Home Data Calendar Blog

ESTC

Tables

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Common Stock Value 1.05 1.03 1.02 1.01 1.00 1.00 0.99 0.98 0.97 0.96 0.95 0.94 0.91 0.89 0.86 0.84 0.83 0.78 0.75 0.73 0.72 NA 0.03 NA NA

Weighted Average Number Of Diluted Shares Outstanding NA NA NA NA NA 94.62 NA NA NA 91.20 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

Weighted Average Number Of Shares Outstanding Basic 99.07 97.94 NA 96.05 95.31 94.62 NA 93.02 92.21 91.20 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

Earnings Per Share Basic -0.25 -0.50 -0.48 -0.76 -0.50 -0.74 -0.70 -0.61 -0.51 -0.38 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

Earnings Per Share Diluted NA NA -0.48 -0.76 -0.49 -0.74 -0.70 -0.61 -0.51 -0.38 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Revenue From Contract With Customer Excluding Assessed Tax 310.61 293.75 279.94 274.57 264.40 250.08 239.35 223.94 205.98 193.09 177.61 157.12 144.89 128.87 123.62 113.18 101.11 89.71 80.60 70.83 63.58 56.64 49.57 41.68 37.04

Revenues 310.61 293.75 279.94 274.57 264.40 250.08 239.35 223.94 205.98 193.09 177.61 157.12 144.89 128.87 123.62 113.18 101.11 89.71 80.60 70.83 63.58 56.64 49.57 41.68 37.04

Cost Of Goods And Services Sold 80.09 77.48 73.68 75.21 74.76 72.98 67.36 61.28 53.88 49.66 45.81 41.97 38.45 34.83 34.27 33.41 28.76 26.25 23.44 20.42 18.59 15.56 13.60 10.77 8.96

Gross Profit 230.52 216.28 206.26 199.36 189.64 177.10 171.99 162.66 152.10 143.43 131.80 115.15 106.45 94.04 89.35 79.78 72.34 63.46 57.16 50.41 44.99 41.09 35.97 30.91 28.08

Operating Expenses 252.06 252.52 246.41 268.70 238.67 237.74 231.61 208.51 189.27 174.47 168.88 149.61 134.87 123.56 123.92 122.04 124.31 105.76 89.24 74.20 72.06 59.50 55.21 43.37 35.20

Research And Development Expense 80.11 80.69 81.77 77.47 75.57 78.65 78.87 71.75 63.76 59.38 55.44 51.40 46.69 45.68 45.59 46.12 38.48 35.18 31.00 25.85 25.33 18.98 17.54 15.09 12.18

General And Administrative Expense 38.70 37.94 39.52 34.71 34.92 34.09 34.14 31.69 30.55 27.05 31.28 27.12 23.70 21.73 20.15 21.10 31.81 18.57 13.19 11.15 12.09 10.10 9.74 7.55 6.12

Selling And Marketing Expense 133.23 133.17 123.64 126.72 128.18 125.01 118.60 105.07 94.95 88.03 82.17 71.09 64.47 56.15 58.18 54.83 54.02 52.01 45.04 37.20 34.63 30.42 27.93 20.73 16.91

Operating Income Loss -21.54 -36.25 -40.16 -69.35 -49.03 -60.64 -59.62 -45.85 -37.17 -31.03 -37.08 -34.46 -28.42 -29.52 -34.57 -42.27 -51.96 -42.30 -32.09 -23.79 -27.07 -18.41 -19.23 -12.46 -7.13

Interest Expense 6.35 6.31 6.28 6.26 6.21 6.40 6.39 6.17 6.33 1.82 0.11 0.07 0.00 0.01 NA NA NA NA NA NA NA NA NA NA NA

Interest Expense Debt 6.20 6.19 6.19 6.19 6.18 6.18 6.18 NA 7.82 1.66 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

Interest Paid Net 0.15 11.97 0.10 11.94 0.03 12.08 0.21 NA NA NA NA NA NA NA 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.01 0.00 NA

Allocated Share Based Compensation Expense 56.45 NA 55.41 54.46 47.29 46.88 43.64 37.39 29.98 30.18 28.38 25.23 21.49 18.59 17.23 15.59 14.42 12.77 11.93 11.11 11.24 5.67 4.16 3.55 2.77

Income Tax Expense Benefit 5.15 13.26 6.97 2.42 7.04 2.85 -3.29 3.84 2.85 2.65 5.56 1.14 0.65 0.37 -2.74 0.67 -0.30 0.40 3.45 -0.56 0.73 0.76 1.62 0.70 0.99

