Rubrik's Income Statement Analysis: Revenue to Profit Breakdown
Rubrik's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY22
Jan 31, 2022
|
FY23
Jan 31, 2023
|
FY24
Jan 31, 2024
|
FY25
Jan 31, 2025
|
FY26
Jan 31, 2026
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$506.15 M | $599.82 M | $627.89 M | $886.54 M | $1.32 B | $1.42 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$236.28 M | $279.57 M | $238.20 M | $265.75 M | $261.88 M | $276.68 M |
Gross Profit Revenue minus cost of revenue. |
|
$269.87 M | $320.25 M | $389.70 M | $620.80 M | $1.05 B | $1.15 B |
|
Operating Expense
Costs to run business. |
|
$519.66 M | $581.80 M | $696.20 M | $1.75 B | $1.40 B | $1.45 B |
Research and Development Investment in innovation. |
|
$159.58 M | $158.79 M | $189.82 M | $531.62 M | $373.68 M | $406.21 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$360.08 M | $423.01 M | $506.38 M | $1.22 B | $1.03 B | $1.05 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | $355.70 M | $257.03 M | $254.73 M |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | $867.52 M | $769.02 M | $792.12 M |
Other Expenses Other operating costs. |
|
- | - | - | - | - | - |
Operating Income Profit from operations. |
|
-$249.79 M | -$261.55 M | -$306.51 M | -$1.13 B | -$345.42 M | -$304.96 M |
|
Net Interest Income
Interest income minus expense. |
|
$1.53 M | -$6.57 M | -$19.08 M | -$15.90 M | - | $51.88 M |
Interest Income Income from investments. |
|
$1.53 M | $5.14 M | $11.22 M | $25.35 M | $52.16 M | $60.36 M |
Interest Expense Cost of borrowing. |
|
- | $11.71 M | $30.30 M | $41.25 M | -$17.23 M | $8.48 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$229.00 K | -$4.11 M | -$9.33 M | -$26.83 M | - | -$37.73 M |
Total Other Income (Net) Net non-operating items. |
|
$229.00 K | -$7.60 M | -$20.96 M | -$14.42 M | $18.94 M | $42.10 M |
Income Before Tax Profit before taxes. |
|
-$249.56 M | -$269.15 M | -$327.47 M | -$1.15 B | -$326.47 M | -$262.86 M |
Income Tax Expense Taxes on income. |
|
$4.84 M | $8.60 M | $26.69 M | $6.37 M | $22.36 M | $25.72 M |
|
Net Income
Final profit. |
|
-$254.40 M | -$277.75 M | -$354.16 M | -$1.15 B | -$348.83 M | -$288.58 M |
Net Income From Continuing Operations Profit from core business. |
|
-$254.40 M | -$277.75 M | -$354.16 M | -$1.15 B | -$348.83 M | -$288.58 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 |
|
-$1.45 | -$1.58 | -$2.01 | -$7.48 | -$1.78 | -$1.46 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
-$1.45 | -$1.58 | -$2.01 | -$7.48 | -$1.78 | -$1.46 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
175.93 M | 175.93 M | 175.93 M | 154.29 M | 196.47 M | 203.67 M |
Diluted Average Shares Outst. Shares including dilution. |
|
175.93 M | 175.93 M | 175.93 M | 154.29 M | 196.47 M | 203.67 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
-$249.56 M | -$257.44 M | -$297.17 M | -$1.11 B | - | -$267.23 M |
EBITDA Earnings before interest, tax, D&A. |
|
-$144.90 M | -$153.79 M | -$196.34 M | -$1.08 B | -$345.42 M | -$258.81 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$104.66 M | $103.65 M | $100.84 M | $28.87 M | - | $8.42 M |
| Company Report |
Rubrik's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




