SolarWinds Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 30, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	181.44	108.74	87.62	66.48	68.82	29.38
Revenue Growth (YoY)	124.06%	24.11%	31.80%	-3.40%	134.24%	-
Cost of Revenue	104.08	69.24	69.83	46.65	40.12	17.1
Gross Profit	77.36	39.5	17.79	19.83	28.69	12.28
Selling, General & Admin	130.08	100.81	70.15	40.99	36.02	17.4
Operating Expenses	130.08	100.81	70.15	40.99	36.02	17.4
Operating Income	-52.72	-61.31	-52.36	-21.16	-7.33	-5.12
Interest Expense	-20.15	-16.22	-14.03	-4.99	-1.71	-0.52
Interest & Investment Income	0.02	0.02	0.04	0.01	-	-
Other Non Operating Income (Expenses)	22.24	9.18	-12.98	-5.09	-1.99	-0.04
EBT Excluding Unusual Items	-50.62	-68.33	-79.33	-31.23	-11.03	-5.68
Merger & Restructuring Charges	-7.2	-7.2	-2.39	-	-	-
Gain (Loss) on Sale of Investments	-	-	-4.15	-	-	-
Other Unusual Items	21.09	21.09	-10.34	3.24	1.75	-
Pretax Income	-36.73	-54.44	-96.22	-28	-9.28	-5.68
Income Tax Expense	-0	-	-0.02	0.03	0	0
Earnings From Continuing Operations	-36.73	-54.44	-96.2	-28.02	-9.28	-5.68
Earnings From Discontinued Operations	-2.01	-2.01	-173.36	-1.45	-	-
Net Income	-38.74	-56.45	-269.56	-29.48	-9.28	-5.68
Net Income to Common	-38.74	-56.45	-269.56	-29.48	-9.28	-5.68
Shares Outstanding (Basic)	74	67	25	23	12	10
Shares Outstanding (Diluted)	74	76	25	23	12	10
Shares Change (YoY)	142.45%	206.57%	9.76%	87.86%	22.85%	-
EPS (Basic)	-0.52	-0.85	-10.90	-1.31	-0.77	-0.58
EPS (Diluted)	-1.11	-1.22	-10.90	-1.31	-0.77	-0.58
Free Cash Flow	-52.34	-54.66	-58.65	-31.51	-11	-6.25
Free Cash Flow Per Share	-0.70	-0.72	-2.37	-1.40	-0.92	-0.64
Gross Margin	42.64%	36.33%	20.30%	29.83%	41.70%	41.80%
Operating Margin	-29.06%	-56.38%	-59.76%	-31.83%	-10.65%	-17.41%
Profit Margin	-21.35%	-51.91%	-307.66%	-44.34%	-13.49%	-19.34%
Free Cash Flow Margin	-28.85%	-50.27%	-66.94%	-47.41%	-15.99%	-21.27%
EBITDA	-48.76	-58.57	-51.43	-20.51	-6.86	-4.82
EBITDA Margin	-26.87%	-53.86%	-58.70%	-30.85%	-9.97%	-16.40%
D&A For EBITDA	3.96	2.74	0.93	0.65	0.46	0.3
EBIT	-52.72	-61.31	-52.36	-21.16	-7.33	-5.12
EBIT Margin	-29.06%	-56.38%	-59.76%	-31.83%	-10.65%	-17.41%

Updated May 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.