Free Trial

Udemy (UDMY) Financials

Udemy logo
$6.12 +0.02 (+0.33%)
As of 04:00 PM Eastern
Annual Income Statements for Udemy

Annual Income Statements for Udemy

This table shows Udemy's 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
-70 -78 -80 -154 -107 -85
Consolidated Net Income / (Loss)
-70 -78 -80 -154 -107 -85
Net Income / (Loss) Continuing Operations
-70 -78 -80 -154 -107 -85
Total Pre-Tax Income
-68 -74 -79 -152 -104 -81
Total Operating Income
-68 -73 -78 -151 -122 -89
Total Gross Profit
133 221 280 354 419 492
Total Revenue
276 430 516 629 729 787
Operating Revenue
276 430 516 629 729 787
Total Cost of Revenue
144 209 236 275 310 295
Operating Cost of Revenue
144 209 236 275 310 295
Total Operating Expenses
201 294 358 505 541 581
Selling, General & Admin Expense
40 51 64 99 94 96
Marketing Expense
126 193 227 301 317 343
Research & Development Expense
34 51 66 105 120 125
Restructuring Charge
- - 0.00 0.00 10 17
Total Other Income / (Expense), net
-0.30 -1.09 -0.94 -0.40 18 8.39
Interest Expense
- - 0.22 1.25 0.52 -0.38
Interest & Investment Income
0.09 -1.15 0.20 5.55 21 20
Other Income / (Expense), net
-0.38 0.06 -0.92 -4.70 -1.90 -12
Income Tax Expense
1.38 3.15 1.18 2.29 3.65 4.35
Basic Earnings per Share
($2.57) ($2.33) ($1.46) ($1.09) ($0.71) ($0.56)
Weighted Average Basic Shares Outstanding
27.10M 33.38M 54.97M 140.87M 150.10M 151.32M
Diluted Earnings per Share
($2.57) ($2.33) ($1.46) ($1.09) ($0.71) ($0.56)
Weighted Average Diluted Shares Outstanding
27.10M 33.38M 54.97M 140.87M 150.10M 151.32M
Weighted Average Basic & Diluted Shares Outstanding
- - 139.53M 145.36M 158.09M 147.74M

Quarterly Income Statements for Udemy

This table shows Udemy's 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
-47 -52 -45 -26 -17 -20 -18 -32 -25 -9.86
Consolidated Net Income / (Loss)
-47 -52 -45 -26 -17 -20 -18 -32 -25 -9.86
Net Income / (Loss) Continuing Operations
-47 -52 -45 -26 -17 -20 -18 -32 -25 -9.86
Total Pre-Tax Income
-46 -51 -43 -25 -16 -20 -17 -31 -24 -8.21
Total Operating Income
-43 -54 -47 -27 -21 -26 -23 -26 -29 -12
Total Gross Profit
89 91 100 102 107 110 121 121 123 127
Total Revenue
158 165 176 178 185 190 197 194 195 200
Operating Revenue
158 165 176 178 185 190 197 194 195 200
Total Cost of Revenue
69 74 77 76 77 80 76 73 72 73
Operating Cost of Revenue
69 74 77 76 77 80 76 73 72 73
Total Operating Expenses
133 145 147 130 129 136 143 147 153 139
Selling, General & Admin Expense
27 27 26 23 22 23 25 27 22 22
Marketing Expense
77 89 80 77 76 83 87 87 86 83
Research & Development Expense
28 30 31 30 30 30 31 32 33 29
Restructuring Charge
0.00 - 10 0.14 0.00 - 0.00 0.00 11 5.41
Total Other Income / (Expense), net
-2.93 3.08 3.79 2.78 5.54 6.14 5.42 -5.47 5.05 3.39
Interest Expense
1.02 - 0.39 -0.05 0.12 0.05 0.00 0.08 -0.50 0.05
Interest & Investment Income
1.61 3.57 4.32 4.89 5.54 5.91 5.73 5.20 4.73 4.01
Other Income / (Expense), net
-3.52 -0.26 -0.14 -2.16 0.12 0.28 -0.31 -11 -0.19 -0.58
Income Tax Expense
0.51 1.14 1.06 1.06 0.81 0.73 1.03 0.80 0.86 1.66
Basic Earnings per Share
($0.33) ($0.37) ($0.31) ($0.17) ($0.11) ($0.12) ($0.12) ($0.21) ($0.17) ($0.06)
Weighted Average Basic Shares Outstanding
140.95M 140.87M 145.74M 148.07M 151.31M 150.10M 156.57M 152.99M 149.18M 151.32M
Diluted Earnings per Share
($0.33) ($0.37) ($0.31) ($0.17) ($0.11) ($0.12) ($0.12) ($0.21) ($0.17) ($0.06)
Weighted Average Diluted Shares Outstanding
140.95M 140.87M 145.74M 148.07M 151.31M 150.10M 156.57M 152.99M 149.18M 151.32M
Weighted Average Basic & Diluted Shares Outstanding
141.32M 145.36M 146.77M 150.39M 153.33M 158.09M 153.10M 150.36M 145.90M 147.74M

