Smartsheet inc. (SMAR)
Income statement / Quarterly
Jan'20Oct'19Jul'19Apr'19Jan'19Oct'18Jul'18Apr'18Jan'18Oct'17Jul'17Apr'17
Revenue
Revenue from Contract with Customer, Excluding Assessed Tax

78,519

71,525

64,644

56,194

52,151

46,868

42,384

36,319

32,962

29,388

26,667

22,236

Cost of revenue
Total cost of revenue

15,652

14,098

12,665

10,485

9,667

8,704

8,155

7,323

6,145

5,663

5,377

4,497

Gross profit

62,867

57,427

51,979

45,709

42,484

38,164

34,229

28,996

26,817

23,725

21,290

17,739

Operating expenses
Research and development

27,972

25,049

22,210

20,238

15,986

15,599

14,412

12,844

9,593

8,901

12,588

6,508

Sales and marketing

50,491

50,896

39,260

35,413

29,344

30,084

24,255

22,384

20,083

20,726

17,367

14,749

General and administrative

14,501

13,330

11,457

10,939

9,839

8,888

8,524

6,798

5,756

4,553

14,046

3,679

Total operating expenses

92,964

89,275

72,927

66,590

55,169

54,571

47,191

42,026

35,432

34,180

44,001

24,936

Loss from operations

-30,097

-31,848

-20,948

-20,881

-12,685

-16,407

-12,962

-13,030

-8,615

-10,455

-22,711

-7,197

Interest income

2,449

2,810

2,114

1,037

2,683

1,016

908

-1,300

569

97

-139

13

Other income (expense), net

-

187

-319

-

-

-156

-159

-

-

-

-

-

Net loss before income tax provision (benefit)

-27,978

-28,851

-19,153

-19,844

-11,502

-15,547

-12,213

-14,330

-

-10,358

-22,850

-

Income Tax Expense (Benefit)

183

5

-39

-35

171

22

100

0

-

0

0

-

Net Income (Loss) Attributable to Parent

-28,161

-28,856

-19,114

-19,809

-11,685

-15,569

-12,301

-14,330

-8,714

-10,358

-22,850

-7,184

Comprehensive loss

-

-

-19,114

-

-

-

-12,301

-

-

-

-

-

Temporary Equity, Dividends, Adjustment

-

-

-

-

-

-

-

-

-

0

-4,558

-

Net Income (Loss) Available to Common Stockholders, Basic

-

-

-

-

-

-

-

-

-

-10,358

-27,408

-

Earnings Per Share, Basic and Diluted

-0.24

-0.25

-0.17

-0.19

0.30

-0.15

-0.12

-0.68

-0.44

-0.54

-1.52

-0.44

Weighted Average Number of Shares Outstanding, Basic and Diluted

117,951

116,861

111,557

105,595

106,165

102,822

102,569

21,008

19,500

19,101

18,013

16,478

Subscription
Revenue from Contract with Customer, Excluding Assessed Tax

71,067

64,355

58,315

50,321

46,482

41,520

37,470

32,057

29,756

26,441

23,796

20,375

Total cost of revenue

9,657

8,867

7,982

6,201

5,600

4,873

4,588

4,236

3,308

3,278

3,433

2,989

Professional services
Revenue from Contract with Customer, Excluding Assessed Tax

7,452

7,170

6,329

5,873

5,669

5,348

4,914

4,262

3,206

2,947

2,871

1,861

Total cost of revenue

5,995

5,231

4,683

4,284

4,067

3,831

3,567

3,087

2,837

2,385

1,944

1,508