Free Trial

Freshworks (FRSH) Financials

Freshworks logo
$12.60 +0.06 (+0.48%)
Closing price 04/17/2025 04:00 PM Eastern
Extended Trading
$12.63 +0.03 (+0.21%)
As of 04/17/2025 05:42 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Freshworks

Annual Income Statements for Freshworks

This table shows Freshworks' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-625 -1,618 -2,839 -232 -137 -95
Consolidated Net Income / (Loss)
-31 -57 -192 -232 -137 -95
Net Income / (Loss) Continuing Operations
-71 -57 -192 -232 -137 -95
Total Pre-Tax Income
-27 -53 -181 -221 -124 -91
Total Operating Income
-30 -56 -205 -233 -170 -139
Total Gross Profit
136 197 293 402 493 607
Total Revenue
172 250 371 498 596 720
Operating Revenue
172 250 371 498 596 720
Total Cost of Revenue
77 52 78 96 103 113
Operating Cost of Revenue
77 52 78 96 103 113
Total Operating Expenses
166 253 498 636 663 746
Selling, General & Admin Expense
16 51 117 157 168 181
Marketing Expense
111 133 260 343 358 391
Research & Development Expense
39 69 120 136 138 165
Restructuring Charge
- - - 0.00 0.00 9.66
Total Other Income / (Expense), net
2.18 2.83 23 13 46 48
Other Income / (Expense), net
2.18 2.83 23 13 46 48
Income Tax Expense
3.64 4.02 11 11 14 4.53
Basic Earnings per Share
($8.21) ($21.03) ($21.73) ($0.82) ($0.47) ($0.32)
Weighted Average Basic Shares Outstanding
76.03M 76.95M 130.65M 284.59M 293.09M 300.84M
Diluted Earnings per Share
($8.21) ($21.03) ($21.73) ($0.82) ($0.47) ($0.32)
Weighted Average Diluted Shares Outstanding
76.03M 76.95M 130.65M 284.59M 293.09M 300.84M
Weighted Average Basic & Diluted Shares Outstanding
- - 282.65M 290.23M 297.94M 301.53M

Quarterly Income Statements for Freshworks

This table shows Freshworks' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-58 -55 -43 -36 -31 -28 -23 -20 -30 -22
Consolidated Net Income / (Loss)
-58 -55 -43 -36 -31 -28 -23 -20 -30 -22
Net Income / (Loss) Continuing Operations
-58 -55 -43 -36 -31 -28 -23 -20 -30 -22
Total Pre-Tax Income
-56 -51 -39 -32 -28 -25 -19 -31 -25 -16
Total Operating Income
-58 -61 -48 -43 -39 -40 -32 -44 -39 -24
Total Gross Profit
105 108 112 120 127 133 139 146 157 165
Total Revenue
129 133 138 145 154 160 165 174 187 195
Operating Revenue
129 133 138 145 154 160 165 174 187 195
Total Cost of Revenue
24 25 25 25 26 27 26 28 30 29
Operating Cost of Revenue
24 25 25 25 26 27 26 28 30 29
Total Operating Expenses
163 169 161 164 166 173 171 190 196 189
Selling, General & Admin Expense
40 39 41 41 40 45 42 45 46 48
Marketing Expense
87 95 87 88 91 92 95 104 101 91
Research & Development Expense
36 35 33 34 35 36 35 41 48 41
Total Other Income / (Expense), net
2.25 9.97 9.48 11 11 15 13 13 14 7.80
Other Income / (Expense), net
2.25 9.97 9.48 11 11 15 13 13 14 7.80
Income Tax Expense
1.80 4.84 4.04 3.59 3.29 2.76 3.95 -10 5.02 5.91
Basic Earnings per Share
($0.20) ($0.20) ($0.15) ($0.12) ($0.11) ($0.09) ($0.08) ($0.07) ($0.10) ($0.07)
Weighted Average Basic Shares Outstanding
286.70M 284.59M 290.13M 292.00M 294.15M 293.09M 297.87M 299.81M 302.10M 300.84M
Diluted Earnings per Share
($0.20) ($0.20) ($0.15) ($0.12) ($0.11) ($0.09) ($0.08) ($0.07) ($0.10) ($0.07)
Weighted Average Diluted Shares Outstanding
286.70M 284.59M 290.13M 292.00M 294.15M 293.09M 297.87M 299.81M 302.10M 300.84M
Weighted Average Basic & Diluted Shares Outstanding
287.92M 290.23M 291.14M 293.57M 295.29M 297.94M 298.82M 302.09M 302.85M 301.53M

