Similarweb Ltd.
NYSE:SMWB · New York Stock Exchange
-$0.08 today
Vol 1.21M · Avg 0.70M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:SMWB · Revenue to Net Income
Key Ratios
Analysis
$289.4M of revenue converted into -$30.0M of net income for the selected period. Gross margin is 79.4% and net margin is -10.4%, showing how much revenue survives after costs and taxes. EPS is $-0.35, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $282.6M +13.1% | $249.9M +14.6% | $218.0M +12.8% | $193.2M +40.4% | $137.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $57.8M +5.5% | $54.8M +16.4% | $47.1M -11.6% | $53.3M +67.8% | $31.8M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $224.8M +15.2% | $195.1M +14.1% | $170.9M +22.1% | $140.0M +32.1% | $105.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 79.5% +1.5pp | 78.1% -0.3pp | 78.4% +6.0pp | 72.4% -4.5pp | 76.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $72.6M +30.6% | $55.6M -1.0% | $56.2M -6.3% | $59.9M +32.4% | $45.2M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $175.8M +17.8% | $149.2M +3.9% | $143.6M -14.5% | $167.9M +31.7% | $127.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $248.4M +21.3% | $204.8M +2.5% | $199.7M -12.3% | $227.8M +32.4% | $172.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $9.0M -14.6% | $10.5M +2.6% | $10.3M -3.1% | $10.6M +359.6% | $2.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$19.8M -2082.5% | $998.0K +105.7% | -$17.6M +75.7% | -$72.6M -14.1% | -$63.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -7.0% -7.4pp | 0.4% +8.5pp | -8.1% +29.5pp | -37.6% +8.7pp | -46.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$23.6M -143.8% | -$9.7M +66.5% | -$28.8M +67.2% | -$87.9M -32.9% | -$66.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -8.3% -4.5pp | -3.9% +9.3pp | -13.2% +32.3pp | -45.5% +2.6pp | -48.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $134.0K -83.6% | $815.0K -82.8% | $4.7M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 -100.0% | $1.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$5.2M -3988.1% | $134.0K -85.8% | $941.0K -80.0% | $4.7M +349.1% | -$1.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$28.8M -201.9% | -$9.5M +65.8% | -$27.9M +66.5% | -$83.1M -22.3% | -$68.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -10.2% -6.4pp | -3.8% +9.0pp | -12.8% +30.2pp | -43.0% +6.4pp | -49.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $4.2M +116.0% | $1.9M +27.9% | $1.5M +192.1% | $516.0K -47.4% | $981.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$32.9M -187.5% | -$11.5M +61.0% | -$29.4M +64.9% | -$83.7M -21.3% | -$69.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -11.7% -7.1pp | -4.6% +8.9pp | -13.5% +29.8pp | -43.3% +6.8pp | -50.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -178.6% | -$0 +63.2% | -$0 +65.5% | -$1 -19.6% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -178.6% | -$0 +63.2% | -$0 +65.5% | -$1 +15.4% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $84.5M +2.9% | $82.1M +5.6% | $77.8M +2.7% | $75.7M +1.1% | $74.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $84.8M +3.3% | $82.1M +5.6% | $77.8M +2.7% | $75.7M +1.1% | $74.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
NextNav Inc.
NASDAQ:NN
$2.52B
Sify Technologies Limited
NASDAQ:SIFY
$1.08B
Nextdoor Holdings, Inc.
NYSE:NXDR
$853.48M
EverQuote, Inc.
NASDAQ:EVER
$714.26M
Groupon, Inc.
NASDAQ:GRPN
$612.53M
Autohome Inc.
NYSE:ATHM
$516.58M
Shutterstock, Inc.
NYSE:SSTK
$486.96M
Fiverr International Ltd.
NYSE:FVRR
$383.95M
Getty Images Holdings, Inc.
NYSE:GETY
$262.73M
Angi Inc.
NASDAQ:ANGI
$198.80M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SMWB generate?
Similarweb Ltd. (SMWB) reported $282.60M of revenue in fiscal 2025.
Is SMWB profitable?
Similarweb Ltd. (SMWB) reported -$32,936,000.00 of net income, with a net margin of -11.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.