-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
Arista Networks Income Statement
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Revenue |
|
$2.32 B | $2.95 B | $4.38 B | $5.86 B | $7.00 B |
| Cost of Revenue |
|
$835.63 M | $1.07 B | $1.71 B | $2.23 B | $2.51 B |
| Gross Profit |
|
$1.48 B | $1.88 B | $2.68 B | $3.63 B | $4.49 B |
| Research & Development |
|
$486.59 M | $586.75 M | $728.39 M | $854.92 M | $996.72 M |
| Selling,General & Administrative |
|
$295.61 M | $369.29 M | $420.20 M | $518.11 M | $549.97 M |
| Operating Expense |
|
$782.20 M | $956.04 M | $1.15 B | $1.37 B | $1.55 B |
| Operating Income |
|
$699.68 M | $924.74 M | $1.53 B | $2.26 B | $2.94 B |
| Net Income |
|
$634.56 M | $840.85 M | $1.35 B | $2.09 B | $2.85 B |
Arista Networks Balance Sheet
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Cash and Cash Equivalents |
|
$2.87 B | $3.41 B | $3.02 B | $5.01 B | $8.30 B |
| Inventories |
|
$479.67 M | $650.12 M | $1.29 B | $1.95 B | $1.83 B |
| Total Current Assets |
|
$3.84 B | $4.81 B | $5.55 B | $8.39 B | $11.91 B |
| Property,Plant and Equipment |
|
$109.52 M | $143.82 M | $148.40 M | $101.58 M | $98.85 M |
| Goodwill |
|
$189.70 M | $188.40 M | $265.92 M | $268.53 M | $268.53 M |
| Total Assets |
|
$4.74 B | $5.73 B | $6.78 B | $9.95 B | $14.04 B |
| Total Liabilities |
|
$1.42 B | $1.76 B | $1.89 B | $2.73 B | $4.05 B |
| Retained Earnings |
|
$2.03 B | $2.46 B | $3.14 B | $5.11 B | $7.54 B |
| Total Shareholder Equity |
|
$3.32 B | $3.98 B | $4.89 B | $7.22 B | $9.99 B |
| Common Stock |
|
$8.00 K | $31.00 K | $31.00 K | $31.00 K | $126.00 K |
Arista Networks Cash flow
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Depreciation & Amortization |
|
$44.59 M | $50.33 M | $62.70 M | $70.63 M | $1.57 M |
| Dividends Payout |
|
- | - | - | - | - |
| Capital Expenditures (Capex) |
|
-$15.38 M | -$64.74 M | -$44.64 M | -$34.43 M | -$32.03 M |
| Free Cash Flow (FCF) |
|
$719.73 M | $951.12 M | $448.17 M | $2.00 B | $3.68 B |
Arista Networks Profitability
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Gross Profit |
|
$1.48 B | $1.88 B | $2.68 B | $3.63 B | $4.49 B |
| Gross Profit Margin (%) |
|
63.94% | 63.80% | 61.07% | 61.95% | 64.13% |
| Operating Income |
|
$699.68 M | $924.74 M | $1.53 B | $2.26 B | $2.94 B |
| Operating Income Margin (%) |
|
30.19% | 31.37% | 34.86% | 38.52% | 42.05% |
| Net Income |
|
$634.56 M | $840.85 M | $1.35 B | $2.09 B | $2.85 B |
| Net Income Margin (%) |
|
27.38% | 28.52% | 30.87% | 35.62% | 40.73% |
| EBITDA |
|
$734.84 M | $975.07 M | $1.59 B | $2.33 B | $3.01 B |
| EBITDA Margin (%) |
|
31.71% | 33.08% | 36.29% | 39.72% | 42.93% |
Arista Networks Ratios
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) |
|
19.11% | 21.13% | 27.68% | 28.91% | 28.54% |
| Return on Assets (ROA) |
|
13.39% | 14.66% | 19.96% | 20.98% | 20.31% |
| Debt to Equity |
|
2.18% | 1.42% | 0.90% | - | - |
| Debt to total asset |
|
1.53% | 0.99% | 0.65% | - | - |
| Enterprise value to revenue |
|
9.17 | 14.76 | 8.35 | 12.10 | 19.43 |
| Enterprise value to EBITDA |
|
28.93 | 44.61 | 23.00 | 30.47 | 45.27 |
| Enterprise value |
|
$21.26 B | $43.50 B | $36.57 B | $70.92 B | $136.10 B |
| Cash to Debt |
|
1,015.39% | 1,797.12% | 1,120.95% | - | - |
| Tax Rate (%) |
|
14.12% | 9.67% | 14.50% | 13.82% | 12.65% |
| Payout Ratio |
|
- | - | - | - | - |
