Instructure Holdings Inc. (INST) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
6330 SOUTH 3000 EAST, SUITE 700 SALT LAKE CITY, UT 84121 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7372 - Prepackaged Software (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | |||
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Current Assets | ||||||
| Cash, cash equivalents, and short-term investments | 341,047 | 185,954 | 164,928 | |||
| Cash and cash equivalent | 341,047 | 185,954 | 164,928 | |||
| Receivables | 67,193 | 71,428 | 51,607 | |||
| Prepaid expense | 12,082 | 11,120 | 15,475 | |||
| Funds held for clients | ||||||
| Other current assets | 4,797 | 3,144 | 3,384 | |||
| Other undisclosed current assets | 13,705 | 13,390 | 11,418 | |||
| Total current assets: | 438,824 | 285,036 | 246,812 | |||
| Noncurrent Assets | ||||||
| Operating lease, right-of-use asset | 9,002 | 13,575 | 18,175 | |||
| Property, plant and equipment | 13,479 | 12,380 | 10,792 | |||
| Intangible assets, net (including goodwill) | 1,665,028 | 1,809,081 | 1,823,967 | |||
| Goodwill | 1,265,316 | 1,266,402 | 1,194,221 | |||
| Intangible assets, net (excluding goodwill) | 399,712 | 542,679 | 629,746 | |||
| Prepaid expense | 4,182 | 871 | 1,553 | |||
| Deferred income tax assets | 6,477 | |||||
| Other noncurrent assets | 6,908 | 5,622 | 5,901 | |||
| Other undisclosed noncurrent assets | 20,555 | 26,924 | 20,105 | |||
| Total noncurrent assets: | 1,719,154 | 1,868,453 | 1,886,970 | |||
| TOTAL ASSETS: | 2,157,978 | 2,153,489 | 2,133,782 | |||
| LIABILITIES AND EQUITY | ||||||
| Liabilities | ||||||
| Current Liabilities | ||||||
| Accounts payable and accrued liabilities | 47,349 | 47,275 | 46,732 | |||
| Accounts payable | 23,589 | 18,792 | 18,324 | |||
| Accrued liabilities | 23,760 | 28,483 | 28,408 | |||
| Deferred revenue | 291,784 | 275,564 | 240,936 | |||
| Debt | 4,013 | 4,013 | 2,763 | |||
| Other undisclosed current liabilities | 7,513 | 7,205 | 6,666 | |||
| Total current liabilities: | 350,659 | 334,057 | 297,097 | |||
| Noncurrent Liabilities | ||||||
| Long-term debt and lease obligation | 482,387 | 486,471 | 514,178 | |||
| Long-term debt, excluding current maturities | 482,387 | 486,471 | 490,500 | |||
| Liabilities, other than long-term debt | 39,440 | 56,834 | 48,122 | |||
| Deferred revenue | 10,876 | 13,816 | 14,740 | |||
| Deferred income tax liabilities | 14,420 | 24,702 | 29,851 | |||
| Other liabilities | 4,898 | 1,706 | 3,531 | |||
| Operating lease, liability | 9,246 | 16,610 | 23,678 | |||
| Total noncurrent liabilities: | 521,827 | 543,305 | 562,300 | |||
| Total liabilities: | 872,486 | 877,362 | 859,397 | |||
| Equity | ||||||
| Equity, attributable to parent | 1,285,492 | 1,276,127 | 1,274,385 | |||
| Common stock | 1,452 | 1,429 | 1,407 | |||
| Additional paid in capital | 1,619,020 | 1,575,600 | 1,539,638 | |||
| Accumulated deficit | (334,980) | (300,902) | (266,660) | |||
| Total equity: | 1,285,492 | 1,276,127 | 1,274,385 | |||
| TOTAL LIABILITIES AND EQUITY: | 2,157,978 | 2,153,489 | 2,133,782 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | ||
|---|---|---|---|---|---|
| Revenues | 530,210 | 475,194 | 405,361 | ||
| Cost of revenue | (186,315) | (172,294) | (169,865) | ||
| Gross profit: | 343,895 | 302,900 | 235,496 | ||
| Operating expenses | (347,113) | (319,380) | (282,444) | ||
| Operating loss: | (3,218) | (16,480) | (46,948) | ||
| Nonoperating expense | (35,118) | (25,894) | (75,450) | ||
| Investment income, nonoperating | 5,738 | 1,679 | 29 | ||
| Interest and debt expense | 42,024 | (24,595) | (22,424) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | 3,688 | (66,969) | (144,822) | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (42,024) | 24,595 | 22,424 | ||
| Loss from continuing operations before income taxes: | (38,336) | (42,374) | (122,398) | ||
| Income tax benefit | 4,258 | 8,132 | 33,719 | ||
| Loss from continuing operations: | (34,078) | (34,242) | (88,679) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (93,279) | |
| Loss from discontinued operations | (5,800) | (4,600) | |||
| Other undisclosed net income | 5,800 | 4,600 | |||
| Net loss available to common stockholders, diluted: | (34,078) | (34,242) | (88,679) | ||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | ||
|---|---|---|---|---|---|
| Net loss: | (34,078) | (34,242) | (88,679) | ||
| Comprehensive loss, net of tax, attributable to parent: | (34,078) | (34,242) | (88,679) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.