Income Taxes Paid Net 11.95 3.04 5.04 2.67 1.30 2.56 0.92 1.15 1.28 0.63 0.79 0.49 -1.91 0.20 0.16 2.20 0.51 0.62 0.77 1.54 0.36 0.40 1.15 1.23 NA

Profit Loss -24.80 -48.51 -46.73 -72.57 -47.30 -69.55 -65.61 -56.73 -47.02 -34.49 NA NA NA -19.00 -31.15 -44.28 -49.97 -41.77 -34.84 -21.35 -27.54 -18.58 -21.40 -13.33 NA

Net Income Loss -24.80 -48.51 -46.73 -72.57 -47.30 -69.55 -65.61 -56.73 -47.02 -34.49 -43.30 -37.97 -29.16 -19.00 -31.15 -44.28 -49.97 -41.77 -34.84 -21.35 -27.54 -18.58 -21.40 -13.33 -8.03

Comprehensive Income Net Of Tax -28.95 -48.14 -46.74 -65.54 -53.59 -72.17 -69.42 -61.66 -46.44 -36.35 -42.84 -34.63 -29.64 -29.06 -31.92 -42.41 -51.41 -41.39 -34.11 -21.72 -27.64 -19.32 -21.31 -12.01 -9.56

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Assets 1757.85 1701.41 1743.48 1627.97 1594.23 1571.02 1642.93 1559.30 1561.70 1519.88 973.17 899.98 867.56 821.34 803.91 741.85 766.79 505.74 485.74 451.00 459.53 NA 183.01 NA NA

Liabilities 1302.71 1289.69 1344.59 1242.98 1202.67 1177.48 1227.50 1126.99 1111.90 1064.22 522.34 444.40 424.90 388.96 390.26 323.41 333.63 250.69 222.73 178.90 175.65 NA 135.62 NA NA

Liabilities And Stockholders Equity 1757.85 1701.41 1743.48 1627.97 1594.23 1571.02 1642.93 1559.30 1561.70 1519.88 973.17 899.98 867.56 821.34 803.91 741.85 766.79 505.74 485.74 451.00 459.53 NA 183.01 NA NA

Stockholders Equity 455.14 411.72 398.90 384.99 391.56 393.54 415.43 432.31 449.80 455.66 450.83 455.58 442.66 432.38 413.65 418.44 433.16 255.05 263.01 272.10 283.89 -166.32 -153.53 -136.89 -128.75

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Assets Current 1301.77 1240.36 1274.28 1164.73 1122.98 1100.21 1163.71 1092.85 1109.91 1179.99 637.21 574.04 544.13 497.93 480.24 418.51 433.11 417.43 429.64 401.68 409.60 NA 132.23 NA NA

Cash And Cash Equivalents At Carrying Value 589.68 630.57 644.17 877.68 856.24 848.76 860.95 864.36 876.06 991.34 400.81 393.13 348.99 350.42 297.08 294.08 305.25 315.15 298.00 305.83 318.56 NA 50.94 NA NA

Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 592.49 633.24 646.64 880.04 858.62 851.15 863.64 868.29 879.00 993.68 403.71 395.49 351.31 352.73 299.39 296.37 307.55 317.41 300.28 NA NA NA NA NA NA

Accounts Receivable Net Current 232.25 185.37 260.92 200.79 185.91 168.02 215.23 146.22 157.83 110.81 160.41 120.05 132.52 87.27 128.69 72.56 78.92 57.37 81.27 54.52 54.51 NA 53.23 NA NA

Prepaid Expense And Other Assets Current 37.62 35.01 39.87 33.46 33.03 36.41 41.22 39.41 34.90 41.07 37.00 28.91 31.80 34.26 32.62 34.70 31.86 27.93 30.87 22.88 18.52 NA 15.26 NA NA

Available For Sale Securities Debt Securities NA NA 271.04 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Property Plant And Equipment Gross 21.59 21.01 20.13 18.48 19.20 19.39 19.21 17.88 18.59 19.35 19.34 21.76 20.91 20.27 20.82 20.47 19.73 17.40 15.91 14.56 13.62 NA 13.30 NA NA

Accumulated Depreciation Depletion And Amortization Property Plant And Equipment 16.60 15.97 15.04 14.52 13.51 12.99 12.00 11.14 11.08 11.04 10.46 13.09 12.90 12.36 13.06 12.51 11.73 10.98 10.46 9.89 9.51 NA 8.76 NA NA