Annual Cash Flow Statements for Udemy

This table details how cash moves in and out of Udemy's 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
9.42 126 359 -219 -7.76 -118
Net Cash From Operating Activities
-16 9.62 -7.10 -61 -2.01 53
Net Cash From Continuing Operating Activities
-16 9.62 -7.10 -61 -2.01 53
Net Income / (Loss) Continuing Operations
-70 -78 -80 -154 -107 -85
Consolidated Net Income / (Loss)
-70 -78 -80 -154 -107 -85
Depreciation Expense
8.74 11 15 21 25 25
Amortization Expense
3.04 7.49 18 31 47 51
Non-Cash Adjustments To Reconcile Net Income
13 38 39 94 97 106
Changes in Operating Assets and Liabilities, net
29 30 0.43 -53 -63 -45
Net Cash From Investing Activities
15 -15 -53 -173 -25 1.08
Net Cash From Continuing Investing Activities
15 -15 -53 -173 -25 1.08
Purchase of Property, Plant & Equipment
-11 -15 -18 -16 -13 -15
Acquisitions
0.00 0.00 -24 -1.50 0.00 0.00
Purchase of Investments
-1.54 0.00 -10 -164 -308 -337
Sale and/or Maturity of Investments
27 0.00 0.00 7.50 296 353
Net Cash From Financing Activities
11 131 419 15 19 -172
Net Cash From Continuing Financing Activities
11 131 419 15 19 -172
Repayment of Debt
- - 0.00 0.00 -6.76 -31
Repurchase of Common Equity
0.00 0.00 -2.25 0.00 0.00 -150
Issuance of Common Equity
0.00 0.00 415 9.19 8.04 7.05
Other Financing Activities, net
11 10 5.70 5.56 18 2.35
Effect of Exchange Rate Changes
- 0.00 0.00 -0.03 0.02 -0.12
Cash Interest Paid
0.01 0.05 0.09 0.02 3.19 0.00
Cash Income Taxes Paid
0.12 0.15 0.39 0.68 1.42 1.28

Quarterly Cash Flow Statements for Udemy

This table details how cash moves in and out of Udemy's 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
-84 -114 -38 47 4.75 -22 -49 13 -68 -14
Net Cash From Operating Activities
-14 -31 -20 13 12 -7.27 21 29 -6.10 9.58
Net Cash From Continuing Operating Activities
-14 -31 -20 14 12 -7.27 21 29 -6.19 9.56
Net Income / (Loss) Continuing Operations
-47 -52 -45 -26 -17 -20 -18 -32 -25 -9.86
Consolidated Net Income / (Loss)
-47 -52 -45 -26 -17 -20 -18 -32 -25 -9.86
Depreciation Expense
5.42 5.60 5.79 6.10 6.18 6.52 6.48 6.69 6.34 5.91
Amortization Expense
5.35 8.96 8.69 13 12 13 13 11 17 11
Non-Cash Adjustments To Reconcile Net Income
37 33 26 23 23 25 16 40 18 32
Changes in Operating Assets and Liabilities, net
-15 -27 -16 -2.59 -13 -31 3.26 2.40 -22 -29
Net Cash From Investing Activities
-72 -89 -19 26 -10 -21 -3.77 24 -5.70 -13
Net Cash From Continuing Investing Activities
-72 -89 -19 26 -10 -21 -3.77 24 -5.70 -13
Purchase of Property, Plant & Equipment
-4.71 -3.68 -3.36 -3.27 -3.13 -3.31 -3.46 -3.81 -4.10 -3.41
Purchase of Investments
-66 -92 -58 -68 -100 -82 -89 -57 -93 -97
Sale and/or Maturity of Investments
- 7.50 43 97 92 65 89 84 92 87
Net Cash From Financing Activities
1.95 4.99 1.18 8.29 3.57 6.16 -66 -39 -56 -10
Net Cash From Continuing Financing Activities
1.95 4.99 1.18 8.29 3.57 6.16 -66 -39 -56 -10
Repayment of Debt
- - 0.00 - - -6.76 -12 -8.18 -5.55 -5.46
Repurchase of Common Equity
- - 0.00 - - - -55 -35 -51 -8.73
Issuance of Common Equity
- 3.63 - - - 3.29 0.31 4.22 - 2.52
Other Financing Activities, net
1.95 1.36 1.18 3.53 3.57 9.63 - - 0.48 1.42
Effect of Exchange Rate Changes
-0.03 0.01 -0.02 -0.01 -0.09 0.14 -0.05 0.03 0.08 -0.18
Cash Income Taxes Paid
0.13 0.16 0.04 0.95 0.35 0.08 0.07 0.53 0.56 0.12