Annual Cash Flow Statements for Freshworks

This table details how cash moves in and out of Freshworks' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-6.88 19 650 -444 184 132
Net Cash From Operating Activities
-8.16 33 11 -2.53 86 161
Net Cash From Continuing Operating Activities
-8.16 33 11 -2.53 86 161
Net Income / (Loss) Continuing Operations
-31 -57 -192 -232 -137 -95
Consolidated Net Income / (Loss)
-31 -57 -192 -232 -137 -95
Depreciation Expense
6.26 11 13 12 12 19
Amortization Expense
3.84 8.91 15 17 8.31 13
Non-Cash Adjustments To Reconcile Net Income
0.08 43 149 215 219 227
Changes in Operating Assets and Liabilities, net
13 27 26 -14 -15 -2.91
Net Cash From Investing Activities
-149 -11 -420 -285 158 39
Net Cash From Continuing Investing Activities
-149 -11 -420 -285 158 39
Purchase of Property, Plant & Equipment
-15 -9.01 -9.12 -12 -8.34 -15
Acquisitions
-5.97 -6.83 - 0.00 0.00 -214
Purchase of Investments
-177 -116 -686 -849 -843 -621
Sale of Property, Plant & Equipment
0.00 0.00 0.62 0.14 0.11 0.28
Sale and/or Maturity of Investments
48 120 250 576 1,010 888
Net Cash From Financing Activities
150 -1.91 1,058 -156 -61 -67
Net Cash From Continuing Financing Activities
150 -1.91 1,058 -156 -61 -67
Repurchase of Common Equity
0.00 0.00 -6.83 -0.11 0.00 -14
Issuance of Common Equity
0.00 0.00 1,069 11 7.27 6.64
Other Financing Activities, net
0.41 -1.91 -4.15 -167 -68 -60
Cash Income Taxes Paid
3.46 5.08 10 13 12 12

Quarterly Cash Flow Statements for Freshworks

This table details how cash moves in and out of Freshworks' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-158 -128 40 12 102 30 -20 -158 81 229
Net Cash From Operating Activities
-4.22 7.17 12 20 24 31 41 36 42 41
Net Cash From Continuing Operating Activities
-4.22 7.17 12 20 24 31 41 36 42 41
Net Income / (Loss) Continuing Operations
-58 -55 -43 -36 -31 -28 -23 -20 -30 -22
Consolidated Net Income / (Loss)
-58 -55 -43 -36 -31 -28 -23 -20 -30 -22
Depreciation Expense
2.80 2.93 3.11 3.00 2.98 3.05 2.97 3.75 6.34 6.36
Amortization Expense
4.09 3.02 2.10 1.55 1.85 2.82 2.03 2.79 2.88 4.87
Non-Cash Adjustments To Reconcile Net Income
56 58 53 56 57 53 54 57 61 54
Changes in Operating Assets and Liabilities, net
-9.01 -1.51 -3.66 -5.05 -7.09 0.39 4.61 -7.43 1.60 -1.70
Net Cash From Investing Activities
-140 -124 41 2.80 102 12 -38 -183 50 209
Net Cash From Continuing Investing Activities
-140 -124 41 2.80 102 12 -38 -183 50 209
Purchase of Property, Plant & Equipment
-3.01 -3.13 -2.41 -1.82 -1.84 -2.28 -1.95 -3.51 -2.22 -6.98
Purchase of Investments
-250 -310 -218 -275 -161 -189 -219 -174 -173 -54
Sale of Property, Plant & Equipment
0.05 0.01 0.02 0.03 0.03 0.02 0.04 0.02 0.02 0.19
Sale and/or Maturity of Investments
113 189 261 279 265 204 183 209 226 270
Net Cash From Financing Activities
-13 -12 -12 -11 -24 -13 -23 -11 -12 -21
Net Cash From Continuing Financing Activities
-13 -12 -12 -11 -24 -13 -23 -11 -12 -21
Issuance of Common Equity
- 3.86 - - - 2.96 - - - 3.01
Other Financing Activities, net
-13 -15 -12 -15 -24 -16 -23 -15 -12 -11
Cash Income Taxes Paid
4.23 3.86 2.16 4.39 3.34 2.14 1.66 2.53 3.94 3.82

