Similarweb Ltd. (SMWB)
Every figure this model derived for SMWB, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 1,490,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 72,421,000 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 150,344,000 | AssetsCurrent |
2025-12-31 |
| current liabilities | 196,565,000 | LiabilitiesCurrent |
2025-12-31 |
| equity | 23,326,000 | StockholdersEquity |
2025-12-31 |
| ocf | 14,644,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 282,600,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-12-31 |
| sbc | 21,242,000 | ShareBasedCompensation |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up SMWB on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 2.36 |
| current ratio | 1.78 |
| current ratio reported | 0.76 |
| deferred revenue growth | 3.64 |
| dilution pct | 4.94 |
| ev owner earnings | -80.29 |
| ev sales | 2.3 |
| fcf margin | 4.65 |
| growth cv | 0.59 |
| operating margin | -8.34 |
| owner earnings margin | -2.86 |
| revenue growth | 13.08 |
| revenue growth per share | 7.75 |
| rpo growth | 17.41 |
| rule of 40 | 4.74 |
| sbc pct revenue | 7.52 |
Everything else this filing tags
259 more elements from SMWB's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 500,000,000 | 2025-12-31 | 12 | shares |
AdditionalPaidInCapital | 419,578,000 | 2025-12-31 | 10 | USD |
RetainedEarningsAccumulatedDeficit | -397,492,000 | 2025-12-31 | 10 | USD |
RevenueRemainingPerformanceObligation | 288,844,000 | 2025-12-31 | 5 | USD |
Assets | 261,145,000 | 2025-12-31 | 10 | USD |
LiabilitiesAndStockholdersEquity | 261,145,000 | 2025-12-31 | 10 | USD |
OperatingExpenses | 248,362,000 | 2025-12-31 | 15 | USD |
Liabilities | 237,819,000 | 2025-12-31 | 10 | USD |
GrossProfit | 224,798,000 | 2025-12-31 | 15 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 135,810,000 | 2021-12-31 | 3 | USD |
SellingAndMarketingExpense | 123,667,000 | 2025-12-31 | 15 | USD |
ContractWithCustomerLiabilityCurrent | 112,169,000 | 2025-12-31 | 10 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 107,179,000 | 2025-12-31 | 15 | USD |
CommonStockSharesIssued | 86,964,370 | 2025-12-31 | 10 | shares |
CommonStockSharesOutstanding | 86,962,202 | 2025-12-31 | 9 | shares |
DeferredTaxAssetsGross | 85,016,000 | 2025-12-31 | 11 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 84,817,195 | 2025-12-31 | 15 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 84,817,195 | 2025-12-31 | 15 | shares |
NetIncomeLossAvailableToCommonStockholdersBasic | -83,661,000 | 2022-12-31 | 6 | USD |
DeferredTaxAssetsValuationAllowance | 75,964,000 | 2025-12-31 | 11 | USD |
ResearchAndDevelopmentExpense | 72,602,000 | 2025-12-31 | 15 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 72,421,000 | 2025-12-31 | 20 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 60,110,000 | 2025-12-31 | 11 | USD |
CostOfRevenue | 57,802,000 | 2025-12-31 | 15 | USD |
NoncurrentAssets | 56,457,000 | 2025-12-31 | 8 | USD |
AccountsReceivableNetCurrent | 54,063,000 | 2025-12-31 | 10 | USD |
GeneralAndAdministrativeExpense | 52,093,000 | 2025-12-31 | 15 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 48,258,000 | 2025-12-31 | 5 | USD |
PropertyPlantAndEquipmentGross | 47,956,000 | 2025-12-31 | 10 | USD |
OperatingLeaseLiability | 43,296,000 | 2025-12-31 | 4 | USD |
AccruedLiabilitiesCurrent | 41,342,000 | 2025-12-31 | 10 | USD |
TemporaryEquityStockIssuedDuringPeriodValueNewIssues | 39,785,000 | 2020-12-31 | 2 | USD |
Goodwill | 38,813,000 | 2025-12-31 | 14 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue | 34,860,000 | 2022-12-31 | 4 | USD |
OperatingLeaseLiabilityNoncurrent | 34,455,000 | 2025-12-31 | 8 | USD |
OperatingLeaseRightOfUseAsset | 34,417,000 | 2025-12-31 | 8 | USD |
NetIncomeLoss | -32,936,000 | 2025-12-31 | 15 | USD |
ProfitLoss | -32,936,000 | 2025-12-31 | 15 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -32,416,000 | 2025-12-31 | 15 | USD |
