Rapid7 Statements
RP
Rapid7 Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
207.99
100
60.848
29.3
147.14
70.7
39.217
18.9
97.823
47
139.98
67.3
7.158
3.4
1.853
0.9
—
0
8.733
4.2
0.538
0.3
8.195
3.9
0.11
74.25
205.1
100
60.903
29.7
144.2
70.3
40.131
19.6
90.451
44.1
133.63
65.2
10.568
5.2
0.615
0.3
—
0
11.183
5.5
8.925
4.4
2.258
1.1
0.03
74.022
205.27
100
59.748
29.1
145.52
70.9
38.796
18.9
90.351
44
132.36
64.5
13.163
6.4
5.053
2.5
—
0
15.985
7.8
-4.063
-2
20.048
9.8
0.326
61.506
198.8
100
57.8
29.1
141
70.9
38.9
19.6
91.1
45.8
133.6
67.2
7.5
3.8
-4.6
-2.3
-53.9
-27.1
-74.5
-37.5
2.1
1.1
-76.6
-38.5
-1.25
61.1
190.4
100
58.2
30.6
132.3
69.5
49.7
26.1
103.1
54.1
156.7
82.3
-24.5
-12.9
-14.3
-7.5
—
0
-65.9
-34.6
0.9
0.5
-66.8
-35.08
-1.1
60.5
183.2
100
56
30.6
127.2
69.4
45.2
24.7
101.6
55.5
150.7
82.3
-23.6
-12.9
-1.4
-0.8
—
0
-25.3
-13.8
0.6
0.3
-25.9
-14.1
-0.43
59.9
184.5
100
54.9
29.8
129.5
70.2
42.6
23.1
97.6
52.9
142.9
77.5
-13.3
-7.2
1.9
1
—
0
-11.5
-6.2
-0.1
-0.05
-11.4
-6.2
-0.19
59.5
175.8
100
53.9
30.7
121.9
69.3
47.5
27
93.9
53.4
145.1
82.5
-23.2
-13.2
-4.5
-2.6
—
0
-27.7
-15.8
1
0.6
-28.7
-16.3
-0.49
58.7
167.5
100
54.3
32.4
113.2
67.6
47.9
28.6
96.4
57.6
147.8
88.2
-34.7
-20.7
-4.9
-2.9
—
0
-39.6
-23.6
—
0
-39.6
-23.6
-0.68
58.2
157.4
100
51.3
32.6
106.1
67.4
48.8
31
94
59.7
146.4
93
-40.3
-25.6
-3.2
-2.03
—
0
-43.6
-27.7
1.4
0.9
-45
-28.6
-0.78
57.7
151.6
100
49.9
32.9
101.8
67.2
47.6
31.4
82.3
54.3
133.3
87.9
-31.6
-20.8
-3.5
-2.3
—
0
-44.2
-29.2
0.4
0.3
-44.6
-29.4
-0.78
56.9
139.9
100
43.5
31.1
96.4
68.9
43
30.7
75
53.6
125.4
89.6
-29
-20.7
-3.2
-2.3
—
0
-37.5
-26.8
0.2
0.1
-37.7
-26.9
-0.67
56
126.4
100
39.3
31.1
87.1
68.9
34.4
27.2
70.8
56
107.9
85.4
-20.8
-16.5
-2.8
-2.2
—
0
-24.7
-19.5
9.4
7.4
-34.2
-27.06
-0.62
55.4
117.5
100
36.3
30.9
81.2
69.1
32.2
27.4
68.2
58
103
87.7
-21.8
-18.6
-3.6
-3.06
-2.7
-2.3
-29.5
-25.1
0.4
0.3
-29.8
-25.4
-0.56
52.9
113.2
100
33.7
29.8
79.5
70.2
28.9
25.5
68.3
60.3
99.8
88.2
-20.3
-17.9
-7.3
-6.4
—
0
-27.9
-24.6
1
0.9
-28.9
-25.5
-0.56
52
105.1
100
31
29.5
74
70.4
27.8
26.5
61.2
58.2
91.3
86.9
-17.2
-16.4
-7.1
-6.8
—
0
-25
-23.8
0.5
0.5
-25.5
-24.3
-0.5
51.3
98.9
100
29.1
29.4
69.8
70.6
25.4
25.7
56.5
57.1
84.2
85.1
-14.4
-14.6
