Name: FRSH Income Statement - Freshworks Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

FRSH - Freshworks Inc.

USD | NASDAQ | Technology

FRSH Income Statement - Freshworks Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q3 FY 20
Revenues
Revenues	228.6	222.7	215.1	204.7	196.3	194.6	186.6	174.1	165.1	160.1	153.6	145.1	137.7	133.2	128.8	121.4

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Revenues
Revenues	871.2	838.8	720.4	596.4	498.0	371.0	249.7	172.4
Cost of Revenue	131.0	126.1	113.3	103.4	95.8	78.0	52.5	36.5
Gross Profit	740.2	712.7	607.1	493.1	402.2	293.0	197.2	135.9
Operating Expenses
Research & Development	172.5	163.2	164.6	137.8	135.5	120.4	69.2	38.6
Selling General & Administrative	-	-	-	-	-
Operating Income
Operating Income	15.6	13.2	(138.6)	(170.2)	(233.4)	(204.8)	(56.1)	(29.7)
Non-Operating
Interest Income	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-
Tax & Net
Income Tax Expense	(136.1)	(130.4)	4.5	13.7	11.3	10.5	4.0	3.6
Net Income From Continuing Ops	180.2	183.7	(95.4)	(137.4)	(232.1)
Per Share
EPS Basic	0.64	0.63	(0.32)	(0.47)	(0.82)	(21.73)	(21.03)	(8.21)
EPS Diluted	0.64	0.63	(0.32)	(0.47)	(0.82)	(21.73)
Supplementary Data
EBITDA	42.9	39.1	(119.2)	(158.0)	(221.9)	(191.5)	(44.9)	(23.4)
EBIT	15.6	13.2	(138.6)	(170.2)	(233.4)	(204.8)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	49.3	41.8	41.5	39.9	40.0	41.0	47.9	41.0	34.7	35.8	34.9	34.2	32.9	34.7	35.9	34.3	30.7	29.0	57.1	18.9	15.4	13.2
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	112.3	109.4	101.0	95.2	89.2	90.7	101.3	104.2	94.6	92.3	90.7	88.0	86.8	94.8	86.9	90.0	71.5
General & Administrative	40.4	(0.3)	47.1	47.0	47.2	47.5	46.5	44.5	42.1	45.0	40.5	41.4	40.9	39.1	40.1	40.4	37.2
Depreciation & Amortization	7.9	17.2	1.1	1.1	6.4	13.8	1.3	1.3	3.0	5.7	1.7	1.7	3.1	5.2	1.7	1.6
Amortization of Intangibles	4.2	3.4	3.4	3.5	3.5	3.6	3.6	1.0	0.0	-	0.0	0.0	-	0.3	0.3	0.4	0.6
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	202.0	150.8	189.6	182.2	176.8	188.9	195.6	189.7	171.4	173.1	166.0	163.5	160.6	168.6	162.9	164.7

Operating Income
Operating Income	(8.1)	39.7	(7.5)	(8.7)	(10.4)	(23.8)	(38.9)	(43.8)	(32.2)	(40.0)	(38.7)	(43.3)	(48.1)	(60.6)	(58.3)	(67.4)	(47.1)	(56.4)	(140.3)	(6.4)	(1.7)	0.1

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	1.4	7.2	7.4	12.5	13.0	7.8	13.9	13.2	12.8	14.7	11.0	11.2	9.5	10.0	2.2	(0.2)	0.6
Pre-Tax Income	(6.6)	46.9	(0.1)	3.9	2.6	(16.0)	(24.9)	(30.5)	(19.4)	(25.3)	(27.7)	(32.1)	(38.6)	(50.6)	(56.0)	(67.6)

Tax & Net
Income Tax Expense	(1.8)	(144.6)	4.6	5.6	3.9	5.9	5.0	(10.4)	4.0	2.8	3.3	3.6	4.0	4.8	1.8	2.2	2.5	18.2	(9.9)	1.1	1.1	(0.1)
Net Income From Continuing Ops	(4.8)	191.4	(4.7)	(1.7)	(1.3)	(21.9)	(30.0)	(20.2)	(23.3)	(28.1)	(31.0)	(35.7)	(42.7)	(55.5)	(57.8)	(69.8)	(49.1)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(4.8)	191.4	(4.7)	(1.7)	(1.3)	(21.9)	(30.0)	(20.2)	(23.3)	(28.1)	(31.0)	(35.7)	(42.7)	(55.5)	(57.8)	(69.8)	(49.1)
Net Income Attributable To Parent	(4.8)	191.4	(4.7)	(1.7)	(1.3)	(21.9)	(30.0)	(20.2)	(23.3)	(28.1)	(31.0)	(35.7)	(42.7)	(55.5)	(57.8)	(69.8)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(4.8)	191.4	(4.7)	(1.7)	(1.3)	(21.9)	(30.0)	(20.2)	(23.3)	(28.1)	(31.0)	(35.7)	(42.7)	(55.5)	(57.8)

Per Share
EPS Basic	(0.02)	-	(0.02)	(0.01)	0.00	-	(0.10)	(0.07)	(0.08)	-	(0.11)	(0.12)	(0.15)	-	(0.20)	(0.24)	(0.18)	-	(24.72)	(7.79)	0.89	(3.49)
EPS Diluted	(0.02)	-	(0.02)	(0.01)	0.00	-	(0.10)	(0.07)	(0.08)	-	(0.11)	(0.12)	(0.15)	-	(0.20)	(0.24)	(0.18)	-
Shares Basic	283.3	-	286.2	294.4	301.3	-	302.1	299.8	297.9	-	294.1	292.0	290.1	-	286.7	284.8	278.2	-
Shares Diluted	283.3	-	286.2	294.4	301.3	-	302.1	299.8	297.9	-	294.1	292.0	290.1	-	286.7	284.8	278.2	-