Annual Balance Sheets for Udemy

This table presents Udemy's 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
282 740 738 741 606
Total Current Assets
237 642 615 632 506
Cash & Equivalents
175 534 314 306 191
Restricted Cash
- - 0.00 3.33 0.10
Short-Term Investments
- 0.00 152 171 164
Accounts Receivable
46 73 105 93 88
Prepaid Expenses
6.04 16 15 21 23
Other Current Assets
9.64 19 30 39 41
Plant, Property, & Equipment, net
9.11 9.89 7.01 4.44 4.53
Total Noncurrent Assets
36 88 116 104 95
Long-Term Investments
- 10 12 10 0.00
Goodwill
0.00 13 13 13 13
Intangible Assets
14 34 37 37 34
Other Noncurrent Operating Assets
22 32 54 45 48
Total Liabilities & Shareholders' Equity
282 740 738 741 606
Total Liabilities
269 350 398 384 408
Total Current Liabilities
264 341 387 380 397
Accounts Payable
24 35 15 2.51 6.31
Accrued Expenses
47 40 31 28 31
Current Deferred Revenue
141 208 274 279 291
Current Employee Benefit Liabilities
20 22 23 24 29
Other Current Liabilities
31 36 44 46 40
Total Noncurrent Liabilities
4.86 8.81 11 4.17 11
Noncurrent Deferred Revenue
0.94 2.28 4.34 3.00 2.44
Other Noncurrent Operating Liabilities
3.93 6.53 7.01 1.17 8.32
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-261 390 339 357 197
Total Preferred & Common Equity
-261 390 339 357 197
Total Common Equity
-261 390 339 357 197
Common Stock
118 848 952 1,077 1,002
Retained Earnings
-379 -459 -612 -720 -805
Accumulated Other Comprehensive Income / (Loss)
- -0.00 -0.23 0.08 -0.01

Quarterly Balance Sheets for Udemy

This table presents Udemy's 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
730 717 722 736 708 672 609
Total Current Assets
608 595 605 622 603 568 508
Cash & Equivalents
428 276 323 328 257 272 205
Restricted Cash
- - - 0.10 3.33 0.10 0.10
Short-Term Investments
66 170 142 151 174 149 153
Accounts Receivable
72 96 87 83 100 82 81
Prepaid Expenses
13 17 14 18 26 20 25
Other Current Assets
29 36 39 41 44 45 45
Plant, Property, & Equipment, net
7.82 6.21 5.49 4.98 4.07 3.84 3.32
Total Noncurrent Assets
114 116 111 110 101 100 98
Long-Term Investments
12 12 10 10 10 0.00 0.00
Goodwill
13 13 13 13 13 13 13
Intangible Assets
36 37 38 37 36 36 36
Other Noncurrent Operating Assets
53 54 51 50 42 51 49
Total Liabilities & Shareholders' Equity
730 717 722 736 708 672 609
Total Liabilities
374 392 389 391 412 420 413
Total Current Liabilities
358 383 384 386 408 409 403
Accounts Payable
17 11 5.31 5.66 3.08 3.67 4.27
Accrued Expenses
37 26 27 31 31 35 25
Current Deferred Revenue
238 276 285 280 316 310 300
Current Employee Benefit Liabilities
25 27 22 25 20 20 32
Other Current Liabilities
41 42 44 45 39 40 41
Total Noncurrent Liabilities
16 9.29 5.49 4.20 3.68 11 9.79
Noncurrent Deferred Revenue
3.10 4.35 2.18 2.52 2.34 2.46 2.36
Other Noncurrent Operating Liabilities
13 4.94 3.31 1.68 1.34 8.39 7.43
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
357 325 333 346 296 252 196
Total Preferred & Common Equity
357 325 333 346 296 252 196
Total Common Equity
357 325 333 346 296 252 196
Common Stock
917 982 1,016 1,045 1,035 1,022 991
Retained Earnings
-560 -657 -683 -699 -738 -770 -795
Accumulated Other Comprehensive Income / (Loss)
-0.27 -0.10 -0.05 -0.06 -0.07 -0.04 0.20

