Model N logo
Model N MODN

Quarterly report 2024-Q1
added 05-07-2024

report update icon

Model N Financial Statements 2011-2026 | MODN

Annual Financial Statements Model N

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011

Market Cap

897 M 1.43 B 872 M 1.43 B 955 M 467 M 408 M 282 M 263 M 238 M 144 M - -

Shares

38.1 M 36.7 M 35.5 M 34 M 32.2 M 30.4 M 28.6 M 27.4 M 26 M 24.4 M 16 M - -

Historical Prices

23.6 38.9 24.6 42.4 29 17.3 17.1 10.7 10.3 12.4 11 - -

Net Income

-33.9 M -28.6 M -29.7 M -13.7 M -19.3 M -28.2 M -39.5 M -33.1 M -19.6 M -20.9 M -926 K -5.69 M 1.48 M

Revenue

249 M 219 M 193 M 161 M 141 M 155 M 131 M 107 M 93.8 M 81.8 M 102 M 84.3 M 65.2 M

Cost of Revenue

108 M 97.1 M 86.6 M 65.5 M 66.1 M 65.3 M 61.1 M 53.7 M 41.6 M 37.7 M 46.2 M 40.5 M 26.9 M

Gross Profit

141 M 122 M 107 M 95.6 M 75.1 M 89.3 M 70.1 M 53.3 M 52.2 M 44 M 55.7 M 43.7 M 38.3 M

Operating Income

-4.12 M -13 M -14.4 M -6.61 M -15 M -20.8 M -38.6 M -32.7 M -19.1 M -20.4 M 528 K -4.2 M 2.65 M

Interest Expense

43 K 558 K -210 K 76 K -319 K 722 K -62 K -86 K 22 K -116 K 357 K 655 K 677 K

EBITDA

4.11 M -3.96 M -6.44 M -1.11 M -8.22 M -12.5 M -30.4 M -26.8 M -15.1 M -16.7 M 3.95 M -2.44 M 3.86 M

Operating Expenses

145 M 135 M 121 M 102 M 90.1 M 110 M 109 M 86 M 71.3 M 64.4 M 54 M 47.9 M 35.6 M

General and Administrative Expenses

42.9 M 39.7 M 33.3 M 28.8 M 27.2 M 42.2 M 36.3 M 30.1 M 23.1 M 19.7 M 16.1 M 10.6 M 7.86 M

All numbers in USD currency

Quarterly Income Statement Model N

2024-Q1 2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q3 2022-Q2 2022-Q1 2021-Q4 2021-Q3 2021-Q2 2021-Q1 2020-Q4 2020-Q3 2020-Q2 2020-Q1 2019-Q4 2019-Q3 2019-Q2 2019-Q1 2018-Q4 2018-Q3 2018-Q2 2018-Q1 2017-Q4 2017-Q3 2017-Q2 2017-Q1 2016-Q4 2016-Q3 2016-Q2 2016-Q1 2015-Q4 2015-Q3 2015-Q2 2015-Q1 2014-Q4 2014-Q3 2014-Q2 2014-Q1 2013-Q4 2013-Q3 2013-Q2 2013-Q1 2012-Q4 2012-Q3 2012-Q2 2012-Q1 2011-Q4 2011-Q3 2011-Q2 2011-Q1

Shares

39.2 M 38.9 M 38.8 M 38.3 M 37.9 M 37.5 M 37.4 M 36.9 M 36.6 M 36.2 M 35.3 M 35.7 M 35.3 M 34.9 M 33.8 M 34.4 M 33.8 M 33.1 M 32 M 32.6 M 33.1 M 31.5 M 30 M 30.7 M 31.5 M 29.4 M 28.5 M 28.9 M 29.4 M 28 M 27.2 M 27.6 M 28 M 26.8 M 25.8 M 26.3 M 26.8 M 25.3 M 24.2 M 24.8 M 25.3 M 23.5 M 13.6 M 22.8 M 23.5 M 8.03 M 7.75 M 7.91 M 7.73 M - - - -

Net Income

-1.39 M -1.8 M - 2.82 M -33.3 M -4.05 M -20.5 M -6.22 M -8.04 M -6.27 M -23.7 M -7.83 M -10.7 M -5.15 M -10 M -2.38 M -5.15 M -3 M -13.6 M -3 M -3 M -4.73 M -24.6 M -15.4 M -4.73 M -5.26 M -30.5 M -10.4 M -5.26 M -7.6 M -25.4 M -8.65 M -7.6 M -7.8 M -14.7 M -5.79 M -7.8 M -4.3 M -15 M -6.8 M -4.3 M -3.12 M -1.67 M 1.54 M -3.12 M -1.31 M -6.07 M -1.24 M -4.16 M - - - -

