Tenable Holdings Inc
NASDAQ:TENB
Income Statement
Earnings Waterfall
Tenable Holdings Inc
Revenue
|
798.7m
USD
|
Cost of Revenue
|
-183.6m
USD
|
Gross Profit
|
615.1m
USD
|
Operating Expenses
|
-653.3m
USD
|
Operating Income
|
-38.2m
USD
|
Other Expenses
|
-40.1m
USD
|
Net Income
|
-78.3m
USD
|
Income Statement
Tenable Holdings Inc
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
188
N/A
|
206
+10%
|
226
+9%
|
246
+9%
|
267
+9%
|
289
+8%
|
310
+8%
|
333
+7%
|
355
+7%
|
377
+6%
|
399
+6%
|
419
+5%
|
440
+5%
|
461
+5%
|
484
+5%
|
510
+5%
|
541
+6%
|
577
+7%
|
611
+6%
|
648
+6%
|
683
+5%
|
713
+4%
|
743
+4%
|
770
+4%
|
799
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(26)
|
(30)
|
(34)
|
(39)
|
(43)
|
(48)
|
(52)
|
(55)
|
(61)
|
(66)
|
(71)
|
(76)
|
(78)
|
(81)
|
(88)
|
(96)
|
(106)
|
(119)
|
(129)
|
(140)
|
(155)
|
(165)
|
(173)
|
(180)
|
(184)
|
|
Gross Profit |
162
N/A
|
177
+9%
|
191
+8%
|
207
+8%
|
224
+8%
|
241
+7%
|
259
+7%
|
278
+7%
|
294
+6%
|
311
+6%
|
327
+5%
|
344
+5%
|
363
+6%
|
380
+5%
|
396
+4%
|
414
+5%
|
435
+5%
|
458
+5%
|
483
+5%
|
507
+5%
|
528
+4%
|
547
+4%
|
571
+4%
|
590
+3%
|
615
+4%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(203)
|
(224)
|
(246)
|
(272)
|
(297)
|
(321)
|
(344)
|
(361)
|
(385)
|
(401)
|
(406)
|
(407)
|
(399)
|
(398)
|
(414)
|
(438)
|
(470)
|
(505)
|
(541)
|
(570)
|
(593)
|
(615)
|
(627)
|
(637)
|
(653)
|
|
Selling, General & Administrative |
(145)
|
(161)
|
(180)
|
(201)
|
(220)
|
(239)
|
(259)
|
(275)
|
(298)
|
(309)
|
(310)
|
(307)
|
(297)
|
(297)
|
(309)
|
(328)
|
(353)
|
(381)
|
(409)
|
(432)
|
(449)
|
(468)
|
(478)
|
(487)
|
(500)
|
|
Research & Development |
(58)
|
(62)
|
(67)
|
(71)
|
(77)
|
(82)
|
(85)
|
(86)
|
(87)
|
(92)
|
(96)
|
(100)
|
(102)
|
(102)
|
(105)
|
(110)
|
(116)
|
(124)
|
(132)
|
(137)
|
(144)
|
(147)
|
(149)
|
(150)
|
(153)
|
|
Operating Income |
(41)
N/A
|
(47)
-16%
|
(55)
-15%
|
(65)
-18%
|
(73)
-13%
|
(80)
-10%
|
(86)
-7%
|
(83)
+3%
|
(91)
-10%
|
(90)
+1%
|
(78)
+13%
|
(63)
+19%
|
(36)
+43%
|
(18)
+49%
|
(18)
+1%
|
(24)
-30%
|
(35)
-48%
|
(47)
-34%
|
(59)
-26%
|
(63)
-6%
|
(64)
-3%
|
(68)
-6%
|
(56)
+17%
|
(47)
+17%
|
(38)
+19%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
1
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
7
|
5
|
4
|
2
|
3
|
1
|
0
|
(3)
|
(9)
|
(10)
|
(13)
|
(13)
|
(18)
|
(12)
|
(10)
|
(7)
|
(10)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(1)
|
(1)
|
(5)
|
(20)
|
|
Total Other Income |
(1)
|
0
|
(1)
|
0
|
0
|
1
|
2
|
1
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(1)
|
(1)
|
(2)
|
(0)
|
(3)
|
(4)
|
(6)
|
0
|
(4)
|
(3)
|
(8)
|
0
|
|
Pre-Tax Income |
(41)
N/A
|
(48)
-16%
|
(55)
-16%
|
(64)
-16%
|
(71)
-11%
|
(77)
-8%
|
(81)
-5%
|
(78)
+4%
|
(86)
-10%
|
(86)
-1%
|
(76)
+12%
|
(63)
+17%
|
(37)
+41%
|
(21)
+43%
|
(23)
-10%
|
(35)
-50%
|
(51)
-47%
|
(67)
-31%
|
(82)
-23%
|
(85)
-3%
|
(85)
0%
|
(85)
0%
|
(70)
+18%
|
(67)
+5%
|
(67)
-1%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(16)
|
(16)
|
(17)
|
(17)
|
(2)
|
(2)
|
(3)
|
(3)
|
(13)
|
(14)
|
(15)
|
(16)
|
(6)
|
(7)
|
(4)
|
(3)
|
4
|
3
|
3
|
3
|
(7)
|
(7)
|
(11)
|
(11)
|
(11)
|
|
Income from Continuing Operations |
(57)
|
(64)
|
(72)
|
(82)
|
(74)
|
(79)
|
(84)
|
(80)
|
(99)
|
(101)
|
(91)
|
(79)
|
(43)
|
(28)
|
(27)
|
(37)
|
(47)
|
(63)
|
(79)
|
(82)
|
(92)
|
(93)
|
(81)
|
(78)
|
(78)
|
|
Net Income (Common) |
(42)
N/A
|
(49)
-17%
|
(57)
-16%
|
(66)
-17%
|
(74)
-12%
|
(79)
-7%
|
(84)
-5%
|
(80)
+4%
|
(99)
-23%
|
(101)
-2%
|
(91)
+10%
|
(79)
+13%
|
(43)
+46%
|
(28)
+36%
|
(27)
+1%
|
(37)
-38%
|
(47)
-25%
|
(63)
-36%
|
(79)
-25%
|
(82)
-3%
|
(92)
-13%
|
(93)
-1%
|
(81)
+12%
|
(78)
+4%
|
(78)
0%
|
|
EPS (Diluted) |
-0.46
N/A
|
-0.54
-17%
|
-0.61
-13%
|
-0.71
-16%
|
-0.78
-10%
|
-0.83
-6%
|
-0.87
-5%
|
-0.83
+5%
|
-1.03
-24%
|
-1.03
N/A
|
-0.92
+11%
|
-0.77
+16%
|
-0.42
+45%
|
-0.27
+36%
|
-0.26
+4%
|
-0.35
-35%
|
-0.44
-26%
|
-0.58
-32%
|
-0.72
-24%
|
-0.74
-3%
|
-0.83
-12%
|
-0.83
N/A
|
-0.72
+13%
|
-0.68
+6%
|
-0.68
N/A
|