| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| SCORcomScore, Inc. | 43.24M | 8.62 | -0.56 | -4.12% | -2.75% | -5.46% | 39.99% | |
| LCFYLocafy Limited | 5.63M | 3.13 | -1.30 | -22.85% | -71.77% | -68.17% | 0.16 | |
| NNNextNav Inc. | 2.01B | 14.93 | -17.77 | 46.79% | -27.72% | -156.48% | 1.43 | |
| SMWBSimilarweb Ltd. | 542.71M | 6.29 | -44.93 | 14.63% | -11.2% | -123.37% | 5.06% | 1.44 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 70.59M | 93.49M | 137.67M | 193.23M | 218.02M | 249.91M |
| Revenue Growth % | - | 0.32% | 0.47% | 0.4% | 0.13% | 0.15% |
| Cost of Goods Sold | 20.51M | 21.42M | 31.75M | 53.27M | 47.09M | 54.81M |
| COGS % of Revenue | 0.29% | 0.23% | 0.23% | 0.28% | 0.22% | 0.22% |
| Gross Profit | 50.08M | 72.07M | 105.92M | 139.96M | 170.93M | 195.1M |
| Gross Margin % | 0.71% | 0.77% | 0.77% | 0.72% | 0.78% | 0.78% |
| Gross Profit Growth % | - | 0.44% | 0.47% | 0.32% | 0.22% | 0.14% |
| Operating Expenses | 66.19M | 91.74M | 172.02M | 227.82M | 199.74M | 204.76M |
| OpEx % of Revenue | 0.94% | 0.98% | 1.25% | 1.18% | 0.92% | 0.82% |
| Selling, General & Admin | 49.98M | 69.66M | 127.45M | 167.91M | 143.58M | 149.17M |
| SG&A % of Revenue | 0.71% | 0.75% | 0.93% | 0.87% | 0.66% | 0.6% |
| Research & Development | 16.21M | 22.09M | 45.24M | 59.9M | 56.16M | 55.6M |
| R&D % of Revenue | 0.23% | 0.24% | 0.33% | 0.31% | 0.26% | 0.22% |
| Other Operating Expenses | 0 | 0 | -667K | 290K | 0 | 0 |
| Operating Income | -16.11M | -19.67M | -66.11M | -87.86M | -28.81M | -9.66M |
| Operating Margin % | -0.23% | -0.21% | -0.48% | -0.45% | -0.13% | -0.04% |
| Operating Income Growth % | - | -0.22% | -2.36% | -0.33% | 0.67% | 0.66% |
| EBITDA | -14.34M | -17.71M | -63.8M | -77.27M | -18.55M | 864K |
| EBITDA Margin % | -0.2% | -0.19% | -0.46% | -0.4% | -0.09% | 0% |
| EBITDA Growth % | - | -0.24% | -2.6% | -0.21% | 0.76% | 1.05% |
| D&A (Non-Cash Add-back) | 1.78M | 1.96M | 2.3M | 10.58M | 10.26M | 10.53M |
| EBIT | -16.11M | -19.67M | -65.91M | -87.86M | -28.81M | -9.66M |
| Net Interest Income | -1.14M | -1.68M | -1.89M | 4.75M | 815K | 134K |
| Interest Income | 0 | 0 | 0 | 4.75M | 815K | 134K |
| Interest Expense | 1.14M | 1.68M | 1.89M | 0 | 0 | 0 |
| Other Income/Expense | -1.14M | -1.68M | -1.89M | 4.71M | 941K | 134K |
| Pretax Income | -17.25M | -21.36M | -68M | -83.14M | -27.87M | -9.53M |
| Pretax Margin % | -0.24% | -0.23% | -0.49% | -0.43% | -0.13% | -0.04% |
| Income Tax | 458K | 640K | 981K | 516K | 1.51M | 1.93M |
| Effective Tax Rate % | 1.03% | 1.03% | 1.01% | 1.01% | 1.05% | 1.2% |
| Net Income | -17.71M | -22M | -68.98M | -83.66M | -29.37M | -11.46M |
| Net Margin % | -0.25% | -0.24% | -0.5% | -0.43% | -0.13% | -0.05% |
| Net Income Growth % | - | -0.24% | -2.14% | -0.21% | 0.65% | 0.61% |
| Net Income (Continuing) | -17.71M | -22M | -68.98M | -83.66M | -29.37M | -11.46M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -1.32 | -0.33 | -1.30 | -1.10 | -0.38 | -0.14 |
| EPS Growth % | - | 0.75% | -2.94% | 0.15% | 0.65% | 0.63% |
| EPS (Basic) | -1.32 | -0.33 | -0.92 | -1.10 | -0.38 | -0.14 |
| Diluted Shares Outstanding | 13.43M | 66.12M | 74.86M | 75.72M | 77.75M | 82.07M |
| Basic Shares Outstanding | 13.43M | 66.12M | 74.86M | 75.72M | 77.75M | 82.07M |
| Dividend Payout Ratio | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 33M | 88.25M | 187.69M | 142.18M | 146.38M | 141.36M |
