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: Dilution.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- 1 filing risk check flagged
Flagged areas: Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +25.8% 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 2026-01-31.
- Operating margin improved
Operating margin changed +11.4 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2026-01-31.
- Free cash flow turned positive
Latest reported free cash flow was $222M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2026-01-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- 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
- 2026-01-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Subscription And Software$865Mshare n/a+28.1% yoy
- Subscription And Circulation$568Mshare n/a+23.9% yoy
- Subscription Software As A Service$296Mshare n/a+37.0% yoy
- License Professional Services And Other$90.5Mshare n/a+7.7% yoy
- License$68.9Mshare n/a+0.7% yoy
- Professional Services And Other$21.6Mshare n/a+37.9% yoy
member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.
- United States$787M82.4%+27.3% yoy
- Europe$146M15.2%+18.7% yoy
- Asia Pacific$22.2M2.3%+24.0% yoy
Members sum to the consolidated $955M for this period.
- Subscription And Software$239Mshare n/a+23.0% yoy
- Subscription And Circulation$151Mshare n/a+16.0% yoy
- Subscription Software As A Service$88.2Mshare n/a+37.5% yoy
- License Professional Services And Other$24.9Mshare n/a+24.1% yoy
- License$18.2Mshare n/a+21.0% yoy
- Professional Services And Other$6.66Mshare n/a+33.2% 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 2026-01-31 · among 4,122 US-listed filers · 817 in Technology| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $955M | 54thof 3,301 middle third | 55thof 778 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 25.8% | 83rdof 3,135 top third | 79thof 743 top third |
Gross margin gross profit ÷ revenue | 87.4% | 97thof 1,603 top third | 96thof 555 top third |
Operating margin operating income ÷ revenue | -7.4% | 33rdof 2,819 middle third | 33rdof 752 bottom third |
Net margin net income ÷ revenue | -5.9% | 34thof 3,263 middle third | 35thof 770 middle third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 23.2% | 86thof 2,679 top third | 82ndof 701 top third |
Return on equity net income ÷ stockholders' equity (positive equity only) | -5.7% | 37thof 3,577 middle third | 35thof 720 middle third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 22.5% | 15thof 2,895 bottom third | 12thof 729 bottom third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 116 days | 8thof 2,398 bottom third | 11thof 712 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -18.5% | 88thof 3,577 top third | 83rdof 722 top third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 30.4% | 22ndof 3,059 bottom third | 21stof 634 bottom 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 2026-01-31 · 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 |
|---|---|---|---|---|---|
| Total liabilities Liabilities | balance at 2024-01-31 | $700M 10-K 2024-03-26 | $715M 10-K 2025-03-21 | +2.2% | first · latest · 5 filings carry it |
| Stockholders' equity StockholdersEquity | balance at 2024-01-31 | $571M 10-K 2024-03-26 | $560M 10-K 2025-03-21 | -2.0% | first · latest · 5 filings carry it |
| Net income NetIncomeLoss | quarter 2024-10-31 | $29.6M 10-Q 2024-12-06 | $29.1M 10-Q 2025-12-03 | -1.6% | first · latest |
| Net income NetIncomeLoss | quarter 2024-04-30 | -$54.6M 10-Q 2024-06-04 | -$55.2M 10-Q 2025-06-11 | -1.1% | first · latest |
| Net income NetIncomeLoss | fiscal year 2023-01-31 | -$172M 10-K 2023-03-30 | -$173M 10-K 2025-03-21 | -0.6% | first · latest · 3 filings carry it |
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 wordsBusiness combinations · 632 characters as filed
6. Acquisitions In March 2024, the Company acquired Oxeye Security Limited for $20.3 million. The acquisition includes a $3.2 million founder holdback payable over three years, recognized as compensation expense. During the three months ended April 30, 2026 , the milestone attached to the second payment tranche was achieved and $1.1 million was paid out to the two co-founders. The Company recorded founder holdback compensation expense of $0.3 million and $0.1 million for the three months ended April 30, 2026 and 2025, respectively, in general and administrative expenses in the condensed consolidated statements of operations.
