Pure Storage Inc
NYSE:PSTG
Income Statement
Earnings Waterfall
Pure Storage Inc
Revenue
|
2.8B
USD
|
Cost of Revenue
|
-809.4m
USD
|
Gross Profit
|
2B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
87.2m
USD
|
Other Expenses
|
-25.9m
USD
|
Net Income
|
61.3m
USD
|
Income Statement
Pure Storage Inc
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 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
175
N/A
|
224
+28%
|
274
+22%
|
356
+30%
|
440
+24%
|
506
+15%
|
585
+16%
|
650
+11%
|
739
+14%
|
771
+4%
|
832
+8%
|
913
+10%
|
1 025
+12%
|
1 098
+7%
|
1 182
+8%
|
1 278
+8%
|
1 360
+6%
|
1 431
+5%
|
1 518
+6%
|
1 574
+4%
|
1 643
+4%
|
1 684
+2%
|
1 691
+0%
|
1 673
-1%
|
1 684
+1%
|
1 730
+3%
|
1 823
+5%
|
1 975
+8%
|
2 181
+10%
|
2 389
+10%
|
2 539
+6%
|
2 652
+4%
|
2 753
+4%
|
2 722
-1%
|
2 764
+2%
|
2 851
+3%
|
2 831
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(78)
|
(96)
|
(115)
|
(145)
|
(168)
|
(185)
|
(207)
|
(225)
|
(252)
|
(269)
|
(288)
|
(315)
|
(354)
|
(380)
|
(406)
|
(434)
|
(458)
|
(478)
|
(504)
|
(508)
|
(510)
|
(510)
|
(511)
|
(517)
|
(535)
|
(556)
|
(584)
|
(637)
|
(708)
|
(771)
|
(818)
|
(840)
|
(856)
|
(838)
|
(837)
|
(837)
|
(809)
|
|
Gross Profit |
97
N/A
|
128
+32%
|
159
+24%
|
211
+32%
|
272
+29%
|
321
+18%
|
378
+18%
|
425
+13%
|
487
+15%
|
502
+3%
|
544
+8%
|
598
+10%
|
671
+12%
|
718
+7%
|
776
+8%
|
844
+9%
|
902
+7%
|
952
+6%
|
1 015
+7%
|
1 066
+5%
|
1 134
+6%
|
1 174
+4%
|
1 180
+1%
|
1 156
-2%
|
1 149
-1%
|
1 174
+2%
|
1 239
+6%
|
1 338
+8%
|
1 473
+10%
|
1 617
+10%
|
1 721
+6%
|
1 812
+5%
|
1 898
+5%
|
1 885
-1%
|
1 928
+2%
|
2 014
+4%
|
2 021
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(277)
|
(327)
|
(357)
|
(424)
|
(483)
|
(548)
|
(600)
|
(640)
|
(678)
|
(740)
|
(783)
|
(789)
|
(838)
|
(889)
|
(942)
|
(1 007)
|
(1 072)
|
(1 157)
|
(1 229)
|
(1 282)
|
(1 325)
|
(1 338)
|
(1 335)
|
(1 348)
|
(1 379)
|
(1 410)
|
(1 453)
|
(1 505)
|
(1 571)
|
(1 644)
|
(1 699)
|
(1 764)
|
(1 814)
|
(1 868)
|
(1 915)
|
(1 936)
|
(1 934)
|
|
Selling, General & Administrative |
(185)
|
(216)
|
(234)
|
(282)
|
(316)
|
(360)
|
(392)
|
(414)
|
(432)
|
(452)
|
(484)
|
(513)
|
(559)
|
(597)
|
(635)
|
(678)
|
(722)
|
(781)
|
(830)
|
(866)
|
(891)
|
(897)
|
(887)
|
(883)
|
(899)
|
(911)
|
(929)
|
(955)
|
(989)
|
(1 032)
|
(1 062)
|
(1 094)
|
(1 122)
|
(1 152)
|
(1 182)
|
(1 201)
|
(1 197)
|
|
Research & Development |
(93)
|
(112)
|
(122)
|
(142)
|
(167)
|
(188)
|
(208)
|
(227)
|
(246)
|
(258)
|
(269)
|
(276)
|
(279)
|
(292)
|
(307)
|
(329)
|
(350)
|
(377)
|
(400)
|
(415)
|
(434)
|
(441)
|
(449)
|
(465)
|
(481)
|
(500)
|
(525)
|
(550)
|
(582)
|
(612)
|
(637)
|
(670)
|
(693)
|
(717)
|
(733)
|
(736)
|
(737)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(181)
N/A
|
(199)
-10%
|
(198)
+1%
|
(213)
-8%
|
(210)
+1%
|
(227)
-8%
|