ComprehensiveIncomeNetOfTax | -32,324,000 | 2025-12-31 | 15 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 29,858,000 | 2022-12-31 | 4 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -28,774,000 | 2025-12-31 | 15 | USD |
PurchaseObligation | 26,591,000 | 2025-12-31 | 5 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 25,916,000 | 2025-12-31 | 10 | USD |
FiniteLivedIntangibleAssetsGross | 25,084,000 | 2025-12-31 | 9 | USD |
ProceedsFromRepaymentsOfDebt | -25,000,000 | 2024-12-31 | 3 | USD |
UndistributedEarningsOfForeignSubsidiaries | 24,492,000 | 2025-12-31 | 5 | USD |
OperatingIncomeLoss | -23,564,000 | 2025-12-31 | 15 | USD |
PropertyPlantAndEquipmentNet | 22,040,000 | 2025-12-31 | 10 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 21,254,000 | 2025-12-31 | 15 | USD |
AllocatedShareBasedCompensationExpense | 21,242,000 | 2025-12-31 | 15 | USD |
EmployeeRelatedLiabilitiesCurrent | 20,342,000 | 2025-12-31 | 10 | USD |
CapitalizedContractCostNet | 19,728,000 | 2025-12-31 | 15 | USD |
PurchaseObligationDueInNextTwelveMonths | 19,203,000 | 2025-12-31 | 5 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 18,316,000 | 2025-12-31 | 9 | USD |
TenantImprovements | 17,148,000 | 2021-12-31 | 1 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 15,787,000 | 2025-12-31 | 15 | USD |
AccountsPayableCurrent | 13,871,000 | 2025-12-31 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 13,673,000 | 2025-12-31 | 14 | USD |
GoodwillAcquiredDuringPeriod | 13,544,000 | 2025-12-31 | 9 | USD |
DeferredIncomeTaxLiabilities | 13,474,000 | 2025-12-31 | 11 | USD |
NetCashProvidedByUsedInInvestingActivities | -13,228,000 | 2025-12-31 | 15 | USD |
DeferredTaxAssetsInProcessResearchAndDevelopment | 13,181,000 | 2025-12-31 | 11 | USD |
CapitalizedContractCostAmortization | 12,743,000 | 2025-12-31 | 10 | USD |
CapitalizedContractCostNetCurrent | 11,551,000 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInAccruedLiabilities | 11,316,000 | 2025-12-31 | 15 | USD |
OperatingLeasePayments | 11,197,000 | 2025-12-31 | 8 | USD |
OtherAccruedLiabilitiesCurrent | 10,631,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 10,212,000 | 2025-12-31 | 5 | USD |
LeaseCost | 10,066,000 | 2025-12-31 | 9 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsDeferredRent | 9,590,000 | 2025-12-31 | 8 | USD |
DeferredTaxAssetsNet | 9,052,000 | 2025-12-31 | 11 | USD |
DepreciationDepletionAndAmortization | 8,989,000 | 2025-12-31 | 15 | USD |
OperatingLeaseCost | 8,933,000 | 2025-12-31 | 9 | USD |
OperatingLeaseLiabilityCurrent | 8,841,000 | 2025-12-31 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 8,552,000 | 2025-12-31 | 15 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 8,373,093 | 2025-12-31 | 15 | shares |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 8,299,000 | 2025-12-31 | 5 | USD |
AdvertisingExpense | 8,289,000 | 2025-12-31 | 15 | USD |
CapitalizedContractCostNetNoncurrent | 8,177,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 8,172,000 | 2025-12-31 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 7,749,000 | 2025-12-31 | 5 | USD |
DeferredTaxLiabilitiesLeasingArrangements | 7,509,000 | 2025-12-31 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 7,061,000 | 2025-12-31 | 5 | USD |
NetCashProvidedByUsedInFinancingActivities | 6,911,000 | 2025-12-31 | 15 | USD |
FiniteLivedIntangibleAssetsNet | 6,768,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 6,765,000 | 2025-12-31 | 5 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -6,618,000 | 2025-12-31 | 15 | USD |
RestrictedCashAndCashEquivalents | 6,360,000 | 2025-12-31 | 10 | USD |
PurchaseObligationDueInSecondYear | 6,031,000 | 2025-12-31 | 5 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 5,949,000 | 2025-12-31 | 10 | USD |
ForeignCurrencyTransactionGainLossRealized | -5,882,000 | 2025-12-31 | 6 | USD |
OtherLiabilitiesNoncurrent | 5,573,000 | 2025-12-31 | 10 | USD |
OtherDepreciationAndAmortization | 5,491,000 | 2025-12-31 | 15 | USD |
SeveranceCosts1 | 5,416,000 | 2025-12-31 | 15 | USD |
InterestIncomeExpenseNonoperatingNet | -5,210,000 | 2025-12-31 | 12 | USD |