Annual Balance Sheets for Freshworks

This table presents Freshworks' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Total Assets
367 1,483 1,380 1,457 1,612
Total Current Assets
312 1,421 1,277 1,356 1,265
Cash & Equivalents
95 748 304 488 620
Short-Term Investments
143 576 843 700 450
Accounts Receivable
34 52 70 97 123
Prepaid Expenses
31 31 39 48 46
Other Current Assets
9.17 15 20 23 26
Plant, Property, & Equipment, net
21 21 24 23 26
Total Noncurrent Assets
34 40 79 78 321
Goodwill
6.18 6.18 6.18 6.18 147
Intangible Assets
6.22 1.89 - 0.00 91
Noncurrent Deferred & Refundable Income Taxes
4.39 6.28 8.69 10 8.50
Other Noncurrent Operating Assets
17 26 64 62 74
Total Liabilities & Shareholders' Equity
367 1,483 1,380 1,457 1,612
Total Liabilities
169 245 328 385 474
Total Current Liabilities
152 223 272 327 408
Accounts Payable
3.71 6.32 5.91 3.49 1.62
Accrued Expenses
36 56 59 57 82
Current Deferred Revenue
104 160 206 266 323
Current Deferred & Payable Income Tax Liabilities
8.74 1.02 1.15 0.72 0.73
Total Noncurrent Liabilities
17 21 57 57 66
Other Noncurrent Operating Liabilities
17 21 57 57 66
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-2,697 1,238 1,052 1,072 1,138
Total Preferred & Common Equity
-2,697 1,238 1,052 1,072 1,138
Preferred Stock
0.00 0.00 0.00 0.00 0.00
Total Common Equity
-2,697 1,238 1,052 1,072 1,138
Common Stock
0.00 4,510 4,562 4,714 4,874
Retained Earnings
-2,697 -3,271 -3,503 -3,641 -3,736
Accumulated Other Comprehensive Income / (Loss)
0.41 -0.75 -7.43 -0.75 -0.34

Quarterly Balance Sheets for Freshworks

This table presents Freshworks' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
1,363 1,391 1,400 1,418 1,467 1,544 1,575
Total Current Assets
1,269 1,291 1,303 1,320 1,367 1,197 1,233
Cash & Equivalents
432 344 356 458 468 310 391
Short-Term Investments
719 806 805 706 739 709 664
Accounts Receivable
57 73 74 80 84 101 99
Prepaid Expenses
42 46 47 52 52 52 54
Other Current Assets
18 21 22 22 23 25 25
Plant, Property, & Equipment, net
23 24 23 23 22 23 26
Total Noncurrent Assets
71 76 74 76 78 323 316
Goodwill
6.18 6.18 6.18 6.18 6.18 147 147
Intangible Assets
0.58 - - - - 98 94
Noncurrent Deferred & Refundable Income Taxes
5.40 8.65 8.67 8.54 9.51 9.52 9.53
Other Noncurrent Operating Assets
58 61 59 61 62 69 65
Total Liabilities & Shareholders' Equity
1,363 1,391 1,400 1,418 1,467 1,544 1,575
Total Liabilities
303 340 343 360 389 428 440
Total Current Liabilities
252 285 292 306 336 368 378
Accounts Payable
3.87 4.42 1.69 2.69 1.52 9.77 6.96
Accrued Expenses
57 58 54 55 58 69 74
Current Deferred Revenue
191 221 234 246 276 288 296
Current Deferred & Payable Income Tax Liabilities
0.07 2.18 1.75 2.28 0.72 1.04 1.15
Total Noncurrent Liabilities
51 55 51 54 53 61 62
Other Noncurrent Operating Liabilities
51 55 51 54 53 61 62
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,060 1,050 1,058 1,058 1,078 1,115 1,135
Total Preferred & Common Equity
1,060 1,050 1,058 1,058 1,078 1,115 1,135
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,060 1,050 1,058 1,058 1,078 1,115 1,135
Common Stock
4,516 4,601 4,645 4,676 4,743 4,800 4,847
Retained Earnings
-3,448 -3,546 -3,581 -3,612 -3,664 -3,684 -3,714
Accumulated Other Comprehensive Income / (Loss)
-8.79 -4.51 -5.64 -4.89 -1.27 -1.03 1.82

