Financial Statements — ANET
Balance Sheet
(in billions USD)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 2.79 | 2.33 | 2.23 | 1.85 | 3.18 | 2.43 | 2.09 | 1.75 | 1.26 | 0.96 | 0.72 | 0.49 | 0.64 | 0.63 | 0.89 | 0.84 |
| Accounts Receivable | 1.92 | 1.49 | 1.62 | 1.44 | 1.13 | 1.23 | 1.09 | 0.83 | 0.78 | 0.86 | 0.65 | 0.59 | 0.65 | 0.40 | 0.36 | 0.38 |
| Inventory | 2.38 | 2.16 | 2.06 | 1.96 | 1.77 | 1.85 | 2.03 | 1.89 | 1.86 | 1.68 | 1.10 | 0.85 | 0.69 | 0.58 | 0.54 | 0.48 |
| Total Current Assets | 18.56 | 15.18 | 13.50 | 12.28 | 10.88 | 9.84 | 8.93 | 7.65 | 6.85 | 6.27 | 5.03 | 4.73 | 5.11 | 4.52 | 4.33 | 4.00 |
| Property, Plant & Equipment | 0.25 | 0.17 | 0.15 | 0.12 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.08 | 0.03 | 0.03 |
| Goodwill | 0.42 | 0.42 | 0.42 | 0.27 | -- | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.22 | 0.19 | 0.19 | 0.19 |
| Intangible Assets | 0.27 | 0.30 | 0.32 | 0.06 | 0.07 | 0.08 | 0.08 | 0.10 | 0.10 | 0.11 | 0.13 | 0.14 | 0.11 | 0.10 | 0.11 | 0.12 |
| Total Non-current Assets* | 3.10 | 2.86 | 3.03 | 2.24 | 1.97 | 1.78 | 1.62 | 1.41 | 1.33 | 1.27 | 1.13 | 1.10 | 1.00 | 0.91 | 0.88 | 0.89 |
| Total Assets | 21.66 | 18.05 | 16.53 | 14.51 | 12.85 | 11.62 | 10.55 | 9.07 | 8.19 | 7.54 | 6.16 | 5.82 | 6.11 | 5.44 | 5.21 | 4.89 |
| Accounts Payable | 0.61 | 0.48 | 0.54 | 0.39 | 0.29 | 0.30 | 0.22 | 0.27 | 0.35 | 0.33 | 0.28 | 0.28 | 0.20 | 0.14 | 0.15 | 0.14 |
| Total Current Liabilities | 6.56 | 4.67 | 4.05 | 3.12 | 2.43 | 2.16 | 1.78 | 1.85 | 1.66 | 1.58 | 1.25 | 1.28 | 1.37 | 0.89 | 0.86 | 0.79 |
| Total Non-current Liabilities* | 1.61 | 1.48 | 1.58 | 1.27 | 1.17 | 1.03 | 0.90 | 0.72 | 0.67 | 0.63 | 0.52 | 0.54 | 0.59 | 0.68 | 0.65 | 0.66 |
| Total Liabilities | 8.17 | 6.14 | 5.63 | 4.40 | 3.60 | 3.19 | 2.69 | 2.56 | 2.33 | 2.21 | 1.78 | 1.82 | 1.96 | 1.57 | 1.51 | 1.44 |
| Retained Earnings | 10.47 | 9.12 | 8.26 | 7.57 | 6.87 | 6.18 | 5.69 | 4.50 | 3.96 | 3.49 | 2.71 | 2.41 | 2.59 | 2.39 | 2.30 | 2.11 |
| Total Stockholder Equity | 13.49 | 11.91 | 10.90 | 10.12 | 9.25 | 8.43 | 7.86 | 6.51 | 5.86 | 5.33 | 4.39 | 4.01 | 4.15 | 3.87 | 3.70 | 3.45 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 2.71 | 2.49 | 2.31 | 2.20 | 2.00 | 1.93 | 1.81 | 1.69 | 1.57 | 1.54 | 1.51 | 1.46 | 1.35 | 1.28 | 1.18 | 1.05 | 0.88 | 0.82 | 0.75 | 0.71 |
| Cost of Revenue | 1.03 | 0.92 | 0.82 | 0.77 | 0.73 | 0.70 | 0.65 | 0.59 | 0.57 | 0.54 | 0.57 | 0.57 | 0.55 | 0.51 | 0.47 | 0.41 | 0.32 | 0.30 | 0.27 | 0.25 |
