Palo Alto Networks Inc
NASDAQ:PANW
Income Statement
Earnings Waterfall
Palo Alto Networks Inc
Revenue
|
7.5B
USD
|
Cost of Revenue
|
-2B
USD
|
Gross Profit
|
5.6B
USD
|
Operating Expenses
|
-4.8B
USD
|
Operating Income
|
777.8m
USD
|
Other Expenses
|
1.5B
USD
|
Net Income
|
2.3B
USD
|
Income Statement
Palo Alto Networks Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
483
N/A
|
532
+10%
|
598
+12%
|
662
+11%
|
739
+12%
|
822
+11%
|
928
+13%
|
1 033
+11%
|
1 150
+11%
|
1 262
+10%
|
1 379
+9%
|
1 479
+7%
|
1 567
+6%
|
1 653
+5%
|
1 755
+6%
|
1 859
+6%
|
1 982
+7%
|
2 118
+7%
|
2 274
+7%
|
2 428
+7%
|
2 593
+7%
|
2 752
+6%
|
2 900
+5%
|
3 016
+4%
|
3 121
+3%
|
3 264
+5%
|
3 408
+4%
|
3 583
+5%
|
3 783
+6%
|
3 987
+5%
|
4 256
+7%
|
4 558
+7%
|
4 858
+7%
|
5 170
+6%
|
5 502
+6%
|
5 818
+6%
|
6 156
+6%
|
6 490
+5%
|
6 893
+6%
|
7 207
+5%
|
7 527
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(129)
|
(141)
|
(160)
|
(179)
|
(201)
|
(226)
|
(252)
|
(277)
|
(312)
|
(343)
|
(370)
|
(392)
|
(411)
|
(440)
|
(476)
|
(517)
|
(563)
|
(599)
|
(645)
|
(687)
|
(731)
|
(776)
|
(808)
|
(843)
|
(873)
|
(927)
|
(1 000)
|
(1 060)
|
(1 134)
|
(1 206)
|
(1 275)
|
(1 378)
|
(1 475)
|
(1 585)
|
(1 719)
|
(1 800)
|
(1 861)
|
(1 895)
|
(1 910)
|
(1 921)
|
(1 954)
|
|
Gross Profit |
354
N/A
|
391
+11%
|
439
+12%
|
483
+10%
|
538
+11%
|
597
+11%
|
677
+13%
|
756
+12%
|
838
+11%
|
919
+10%
|
1 009
+10%
|
1 087
+8%
|
1 156
+6%
|
1 214
+5%
|
1 279
+5%
|
1 342
+5%
|
1 419
+6%
|
1 519
+7%
|
1 629
+7%
|
1 741
+7%
|
1 863
+7%
|
1 977
+6%
|
2 091
+6%
|
2 173
+4%
|
2 248
+3%
|
2 337
+4%
|
2 409
+3%
|
2 523
+5%
|
2 649
+5%
|
2 781
+5%
|
2 981
+7%
|
3 180
+7%
|
3 382
+6%
|
3 585
+6%
|
3 783
+6%
|
4 018
+6%
|
4 295
+7%
|
4 595
+7%
|
4 983
+8%
|
5 287
+6%
|
5 574
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(391)
|
(447)
|
(513)
|
(715)
|
(650)
|
(721)
|
(776)
|
(864)
|
(958)
|
(1 054)
|
(1 166)
|
(1 262)
|
(1 335)
|
(1 389)
|
(1 424)
|
(1 513)
|
(1 558)
|
(1 653)
|
(1 733)
|
(1 823)
|
(1 917)
|
(2 004)
|
(2 138)
|
(2 249)
|
(2 371)
|
(2 498)
|
(2 585)
|
(2 695)
|
(2 856)
|
(3 042)
|
(3 285)
|
(3 522)
|
(3 710)
|
(3 850)
|
(3 972)
|
(4 108)
|
(4 272)
|
(4 446)
|
(4 596)
|
(4 700)
|
(4 796)
|
|
Selling, General & Administrative |
(313)
|
(357)
|
(408)
|