OperatingLeaseExpense | 5,054,000 | 2021-12-31 | 3 | USD |
LeaseAndRentalExpense | 5,054,000 | 2021-12-31 | 3 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 4,962,000 | 2025-12-31 | 4 | USD |
ProceedsFromStockOptionsExercised | 4,587,000 | 2025-12-31 | 15 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 4,564,000 | 2025-12-31 | 9 | USD |
IncomeTaxReconciliationNondeductibleExpense | 4,455,000 | 2024-12-31 | 14 | USD |
DeferredTaxLiabilities | 4,422,000 | 2025-12-31 | 11 | USD |
CurrentIncomeTaxExpenseBenefit | 4,290,000 | 2025-12-31 | 15 | USD |
PaymentsForProceedsFromOtherDeposits | -4,212,000 | 2025-12-31 | 15 | USD |
IncomeTaxExpenseBenefit | 4,162,000 | 2025-12-31 | 15 | USD |
CurrentForeignTaxExpenseBenefit | 3,939,000 | 2025-12-31 | 15 | USD |
PaymentForContingentConsiderationLiabilityInvestingActivities | 3,883,000 | 2023-12-31 | 3 | USD |
DeferredOfferingCosts | 3,819,000 | 2021-05-11 | 1 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 3,642,000 | 2025-12-31 | 15 | USD |
AmortizationOfIntangibleAssets | 3,498,000 | 2025-12-31 | 12 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 3,419,000 | 2025-12-31 | 15 | USD |
DeferredTaxLiabilitiesDeferredExpenseDeferredPolicyAcquisitionCost | 3,348,000 | 2025-12-31 | 11 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 3,223,612 | 2025-12-31 | 10 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 3,223,612 | 2025-12-31 | 15 | shares |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 3,004,000 | 2025-12-31 | 5 | USD |
PrepaidExpenseCurrent | 2,956,000 | 2025-12-31 | 10 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 2,769,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 2,727,000 | 2025-12-31 | 15 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 2,659,000 | 2025-12-31 | 12 | USD |
DisposalGroupIncludingDiscontinuedOperationDepreciationAndAmortization | 2,357,000 | 2022-12-31 | 1 | USD |
StockIssuedDuringPeriodValueNewIssues | 2,324,000 | 2025-12-31 | 12 | USD |
ProceedsFromStockPlans | 2,324,000 | 2025-12-31 | 12 | USD |
IncreaseDecreaseInAccountsReceivable | 2,291,000 | 2025-12-31 | 15 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 2,034,000 | 2022-12-31 | 6 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 1,913,170 | 2025-12-31 | 10 | shares |
InterestExpense | 1,891,000 | 2021-12-31 | 3 | USD |
IncomeTaxesPaidNet | 1,849,000 | 2025-12-31 | 15 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 1,655,000 | 2025-12-31 | 11 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 1,640,000 | 2025-12-31 | 5 | USD |
CapitalizedComputerSoftwareAmortization1 | 1,613,000 | 2025-12-31 | 15 | USD |
IncreaseDecreaseInContractWithCustomerAsset | -1,540,000 | 2025-12-31 | 15 | USD |
IncreaseDecreaseInAccountsPayable | 1,451,000 | 2025-12-31 | 15 | USD |
PurchaseObligationDueInThirdYear | 1,357,000 | 2025-12-31 | 5 | USD |
ContractWithCustomerLiabilityIncreaseDecreaseForContractAcquiredInBusinessCombination | 1,265,000 | 2025-12-31 | 5 | USD |
ContractWithCustomerLiabilityNoncurrent | 1,226,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals | 1,200,000 | 2025-12-31 | 11 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 1,170,000 | 2025-12-31 | 5 | USD |
UnrecognizedTaxBenefits | 1,158,000 | 2025-12-31 | 20 | USD |
VariableLeaseCost | 1,133,000 | 2025-12-31 | 3 | USD |
DefinedContributionPlanCostRecognized | 1,037,000 | 2025-12-31 | 15 | USD |
DerivativeAssetsCurrent | 1,003,000 | 2025-12-31 | 10 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 1,000,000 | 2025-12-31 | 10 | USD |
OtherLiabilitiesCurrent | 948,000 | 2025-12-31 | 10 | USD |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 | -884,000 | 2022-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 859,000 | 2025-12-31 | 3 | USD |
BusinessCombinationContingentConsiderationLiability | 822,000 | 2025-12-31 | 8 | USD |
ShortTermLeaseCost | 799,000 | 2024-12-31 | 6 | USD |
OtherAssetsMiscellaneousCurrent | 791,000 | 2025-12-31 | 10 | USD |
SubleaseIncome | 777,000 | 2025-12-31 | 9 | USD |
