Klaviyo, Inc. Series A
Description
Klaviyo, Inc., a technology company, provides a software-as-a-service platform in the United States, other Americas, the Asia-Pacific, Europe, the Middle East, and Africa. The company offers Klaviyo, a cloud-native platform for data store, segmentation engine, campaigns and flows, and messaging infrastructure. It also provides email to send personalized marketing emails, including drag-and-drop email templates to edit and customize pre-built templates; email campaigns and automations with smart send time features, generative artificial intelligence for subject line creation, A/B testing tools, and consumer list segmentation; short message services to send targeted marketing text messages to consumers, as well as built-in contact cards to ensure that texts does not appear as random numbers; and push, a personalized push notification to engage with consumer. In addition, the company offers other applications, such as reviews, which collect product reviews; and customer data platform that allows to manage, deploy, transform, and sync data. It serves its products to entrepreneurs, small and medium-sized businesses to mid-market businesses, and enterprises. The was incorporated in 2012 and is headquartered in Boston, Massachusetts.
About
Earnings
Date | Estimate EPS | Actual EPS | Difference | % Surprise |
---|---|---|---|---|
Feb 20, 2025 | 0.06 | — | — | — |
Nov 7, 2024 | 0.11 | 0.15 | 0.04 | 36.36% |
Aug 8, 2024 | 0.10 | 0.15 | 0.05 | 50.00% |
May 9, 2024 | 0.11 | 0.13 | 0.02 | 18.18% |
Feb 28, 2024 | 0.08 | 0.09 | 0.01 | 12.50% |
Earnings estimate
Next Quarter
(Mar 2025)
|
Next Year
(Dec 2025)
|
|||
---|---|---|---|---|
Number of analysts | — | 18 | — | 18 |
Average estimate | — | 0.14 | — | 0.57 |
Low estimate | — | 0.11 | — | 0.54 |
High estimate | — | 0.18 | — | 0.65 |
Last year EPS | — | 0.13 | — | 0.49 |
Growth estimates
Analyst Ratings
Date | Firm | Action | Rating | Price Target |
---|---|---|---|---|
Jan 29, 2025 |
Scotiabank
Nick Altmann
|
Maintains | Sector Perform | ▲ Raises $35 → $45 |
Jan 13, 2025 |
Morgan Stanley
Elizabeth Porter
|
Maintains | Equal-Weight | ▲ Raises $38 → $47 |
Jan 7, 2025 |
Wells Fargo
Michael Berg
|
Maintains | Equal-Weight | ▲ Raises $37 → $41 |
Jan 6, 2025 |
Piper Sandler
Brent Bracelin
|
Maintains | Overweight | ▲ Raises $45 → $50 |
Dec 23, 2024 |
Loop Capital
|
Maintains | Buy | — |
Dec 13, 2024 |
Keybanc
Jackson Ader
|
Maintains | Overweight | ▲ Raises $42 → $45 |
Nov 8, 2024 |
Macquarie
Ross Compton
|
Maintains | Neutral | Maintains $36 |
Nov 7, 2024 |
Baird
Rob Oliver
|
Maintains | Outperform | ▲ Raises $42 → $45 |
Nov 7, 2024 |
Benchmark
Mark Zgutowicz
|
Maintains | Buy | ▼ Lowers $42 → $40 |
Nov 7, 2024 |
Needham
Scott Berg
|
Maintains | Buy | ▲ Raises $40 → $46 |
Nov 7, 2024 |
Cantor Fitzgerald
Brett Knoblauch
|
Maintains | Overweight | ▲ Raises $33 → $47 |
Nov 7, 2024 |
Canaccord Genuity
David Hynes
|
Maintains | Buy | ▲ Raises $32 → $40 |
Oct 31, 2024 |
Macquarie
|
Initiates | Neutral | Announces $36 |
Oct 24, 2024 |
Benchmark
Mark Zgutowicz
|
Reiterates | Buy | Maintains $42 |
Oct 22, 2024 |
Stifel
Parker Lane
|
Initiates | Buy | Announces $45 |
Oct 18, 2024 |
Piper Sandler
Brent Bracelin
|
Maintains | Overweight | ▲ Raises $34 → $45 |
Oct 16, 2024 |
Wells Fargo
Michael Berg
|
Initiates | Equal-Weight | Announces $37 |
Oct 11, 2024 |
Barclays
Raimo Lenschow
|
Maintains | Overweight | ▲ Raises $32 → $41 |
Oct 10, 2024 |
Baird
Rob Oliver
|
Maintains | Outperform | ▲ Raises $35 → $42 |
Sep 30, 2024 |
Benchmark
Mark Zgutowicz
|
Initiates | Buy | Announces $42 |
Sep 4, 2024 |
Needham
Scott Berg
|
Reiterates | Buy | Maintains $40 |
Aug 8, 2024 |
Keybanc
Jason Ader
|
Upgrade | Overweight | Announces $33 |
Aug 8, 2024 |
Barclays
Raimo Lenschow
|
Maintains | Overweight | ▲ Raises $29 → $32 |
Aug 8, 2024 |
Piper Sandler
Brent Bracelin
|
Maintains | Overweight | ▲ Raises $30 → $34 |
Aug 8, 2024 |
Cantor Fitzgerald
Brett Knoblauch
|
Maintains | Overweight | ▲ Raises $31 → $33 |
Jul 12, 2024 |
Piper Sandler
Brent Bracelin
|
Maintains | Overweight | ▼ Lowers $38 → $30 |
Jun 12, 2024 |
Barclays
Raimo Lenschow
|
Upgrade | Overweight | ▲ Raises $25 → $29 |
May 17, 2024 |
Needham
Scott Berg
|
Reiterates | Buy | Maintains $40 |
May 9, 2024 |
Canaccord Genuity
David Hynes
|
Maintains | Buy | ▼ Lowers $37 → $32 |
May 9, 2024 |
Needham
Scott Berg
|
Reiterates | Buy | Maintains $40 |