Annual Metrics and Ratios for Udemy

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

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% 55.58% 19.95% 22.00% 15.87% 7.91%
EBITDA Growth
0.00% 3.27% 16.53% -125.87% 49.00% 54.05%
EBIT Growth
0.00% -7.18% -7.50% -97.76% 20.59% 18.43%
NOPAT Growth
0.00% -7.86% -6.17% -94.06% 19.38% 26.72%
Net Income Growth
0.00% -11.36% -3.10% -92.28% 30.27% 20.51%
EPS Growth
0.00% 9.34% 37.34% 25.34% 34.86% 21.13%
Operating Cash Flow Growth
0.00% 158.49% -173.82% -758.07% 96.71% 2,745.54%
Free Cash Flow Firm Growth
0.00% 0.00% -156.22% -96.58% 26.29% 56.49%
Invested Capital Growth
0.00% 0.00% 4.61% 10.38% 3.24% -17.55%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 4.99% 3.44% 1.34%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -9.94% 39.11% 29.63%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -9.25% 18.97% 11.56%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -9.53% 18.92% 13.60%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -7.53% 22.92% 10.85%
EPS Q/Q Growth
0.00% 0.00% 0.00% 2.68% 26.04% 9.68%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -172.15% -118.05% 92.11% 46.56%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 18.93% 29.52%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 7.61% 7.17% 2.37%
Profitability Metrics
- - - - - -
Gross Margin
48.07% 51.33% 54.23% 56.24% 57.53% 62.54%
EBITDA Margin
-20.50% -12.74% -8.87% -16.42% -7.23% -3.08%
Operating Margin
-24.62% -17.07% -15.11% -24.03% -16.72% -11.36%
EBIT Margin
-24.76% -17.06% -15.29% -24.78% -16.98% -12.84%
Profit (Net Income) Margin
-25.22% -18.06% -15.52% -24.46% -14.72% -10.84%
Tax Burden Percent
102.01% 104.23% 101.50% 101.51% 103.52% 105.37%
Interest Burden Percent
99.87% 101.56% 100.02% 97.24% 83.72% 80.15%
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% -578.43% -39.70% -42.21% -30.82% -30.77%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% -25.99% -15.43% -21.10% -16.74% -15.00%
Return on Assets (ROA)
0.00% -27.52% -15.66% -20.83% -14.51% -12.67%
Return on Common Equity (ROCE)
0.00% 11,236.97% -12.71% -42.21% -30.82% -30.77%
Return on Equity Simple (ROE_SIMPLE)
0.00% 29.78% -20.54% -45.35% -30.06% -43.21%
Net Operating Profit after Tax (NOPAT)
-48 -51 -55 -106 -85 -63
NOPAT Margin
-17.23% -11.95% -10.58% -16.82% -11.71% -7.95%
Net Nonoperating Expense Percent (NNEP)
0.00% -30.00% -7.09% -9.41% -4.54% -5.39%
Return On Investment Capital (ROIC_SIMPLE)
- - - -31.19% -23.91% -31.68%
Cost of Revenue to Revenue
51.93% 48.67% 45.77% 43.76% 42.47% 37.46%
SG&A Expenses to Revenue
14.49% 11.81% 12.49% 15.75% 12.88% 12.23%
R&D to Revenue
12.44% 11.78% 12.82% 16.62% 16.51% 15.95%
Operating Expenses to Revenue
72.68% 68.39% 69.34% 80.27% 74.25% 73.90%
Earnings before Interest and Taxes (EBIT)
-68 -73 -79 -156 -124 -101
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-57 -55 -46 -103 -53 -24
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 0.00 6.97 4.39 6.33 6.08
Price to Tangible Book Value (P/TBV)
0.00 0.00 7.91 5.14 7.34 7.96
Price to Revenue (P/Rev)
1.52 0.98 5.27 2.37 3.10 1.53
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 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 1.21 4.21 1.61 2.43 1.08
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 53.99 0.00 0.00 0.00 15.95
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 4.71 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 -13.04 -1.78 -1.40 -1.39 -1.52
Leverage Ratio
0.00 21.02 2.54 2.03 2.12 2.43
Compound Leverage Factor
0.00 21.35 2.54 1.97 1.78 1.95
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% 2,042.66% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -1,942.66% 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 -0.39 4.62 1.61 3.01 0.87
Noncontrolling Interest Sharing Ratio
0.00% 2,042.66% 68.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 0.90 1.88 1.59 1.66 1.27
Quick Ratio
0.00 0.84 1.78 1.47 1.50 1.11
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 110 -62 -122 -90 -39
Operating Cash Flow to CapEx
-147.96% 66.20% -39.03% -387.67% -15.35% 359.01%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -281.72 -97.39 -173.38 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 -32.29 -48.73 -3.87 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -115.03 -61.30 -29.09 0.00
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 1.52 1.01 0.85 0.99 1.17
Accounts Receivable Turnover
0.00 9.29 8.63 7.08 7.40 8.70
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 47.21 54.30 74.45 127.31 175.32
Accounts Payable Turnover
0.00 8.83 8.09 11.20 36.35 66.83
Days Sales Outstanding (DSO)
0.00 39.27 42.27 51.55 49.34 41.94
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 41.36 45.11 32.58 10.04 5.46
Cash Conversion Cycle (CCC)
0.00 -2.08 -2.84 18.97 39.30 36.48
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 -162 -154 -138 -134 -157
Invested Capital Turnover
0.00 -5.32 -3.27 -4.30 -5.36 -5.41
Increase / (Decrease) in Invested Capital
0.00 -162 7.44 16 4.48 -23
Enterprise Value (EV)
0.00 520 2,171 1,013 1,768 846
Market Capitalization
421 421 2,715 1,491 2,259 1,201
Book Value per Share
$0.00 ($7.81) $2.80 $2.40 $2.33 $1.35
Tangible Book Value per Share
$0.00 ($8.23) $2.47 $2.05 $2.01 $1.03
Total Capital
0.00 13 390 339 357 197
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 -175 -544 -477 -491 -355
Capital Expenditures (CapEx)
11 15 18 16 13 15
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -202 -233 -237 -228 -246
Debt-free Net Working Capital (DFNWC)
0.00 -27 301 228 252 109
Net Working Capital (NWC)
0.00 -27 301 228 252 109
Net Nonoperating Expense (NNE)
22 26 25 48 22 23
Net Nonoperating Obligations (NNO)
0.00 -175 -544 -477 -491 -355
Total Depreciation and Amortization (D&A)
12 19 33 53 71 77
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -46.96% -45.25% -37.72% -31.29% -31.23%
Debt-free Net Working Capital to Revenue
0.00% -6.25% 58.28% 36.26% 34.60% 13.84%
Net Working Capital to Revenue
0.00% -6.25% 58.28% 36.26% 34.60% 13.84%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($1.09) ($0.71) ($0.56)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 140.87M 150.10M 151.32M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($1.09) ($0.71) ($0.56)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 140.87M 150.10M 151.32M
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 0.00 145.36M 158.09M 147.74M
Normalized Net Operating Profit after Tax (NOPAT)
-48 -51 -55 -106 -78 -51
Normalized NOPAT Margin
-17.23% -11.95% -10.58% -16.82% -10.72% -6.46%
Pre Tax Income Margin
-24.73% -17.32% -15.29% -24.10% -14.22% -10.29%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
0.00 0.00 -358.30 -124.61 -238.98 0.00
NOPAT to Interest Expense
0.00 0.00 -247.89 -84.60 -164.72 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 -441.05 -137.18 -264.21 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 -330.63 -97.17 -189.95 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% -2.81% 0.00% 0.00% -176.25%