| Gross Profit | 1.68 | 1.56 | 1.49 | 1.44 | 1.28 | 1.23 | 1.16 | 1.10 | 1.00 | 1.00 | 0.94 | 0.88 | 0.80 | 0.77 | 0.71 | 0.64 | 0.55 | 0.52 | 0.48 | 0.45 |
| Research & Development | 0.34 | 0.35 | 0.33 | 0.30 | 0.27 | 0.29 | 0.24 | 0.27 | 0.21 | 0.21 | 0.21 | 0.23 | 0.20 | 0.19 | 0.19 | 0.18 | 0.17 | 0.16 | 0.15 | 0.14 |
| Selling, General & Admin | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Operating Expenses | 0.52 | 0.53 | 0.51 | 0.45 | 0.42 | 0.43 | 0.38 | 0.40 | 0.34 | 0.36 | 0.34 | 0.35 | 0.32 | 0.30 | 0.29 | 0.28 | 0.28 | 0.26 | 0.25 | 0.23 |
| Operating Income | 1.16 | 1.03 | 0.98 | 0.99 | 0.86 | 0.80 | 0.79 | 0.70 | 0.66 | 0.64 | 0.60 | 0.53 | 0.48 | 0.47 | 0.42 | 0.36 | 0.28 | 0.27 | 0.23 | 0.22 |
| Pretax Income | 1.27 | 1.14 | 1.08 | 1.08 | 0.96 | 0.89 | 0.88 | 0.77 | 0.72 | 0.69 | 0.64 | 0.59 | 0.50 | 0.49 | 0.42 | 0.36 | 0.31 | 0.27 | 0.23 | 0.22 |
| Tax Provision | 0.25 | 0.18 | 0.22 | 0.19 | 0.14 | 0.09 | 0.13 | 0.11 | 0.09 | 0.08 | 0.10 | 0.09 | 0.06 | 0.06 | 0.07 | 0.06 | 0.04 | 0.03 | 0.01 | 0.02 |
| Net Income | 1.02 | 0.96 | 0.85 | 0.89 | 0.81 | 0.80 | 0.75 | 0.67 | 0.64 | 0.61 | 0.55 | 0.49 | 0.44 | 0.43 | 0.35 | 0.30 | 0.27 | 0.24 | 0.22 | 0.20 |
| Basic EPS | 0.81 | 0.75 | 0.68 | 0.71 | 0.65 | (4.27) | 2.38 | 2.12 | 2.04 | 1.98 | 1.76 | 1.59 | 1.42 | 1.39 | 1.16 | 0.98 | 0.88 | (5.12) | 2.92 | 2.58 |
| Diluted EPS | 0.80 | 0.74 | 0.67 | 0.70 | 0.64 | (4.17) | 2.33 | 2.08 | 1.99 | 1.93 | 1.72 | 1.55 | 1.38 | 1.35 | 1.13 | 0.94 | 0.85 | (4.92) | 2.81 | 2.47 |
Cash Flow Statement
(in billions USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | 1.69 | 1.26 | 1.27 | 1.20 | 0.64 | 1.03 | 1.17 | 0.99 | 0.51 | 0.53 | 0.70 | 0.43 | 0.37 | 0.04 | 0.13 | 0.10 | 0.22 | 0.23 | 0.27 | 0.26 |
| Capital Expenditures | 0.05 | -- | 0.03 | 0.02 | 0.03 | -- | 0.01 | 0.00 | 0.01 | -- | 0.01 | 0.01 | 0.01 | -- | 0.01 | 0.01 | 0.01 | -- | 0.05 | 0.00 |
| Free Cash Flow* | 1.64 | -- | 1.24 | 1.18 | 0.61 | -- | 1.17 | 0.99 | 0.50 | -- | 0.69 | 0.42 | 0.37 | -- | 0.12 | 0.09 | 0.20 | -- | 0.23 | 0.26 |
| Investing Cash Flow | (0.87) | (1.00) | (1.19) | (0.63) | (0.77) | (1.31) | (0.37) | (0.48) | (0.30) | (0.34) | (0.23) | (0.10) | (0.02) | (0.08) | 0.13 | 0.25 | (0.07) | (0.06) | (0.43) | (0.22) |
| Financing Cash Flow | 0.00 | (0.63) | 0.02 | (0.20) | (0.79) | (0.13) | (0.06) | (0.17) | (0.06) | -0.00 | 0.02 | (0.03) | (0.07) | -0.00 | (0.03) | (0.49) | (0.13) | (0.17) | (0.11) | 0.00 |
* Derived from reported values