Annual Metrics and Ratios for Freshworks

This table displays calculated financial ratios and metrics derived from Freshworks' official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% 44.83% 48.61% 34.22% 19.77% 20.79%
EBITDA Growth
0.00% -90.97% -362.57% -25.26% 46.30% 43.03%
EBIT Growth
0.00% -93.81% -240.62% -21.66% 43.94% 26.61%
NOPAT Growth
0.00% -89.12% -264.95% -13.96% 27.08% 18.55%
Net Income Growth
0.00% -84.08% -235.10% -20.91% 40.79% 30.61%
EPS Growth
0.00% -156.15% -3.33% 96.23% 42.68% 31.91%
Operating Cash Flow Growth
0.00% 498.46% -64.77% -122.03% 3,512.99% 86.41%
Free Cash Flow Firm Growth
0.00% 0.00% -20,367.11% -56.95% 35.10% -181.87%
Invested Capital Growth
0.00% 0.00% -115.04% -11.89% -20.59% 158.82%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 5.89% 4.73% 5.02%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 2.04% 19.63% 19.99%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 2.59% 16.98% 9.32%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -1.85% 10.78% 10.49%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 7.66% 16.62% 6.09%
EPS Q/Q Growth
0.00% 0.00% 0.00% -108.06% 18.97% 5.88%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -42.98% 47.92% 37.93% 6.99%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 16.31% 4.90%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -4.53% -8.59% -15.22%
Profitability Metrics
- - - - - -
Gross Margin
78.85% 78.97% 78.97% 80.77% 82.67% 84.27%
EBITDA Margin
-10.09% -13.30% -41.39% -38.63% -17.32% -8.17%
Operating Margin
-17.21% -22.48% -55.19% -46.86% -28.53% -19.24%
EBIT Margin
-15.95% -21.34% -48.91% -44.34% -20.75% -12.61%
Profit (Net Income) Margin
-18.06% -22.95% -51.75% -46.61% -23.04% -13.24%
Tax Burden Percent
113.22% 107.54% 105.79% 105.14% 111.04% 104.99%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% -28.88% -26.73% -20.27% -12.94% -8.63%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% -413.00%
Operating Return on Assets (OROA)
0.00% -14.50% -19.62% -15.42% -8.73% -5.92%
Return on Assets (ROA)
0.00% -15.59% -20.75% -16.22% -9.69% -6.22%
Return on Common Equity (ROCE)
0.00% 392.70% 27.15% -20.27% -12.94% -8.63%
Return on Equity Simple (ROE_SIMPLE)
0.00% 2.12% -15.51% -22.07% -12.82% -8.38%
Net Operating Profit after Tax (NOPAT)
-21 -39 -143 -163 -119 -97
NOPAT Margin
-12.05% -15.73% -38.64% -32.80% -19.97% -13.47%
Net Nonoperating Expense Percent (NNEP)
0.00% -15.13% -6.23% -5.57% -1.57% 0.15%
Return On Investment Capital (ROIC_SIMPLE)
- - - -15.53% -11.11% -8.53%
Cost of Revenue to Revenue
44.40% 21.03% 21.03% 19.23% 17.33% 15.73%
SG&A Expenses to Revenue
9.23% 20.34% 31.54% 31.50% 28.12% 25.07%
R&D to Revenue
22.37% 27.72% 32.45% 27.22% 23.10% 22.85%
Operating Expenses to Revenue
96.06% 101.45% 134.16% 127.63% 111.20% 103.51%
Earnings before Interest and Taxes (EBIT)
-27 -53 -181 -221 -124 -91
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-17 -33 -154 -192 -103 -59
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 0.00 5.58 4.03 6.47 4.30
Price to Tangible Book Value (P/TBV)
0.00 0.00 5.62 4.05 6.51 5.44
Price to Revenue (P/Rev)
5.95 4.11 18.62 8.50 11.63 6.80
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 56.40
Enterprise Value to Revenue (EV/Rev)
0.00 14.75 15.06 6.20 9.64 5.31
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 113.22 487.45 0.00 66.71 23.82
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 7,647.39 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 -1.20 -1.09 -1.08 -1.10 -1.02
Leverage Ratio
0.00 1.85 1.29 1.25 1.34 1.39
Compound Leverage Factor
0.00 1.85 1.29 1.25 1.34 1.39
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 1,459.55% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -1,359.55% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 -5.91 14.67 4.89 8.30 3.85
Noncontrolling Interest Sharing Ratio
0.00% 1,459.55% 201.55% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 2.05 6.36 4.70 4.14 3.10
Quick Ratio
0.00 1.79 6.16 4.48 3.93 2.93
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.48 -98 -153 -99 -280
Operating Cash Flow to CapEx
-55.06% 360.88% 134.87% -20.85% 1,047.12% 1,116.92%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 0.68 0.40 0.35 0.42 0.47
Accounts Receivable Turnover
0.00 7.29 8.63 8.15 7.12 6.55
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 12.01 17.56 21.83 25.44 29.62
Accounts Payable Turnover
0.00 14.15 15.56 15.66 22.01 44.41
Days Sales Outstanding (DSO)
0.00 50.10 42.31 44.79 51.30 55.75
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 25.80 23.46 23.30 16.58 8.22
Cash Conversion Cycle (CCC)
0.00 24.31 18.85 21.49 34.71 47.53
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 -40 -86 -96 -115 68
Invested Capital Turnover
0.00 -12.56 -5.92 -5.50 -5.65 -30.33
Increase / (Decrease) in Invested Capital
0.00 -40 -46 -10 -20 183
Enterprise Value (EV)
0.00 3,683 5,586 3,088 5,749 3,827
Market Capitalization
1,026 1,026 6,910 4,235 6,936 4,897
Book Value per Share
$0.00 ($35.05) $4.71 $3.65 $3.63 $3.76
Tangible Book Value per Share
$0.00 ($35.21) $4.67 $3.63 $3.61 $2.97
Total Capital
0.00 198 1,238 1,052 1,072 1,138
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 -238 -1,324 -1,147 -1,188 -1,070
Capital Expenditures (CapEx)
15 9.01 8.50 12 8.23 14
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -78 -126 -142 -159 -212
Debt-free Net Working Capital (DFNWC)
0.00 160 1,198 1,005 1,028 858
Net Working Capital (NWC)
0.00 160 1,198 1,005 1,028 858
Net Nonoperating Expense (NNE)
10 18 49 69 18 -1.66
Net Nonoperating Obligations (NNO)
0.00 -238 -1,324 -1,147 -1,188 -1,070
Total Depreciation and Amortization (D&A)
10 20 28 28 20 32
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -31.22% -33.83% -28.55% -26.71% -29.48%
Debt-free Net Working Capital to Revenue
0.00% 64.15% 322.90% 201.87% 172.41% 119.06%
Net Working Capital to Revenue
0.00% 64.15% 322.90% 201.87% 172.41% 119.06%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($21.73) ($0.82) ($0.47) ($0.32)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 130.65M 284.59M 293.09M 300.84M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($21.73) ($0.82) ($0.47) ($0.32)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 130.65M 284.59M 293.09M 300.84M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 282.65M 290.23M 297.94M 301.53M
Normalized Net Operating Profit after Tax (NOPAT)
-21 -39 -143 -163 -119 -90
Normalized NOPAT Margin
-12.05% -15.73% -38.64% -32.80% -19.97% -12.53%
Pre Tax Income Margin
-15.95% -21.34% -48.91% -44.34% -20.75% -12.61%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% -3.56% -0.05% 0.00% -14.36%

