-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
Smartsheet's Income Statement
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Revenue |
|
$270.88 M | $385.51 M | $550.83 M | $766.92 M | $958.34 M |
| Cost of Revenue |
|
$52.90 M | $85.54 M | $116.47 M | $165.29 M | $186.45 M |
| Gross Profit |
|
$217.98 M | $299.97 M | $434.36 M | $601.63 M | $771.89 M |
| Research & Development |
|
$95.47 M | $118.72 M | $165.44 M | $215.21 M | $234.07 M |
| Selling,General & Administrative |
|
$226.29 M | $301.72 M | $438.96 M | $608.06 M | $658.10 M |
| Operating Expense |
|
$321.76 M | $420.45 M | $604.40 M | $823.27 M | $892.17 M |
| Operating Income |
|
-$103.77 M | -$120.47 M | -$170.04 M | -$221.64 M | -$120.28 M |
| Net Income |
|
-$95.94 M | -$114.98 M | -$171.10 M | -$215.64 M | -$104.63 M |
Smartsheet's Assets vs Liabilities & Equity
Smartsheet's Balance Sheet
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Cash and Cash Equivalents |
|
$566.46 M | $442.20 M | $449.07 M | $456.38 M | $628.80 M |
| Inventories |
|
- | - | - | - | - |
| Total Current Assets |
|
$630.96 M | $558.37 M | $634.60 M | $710.09 M | $931.87 M |
| Property,Plant and Equipment |
|
$84.57 M | $109.69 M | $104.01 M | $93.67 M | $81.84 M |
| Goodwill |
|
$16.50 M | $125.61 M | $125.61 M | $142.42 M | $141.48 M |
| Total Assets |
|
$797.71 M | $911.79 M | $1.00 B | $1.11 B | $1.34 B |
| Total Liabilities |
|
$283.65 M | $384.86 M | $498.05 M | $624.55 M | $731.62 M |
| Retained Earnings |
|
-$256.46 M | -$371.44 M | -$542.53 M | -$758.17 M | -$862.80 M |
| Total Shareholder Equity |
|
$514.06 M | $526.93 M | $504.78 M | $485.66 M | $605.86 M |
| Common Stock |
|
- | - | - | - | - |
Smartsheet's Cash flow
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Depreciation & Amortization |
|
$13.45 M | $17.26 M | $21.77 M | $24.86 M | $27.01 M |
| Dividends Payout |
|
- | - | - | - | - |
| Capital Expenditures (Capex) |
|
-$11.85 M | -$11.78 M | -$17.30 M | -$13.80 M | -$13.34 M |
| Free Cash Flow (FCF) |
|
-$22.72 M | -$27.43 M | -$20.81 M | $9.79 M | $144.54 M |
Smartsheet's Profitability
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Gross Profit |
|
$217.98 M | $299.97 M | $434.36 M | $601.63 M | $771.89 M |
| Gross Profit Margin (%) |
|
80.47% | 77.81% | 78.86% | 78.45% | 80.54% |
| Operating Income |
|
-$103.77 M | -$120.47 M | -$170.04 M | -$221.64 M | -$120.28 M |
| Operating Income Margin (%) |
|
-38.31% | -31.25% | -30.87% | -28.90% | -12.55% |
| Net Income |
|
-$95.94 M | -$114.98 M | -$171.10 M | -$215.64 M | -$104.63 M |
| Net Income Margin (%) |
|
-35.42% | -29.82% | -31.06% | -28.12% | -10.92% |
| EBITDA |
|
-$90.33 M | -$103.22 M | -$148.27 M | -$196.78 M | -$93.27 M |
| EBITDA Margin (%) |
|
-33.34% | -26.77% | -26.92% | -25.66% | -9.84% |
Smartsheet's Ratios
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) |
|
-18.66% | -21.82% | -33.90% | -44.40% | -17.27% |
| Return on Assets (ROA) |
|
-12.03% | -12.61% | -17.06% | -19.42% | -7.82% |
| Debt to Equity |
|
12.66% | 16.89% | 15.10% | 13.75% | 8.22% |
| Debt to total asset |
|
8.16% | 9.76% | 7.60% | 6.02% | 3.72% |
| Enterprise value to revenue |
|
18.56 | 21.68 | 13.51 | 7.12 | 6.07 |
| Enterprise value to EBITDA |
|
-55.65 | -80.98 | -50.21 | -27.77 | -62.36 |
| Enterprise value |
|
$5.03 B | $8.36 B | $7.44 B | $5.46 B | $5.82 B |
| Tax Rate (%) |
|
-0.12% | 3.16% | -0.17% | -1.34% | -8.83% |




