XML 63 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY - USD ($)
$ in Thousands
Total
Class A Common Stock
Class B Common Stock
Total Semrush Stockholders' Equity
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Loss
Accumulated Deficit
Noncontrolling Interest
Redeemable Noncontrolling Interest, Beginning balance at Dec. 31, 2021 $ 0                  
Redeemable Noncontrolling Interest, Ending balance at Dec. 31, 2022 0                  
Beginning balance (in shares) at Dec. 31, 2021         31,841,061 108,870,126        
Beginning balance at Dec. 31, 2021 225,542     $ 225,542 $ 0 $ 1 $ 264,871 $ (230) $ (39,100) $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Conversion of Class B common stock to Class A common stock (in shares)         11,078,315 11,078,315        
Issuance of common stock upon exercise of stock options (in shares)         681,860          
Issuance of common stock upon exercise of stock options 981     981     981      
Issuance of shares in connection with Employee Stock Purchase Plan (in shares)         64,756          
Issuance of common stock in connection with Employee Stock Purchase Plan 758     758     758      
Issuance of common stock upon vesting of restricted stock units (in shares)         77,182 51,759        
Stock-based compensation expense 7,447     7,447     7,447      
Cumulative translation adjustment (851)     (851)       (851)    
Unrealized gain (loss) on investments (125)     (125)       (125)    
Net income (loss) (33,848)     (33,848)         (33,848)  
Ending balance (in shares) at Dec. 31, 2022         43,743,174 97,843,570        
Ending balance at Dec. 31, 2022 199,904     199,904 $ 0 $ 1 274,057 (1,206) (72,948) 0
Redeemable Noncontrolling Interest, Ending balance at Dec. 31, 2023 0                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Conversion of Class B common stock to Class A common stock (in shares)         74,414,844 74,414,844        
Conversion of Class B Common Stock to Class A Common Stock 0       $ 1 $ (1)        
Issuance of common stock upon exercise of stock options (in shares)         1,917,922          
Issuance of common stock upon exercise of stock options 2,240     2,240     2,240      
Issuance of shares in connection with Employee Stock Purchase Plan (in shares)         38,879          
Issuance of common stock in connection with Employee Stock Purchase Plan 264     264     264      
Issuance of common stock upon vesting of restricted stock units (in shares)         514,328 53,331        
Stock-based compensation expense 15,337     15,337     15,337      
Cumulative translation adjustment 451     451       451    
Unrealized gain (loss) on investments 3     3       3    
Net income (loss) 950     950         950  
Acquisition of additional noncontrolling shares 5,166                 5,166
Ending balance (in shares) at Dec. 31, 2023   120,629,000 23,482,000   120,629,147 23,482,057        
Ending balance at Dec. 31, 2023 224,315     219,149 $ 1 $ 0 291,898 (752) (71,998) 5,166
Increase (Decrease) in Temporary Equity [Roll Forward]                    
Acquisition of redeemable noncontrolling interest (See Note 9) 9,846                  
Reclassification for Tender Offer obligations (See Note 9) (3,636)                  
Redeemable noncontrolling interest at redemption value 978                  
Net loss attributable to redeemable noncontrolling interest (70)                  
Reclassification of redeemable noncontrolling interest to noncontrolling interest (7,118)                  
Redeemable Noncontrolling Interest, Ending balance at Dec. 31, 2024 $ 0                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Conversion of Class B common stock to Class A common stock (in shares)         2,472,847 2,472,847        
Issuance of common stock upon exercise of stock options (in shares) 1,534,375       1,534,375          
Issuance of common stock upon exercise of stock options $ 4,118     4,118     4,118      
Issuance of common stock upon vesting of restricted stock units (in shares)         1,197,503          
Stock-based compensation expense 27,548     27,548     27,548      
Cumulative translation adjustment (1,585)     (1,585)       (1,585)    
Unrealized gain (loss) on investments 116     116       116    
Net income (loss) 8,236     8,236         8,236  
Redeemable noncontrolling interest at redemption value (978)     (978)     (978)      
Reclassification of redeemable noncontrolling interest to noncontrolling interest 7,118                 7,118
Net loss attributable to noncontrolling interest (791)                 (791)
Acquisition of additional noncontrolling shares (1,745)                 (1,745)
Ending balance (in shares) at Dec. 31, 2024   125,834,000 21,009,000   125,833,872 21,009,210        
Ending balance at Dec. 31, 2024 $ 266,352     $ 256,604 $ 1 $ 0 $ 322,586 $ (2,221) $ (63,762) $ 9,748