UnbilledReceivablesCurrent | 769,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 716,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInOtherCurrentAssets | -612,000 | 2024-12-31 | 12 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | 612,000 | 2025-12-31 | 15 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax | 612,000 | 2025-12-31 | 12 | USD |
OtherAssetsNoncurrent | 586,000 | 2025-12-31 | 10 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 580,000 | 2025-12-31 | 10 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 554,000 | 2025-12-31 | 11 | USD |
DeferredTaxAssetsTaxDeferredExpenseOther | 489,000 | 2025-12-31 | 11 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 425,000 | 2025-12-31 | 11 | USD |
CurrentFederalStateAndLocalTaxExpenseBenefit | 351,000 | 2025-12-31 | 15 | USD |
PrepaidRent | 259,000 | 2025-12-31 | 8 | USD |
CommonStockValue | 240,000 | 2025-12-31 | 10 | USD |
DeferredTaxLiabilitiesOtherComprehensiveIncome | 230,000 | 2025-12-31 | 6 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 225,000 | 2025-12-31 | 15 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | 225,000 | 2025-12-31 | 15 | USD |
IncomeTaxReconciliationTaxContingencies | 203,000 | 2025-12-31 | 15 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 203,000 | 2025-12-31 | 15 | USD |
DeferredTaxLiabilitiesOther | 178,000 | 2025-12-31 | 11 | USD |
CapitalizedComputerSoftwareAdditions | 175,000 | 2025-12-31 | 15 | USD |
PaymentsToDevelopSoftware | 163,000 | 2025-12-31 | 15 | USD |
IncreaseDecreaseInOtherNoncurrentLiabilities | 156,000 | 2025-12-31 | 15 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | 145,000 | 2024-12-31 | 14 | USD |
CapitalExpendituresIncurredButNotYetPaid | 137,000 | 2025-12-31 | 12 | USD |
DeferredForeignIncomeTaxExpenseBenefit | -128,000 | 2025-12-31 | 15 | USD |
DeferredIncomeTaxExpenseBenefit | -128,000 | 2025-12-31 | 15 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 95,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | 86,000 | 2025-12-31 | 15 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 85,000 | 2025-12-31 | 1 | USD |
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax | 84,000 | 2021-12-31 | 3 | USD |
UnrealizedGainLossOnDerivatives | 32,000 | 2025-12-31 | 15 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 31,000 | 2025-12-31 | 12 | USD |
IncomeTaxReconciliationOtherReconcilingItems | -28,000 | 2024-12-31 | 14 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 27,000 | 2025-12-31 | 15 | USD |
DefinedContributionPlanMaximumAnnualContributionsPerEmployeeAmount | 23,500 | 2025-12-31 | 5 | USD |
DeferredTaxAssetsDeferredIncome | 21,000 | 2025-12-31 | 8 | USD |
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount | 12,000 | 2025-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 7,438 | 2025-12-31 | 10 | shares |
TreasuryStockCommonShares | 2,168 | 2025-12-31 | 6 | shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 6 | 2025-12-31 | 10 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 2 | 2025-12-31 | 10 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 2 | 2025-12-31 | 10 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 2 | 2025-12-31 | 15 | USD/shares |
DefinedContributionPlanEmployerMatchingContributionPercentOfMatch | 1 | 2025-12-31 | 5 | pure |
NumberOfOperatingSegments | 1 | 2025-12-31 | 4 | segment |
NumberOfReportingUnits | 1 | 2023-12-31 | 2 | reportingUnit |
NumberOfReportingUnits | 1 | 2025-12-31 | 2 | reporting_unit |
NumberOfReportableSegments | 1 | 2025-12-31 | 2 | segment |
DefinedContributionPlanMaximumAnnualContributionsPerEmployeePercent | 1 | 2025-12-31 | 5 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | -0 | 2024-12-31 | 14 | pure |
EarningsPerShareBasic | -0 | 2025-12-31 | 15 | USD/shares |
EarningsPerShareDiluted | -0 | 2025-12-31 | 15 | USD/shares |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 15 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2025-12-31 | 15 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 15 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 1 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 5 | pure |