Quarterly Metrics and Ratios for Freshworks

This table displays calculated financial ratios and metrics derived from Freshworks' official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
33.27% 26.25% 20.11% 19.47% 19.25% 20.23% 19.94% 20.03% 21.51% 21.52%
EBITDA Growth
55.37% 8.22% 13.22% 54.16% 53.38% 56.45% 56.98% 12.77% 31.40% 75.55%
EBIT Growth
52.24% 10.38% 16.97% 52.55% 50.50% 49.98% 49.85% 4.78% 10.12% 36.86%
NOPAT Growth
58.44% -7.51% -2.09% 35.73% 33.55% 33.93% 33.13% -1.15% -0.33% 40.58%
Net Income Growth
46.15% 25.77% 13.04% 48.88% 46.35% 49.38% 45.33% 43.40% 3.46% 22.01%
EPS Growth
99.19% -101.85% 16.67% 50.00% 45.00% 55.00% 46.67% 41.67% 9.09% 22.22%
Operating Cash Flow Growth
-106.40% 47.96% 749.00% 391.54% 666.26% 330.67% 253.09% 82.64% 77.01% 34.01%
Free Cash Flow Firm Growth
79.89% 0.00% -137.48% -145.61% -56.13% 74.16% 132.41% -964.05% -1,620.88% -2,298.40%
Invested Capital Growth
-56.00% -11.89% -15.69% -9.21% -16.07% -20.59% -28.98% 193.00% 175.34% 158.82%
Revenue Q/Q Growth
6.03% 3.43% 3.40% 5.36% 5.84% 4.27% 3.14% 5.44% 7.15% 4.29%
EBITDA Q/Q Growth
18.13% 9.09% 25.21% 17.65% 16.74% 15.07% 26.12% -66.99% 34.52% 69.73%
EBIT Q/Q Growth
17.09% 9.64% 23.71% 16.97% 13.50% 8.71% 23.51% -57.65% 18.35% 35.87%
NOPAT Q/Q Growth
13.46% -3.98% 20.63% 10.02% 10.52% -3.37% 19.66% -36.12% 11.24% 38.78%
Net Income Q/Q Growth
17.07% 4.09% 23.10% 16.42% 12.97% 9.51% 16.94% 13.47% -48.43% 26.90%
EPS Q/Q Growth
16.67% 0.00% 25.00% 20.00% 8.33% 18.18% 11.11% 12.50% -42.86% 30.00%
Operating Cash Flow Q/Q Growth
38.12% 269.71% 60.51% 72.94% 20.20% 29.08% 31.60% -10.54% 16.49% -2.28%
Free Cash Flow Firm Q/Q Growth
-116.78% -305.97% 37.72% -7.53% 42.57% 32.82% 178.13% -3,630.11% 7.12% 6.37%
Invested Capital Q/Q Growth
3.16% -4.53% -4.70% -3.04% -2.93% -8.59% -11.99% 174.29% -16.61% -15.22%
Profitability Metrics
- - - - - - - - - -
Gross Margin
81.22% 81.11% 81.67% 82.86% 82.90% 83.13% 84.32% 83.82% 84.02% 84.86%
EBITDA Margin
-38.17% -33.55% -24.27% -18.97% -14.92% -12.15% -8.71% -13.79% -8.42% -2.45%
Operating Margin
-45.27% -45.51% -34.94% -29.84% -25.23% -25.01% -19.48% -25.15% -20.83% -12.23%
EBIT Margin
-43.52% -38.02% -28.05% -22.11% -18.07% -15.82% -11.73% -17.54% -13.36% -8.22%
Profit (Net Income) Margin
-44.92% -41.66% -30.99% -24.58% -20.21% -17.54% -14.12% -11.59% -16.06% -11.26%
Tax Burden Percent
103.22% 109.56% 110.45% 111.18% 111.86% 110.88% 120.41% 66.09% 120.15% 136.96%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-21.60% -20.27% -20.89% -17.93% -15.56% -12.94% -11.10% -9.45% -9.26% -8.63%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -320.37% -368.16% -413.00%
Operating Return on Assets (OROA)
-14.36% -13.23% -10.51% -8.67% -7.40% -6.65% -5.12% -7.78% -6.13% -3.86%
Return on Assets (ROA)
-14.82% -14.49% -11.61% -9.64% -8.28% -7.37% -6.17% -5.14% -7.36% -5.28%
Return on Common Equity (ROCE)
-21.60% -20.27% -20.89% -17.93% -15.56% -12.94% -11.10% -9.45% -9.26% -8.63%