Amortization Of Intangible Assets 3.89 4.21 4.07 4.21 4.19 4.20 4.14 4.28 3.93 3.44 3.54 3.54 3.54 3.55 3.55 4.46 1.40 0.66 0.70 0.77 0.77 0.71 0.69 0.69 0.34

Property Plant And Equipment Net 5.00 5.04 5.09 3.95 5.70 6.41 7.21 6.74 7.51 8.31 8.88 8.66 8.00 7.91 7.76 7.96 8.00 6.42 5.45 4.66 4.10 NA 4.54 NA NA

Goodwill 303.49 303.84 303.64 303.85 303.74 303.65 303.91 304.15 291.79 198.53 198.85 198.66 198.20 198.41 197.88 198.77 198.80 19.77 19.85 19.97 19.96 1.04 19.18 NA NA

Finite Lived Intangible Assets Net 21.01 24.90 29.10 33.17 37.38 41.59 45.80 49.95 48.62 32.84 36.29 39.82 43.36 46.90 50.45 54.01 58.46 6.06 6.72 7.42 8.18 NA 8.30 NA NA

Other Assets Noncurrent 5.89 7.42 8.08 9.47 11.65 14.45 16.64 17.40 18.53 19.38 12.52 2.89 3.92 6.34 7.62 9.57 11.53 12.16 13.40 6.55 7.50 NA 8.63 NA NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Liabilities Current 687.23 671.73 716.62 617.11 586.97 560.32 593.33 491.35 480.39 434.69 450.01 371.42 348.13 317.40 321.42 260.56 264.75 202.53 203.58 161.65 159.41 NA 125.11 NA NA

Accounts Payable Current 35.38 16.04 35.15 29.25 41.05 38.06 28.40 21.79 17.68 17.59 7.25 5.83 9.21 11.67 11.48 13.10 10.06 6.80 4.45 1.77 9.83 NA 2.18 NA NA

Other Accrued Liabilities Current 11.05 18.52 13.70 13.37 8.92 7.58 7.89 5.38 4.44 3.17 5.34 4.55 4.84 6.37 6.59 5.41 4.76 5.74 5.33 4.71 3.31 NA 2.05 NA NA

Taxes Payable Current 12.69 20.44 9.74 11.71 11.35 8.23 4.29 3.52 2.08 2.15 1.60 1.60 1.60 0.15 0.00 NA 0.16 NA 0.15 NA 2.14 NA 2.36 NA NA

Accrued Liabilities Current 29.93 31.37 24.16 23.51 24.79 20.01 24.07 27.28 22.86 15.03 12.77 13.28 11.80 8.84 10.86 9.11 9.50 7.79 8.12 7.56 5.37 NA 3.28 NA NA

Other Liabilities Current 7.67 7.65 13.31 14.39 13.96 14.17 9.73 5.06 4.88 7.76 6.05 6.14 4.38 4.08 4.12 5.55 7.61 3.06 4.62 4.56 5.08 NA 1.63 NA NA

Contract With Customer Liability Current 510.98 506.92 528.70 449.05 410.72 407.50 431.78 362.29 354.15 328.29 352.81 289.69 262.26 237.26 231.68 189.21 180.16 153.26 158.24 126.17 116.25 NA 95.93 NA NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Long Term Debt 568.07 567.81 567.54 567.28 567.03 566.77 566.52 566.27 566.04 565.84 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

Other Liabilities Noncurrent 10.15 10.94 12.23 6.90 6.67 7.30 17.65 21.09 12.55 9.34 7.78 4.89 4.78 4.80 12.99 13.23 13.57 4.78 6.72 5.62 5.21 NA 3.88 NA NA

Operating Lease Liability Noncurrent 12.16 11.99 13.94 16.73 19.13 15.53 16.48 14.88 16.75 18.28 19.65 23.77 25.03 26.52 27.83 29.03 34.14 26.87 NA NA NA NA NA NA NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Stockholders Equity 455.14 411.72 398.90 384.99 391.56 393.54 415.43 432.31 449.80 455.66 450.83 455.58 442.66 432.38 413.65 418.44 433.16 255.05 263.01 272.10 283.89 -166.32 -153.53 -136.89 -128.75

Common Stock Value 1.05 1.03 1.02 1.01 1.00 1.00 0.99 0.98 0.97 0.96 0.95 0.94 0.91 0.89 0.86 0.84 0.83 0.78 0.75 0.73 0.72 NA 0.03 NA NA

