YEXT

Value 202020212022202320242025 TTM Total revenue 354.05 M390.03 M400.26 M403.85 M420.96 M446.58 M 445.01 M Gross profit 268.26 M292.28 M296.89 M316.85 M324.59 M332.51 M 328.86 M Operating expenses 362.59 M382.24 M361.72 M323.06 M357.04 M287.96 M 279.84 M Selling/general/admin expenses 304.44 M313.89 M290.81 M251.01 M279.84 M198.09 M 150.22 M Research & development 58.15 M68.35 M70.9 M72.04 M77.2 M89.87 M 89.46 M Operating income -94.33 M-89.96 M-64.83 M-6.2 M-32.45 M44.55 M 49.01 M Non-Operating Income, Total 351 K-1.48 M1.56 M6.33 M5.36 M3.15 M 3.45 M Interest expense, net of interest capitalized ————967 K7.58 M 10.04 M Non-Operating Income, excl. Interest Expenses 532 K22 K1.68 M7.09 M5.13 M-3.72 M -6.07 M Unusual income/expense -181 K-1.5 M-125 K-761 K-745 K-704 K -514 K Pretax income -94.59 M-91.98 M-63.86 M-338 K-28.06 M40.13 M 42.43 M Equity in earnings —————— — Taxes 97 K1.28 M2.08 M2.29 M-110 K2.25 M 2.71 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -94.69 M-93.26 M-65.94 M-2.63 M-27.95 M37.87 M 39.73 M Discontinued operations —————— — Net income -94.69 M-93.26 M-65.94 M-2.63 M-27.95 M37.87 M 39.73 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -94.69 M-93.26 M-65.94 M-2.63 M-27.95 M9.27 M 11.13 M Basic earnings per share (Basic EPS) ——-0.53-0.02-0.220.31 0.32 Diluted earnings per share (Diluted EPS) ——-0.53-0.02-0.220.07 0.08 Average basic shares outstanding ——125.25 M124.06 M126.85 M123.56 M — Diluted shares outstanding ——125.25 M124.06 M126.85 M129.91 M — EBITDA -83.12 M-72.61 M-46.64 M10.07 M-13.95 M71.55 M 87.51 M EBIT -94.95 M-90.5 M-65.42 M-6.67 M-32.45 M44.55 M 49.01 M Cost of revenue 86.4 M98.3 M103.96 M87.47 M96.36 M114.07 M 116.16 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 10.6 M16.8 M17.6 M15.8 M18.5 M27 M 38.5 M