Company logo

SEMR - SEMrush Holdings, Inc.

NYSE -> Technology -> Software—Application
Boston, United States
Type: Equity

SEMR price evolution
SEMR
(in millions $) 30 Oct 2024 30 Jul 2024 31 Mar 2024 31 Dec 2023
Current assets
Cash $69.63 $41.39 $58.85
Short term investments $161.91 $201.76 $179.72
Net receivables $9.34 $9.06 $7.12 $7.9
Inventory
Total current assets $272.41 $280.6 $276.79 $265.55
Long term investments
Property, plant & equipment $18.27 $19.21 $18.22 $20.75
Goodwill & intangible assets $67.58 $41.69 $40.96
Total noncurrent assets $92.35 $64.94 $65.94
Total investments $161.91 $201.76 $179.72
Total assets $383.8 $372.95 $341.73 $331.49
Current liabilities
Accounts payable $11.54 $11.2 $10.16 $9.19
Deferred revenue $66.83 $64.29 $58.64
Short long term debt $4.83 $4.14 $4.27
Total current liabilities $113.05 $120.74 $100.53 $94.48
Long term debt $8.08 $9.15 $10.33
Total noncurrent liabilities $11.79 $10.16 $12.7
Total debt $12.91 $13.29 $14.61
Total liabilities $135.28 $137.33 $110.68 $107.17
Shareholders' equity
Retained earnings -$67.11 -$68.2 -$69.86 -$72
Other shareholder equity $1.7 -$2.28 -$1.98 -$0.75
Total shareholder equity $235.62 $226.02 $219.15
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $58.85 $79.77 $269.67 $35.53
Short term investments $179.72 $157.77
Net receivables $7.9 $3.56 $2.19 $1.4
Inventory
Total current assets $265.55 $257.38 $283.54 $43.63
Long term investments
Property, plant & equipment $20.75 $20.09 $8.27 $2.97
Goodwill & intangible assets $40.96 $16.82 $4.92 $4.22
Total noncurrent assets $65.94 $41.31 $16.54 $11.33
Total investments $179.72 $157.77
Total assets $331.49 $298.69 $300.07 $54.96
Current liabilities
Accounts payable $9.19 $15.49 $9.94 $8.65
Deferred revenue $58.64 $49.48 $40.47 $26.66
Short long term debt $4.27 $3.69
Total current liabilities $94.48 $88.7 $71.55 $42.91
Long term debt $10.33 $8.93
Total noncurrent liabilities $12.7 $10.09 $2.98 $0.83
Total debt $14.61 $12.62
Total liabilities $107.17 $98.79 $74.53 $43.74
Shareholders' equity
Retained earnings -$72 -$72.95 -$39.1 -$35.81
Other shareholder equity -$0.75 -$1.21 -$0.23 $42.06
Total shareholder equity $219.15 $199.9 $225.54 -$6.84
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Revenue
Total revenue $90.95 $85.81 $83.39
Cost of revenue $14.96 $14.64 $13.68
Gross Profit $75.99 $71.17 $69.71
Operating activities
Research & development $19.29 $17.3 $15.37
Selling, general & administrative $53.31 $52.4 $51.66
Total operating expenses $72.6 $69.7 $67.03
Operating income $3.39 $1.47 $2.68
Income from continuing operations
EBIT $6.31 $5.24 $8.27
Income tax expense $4.65 $3.1 $1.39
Interest expense
Net income
Net income $1.66 $2.14 $6.87
Income (for common shares) $1.66 $2.14 $6.87
(in millions $) 31 Dec 2023 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $307.68 $254.32 $124.88
Cost of revenue $52.33 $48.55 $29.93
Gross Profit $255.35 $205.76 $94.94
Operating activities
Research & development $57.44 $41.2 $17.53
Selling, general & administrative $204.28 $189.67 $83.56
Total operating expenses $263.01 $242.14 $101.09
Operating income -$7.67 -$36.37 -$6.14
Income from continuing operations
EBIT $4.65 -$32.92 -$6.43
Income tax expense $3.7 $0.93 $0.58
Interest expense
Net income
Net income $0.95 -$33.85 -$7.01
Income (for common shares) $0.95 -$33.85 -$7.01
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Net income $1.66 $2.14 $6.87
Operating activities
Depreciation $3.15 $3.35 $3.1
Business acquisitions & disposals -$9.53 -$0.5 -$3.83
Stock-based compensation $7.17 $5.12 $4.57
Total cash flows from operations $12.14 $14.78 $11.55
Investing activities
Capital expenditures -$4.5 -$2.77 -$2.67
Investments $39.82 -$28.71 $11.76
Total cash flows from investing -$51.08 $25.79 -$31.98 $5.25
Financing activities
Dividends paid
Sale and purchase of stock $2.21 $0.84 $1.49
Net borrowings -$0.08 -$0.41 -$0.58
Total cash flows from financing $2.01 $2.13 $0.43 $0.91
Effect of exchange rate $0.42 -$0.11 -$0.51 -$0.05
Change in cash and equivalents -$13.58 $39.96 -$17.27 $17.66
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $0.95 -$33.85 -$3.29 -$7.01
Operating activities
Depreciation $10.73 $11.17 $3.54 $1.48
Business acquisitions & disposals -$5.07 -$13.99 -$0.35 -$2.69
Stock-based compensation $15.34 $7.39 $2.74 $1.08
Total cash flows from operations $7.99 -$9.62 $23.76 $5.85
Investing activities
Capital expenditures -$7.65 -$5.94 -$3.78 -$3.4
Investments -$16.35 -$159.9 -$0.5
Total cash flows from investing -$29.07 -$179.83 -$4.63 -$6.08
Financing activities
Dividends paid
Sale and purchase of stock $2.5 $1.74 $216.7 $0.25
Net borrowings -$2.52 -$2.08 -$1.37 -$0.32
Total cash flows from financing -$0.02 -$0.34 $215.32 -$1.67
Effect of exchange rate $0.18 -$0.28 -$0.23
Change in cash and equivalents -$20.92 -$190.08 $234.22 -$1.9
Fundamentals
Market cap $1.79B
Enterprise value N/A
Shares outstanding 146.57M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.49
Net debt/EBITDA N/A
Current ratio 2.41
Quick ratio N/A