Additional Paid In Capital Common Stock 1604.90 1532.54 1471.58 1410.94 1351.99 1300.38 1250.11 1197.57 1153.41 1112.85 1071.67 1033.60 986.08 946.18 898.79 871.67 844.00 614.53 581.13 556.14 546.22 NA 62.54 NA NA

Retained Earnings Accumulated Deficit -1126.63 -1101.84 -1053.33 -1006.60 -934.02 -886.72 -817.17 -751.56 -694.83 -647.81 -613.32 -570.02 -532.04 -502.88 -484.25 -453.10 -408.82 -358.85 -317.08 -282.24 -260.89 NA -214.77 NA NA

Accumulated Other Comprehensive Income Loss Net Of Tax -23.81 -19.65 -20.02 -20.00 -27.04 -20.75 -18.13 -14.32 -9.38 -9.97 -8.11 -8.57 -11.91 -11.44 -1.38 -0.61 -2.48 -1.05 -1.43 -2.16 -1.79 NA -0.96 NA NA

Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value 56.45 57.13 55.41 54.46 47.29 46.88 43.68 37.46 29.45 30.21 28.38 25.23 21.23 18.17 16.29 15.52 13.58 11.70 10.00 9.17 9.92 5.43 4.05 3.44 NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Net Cash Provided By Used In Operating Activities -2.39 37.81 27.55 7.17 10.64 -9.71 -3.05 5.05 -10.38 14.05 -1.56 19.40 -17.29 22.00 -5.93 -23.23 0.29 -1.69 -19.79 -8.70 -0.58 5.13 -23.91 -1.85 NA

Net Cash Provided By Used In Investing Activities -49.44 -55.09 -271.93 -0.20 -0.34 -0.48 -2.20 -13.50 -109.93 -1.63 -0.11 -1.08 0.04 -0.38 -0.58 -1.01 -26.02 -1.58 -3.94 -1.19 -0.84 -2.32 -1.13 -0.94 NA

Net Cash Provided By Used In Financing Activities 15.91 3.84 5.24 4.51 4.33 3.40 8.87 6.66 7.81 578.79 9.70 22.32 15.98 29.25 10.84 11.02 16.59 20.08 14.98 -2.67 269.35 0.13 1.62 0.88 NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Net Cash Provided By Used In Operating Activities -2.39 37.81 27.55 7.17 10.64 -9.71 -3.05 5.05 -10.38 14.05 -1.56 19.40 -17.29 22.00 -5.93 -23.23 0.29 -1.69 -19.79 -8.70 -0.58 5.13 -23.91 -1.85 NA

Net Income Loss -24.80 -48.51 -46.73 -72.57 -47.30 -69.55 -65.61 -56.73 -47.02 -34.49 -43.30 -37.97 -29.16 -19.00 -31.15 -44.28 -49.97 -41.77 -34.84 -21.35 -27.54 -18.58 -21.40 -13.33 -8.03

Profit Loss -24.80 -48.51 -46.73 -72.57 -47.30 -69.55 -65.61 -56.73 -47.02 -34.49 NA NA NA -19.00 -31.15 -44.28 -49.97 -41.77 -34.84 -21.35 -27.54 -18.58 -21.40 -13.33 NA

Increase Decrease In Accounts Receivable 48.90 -75.87 60.40 11.14 20.80 -45.99 71.99 -9.28 47.80 -48.32 39.28 -15.18 45.15 -45.21 57.63 -6.02 18.68 -23.53 27.58 -0.40 11.77 -9.15 18.43 1.09 NA

Increase Decrease In Accounts Payable 19.35 -19.23 5.79 -11.81 2.45 9.87 6.58 3.97 -0.17 10.66 1.55 -3.68 -2.03 -0.61 -1.14 2.90 1.92 2.29 2.59 -5.23 1.69 3.18 -5.15 4.73 NA

Deferred Income Tax Expense Benefit 0.04 0.39 -2.08 0.15 -0.75 0.67 -2.21 0.03 -0.11 -0.14 0.32 -0.00 0.08 -0.37 -0.92 0.05 -0.69 0.02 2.73 -0.02 0.04 0.87 NA NA NA

Amortization Of Financing Costs 0.27 0.26 0.26 0.26 0.25 0.25 0.25 0.25 0.31 0.08 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Net Cash Provided By Used In Investing Activities -49.44 -55.09 -271.93 -0.20 -0.34 -0.48 -2.20 -13.50 -109.93 -1.63 -0.11 -1.08 0.04 -0.38 -0.58 -1.01 -26.02 -1.58 -3.94 -1.19 -0.84 -2.32 -1.13 -0.94 NA