Return on Equity Simple (ROE_SIMPLE)
-23.72% 0.00% -21.49% -18.12% -15.57% 0.00% -10.95% -9.20% -8.95% 0.00%
Net Operating Profit after Tax (NOPAT)
-41 -42 -34 -30 -27 -28 -23 -31 -27 -17
NOPAT Margin
-31.69% -31.86% -24.46% -20.89% -17.66% -17.51% -13.63% -17.60% -14.58% -8.56%
Net Nonoperating Expense Percent (NNEP)
-1.38% -1.06% -0.77% -0.46% -0.34% 0.00% -0.07% 0.96% -0.25% -0.46%
Return On Investment Capital (ROIC_SIMPLE)
- -4.03% - - - -2.61% - - - -1.46%
Cost of Revenue to Revenue
18.78% 18.89% 18.33% 17.14% 17.10% 16.87% 15.68% 16.18% 15.98% 15.14%
SG&A Expenses to Revenue
31.17% 29.38% 29.70% 28.50% 26.35% 28.10% 25.49% 25.56% 24.92% 24.43%
R&D to Revenue
27.86% 26.03% 23.86% 23.56% 22.72% 22.38% 21.00% 23.54% 25.67% 21.09%
Operating Expenses to Revenue
126.49% 126.62% 116.61% 112.70% 108.12% 108.14% 103.80% 108.97% 104.85% 97.09%
Earnings before Interest and Taxes (EBIT)
-56 -51 -39 -32 -28 -25 -19 -31 -25 -16
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-49 -45 -33 -28 -23 -19 -14 -24 -16 -4.76
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
3.50 4.03 4.24 4.84 5.52 6.47 4.99 3.40 3.06 4.30
Price to Tangible Book Value (P/TBV)
3.53 4.05 4.27 4.87 5.56 6.51 5.02 4.36 3.88 5.44
Price to Revenue (P/Rev)
7.90 8.50 8.56 9.40 10.27 11.63 8.62 5.81 5.06 6.80
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.89 30.15 56.40
Enterprise Value to Revenue (EV/Rev)
5.45 6.20 6.35 7.27 8.22 9.64 6.68 4.25 3.52 5.31
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 433.81 115.23 74.96 66.71 36.17 21.05 16.07 23.82
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-1.06 -1.08 -1.09 -1.09 -1.09 -1.10 -1.11 -1.00 -1.01 -1.02
Leverage Ratio
1.22 1.25 1.29 1.30 1.31 1.34 1.34 1.35 1.36 1.39
Compound Leverage Factor
1.22 1.25 1.29 1.30 1.31 1.34 1.34 1.35 1.36 1.39
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
4.91 5.30 5.44 6.56 7.39 8.52 6.02 2.97 2.46 4.01
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
5.03 4.70 4.52 4.47 4.32 4.14 4.07 3.26 3.26 3.10
Quick Ratio
4.79 4.48 4.29 4.24 4.07 3.93 3.84 3.05 3.05 2.93
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-7.95 -32 -20 -22 -12 -8.33 6.51 -230 -213 -200
Operating Cash Flow to CapEx
-142.48% 229.42% 482.55% 1,117.07% 1,321.89% 1,368.17% 2,132.23% 1,040.55% 1,923.17% 609.61%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.33 0.35 0.37 0.39 0.41 0.42 0.44 0.44 0.46 0.47
Accounts Receivable Turnover
9.30 8.15 8.59 8.42 8.31 7.12 7.94 7.47 7.64 6.55
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
21.10 21.83 23.00 23.27 24.60 25.44 26.82 27.83 27.95 29.62
Accounts Payable Turnover
25.79 15.66 24.01 24.93 30.95 22.01 35.07 18.74 22.99 44.41
Days Sales Outstanding (DSO)
39.24 44.79 42.48 43.33 43.94 51.30 45.96 48.85 47.75 55.75
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
14.15 23.30 15.20 14.64 11.80 16.58 10.41 19.48 15.87 8.22
