COM:MODELN
Model N
- Stock
Last Close
29.97
26/06 20:00
Market Cap
1.18B
Beta: -
Volume Today
1.51M
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Sep '14 | Sep '15 | Sep '16 | Sep '17 | Sep '18 | Sep '19 | Sep '20 | Sep '21 | Sep '22 | Sep '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 81.76M - | 93.77M 14.69% | 106.97M 14.08% | 131.17M 22.62% | 154.63M 17.89% | 141.24M 8.66% | 161.06M 14.03% | 193.44M 20.11% | 219.16M 13.30% | 249.46M 13.82% | |
cost of revenue | 37.74M - | 41.57M 10.13% | 53.69M 29.17% | 61.10M 13.79% | 65.33M 6.94% | 66.13M 1.22% | 65.50M 0.96% | 86.65M 32.30% | 97.12M 12.09% | 108.22M 11.43% | |
gross profit | 44.01M - | 52.20M 18.60% | 53.28M 2.07% | 70.07M 31.52% | 89.30M 27.44% | 75.11M 15.89% | 95.56M 27.24% | 106.80M 11.76% | 122.04M 14.28% | 141.25M 15.73% | |
selling and marketing expenses | 26.00M - | 30.30M 16.55% | 32.26M 6.47% | 41.34M 28.14% | 35.48M 14.17% | 32.89M 7.29% | 38.98M 18.50% | 43.24M 10.93% | 47.72M 10.36% | 54.01M 13.18% | |
general and administrative expenses | 19.67M - | 23.13M 17.59% | 30.05M 29.91% | 36.28M 20.73% | 42.18M 16.25% | 27.21M 35.48% | 28.83M 5.93% | 33.31M 15.56% | 39.68M 19.11% | 42.90M 8.13% | |
selling general and administrative expenses | 45.67M - | 53.43M 17.00% | 62.31M 16.62% | 77.62M 24.57% | 77.66M 0.05% | 60.11M 22.60% | 67.81M 12.81% | 76.55M 12.90% | 87.39M 14.17% | 96.91M 10.89% | |
research and development expenses | 18.71M - | 17.91M 4.30% | 23.71M 32.39% | 31.06M 31.04% | 32.42M 4.35% | 30.01M 7.43% | 34.36M 14.50% | 44.66M 29.98% | 47.60M 6.59% | 48.45M 1.78% | |
other expenses | -116K - | 22K 118.97% | -86K 490.91% | -62K 27.91% | 722K 1,264.52% | -319K 144.18% | 76K 123.82% | -210K 376.32% | 558K 365.71% | 43K 92.29% | |
cost and expenses | 102.12M - | 112.91M 10.56% | 139.71M 23.74% | 169.78M 21.52% | 175.41M 3.32% | 156.25M 10.93% | 167.66M 7.31% | 207.86M 23.98% | 232.12M 11.67% | 253.58M 9.25% | |
operating expenses | 64.38M - | 71.34M 10.81% | 86.02M 20.58% | 108.68M 26.35% | 110.08M 1.28% | 90.12M 18.13% | 102.17M 13.37% | 121.21M 18.64% | 135.00M 11.38% | 145.36M 7.68% | |
interest expense | -12K - | -6K 50% | -50K 733.33% | 4.16M 8,418% | 8.18M 96.63% | 2.93M 64.14% | 6.32M 115.55% | 14.34M 126.89% | 14.76M 2.92% | 6.60M 55.29% | |
ebitda | -16.63M - | -15.04M 9.53% | -26.90M 78.82% | -30.49M 13.35% | -11.76M 61.44% | -8.54M 27.36% | -1.03M 87.92% | -6.65M 544.57% | -3.41M 48.80% | 13.24M 488.76% | |
operating income | -20.39M - | -19.14M 6.15% | -32.74M 71.06% | -38.61M 17.93% | -20.78M 46.19% | -15.01M 27.76% | -6.61M 55.99% | -14.41M 118.20% | -12.96M 10.12% | -4.12M 68.22% | |
depreciation and amortization | 3.72M - | 4.08M 9.69% | 5.93M 45.46% | 8.19M 38.05% | 8.30M 1.39% | 6.47M 22.03% | 5.57M 13.86% | 7.76M 39.25% | 9.55M 23.02% | 8.22M 13.87% | |
total other income expenses net | -142K - | 22K 115.49% | -86K 490.91% | -62K 27.91% | 722K 1,264.52% | -3.25M 550.42% | -6.25M 92.07% | -14.55M 133.01% | -14.21M 2.40% | -29.45M 107.32% | |
income before tax | -20.50M - | -19.11M 6.76% | -32.78M 71.50% | -42.83M 30.68% | -28.23M 34.08% | -18.26M 35.32% | -12.85M 29.63% | -28.97M 125.40% | -27.16M 6.24% | -31.08M 14.43% | |
income tax expense | 384K - | 528K 37.50% | 335K 36.55% | -3.29M 1,080.60% | -27K 99.18% | 1.03M 3,914.81% | 812K 21.17% | 769K 5.30% | 1.48M 91.81% | 2.84M 92.81% | |
net income | -20.88M - | -19.64M 5.95% | -33.11M 68.60% | -39.55M 19.44% | -28.21M 28.67% | -19.29M 31.60% | -13.66M 29.18% | -29.74M 117.63% | -28.64M 3.71% | -33.92M 18.46% | |
weighted average shs out | 24.40M - | 26.02M 6.62% | 27.38M 5.24% | 28.65M 4.64% | 30.37M 6.01% | 32.23M 6.13% | 34.01M 5.51% | 35.46M 4.27% | 36.74M 3.62% | 38.08M 3.64% | |
weighted average shs out dil | 24.40M - | 26.02M 6.62% | 27.38M 5.24% | 28.65M 4.64% | 30.37M 6.01% | 32.23M 6.13% | 34.01M 5.51% | 35.46M 4.27% | 36.74M 3.62% | 38.08M 3.64% | |
eps | -0.86 - | -0.75 12.79% | -1.21 61.33% | -1.38 14.05% | -0.93 32.61% | -0.60 35.48% | -0.40 33.33% | -0.84 110.00% | -0.78 7.14% | -0.89 14.10% | |
epsdiluted | -0.86 - | -0.75 12.79% | -1.21 61.33% | -1.38 14.05% | -0.93 32.61% | -0.60 35.48% | -0.40 33.33% | -0.84 110.00% | -0.78 7.14% | -0.89 14.10% |
All numbers in (except ratios and percentages)