Pluralsight, inc. (PS)
Income statement / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Revenue

92,646

88,811

82,620

75,862

69,617

67,260

61,553

53,572

49,644

47,408

43,286

38,891

37,239

Cost of revenue

19,008

19,009

17,829

17,803

16,712

16,449

15,347

15,933

14,886

14,150

12,582

11,887

11,209

Gross profit

73,638

69,802

64,791

58,059

52,905

50,811

46,206

37,639

34,758

33,258

30,704

27,004

26,030

Operating expenses:
Sales and marketing

62,415

57,071

55,797

50,046

44,171

44,453

42,632

41,857

29,467

33,224

29,410

23,018

17,826

Technology and content

30,144

29,965

27,847

24,819

20,271

19,431

18,137

18,396

13,325

15,314

12,448

11,326

10,205

General and administrative

23,371

21,950

20,844

20,575

22,191

21,306

19,818

26,002

11,292

12,198

19,094

9,412

6,267

Total operating expenses

115,930

108,986

104,488

95,440

86,633

85,190

80,587

86,255

54,084

60,736

60,952

43,756

34,298

Loss from operations

-42,292

-39,184

-39,697

-37,381

-33,728

-34,379

-34,381

-48,616

-19,326

-27,478

-30,248

-16,752

-8,268

Other income (expense):
Interest expense

7,149

7,129

7,412

7,346

1,678

350

342

2,424

3,710

3,289

3,252

3,597

1,527

Loss on debt extinguishment

-

0

-950

0

-

0

0

-4,085

-

0

0

-1,882

0

Other income, net

2,170

2,966

3,001

4,106

1,676

815

654

48

-13

-43

55

21

48

Loss before income taxes

-47,271

-43,347

-45,058

-40,621

-33,730

-33,914

-34,069

-55,077

-23,049

-30,810

-33,445

-22,210

-9,747

Provision for income taxes

242

122

404

143

154

158

254

143

109

108

90

68

58

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-47,513

-43,469

-45,462

-40,764

-33,884

-34,072

-34,323

-55,220

-23,158

-30,918

-33,535

-22,278

-9,805

Less: Net loss attributable to non-controlling interests

-12,194

-11,158

-13,073

-11,881

-14,809

-17,770

-17,980

-13,910

0

-

0

0

-

Net loss attributable to Pluralsight, Inc.

-35,319

-31,294

-32,729

-29,560

-19,075

-16,302

-16,343

-41,310

-23,158

-

-33,535

-22,278

-

Less: Accretion of Series A redeemable convertible preferred units

-

-

-

-

-

0

0

156,750

19,525

-

34,375

21,175

-

Net loss attributable to shares of Class A common stock

-

-

-

-

-

-16,302

-16,343

-198,060

-42,683

-

-67,910

-43,453

-

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

-0.34

-0.31

-0.32

-0.30

-0.25

-0.26

-0.26

-0.20

-

-

-

-

-

Weighted average shares of Class A common stock used in computing basic and diluted net loss per share (in shares)

104,631

102,837

101,569

97,727

75,927

-

-

-

-

-

-

-

-