LegalZoom.com Inc
NASDAQ:LZ
Income Statement
Earnings Waterfall
LegalZoom.com Inc
Revenue
|
669.1m
USD
|
Cost of Revenue
|
-247.3m
USD
|
Gross Profit
|
421.8m
USD
|
Operating Expenses
|
-390.5m
USD
|
Operating Income
|
31.3m
USD
|
Other Expenses
|
-10.3m
USD
|
Net Income
|
21m
USD
|
Income Statement
LegalZoom.com Inc
Jun-2012 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||
Revenue |
97
N/A
|
102
+6%
|
206
+101%
|
310
+51%
|
408
+32%
|
412
+1%
|
420
+2%
|
447
+7%
|
471
+5%
|
499
+6%
|
539
+8%
|
555
+3%
|
575
+4%
|
596
+4%
|
608
+2%
|
615
+1%
|
620
+1%
|
631
+2%
|
638
+1%
|
650
+2%
|
661
+2%
|
669
+1%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(47)
|
(36)
|
(72)
|
(106)
|
(137)
|
(136)
|
(136)
|
(146)
|
(155)
|
(164)
|
(178)
|
(181)
|
(189)
|
(202)
|
(209)
|
(212)
|
(211)
|
(216)
|
(222)
|
(231)
|
(239)
|
(247)
|
|
Gross Profit |
50
N/A
|
66
+33%
|
134
+102%
|
204
+52%
|
272
+33%
|
276
+2%
|
284
+3%
|
302
+6%
|
316
+5%
|
336
+6%
|
362
+8%
|
374
+4%
|
386
+3%
|
394
+2%
|
399
+1%
|
404
+1%
|
409
+1%
|
416
+2%
|
415
0%
|
419
+1%
|
421
+1%
|
422
+0%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(47)
|
(55)
|
(103)
|
(157)
|
(209)
|
(223)
|
(237)
|
(252)
|
(262)
|
(293)
|
(357)
|
(417)
|
(470)
|
(508)
|
(487)
|
(474)
|
(449)
|
(430)
|
(415)
|
(398)
|
(396)
|
(390)
|
|
Selling, General & Administrative |
(43)
|
(46)
|
(86)
|
(131)
|
(164)
|
(181)
|
(194)
|
(207)
|
(211)
|
(249)
|
(294)
|
(335)
|
(378)
|
(399)
|
(399)
|
(394)
|
(368)
|
(348)
|
(329)
|
(309)
|
(304)
|
(295)
|
|
Research & Development |
(5)
|
(8)
|
(17)
|
(26)
|
(36)
|
(39)
|
(40)
|
(42)
|
(39)
|
(41)
|
(59)
|
(74)
|
(82)
|
(89)
|
(77)
|
(67)
|
(68)
|
(69)
|
(73)
|
(76)
|
(79)
|
(83)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(10)
|
(3)
|
0
|
0
|
(12)
|
(3)
|
(5)
|
(7)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
3
N/A
|
12
+368%
|
31
+161%
|
47
+52%
|
62
+34%
|
53
-15%
|
47
-12%
|
50
+8%
|
54
+8%
|
44
-20%
|
4
-91%
|
(43)
N/A
|
(84)
-97%
|
(114)
-35%
|
(88)
+22%
|
(70)
+20%
|
(40)
+44%
|
(14)
+64%
|
1
N/A
|
21
+2 178%
|
26
+25%
|
31
+22%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
0
|
(10)
|
(20)
|
(29)
|
(38)
|
(38)
|
(37)
|
(36)
|
(36)
|
(35)
|
(35)
|
(37)
|
(28)
|
(20)
|
(10)
|
0
|
2
|
3
|
5
|
7
|
9
|
10
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(16)
|
(15)
|
(22)
|
(22)
|
(10)
|
(7)
|
(1)
|
(9)
|
(9)
|
0
|
(9)
|
(2)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
|
Total Other Income |
0
|
1
|
0
|
(1)
|
3
|
0
|
1
|
4
|
4
|
5
|
6
|
4
|
1
|
(1)
|
(3)
|
(5)
|
(5)
|
(2)
|
0
|
2
|
2
|
1
|
|
Pre-Tax Income |
2
N/A
|
3
+21%
|
11
+272%
|
16
+48%
|
11
-34%
|
1
-92%
|
(11)
N/A
|
(3)
+69%
|
12
N/A
|
6
-48%
|
(27)
N/A
|
(85)
-219%
|
(120)
-41%
|
(134)
-12%
|
(111)
+17%
|
(77)
+30%
|
(48)
+38%
|
(19)
+60%
|
2
N/A
|
26
+1 210%
|
31
+20%
|
38
+21%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(4)
|
(6)
|
(3)
|
0
|
2
|
1
|
(2)
|
(2)
|
(3)
|
6
|
11
|
9
|
12
|
6
|
(1)
|
(3)
|
(10)
|
(14)
|
(18)
|
(17)
|
|
Income from Continuing Operations |
1
|
2
|
7
|
11
|
7
|
1
|
(9)
|
(3)
|
10
|
5
|
(29)
|
(79)
|
(109)
|
(125)
|
(99)
|
(71)
|
(49)
|
(22)
|
(8)
|
12
|
14
|
21
|
|
Net Income (Common) |
(1)
N/A
|
2
N/A
|
7
+300%
|
11
+46%
|
5
-49%
|
(1)
N/A
|
(11)
-731%
|
(5)
+56%
|
7
N/A
|
2
-69%
|
(32)
N/A
|
(81)
-153%
|
(109)
-34%
|
(125)
-15%
|
(99)
+21%
|
(71)
+28%
|
(49)
+32%
|
(22)
+55%
|
(8)
+64%
|
12
N/A
|
14
+19%
|
21
+51%
|
|
EPS (Diluted) |
-0.04
N/A
|
0.01
N/A
|
0.04
+300%
|
0.06
+50%
|
0.03
-50%
|
0
N/A
|
-0.05
N/A
|
-0.02
+60%
|
0.04
N/A
|
0.01
-75%
|
-0.17
N/A
|
-0.42
-147%
|
-0.67
-60%
|
-0.63
+6%
|
-0.49
+22%
|
-0.35
+29%
|
-0.25
+29%
|
-0.1
+60%
|
-0.03
+70%
|
0.07
N/A
|
0.07
N/A
|
0.11
+57%
|