Quarterly Metrics and Ratios for Udemy

This table displays calculated financial ratios and metrics derived from Udemy's 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
22.28% 22.06% 15.90% 16.41% 16.59% 14.65% 11.57% 9.04% 5.79% 5.49%
EBITDA Growth
-3,358.60% -30.68% -135.10% 19.85% 91.74% 85.02% 89.90% -70.96% -123.37% 171.04%
EBIT Growth
-379.93% -32.08% -85.52% -1.45% 54.30% 53.31% 51.42% -21.97% -38.69% 52.04%
NOPAT Growth
-352.89% -32.12% -86.75% 3.73% 50.30% 52.57% 51.92% 6.98% -37.04% 54.82%
Net Income Growth
-404.14% -26.02% -73.67% 12.41% 64.09% 61.18% 58.83% -23.62% -50.72% 51.28%
EPS Growth
-32.00% 7.50% -72.22% 19.05% 66.67% 67.57% 61.29% -23.53% -54.55% 50.00%
Operating Cash Flow Growth
-251.64% -1,424.34% -42.36% 648.41% 184.32% 76.31% 205.40% 111.93% -152.28% 231.84%
Free Cash Flow Firm Growth
45.88% 0.00% -136.24% -121.73% -130.82% 58.34% 99.27% 128.47% 82.12% 168.36%
Invested Capital Growth
-184.99% 10.38% 9.07% 6.25% 3.71% 3.24% -11.77% -18.27% -11.76% -17.55%
Revenue Q/Q Growth
3.47% 4.35% 6.71% 1.03% 3.64% 2.61% 3.85% -1.26% 0.54% 2.32%
EBITDA Q/Q Growth
-167.05% -10.52% 17.22% 67.19% 72.48% -100.40% 44.19% -455.44% 64.04% 163.74%
EBIT Q/Q Growth
-60.19% -16.20% 12.76% 37.53% 27.85% -18.73% 9.22% -56.83% 17.95% 58.94%
NOPAT Q/Q Growth
-51.61% -25.07% 12.61% 41.91% 21.72% -19.37% 11.42% -12.39% -15.32% 60.64%
Net Income Q/Q Growth
-58.93% -11.69% 14.59% 42.23% 34.85% -20.76% 9.43% -73.48% 20.57% 60.97%
EPS Q/Q Growth
-57.14% -12.12% 16.22% 45.16% 35.29% -9.09% 0.00% -75.00% 19.05% 64.71%
Operating Cash Flow Q/Q Growth
-462.48% -121.76% 35.16% 167.81% -13.52% -162.30% 388.51% 36.35% -121.33% 257.08%
Free Cash Flow Firm Q/Q Growth
-49.49% -180.64% 14.08% 37.91% 28.36% -9.01% 98.49% 2,511.67% -144.99% 516.76%
Invested Capital Q/Q Growth
1.75% 7.61% 4.27% -7.89% -0.92% 7.17% -10.59% -14.16% 4.63% 2.37%
Profitability Metrics
- - - - - - - - - -
Gross Margin
56.40% 55.25% 56.53% 57.40% 58.17% 57.95% 61.25% 62.32% 62.97% 63.62%
EBITDA Margin
-22.73% -24.07% -18.67% -6.06% -1.61% -3.14% -1.69% -9.51% -3.40% 2.12%
Operating Margin
-27.30% -32.72% -26.80% -15.41% -11.64% -13.54% -11.55% -13.14% -15.07% -5.80%
EBIT Margin
-29.52% -32.88% -26.88% -16.62% -11.57% -13.39% -11.70% -18.59% -15.17% -6.09%
Profit (Net Income) Margin
-29.47% -31.54% -25.25% -14.44% -9.08% -10.68% -9.32% -16.37% -12.93% -4.93%
Tax Burden Percent
101.11% 102.22% 102.43% 104.28% 105.08% 103.73% 105.93% 102.59% 103.54% 120.20%
Interest Burden Percent
98.73% 93.86% 91.71% 83.31% 74.65% 76.92% 75.15% 85.83% 82.34% 67.42%
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)
-78.64% -42.21% -48.97% -47.77% -39.64% -30.82% -26.09% -29.78% -35.30% -30.77%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-34.68% -28.00% -24.12% -15.36% -11.12% -13.20% -12.31% -20.41% -17.50% -7.11%
Return on Assets (ROA)
-34.62% -26.86% -22.66% -13.34% -8.72% -10.53% -9.80% -17.98% -14.92% -5.76%
Return on Common Equity (ROCE)
-19.38% -42.21% -48.97% -47.77% -39.64% -30.82% -26.09% -29.78% -35.30% -30.77%
Return on Equity Simple (ROE_SIMPLE)
-40.14% 0.00% -53.15% -50.77% -40.25% 0.00% -27.35% -34.56% -48.75% 0.00%
Net Operating Profit after Tax (NOPAT)