(452)
|
(505)
|
(555)
|
(591)
|
(656)
|
(722)
|
(794)
|
(882)
|
(953)
|
(1 010)
|
(1 052)
|
(969)
|
(1 127)
|
(1 136)
|
(1 181)
|
(1 182)
|
(1 248)
|
(1 296)
|
(1 325)
|
(1 375)
|
(1 412)
|
(1 473)
|
(1 540)
|
(1 562)
|
(1 592)
|
(1 662)
|
(1 720)
|
(1 847)
|
(2 047)
|
(2 211)
|
(2 381)
|
(2 554)
|
(2 658)
|
(2 777)
|
(2 892)
|
(2 992)
|
(3 058)
|
(3 111)
|
|
Research & Development |
(78)
|
(90)
|
(105)
|
(122)
|
(145)
|
(166)
|
(186)
|
(208)
|
(235)
|
(261)
|
(284)
|
(309)
|
(325)
|
(337)
|
(347)
|
(357)
|
(364)
|
(378)
|
(401)
|
(420)
|
(452)
|
(491)
|
(540)
|
(597)
|
(654)
|
(711)
|
(768)
|
(835)
|
(916)
|
(1 031)
|
(1 140)
|
(1 243)
|
(1 335)
|
(1 379)
|
(1 418)
|
(1 450)
|
(1 495)
|
(1 553)
|
(1 604)
|
(1 642)
|
(1 686)
|
|
Other Operating Expenses |
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
(28)
|
(57)
|
(95)
|
(150)
|
(156)
|
(169)
|
(188)
|
(224)
|
(241)
|
(244)
|
(248)
|
(254)
|
(268)
|
(278)
|
(291)
|
(298)
|
(232)
|
(164)
|
(90)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(38)
N/A
|
(56)
-48%
|
(74)
-33%
|
(232)
-213%
|
(112)
+52%
|
(124)
-11%
|
(100)
+20%
|
(108)
-8%
|
(120)
-11%
|
(135)
-13%
|
(157)
-16%
|
(174)
-11%
|
(179)
-2%
|
(175)
+2%
|
(145)
+17%
|
(170)
-18%
|
(138)
+19%
|
(135)
+3%
|
(104)
+23%
|
(83)
+21%
|
(54)
+35%
|
(27)
+50%
|
(47)
-74%
|
(76)
-62%
|
(123)
-61%
|
(161)
-31%
|
(176)
-9%
|
(172)
+2%
|
(208)
-21%
|
(262)
-26%
|
(304)
-16%
|
(342)
-13%
|
(327)
+4%
|
(265)
+19%
|
(189)
+29%
|
(91)
+52%
|
23
N/A
|
149
+552%
|
387
+160%
|
587
+52%
|
778
+32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(2)
|
(8)
|
(13)
|
(19)
|
(21)
|
(23)
|
(23)
|
(23)
|
(15)
|
(24)
|
(24)
|
(24)
|
(13)
|
(20)
|
(16)
|
(7)
|
(1)
|
(6)
|
(8)
|
(14)
|
(18)
|
(13)
|
(17)
|
(25)
|
(54)
|
(87)
|
(121)
|
(150)
|
(160)
|
(132)
|
(97)
|
(63)
|
(10)
|
8
|
58
|
120
|
189
|
236
|
269
|
|
Non-Reccuring Items |
(20)
|
(141)
|
(141)
|
0
|
(121)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
(13)
|
(13)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(177)
|
|
Total Other Income |
0
|
1
|
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
2
|
4
|
5
|
(0)
|
9
|
9
|
10
|
(1)
|
8
|
6
|
3
|
(0)
|
(3)
|
(4)
|
(3)
|
(0)
|
2
|
2
|
2
|
1
|
(1)
|
0
|
1
|
(1)
|
0
|
(1)
|
1
|
(8)
|
1
|
3
|
(2)
|
(10)
|
(9)
|
(5)
|
