Zuora Statements
ZU
Zuora 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
115.4
100
37.292
32.3
78.104
67.7
26.454
22.9
61.339
53.2
87.793
76.1
-9.689
-8.4
1.203
1
-1.013
-0.9
-9.499
-8.2
-2.278
-2
-7.221
-6.3
-0.048
149.38
109.77
100
35.061
31.9
74.708
68.1
23.566
21.5
52.349
50.2
75.915
71.7
-1.207
-3.6
-1.456
-1.3
-7.928
-7.2
-13.356
-12.2
0.352
0.3
-13.708
-12.5
-0.093
146.67
110.67
100
36.819
33.3
73.85
66.7
28.86
26.1
62.005
56
90.865
82.1
-17.015
-15.4
1.564
1.4
-4.475
-4.04
-20.079
-18.1
0.755
0.7
-20.834
-18.8
-0.144
144.22
109.85
100
35.028
31.9
74.821
68.1
27.504
25
59.627
54.3
87.131
79.3
-12.31
-11.2
-3.338
-3.04
6.997
6.4
-5.162
-4.7
0.34
0.3
-5.502
-5.009
-0.039
141.49
108
100
37.8
35
70.3
65.1
26.3
24.4
61.9
57.3
88.1
81.6
-17.8
-16.5
1.1
1
-4.8
-4.4
-22
-20.4
0.6
0.6
-22.6
-20.9
-0.16
138.6
103.1
100
37.3
36.2
65.7
63.7
25.7
24.9
60.2
58.4
85.9
83.3
-20.1
-19.5
1.3
1.3
—
0
-18.8
-18.2
0.5
0.5
-19.3
-18.7
-0.14
136.2
103
100
38.1
37
65
63.1
24.9
24.2
57.6
55.9
82.5
80.1
-17.6
-17.09
1.4
1.4
-0.1
-0.1
-98.4
-95.5
9.4
9.1
-107.9
-104.8
-0.8
134.4
101.1
100
40.3
39.9
60.8
60.1
28.4
28.1
65
64.3
93.4
92.4
-32.6
-32.2
-3.3
-3.3
0.5
0.5
-36.7
-36.3
0.3
0.3
-37
-36.6
-0.28
132.6
98.8
100
38.6
39.1
60.1
60.8
26.4
26.7
62.5
63.3
88.9
90
-28.7
-29.05
-3.7
-3.7
4.5
4.6
-29.4
-29.8
0.5
0.5
-29.9
-30.3
-0.23
130.3
93.2
100
36.2
38.8
57
61.2
22.9
24.6
57.6
61.8
80.6
86.5
-23.6
-25.3
0.8
0.9
—
0
-22.9
-24.6
0.3
0.3
-23.2
-24.9
-0.18
128.5
90.7
100
35.7
39.4
55
60.6
21.7
23.9
54.7
60.3
76.4
84.2
-21.4
-23.6
-0.8
-0.9
—
0
-35
-38.6
0.2
0.2
-35.2
-38.8
-0.28
127.1
89.2
100
35.7
40
53.5
60
21.7
24.3
53.5
60
75.2
84.3
-21.7
-24.3
-0.7
-0.8
—
0
-22.3
-25
0.6
0.7
-22.9
-25.7
-0.18
125.1
86.5
100
36
41.6
50.5
58.4
20.9
24.2
52.6
60.8
73.5
85
-23
-26.6
-0.5
-0.6
—
0
-23.5
-27.2
0.2
0.2
-23.7
-27.4
-0.19
123.1
80.3
100
32.7
40.7
47.6
59.3
19
23.7
46.1
57.4
65
80.9
-17.4
-21.7
0.1
0.1
—
0
-17.3
-21.5
0.4
0.5
-17.7
-22.04
-0.15
121.4
79.3
100
32.1
40.5
47.2
59.5
20.9
26.4
44.9
