
Evercommerce (EVCM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
142.3M
Gross Profit
111.1M
78.08%
Operating Income
14.3M
10.04%
Net Income
-7.7M
-5.42%
EPS (Diluted)
$-0.04
Balance Sheet Metrics
Total Assets
1.4B
Total Liabilities
674.5M
Shareholders Equity
739.6M
Debt to Equity
0.91
Cash Flow Metrics
Operating Cash Flow
14.1M
Free Cash Flow
25.1M
Revenue & Profitability Trend
Evercommerce Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 698.8M | 675.4M | 620.7M | 490.1M | 337.5M |
Cost of Goods Sold | 228.4M | 231.0M | 217.4M | 162.2M | 115.0M |
Gross Profit | 470.4M | 444.4M | 403.4M | 327.9M | 222.5M |
Gross Margin % | 67.3% | 65.8% | 65.0% | 66.9% | 65.9% |
Operating Expenses | |||||
Research & Development | 79.7M | 75.6M | 71.6M | 49.5M | 30.4M |
Selling, General & Administrative | 261.9M | 255.8M | 251.5M | 204.2M | 137.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 341.6M | 331.4M | 323.2M | 253.7M | 167.7M |
Operating Income | 40.0M | 8.8M | -30.6M | -27.2M | -22.0M |
Operating Margin % | 5.7% | 1.3% | -4.9% | -5.5% | -6.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 35.6M | 46.4M | 33.9M | 36.1M | 41.5M |
Other Non-Operating Income | -39.7M | -6.3M | - | -28.7M | - |
Pre-tax Income | -35.3M | -44.0M | -64.5M | -92.0M | -63.6M |
Income Tax | 5.8M | 1.6M | -4.7M | -10.1M | -3.6M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -41.1M | -45.6M | -59.8M | -82.0M | -60.0M |
Net Margin % | -5.9% | -6.8% | -9.6% | -16.7% | -17.8% |
Key Metrics | |||||
EBITDA | 128.8M | 113.0M | 80.2M | 74.2M | 54.8M |
EPS (Basic) | $-0.22 | $-0.24 | $-0.31 | $-0.82 | $-2.94 |
EPS (Diluted) | $-0.22 | $-0.24 | $-0.31 | $-0.82 | $-2.94 |
Basic Shares Outstanding | 184897709 | 188938892 | 194624968 | 117795280 | 43483144 |
Diluted Shares Outstanding | 184897709 | 188938892 | 194624968 | 117795280 | 43483144 |
Income Statement Trend
Evercommerce Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 135.8M | 92.6M | 92.6M | 94.0M | 96.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 40.2M | 45.4M | 48.0M | 40.5M | 25.0M |
Inventory | - | - | - | - | - |
Other Current Assets | 29.1M | 22.4M | 23.8M | 22.5M | 10.7M |
Total Current Assets | 218.3M | 180.1M | 180.6M | 171.6M | 143.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 2.0B | 2.2B | 2.3B | 2.4B | 1.8B |
Intangible Assets | 270.5M | 358.0M | 438.3M | 532.5M | 486.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 39.5M | 42.7M | 46.9M | 24.3M | 14.1M |
Total Non-Current Assets | 1.2B | 1.3B | 1.4B | 1.5B | 1.2B |
Total Assets | 1.4B | 1.5B | 1.6B | 1.7B | 1.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 8.0M | 8.6M | 8.4M | 10.3M | 11.1M |
Short-term Debt | 5.5M | 5.5M | 5.5M | 10.9M | 7.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 110.7M | 117.4M | 105.1M | 103.4M | 86.7M |
Non-Current Liabilities | |||||
Long-term Debt | 522.4M | 526.7M | 530.9M | 535.2M | 691.0M |
Deferred Tax Liabilities | - | - | - | 17.9M | 10.8M |
Other Non-Current Liabilities | 37.3M | 48.0M | 49.0M | 39.1M | 17.6M |
Total Non-Current Liabilities | 559.7M | 574.7M | 580.0M | 574.3M | 721.7M |
Total Liabilities | 670.4M | 692.0M | 685.0M | 677.7M | 808.4M |
Equity | |||||
Common Stock | 2.0K | 2.0K | 2.0K | 2.0K | 0 |
Retained Earnings | -661.1M | -620.0M | -573.0M | -513.2M | -431.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 750.8M | 826.0M | 906.7M | 985.6M | 519.2M |
Key Metrics | |||||
Total Debt | 527.9M | 532.2M | 536.4M | 546.1M | 698.3M |
Working Capital | 107.6M | 62.8M | 75.5M | 68.2M | 57.1M |
Balance Sheet Composition
Evercommerce Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -41.1M | -45.6M | -59.8M | -82.0M | -60.0M |
Depreciation & Amortization | 88.8M | 104.2M | 110.8M | 101.4M | 76.8M |
Stock-Based Compensation | 26.5M | 25.6M | 26.8M | 22.1M | 10.7M |
Working Capital Changes | -218.0K | -2.8M | -17.2M | -17.1M | 4.4M |
Operating Cash Flow | 120.5M | 84.1M | 60.0M | 18.0M | 34.1M |
Investing Activities | |||||
Capital Expenditures | -1.5M | -3.0M | -2.6M | -3.1M | -4.5M |
Acquisitions | 6.6M | -14.9M | 0 | -364.9M | -403.2M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 5.1M | -18.0M | -2.6M | -368.0M | -409.8M |
Financing Activities | |||||
Share Repurchases | -57.7M | -67.3M | -43.0M | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | 0 | 0 | 851.0M | 314.7M |
Debt Repayment | -5.5M | -5.5M | -9.5M | -1.0B | -55.9M |
Financing Cash Flow | -67.0M | -72.8M | -52.5M | 339.9M | 401.6M |
Free Cash Flow | 94.3M | 81.5M | 46.7M | 22.7M | 44.5M |
Net Change in Cash | 58.6M | -6.7M | 4.9M | -10.1M | 26.0M |
Cash Flow Trend
Evercommerce Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-49.36
Forward P/E
16.45
Price to Book
2.66
Price to Sales
2.77
PEG Ratio
16.45
Profitability Ratios
Profit Margin
-2.95%
Operating Margin
10.68%
Return on Equity
-2.07%
Return on Assets
2.41%
Financial Health
Current Ratio
2.37
Debt to Equity
73.33
Beta
1.06
Per Share Data
EPS (TTM)
$-0.08
Book Value per Share
$4.08
Revenue per Share
$3.87
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
evcm | 2.0B | -49.36 | 2.66 | -2.07% | -2.95% | 73.33 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 702.3B | 57.48 | 34.32 | 82.38% | 21.68% | 519.59 |
Teradata | 1.9B | 18.17 | 11.04 | 87.65% | 6.57% | 331.25 |
Progress Software | 1.9B | 33.78 | 4.18 | 13.48% | 6.63% | 328.94 |
Five | 1.9B | 203.25 | 2.63 | 1.42% | 0.80% | 111.45 |
Financial data is updated regularly. All figures are in the company's reporting currency.