Revenue

65.1 M 63.5 M - 63.7 M 62.6 M 59.2 M 161 M 56.2 M 53.3 M 51.5 M 142 M 51 M 48.2 M 42.7 M 120 M 41.3 M 42.7 M 38.4 M 105 M 34.7 M 38.4 M 35.1 M 118 M 39.6 M 39.2 M 39.1 M 95.6 M 34.2 M 33.3 M 28.1 M 78.5 M 27.9 M 28.1 M 24.5 M 68.4 M 23.6 M 24.5 M 22.1 M 61.5 M 19.3 M 22.1 M 21.6 M 74.1 M 27.2 M 21.6 M 22.3 M 61.1 M 22.8 M 20.2 M - - - -

Cost of Revenue

27.9 M 27.9 M - 27.3 M 27.6 M 26.3 M 71.5 M 24.8 M 24.1 M 22.7 M 63.9 M 23.4 M 23.4 M 17.1 M 48.9 M 16.1 M 17.1 M 16.4 M 49.2 M 15.9 M 16.4 M 16.6 M 50.5 M 16.4 M 16.6 M 16.8 M 45.6 M 15.8 M 16.8 M 13.8 M 40.1 M 13.9 M 13.8 M 12.4 M 30 M 10.9 M 12.4 M 9.53 M 28.9 M 9.11 M 9.53 M 9.94 M 34.1 M 12.4 M 9.94 M 10.1 M 29.5 M 11.3 M 10.7 M - - - -

Gross Profit

37.2 M 35.6 M - 36.5 M 35 M 32.9 M 89.5 M 31.4 M 29.2 M 28.9 M 78 M 27.6 M 24.8 M 25.6 M 70.7 M 25.2 M 25.6 M 22 M 55.5 M 18.8 M 22 M 18.5 M 67.4 M 23.2 M 18.5 M 22.3 M 49.9 M 18.5 M 22.3 M 14.2 M 38.3 M 14.1 M 14.2 M 12.1 M 38.4 M 12.7 M 12.1 M 12.6 M 32.6 M 10.2 M 12.6 M 11.6 M 40.1 M 14.9 M 11.6 M 12.3 M 31.5 M 11.4 M 9.56 M - - - -

Operating Income

-2.62 M -2.67 M - 2.93 M -3.12 M -3.55 M -8.04 M -2.08 M -3.94 M -2.01 M -12 M -3.88 M -6.8 M -1.32 M -6.97 M -380 K -1.32 M -2.46 M -9.95 M -2.09 M -2.46 M -3.11 M -17.4 M -11 M -3.11 M -4.03 M -31.4 M -8.76 M -4.03 M -7.65 M -25.1 M -8.52 M -7.65 M -7.65 M -14.2 M -5.7 M -7.65 M -4.21 M -14.6 M -6.68 M -4.21 M -3.01 M -454 K 1.65 M -3.01 M -1.07 M -4.77 M -1.02 M -3.74 M - - - -

Interest Expense

10 K -117 K - -102 K -83 K 65 K 283 K 271 K 112 K -100 K -175 K 39 K -84 K -130 K 423 K 168 K -130 K 12 K -408 K 4 K 12 K -285 K 306 K 344 K -285 K -125 K -77 K -3 K -125 K 154 K -23 K 22 K 154 K -57 K -59 K -6 K -57 K 39 K -111 K -24 K 39 K -31 K -664 K 85 K 115 K -52 K 514 K 160 K 170 K - - - -

EBITDA

-925 K -707 K - 4.63 M -1.42 M -1.28 M -1.32 M -84 K -1.94 M 226 K -6.27 M -1.88 M -4.8 M -2 K -2.81 M 2.43 M -2 K -1.01 M -4.76 M 1.44 M -1.01 M -1.27 M -11 M -6.53 M -1.27 M -1.77 M -25.5 M -5.26 M -1.77 M -6.56 M -20.7 M -5.66 M -6.56 M -6.33 M -11.2 M -3.82 M -6.33 M -3.27 M -12 M -4.97 M -4.12 M -2.14 M 960 K 2.59 M -2.14 M -632 K -3.69 M -316 K -3.74 M - - - -

