Loading: 100%
Profit & Loss StatementP&L data quality: 0% (?)
edit
No data available yet
Loading data...
No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.
Standardised statements can't be displayed.
Reasons:
- It is not known how cost items are reported in the original P&L
- Not all line items from the original statement have been associated with a standardised figure (19 items missing)
No data available for the selected time periods
in million USD FY '13FY '14FY '15
Revenue, Net
66
106
140
Traffic acquisition costs
28
45
54
Other cost of revenue
4
8
15
Gross Profit
34
54
71
Sales and Marketing
20
38
53
Research and development
9
15
23
General and administrative
5
11
16
Total operating expenses
34
64
92
Income (loss) from operations
0
-11
-20
Interest expense
0
1
1
Amortization and write-off of debt discount
0
0
1
Amortization and write-off of deferred financing costs
0
0
0
Derivative fair value adjustment related to common stock warrants
0
1
0
Other income
0
0
0
Total other expense
0
2
2
Loss before income taxes
0
-13
-22
Provision for income taxes
0
0
0
Net loss
0
-13
-22
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
Balance SheetBS data quality: 0% (?)
edit
No data available yet
Loading data...
No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.
Standardised statements can't be displayed.
Reason:
- Not all line items from the original statement have been associated with a standardised figure (25 items missing)
No data available for the selected time periods
in million USD FY '13FY '14FY '15
Assets
Cash and cash equivalents
n/a
13
41
Accounts receivable, net
n/a
41
43
Prepaid expenses and other current assets
n/a
1
1
Restricted cash, short-term
n/a
0
2
Total current assets
n/a
55
88
Property, equipment and software, net
n/a
11
19
Deferred offering costs
n/a
3
0
Restricted cash, long-term
n/a
5
0
Other long-term assets
n/a
0
0
Total assets
n/a
74
107
Liabilities and owners' equity
Accounts payable
n/a
18 18141000
15 14987000
Accrued expenses and other current liabilities
n/a
8 7796000
8 8386000
Short-term debt
n/a
0 0
31 31225000
Total current liabilities
n/a
26 25937000
55 54598000
Long-term debt, net
n/a
44 44127000
0 0
Other long-term liabilities
n/a
2 2316000
1 955000
Total liabilities
n/a
72 72380000
56 55553000
Commitments and contingencies
n/a
0 0
0 0
Total convertible preferred stock
n/a
25 25476000
0 0
Common stock
n/a
0 0
0 1000
Additional paid-in capital
n/a
5 4732000
103 103114000
Accumulated other comprehensive loss
n/a
0 -44000
0 -82000
Accumulated deficit
n/a
-29 -28847000
-51 -51300000
Total stockholders’ (deficit) equity
n/a
-24 -24159000
52 51733000
Total liabilities, convertible preferred stock and stockholders’ (deficit) equity
n/a
74 73697000
107 107286000
Remarks restated on n/a restated on Nov 30, -1 n/a restated on Nov 30, -1 n/a
Cash Flow StatementCF data quality: 0% (?)
edit
No data available yet
Loading data...
No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.
Standardised statements can't be displayed.
Reason:
- Not all line items from the original statement have been associated with a standardised figure (31 items missing)
No data available for the selected time periods
in million USD FY '13FY '14FY '15
Net loss
0
-13
-22
Depreciation and amortization
2
3
6
Stock-based compensation expense
1
2
4
Change in fair value of warrants
0
1
0
Bad debt expense
1
0
0
Amortization and write-off of debt discount
0
0
1
Amortization and write-off of deferred financing costs
0
0
0
Accounts receivable
-10
-17
-2
Prepaid expenses and other current assets
0
0
0
Security deposits
0
0
0
Accounts payable
3
8
-3
Accrued expenses and other current liabilities
1
3
2
Other long-term liabilities
0
0
1
Net cash used in operating activities
-3
-13
-15
Purchases of property, equipment and software
-2
-4
-9
Capitalized internal-use software costs
-2
-4
-6
Changes to restricted cash
-2
-1
3
Net cash used in investing activities
-5
-9
-12
Proceeds from the issuance of common stock in initial public offering, net of underwriting discounts and commissions
0
0
70
Payments of costs related to initial public offering
0
-1
-2
Proceeds from debt
53
58
14
Repayment of debt
-46
-31
-28
Proceeds from stock option exercises
0
1
1
Proceeds from issuance of common stock under employee stock purchase plan
0
0
1
Payments of issuance costs related to debt
0
0
0
Proceeds from unvested stock option exercises
0
0
0
Net cash provided by financing activities
7
26
55
Effect of exchange rate changes on cash and cash equivalents
0
0
0
Net (decrease) increase in cash and cash equivalents
-1
4
28
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,