BusinessCombinationDisclosureTextBlock
Commitments and contingencies · 4,100 characters as filed
13. Commitments and Contingencies Contractual Obligations and Commitments The Companys purchase obligations represent third-party non-cancelable hosting infrastructure agreements, subscription arrangements and other commitments used in the ordinary course of business to meet operational requirements. There were no material changes to the Company's non-cancelable purchase obligations disclosed in our Annual Report on Form 10-K for the fiscal year ended January 31, 2026 , other than a new $10.0 million, one-year agreement with a third-party cloud services provider entered into during the three months ended April 30, 2026. Loss Contingencies In accordance with ASC 450, Loss Contingencies, the Company accrues for contingencies when losses become probable and reasonably estimable. Accordingly, the Company has recorded an estimated liability related to certain labor matters regarding its use of contractors in certain foreign countries. As of April 30, 2026 and January 31, 2026, the estimated liability relating to these matters was $0.9 million, recorded in other non-current liabilities on the condensed consolidated balance sheets, respectively. Warranties and Indemnifications The Company enters into service level agreements with customers which warrant defined levels of uptime and support response times and permit those customers to receive credits for prepaid amounts in the event that those performance and response levels are not met. To date, the Company has not experienced any s …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Revenue disaggregation · 532 characters as filed
The following table shows the components of revenues and their respective percentages of total revenue for the periods indicated (in thousands, except percentages): Three Months Ended April 30, 2026 2025 Subscriptionself-managed and SaaS $ 239,306 90 % $ 194,481 91 % Subscriptionself-managed 151,082 57 130,296 61 SaaS 88,224 33 64,185 30 Licenseself-managed and other $ 24,852 10 % $ 20,028 9 % Licenseself-managed 18,190 7 15,028 7 Professional services and other 6,662 3 5,000 2 Total revenue $ 264,158 100 % $ 214,509 100 % …
DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing
Goodwill and intangibles · 1,350 characters as filed
7. Goodwill and Intangible Assets, Net Goodwill The carrying amount of goodwill was as follows (in thousands): Carrying Amount Balance as of January 31, 2026 $ 17,379 Foreign currency translation adjustments 419 Balance as of April 30, 2026 $ 17,798 There was no goodwill impairment for any periods presented. Intangible Assets Intangible assets, net consisted of the following (in thousands): April 30, 2026 Gross Carrying Amount Accumulated Amortization Net Book Value Weighted average remaining amortization period (years) Developed technology from business combination $ 16,713 $ (11,666) $ 5,047 0.9 Developed technology from asset acquisitions 7,660 (4,948) 2,712 1.1 Total $ 24,373 $ (16,614) $ 7,759 January 31, 2026 Gross Carrying Amount Accumulated Amortization Net Book Value Weighted average remaining amortization period (years) Developed technology from business combination $ 16,713 $ (10,289) $ 6,424 1.2 Developed technology from asset acquisitions 7,660 (4,310) 3,350 1.3 Total $ 24,373 $ (14,599) $ 9,774 Amortization expense was $2.0 million for each of the three months ended April 30, 2026 and 2025 , respectively. As of April 30, 2026, future a mortization expense related to the intangibles assets is expected to be as follows (in thousands): Fiscal Years Remainder of 2027 $ 6,045 2028 1,714 Total future amortization $ 7,759
GoodwillAndIntangibleAssetsDisclosureTextBlock
Income taxes · 4,752 characters as filed
11. Income Taxes On July 4, 2025, the United States enacted the One Big Beautiful Bill Act (OBBBA) which extended or modified certain corporate tax provisions under the 2017 Tax Cuts and Jobs Act (TCJA). The OBBBA modified certain business deductions, including allowing for immediate expensing of U.S. research & development (R&D) expenditures, effective in the Companys current fiscal year. The OBBBA also modified various international tax provisions which were set to change or expire after 2025 under the TCJA. Such modifications, including U.S. taxation of profits derived from foreign operations and associated foreign tax credit limitations, are effective in this fiscal year. The immediate expensing of U.S. R&D expenditures had a favorable impact on the Companys domestic tax liability. The Company will continue to evaluate the impact of the OBBBA on the Companys condensed consolidated financial statements. For the three months ended April 30, 2026 and 2025 , the Company recorded income tax expense of $2.0 million and $2.5 million on pretax loss of $3.5 million and $33.7 million, respectively . The income tax expense for the three months ended April 30, 2026 and 2025 was primarily related to the Companys foreign operations. The Company's provision for income taxes is based on its worldwide estimated annualized effective tax rate, except for jurisdictions for which a loss is expected for the year and no benefit can be realized for those losses, jurisdictions for whi …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