Operating Expenses

39.9 M 38.3 M - 33.5 M 38.1 M 36.4 M 97.5 M 33.4 M 33.2 M 30.9 M 90 M 31.5 M 31.6 M 26.9 M 77.7 M 25.6 M 26.9 M 24.5 M 65.4 M 20.9 M 24.5 M 21.6 M 84.8 M 34.1 M 21.6 M 26.3 M 81.3 M 27.2 M 26.3 M 21.9 M 63.4 M 22.6 M 21.9 M 19.7 M 52.6 M 18.4 M 19.7 M 16.8 M 47.2 M 16.8 M 16.8 M 14.6 M 40.5 M 13.2 M 14.6 M 13.3 M 36.3 M 12.5 M 13.3 M - - - -

General and Administrative Expenses

12.1 M 11.6 M - 8.85 M 11.5 M 10.7 M 27.6 M 9.86 M 9.32 M 8.44 M 25.1 M 8.65 M 7.61 M 8.79 M 22.1 M 7.56 M 8.79 M 6.96 M 19.7 M 6.71 M 6.96 M 6.16 M 33.1 M 17 M 6.16 M 8.73 M 26.9 M 8.1 M 8.73 M 7.18 M 21.8 M 8.41 M 7.18 M 6.72 M 17.1 M 6.27 M 6.72 M 5.59 M 14.5 M 5.4 M 5.59 M 4.4 M 11.5 M 3.88 M 4.4 M 3.88 M 7.78 M 2.62 M 2.77 M - - - -

All numbers in USD currency

Financial statements are the primary tool companies use to inform stakeholders about their financial position, performance, and changes in capital structure. It is a kind of "business language" understood by investors, creditors, tax authorities, and other participants in the economic environment.

Main types of financial statements Model N MODN
  1. Income Statement
    Shows income, expenses, and resulting profit or loss over a specific period. Helps assess business profitability.
  2. Balance Sheet
    Reflects a company’s assets, liabilities, and equity as of a specific date. It’s a snapshot of what the company owns and owes.
    Assets — everything the company owns (cash, equipment, buildings, accounts receivable, etc.).
    Liabilities — debts and other external sources of financing.
    Equity — owners' capital and retained earnings.
  3. Cash Flow Statement
    Reveals how the company earns and spends money in three areas: operating, investing, and financing activities.
International reporting standards
  • IFRS — International Financial Reporting Standards, applicable to public and multinational companies.
  • GAAP — Generally Accepted Accounting Principles used in the United States.
  • RAS — Russian Accounting Standards, used domestically in Russia.

Financial reporting Model N plays a crucial role for investors as it serves as an objective source of information about a company's current state. Based on the reports, one can determine whether a company is growing, stagnating, or losing market share. This allows investors to identify both promising and problematic assets in a timely manner.

In addition, financial data provides a basis for forecasting future returns. Historical trends in revenue, profit, and cash flow help evaluate potential dividends, the likelihood of stock price growth, and overall investment risk.

Transparent and accurate reporting is also an indicator of a company’s maturity and managerial responsibility. Such openness builds investor confidence and simplifies investment decision-making, especially when comparing multiple companies.

Finally, financial statements enable high-quality comparative analysis. They allow companies to be evaluated against each other in terms of profitability, debt levels, margins, and other key metrics — which is particularly important when choosing the best investment options within an industry or market segment.