Payments To Acquire Property Plant And Equipment 0.90 0.63 1.67 0.20 0.34 0.48 1.50 0.24 0.09 0.66 1.18 1.08 1.28 0.38 0.83 1.01 1.65 1.58 1.09 1.19 0.84 0.34 1.13 0.94 NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Net Cash Provided By Used In Financing Activities 15.91 3.84 5.24 4.51 4.33 3.40 8.87 6.66 7.81 578.79 9.70 22.32 15.98 29.25 10.84 11.02 16.59 20.08 14.98 -2.67 269.35 0.13 1.62 0.88 NA

2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31 2022-07-31 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31 2019-10-31 2019-07-31 2019-04-30 2019-01-31 2018-10-31 2018-07-31 2018-04-30 2018-01-31 2017-10-31

Revenues 310.61 293.75 279.94 274.57 264.40 250.08 239.35 223.94 205.98 193.09 177.61 157.12 144.89 128.87 123.62 113.18 101.11 89.71 80.60 70.83 63.58 56.64 49.57 41.68 37.04

License Self Managed NA NA NA NA NA NA 22.51 20.12 18.12 16.22 22.32 15.28 15.51 14.88 16.86 14.49 12.27 9.91 12.62 9.41 10.20 7.24 8.84 5.82 6.46

Professional Services 22.87 23.51 23.82 18.95 23.19 18.27 17.64 14.33 15.72 15.91 13.07 9.87 10.69 7.53 9.72 8.98 9.43 7.32 6.98 6.25 5.14 5.04 3.40 2.65 2.26

Saa S Self Managed 134.99 121.17 112.34 110.74 103.24 97.73 87.65 80.40 69.03 61.53 51.34 44.93 37.43 32.63 28.97 25.09 20.65 17.58 13.77 11.74 10.03 10.30 8.13 7.01 5.61

Self Managed Subscription 152.75 149.07 143.78 144.87 137.97 134.09 134.06 129.21 121.23 115.66 113.20 102.32 96.78 88.72 84.93 79.11 71.03 64.81 59.85 52.85 48.41 41.31 38.04 32.02 29.17

Subscription 287.74 270.25 256.12 255.61 241.21 231.81 221.71 209.61 190.26 177.19 164.54 147.25 134.21 121.34 113.90 104.20 91.68 82.39 73.62 64.59 58.44 51.61 46.18 39.03 34.78

Subscription Self Managed And Saa S NA NA NA NA NA NA 199.21 189.50 172.14 160.96 142.22 131.97 118.69 106.46 97.04 89.70 79.41 72.48 61.00 55.18 48.23 44.37 37.34 33.22 28.33

US 180.98 170.24 162.50 159.12 159.69 145.37 137.11 125.83 115.51 103.14 96.58 83.15 80.24 71.79 71.99 63.20 57.50 48.96 45.56 39.56 38.00 32.82 28.98 24.09 23.45

Non Us 129.64 123.51 117.44 115.44 104.71 104.71 102.25 98.11 90.47 89.95 81.03 73.96 64.65 57.08 51.63 49.99 43.60 40.75 35.04 31.28 25.58 23.82 20.59 17.59 13.59

Revenue From Contract With Customer Excluding Assessed Tax 310.61 293.75 279.94 274.57 264.40 250.08 239.35 223.94 205.98 193.09 177.61 157.12 144.89 128.87 123.62 113.18 101.11 89.71 80.60 70.83 63.58 56.64 49.57 41.68 37.04

License Self Managed NA NA NA NA NA NA 22.51 20.12 18.12 16.22 22.32 15.28 15.51 14.88 16.86 14.49 12.27 9.91 12.62 9.41 10.20 7.24 8.84 5.82 6.46

Professional Services 22.87 23.51 23.82 18.95 23.19 18.27 17.64 14.33 15.72 15.91 13.07 9.87 10.69 7.53 9.72 8.98 9.43 7.32 6.98 6.25 5.14 5.04 3.40 2.65 2.26

Saa S Self Managed 134.99 121.17 112.34 110.74 103.24 97.73 87.65 80.40 69.03 61.53 51.34 44.93 37.43 32.63 28.97 25.09 20.65 17.58 13.77 11.74 10.03 10.30 8.13 7.01 5.61