56.6
65.8
83
-18.6
-23.5
0.6
0.8
—
0
-18
-22.7
0.7
0.9
-18.8
-23.7
-0.16
119.9
77.2
100
33.3
43.1
44
57
18.9
24.5
41.1
53.2
60
77.7
-16
-20.7
-0.4
-0.5
—
0
-16.4
-21.2
0.4
0.5
-16.8
-21.8
-0.14
118.5
75
100
33.1
44.1
41.9
55.9
19.4
25.9
44
58.7
63.4
84.5
-21.5
-28.7
1.9
2.5
—
0
-19.6
-26.1
0.6
0.8
-20.1
-26.8
-0.17
116.8
73.9
100
32.3
43.7
41.6
56.3
17.5
23.7
41.8
56.6
59.3
80.2
-17.7
-24
0.4
0.5
—
0
-17.3
-23.4
0.2
0.3
-17.5
-23.7
-0.15
115.1
70.4
100
34.1
48.4
36.2
51.4
20.7
29.4
40
56.8
60.7
86.2
-24.4
-34.7
0.4
0.6
—
0
-24
-34.09
-0.3
-0.4
-23.8
-33.8
-0.21
113.2
71.8
100
34.3
47.8
37.5
52.2
17.9
24.9
38.6
53.8
56.5
78.7
-19
-26.5
1.2
1.7
—
0
-17.8
-24.8
0.4
0.6
-18.2
-25.3
-0.16
111.8
69.7
100
33.7
48.4
36
51.6
18.7
26.8
38.6
55.4
57.4
82.4
-21.3
-30.6
0.6
0.9
—
0
-20.8
-29.8
0.1
0.1
-20.8
-29.8
-0.19
110.6
64.1
100
32
49.9
32.1
50.1
17
26.5
35.9
56
53
82.7
-20.9
-32.6
0.5
0.8
—
0
-20.3
-31.7
0.2
0.3
-20.6
-32.1
-0.19
108.8
63.3
100
31.7
50.1
31.6
49.9
14.8
23.4
35.8
56.6
50.6
79.9
-19
-30.02
0.8
1.3
—
0
-18.2
-28.8
1
1.6
-19.2
-30.3
-0.18
107.6
61.4
100
30.2
49.2
31.2
50.8
14.3
23.3
34.4
56
48.7
79.3
-17.5
-28.5
0.6
1
—
0
-16.9
-27.5
0.3
0.5
-17.2
-28.01
-0.16
106
57.8
100
28.6
49.5
29.2
50.5
13.3
23
32.9
56.9
46.3
80.1
-17.1
-29.6
-1.2
-2.08
—
0
-18.2
-31.5
0.3
0.5
-18.5
-32.007
-0.18
105.1
52.4
100
26
49.6
26.4
50.4
12.1
23.1
31.2
59.5
43.3
82.6
-16.8
-32.06
-0.7
-1.3
—
0
-17.5
-33.4
0.3
0.6
-17.8
-34
-0.4
44.9
53
100
24.4
46
28.6
54
11
20.8
22.8
43
33.8
63.8
-5.2
-9.8
0.3
0.6
—
0
-4.9
-9.2
-28.9
-54.5
-6
-11.3
-0.06
88.5
46.4
22.1
24.3
10
24.2
34.2
-9.9
-0.4
—
-10.3
—
-10.4
-0.12
88.5
39.4
20.6
18.8
9.8
24
33.8
-15
0.4
—
-14.6
0.2
-14.8
-0.17
88.5
32.3
12.8
19.5
7.9
19.6
27.5
-8
—
—
-8
0.1
-8.1
-0.09
88.5
30.7
12.3
18.4
7
19.6
26.7
-8.2
-0.1
—
-8.4
-0.3
-8.1
-0.09
88.5
29.5
12.2
17.3
6.7
19
25.7
-8.4
—
—
-8.4
0.1
-8.4
-0.08
103.5
27.3
11.4
15.9
5.7
17.8
23.5
-7.6
0.1
—
-7.5
0.4
-7.9
-0.08
103.5
25.5
12.2
13.3
6.9
21.2
28.1
-14.8
0.2
—
-14.6
0.1
-14.6
-0.14
103.5