Yext Inc. | Small-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Apr 2025

Income Metrics

Revenue 109.5M
Gross Profit 82.4M 75.24%
Operating Income 1.1M 1.02%
Net Income 770.0K 0.70%
EPS (Diluted) $0.01

Balance Sheet Metrics

Total Assets 572.4M
Total Liabilities 430.3M
Shareholders Equity 142.0M
Debt to Equity 3.03

Cash Flow Metrics

Operating Cash Flow 42.4M
Free Cash Flow 37.2M

Revenue & Profitability Trend

Yext Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i421.0M404.3M400.8M390.6M354.7M
Cost of Goods Sold i96.4M87.5M104.0M98.3M86.4M
Gross Profit i324.6M316.9M296.9M292.3M268.3M
Gross Margin % i77.1%78.4%74.1%74.8%75.6%
Operating Expenses
Research & Development i77.2M72.0M70.9M68.4M58.1M
Selling, General & Administrative i279.8M251.0M290.8M313.9M304.4M
Other Operating Expenses i-----
Total Operating Expenses i357.0M323.1M361.7M382.2M362.6M
Operating Income i-32.4M-6.2M-64.8M-90.0M-94.3M
Operating Margin % i-7.7%-1.5%-16.2%-23.0%-26.6%
Non-Operating Items
Interest Income i6.1M7.1M1.7M22.0K532.0K
Interest Expense i967.0K470.0K589.0K544.0K614.0K
Other Non-Operating Income-745.0K-761.0K-125.0K-1.5M-181.0K
Pre-tax Income i-28.1M-338.0K-63.9M-92.0M-94.6M
Income Tax i-110.0K2.3M2.1M1.3M97.0K
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-27.9M-2.6M-65.9M-93.3M-94.7M
Net Margin % i-6.6%-0.7%-16.4%-23.9%-26.7%
Key Metrics
EBITDA i169.0K24.7M-36.9M-65.4M-71.2M
EPS (Basic) i$-0.22$-0.02$-0.53$-0.73$-0.79
EPS (Diluted) i$-0.22$-0.02$-0.53$-0.73$-0.79
Basic Shares Outstanding i126850809124056949125250723127814447119690378
Diluted Shares Outstanding i126850809124056949125250723127814447119690378

Income Statement Trend

Yext Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i123.1M210.2M190.2M261.2M230.4M
Short-term Investments i-----
Accounts Receivable i112.9M108.2M109.7M101.6M97.5M
Inventory i-----
Other Current Assets18.1M14.8M15.6M13.5M18.0M
Total Current Assets i285.8M359.9M346.6M410.4M376.2M
Non-Current Assets
Property, Plant & Equipment i00000
Goodwill i287.8M9.1M9.1M9.4M10.5M
Intangible Assets i94.2M168.0K193.0K217.0K767.0K
Long-term Investments-----
Other Non-Current Assets26.1M19.7M25.0M33.5M29.0M
Total Non-Current Assets i324.3M148.9M177.2M210.0M219.8M
Total Assets i610.1M508.8M523.8M620.3M596.0M
Liabilities
Current Liabilities
Accounts Payable i4.8M7.4M7.3M9.2M13.0M
Short-term Debt i18.6M16.8M18.2M18.8M14.2M
Current Portion of Long-term Debt-----
Other Current Liabilities54.3M9.3M10.8M13.7M15.3M
Total Current Liabilities i344.7M267.8M290.9M290.7M260.2M
Non-Current Liabilities
Long-term Debt i76.8M89.6M100.5M113.8M123.6M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities35.4M4.3M4.3M4.0M5.0M
Total Non-Current Liabilities i112.2M93.9M104.9M117.8M128.6M
Total Liabilities i456.9M361.6M395.7M408.5M388.8M
Equity
Common Stock i153.0K148.0K142.0K137.0K130.0K
Retained Earnings i-707.1M-679.2M-676.5M-610.6M-517.3M
Treasury Stock i130.3M112.2M89.3M11.9M11.9M
Other Equity-----
Total Shareholders Equity i153.2M147.2M128.0M211.9M207.2M
Key Metrics
Total Debt i95.4M106.4M118.7M132.6M137.7M
Working Capital i-58.9M92.1M55.7M119.6M116.0M

Balance Sheet Composition

Yext Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i-27.9M-2.6M-65.9M-93.3M-94.7M
Depreciation & Amortization i27.3M24.6M26.4M26.1M22.8M
Stock-Based Compensation i51.8M45.0M63.1M73.5M72.3M
Working Capital Changes i-5.1M-23.0M-4.7M9.5M4.2M
Operating Cash Flow i48.9M44.5M20.0M16.4M4.1M
Investing Activities
Capital Expenditures i-----
Acquisitions i-89.4M----
Investment Purchases i----0
Investment Sales i---00
Investing Cash Flow i-89.4M--00
Financing Activities
Share Repurchases i-17.9M-23.1M-77.2M00
Dividends Paid i-----
Debt Issuance i-----
Debt Repayment i-----
Financing Cash Flow i-33.1M-36.6M-82.9M-263.0K-869.0K
Free Cash Flow i48.1M43.4M11.7M8.4M-63.9M
Net Change in Cash i-73.6M8.0M-62.9M16.1M3.3M

Cash Flow Trend

Yext Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -39.05
Forward P/E 15.03
Price to Book 7.58
Price to Sales 2.46
PEG Ratio 0.29

Profitability Ratios

Profit Margin -5.38%
Operating Margin -26.92%
Return on Equity -15.69%
Return on Assets 1.08%

Financial Health

Current Ratio 0.76
Debt to Equity 60.89
Beta 1.06

Per Share Data

EPS (TTM) $-0.18
Book Value per Share $1.15
Revenue per Share $3.42

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
yext1.1B-39.057.58-15.69%-5.38%60.89
Microsoft 3.8T39.6711.8633.61%35.79%32.63
Oracle 659.0B54.0632.2082.38%21.68%519.59
Teradata 2.0B18.6911.3687.65%6.57%331.25
Evercommerce 2.0B-49.952.66-2.07%-2.95%73.33
Progress Software 2.0B35.054.3413.48%6.63%328.94

Financial data is updated regularly. All figures are in the company's reporting currency.