-30 -38 -33 -19 -15 -18 -16 -18 -21 -8.12
NOPAT Margin
-19.11% -22.90% -18.76% -10.79% -8.15% -9.48% -8.08% -9.20% -10.55% -4.06%
Net Nonoperating Expense Percent (NNEP)
-5.80% -2.80% -2.33% -1.30% -0.35% -0.47% -0.54% -3.11% -1.10% -0.41%
Return On Investment Capital (ROIC_SIMPLE)
- -11.16% - - - -5.03% - - - -4.11%
Cost of Revenue to Revenue
43.60% 44.75% 43.47% 42.60% 41.83% 42.05% 38.75% 37.68% 37.03% 36.38%
SG&A Expenses to Revenue
17.07% 16.28% 14.93% 12.69% 11.99% 12.02% 12.58% 14.03% 11.39% 10.95%
R&D to Revenue
17.71% 18.12% 17.51% 16.63% 16.41% 15.57% 15.86% 16.67% 16.87% 14.42%
Operating Expenses to Revenue
83.70% 87.97% 83.32% 72.80% 69.81% 71.49% 72.79% 75.46% 78.05% 69.42%
Earnings before Interest and Taxes (EBIT)
-47 -54 -47 -30 -21 -25 -23 -36 -30 -12
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-36 -40 -33 -11 -2.97 -5.96 -3.33 -18 -6.64 4.23
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
4.77 4.39 3.95 4.73 4.13 6.33 5.68 5.24 5.70 6.08
Price to Tangible Book Value (P/TBV)
5.53 5.14 4.67 5.57 4.83 7.34 6.80 6.50 7.58 7.96
Price to Revenue (P/Rev)
2.84 2.37 1.96 2.32 2.03 3.10 2.25 1.73 1.44 1.53
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 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
2.00 1.61 1.26 1.62 1.33 2.43 1.65 1.18 0.98 1.08
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 0.00 0.00 0.00 0.00 31.89 16.68 21.04 15.95
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
-1.56 -1.40 -1.39 -1.42 -1.42 -1.39 -1.45 -1.53 -1.56 -1.52
Leverage Ratio
2.80 2.03 2.06 2.07 2.09 2.12 2.29 2.38 2.48 2.43
Compound Leverage Factor
2.77 1.90 1.89 1.73 1.56 1.63 1.72 2.04 2.04 1.64
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
2.68 2.06 1.73 2.28 2.11 3.45 2.27 1.53 1.12 1.35
Noncontrolling Interest Sharing Ratio
75.35% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.70 1.59 1.56 1.58 1.61 1.66 1.48 1.39 1.26 1.27
Quick Ratio
1.58 1.47 1.42 1.44 1.46 1.50 1.30 1.23 1.09 1.11
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
67 -54 -46 -29 -21 -22 -0.34 8.18 -3.68 15
Operating Cash Flow to CapEx
-293.97% -834.97% -592.82% 412.32% 372.99% -219.58% 606.39% 751.04% -148.85% 280.83%
Free Cash Flow to Firm to Interest Expense
65.62 0.00 -118.68 0.00 -166.04 -415.63 -113.10 106.27 0.00 340.94
Operating Cash Flow to Interest Expense
-13.59 0.00 -51.01 0.00 94.09 -134.59 6,989.67 371.32 0.00 212.93
Operating Cash Flow Less CapEx to Interest Expense
-18.22 0.00 -59.62 0.00 68.86 -195.89 5,837.00 321.88 0.00 137.11
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
1.17 0.85 0.90 0.92 0.96 0.99 1.05 1.10 1.15 1.17
Accounts Receivable Turnover
10.68 7.08 7.96 8.68 9.13 7.40 7.64 9.05 9.46 8.70
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
65.11 74.45 86.28 98.53 110.11 127.31 145.87 164.14 186.94 175.32
Accounts Payable Turnover
12.27 11.20 21.10 26.13 26.75 36.35 44.58 68.23 60.71 66.83
Days Sales Outstanding (DSO)
34.18 51.55 45.85 42.05 39.99 49.34 47.78 40.31 38.57 41.94
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)
29.76 32.58 17.30 13.97 13.65 10.04 8.19 5.35 6.01 5.46
Cash Conversion Cycle (CCC)
4.43 18.97 28.55 28.07 26.35 39.30 39.59 34.96 32.55 36.48
