XML 71 R44.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment and Geographic Information (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Schedule of Segment Net Income (Loss)
The following table presents the calculation of segment net income (loss):
Year ended December 31,
202420232022
(in thousands)
Revenue$1,300,205 $804,029 $666,701 
Adjusted cost of revenue(1)
122,975 110,758 103,952 
Adjusted gross profit1,177,230 693,271 562,749 
Adjusted operating expenses(2)
879,223 762,546 671,143 
Stock-based compensation and related taxes842,932 49,086 55,768 
Depreciation and amortization15,643 13,702 8,000 
Interest (income) expense, net(78,121)(53,281)(15,681)
Income tax expense (benefit)(931)3,801 622 
Other segment expenses(3)
2,760 8,241 1,447 
Segment net income (loss)$(484,276)$(90,824)$(158,550)
Consolidated net income (loss)$(484,276)$(90,824)$(158,550)
________________
(1)Adjusted cost of revenue is cost of revenue adjusted for stock-based compensation and related taxes and depreciation and amortization as follows:
Year ended December 31,
202420232022
(in thousands)
Cost of revenue$123,595 $111,011 $104,799 
Less:
Stock-based compensation and related taxes620 101 133 
Depreciation and amortization— 152 714 
Adjusted cost of revenue$122,975 $110,758 $103,952 
(2)Adjusted operating expenses is operating expenses (comprised of research and development, sales and marketing, and general and administrative expenses) adjusted for stock-based compensation and related taxes, depreciation and amortization, and restructuring costs as follows:
Year ended December 31,
202420232022
(in thousands)
Operating expenses$1,737,178 $833,179 $734,064 
Less:
Stock-based compensation and related taxes842,312 48,985 55,635 
Depreciation and amortization15,643 13,550 7,286 
Restructuring costs— 8,098 — 
Adjusted operating expenses$879,223 $762,546 $671,143 
(3)Other segment expenses primarily includes restructuring costs, realized gains and losses on sales of marketable securities, and foreign currency transaction gains and losses.