Self Managed Subscription 152.75 149.07 143.78 144.87 137.97 134.09 134.06 129.21 121.23 115.66 113.20 102.32 96.78 88.72 84.93 79.11 71.03 64.81 59.85 52.85 48.41 41.31 38.04 32.02 29.17

Subscription 287.74 270.25 256.12 255.61 241.21 231.81 221.71 209.61 190.26 177.19 164.54 147.25 134.21 121.34 113.90 104.20 91.68 82.39 73.62 64.59 58.44 51.61 46.18 39.03 34.78

Subscription Self Managed And Saa S NA NA NA NA NA NA 199.21 189.50 172.14 160.96 142.22 131.97 118.69 106.46 97.04 89.70 79.41 72.48 61.00 55.18 48.23 44.37 37.34 33.22 28.33

US 180.98 170.24 162.50 159.12 159.69 145.37 137.11 125.83 115.51 103.14 96.58 83.15 80.24 71.79 71.99 63.20 57.50 48.96 45.56 39.56 38.00 32.82 28.98 24.09 23.45

Non Us 129.64 123.51 117.44 115.44 104.71 104.71 102.25 98.11 90.47 89.95 81.03 73.96 64.65 57.08 51.63 49.99 43.60 40.75 35.04 31.28 25.58 23.82 20.59 17.59 13.59

Plots across concepts

IncomeStatement

Comprehensive Income Net Of Tax

Expenses

Income Tax Expense Benefit

Balance Sheet

Operating Lease Right Of Use Asset

Assets

Property Plant And Equipment Net

Current Assets

Prepaid Expense And Other Assets Current

NonCurrent Assets

Property Plant And Equipment Net

PropertyPlantAndEquipmentNet

Property Plant And Equipment Net

Liabilities

Operating Lease Liability

Current Liabilities

Other Liabilities Current

Noncurrent Liabilities

Other Liabilities Noncurrent

Stockholders Equity

Retained Earnings Accumulated Deficit

CashFlow

Net Cash Provided By Used In Investing Activities

NetCashProvidedByUsedInOperatingActivities

Net Income Loss

NetCashProvidedByUsedInInvestingActivities

Net Cash Provided By Used In Investing Activities

Shares

Weighted Average Number Of Diluted Shares Outstanding

OperatingLeaseLiability

Operating Lease Liability Current

LesseeOperatingLeaseLiabilityPaymentsDue

Lessee Operating Lease Liability Undiscounted Excess Amount

FiniteLivedIntangibleAssets

Finite Lived Intangible Assets Net

AccountsReceivable

Allowance For Doubtful Accounts Receivable Current

Line plots across dimensions of each concept

COGS Ratio
us-gaap:ProductOrService
(None,)

C O G S Ratious-gaap: Product Or Service

TTM Greenblatt ROC
_
(None,)

T T M Greenblatt R O C_

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:StatementGeographical
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Statement Geographical

us-gaap:Revenues
us-gaap:ProductOrService
(None,)

Revenuesus-gaap: Product Or Service

us-gaap:Revenues
us-gaap:StatementGeographical
(None,)

Revenuesus-gaap: Statement Geographical

us-gaap:CostOfGoodsAndServicesSold
us-gaap:ProductOrService
(None,)

Cost Of Goods And Services Soldus-gaap: Product Or Service

us-gaap:AllocatedShareBasedCompensationExpense
us-gaap:IncomeStatementLocation
(None,)

Allocated Share Based Compensation Expenseus-gaap: Income Statement Location

us-gaap:StockholdersEquity
us-gaap:StatementEquityComponents
(None,)

Stockholders Equityus-gaap: Statement Equity Components

us-gaap:PropertyPlantAndEquipmentGross
us-gaap:PropertyPlantAndEquipmentByType
(None,)

Property Plant And Equipment Grossus-gaap: Property Plant And Equipment By Type

us-gaap:AmortizationOfIntangibleAssets
us-gaap:ProductOrService, us-gaap:IncomeStatementLocation
(None, 'us-gaap:CostOfSales')

Amortization Of Intangible Assetsus-gaap: Product Or Service, us-gaap: Income Statement Location

us-gaap:StockholdersEquity
us-gaap:StatementEquityComponents
(None,)

Stockholders Equityus-gaap: Statement Equity Components

us-gaap:Revenues
us-gaap:ProductOrService
(None,)

Revenuesus-gaap: Product Or Service

us-gaap:Revenues
us-gaap:StatementGeographical
(None,)

Revenuesus-gaap: Statement Geographical

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:StatementGeographical
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Statement Geographical