Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 4/5 core metricsFlagged areas: Solvency & liquidity, Dilution.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- 4 filing risk checks flagged
Flagged areas: Solvency & liquidity, Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +32.9% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Operating margin improved
Operating margin changed +1.3 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- Free cash flow was positive
Latest reported free cash flow was $41M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Solvency & liquidity
- Dilution
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Saa S Subscription Services$422M95.0%+32.1% yoy
- Implementation Services$12.6M2.8%+65.6% yoy
- Service Other$9.37M2.1%+33.8% yoy
Members sum to the consolidated $444M for this period.
- Saa S Subscription Services$123M94.7%+16.2% yoy
- Service Other$3.54M2.7%+19.9% yoy
- Implementation Services$3.33M2.6%+2.5% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 3,997 US-listed filers · 811 in Technology| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $444M | 42ndof 3,301 middle third | 40thof 777 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 32.9% | 86thof 3,137 top third | 84thof 743 top third |
Gross margin gross profit ÷ revenue | 57.8% | 74thof 1,603 top third | 65thof 554 middle third |
Operating margin operating income ÷ revenue | -12.1% | 30thof 2,819 bottom third | 29thof 751 bottom third |
Net margin net income ÷ revenue | -10.7% | 29thof 3,263 bottom third | 29thof 769 bottom third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 9.3% | 65thof 2,679 middle third | 53rdof 701 middle third |
Return on equity net income ÷ stockholders' equity (positive equity only) | -13.2% | 32ndof 3,576 bottom third | 28thof 719 bottom third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 17.2% | 18thof 2,895 bottom third | 17thof 728 bottom third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 42 days | 59thof 2,398 middle third | 74thof 711 top third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -14.1% | 89thof 1,869 top third | 80thof 422 top third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 12.8% | 35thof 1,551 middle third | 36thof 368 middle third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 5 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Interest expense InterestExpense | quarter 2022-06-30 | $787K 10-Q 2022-08-05 | $863K 10-Q 2023-08-03 | +9.7% | first · latest |
| Stock-based compensation ShareBasedCompensation | fiscal year 2022-12-31 | $45.4M 10-K 2023-02-24 | $44.6M 10-K 2025-02-28 | -1.8% | first · latest · 3 filings carry it |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | fiscal year 2022-12-31 | -$37.8M 10-K 2023-02-24 | -$38M 10-K 2025-02-28 | -0.7% | first · latest · 3 filings carry it |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | quarter 2022-03-31 | -$8.29M 10-Q 2022-05-06 | -$8.35M 10-Q 2023-05-04 | -0.7% | first · latest |
| Stock-based compensation ShareBasedCompensation | quarter 2022-03-31 | $9.97M 10-Q 2022-05-06 | $9.92M 10-Q 2023-05-04 | -0.5% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 1,649 characters as filed
Commitments and Contingencies Legal Proceedings The Company may become party to various legal actions during the ordinary course of business. Defending such proceedings is costly and can impose a significant burden on management and employees, it may receive unfavorable preliminary or interim rulings during litigation, and there can be no assurances that favorable final outcomes will be obtained. In addition, the Companys industry is characterized by the existence of a large number of patents, copyrights, trademarks, trade secrets and other intellectual property and proprietary rights. Companies in our industry are often required to defend against litigation claims based on allegations of infringement or other violations of intellectual property rights. Furthermore, client agreements typically require the Company to indemnify clients against liabilities incurred in connection with claims alleging its solutions infringe the intellectual property rights of a third party. From time to time, the Company has been involved in disputes related to patent and other intellectual property rights of third parties, none of which has resulted in material liabilities. The Company expects these types of disputes may continue to arise in the future. Based upon present information, the Company believes that its liability, if any, arising from such pending legal proceedings, asserted legal claims and known potential legal claims that are likely to be asserted, is not reasonably likely to be mat …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 14,858 characters as filed
Debt Amended Credit Facility On February 27, 2025, the Company entered into a Third Amendment (the Third Amendment) to the Companys Amended and Restated Credit Agreement dated as of April 29, 2022 (as amended, the Amended Credit Agreement), with Silicon Valley Bank, a division of First-Citizens Bank & Trust Company, as administrative agent, and other lenders party thereto. The Third Amendment, among other things, (i) extended the maturity date of the revolving commitment from April 29, 2027 to February 27, 2030, (ii) increased the amount of the revolving loan commitment by $100 million, for a total revolving commitment of $225 million (the Revolving Facility), (iii) extended the Financial Covenant Trigger Date (as defined therein) to December 31, 2026 or such earlier date as designated by the Company, (iv) reduced the applicable interest rate margins (1) prior to the Financial Covenant Trigger Date, from SOFR plus 3.00% to 3.50% per annum to SOFR plus 2.75% to 3.25% per annum, based on the Recurring Revenue Leverage Ratio (as defined therein) and (2) on or after the Financial Covenant Trigger Date, from SOFR plus 1.50% to 3.00% per annum to SOFR plus 1.25% to 2.50% per annum, based on the Consolidated Total Net Leverage Ratio (as defined therein), (v) permitted the acquisition of MANTL pursuant to the terms of the Merger Agreement, (vi) permitted certain Permitted Convertible Indebtedness and Permitted Equity Derivative Transactions (as such terms are defined therein), su …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Revenue disaggregation · 428 characters as filed
