Semrush Holdings, Inc. (SEMR) — Financial statements
Income statement, balance sheet, and cash flow for Semrush Holdings, Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 444↑17.7% | 377↑22.5% | 308↑21.0% | 254↑35.3% | 188 | |
| Cost of Revenue | 86↑31.8% | 65↑25.1% | 52↑7.8% | 49↑15.8% | 42 | |
| Gross Profit | 357↑14.8% | 311↑21.9% | 255↑24.1% | 206↑40.9% | 146 | |
| Operating Expenses | ||||||
| R&D Expenses | 97↑21.3% | 80↑39.4% | 57↑39.4% | 41↑69.4% | 24 | |
| General & Administrative Expenses | 106↑35.3% | 79↑1.6% | 77↑23.3% | 63↑45.6% | 43 | |
| Selling & Marketing Expenses | 177↑22.3% | 144↑13.8% | 127↓0.0% | 127↑56.4% | 81 | |
| SG&A Expenses | 283↑26.9% | 223↑9.1% | 204↑7.7% | 190↑52.7% | 124 | |
| Other Expenses | 0.00 | 0.00↓100.0% | 1↓88.5% | 11 | 0.00 | |
| Operating Expenses | 380↑25.4% | 303↑15.2% | 263↑8.6% | 242↑63.0% | 149 | |
| Total Costs & Expenses | 466↑26.6% | 369↑16.9% | 315↑8.5% | 291↑52.6% | 190 | |
| Operating Results | ||||||
| Operating Income | -23↓374.6% | 8↑208.4% | -8↑78.9% | -36↓1359.0% | -2 | |
| Depreciation & Amortization | 12↑16.8% | 10↑48.3% | 7↑2.1% | 7↑88.1% | 4 | |
| EBITDA | 2↓91.0% | 18↑4328.0% | 0.42↑102.2% | -18↓1854.7% | 1 | |
| EBIT | -10↓221.6% | 8↑230.3% | -6↑74.6% | -25↓911.2% | -2 | |
| Interest & Other Income | ||||||
| Net Interest Income | 0.00↓100.0% | 10↑6.2% | 9↑210.0% | 3↑672.9% | -0.53 | |
| Interest Income | 0.00↓100.0% | 10↑6.2% | 9↑210.0% | 3 | 0.00 | |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00↓100.0% | 0.53 | |
| Non-Operating Income | -13 | 0.00↑100.0% | -1↑88.5% | -11↓112540.0% | -0.01 | |
| Other Income / Expenses | 13↑5.1% | 12↓1.8% | 12↑256.3% | 3↑762.1% | -0.52 | |
| Income Before Tax | -10↓149.5% | 20↑339.1% | 5↑114.1% | -33↓991.8% | -3 | |
| Income Tax Expense | 9↓27.9% | 13↑252.5% | 4↑297.0% | 0.93↑244.8% | 0.27 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -19↓364.4% | 7↑676.3% | 0.95↑102.8% | -34↓930.4% | -3 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | -19↓330.2% | 8↑766.9% | 0.95↑102.8% | -34↓930.4% | -3 | |
| Bottom-Line Net Income | -19↓330.2% | 8↑766.9% | 0.95↑102.8% | -34↓930.4% | -3 | |
| EPS (Basic) | -0.13↓330.1% | 0.06↑743.3% | 0.01↑102.8% | -0.24↓930.0% | -0.02 | |
| EPS (Diluted) | -0.13↓335.1% | 0.06↑750.8% | 0.01↑102.7% | -0.24↓930.0% | -0.02 | |
| Weighted Average Shares | 149↑1.8% | 146↑2.3% | 143↑1.0% | 141↑0.3% | 141 | |
| Weighted Average Diluted Shares | 149↓0.2% | 149↑1.9% | 146↑3.5% | 141↑0.3% | 141 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.