Company logo

NET - Cloudflare, Inc.

NYSE -> Technology -> Software—Infrastructure
San Francisco, United States
Type: Equity

NET price evolution
NET
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $91.22 $97.64 $164.38 $268.43
Short term investments $1586.88 $1480.16 $1425.3 $1459.23
Net receivables $248.27 $199.47 $177.92 $179.75
Inventory
Total current assets $1983.08 $1858 $1818.06 $1954.4
Long term investments
Property, plant & equipment $461.37 $436.22 $423.3 $429.1
Goodwill & intangible assets $167.61 $165.87 $170.75 $175.64
Total noncurrent assets $776.69 $731.91 $715.15 $713.16
Total investments $1586.88 $1480.16 $1425.3 $1459.23
Total assets $2759.77 $2589.91 $2533.21 $2667.56
Current liabilities
Accounts payable $53.73 $40.59 $32.38 $54.56
Deferred revenue $364.85 $311.45 $286.84 $252.26
Short long term debt $38.35 $35.08 $70.7 $34.8
Total current liabilities $567.08 $477.77 $473.12 $444.5
Long term debt $1396.85 $1384.05 $1388.38 $1546.16
Total noncurrent liabilities $1429.64 $1412.88 $1418.26 $1570.47
Total debt $1435.2 $1419.12 $1459.07 $1580.95
Total liabilities $1996.72 $1890.65 $1891.37 $2014.98
Shareholders' equity
Retained earnings -$1023.84 -$995.98 -$972.44 -$877.97
Other shareholder equity $1.98 -$4.15 -$6.31 -$6.14
Total shareholder equity $763.05 $699.26 $641.83 $652.59
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $91.22 $215.2 $320.96 $118.15
Short term investments $1586.88 $1445.76 $1508.07 $923.2
Net receivables $248.27 $156.84 $95.54 $63.5
Inventory
Total current assets $1983.08 $1887.88 $1955.86 $1129.95
Long term investments
Property, plant & equipment $461.37 $418.96 $314.05 $166.84
Goodwill & intangible assets $167.61 $180.53 $24.78 $19.97
Total noncurrent assets $776.69 $700.02 $416.21 $250.7
Total investments $1586.88 $1445.76 $1508.07 $923.2
Total assets $2759.77 $2587.91 $2372.07 $1380.65
Current liabilities
Accounts payable $53.73 $35.61 $26.09 $14.48
Deferred revenue $364.85 $230.38 $121.23 $56.84
Short long term debt $38.35 $33.27 $37.29 $17.72
Total current liabilities $567.08 $397.87 $288.56 $141.38
Long term debt $1396.85 $1436.19 $1255.91 $410.58
Total noncurrent liabilities $1429.64 $1566.07 $1267.71 $422.33
Total debt $1435.2 $1577.09 $1293.21 $428.3
Total liabilities $1996.72 $1963.94 $1556.27 $563.71
Shareholders' equity
Retained earnings -$1023.84 -$839.89 -$680.83 -$420.52
Other shareholder equity $1.98 -$11.9 -$2.65 $0.16
Total shareholder equity $763.05 $623.96 $811.36 $816.94
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $335.6 $308.49 $290.18
Cost of revenue $78.07 $75.22 $70.43
Gross Profit $257.53 $233.27 $219.74
Operating activities
Research & development $90.59 $89.61 $81.54
Selling, general & administrative $206.15 $199.84 $185.48
Total operating expenses $296.75 $289.44 $267.01
Operating income -$39.21 -$56.17 -$47.27
Income from continuing operations
EBIT -$21.14 -$91.46 -$34.64
Income tax expense $1.25 $1.47 $1.31
Interest expense $1.14 $1.54 $2.13
Net income
Net income -$23.54 -$94.47 -$38.08
Income (for common shares) -$23.54 -$94.47 -$38.08
(in millions $) 31 Dec 2023 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $1296.74 $975.24 $431.06
Cost of revenue $307 $232.61 $101.06
Gross Profit $989.74 $742.63 $330
Operating activities
Research & development $358.14 $298.3 $127.14
Selling, general & administrative $817.08 $645.53 $309.63
Total operating expenses $1175.22 $943.83 $436.77
Operating income -$185.49 -$201.2 -$106.77
Income from continuing operations
EBIT -$171.99 -$185.75 -$100.01
Income tax expense $6.09 $2.65 -$5.6
Interest expense $5.87 $4.98 $24.96
Net income
Net income -$183.95 -$193.38 -$119.37
Income (for common shares) -$183.95 -$193.38 -$119.37
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$27.86 -$23.54 -$94.47 -$38.08
Operating activities
Depreciation $48.07 $45.43 $44.54 $42.57
Business acquisitions & disposals -$6.08
Stock-based compensation $74.42 $73.77 $68.39 $57.4
Total cash flows from operations $85.44 $68.1 $64.45 $36.41
Investing activities
Capital expenditures -$34.73 -$33.23 -$44.48 -$22.51
Investments -$60.85 -$67.01 $44.58 $38.03
Total cash flows from investing -$101.65 -$100.23 $0.11 $15.57
Financing activities
Dividends paid
Sale and purchase of stock $12.1 $4.33 $14.17 $3.31
Net borrowings -$35.4 -$172.25
Total cash flows from financing $9.79 -$34.61 -$168.61 $1.25
Effect of exchange rate
Change in cash and equivalents -$6.42 -$66.74 -$104.05 $53.23
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$183.95 -$193.38 -$260.31 -$119.37
Operating activities
Depreciation $180.61 $138.67 $91.7 $69.15
Business acquisitions & disposals -$6.08 -$88.19 -$5.61 -$13.94
Stock-based compensation $273.99 $202.78 $90.14 $56.33
Total cash flows from operations $254.41 $123.59 $64.65 -$17.13
Investing activities
Capital expenditures -$134.94 -$163.36 -$107.74 -$74.96
Investments -$45.25 $15.82 -$596.03 -$426.77
Total cash flows from investing -$186.2 -$235.7 -$709.32 -$515.27
Financing activities
Dividends paid
Sale and purchase of stock $33.9 $25.4 $36.3 $18.46
Net borrowings -$207.65 -$16.57 $817.01 $494.93
Total cash flows from financing -$192.19 $6.35 $847.49 $504.91
Effect of exchange rate
Change in cash and equivalents -$123.98 -$105.75 $202.81 -$27.49
Fundamentals
Market cap $29.66B
Enterprise value $31.01B
Shares outstanding 337.53M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 38.97
Book/Share 2.25
Cash/Share 0.27
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 2.62
Net debt/EBITDA N/A
Current ratio 3.50
Quick ratio 3.50