The following table disaggregates the Company's revenue by major source for the three and six months ended June 30, 2026 and 2025: Three months ended June 30, Six months ended June 30, (in thousands) 2026 2025 2026 2025 SaaS subscription services $ 122,975 $ 105,859 $ 243,753 $ 198,667 Implementation services 3,326 3,244 6,985 5,516 Other services 3,543 2,956 5,244 5,711 Total revenues $ 129,844 $ 112,059 $ 255,982 $ 209,894
DisaggregationOfRevenueTableTextBlock
Share-based compensation · 2,110 characters as filed
Stockholders' Equity Equity Compensation Plans Stock-based compensation expense was included in the Unaudited Condensed Consolidated Statements of Operations as follows: Three months ended June 30, Six months ended June 30, (in thousands) 2026 2025 2026 2025 Cost of revenues $ 1,798 $ 1,706 $ 3,228 $ 4,342 Research and development 5,139 5,424 10,384 10,858 Sales and marketing 2,350 3,550 5,308 6,397 General and administrative 8,205 8,835 15,882 17,920 Total stock-based compensation expenses $ 17,492 $ 19,515 $ 34,802 $ 39,517 In connection with the acquisition of MANTL in March 2025, the vesting of certain outstanding unvested equity awards were accelerated and settled in cash, resulting in the Company recognizing $3.9 million of stock-based compensation expense for the six months ended June 30, 2025. Stock Repurchase Program On April 23, 2026, the Board of the Directors of the Company (the Board) authorized a stock repurchase program to repurchase up to $100.0 million of the Companys common stock, through December 31, 2028. Repurchases under the program may be made from time to time, at managements discretion, using a variety of methods, including open market purchases, privately negotiated transactions, and other means all in accordance with federal securities laws and other applicable legal requirements, including pursuant to one or more Rule 10b5-1 trading plans. The timing and size of any repurchases will be determined by management based on prevailing share prices, gene …
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing
Fair value · 2,940 characters as filed
Fair Value of Financial Instruments The Companys financial instruments consist primarily of cash, cash equivalents, marketable securities, accounts receivable and accounts payable. The carrying values of cash, cash equivalents, accounts receivable and accounts payable approximate their respective fair values due to the short-term nature of these instruments. Cash equivalents include amounts held in money market accounts that are measured at fair value using observable market prices. Marketable securities include debt securities that are measured at fair value using observable inputs. The Company uses a three-tier fair value hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value: Level 1. Quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2. Significant other inputs that are directly or indirectly observable in the marketplace. Level 3. Significant unobservable inputs that are supported by little or no market activity. The Company evaluates its financial assets and liabilities subject to fair value measurements on a recurring basis to determine the appropriate level in which to classify them for each reporting period. The following tables summarize the Companys financial assets measured at fair value as of June 30, 2026 and December 31, 2025 and indicate the fair value hierarchy of the valuation: Fair Value at Reporting Date Using (in thousands) June 30, 2026 Level 1 Level 2 Level 3 Assets: Cash …
FairValueDisclosuresTextBlock · excerpt; the full note is in the filing
Goodwill and intangibles · 1,962 characters as filed
Goodwill and Other Intangibles Goodwill and intangible assets deemed to have an indefinite life are not amortized, but are reviewed annually for impairment of value or when indicators of a potential impairment are present. As part of the Companys business planning cycle, the Company performs an annual goodwill impairment test in the fourth quarter of the fiscal year. There were no indications of impairment of goodwill noted as of June 30, 2026. Goodwill has a carrying value of $403.4 million as of both June 30, 2026 and December 31, 2025. Total intangible assets consisted of the following as of June 30, 2026 and December 31, 2025: As of June 30, 2026 (in thousands) Carrying Value Accumulated Amortization Net Carrying Value Finite-lived: Customer Relationships $ 92,800 $ (12,407) $ 80,393 Developed Technology 99,200 (39,288) 59,912 Tradenames 6,450 (1,076) 5,374 Total amortizable intangible assets 198,450 (52,771) 145,679 Website domain name (Indefinite-lived) 25 25 Total intangible assets $ 198,475 $ (52,771) $ 145,704 As of December 31, 2025 (in thousands) Carrying Value Accumulated Amortization Net Carrying Value Finite-lived: Customer Relationships $ 92,800 $ (9,314) $ 83,486 Developed Technology 99,200 (29,462) 69,738 Tradenames 6,450 (756) 5,694 Total amortizable intangible assets 198,450 (39,532) 158,918 Website domain name (Indefinite-lived) 25 25 Total intangible assets $ 198,475 $ (39,532) $ 158,943 Amortization expense recognized on intangible assets was $6.6 millio …
GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing
Income taxes · 2,082 characters as filed
