Semrush Holdings, Inc. (SEMR)

Semrush Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	413.96	376.82	307.68	254.32	188	124.88
Revenue Growth (YoY)	22.16%	22.47%	20.98%	35.27%	50.55%	35.57%
Cost of Revenue	76.86	65.48	52.33	48.55	41.93	29.93
Gross Profit	337.11	311.34	255.35	205.76	146.07	94.95
Selling, General & Admin	248.88	222.95	204.28	189.67	124.24	83.56
Research & Development	89.2	80.08	57.44	41.2	24.32	17.53
Operating Expenses	338.08	303.03	261.72	230.87	148.56	101.09
Operating Income	-0.97	8.31	-6.38	-25.11	-2.49	-6.15
Interest & Investment Income	9.79	10.03	9.45	3.05	-	-
Currency Exchange Gain (Loss)	0.04	0.5	-1.12	-1.3	-0	-0.67
Other Non Operating Income (Expenses)	0.61	0.97	0.43	0.56	-0.52	0.38
EBT Excluding Unusual Items	9.46	19.81	2.39	-22.81	-3.02	-6.44
Merger & Restructuring Charges	-	-	-1.29	-11.26	-	-
Gain (Loss) on Sale of Investments	1.86	0.59	3.55	1.15	-	-
Pretax Income	11.33	20.4	4.65	-32.92	-3.02	-6.44
Income Tax Expense	13.44	13.03	3.7	0.93	0.27	0.58
Earnings From Continuing Operations	-2.11	7.38	0.95	-33.85	-3.29	-7.01
Minority Interest in Earnings	0.83	0.86	-	-	-	-
Net Income	-1.28	8.24	0.95	-33.85	-3.29	-7.01
Net Income to Common	-1.28	8.24	0.95	-33.85	-3.29	-7.01
Net Income Growth	-	766.95%	-	-	-	-
Shares Outstanding (Basic)	147	146	143	141	127	95
Shares Outstanding (Diluted)	147	149	146	141	127	95
Shares Change (YoY)	-1.36%	1.92%	3.48%	11.51%	33.52%	0.29%
EPS (Basic)	-0.01	0.06	0.01	-0.24	-0.03	-0.07
EPS (Diluted)	-0.01	0.06	0.01	-0.24	-0.03	-0.07
EPS Growth	-	747.54%	-	-	-	-
Free Cash Flow	40.64	43.19	5.5	-13.86	21.38	3.49
Free Cash Flow Per Share	0.28	0.29	0.04	-0.10	0.17	0.04
Gross Margin	81.43%	82.62%	82.99%	80.91%	77.70%	76.03%
Operating Margin	-0.24%	2.21%	-2.07%	-9.87%	-1.33%	-4.92%
Profit Margin	-0.31%	2.19%	0.31%	-13.31%	-1.75%	-5.62%
Free Cash Flow Margin	9.82%	11.46%	1.79%	-5.45%	11.37%	2.79%
EBITDA	8.03	16.18	-0.31	-19.03	0.56	-4.97
EBITDA Margin	1.94%	4.29%	-0.10%	-7.48%	0.30%	-3.98%
D&A For EBITDA	9	7.87	6.07	6.08	3.05	1.18
EBIT	-0.97	8.31	-6.38	-25.11	-2.49	-6.15
EBIT Margin	-0.24%	2.21%	-2.07%	-9.87%	-1.33%	-4.92%
Effective Tax Rate	118.64%	63.85%	79.55%	-	-	-
Advertising Expenses	-	43.2	46.75	66.32	42.68	25.47

Updated Aug 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q