Revenue recognition · 3,063 characters as filed
3. Revenues Disaggregation of Revenue The following table shows the components of revenues and their respective percentages of total revenue for the periods indicated (in thousands, except percentages): Three Months Ended April 30, 2026 2025 Subscriptionself-managed and SaaS $ 239,306 90 % $ 194,481 91 % Subscriptionself-managed 151,082 57 130,296 61 SaaS 88,224 33 64,185 30 Licenseself-managed and other $ 24,852 10 % $ 20,028 9 % Licenseself-managed 18,190 7 15,028 7 Professional services and other 6,662 3 5,000 2 Total revenue $ 264,158 100 % $ 214,509 100 % Total Revenue by Geographic Location The following table summarizes the Companys total revenue by geographic location based on the region of the Companys contracting entity, which may be different than the region of the customer (in thousands): Three Months Ended April 30, 2026 2025 United States $ 217,645 $ 176,886 Europe 39,924 33,078 Asia Pacific 6,589 4,545 Total revenue $ 264,158 $ 214,509 Deferred Revenue and Contract Assets During the three months ended April 30, 2026 and 2025 , $213.2 million and $161.7 million, respectively, of revenue was recognized, which was included in the corresponding deferred revenue balance at the beginning of the reporting periods presented. Contract assets were $3.3 million and $4.5 million as of April 30, 2026 and January 31, 2026 , respectively, and are included in prepaid expenses and other current assets on the Condensed Consolidated Balance Sheets. Remaining Performance Obligatio …
RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 7,923 characters as filed
"9. Equity Equity Incentive Plans In September 2021, the Company adopted the 2021 Equity Incentive Plan (the 2021 Plan) as a successor of the Companys 2015 Equity Incentive Plan (together the Plans). Effective February 1, 2026, the number of shares available under the 2021 Plan was automatically increased by 8,503,382 shares pursuant to the terms of the 2021 Plan. In the event that shares previously issued u nder the above Plans are reacquire d by the Company, such shares shall be added to the number of shares then available for issuance under the 2021 Plan. In the event that an outstanding stock option for any reason expires or is canceled, the shares allocable to the unexercised portion of su ch stock option will be added to the number of shares then available for issuance under the 2021 Plan. Both Plans allow the grantees to early exercise stock options. Share Repurchase Program In March 2026, the Company's Board of Directors authorized the repurchase of up to $400.0 million of the Company's Class A common stock (the ""2026 Repurchase Program""). The 2026 Repurchase Program may be modified, suspended, or terminated at any time and does not require the Company to repurchase any specific number or dollar amount of shares. Repurchases may be made from time to time in the open market, through privately negotiated transactions, through Rule 10b5-1 trading plans, or by other means, subject to market conditions, applicable legal requirements, and the Company's capital allocation …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Subsequent events · 1,750 characters as filed
14. Subsequent Events On June 1, 2026 , the board of directors of the Company approved a restructuring plan (the Plan). The Company anticipates approximately 14% of its global workforce as of January 31, 2026 may be impacted by the Plan. The Plan is intended to help position the Company for long-term success by realigning its operating structure to optimize execution against its strategic priorities. The Company also expects to exit 22 countries to reduce its team member geographic footprint by approximately 37%. As a result of the Plan, the Company expects to incur approximately $30 million to $35 million in pre-tax restructuring charges, consisting primarily of one-time severance, employee termination benefit costs, and retention costs associated with the execution of the Plan, of which approximately $19 million is expected to be incurred in the second quarter of fiscal year 2027, with the majority of the remainder expected to be recognized over the following three quarters. The Company expects the Plan to be substantially complete by the end of fiscal 2027. Additional costs associated with the Plan may be identified and will be disclosed when reasonably estimable. The charges that the Company expects to incur are subject to a number of assumptions, including legal requirements in various jurisdictions. On May 14, 2026, the Companys Executive Chair Sytse Sijbrandij converted 15,134,451 shares of Class B common stock into 15,134,451 shares of Class A common stock. Each share …
SubsequentEventsTextBlock · excerpt; the full note is in the filing
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.