Cash Conversion Cycle (CCC)
25.09 21.49 27.28 28.69 32.15 34.71 35.56 29.37 31.87 47.53
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
-92 -96 -100 -103 -106 -115 -129 96 80 68
Invested Capital Turnover
-6.26 -5.50 -5.58 -5.51 -5.76 -5.65 -5.44 -180.67 -52.37 -30.33
Increase / (Decrease) in Invested Capital
-33 -10 -14 -8.70 -15 -20 -29 199 186 183
Enterprise Value (EV)
2,562 3,088 3,307 3,957 4,683 5,749 4,170 2,773 2,413 3,827
Market Capitalization
3,713 4,235 4,458 5,118 5,848 6,936 5,377 3,792 3,468 4,897
Book Value per Share
$3.70 $3.65 $3.62 $3.63 $3.61 $3.63 $3.62 $3.73 $3.76 $3.76
Tangible Book Value per Share
$3.68 $3.63 $3.60 $3.61 $3.58 $3.61 $3.60 $2.91 $2.96 $2.97
Total Capital
1,060 1,052 1,050 1,058 1,058 1,072 1,078 1,115 1,135 1,138
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-1,152 -1,147 -1,151 -1,161 -1,165 -1,188 -1,207 -1,019 -1,055 -1,070
Capital Expenditures (CapEx)
2.96 3.12 2.38 1.78 1.81 2.26 1.91 3.49 2.20 6.79
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-135 -142 -145 -149 -151 -159 -177 -190 -200 -212
Debt-free Net Working Capital (DFNWC)
1,017 1,005 1,005 1,012 1,014 1,028 1,031 829 855 858
Net Working Capital (NWC)
1,017 1,005 1,005 1,012 1,014 1,028 1,031 829 855 858
Net Nonoperating Expense (NNE)
17 13 8.99 5.36 3.92 0.05 0.81 -10 2.75 5.25
Net Nonoperating Obligations (NNO)
-1,152 -1,147 -1,151 -1,161 -1,165 -1,188 -1,207 -1,019 -1,055 -1,070
Total Depreciation and Amortization (D&A)
6.89 5.95 5.21 4.55 4.83 5.87 5.00 6.53 9.22 11
Debt-free, Cash-free Net Working Capital to Revenue
-28.66% -28.55% -27.91% -27.38% -26.50% -26.71% -28.29% -29.07% -29.18% -29.48%
Debt-free Net Working Capital to Revenue
216.18% 201.87% 192.92% 185.74% 178.02% 172.41% 165.22% 127.01% 124.62% 119.06%
Net Working Capital to Revenue
216.18% 201.87% 192.92% 185.74% 178.02% 172.41% 165.22% 127.01% 124.62% 119.06%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.20) ($0.20) ($0.15) ($0.12) ($0.11) ($0.09) ($0.08) ($0.07) ($0.10) ($0.07)
Adjusted Weighted Average Basic Shares Outstanding
286.70M 284.59M 290.13M 292.00M 294.15M 293.09M 297.87M 299.81M 302.10M 300.84M
Adjusted Diluted Earnings per Share
($0.20) ($0.20) ($0.15) ($0.12) ($0.11) ($0.09) ($0.08) ($0.07) ($0.10) ($0.07)
Adjusted Weighted Average Diluted Shares Outstanding
286.70M 284.59M 290.13M 292.00M 294.15M 293.09M 297.87M 299.81M 302.10M 300.84M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
287.92M 290.23M 291.14M 293.57M 295.29M 297.94M 298.82M 302.09M 302.85M 301.53M
Normalized Net Operating Profit after Tax (NOPAT)
-41 -42 -34 -30 -27 -28 -23 -31 -27 -17
Normalized NOPAT Margin
-31.69% -31.86% -24.46% -20.89% -17.66% -17.51% -13.63% -17.60% -14.58% -8.56%
Pre Tax Income Margin
-43.52% -38.02% -28.05% -22.11% -18.07% -15.82% -11.73% -17.54% -13.36% -8.22%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-0.58% -0.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -14.36%