Income Taxes The Company recorded income tax benefit of $0.2 million and income tax expense of $2.5 million for the three and six months ended June 30, 2026, respectively, resulting in an effective tax rate of 2.3% and (15.6)%, respectively, compared to income tax benefit of $4.3 million and $11.6 million for the three and six months ended June 30, 2025, respectively, resulting in an effective tax rate of 24.0% and 35.1%, respectively. The Companys effective tax rates for the three and six months ended June 30, 2026 and 2025 differ from the U.S. statutory tax rate primarily due to unfavorable permanent differences and changes in the valuation allowance recorded against the Companys deferred tax assets. For the three and six months ended June 30, 2025, the effective tax rate was further impacted by a deferred tax benefit resulting from the partial release of a pre-existing valuation allowance in connection with the MANTL business combination. The Company recognizes deferred tax assets and liabilities based on the estimated future tax effects of temporary differences between the financial statement basis and tax basis of assets and liabilities given the provisions of enacted tax law. Management reviews deferred tax assets to assess their future realization by considering all available evidence, both positive and negative, to determine whether a valuation allowance is needed for all or some portion of the deferred tax assets, using a more likely than not standard. The assessment …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
Leases · 1,559 characters as filed
Leases The Company leases office space under non-cancellable operating leases for its corporate headquarters in Plano, Texas. On February 24, 2026, the Company entered into an agreement for an office lease in India that became effective on March 9, 2026, with a lease term of five years. The Company recognized a lease liability and ROU asset of $4.8 million for the India lease that was included in the Condensed Consolidated Balance Sheets as of March 31, 2026. Operating lease expense consisted of: Three months ended June 30, Six months ended June 30, (in thousands) 2026 2025 2026 2025 Operating lease expense $ 854 $ 671 $ 1,626 $ 1,343 Short-term lease expense and other (1) 357 351 663 526 Total lease expense $ 1,211 $ 1,022 $ 2,289 $ 1,869 (1) Other lease expense includes variable lease expense. Supplemental Cash Flow Information Six months ended June 30, Cash flow information (in thousands) 2026 2025 Cash paid for operating lease liabilities $ 1,780 $ 1,393 Right-of-use assets obtained in exchange for operating lease obligations (1) $ 4,797 $ (1) For the six months ended June 30, 2026, right-of-use assets obtained in exchange for operating lease obligations is related to the commencement of the Companys lease agreement in India. The future maturities of operating lease liabilities are as follows: (in thousands) June 30, 2026 2026 (six months remaining) $ 1,920 2027 3,738 2028 3,945 2029 4,307 2030 4,458 Thereafter 9,017 Total minimum lease payments 27,385 Less: present value …
LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 1,571 characters as filed
Recent Accounting Pronouncements In September 2025, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2025-06, IntangiblesGoodwill and OtherInternal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software (ASU 2025-06). The amendments in the ASU are intended to simplify the capitalization guidance by removing all references to software development project stages so that guidance is neutral to different software development methods. ASU 2025-06 is effective for fiscal years beginning after December 15, 2027 and for interim periods within those annual reporting periods. Early adoption is permitted. The Company is currently evaluating the impact of the adoption on its Condensed Consolidated Financial Statements. In November 2024, the FASB issued ASU No. 2024-03, Income StatementReporting Comprehensive IncomeExpense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (ASU 2024-03). The amendments in the ASU require disclosures about specific types of expenses included in the expense captions presented on the Condensed Consolidated Statements of Operations, as well as disclosures about selling expenses. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027, on a prospective basis. Early adoption is permitted. The Company is currently evaluating the impact of adopti …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Revenue recognition · 3,597 characters as filed
Revenues and Deferred Costs The following table disaggregates the Company's revenue by major source for the three and six months ended June 30, 2026 and 2025: Three months ended June 30, Six months ended June 30, (in thousands) 2026 2025 2026 2025 SaaS subscription services $ 122,975 $ 105,859 $ 243,753 $ 198,667 Implementation services 3,326 3,244 6,985 5,516 Other services 3,543 2,956 5,244 5,711 Total revenues $ 129,844 $ 112,059 $ 255,982 $ 209,894 The Company recognized approximately $23.0 million of revenue during the six months ended June 30, 2026 that was included in deferred revenues in the accompanying Unaudited Condensed Consolidated Balance Sheets as of the beginning of the reporting period. For those contracts that were wholly or partially unsatisfied as of June 30, 2026, the Companys remaining performance obligation totaled approximately $1.7 billion. The Company expects to recognize approximately 52.2% of these remaining obligations as revenue over the next 24 months, an additional 33.0% in the next 25 to 48 months, and the remaining balance thereafter. This estimate does not include estimated consideration for excess user and transaction processing fees that the Company expects to earn under its subscription contracts. Contract assets totaled $4.3 million and $3.6 million as of June 30, 2026 and December 31, 2025, respectively, which are included in other assets in the accompanying Unaudited Condensed Consolidated Balance Sheets. Deferred Cost Recognition The …
RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing
Subsequent events · 198 characters as filed
Subsequent Event In July 2026, the Company repurchased an additional 531,620 shares of its common stock under its authorized stock repurchase program for an aggregate consideration of $10.0 million.
SubsequentEventsTextBlock
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.