
Sprout Social (SPT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
109.3M
Gross Profit
84.5M
77.27%
Operating Income
-11.2M
-10.25%
Net Income
-11.2M
-10.27%
EPS (Diluted)
$-0.19
Balance Sheet Metrics
Total Assets
424.7M
Total Liabilities
249.3M
Shareholders Equity
175.3M
Debt to Equity
1.42
Cash Flow Metrics
Operating Cash Flow
21.7M
Free Cash Flow
16.7M
Revenue & Profitability Trend
Sprout Social Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 405.9M | 333.6M | 253.8M | 187.9M | 132.9M |
Cost of Goods Sold | 91.5M | 76.3M | 59.9M | 46.8M | 34.9M |
Gross Profit | 314.4M | 257.4M | 194.0M | 141.1M | 98.0M |
Gross Margin % | 77.5% | 77.1% | 76.4% | 75.1% | 73.7% |
Operating Expenses | |||||
Research & Development | 102.8M | 79.6M | 61.4M | 40.0M | 30.5M |
Selling, General & Administrative | 272.0M | 247.1M | 184.2M | 129.1M | 99.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 374.8M | 326.7M | 245.6M | 169.2M | 130.0M |
Operating Income | -60.4M | -69.3M | -51.7M | -28.1M | -32.0M |
Operating Margin % | -14.9% | -20.8% | -20.4% | -15.0% | -24.1% |
Non-Operating Items | |||||
Interest Income | 4.0M | 7.0M | 2.5M | 259.0K | 617.0K |
Interest Expense | 3.5M | 2.8M | 153.0K | 300.0K | 366.0K |
Other Non-Operating Income | -1.4M | -768.0K | -580.0K | -361.0K | 223.0K |
Pre-tax Income | -61.3M | -65.8M | -49.9M | -28.5M | -31.5M |
Income Tax | 670.0K | 649.0K | 366.0K | 211.0K | 127.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -62.0M | -66.4M | -50.2M | -28.7M | -31.7M |
Net Margin % | -15.3% | -19.9% | -19.8% | -15.3% | -23.8% |
Key Metrics | |||||
EBITDA | -45.9M | -54.8M | -44.8M | -23.5M | -25.9M |
EPS (Basic) | $-1.09 | $-1.19 | $-0.92 | $-0.53 | $-0.62 |
EPS (Diluted) | $-1.09 | $-1.19 | $-0.92 | $-0.53 | $-0.62 |
Basic Shares Outstanding | 56935910 | 55664404 | 54611616 | 53768301 | 51368737 |
Diluted Shares Outstanding | 56935910 | 55664404 | 54611616 | 53768301 | 51368737 |
Income Statement Trend
Sprout Social Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 86.4M | 49.8M | 79.9M | 107.1M | 114.5M |
Short-term Investments | 3.7M | 44.6M | 92.9M | 69.8M | 49.4M |
Accounts Receivable | 84.0M | 63.5M | 35.8M | 25.5M | 17.2M |
Inventory | - | - | - | - | - |
Other Current Assets | 15.8M | 10.3M | 6.4M | 6.2M | 9.7M |
Total Current Assets | 210.2M | 195.9M | 235.5M | 222.5M | 199.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 8.7M | 9.5M | 9.5M | 10.1M |
Goodwill | 264.5M | 270.9M | 6.6M | 7.6M | 8.7M |
Intangible Assets | 21.9M | 28.1M | 2.0M | 3.0M | 4.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 52.6M | 27.3M | 19.7M | 14.5M | 8.9M |
Total Non-Current Assets | 218.1M | 200.6M | 58.5M | 42.2M | 40.3M |
Total Assets | 428.3M | 396.6M | 293.9M | 264.7M | 239.7M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 7.0M | 6.9M | 5.0M | 2.9M | 1.5M |
Short-term Debt | 3.7M | 3.9M | 3.5M | 2.7M | 2.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 220.8M | 181.0M | 132.8M | 98.4M | 63.6M |
Non-Current Liabilities | |||||
Long-term Debt | 39.5M | 70.1M | 18.3M | 20.9M | 23.6M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 351.0K | 351.0K | - | - | - |
Total Non-Current Liabilities | 41.0M | 71.4M | 18.8M | 21.1M | 24.0M |
Total Liabilities | 261.7M | 252.4M | 151.6M | 119.5M | 87.6M |
Equity | |||||
Common Stock | 5.0K | 5.0K | 5.0K | 5.0K | 5.0K |
Retained Earnings | -354.4M | -292.4M | -226.0M | -175.7M | -147.0M |
Treasury Stock | 37.4M | 35.1M | 32.7M | 30.8M | 29.2M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 166.6M | 144.2M | 142.3M | 145.2M | 152.1M |
Key Metrics | |||||
Total Debt | 43.3M | 74.0M | 21.8M | 23.6M | 25.8M |
Working Capital | -10.5M | 14.9M | 102.7M | 124.1M | 135.8M |
Balance Sheet Composition
Sprout Social Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -62.0M | -66.4M | -50.2M | -28.7M | -31.7M |
Depreciation & Amortization | 11.9M | 8.2M | 4.9M | 4.7M | 5.3M |
Stock-Based Compensation | 84.3M | 67.7M | 47.7M | 21.7M | 11.1M |
Working Capital Changes | -21.8M | -29.2M | -17.9M | -8.6M | -8.3M |
Operating Cash Flow | 27.3M | 7.0M | 3.2M | 1.5M | -15.7M |
Investing Activities | |||||
Capital Expenditures | - | - | -1.8M | -926.0K | -4.0M |
Acquisitions | -1.4M | -145.6M | 0 | 0 | - |
Investment Purchases | 0 | -63.1M | -190.0M | -109.6M | -53.1M |
Investment Sales | 45.1M | 124.2M | 154.1M | 88.4M | 3.4M |
Investing Cash Flow | 43.7M | -84.6M | -37.7M | -22.1M | -53.8M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | 75.0M | 0 | 0 | 0 |
Debt Repayment | -30.0M | -20.0M | 0 | 0 | 0 |
Financing Cash Flow | -32.3M | 51.6M | -1.9M | -137.0K | 44.0M |
Free Cash Flow | 23.4M | 4.4M | 8.8M | 13.9M | -15.4M |
Net Change in Cash | 38.7M | -26.0M | -36.4M | -20.8M | -25.5M |
Cash Flow Trend
Sprout Social Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-13.41
Forward P/E
20.72
Price to Book
4.69
Price to Sales
2.01
PEG Ratio
0.45
Profitability Ratios
Profit Margin
-12.70%
Operating Margin
-11.02%
Return on Equity
-32.50%
Return on Assets
-7.82%
Financial Health
Current Ratio
1.00
Debt to Equity
16.75
Beta
0.99
Per Share Data
EPS (TTM)
$-0.95
Book Value per Share
$3.14
Revenue per Share
$7.46
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
spt | 865.2M | -13.41 | 4.69 | -32.50% | -12.70% | 16.75 |
Salesforce | 235.0B | 38.47 | 3.88 | 10.31% | 16.08% | 19.81 |
Intuit | 184.8B | 53.96 | 9.19 | 17.84% | 19.07% | 0.35 |
Eplus | 1.9B | 16.92 | 1.83 | 11.42% | 5.45% | 12.68 |
Matterport | 1.8B | -6.73 | 4.43 | -55.40% | -151.22% | 0.05 |
Olo | 1.7B | 1,038.00 | 2.44 | -0.13% | -0.28% | 1.80 |
Financial data is updated regularly. All figures are in the company's reporting currency.