Cloudflare's Income Statement Analysis: Revenue to Profit Breakdown
Cloudflare's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$656.43 M | $975.24 M | $1.30 B | $1.67 B | $2.17 B | $2.33 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$147.13 M | $232.61 M | $307.01 M | $378.70 M | $552.53 M | $621.11 M |
Gross Profit Revenue minus cost of revenue. |
|
$509.29 M | $742.63 M | $989.74 M | $1.29 B | $1.62 B | $1.71 B |
|
Operating Expense
Costs to run business. |
|
$657.50 M | $991.39 M | $1.24 B | $1.45 B | $1.82 B | $1.92 B |
Research and Development Investment in innovation. |
|
$210.31 M | $346.12 M | $423.54 M | $421.37 M | $512.49 M | $548.37 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$447.19 M | $645.27 M | $817.08 M | $1.02 B | $1.31 B | $1.38 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | $278.52 M | $389.31 M | $396.67 M |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | $745.79 M | $920.82 M | $978.41 M |
Other Expenses Other operating costs. |
|
- | - | - | - | - | - |
Operating Income Profit from operations. |
|
-$148.20 M | -$248.76 M | -$250.89 M | -$154.76 M | -$207.21 M | -$215.95 M |
|
Net Interest Income
Interest income minus expense. |
|
-$47.26 M | $9.89 M | $62.30 M | $82.23 M | - | $140.10 M |
Interest Income Income from investments. |
|
$1.97 M | $14.88 M | $68.17 M | $87.43 M | $131.22 M | $149.99 M |
Interest Expense Cost of borrowing. |
|
$49.23 M | $4.98 M | $5.87 M | $5.20 M | -$8.77 M | $9.89 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$71.44 M | -$11.51 M | -$13.50 M | -$89.09 M | - | -$148.49 M |
Total Other Income (Net) Net non-operating items. |
|
-$120.67 M | $6.52 M | $7.62 M | $83.89 M | - | $138.60 M |
Income Before Tax Profit before taxes. |
|
-$268.88 M | -$242.23 M | -$243.26 M | -$70.87 M | -$92.71 M | -$77.35 M |
Income Tax Expense Taxes on income. |
|
-$8.57 M | -$48.85 M | -$59.31 M | $7.93 M | $9.56 M | $9.39 M |
|
Net Income
Final profit. |
|
-$260.31 M | -$193.38 M | -$183.95 M | -$78.80 M | -$102.27 M | -$86.74 M |
Net Income From Continuing Operations Profit from core business. |
|
-$260.31 M | -$193.38 M | -$183.95 M | -$78.80 M | - | -$86.74 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
-$0.83 | -$0.59 | -$0.55 | -$0.23 | -$0.29 | -$0.25 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
-$0.83 | -$0.59 | -$0.55 | -$0.23 | -$0.29 | -$0.25 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
312.32 M | 326.33 M | 333.66 M | 341.41 M | 348.42 M | 352.63 M |
Diluted Average Shares Outst. Shares including dilution. |
|
312.32 M | 326.33 M | 333.66 M | 341.41 M | 348.42 M | 352.63 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
-$219.64 M | -$237.25 M | -$237.39 M | -$65.68 M | - | -$67.46 M |
EBITDA Earnings before interest, tax, D&A. |
|
-$125.18 M | -$92.13 M | -$42.62 M | $62.05 M | -$207.21 M | $137.89 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$94.47 M | $145.12 M | $194.77 M | $127.72 M | - | $205.35 M |
| Company Report |
Cloudflare's Assets vs Liabilities & Equity
Cloudflare's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




