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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	428.63	376.82	307.68	254.32	188	124.88
Revenue Growth (YoY)	19.87%	22.47%	20.98%	35.27%	50.55%	35.57%
Cost of Revenue	82.01	65.48	52.33	48.55	41.93	29.93
Gross Profit	346.61	311.34	255.35	205.76	146.07	94.95
Selling, General & Admin	261.06	222.95	204.28	189.67	124.24	83.56
Research & Development	92.73	80.08	57.44	41.2	24.32	17.53
Operating Expenses	353.78	303.03	261.72	230.87	148.56	101.09
Operating Income	-7.17	8.31	-6.38	-25.11	-2.49	-6.15
Interest & Investment Income	9.92	10.03	9.45	3.05	-	-
Currency Exchange Gain (Loss)	-0.07	0.5	-1.12	-1.3	-0	-0.67
Other Non Operating Income (Expenses)	-0.06	0.97	0.43	0.56	-0.52	0.38
EBT Excluding Unusual Items	2.62	19.81	2.39	-22.81	-3.02	-6.44
Merger & Restructuring Charges	-	-	-1.29	-11.26	-	-
Gain (Loss) on Sale of Investments	1.76	0.59	3.55	1.15	-	-
Pretax Income	4.38	20.4	4.65	-32.92	-3.02	-6.44
Income Tax Expense	9.6	13.03	3.7	0.93	0.27	0.58
Earnings From Continuing Operations	-5.22	7.38	0.95	-33.85	-3.29	-7.01
Minority Interest in Earnings	0.71	0.86	-	-	-	-
Net Income	-4.51	8.24	0.95	-33.85	-3.29	-7.01
Net Income to Common	-4.51	8.24	0.95	-33.85	-3.29	-7.01
Net Income Growth	-	766.95%	-	-	-	-
Shares Outstanding (Basic)	148	146	143	141	127	95
Shares Outstanding (Diluted)	148	149	146	141	127	95
Shares Change (YoY)	-2.04%	1.92%	3.48%	11.51%	33.52%	0.29%
EPS (Basic)	-0.03	0.06	0.01	-0.24	-0.03	-0.07
EPS (Diluted)	-0.03	0.06	0.01	-0.24	-0.03	-0.07
EPS Growth	-	747.54%	-	-	-	-
Free Cash Flow	54.5	43.19	5.5	-13.86	21.38	3.49
Free Cash Flow Per Share	0.37	0.29	0.04	-0.10	0.17	0.04
Gross Margin	80.87%	82.62%	82.99%	80.91%	77.70%	76.03%
Operating Margin	-1.67%	2.21%	-2.07%	-9.87%	-1.33%	-4.92%
Profit Margin	-1.05%	2.19%	0.31%	-13.31%	-1.75%	-5.62%
Free Cash Flow Margin	12.72%	11.46%	1.79%	-5.45%	11.37%	2.79%
EBITDA	2.09	16.18	-0.31	-19.03	0.56	-4.97
EBITDA Margin	0.49%	4.29%	-0.10%	-7.48%	0.30%	-3.98%
D&A For EBITDA	9.25	7.87	6.07	6.08	3.05	1.18
EBIT	-7.17	8.31	-6.38	-25.11	-2.49	-6.15
EBIT Margin	-1.67%	2.21%	-2.07%	-9.87%	-1.33%	-4.92%
Effective Tax Rate	219.32%	63.85%	79.55%	-	-	-
Advertising Expenses	-	43.2	46.75	66.32	42.68	25.47

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q