DOMO, INC. (DOMO)

Every figure below is the company's own, as filed. Nothing is estimated and nothing is smoothed — a period the filing does not support is left blank rather than drawn. Quarters are the company's own, counted from its financial year ending 01-31. Amounts in USD.

Revenue Annual

0 150M 300M 450M FY17: 74.5M FY18: 108.5M FY19: 142.5M FY20: 173.4M FY21: 210.2M FY22: 258M FY23: 308.6M FY24: 319M FY25: 317M FY26: 318.9M FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25 FY26

Gross Profit Annual

0 90M 180M 270M FY17: 41.3M FY18: 63.6M FY19: 92.9M FY20: 117.5M FY21: 153.4M FY22: 190.8M FY23: 235.6M FY24: 243.5M FY25: 236.1M FY26: 239.1M FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25 FY26

Operating Income Annual

-210M -140M -70M 0 70M 140M 210M FY17: -182.9M FY18: -175.8M FY19: -144.1M FY20: -115.3M FY21: -73.1M FY22: -88.5M FY23: -88.9M FY24: -54.9M FY25: -59.3M FY26: -39.1M FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25 FY26

Net Income Annual

-210M -140M -70M 0 70M 140M 210M FY17: -183.1M FY18: -176.6M FY19: -154.3M FY20: -125.7M FY21: -84.6M FY22: -102.1M FY23: -105.6M FY24: -75.6M FY25: -81.9M FY26: -59.3M FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25 FY26

Cost of Revenue Annual

0 30M 60M 90M FY17: 33.2M FY18: 44.9M FY19: 49.6M FY20: 55.9M FY21: 56.7M FY22: 67.1M FY23: 73.1M FY24: 75.5M FY25: 81M FY26: 79.7M FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25 FY26

Operating Cash Flow Annual

-180M -120M -60M 0 60M 120M 180M FY17: -144.1M FY18: -148.7M FY19: -131.4M FY20: -80.2M FY21: -15.9M FY22: 379K FY23: -10.9M FY24: 2.6M FY25: -9.1M FY26: 7.9M FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25 FY26

Free Cash Flow Annual

-180M -120M -60M 0 60M 120M 180M FY17: -155.8M FY18: -155.9M FY19: -137.7M FY20: -86.7M FY21: -21.6M FY22: -6.1M FY23: -18.9M FY24: -9.2M FY25: -18.5M FY26: -2M FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25 FY26

Operating cash flow minus capital expenditure.

Shares Outstanding Annual

0 15M 30M 45M FY20: 27.5M FY21: 29.3M FY22: 32M FY23: 34.1M FY24: 36M FY25: 38.5M FY26: 41M FY20 FY21 FY22 FY23 FY24 FY25 FY26

Weighted average diluted, as the filer reports it for each period. An average cannot be added across periods, so this one is always shown per period the filer tagged rather than as a trailing year.

EPS TTM

-120.00 -80.00 -40.00 0.00 40.00 80.00 120.00 Q4 '18: -110.70 Q1 '19: -107.42 Q2 '19: -84.56 Q3 '19: -58.53 Q4 '20: -4.58 Q1 '21: -4.14 Q2 '21: -3.62 Q3 '21: -3.32 Q4 '21: -2.90 Q1 '22: -2.60 Q2 '22: -2.68 Q3 '22: -2.81 Q4 '22: -3.18 Q1 '23: -3.59 Q2 '23: -3.75 Q3 '23: -3.56 Q4 '23: -3.11 Q1 '24: -2.81 Q2 '24: -2.40 Q3 '24: -2.16 Q4 '24: -2.10 Q1 '25: -2.10 Q2 '25: -2.16 Q3 '25: -2.19 Q4 '25: -2.13 Q1 '26: -1.89 Q2 '26: -1.94 Q3 '26: -1.71 Q4 '26: -1.45 Q1 '27: -1.33 Q1 '19 Q1 '21 Q1 '22 Q1 '23 Q1 '24 Q1 '25 Q1 '26 Q1 '27

The filer's own published earnings a share for each quarter, four quarters added up. The company page divides trailing net income by the share count instead, which lands within about 1% of this and is not the same sum, so the two are named differently rather than presented as one figure.