|
Pre-Tax Income |
(57)
N/A
|
(196)
-242%
|
(222)
-13%
|
(244)
-10%
|
(251)
-3%
|
(148)
+41%
|
(122)
+18%
|
(129)
-5%
|
(138)
-8%
|
(153)
-11%
|
(172)
-12%
|
(189)
-10%
|
(194)
-2%
|
(190)
+2%
|
(180)
+5%
|
(183)
-1%
|
(149)
+19%
|
(139)
+7%
|
(105)
+24%
|
(92)
+13%
|
(66)
+28%
|
(44)
+33%
|
(75)
-70%
|
(87)
-17%
|
(150)
-72%
|
(197)
-31%
|
(232)
-18%
|
(260)
-12%
|
(329)
-27%
|
(411)
-25%
|
(465)
-13%
|
(474)
-2%
|
(425)
+10%
|
(327)
+23%
|
(207)
+37%
|
(82)
+61%
|
84
N/A
|
267
+219%
|
566
+112%
|
815
+44%
|
866
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(14)
|
(4)
|
(4)
|
(1)
|
(3)
|
(9)
|
(13)
|
(17)
|
(20)
|
(20)
|
(21)
|
(19)
|
(20)
|
(23)
|
(27)
|
(26)
|
(15)
|
(17)
|
(5)
|
(8)
|
(10)
|
(7)
|
(16)
|
(24)
|
(32)
|
(35)
|
(40)
|
(40)
|
(27)
|
(34)
|
(36)
|
(37)
|
(63)
|
(60)
|
(62)
|
(49)
|
(52)
|
(127)
|
(201)
|
1 411
|
|
Income from Continuing Operations |
(71)
|
(210)
|
(227)
|
(249)
|
(252)
|
(151)
|
(131)
|
(141)
|
(155)
|
(174)
|
(193)
|
(210)
|
(213)
|
(210)
|
(203)
|
(209)
|
(174)
|
(154)
|
(122)
|
(97)
|
(74)
|
(54)
|
(82)
|
(103)
|
(174)
|
(229)
|
(267)
|
(300)
|
(368)
|
(439)
|
(499)
|
(510)
|
(462)
|
(390)
|
(267)
|
(143)
|
34
|
215
|
440
|
614
|
2 277
|
|
Net Income (Common) |
(71)
N/A
|
(210)
-196%
|
(227)
-8%
|
(249)
-10%
|
(252)
-1%
|
(151)
+40%
|
(131)
+13%
|
(141)
-7%
|
(155)
-10%
|
(174)
-12%
|
(193)
-11%
|
(210)
-9%
|
(213)
-2%
|
(210)
+2%
|
(203)
+3%
|
(209)
-3%
|
(174)
+17%
|
(154)
+12%
|
(122)
+21%
|
(97)
+20%
|
(74)
+24%
|
(54)
+27%
|
(82)
-51%
|
(103)
-26%
|
(174)
-69%
|
(229)
-31%
|
(267)
-17%
|
(300)
-12%
|
(368)
-23%
|
(439)
-19%
|
(499)
-14%
|
(510)
-2%
|
(462)
+10%
|
(390)
+16%
|
(267)
+31%
|
(143)
+46%
|
34
N/A
|
215
+528%
|
440
+104%
|
614
+40%
|
2 277
+271%
|
|
EPS (Diluted) |
-0.32
N/A
|
-0.94
-194%
|
-1.02
-9%
|
-1.04
-2%
|
-1.03
+1%
|
-0.61
+41%
|
-0.54
+11%
|
-0.55
-2%
|
-0.59
-7%
|
-0.67
-14%
|
-0.74
-10%
|
-0.79
-7%
|
-0.79
N/A
|
-0.77
+3%
|
-0.75
+3%
|
-0.76
-1%
|
-0.63
+17%
|
-0.56
+11%
|
-0.44
+21%
|
-0.35
+20%
|
-0.27
+23%
|
-0.19
+30%
|
-0.29
-53%
|
-0.36
-24%
|
-0.6
-67%
|
-0.79
-32%
|
-0.92
-16%
|
-1.03
-12%
|
-1.27
-23%
|
-1.51
-19%
|
-1.73
-15%
|
-1.75
-1%
|
-1.58
+10%
|
-1.33
+16%
|
-0.9
+32%
|
-0.42
+53%
|
0.1
N/A
|
0.63
+530%
|
1.28
+103%
|
1.76
+38%
|
6.36
+261%
|