Financial statements of other stocks in the Software industry

Issuer Price % 24h Market Cap Country
Adobe Adobe
ADBE
$ 251.86 - $ 107 B usaUSA
FireEye, Inc. FireEye, Inc.
FEYE
- -3.41 % $ 4.13 B usaUSA
ANSYS ANSYS
ANSS
- - $ 32.7 B usaUSA
Agora Agora
API
$ 3.84 0.26 % $ 1.43 B chinaChina
Digital Turbine Digital Turbine
APPS
$ 3.62 - $ 376 M usaUSA
A10 Networks A10 Networks
ATEN
$ 20.75 - $ 1.5 B usaUSA
Aware Aware
AWRE
$ 1.23 -10.22 % $ 26.1 M usaUSA
Powerbridge Technologies Co., Ltd. Powerbridge Technologies Co., Ltd.
PBTS
- 2.4 % $ 115 M chinaChina
Bridgeline Digital Bridgeline Digital
BLIN
$ 0.92 - $ 9.58 M usaUSA
Cadence Design Systems Cadence Design Systems
CDNS
$ 292.72 - $ 79.4 B usaUSA
Sapiens International Corporation N.V. Sapiens International Corporation N.V.
SPNS
- - $ 2.43 B curacaoCuracao
Check Point Software Technologies Ltd. Check Point Software Technologies Ltd.
CHKP
$ 152.83 - $ 16.9 B israelIsrael
Cheetah Mobile Cheetah Mobile
CMCM
$ 7.15 - $ 10.2 B -
Avaya Holdings Corp. Avaya Holdings Corp.
AVYA
- - $ 3.47 M usaUSA
Creative Realities Creative Realities
CREX
$ 3.62 -0.55 % $ 30.7 M usaUSA
salesforce.com salesforce.com
CRM
$ 198.34 - $ 188 B usaUSA
Aspen Technology Aspen Technology
AZPN
- - $ 16.8 B usaUSA
Net Element, Inc. Net Element, Inc.
NETE
- 8.63 % $ 83.8 M usaUSA
Viant Technology Viant Technology
DSP
$ 11.75 - $ 193 M usaUSA
Benefitfocus Benefitfocus
BNFT
- - $ 362 M usaUSA
8x8 8x8
EGHT
$ 2.06 - $ 267 M usaUSA
Black Knight Black Knight
BKI
- -0.02 % $ 11.7 B usaUSA
Bit Digital Bit Digital
BTBT
$ 1.68 - $ 236 M usaUSA
Altair Engineering Altair Engineering
ALTR
- - $ 9.4 B usaUSA
F5 Networks F5 Networks
FFIV
$ 283.73 - $ 16.4 B usaUSA
Fair Isaac Corporation Fair Isaac Corporation
FICO
$ 1 161.53 - $ 28.2 B usaUSA
Proofpoint, Inc. Proofpoint, Inc.
PFPT
- - $ 10.1 B usaUSA
Ceridian HCM Holding Ceridian HCM Holding
CDAY
- - $ 10.6 B usaUSA
Formula Systems (1985) Ltd. Formula Systems (1985) Ltd.
FORTY
$ 125.99 - $ 1.3 B israelIsrael
Bill.com Holdings Bill.com Holdings
BILL
$ 39.59 - $ 4.1 B usaUSA
Endava plc Endava plc
DAVA
$ 4.66 - $ 2.5 B -
Bumble Bumble
BMBL
$ 3.87 - $ 426 M usaUSA
Zix Corporation Zix Corporation
ZIXI
- 0.12 % $ 482 M usaUSA
CleanSpark CleanSpark
CLSK
$ 10.02 - $ 2.83 B usaUSA
Appian Corporation Appian Corporation
APPN
$ 25.65 - $ 1.9 B usaUSA
Globant S.A. Globant S.A.
GLOB
$ 44.46 - $ 7.32 B luxembourgLuxembourg
Borqs Technologies Borqs Technologies
BRQS
- -23.51 % $ 9.87 M chinaChina
American Software American Software
AMSWA
- -2.14 % $ 369 M usaUSA
CrowdStrike Holdings CrowdStrike Holdings
CRWD
$ 423.84 - $ 106 B usaUSA
CYREN Ltd. CYREN Ltd.
CYRN
- -18.15 % $ 1.77 M usaUSA
CyberArk Software Ltd. CyberArk Software Ltd.
CYBR
- - $ 18.1 B israelIsrael
Datadog Datadog
DDOG
$ 126.57 - $ 44 B usaUSA
i3 Verticals i3 Verticals
IIIV
$ 22.57 - $ 540 M usaUSA
JFrog Ltd. JFrog Ltd.
FROG
$ 43.09 - $ 5.01 B usaUSA
Intuit Intuit
INTU
$ 452.31 - $ 127 B usaUSA
Dynatrace Dynatrace
DT
$ 39.37 - $ 11.7 B usaUSA
ChannelAdvisor Corporation ChannelAdvisor Corporation
ECOM
- 0.02 % $ 668 M usaUSA
Euronet Worldwide Euronet Worldwide
EEFT
$ 70.79 - $ 2.96 B usaUSA
Asure Software Asure Software
ASUR
$ 8.73 - $ 227 M usaUSA
Amesite Amesite
AMST
$ 1.8 - $ 6.35 M usaUSA