Income statement
2023 | 2022 | 2021 | |
---|---|---|---|
Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 |
Total reported revenue | 698.10M | 472.75M | 290.64M |
Cost of revenue | 177.89M | 128.03M | 84.70M |
Gross profit | 520.21M | 344.72M | 205.94M |
Operating expense | |||
Research & development | 262.18M | 104.08M | 65.60M |
Selling general and admin | 588.66M | 295.68M | 219.58M |
Other operating expenses | — | — | — |
Operating income | -330.62M | -55.04M | -79.23M |
Non operating interest income | |||
Income | 24.05M | 5.54M | 139,000 |
Expense | — | — | 8,000 |
Other income expense | -470,000 | 388,000 | 28,000 |
Pretax income | -307.04M | -49.11M | -79.07M |
Tax provision | 1.19M | 83,000 | 319,000 |
Net income | -308.23M | -49.19M | -79.39M |
Basic EPS | -1.27 | -0.20 | -0.32 |
Diluted EPS | -1.27 | -0.20 | -0.32 |
Basic average shares | 242.89M | 251.86M | 251.86M |
Diluted average shares | 242.89M | 251.86M | 251.86M |
EBITDA | -293.39M | -40.07M | -73.80M |
Net income from continuing op. | -308.23M | -49.19M | -79.39M |
Minority interests | — | — | — |
Preferred stock dividends | — | — | — |
Balance sheet
2023 | 2022 | 2021 | |
---|---|---|---|
Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 |
Total assets | 1.09B | 629.08M | 464.45M |
Current assets | |||
Cash | — | — | — |
Cash equivalents | — | — | — |
Cash and cash equivalents | 738.56M | 385.82M | 327.91M |
Other short term investments | — | — | — |
Accounts receivable | 23.08M | 10.72M | 6.29M |
Other receivables | — | — | — |
Inventory | — | — | — |
Prepaid assets | — | — | — |
Restricted cash | 409,000 | 409,000 | — |
Assets held for sale | — | — | — |
Hedging assets | — | — | — |
Other current assets | 26.24M | 19.34M | 14.95M |
Non current assets | |||
Properties | 37.63M | 46.34M | 51.96M |
Land and improvements | — | — | — |
Machinery furniture equipment | 25.50M | 14.99M | 9.20M |
Construction in progress | 78,000 | 82,000 | 6.19M |
Leases | 45.77M | 45.23M | 29.08M |
Accumulated depreciation | -28.54M | -15.10M | -6.68M |
Goodwill | — | — | — |
Investment properties | — | — | — |
Financial assets | — | — | — |
Intangible assets | — | — | — |
Investments and advances | — | — | — |
Other non current assets | 31.28M | 25.63M | 18.60M |
Total liabilities | 174.27M | 1.67B | 2.70B |
Current liabilities | |||
Accounts payable | 13.60M | 8.89M | 31.82M |
Accrued expenses | 19.44M | 12.51M | 8.08M |
Short term debt | 14.08M | 14.86M | 9.10M |
Deferred revenue | 40.10M | 25.11M | 15.09M |
Tax payable | 14.36M | 6.69M | 3.73M |
Pensions | 29.04M | 16.93M | 9.16M |
Other current liabilities | — | — | — |
Non current liabilities | |||
Long term debt | 37.50M | 47.54M | 56.36M |
Provision for risks and charges | — | — | — |
Deferred liabilities | — | — | — |
Derivative product liabilities | — | — | — |
Other non current liabilities | 6.16M | 876,000 | 821,000 |
Shareholders equity | |||
Common stock | 260,000 | 171,000 | 162,000 |
Retained earnings | -799.04M | -2.29B | -2.24B |
Other shareholders equity | — | — | — |
Total shareholders equity | 914.78M | -1.04B | -2.24B |
Additional paid in capital | 1.71B | 1.25B | — |
Treasury stock | — | — | — |
Minority interest | — | — | — |
Cash flow statement
2023 | 2022 | 2021 | |
---|---|---|---|
Operating Activities | |||
Net Income | -308.23M | -49.19M | -79.39M |
Depreciation | 13.65M | 9.04M | 5.27M |
Deferred Taxes | -3.23M | — | — |
Stock-Based Compensation | 340.80M | 6.80M | 35.25M |
Other Non-Cash Items | 81.78M | 44.56M | 12.52M |
Accounts Receivable | -12.88M | -5.16M | -5.09M |
Accounts Payable | 4.51M | -21.12M | 23.90M |
Other Assets & Liabilities | -21.84M | -19.41M | -15.94M |
Operating Cash Flow | 94.55M | -34.48M | -23.49M |
Investing Activities | |||
Capital Expenditures | -3.65M | -15.82M | -13.02M |
Net Intangibles | — | — | -222,000 |
Net Acquisitions | — | -500,000 | — |
Purchase of Investments | — | — | — |
Sale of Investments | — | — | — |
Investing Cash Flow | -3.65M | -16.32M | -13.02M |
Financing Activities | |||
Long-Term Debt Issuance | — | — | — |
Long-Term Debt Payments | -21,000 | -21,000 | -16,000 |
Other Financing Charges | -81.63M | — | — |
Financing Cash Flow | 238.45M | 99.54M | 205.30M |
Other Cash Details | |||
End Cash Position | 739.66M | 386.92M | 327.91M |
Income Tax Paid | 283,000 | 204,000 | 70,000 |
Interest Paid | — | — | 8,000 |
Free Cash Flow | 110.01M | -41.80M | -36.97M |