SEMrush Statements
SE
SEMrush 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
90.951
100
14.957
16.4
75.994
83.6
19.288
21.2
53.312
58.6
72.6
79.8
3.394
3.7
—
0
2.616
2.9
6.01
6.6
4.649
5.1
1.659
1.8
0.011
148.82
85.812
100
14.645
17.1
71.167
82.9
17.304
20.2
52.395
61.1
69.699
81.2
1.468
1.7
3.177
3.7
0.462
0.5
5.107
6
3.104
3.6
2.138
2.5
0.014
147.7
83.394
100
13.684
16.4
69.71
83.6
15.371
18.4
51.657
61.9
67.028
80.4
2.682
3.2
-0.187
-0.2
5.772
6.9
8.267
9.9
1.393
1.7
6.874
8.2
0.044
157.52
78.72
100
13.03
16.6
65.69
83.4
14.08
17.9
48.86
62.1
62.94
80
2.75
3.5
-0.29
-0.4
2.4
3
4.85
6.2
0.64
0.8
4.22
5.4
0.03
146.27
74.69
100
12.97
17.4
61.72
82.6
14.12
18.9
49.63
66.4
63.74
85.3
-2.02
-2.7
—
0
2.92
3.9
0.59
0.8
0.87
1.2
-0.28
-0.4
—
142.24
70.87
100
12.64
17.8
58.23
82.2
13.88
19.6
54.14
76.4
68.02
96
-9.79
-13.8
-0.64
-0.9
2.34
3.3
-9.06
-12.8
0.8
1.1
-9.86
-13.9
-0.07
141.65
68.79
100
11.96
17.4
56.82
82.6
13.26
19.3
56.99
82.8
70.25
102.1
-13.42
-19.5
-1.1
-1.6
2.2
3.2
-14.17
-20.6
-0.27
-0.4
-13.9
-20.2
-0.1
141.54
65.79
100
12.41
18.9
53.39
81.2
10.13
15.4
47.58
72.3
57.71
87.7
-4.32
-6.6
0.41
0.6
1.07
1.6
-8.77
-13.3
0.32
0.5
-9.09
-13.8
-0.06
141.26
62.61
100
12.6
20.1
50.01
79.9
9.67
15.4
45.11
72
54.78
87.5
-4.77
-7.6
-0.14
-0.2
0.85
1.4
-7.55
-12.06
0.74
1.2
-8.28
-13.2
-0.06
141.04
57.13
100
11.59
20.3
45.54
79.7
8.14
14.2
39.99
70
48.13
84.2
-2.59
-4.5
-0.48
-0.8
0.64
1.1
-2.43
-4.3
0.14
0.2
-2.57
-4.5
-0.02
140.79
53.75
100
11.56
21.5
42.19
78.5
6.83
12.7
39.01
72.6
45.84
85.3
-3.65
-6.8
0.06
0.1
-0.33
-0.6
-3.92
-7.3
-0.06
-0.1
-3.86
-7.2
-0.03
138.56
49.25
100
11.36
23.1
37.89
76.9
6.17
12.5
32.05
65.1
38.22
77.6
-0.33
-0.7
-0.06
-0.1
-0.13
-0.3
-0.51
-1.04
0.1
0.2
-0.62
-1.3
—
135.67
45.01
100
10.24
22.8
34.77
77.2
5.96
13.2
28.82
64
34.78
77.3
-0.02
-0.04
-0.05
-0.1
-0.07
-0.2
-0.14
-0.3
0.14
0.3
-0.28
-0.6
—
135.31
40
100
8.77
21.9
31.23
78.1
5.36
13.4
24.36
60.9
29.72
74.3
1.51
3.8
0.04
0.1
0.01
0.03
1.56
3.9
0.09
0.2
1.47
3.7
0.01
134.75
36.44
100
8.9
24.4
27.55
75.6
5.14
14.1
22.85
62.7
27.99
76.8
-0.45
-1.2
—
0
-0.12
-0.3
-0.56
-1.5
0.17
0.5
-0.73
-2.003
-0.01
134.75
32.2
100
7.73
24
24.47
76
4.2
13
21.02
65.3
25.22
78.3
-0.76
-2.4
-0.03
-0.09
-0.08
-0.2
-0.86
-2.7
0.18
0.6
-1.04
-3.2
-0.01
134.75
28.45
100
7.06
24.8
21.4
75.2
4
14.1
19.27
67.7
23.26
81.8
-1.87
-6.6
-0.16
-0.6
0.02
0.07
-2.02
-7.1
0.09
0.3
-2.11
-7.4
-0.02
136.23
27.79
100
6.61
23.8
21.18
76.2
4.24
15.3
18.81
67.7
23.05
82.9
-1.87
-6.7
-0.11
-0.4
0.16
0.6
-1.82
-6.5
0.12
0.4
-1.93
-6.9
-0.01
134.75
25.78
100
6.23
24.2
19.55
75.8
4.14
16.1
19.65
76.2
23.79
92.3
-4.24
-16.4
—
0
-0.32
-1.2
-4.56
-17.7
0.09
0.3
-4.64
-18
-0.03
134.75
23.83
100
5.74
24.1
18.09
75.9
3.53
14.8
16.1
67.6
19.63
82.4
-1.53
-6.4
—
0
-0.28
-1.2
-1.81
-7.6
0.13
0.5
-1.93
-8.1
-0.01
134.75
22.12
100
5.3
24
16.83
76.1
3.37
15.2
14.76
66.7
18.12
81.9
-1.29
-5.8
—
0
-0.1
-0.5
-1.39
-6.3
0.17
0.8
-1.56
-7.05
-0.01
134.75
20.37
100
5.27
25.9
15.1
74.1
3.19
15.7
13.07
64.2
16.26
79.8
-1.16
-5.7
—
0
-0.79
-3.9
-1.95
-9.6
0.09
0.4
-2.04
-10.01
-0.02
134.75