Frequently Asked Questions About Freshworks' Financials

When does Freshworks's financial year end?

According to the most recent income statement we have on file, Freshworks' fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Freshworks' net income changed over the last 5 years?

Freshworks' net income appears to be on an upward trend, with a most recent value of -$95.37 million in 2024, rising from -$31.13 million in 2019. The previous period was -$137.44 million in 2023.

What is Freshworks's operating income?
Freshworks's total operating income in 2024 was -$138.61 million, based on the following breakdown:
  • Total Gross Profit: $607.09 million
  • Total Operating Expenses: $745.70 million
How has Freshworks revenue changed over the last 5 years?

Over the last 5 years, Freshworks' total revenue changed from $172.38 million in 2019 to $720.42 million in 2024, a change of 317.9%.

How much debt does Freshworks have?

Freshworks' total liabilities were at $473.96 million at the end of 2024, a 23.3% increase from 2023, and a 180.3% increase since 2020.

How much cash does Freshworks have?

In the past 4 years, Freshworks' cash and equivalents has ranged from $95.38 million in 2020 to $747.86 million in 2021, and is currently $620.32 million as of their latest financial filing in 2024.

How has Freshworks' book value per share changed over the last 5 years?

Over the last 5 years, Freshworks' book value per share changed from 0.00 in 2019 to 3.76 in 2024, a change of 375.7%.



This page (NASDAQ:FRSH) was last updated on 4/20/2025 by MarketBeat.com Staff
From Our Partners