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
-150 -138 -132 -143 -144 -134 -148 -169 -161 -157
Invested Capital Turnover
-5.93 -4.30 -4.70 -4.60 -4.80 -5.36 -5.35 -4.92 -5.09 -5.41
Increase / (Decrease) in Invested Capital
-97 16 13 9.52 5.54 4.48 -16 -26 -17 -23
Enterprise Value (EV)
1,196 1,013 826 1,099 939 1,768 1,239 900 761 846
Market Capitalization
1,702 1,491 1,284 1,575 1,429 2,259 1,684 1,321 1,119 1,201
Book Value per Share
$2.53 $2.40 $2.24 $2.27 $2.30 $2.33 $1.89 $1.65 $1.31 $1.35
Tangible Book Value per Share
$2.18 $2.05 $1.89 $1.93 $1.97 $2.01 $1.58 $1.33 $0.98 $1.03
Total Capital
357 339 325 333 346 357 296 252 196 197
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
-506 -477 -457 -476 -490 -491 -444 -421 -357 -355
Capital Expenditures (CapEx)
4.71 3.68 3.36 3.27 3.13 3.31 3.46 3.81 4.10 3.41
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-244 -237 -233 -244 -244 -228 -239 -262 -252 -246
Debt-free Net Working Capital (DFNWC)
250 228 212 222 235 252 195 159 105 109
Net Working Capital (NWC)
250 228 212 222 235 252 195 159 105 109
Net Nonoperating Expense (NNE)
16 14 11 6.51 1.72 2.29 2.43 14 4.65 1.75
Net Nonoperating Obligations (NNO)
-506 -477 -457 -476 -490 -491 -444 -421 -357 -355
Total Depreciation and Amortization (D&A)
11 15 14 19 18 19 20 18 23 16
Debt-free, Cash-free Net Working Capital to Revenue
-40.69% -37.72% -35.63% -35.92% -34.66% -31.29% -31.88% -34.22% -32.47% -31.23%
Debt-free Net Working Capital to Revenue
41.75% 36.26% 32.53% 32.69% 33.38% 34.60% 26.04% 20.78% 13.55% 13.84%
Net Working Capital to Revenue
41.75% 36.26% 32.53% 32.69% 33.38% 34.60% 26.04% 20.78% 13.55% 13.84%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.33) ($0.37) ($0.31) ($0.17) ($0.11) ($0.12) ($0.12) ($0.21) ($0.17) ($0.06)
Adjusted Weighted Average Basic Shares Outstanding
140.95M 140.87M 145.74M 148.07M 151.31M 150.10M 156.57M 152.99M 149.18M 151.32M
Adjusted Diluted Earnings per Share
($0.33) ($0.37) ($0.31) ($0.17) ($0.11) ($0.12) ($0.12) ($0.21) ($0.17) ($0.06)
Adjusted Weighted Average Diluted Shares Outstanding
140.95M 140.87M 145.74M 148.07M 151.31M 150.10M 156.57M 152.99M 149.18M 151.32M
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
141.32M 145.36M 146.77M 150.39M 153.33M 158.09M 153.10M 150.36M 145.90M 147.74M
Normalized Net Operating Profit after Tax (NOPAT)
-30 -38 -26 -19 -15 -18 -16 -18 -13 -4.33
Normalized NOPAT Margin
-19.11% -22.90% -14.74% -10.73% -8.15% -9.48% -8.08% -9.20% -6.51% -2.17%
Pre Tax Income Margin
-29.15% -30.86% -24.65% -13.85% -8.64% -10.30% -8.79% -15.96% -12.49% -4.10%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
-45.95 0.00 -121.59 0.00 -172.37 -469.94 -7,679.00 -469.22 0.00 -270.49
NOPAT to Interest Expense
-29.74 0.00 -84.86 0.00 -121.35 -332.63 -5,303.43 -232.24 0.00 -180.35
EBIT Less CapEx to Interest Expense
-50.57 0.00 -130.19 0.00 -197.60 -531.24 -8,831.67 -518.66 0.00 -346.31
NOPAT Less CapEx to Interest Expense
-34.36 0.00 -93.46 0.00 -146.57 -393.93 -6,456.10 -281.68 0.00 -256.17
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
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -68.00% -103.91% -148.00% -176.25%

