Okta, inc. (OKTA)
Income statement / TTM
Jan'20Oct'19Jul'19Apr'19Jan'19Oct'18Jul'18Apr'18Jan'18Oct'17Jul'17Apr'17Jan'17Oct'16Jul'16Apr'16
Revenue
Total revenue

586,067

534,211

486,750

440,856

399,254

360,835

322,170

287,843

256,547

228,795

204,167

181,344

160,806

0

0

0

Cost of revenue
Total cost of revenue

159,382

146,085

134,961

124,409

113,421

104,522

95,945

87,399

80,755

73,955

66,935

61,033

55,949

0

0

0

Gross profit

426,685

388,126

351,789

316,447

285,833

256,313

226,225

200,444

175,792

154,840

137,232

120,311

104,857

0

0

0

Operating expenses
Research and development

159,269

145,940

131,704

116,488

102,385

91,703

83,297

75,391

70,821

62,004

52,520

45,252

38,659

0

0

0

Sales and marketing

340,356

310,273

279,960

260,579

227,960

209,667

200,323

179,210

165,020

144,266

129,141

119,671

110,769

0

0

0

General and administrative

112,892

100,777

91,738

85,806

75,110

70,543

64,241

55,234

51,803

46,223

40,599

34,793

30,099

0

0

0

Total operating expenses

612,517

556,990

503,402

462,873

405,455

371,913

347,861

309,835

287,644

252,493

222,260

199,716

179,527

0

0

0

Operating loss

-185,832

-168,864

-151,613

-146,426

-119,622

-115,600

-121,636

-109,391

-111,852

-97,653

-85,028

-79,405

-74,670

0

0

0

Interest expense

27,017

20,550

16,842

16,596

15,072

0

0

0

-

-

-

-

-

-

-

-

Interest income and other, net

17,089

14,315

11,746

10,578

9,180

7,021

5,117

3,203

1,682

773

314

-12

39

0

0

0

Gain (Loss) on Extinguishment of Debt

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

Interest expense and other, net

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest

-210,332

-189,614

-156,714

-152,414

-125,514

-119,509

-123,309

-108,912

-110,170

-96,874

-84,714

-79,417

-74,631

0

0

0

Benefit from income taxes

-1,419

-474

-1,474

-974

-17

-1,798

-1,998

-769

-321

-265

726

592

425

0

0

0

Net Income (Loss) Attributable to Parent

-208,913

-189,252

-155,274

-151,501

-125,497

-117,731

-121,280

-108,105

-109,849

-96,575

-85,440

-80,009

-75,056

0

0

0

Net loss per share, basic and diluted (in dollars per share)

-0.42

-0.53

-0.37

-0.46

-0.28

-0.27

-0.37

-0.25

0.01

-0.35

-0.28

-0.70

-0.48

-1.14

-1.10

-1.22

Weighted-average shares used to compute net loss per share, basic and diluted (in shares)

122,193

118,976

115,033

112,682

110,335

108,776

106,702

104,203

103,183

95,474

93,576

39,783

19,602

19,174

18,802

18,574

Subscription
Total revenue

552,688

502,636

455,817

411,177

370,855

333,356

297,521

264,984

236,422

211,243

187,503

165,625

144,909

0

0

0

Total cost of revenue

116,445

104,127

94,268

85,562

77,354

70,888

64,176

57,656

52,481

47,089

42,133

37,908

34,211

0

0

0

Professional services and other
Total revenue

33,379

31,575

30,933

29,679

28,399

27,479

24,649

22,859

20,125

17,552

16,664

15,719

15,897

0

0

0

Total cost of revenue

42,937

41,958

40,693

38,847

36,067

33,634

31,769

29,743

28,274

26,866

24,802

23,125

21,738

0

0

0