DefinedContributionPlanEmployerMatchingContributionPercent | 0 | 2025-12-31 | 5 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | -0 | 2024-12-31 | 14 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2025-12-31 | 10 | ILS/shares |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | 0 | 2024-12-31 | 14 | pure |
TemporaryEquityParOrStatedValuePerShare | 0 | 2021-12-31 | 1 | ILS/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2021-12-31 | 5 | pure |
EffectiveIncomeTaxRateReconciliationTaxContingencies | -0 | 2025-12-31 | 15 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2021-12-31 | 5 | pure |
AccruedRentNoncurrent | 0 | 2022-12-31 | 4 | USD |
AdjustmentsToAdditionalPaidInCapitalDividendsInExcessOfRetainedEarnings | 0 | 2020-12-31 | 1 | USD |
AssetAcquisitionConsiderationTransferred | 0 | 2023-12-31 | 6 | USD |
CommonStockValueOutstanding | 0 | 2021-12-31 | 2 | USD |
DeferredFederalStateAndLocalTaxExpenseBenefit | 0 | 2025-12-31 | 15 | USD |
DepositsAssetsCurrent | 0 | 2023-12-31 | 6 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 0 | 2025-12-31 | 5 | USD |
IncreaseDecreaseInDeferredLiabilities | 0 | 2023-12-31 | 9 | USD |
LinesOfCreditCurrent | 0 | 2024-12-31 | 8 | USD |
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 | 0 | 2023-12-31 | 6 | USD |
NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1 | 0 | 2023-12-31 | 6 | USD |
NoncashOrPartNoncashAcquisitionNetNonmonetaryAssetsAcquiredLiabilitiesAssumed1 | 0 | 2023-12-31 | 6 | USD |
NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed1 | 0 | 2023-12-31 | 6 | USD |
PaymentsForProceedsFromShortTermInvestments | 0 | 2023-12-31 | 9 | USD |
PaymentsToAcquireIntangibleAssets | 0 | 2023-12-31 | 9 | USD |
PreferredStockDividendsIncomeStatementImpact | 0 | 2022-12-31 | 6 | USD |
ProceedsFromIssuanceInitialPublicOffering | 0 | 2023-12-31 | 9 | USD |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock | 0 | 2022-12-31 | 6 | USD |
ProceedsFromLinesOfCredit | 0 | 2023-12-31 | 9 | USD |
ProceedsFromNotesPayable | 0 | 2022-12-31 | 6 | USD |
RepaymentsOfAssumedDebt | 0 | 2023-12-31 | 9 | USD |
RepaymentsOfLinesOfCredit | 0 | 2023-12-31 | 9 | USD |
RepaymentsOfNotesPayable | 0 | 2022-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2023-12-31 | 3 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 0 | 2025-12-31 | 11 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 0 | 2024-12-31 | 10 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 0 | 2025-12-31 | 10 | USD/shares |
ShortTermInvestments | 0 | 2021-12-31 | 2 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 0 | 2023-12-31 | 12 | USD |
TemporaryEquityLiquidationPreference | 0 | 2021-12-31 | 2 | USD |
TemporaryEquitySharesAuthorized | 0 | 2021-12-31 | 2 | shares |
TemporaryEquitySharesIssued | 0 | 2021-12-31 | 2 | shares |
TemporaryEquitySharesOutstanding | 0 | 2023-12-31 | 12 | shares |
GoodwillPurchaseAccountingAdjustments | 0 | 2023-12-31 | 3 | USD |
HedgingLiabilitiesCurrent | 0 | 2025-12-31 | 8 | USD |
OtherNonoperatingIncomeExpense | 0 | 2024-12-31 | 9 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromAcquisition | 0 | 2024-12-31 | 4 | USD |
CapitalizedComputerSoftwareImpairments1 | 0 | 2025-12-31 | 9 | USD |
EscrowDepositDisbursementsRelatedToPropertyAcquisition1 | 0 | 2025-12-31 | 9 | USD |
GoodwillImpairmentLoss | 0 | 2025-12-31 | 9 | USD |
OperatingLeaseImpairmentLoss | 0 | 2025-12-31 | 8 | USD |
PaymentForContingentConsiderationLiabilityFinancingActivities | 0 | 2025-12-31 | 9 | USD |
TangibleAssetImpairmentCharges | 0 | 2025-12-31 | 6 | USD |
RepaymentsOfLongTermDebt | 0 | 2025-12-31 | 3 | USD |
What to be careful about
What this model itself distrusts about SMWB's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- there is no operating profit to value; valuation rests on EV/revenue (2.3x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality rests on 4 of 5 inputs; not tagged: roic
- resilience rests on 2 of 3 inputs; not tagged: interest cover