Frequently Asked Questions About Udemy's Financials

When does Udemy's fiscal year end?

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

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

Udemy's net income appears to be on an upward trend, with a most recent value of -$85.29 million in 2024, rising from -$69.70 million in 2019. The previous period was -$107.29 million in 2023.

What is Udemy's operating income?
Udemy's total operating income in 2024 was -$89.33 million, based on the following breakdown:
  • Total Gross Profit: $491.94 million
  • Total Operating Expenses: $581.27 million
How has Udemy revenue changed over the last 5 years?

Over the last 5 years, Udemy's total revenue changed from $276.33 million in 2019 to $786.57 million in 2024, a change of 184.7%.

How much debt does Udemy have?

Udemy's total liabilities were at $408.23 million at the end of 2024, a 6.2% increase from 2023, and a 51.9% increase since 2020.

How much cash does Udemy have?

In the past 4 years, Udemy's cash and equivalents has ranged from $175.03 million in 2020 to $533.87 million in 2021, and is currently $190.59 million as of their latest financial filing in 2024.

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

Over the last 5 years, Udemy's book value per share changed from 0.00 in 2019 to 1.35 in 2024, a change of 135.3%.

Remove Ads


This page (NASDAQ:UDMY) was last updated on 4/14/2025 by MarketBeat.com Staff
From Our Partners