Zendesk, inc. (ZEN)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Sep'13Jun'13
Revenue

872,407

816,416

758,789

703,140

650,439

598,746

548,417

505,854

466,068

430,165

397,717

366,169

338,273

312,844

286,022

260,966

234,993

208,768

184,663

162,912

144,191

127,049

107,745

90,231

0

0

0

Cost of revenue

238,330

234,282

223,581

211,363

197,853

181,255

165,167

151,868

138,371

127,422

118,045

108,218

100,491

93,900

88,011

81,184

74,410

67,184

61,128

55,773

51,342

46,047

38,737

32,734

0

0

0

Gross profit

634,077

582,134

535,208

491,777

452,586

417,491

383,250

353,986

327,697

302,743

279,672

257,951

237,782

218,944

198,011

179,782

160,583

141,584

123,535

107,139

92,849

81,002

69,008

57,497

0

0

0

Operating expenses:
Research and development

221,178

207,548

196,970

182,852

169,966

160,260

145,898

134,846

125,920

115,291

108,895

102,490

95,926

91,067

85,782

78,860

70,953

62,615

54,693

48,212

44,484

36,403

29,087

23,065

0

0

0

Sales and marketing

429,124

396,514

368,639

343,606

318,310

291,668

269,632

249,745

230,707

211,918

193,296

182,812

171,750

161,653

153,749

138,929

126,821

114,052

101,425

93,894

86,991

77,875

66,189

52,849

0

0

0

General and administrative

144,149

141,076

136,818

131,311

112,537

103,491

95,986

90,027

85,570

81,680

75,725

70,539

66,827

64,371

62,069

58,176

53,636

47,902

43,212

39,833

36,612

32,869

27,285

23,485

0

0

0

Total operating expenses

794,451

745,138

702,427

657,769

600,813

555,419

511,516

474,618

442,197

408,889

377,916

355,841

334,503

317,091

301,600

275,965

251,410

224,569

199,330

181,939

168,087

147,147

122,561

99,399

0

0

0

Operating loss

-160,374

-163,004

-167,219

-165,992

-148,227

-137,928

-128,266

-120,632

-114,500

-106,146

-98,244

-97,890

-96,721

-98,147

-103,589

-96,183

-90,827

-82,985

-75,795

-74,800

-75,238

-66,145

-53,553

-41,902

0

0

0

Other income (expense), net:
Interest income

19,659

20,561

20,932

20,507

19,039

15,086

10,829

7,095

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense

27,051

26,708

26,339

25,987

25,662

19,882

13,428

7,053

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other income, net

2,482

848

1,737

-1,307

-12

-467

-841

-682

-1,028

-1,055

-1,303

-318

135

-153

444

-92

-569

-729

-710

-1,198

-1,305

-1,533

-1,353

-1,143

0

0

0

Total other income (expense), net

-4,910

-5,299

-3,670

-6,787

-6,635

-5,263

-3,094

-309

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss before provision for income taxes

-165,284

-168,303

-170,889

-172,779

-154,862

-143,191

-130,837

-120,307

-111,231

-103,659

-96,124

-95,708

-94,913

-96,627

-103,145

-96,275

-91,396

-83,714

-76,505

-75,998

-76,543

-67,678

-54,906

-43,045

0

0

0

Provision for income taxes

2,916

1,350

-3,673

-5,673

-8,673

-12,107

-7,733

-5,866

-4,556

-1,518

-592

-165

617

993

584

552

659

338

563

65

-219

-263

-230

64

0

0

0

Net Income (Loss) Attributable to Parent

-167,716

-169,653

-166,734

-166,654

-146,479

-131,084

-122,813

-114,484

-106,385

-102,141

-95,532

-95,543

-95,530

-97,620

-103,729

-96,827

-92,055

-84,052

-77,068

-76,063

-76,324

-67,415

-54,676

-43,109

0

0

0

Accretion of redeemable convertible preferred stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

18

0

42

0

0

0

Net loss attributable to common stockholders

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-67,433

-54,706

-43,151

0

0

0

Net loss per share, basic and diluted (usd per share)

-0.38

-0.31

-0.31

-0.50

-0.41

-0.31

-0.32

-0.33

-0.28

-0.24

-0.26

-0.26

-0.26

-0.20

-0.27

-0.28

-0.30

-0.27

-0.22

-0.25

-0.25

-0.08

-0.25

-0.48

-0.45

-0.22

-0.30

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

113,538

112,547

111,261

109,986

108,630

107,433

106,143

105,000

103,692

102,032

100,659

99,506

97,475

95,866

94,085

92,174

90,519

89,199

87,777

86,390

76,338

74,030

71,732

45,760

22,762

22,024

21,568