63 M | $771.89 M | $884.82 M |
|
Operating Expense
Costs to run business. |
|
$321.76 M | $420.45 M | $604.40 M | $823.27 M | $892.17 M | $924.31 M |
Research and Development Investment in innovation. |
|
$95.47 M | $118.72 M | $165.44 M | $215.21 M | $234.07 M | $250.78 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$226.29 M | $301.72 M | $438.96 M | $608.06 M | $658.10 M | $673.53 M |
General and Administrative Corporate overhead costs. |
|
$50.23 M | $71.44 M | $109.20 M | $128.81 M | $147.53 M | $162.36 M |
Sales and Marketing Customer acquisition costs. |
|
$176.06 M | $230.28 M | $329.75 M | $479.25 M | $510.58 M | $511.21 M |
Other Expenses Other operating costs. |
|
-$462.00 K | $296.00 K | -$813.00 K | $1.10 M | - | -$497.00 K |
Operating Income Profit from operations. |
|
-$103.77 M | -$120.47 M | -$170.04 M | -$221.64 M | -$120.28 M | -$39.49 M |
|
Net Interest Income
Interest income minus expense. |
|
$8.41 M | $1.44 M | $48.00 K | $7.74 M | $25.64 M | $32.54 M |
Interest Income Income from investments. |
|
$8.41 M | $1.44 M | $48.00 K | $7.74 M | $25.64 M | $32.54 M |
Interest Expense Cost of borrowing. |
|
- | - | - | - | - | - |
Non-Operating Income (ex-Int) Income outside core operations. |
|
- | - | - | - | - | - |
Total Other Income (Net) Net non-operating items. |
|
$7.95 M | $1.74 M | -$765.00 K | $8.85 M | $24.14 M | $31.82 M |
Income Before Tax Profit before taxes. |
|
-$95.83 M | -$118.73 M | -$170.80 M | -$212.79 M | -$96.14 M | -$7.71 M |
Income Tax Expense Taxes on income. |
|
$114.00 K | -$3.75 M | $296.00 K | $2.85 M | $8.49 M | $944.00 K |
|
Net Income
Final profit. |
|
-$95.94 M | -$114.98 M | -$171.10 M | -$215.64 M | -$104.63 M | -$8.65 M |
Net Income From Continuing Operations Profit from core business. |
|
-$95.94 M | -$114.98 M | -$171.10 M | -$215.64 M | -$104.63 M | -$8.65 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
-$0.85 | -$0.95 | -$1.36 | -$1.66 | -$0.78 | -$0.06 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
-$0.85 | -$0.95 | -$1.36 | -$1.66 | -$0.78 | -$0.07 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
112.99 M | 120.66 M | 125.63 M | 130.07 M | 134.51 M | 139.01 M |
Diluted Average Shares Outst. Shares including dilution. |
|
112.99 M | 120.66 M | 125.63 M | 130.07 M | 134.51 M | 142.67 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
-$103.77 M | -$120.47 M | -$170.04 M | -$221.64 M | -$120.28 M | -$39.53 M |
EBITDA Earnings before interest, tax, D&A. |
|
-$90.33 M | -$103.22 M | -$148.27 M | -$196.78 M | -$93.27 M | -$18.90 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$21.42 M | $29.18 M | $36.67 M | $42.92 M | $26.03 M | $20.63 M |
| Company Report |
Smartsheet's Assets vs Liabilities & Equity
Smartsheet's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