(223)
+2%
|
(215)
+3%
|
(191)
+11%
|
(238)
-25%
|
(240)
-1%
|
(191)
+20%
|
(167)
+12%
|
(171)
-2%
|
(166)
+3%
|
(163)
+1%
|
(169)
-4%
|
(205)
-21%
|
(215)
-5%
|
(216)
-1%
|
(191)
+11%
|
(164)
+14%
|
(155)
+6%
|
(192)
-24%
|
(230)
-20%
|
(236)
-3%
|
(214)
+9%
|
(167)
+22%
|
(98)
+41%
|
(27)
+73%
|
22
N/A
|
49
+127%
|
84
+71%
|
16
-80%
|
13
-23%
|
78
+521%
|
87
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(9)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(5)
|
(10)
|
(12)
|
(14)
|
(22)
|
(26)
|
(33)
|
(33)
|
(26)
|
(21)
|
4
|
22
|
30
|
39
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(23)
|
(23)
|
(31)
|
(16)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(34)
|
|
Total Other Income |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
2
|
6
|
7
|
0
|
8
|
1
|
(3)
|
1
|
(7)
|
(3)
|
0
|
1
|
1
|
2
|
2
|
2
|
4
|
2
|
3
|
2
|
1
|
2
|
3
|
4
|
5
|
3
|
1
|
37
|
|
Pre-Tax Income |
(182)
N/A
|
(201)
-10%
|
(200)
+1%
|
(215)
-8%
|
(212)
+1%
|
(227)
-7%
|
(222)
+2%
|
(245)
-10%
|
(220)
+10%
|
(236)
-7%
|
(234)
+1%
|
(184)
+21%
|
(156)
+15%
|
(163)
-4%
|
(164)
-1%
|
(166)
-1%
|
(177)
-7%
|
(214)
-20%
|
(220)
-3%
|
(218)
+1%
|
(195)
+11%
|
(184)
+6%
|
(181)
+2%
|
(223)
-23%
|
(270)
-21%
|
(263)
+3%
|
(242)
+8%
|
(197)
+18%
|
(129)
+35%
|
(58)
+55%
|
(2)
+97%
|
30
N/A
|
92
+203%
|
42
-54%
|
28
-34%
|
101
+261%
|
91
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
93
|
93
|
93
|
96
|
(1)
|
(1)
|
(0)
|
(4)
|
(6)
|
(8)
|
(10)
|
(12)
|
(12)
|
(13)
|
(14)
|
(13)
|
(15)
|
(12)
|
(12)
|
(17)
|
(19)
|
(25)
|
(29)
|
(31)
|
(29)
|
|
Income from Continuing Operations |
(183)
|
(202)
|
(201)
|
(217)
|
(214)
|
(228)
|
(224)
|
(247)
|
(222)
|
(239)
|
(237)
|
(188)
|
(63)
|
(70)
|
(71)
|
(70)
|
(178)
|
(214)
|
(220)
|
(222)
|
(201)
|
(191)
|
(190)
|
(235)
|
(282)
|
(276)
|
(256)
|
(211)
|
(143)
|
(71)
|
(14)
|
14
|
73
|
17
|
(1)
|
70
|
61
|
|
Net Income (Common) |
(183)
N/A
|
(202)
-10%
|
(201)
+1%
|
(217)
-8%
|
(214)
+1%
|
(228)
-7%
|
(224)
+2%
|
(247)
-10%
|
(222)
+10%
|
(239)
-8%
|
(237)
+1%
|
(188)
+21%
|
(160)
+15%
|
(167)
-4%
|
(169)
-1%
|
(168)
+1%
|
(178)
-7%
|
(214)
-20%
|
(220)
-3%
|
(222)
-1%
|
(201)
+10%
|
(191)
+5%
|
(190)
+1%
|
(235)
-23%
|
(282)
-20%
|
(276)
+2%
|
(256)
+7%
|
(211)
+18%
|
(143)
+32%
|
(71)
+51%
|
(14)
+80%
|
14
N/A
|
73
+441%
|
17
-76%
|
(1)
N/A
|
70
N/A
|
61
-13%
|
|
EPS (Diluted) |
-0.99
N/A
|
-1.09
-10%
|
-1.08
+1%
|
-2.9
-169%
|
-2.59
+11%
|
-1.2
+54%
|
-1.16
+3%
|
-1.25
-8%
|
-1.14
+9%
|
-1.15
-1%
|
-1.13
+2%
|
-0.88
+22%
|
-0.75
+15%
|
-0.74
+1%
|
-0.73
+1%
|
-0.71
+3%
|
-0.77
-8%
|
-0.87
-13%
|
-0.87
N/A
|
-0.87
N/A
|
-0.79
+9%
|
-0.74
+6%
|
-0.73
+1%
|
-0.89
-22%
|
-1.05
-18%
|
-0.98
+7%
|
-0.9
+8%
|
-0.75
+17%
|
-0.5
+33%
|
-0.25
+50%
|
-0.06
+76%
|
0.04
N/A
|
0.22
+450%
|
0.05
-77%
|
0
N/A
|
0.21
N/A
|
0.18
-14%
|