| Cash & Short-Term Investments | 7.48M | 53.94M | 128.88M | 77.81M | 71.73M | 63.87M |
| Cash Only | 7.03M | 23.94M | 128.88M | 77.81M | 71.73M | 63.87M |
| Short-Term Investments | 447K | 30M | 0 | 0 | 0 | 0 |
| Accounts Receivable | 19.21M | 25.75M | 32.05M | 39.19M | 49.29M | 51.7M |
| Days Sales Outstanding | 99.33 | 100.52 | 84.96 | 74.02 | 82.52 | 75.5 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 222K |
| Days Inventory Outstanding | - | - | - | - | - | 1.48 |
| Other Current Assets | 5.45M | 7.4M | 23.91M | 21.68M | 22.59M | 22.61M |
| Total Non-Current Assets | 12.96M | 15.39M | 39.31M | 103.86M | 92.63M | 101.56M |
| Property, Plant & Equipment | 6.92M | 6.09M | 6.36M | 72.65M | 64.64M | 60.31M |
| Fixed Asset Turnover | 10.20x | 15.35x | 21.66x | 2.66x | 3.37x | 4.14x |
| Goodwill | 2.87M | 2.87M | 11.32M | 12.87M | 12.87M | 25.27M |
| Intangible Assets | 0 | 0 | 11.62M | 9.56M | 4.79M | 5.58M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 3.18M | 6.43M | 10.02M | 8.79M | 10.34M | 10.39M |
| Total Assets | 45.96M | 103.63M | 227M | 246.04M | 239.01M | 242.91M |
| Asset Turnover | 1.54x | 0.90x | 0.61x | 0.79x | 0.91x | 1.03x |
| Asset Growth % | - | 1.25% | 1.19% | 0.08% | -0.03% | 0.02% |
| Total Current Liabilities | 75.49M | 109.11M | 134.15M | 180.93M | 184.19M | 177.19M |
| Accounts Payable | 3.05M | 4.35M | 11.3M | 7.14M | 8.42M | 12.4M |
| Days Payables Outstanding | 54.34 | 74.12 | 129.93 | 48.95 | 65.28 | 82.59 |
| Short-Term Debt | 16.85M | 26.85M | 0 | 25M | 25M | 0 |
| Deferred Revenue (Current) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 8.48M | 13.74M | 22.24M | 346K | 23.26M | 29K |
| Current Ratio | 0.44x | 0.81x | 1.40x | 0.79x | 0.79x | 0.80x |
| Quick Ratio | 0.44x | 0.81x | 1.40x | 0.79x | 0.79x | 0.80x |
| Cash Conversion Cycle | - | - | - | - | - | -5.61 |
| Total Non-Current Liabilities | 3.68M | 3.77M | 7.94M | 43.16M | 39.28M | 38.21M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 40.08M | 35.33M | 32.81M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 3.47M | 3.03M | 5.86M | 2.11M | 3.07M | 4.23M |
| Total Liabilities | 79.17M | 112.88M | 142.09M | 224.09M | 223.47M | 215.4M |
| Total Debt | 16.85M | 26.85M | 0 | 74.17M | 67.42M | 39.73M |
| Net Debt | 9.82M | 2.91M | -128.88M | -3.64M | -4.31M | -24.14M |
| Debt / Equity | - | - | - | 3.38x | 4.34x | 1.44x |
| Debt / EBITDA | - | - | - | - | - | 45.99x |
| Net Debt / EBITDA | - | - | - | - | - | -27.94x |
| Interest Coverage | -14.17x | -11.70x | -34.96x | - | - | - |
| Total Equity | -33.21M | -9.25M | 84.91M | 21.95M | 15.55M | 27.51M |
| Equity Growth % | - | 0.72% | 10.18% | -0.74% | -0.29% | 0.77% |
| Book Value per Share | -2.47 | -0.14 | 1.13 | 0.29 | 0.20 | 0.34 |
| Total Shareholders' Equity | -33.21M | -9.25M | 84.91M | 21.95M | 15.55M | 27.51M |
| Common Stock | 37K | 42K | 205K | 210K | 216K | 227K |
| Retained Earnings | -148.26M | -171.09M | -240.06M | -323.73M | -353.1M | -364.56M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 149K | 76K | 160K | -367K | 872K | 388K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | -9.69M | -3.76M | -27.63M | -46.06M | -3.04M | 30.17M |
| Operating CF Margin % | -0.14% | -0.04% | -0.2% | -0.24% | -0.01% | 0.12% |
| Operating CF Growth % | - | 0.61% | -6.35% | -0.67% | 0.93% | 10.93% |