-5.5
-5.6
—
0
-21.2
-21.4
0.2
0.2
-21.5
-21.7
-0.42
50.7
94.3
100
27.7
29.4
66.6
70.6
23.5
24.9
59.8
63.4
85.6
90.8
-18.9
-20.04
-2.9
-3.08
—
0
-22.7
-24.07
0.2
0.2
-22.9
-24.3
-0.46
50.1
91.6
100
25.4
27.7
66.3
72.4
21.1
23
55.1
60.2
78.4
85.6
-12.1
-13.2
-1.9
-2.07
—
0
-14.2
-15.5
0.1
0.1
-14.3
-15.6
-0.29
49.6
83.2
100
23.6
28.4
59.5
71.5
19.6
23.6
49.4
59.4
71.1
85.5
-11.6
-13.9
-2.4
-2.9
—
0
-14.2
-17.07
0.2
0.2
-14.4
-17.3
-0.29
49
79
100
22.2
28.1
56.8
71.9
19.2
24.3
47.6
60.3
68.3
86.5
-11.6
-14.7
-1.8
-2.3
—
0
-13.9
-17.6
-0.5
-0.6
-13.4
-17
-0.28
48.5
73.2
100
20
27.3
53.2
72.7
17.4
23.8
43.7
59.7
62.6
85.5
-9.4
-12.8
-1.7
-2.3
—
0
-11.4
-15.6
0.2
0.3
-11.7
-16
-0.24
47.8
68.8
100
19.3
28.1
49.5
71.9
17.4
25.3
41.3
60
60.3
87.6
-10.8
-15.7
-1.8
-2.6
—
0
-12.6
-18.3
0.4
0.6
-13
-18.9
-0.27
47.4
62.4
100
17.8
28.5
44.6
71.5
16.8
26.9
37.7
60.4
55.9
89.6
-11.3
-18.1
-0.7
-1.1
—
0
-12
-19.2
-0.2
-0.3
-11.8
-18.9
-0.25
46.9
58.4
100
17.4
29.8
41
70.2
15.7
26.9
38.3
65.6
55.4
94.9
-14.3
-24.5
0.1
0.2
—
0
-14.2
-24.3
0.1
0.2
-14.3
-24.5
-0.31
46.3
54.5
100
16.6
30.5
37.9
69.5
16.4
30.1
34.5
63.3
54.5
100
-16.6
-30.5
0.3
0.6
—
0
-16.3
-29.9
0.1
0.2
-16.4
-30.09
-0.36
45.2
57.7
17.2
40.5
13.8
39
53.9
-13.4
0.2
—
-13.2
—
-13
-0.3
43.7
50.5
14.4
36.2
13.3
34.9
49.2
-13
0.4
—
-12.6
-2.3
-10.3
-0.24
43.3
47.4
13.1
34.4
11.6
33.7
46.2
-11.9
0.4
—
-11.5
0.2
-11.6
-0.27
42.7
45.2
12.3
33
11.1
31.4
43.4
-10.5
0.1
—
-10.4
0.1
-10.5
-0.25
42
45
11.7
33.4
10.9
31.7
43.3
-9.9
-0.2
—
-10.2
-0.4
-9.8
-0.23
41.9
40.3
10
30.3
10
27.9
40.5
-10.2
0.1
—
-10.1
0.1
-10.2
-0.25
41.5
37.3
9.3
28
12.7
27.5
41.2
-13.3
—
—
-13.3
0.1
-13.5
-0.33
41.1
34.8
8.7
26.1
12
28.6
41.7
-15.6
0.2
—
-15.4
0.1
-15.6
-0.38
40.5
32.9
9
23.9
13.9
29.9
44.7
-20.9
-0.1
—
-21
0.1
-21.1
-0.52
40.3
28.3
7.1
21.2
9.7
21.2
31.7
-10.5
-1.1
—
-11.6
0.2
-26
-0.79
33
25.8
6.7
19.1
7.9
18.9
27.7
-8.6
-0.6
—
-9.1
0.1
-33
-0.85
38.8
23.6
6.5
17.1
6.2
16.7
23.7
-6.6
-1
—
-7.6
0.1
-19
-0.5
38.1
21.9
5.7
16.2
6.5
17
24.3
-8.1
-0.8
—
-8.9
0.1
-46.1
-0.4
114.2
20.3
4.7
15.7
6.1
14.9
21.6
-5.9
-0.9
—
-6.9
0.1
5.5
0.2
27.7
17.9
4.2
13.7
6
14.2
21.1
-7.4
-0.7
—
-8.1
0.1
-23.7
-1.85
12.8
16.7
3.9
12.9
5.9
14.1
20.6
-7.7
-0.7
—
-8.4
0.1
-20.7
-0.54
38.1