Nutanix's Income Statement Analysis: Revenue to Profit Breakdown
Nutanix's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY22
Jul 31, 2022
|
FY23
Jul 31, 2023
|
FY24
Jul 31, 2024
|
FY25
Jul 31, 2025
|
FY26
Jul 31, 2026
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$1.58 B | $1.86 B | $2.15 B | $2.54 B | $2.85 B | $2.85 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$321.16 M | $332.19 M | $324.11 M | $334.78 M | $376.64 M | $376.64 M |
Gross Profit Revenue minus cost of revenue. |
|
$1.26 B | $1.53 B | $1.82 B | $2.20 B | $2.48 B | $2.48 B |
|
Operating Expense
Costs to run business. |
|
$1.72 B | $1.74 B | $1.82 B | $2.03 B | $2.20 B | $2.20 B |
Research and Development Investment in innovation. |
|
$571.96 M | $580.96 M | $638.99 M | $736.82 M | $790.89 M | $790.89 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$1.15 B | $1.16 B | $1.18 B | $1.29 B | $1.41 B | $1.41 B |
General and Administrative Corporate overhead costs. |
|
$166.42 M | $232.20 M | $200.86 M | $237.32 M | $261.66 M | $261.66 M |
Sales and Marketing Customer acquisition costs. |
|
$978.70 M | $924.70 M | $977.29 M | $1.06 B | $1.15 B | $1.15 B |
Other Expenses Other operating costs. |
|
- | - | - | - | -$2.13 M | -$2.13 M |
Operating Income Profit from operations. |
|
-$458.85 M | -$207.15 M | $7.56 M | $172.54 M | $278.87 M | $278.87 M |
|
Net Interest Income
Interest income minus expense. |
|
-$55.97 M | -$25.69 M | -$100.89 M | $42.59 M | $46.27 M | $46.27 M |
Interest Income Income from investments. |
|
$4.77 M | $38.43 M | $68.49 M | $62.31 M | $55.26 M | $55.26 M |
Interest Expense Cost of borrowing. |
|
$60.73 M | $64.11 M | $169.38 M | $19.73 M | $8.98 M | $8.98 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$260.10 M | -$37.68 M | -$60.50 M | -$47.49 M | -$51.04 M | -$51.04 M |
Total Other Income (Net) Net non-operating items. |
|
-$320.83 M | -$26.44 M | -$108.88 M | $39.11 M | $48.24 M | $48.24 M |
Income Before Tax Profit before taxes. |
|
-$779.68 M | -$233.59 M | -$101.32 M | $211.65 M | $327.11 M | $327.11 M |
Income Tax Expense Taxes on income. |
|
$19.26 M | $20.98 M | $23.46 M | $23.28 M | -$1.18 B | -$1.18 B |
|
Net Income
Final profit. |
|
-$797.54 M | -$254.56 M | -$124.78 M | $188.37 M | $1.51 B | $1.51 B |
Net Income From Continuing Operations Profit from core business. |
|
-$798.95 M | -$254.56 M | -$124.78 M | $188.37 M | $1.51 B | $1.51 B |
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 |
|
-$3.62 | -$1.09 | -$0.51 | $0.70 | $5.57 | $5.57 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
-$3.62 | -$1.09 | -$0.51 | $0.65 | $5.16 | $5.16 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
220.53 M | 233.25 M | 244.74 M | 267.48 M | 270.57 M | 270.57 M |
Diluted Average Shares Outst. Shares including dilution. |
|
220.53 M | 233.25 M | 244.74 M | 294.08 M | 292.74 M | 292.74 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
-$718.95 M | -$169.47 M | $68.06 M | $220.03 M | $329.91 M | $329.91 M |
EBITDA Earnings before interest, tax, D&A. |
|
-$631.00 M | -$93.08 M | $141.26 M | $292.73 M | $400.56 M | $400.56 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$87.95 M | $76.39 M | $73.20 M | $72.70 M | $70.65 M | $70.65 M |
| Company Report |
Nutanix's Assets vs Liabilities & Equity
Nutanix's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |
Data sources and methodology
| Last updated | Jul 31, 2026 |
| Latest financial periods ended |
Quarterly: Q4 FY2026 (July 31, 2026) Annual: FY 2026 (July 31, 2026) |
| Data provided by | Financial Modeling Prep |
| Original source | Company Forms 10-Q and 10-K filed with the SEC |
| Methodology | Company-reported financial statements and calculated financial ratios |
| Limitations | Historical values may change because of company restatements, reclassifications, or provider updates |
| Links | View source filings |




