SEMrush Holdings reported revenue of $117.66M and net income of -$10.98M for the quarter ended Dec 2025, up 14.6% year over year. This income statement covers 24 quarters of results from Mar 2020 through Dec 2025, standardized by Business Quant from the company’s SEC filings.
| Income Statement | Mar2020 | Jun2020 | Sep2020 | Dec2020 | Mar2021 | Jun2021 | Sep2021 | Dec2021 | Mar2022 | Jun2022 | Sep2022 | Dec2022 | Mar2023 | Jun2023 | Sep2023 | Dec2023 | Mar2024 | Jun2024 | Sep2024 | Dec2024 | Mar2025 | Jun2025 | Sep2025 | Dec2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue & cost | ||||||||||||||||||||||||
| Revenue | 40.00M | 45.01M | 49.25M | 53.75M | 57.13M | 62.61M | 65.79M | 68.78M | 70.87M | 74.69M | 78.72M | 83.39M | 85.81M | 90.95M | 97.41M | 102.64M | 105.02M | 108.89M | 112.08M | 117.66M | ||||
| Cost of RevenueCost of Rev | 8.77M | 10.24M | 11.36M | 11.56M | 11.59M | 12.60M | 12.40M | 11.96M | 12.64M | 12.97M | 13.03M | 13.68M | 14.64M | 14.96M | 17.06M | 18.81M | 19.87M | 21.11M | 22.22M | 23.11M | ||||
| Gross Profit | 31.23M | 34.77M | 37.89M | 42.19M | 45.54M | 50.01M | 53.39M | 56.82M | 58.23M | 61.72M | 65.69M | 69.71M | 71.17M | 75.99M | 80.35M | 83.83M | 85.15M | 87.78M | 89.86M | 94.55M | ||||
| Operating items | ||||||||||||||||||||||||
| Research & DevelopmentR&D | 16.46M | 18.30M | 20.67M | 25.69M | 25.83M | 30.89M | 30.57M | 39.60M | 35.50M | 30.24M | 30.09M | 31.04M | 33.92M | 35.00M | 35.69M | 39.73M | 41.31M | 45.01M | 44.34M | 45.93M | ||||
| Selling, General & AdministrativeSG&A | 7.90M | 10.52M | 11.37M | 13.32M | 14.16M | 14.22M | 17.01M | 17.39M | 18.64M | 19.39M | 18.77M | 20.61M | 18.47M | 18.31M | 20.77M | 21.05M | 22.00M | 23.32M | 24.30M | 36.77M | ||||
| Restructuring CostsRestructuring | 3.48M | 5.93M | 1.85M | 0.98M | 0.31M | |||||||||||||||||||
| Other Operating ExpensesOther Opex | 5.36M | 5.96M | 6.17M | 6.83M | 8.14M | 9.67M | 10.13M | 13.26M | 13.88M | 14.12M | 14.07M | 15.37M | 17.30M | 19.29M | 22.18M | 21.30M | 21.91M | 23.80M | 25.71M | 25.75M | ||||
| Operating ExpensesOpex | 29.72M | 34.78M | 38.22M | 45.84M | 48.13M | 58.27M | 63.64M | 72.09M | 69.00M | 64.05M | 62.94M | 67.03M | 69.70M | 72.60M | 78.64M | 82.09M | 85.22M | 92.13M | 94.34M | 108.45M | ||||
| Operating IncomeOp. Inc | 1.51M | -0.01M | -0.33M | -3.65M | -2.59M | -8.26M | -10.25M | -15.27M | -10.77M | -2.33M | 2.75M | 2.68M | 1.47M | 3.39M | 1.71M | 1.74M | -0.07M | -4.34M | -4.49M | -13.90M | ||||
| EBIT | 1.51M | -0.01M | -0.33M | -3.65M | -2.59M | -8.26M | -10.25M | -15.27M | -10.77M | -2.33M | 2.75M | 2.68M | 1.47M | 3.39M | 1.71M | 1.74M | -0.07M | -4.34M | -4.49M | -13.90M | ||||
| Non-operating items | ||||||||||||||||||||||||
| Non Operating IncomeNon Op. Inc. | 0.05M | -0.12M | -0.18M | -0.27M | 0.16M | 0.71M | 1.48M | 1.10M | 1.71M | 2.92M | 2.10M | 5.58M | 3.64M | 2.62M | 2.91M | 2.93M | 4.17M | 2.29M | 2.16M | 4.09M | ||||
| Net income details | ||||||||||||||||||||||||
| EBT | 1.56M | -0.14M | -0.51M | -3.92M | -2.43M | -7.54M | -8.77M | -14.17M | -9.06M | 0.59M | 4.85M | 8.27M | 5.11M | 6.01M | 4.62M | 4.67M | 4.10M | -2.06M | -2.33M | -9.81M | ||||