| Net Income | -17.71M | -22M | -68.98M | -83.66M | -29.37M | -11.46M |
| Depreciation & Amortization | 1.78M | 1.96M | 3.17M | 10.58M | 10.26M | 10.53M |
| Stock-Based Compensation | 2M | 4.8M | 11.17M | 16.99M | 18.13M | 17.61M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -435K | 113K | -31K | 950K | 1.59M | 591K |
| Working Capital Changes | 4.67M | 11.36M | 27.05M | 9.07M | -3.64M | 12.9M |
| Change in Receivables | -6.01M | -6.62M | -5.13M | -6.88M | -9.73M | -2.13M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -189K | 1.29M | 6.63M | -4.28M | 1.25M | 3.6M |
| Cash from Investing | 479K | -30.76M | 7.36M | -33.01M | -2.59M | -18.7M |
| Capital Expenditures | -284K | -748K | -2.31M | -28.26M | -1.56M | -1.43M |
| CapEx % of Revenue | 0% | 0.01% | 0.02% | 0.15% | 0.01% | 0.01% |
| Acquisitions | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - |
| Other Investing | 763K | -30.01M | -10.82M | -1.26M | -1.03M | -1.86M |
| Cash from Financing | 10.39M | 51.23M | 125.25M | 29.12M | 1.19M | -18.84M |
| Debt Issued (Net) | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - |
| Other Financing | 589K | 1.44M | 1.22M | 4.12M | 1.19M | 6.16M |
| Net Change in Cash | - | - | - | - | - | - |
| Free Cash Flow | -11.5M | -4.89M | -30.74M | -77.24M | -5.42M | 27.44M |
| FCF Margin % | -0.16% | -0.05% | -0.22% | -0.4% | -0.02% | 0.11% |
| FCF Growth % | - | 0.57% | -5.28% | -1.51% | 0.93% | 6.06% |
| FCF per Share | -0.86 | -0.07 | -0.41 | -1.02 | -0.07 | 0.33 |
| FCF Conversion (FCF/Net Income) | 0.55x | 0.17x | 0.40x | 0.55x | 0.10x | -2.63x |
| Interest Paid | 879K | 1.15M | 531K | 0 | 0 | 0 |
| Taxes Paid | 326K | 190K | 468K | 485K | 1.88M | 1.17M |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -182.33% | -156.57% | -156.66% | -53.22% |
| Return on Invested Capital (ROIC) | - | - | - | -359.93% | -146.25% | -99.22% |
| Gross Margin | 70.94% | 77.09% | 76.94% | 72.43% | 78.4% | 78.07% |
| Net Margin | -25.08% | -23.53% | -50.11% | -43.3% | -13.47% | -4.58% |
| Debt / Equity | - | - | - | 3.38x | 4.34x | 1.44x |
| Interest Coverage | -14.17x | -11.70x | -34.96x | - | - | - |
| FCF Conversion | 0.55x | 0.17x | 0.40x | 0.55x | 0.10x | -2.63x |
| Revenue Growth | - | 32.44% | 47.26% | 40.36% | 12.83% | 14.63% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| UNITED STATES | 61.1M | 90.87M | 103.53M | 120.52M |
| UNITED STATES Growth | - | 48.72% | 13.93% | 16.42% |
| Europe | 29.76M | 38.36M | 41.78M | 46.43M |
| Europe Growth | - | 28.92% | 8.90% | 11.13% |
| Asia Pacific | 21.56M | 30.29M | 33.95M | 38.76M |
| Asia Pacific Growth | - | 40.48% | 12.10% | 14.16% |
| Other Geographic Region | 8.48M | 11.56M | 13.51M | 17.27M |
| Other Geographic Region Growth | - | 36.24% | 16.83% | 27.91% |
| ISRAEL | 2.13M | 3.13M | 3.55M | 4.22M |
| ISRAEL Growth | - | 47.11% | 13.49% | 18.87% |
Similarweb Ltd. (SMWB) reported $275.4M in revenue for fiscal year 2024. This represents a 290% increase from $70.6M in 2019.
Similarweb Ltd. (SMWB) grew revenue by 14.6% over the past year. This is steady growth.
Similarweb Ltd. (SMWB) reported a net loss of $30.9M for fiscal year 2024.
Similarweb Ltd. (SMWB) has a return on equity (ROE) of -53.2%. Negative ROE indicates the company is unprofitable.
Similarweb Ltd. (SMWB) generated $12.7M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.