SEMrush Holdings, Inc. (SEMR) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
800 BOYLSTON STREET, SUITE 2475 BOSTON, MA 02199 |
| 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)
| 3/31/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |||
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Current Assets | |||||||
| Cash, cash equivalents, and short-term investments, including: | 235,594 | 238,691 | 237,664 | 269,665 | |||
| Cash and cash equivalent | 48,875 | 58,848 | 79,765 | 269,665 | |||
| Other undisclosed cash, cash equivalents, and short-term investments | 186,719 | 179,843 | 157,899 | ||||
| Receivables | 8,955 | 7,897 | 3,559 | 2,190 | |||
| Capitalized contract cost | 10,044 | 9,074 | 6,974 | 6,338 | |||
| Other undisclosed current assets | 21,591 | 9,892 | 9,182 | 5,345 | |||
| Total current assets: | 276,184 | 265,554 | 257,379 | 283,538 | |||
| Noncurrent Assets | |||||||
| Operating lease, right-of-use asset | 11,126 | 14,069 | 12,009 | ||||
| Property, plant and equipment | 8,270 | ||||||
| Intangible assets, net (including goodwill) | 88,194 | 40,962 | 16,815 | 4,916 | |||
| Goodwill | 56,139 | 24,879 | 6,529 | 1,991 | |||
| Intangible assets, net (excluding goodwill) | 32,055 | 16,083 | 10,286 | 2,925 | |||
| Capitalized contract cost, net | 3,080 | 3,586 | 2,082 | 2,254 | |||
| Restricted cash and investments | 185 | ||||||
| Other noncurrent assets | 5,825 | 633 | 2,329 | 1,096 | |||
| Other undisclosed noncurrent assets | 6,349 | 6,686 | 8,076 | ||||
| Total noncurrent assets: | 114,759 | 65,936 | 41,311 | 16,536 | |||
| TOTAL ASSETS: | 390,943 | 331,490 | 298,690 | 300,074 | |||
| LIABILITIES AND EQUITY | |||||||
| Liabilities | |||||||
| Current Liabilities | |||||||
| Accounts payable and accrued liabilities | 30,679 | 29,078 | 33,342 | 29,421 | |||
| Accounts payable | 10,463 | 9,187 | 15,495 | 9,942 | |||
| Accrued liabilities | 20,216 | 19,891 | 17,847 | 19,479 | |||
| Deferred revenue | 71,827 | 58,310 | 49,354 | 40,232 | |||
| Other liabilities | 6,913 | 2,817 | 2,311 | 1,896 | |||
| Other undisclosed current liabilities | 4,669 | 4,274 | 3,694 | ||||
| Total current liabilities: | 114,088 | 94,479 | 88,701 | 71,549 | |||
| Noncurrent Liabilities | |||||||
| Liabilities, other than long-term debt | 10,503 | 12,696 | 10,085 | 2,983 | |||
| Deferred revenue | 235 | 331 | 122 | 237 | |||
| Deferred income tax liabilities | 1,621 | 839 | 11 | 268 | |||
| Other liabilities | 1,045 | 1,195 | 1,023 | 2,478 | |||
| Operating lease, liability | 7,602 | 10,331 | 8,929 | ||||
| Total noncurrent liabilities: | 10,503 | 12,696 | 10,085 | 2,983 | |||
| Total liabilities: | 124,591 | 107,175 | 98,786 | 74,532 | |||
| Equity | |||||||
| Equity, attributable to parent, including: | 256,604 | 219,149 | 199,904 | 225,542 | |||
| Additional paid in capital | 322,586 | 291,898 | 274,057 | 264,871 | |||
| Accumulated other comprehensive loss | (2,221) | (752) | (1,206) | (230) | |||
| Accumulated deficit | (63,762) | (71,998) | (72,948) | (39,100) | |||
| Other undisclosed equity, attributable to parent | 1 | 1 | 1 | 1 | |||
| Equity, attributable to noncontrolling interest | 9,748 | 5,166 | |||||
| Total equity: | 266,352 | 224,315 | 199,904 | 225,542 | |||
| TOTAL LIABILITIES AND EQUITY: | 390,943 | 331,490 | 298,690 | 300,074 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | ||
|---|---|---|---|---|---|---|
| Revenues | 376,815 | 307,675 | 254,316 | 188,001 | ||
| Cost of revenue | (65,477) | (52,327) | (48,553) | (41,934) | ||
| Gross profit: | 311,338 | 255,348 | 205,763 | 146,067 | ||
| Operating expenses | (303,030) | (263,015) | (242,136) | (148,560) | ||
| Operating income (loss): | 8,308 | (7,667) | (36,373) | (2,493) | ||
| Nonoperating income (expense) | 12,094 | 12,313 | 3,456 | (522) | ||
| Gain (loss), foreign currency transaction, before tax | 501 | (1,116) | (1,302) | (4) | ||
| Other nonoperating income | 967 | 429 | 4,758 | 14 | ||
| Interest and debt expense | (24) | (83) | (115) | |||
| Income (loss) from continuing operations before equity method investments, income taxes: | 20,378 | 4,563 | (33,032) | (3,015) | ||
| Other undisclosed income from continuing operations before income taxes | 24 | 83 | 115 | |||
| Income (loss) from continuing operations before income taxes: | 20,402 | 4,646 | (32,917) | (3,015) | ||
| Income tax expense | (13,027) | (3,696) | (931) | (270) | ||
| Income (loss) from continuing operations: | 7,375 | 950 | (33,848) | (3,285) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | (3,285) | |
| Net income (loss): | 7,375 | 950 | (33,848) | (3,285) | ||
| Net income attributable to noncontrolling interest | 861 | |||||
| Net income (loss) available to common stockholders, diluted: | 8,236 | 950 | (33,848) | (3,285) | ||
Comprehensive Income ($ in thousands)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | ||
|---|---|---|---|---|---|---|
| Net income (loss): | 7,375 | 950 | (33,848) | (3,285) | ||
| Other undisclosed comprehensive income (loss) | (1,469) | 454 | ||||
| Comprehensive income (loss): | 5,906 | 1,404 | (33,848) | (3,285) | ||
| Comprehensive income, net of tax, attributable to noncontrolling interest | 861 | |||||
| Other undisclosed comprehensive loss, net of tax, attributable to parent | (976) | (230) | ||||
| Comprehensive income (loss), net of tax, attributable to parent: | 6,767 | 1,404 | (34,824) | (3,515) | ||
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.