| Tax ProvisionsTaxes | 0.09M | 0.14M | 0.10M | -0.06M | 0.14M | 0.74M | 0.32M | -0.27M | 0.80M | 0.87M | 0.64M | 1.39M | 3.10M | 4.65M | 3.90M | 1.38M | 3.44M | 4.72M | 0.07M | 1.17M | ||||
| Profit After TaxPAT | 1.47M | -0.28M | -0.61M | -4.09M | -2.57M | -8.28M | -9.20M | -13.65M | -9.86M | -0.28M | 4.23M | 8.31M | 2.14M | 1.66M | 5.08M | 0.89M | 0.85M | -6.57M | -2.40M | -10.98M | ||||
| Income from Non-Controlling InterestsInc. Minority | -0.14M | -0.30M | -0.38M | -0.05M | -0.19M | -0.21M | -0.25M | 0.12M | ||||||||||||||||
| Income from Continuing OperationsIncome (Continuing) | 1.47M | -0.28M | -0.61M | -3.86M | -2.57M | -8.28M | -9.09M | -13.90M | -9.86M | -0.28M | 4.21M | 6.87M | 2.00M | 1.36M | 0.72M | 3.29M | 0.66M | -6.78M | -2.40M | -10.98M | ||||
| Consolidated Net IncomeConsol Net Inc. | 1.47M | -0.28M | -0.61M | -3.86M | -2.57M | -8.28M | -9.09M | -13.90M | -9.86M | -0.28M | 4.21M | 6.87M | 2.00M | 1.36M | 0.72M | 3.29M | 0.66M | -6.78M | -2.40M | -10.98M | ||||
| Income towards Parent CompanyParent Net Inc | 1.47M | -0.28M | -0.61M | -3.86M | -2.57M | -8.28M | -9.09M | -13.90M | -9.86M | -0.28M | 4.21M | 6.87M | 2.00M | 1.36M | 0.72M | 3.29M | 0.66M | -6.78M | -2.40M | -10.98M | ||||
| Net Income towards Common StockholdersNet Income | 1.47M | -0.28M | -0.61M | -3.86M | -2.57M | -8.28M | -9.09M | -13.90M | -9.86M | -0.28M | 4.21M | 6.87M | 2.00M | 1.36M | 0.72M | 3.29M | 0.66M | -6.78M | -2.40M | -10.98M | ||||
| Additional items | ||||||||||||||||||||||||
| EPS (Basic) | 0.02 | 0.00 | 0.00 | -0.03 | -0.02 | -0.06 | -0.06 | -0.10 | -0.07 | 0.00 | 0.03 | 0.05 | 0.01 | 0.01 | 0.00 | 0.02 | 0.00 | -0.05 | -0.02 | -0.07 | ||||
| EPS (Diluted) | 0.01 | 0.00 | 0.00 | -0.03 | -0.02 | -0.06 | -0.06 | -0.10 | -0.07 | 0.00 | 0.03 | 0.05 | 0.01 | 0.01 | 0.00 | 0.02 | 0.00 | -0.05 | -0.02 | -0.07 | ||||
| Shares Outstanding | 96.38M | 135.31M | 135.67M | 126.59M | 140.79M | 141.04M | 141.26M | 141.16M | 141.65M | 142.24M | 142.84M | 142.59M | 144.57M | 145.68M | 146.44M | 145.87M | 147.21M | 148.31M | 148.82M | 148.54M | ||||
| Shares Outstanding (Diluted)Shares Outstanding (Dil.) | 131.36M | 135.31M | 135.67M | 126.59M | 140.79M | 141.04M | 141.26M | 141.16M | 141.65M | 142.24M | 146.27M | 146.07M | 147.70M | 148.83M | 149.43M | 148.86M | 151.08M | 148.31M | 148.82M | 148.54M | ||||
| Shares Outstanding (Entity)Shares Outstanding (Entity.) | 134.75M | 124.70M | 114.11M | 108.87M | 140.79M | 141.04M | 141.26M | 141.16M | 118.18M | 119.03M | 142.84M | 120.63M | 121.25M | 123.06M | 123.50M | 125.83M | 126.63M | 127.47M | 127.99M | 129.74M | ||||
| EBITDA | 1.51M | -0.01M | -0.33M | -3.65M | -2.59M | -8.26M | -10.25M | -15.27M | -10.77M | -2.33M | 2.75M | 2.68M | 1.47M | 3.39M | 1.71M | 1.74M | -0.07M | -4.34M | -4.49M | -13.90M | ||||
| Tax Rate | 5.52% | -102.17% | -19.65% | 1.48% | -5.76% | -9.79% | -3.66% | 1.90% | -8.79% | 147.29% | 13.13% | 16.85% | 60.78% | 77.35% | 84.45% | 29.46% | 84.02% | -229.30% | -2.79% | -11.90% |