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 (18 items missing)
No data available for the selected time periods
in million USD FY '13FY '14FY '15FY '16
License
14
11
21
32
Subscription and support
15
20
31
43
Professional services and other
14
21
17
17
Total revenue
43
53
69
92
License
0
0
1
1
Subscription and support
9
12
11
12
Professional services and other
12
15
13
15
Total cost of revenue
22
28
25
28
Gross Profit
21
25
44
65
Research and development
17
22
30
38
Sales and Marketing
24
47
49
50
General and administrative
6
14
13
17
Total operating expenses
47
84
93
105
Loss from operations
-25
-59
-49
-41
Other income (expense), net
0
-2
0
0
Loss before provision for income taxes
-26
-60
-50
-41
Provision for income taxes
0
0
0
0
Net loss and comprehensive loss
-26
-61
-50
-42
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,
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 (27 items missing)
No data available for the selected time periods
in million USD FY '13FY '14FY '15FY '16
Assets
Cash and cash equivalents
n/a
52
90
68
Accounts receivable, net
n/a
16
21
26
Prepaid expenses and other current assets
n/a
5
6
5
Total current assets
n/a
73
117
99
Property and equipment, net
n/a
3
3
2
Goodwill
n/a
15
15
15
Intangible assets, net
n/a
4
3
2
Other assets
n/a
0
1
1
Total assets
n/a
96
139
119
Liabilities and owners' equity
Accounts payable
n/a
3 2850000
2 2015000
0 368000
Accrued expenses and other current liabilities
n/a
7 7394000
10 9796000
11 11247000
Deferred revenue, current portion
n/a
23 23356000
36 35648000
45 44833000
Term debt, current portion
n/a
3 2778000
2 2079000
1 1318000
Total current liabilities
n/a
36 36378000
50 49538000
58 57766000
Deferred revenue, non-current
n/a
5 4834000
5 5154000
9 9056000
Deferred rent, non-current
n/a
2 1617000
2 1550000
1 1038000
Other liabilities, non-current
n/a
1 806000
1 773000
1 645000
Term debt, non-current
n/a
2 2465000
2 1787000
1 882000
Total non-current liabilities
n/a
10 9722000
9 9264000
12 11621000
Total liabilities
n/a
46 46100000
59 58802000
69 69387000
Commitments and contingencies (Note 7)
n/a
0 0
0 0
0 0
Convertible preferred stock
n/a
0 142000
0 0
0 0
Common stock
n/a
0 30000
0 29000
0 30000
Additional paid-in capital
n/a
195 195221000
276 276099000
287 287156000
Accumulated deficit
n/a
-146 -145871000
-196 -196224000
-238 -237736000
Total stockholders' equity
n/a
50 49522000
80 79904000
49 49450000
Total liabilities and stockholders' equity
n/a
96 95622000
139 138706000
119 118837000
Remarks restated on n/a restated on Nov 30, -1 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 '15FY '16
Net loss
-26
-61
-50
-42
Depreciation and amortization
1
2
2
2
Provision for doubtful accounts
0
0
0
0
Amortization of debt discount
0
0
0
0
Issuances and changes in fair value of common stock warrants
1
2
0
0
Deferred income taxes
0
0
0
0
Stock-based compensation expense
0
3
3
8
Loss (gain) on disposal of fixed assets
0
0
0
0
Loss on lease abandonment
0
0
0
0
Accounts receivable
-2
-10
-5
-4
Prepaid expenses and other assets
7
-1
-2
1
Accounts payable
-1
1
-1
-1
Accrued expenses, other liabilities and deferred rent
-8
3
2
1
Deferred revenue
0
11
13
13
Net cash used in operating activities
-27
-50
-37
-22
Purchase of property and equipment
-1
-3
-1
0
Proceeds from the sale of property and equipment
0
0
0
0
Acquisitions, net of cash acquired
0
0
0
0
Net cash used in investing activities
-1
-2
-1
0
Proceeds from issuance of debt, net of issuance costs
4
7
4
3
Repayments of debt obligations
0
-7
-5
-4
Proceeds from issuance of convertible preferred stock, net of issuance costs
35
60
0
0
Repurchases of unvested common stock
0
0
0
0
Taxes paid related to net share settlement of equity awards
0
0
0
-1
Proceeds from initial public offering, net of offering costs
0
0
77
0
Proceeds from exercise of stock options, net of taxes paid
0
0
0
1
Cash paid for fractional shares
0
0
0
0
Proceeds from employee stock purchase program
0
0
0
2
Net cash (used in) provided by financing activities
39
60
76
1
Net (decrease) increase in cash and cash equivalents
12
8
38
-21
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,
restated on Nov 30, -1 n/a
calculated values,