
FiscalNote Holdings (NOTE) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
23.3M
Gross Profit
14.8M
63.81%
Operating Income
-7.4M
-31.92%
Net Income
-13.3M
-57.05%
EPS (Diluted)
$-0.96
Balance Sheet Metrics
Total Assets
299.7M
Total Liabilities
198.3M
Shareholders Equity
101.4M
Debt to Equity
1.96
Cash Flow Metrics
Operating Cash Flow
15.5M
Free Cash Flow
1.3M
Revenue & Profitability Trend
FiscalNote Holdings Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 120.3M | 132.6M | 113.8M | 82.9M | 65.2M |
Cost of Goods Sold | 44.2M | 58.1M | 47.9M | 36.4M | 26.9M |
Gross Profit | 76.1M | 74.5M | 65.9M | 46.5M | 38.2M |
Gross Margin % | 63.3% | 56.2% | 57.9% | 56.1% | 58.7% |
Operating Expenses | |||||
Research & Development | 12.8M | 18.2M | 20.7M | 24.0M | 15.1M |
Selling, General & Administrative | 85.3M | 111.3M | 120.5M | 64.0M | 42.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 98.1M | 129.5M | 141.2M | 88.0M | 57.4M |
Operating Income | -31.9M | -66.4M | -85.8M | -50.9M | -26.5M |
Operating Margin % | -26.6% | -50.1% | -75.4% | -61.4% | -40.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 23.6M | 29.9M | 95.7M | 64.8M | 31.8M |
Other Non-Operating Income | 65.6M | -18.9M | -40.0M | -1.6M | 5.7M |
Pre-tax Income | 10.1M | -115.2M | -221.5M | -117.3M | -52.6M |
Income Tax | 536.0K | 223.0K | -3.3M | -7.9M | -1.4M |
Effective Tax Rate % | 5.3% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 9.5M | -115.5M | -218.3M | -109.4M | -51.3M |
Net Margin % | 7.9% | -87.0% | -191.8% | -132.0% | -78.7% |
Key Metrics | |||||
EBITDA | -12.1M | -37.8M | -66.1M | -34.8M | -15.2M |
EPS (Basic) | $0.84 | $-0.88 | $-3.68 | $-2.37 | $-0.64 |
EPS (Diluted) | $0.84 | $-0.88 | $-3.68 | $-2.37 | $-0.64 |
Basic Shares Outstanding | 11440050 | 131400109 | 66513704 | 129740324 | 129740324 |
Diluted Shares Outstanding | 11440050 | 131400109 | 66513704 | 129740324 | 129740324 |
Income Statement Trend
FiscalNote Holdings Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 28.8M | 16.5M | 60.4M | 32.2M | 44.2M |
Short-term Investments | 5.8M | 7.1M | 0 | - | - |
Accounts Receivable | 13.5M | 16.9M | 14.9M | 11.2M | 6.4M |
Inventory | - | - | - | - | - |
Other Current Assets | 2.9M | 2.5M | 2.8M | 7.3M | 2.7M |
Total Current Assets | 57.2M | 49.8M | 86.0M | 54.3M | 56.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | 15.8M | 18.3M | 21.5M | 136.0K | 215.0K |
Goodwill | 404.1M | 479.6M | 508.8M | 502.7M | 334.6M |
Intangible Assets | 86.0M | 104.2M | 120.0M | 125.2M | 93.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 3.3M | 4.9M | 4.4M | 2.7M | 1.8M |
Total Non-Current Assets | 269.0M | 320.8M | 347.2M | 324.2M | 223.8M |
Total Assets | 326.2M | 370.6M | 433.2M | 378.5M | 280.1M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 8.5M | 12.9M | 13.7M | 15.8M | 2.9M |
Short-term Debt | 3.4M | 3.2M | 6.8M | 13.6M | 3.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 2.3M | 3.0M | 2.8M | 7.0M | 4.3M |
Total Current Liabilities | 51.3M | 65.6M | 62.1M | 69.5M | 35.1M |
Non-Current Liabilities | |||||
Long-term Debt | 169.5M | 248.5M | 191.1M | 319.7M | 212.0M |
Deferred Tax Liabilities | 1.9M | 2.2M | 714.0K | 3.5M | 7.0M |
Other Non-Current Liabilities | 3.0M | 5.2M | 14.7M | 9.9M | 9.7M |
Total Non-Current Liabilities | 177.1M | 261.5M | 226.4M | 341.9M | 237.2M |
Total Liabilities | 228.4M | 327.1M | 288.5M | 411.3M | 272.4M |
Equity | |||||
Common Stock | 15.0K | 12.0K | 13.0K | 0 | 0 |
Retained Earnings | -806.9M | -816.4M | -700.7M | -481.4M | -237.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 97.8M | 43.5M | 144.7M | -32.8M | 7.7M |
Key Metrics | |||||
Total Debt | 173.0M | 251.6M | 197.9M | 333.3M | 215.2M |
Working Capital | 5.9M | -15.8M | 23.9M | -15.2M | 21.1M |
Balance Sheet Composition
FiscalNote Holdings Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 9.5M | -115.5M | -218.3M | -109.4M | -51.3M |
Depreciation & Amortization | 19.9M | 28.7M | 20.8M | 16.4M | 11.5M |
Stock-Based Compensation | 17.9M | 27.1M | 38.0M | 1.0M | 1.0M |
Working Capital Changes | -3.3M | -7.2M | -15.4M | -1.2M | 2.0M |
Operating Cash Flow | 60.7M | -49.0M | -95.9M | -34.2M | -12.5M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 98.1M | -5.0M | 1.1M | -43.6M | 0 |
Investment Purchases | 0 | -7.4M | 0 | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 98.1M | -12.4M | 1.1M | -43.6M | 0 |
Financing Activities | |||||
Share Repurchases | - | 0 | -88.0K | 0 | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 6.3M | 11.5M | 166.0M | 61.2M | 227.1M |
Debt Repayment | -70.8M | -107.0K | -189.1M | 0 | -156.2M |
Financing Cash Flow | -71.9M | 11.4M | 106.6M | 73.8M | 60.4M |
Free Cash Flow | -14.2M | -43.4M | -84.0M | -42.6M | -22.7M |
Net Change in Cash | 86.8M | -50.0M | 11.8M | -4.1M | 47.9M |
Cash Flow Trend
FiscalNote Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
9.43
Forward P/E
-14.74
Price to Book
0.74
Price to Sales
0.68
PEG Ratio
0.01
Profitability Ratios
Profit Margin
-41.79%
Operating Margin
-31.93%
Return on Equity
-45.39%
Return on Assets
-6.64%
Financial Health
Current Ratio
1.25
Debt to Equity
148.23
Beta
0.55
Per Share Data
EPS (TTM)
$-3.84
Book Value per Share
$6.99
Revenue per Share
$8.85
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
note | 74.1M | 9.43 | 0.74 | -45.39% | -41.79% | 148.23 |
International | 270.7B | 46.59 | 9.76 | 22.67% | 9.11% | 245.47 |
Accenture plc | 154.6B | 20.21 | 4.89 | 25.51% | 11.02% | 25.38 |
TTEC Holdings | 174.0M | 44.11 | 0.63 | -5.95% | -1.20% | 336.94 |
CSP | 124.7M | 716.50 | 2.49 | -3.25% | -2.72% | 2.73 |
Castellum | 100.4M | -5.94 | 3.06 | -25.15% | -11.59% | 16.93 |
Financial data is updated regularly. All figures are in the company's reporting currency.