
Monday.com (MNDY) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
282.2M
Gross Profit
253.4M
89.79%
Operating Income
9.8M
3.47%
Net Income
27.4M
9.72%
EPS (Diluted)
$0.52
Balance Sheet Metrics
Total Assets
1.8B
Total Liabilities
745.0M
Shareholders Equity
1.1B
Debt to Equity
0.68
Cash Flow Metrics
Operating Cash Flow
101.3M
Free Cash Flow
107.5M
Revenue & Profitability Trend
Monday.com Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 972.0M | 729.7M | 519.0M | 308.2M | 161.1M |
Cost of Goods Sold | 103.7M | 80.6M | 66.5M | 39.0M | 22.5M |
Gross Profit | 868.3M | 649.0M | 452.5M | 269.1M | 138.6M |
Gross Margin % | 89.3% | 88.9% | 87.2% | 87.3% | 86.0% |
Operating Expenses | |||||
Research & Development | 213.7M | 156.5M | 127.0M | 73.7M | 43.5M |
Selling, General & Administrative | 675.6M | 531.1M | 477.5M | 321.6M | 245.7M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 889.3M | 687.6M | 604.5M | 395.3M | 289.2M |
Operating Income | -21.0M | -38.6M | -152.0M | -126.1M | -150.5M |
Operating Margin % | -2.2% | -5.3% | -29.3% | -40.9% | -93.4% |
Non-Operating Items | |||||
Interest Income | 60.8M | 42.0M | 18.7M | 875.0K | 1.0M |
Interest Expense | 0 | 0 | 62.0K | 405.0K | 671.0K |
Other Non-Operating Income | -4.8M | 361.0K | 4.7M | -742.0K | 492.0K |
Pre-tax Income | 34.5M | 3.3M | -129.5M | -127.0M | -150.0M |
Income Tax | 2.1M | 5.2M | 7.4M | 2.3M | 2.2M |
Effective Tax Rate % | 6.1% | 156.4% | 0.0% | 0.0% | 0.0% |
Net Income | 32.4M | -1.9M | -136.9M | -129.3M | -152.2M |
Net Margin % | 3.3% | -0.3% | -26.4% | -42.0% | -94.5% |
Key Metrics | |||||
EBITDA | 51.1M | 12.0M | -125.5M | -123.1M | -147.9M |
EPS (Basic) | $0.65 | $-0.04 | $-2.99 | $-4.53 | $-3.92 |
EPS (Diluted) | $0.62 | $-0.04 | $-2.99 | $-4.53 | $-3.92 |
Basic Shares Outstanding | 49908423 | 48366378 | 45804714 | 30332006 | 38832537 |
Diluted Shares Outstanding | 49908423 | 48366378 | 45804714 | 30332006 | 38832537 |
Income Statement Trend
Monday.com Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.4B | 1.1B | 885.9M | 886.8M | 129.8M |
Short-term Investments | 50.0M | - | - | 0 | 10.0M |
Accounts Receivable | 25.8M | 17.9M | 13.2M | 8.5M | 3.9M |
Inventory | - | - | - | - | - |
Other Current Assets | 8.7M | 3.1M | 3.3M | 4.3M | 1.4M |
Total Current Assets | 1.5B | 1.2B | 923.8M | 913.5M | 147.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 95.0M | 62.5M | 80.5M | 254.0K | 254.0K |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 17.0M | 2.8M | 585.0K | 100.0K | 2.6M |
Total Non-Current Assets | 153.3M | 102.5M | 115.2M | 19.7M | 9.8M |
Total Assets | 1.7B | 1.3B | 1.0B | 933.2M | 157.4M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 35.6M | 24.8M | 7.3M | 23.6M | 25.7M |
Short-term Debt | 29.0M | 18.2M | 19.1M | 84.0K | 21.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | 3.2M | - | - |
Total Current Liabilities | 575.6M | 416.0M | 298.2M | 228.2M | 140.4M |
Non-Current Liabilities | |||||
Long-term Debt | 77.0M | 42.9M | 58.6M | 0 | - |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | 1.6M | 1.0M |
Total Non-Current Liabilities | 79.7M | 46.1M | 61.1M | 1.6M | 234.5M |
Total Liabilities | 655.3M | 462.1M | 359.3M | 229.8M | 375.0M |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | -552.0M | -584.4M | -582.5M | -445.7M | -316.4M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.0B | 813.5M | 679.7M | 703.4M | -217.6M |
Key Metrics | |||||
Total Debt | 106.0M | 61.1M | 77.7M | 84.0K | 21.1M |
Working Capital | 956.6M | 757.1M | 625.6M | 685.3M | 7.2M |
Balance Sheet Composition
Monday.com Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 32.4M | -1.9M | -136.9M | -129.3M | -152.2M |
Depreciation & Amortization | 11.9M | 9.0M | 8.6M | 2.7M | 1.9M |
Stock-Based Compensation | 129.2M | 100.2M | 104.9M | 73.5M | 64.3M |
Working Capital Changes | 75.6M | 81.6M | 43.7M | 57.7M | 36.0M |
Operating Cash Flow | 267.0M | 189.0M | 20.3M | 4.7M | -49.9M |
Investing Activities | |||||
Capital Expenditures | -13.2M | -7.9M | -16.0M | -11.4M | -4.4M |
Acquisitions | -6.0M | - | - | - | - |
Investment Purchases | -49.6M | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -68.8M | -7.9M | -16.0M | -1.4M | -10.4M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | - |
Debt Repayment | 0 | 0 | -84.0K | -21.1M | -72.0K |
Financing Cash Flow | 11.9M | 4.0M | -21.2M | 716.0M | 7.9M |
Free Cash Flow | 295.8M | 204.9M | 8.1M | 2.6M | -42.7M |
Net Change in Cash | 210.1M | 185.1M | -16.9M | 719.3M | -52.4M |
Cash Flow Trend
Monday.com Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
236.89
Forward P/E
51.22
Price to Book
8.19
Price to Sales
8.88
PEG Ratio
-2.64
Profitability Ratios
Profit Margin
3.63%
Operating Margin
-3.86%
Return on Equity
3.80%
Return on Assets
-0.71%
Financial Health
Current Ratio
2.64
Debt to Equity
10.59
Beta
1.27
Per Share Data
EPS (TTM)
$0.80
Book Value per Share
$23.13
Revenue per Share
$21.66
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mndy | 9.8B | 236.89 | 8.19 | 3.80% | 3.63% | 10.59 |
Salesforce | 239.3B | 39.17 | 3.95 | 10.31% | 16.08% | 19.81 |
Uber Technologies | 198.7B | 16.23 | 8.80 | 67.49% | 26.68% | 52.23 |
Paylocity Holding | 10.0B | 45.00 | 8.12 | 20.04% | 14.24% | 14.09 |
Appfolio | 9.8B | 49.50 | 21.54 | 49.12% | 23.54% | 8.70 |
Altair Engineering | 9.6B | 699.06 | 11.17 | 1.81% | 2.13% | 30.23 |
Financial data is updated regularly. All figures are in the company's reporting currency.